vs
波尔公司（BALL）与GRAPHIC PACKAGING HOLDING CO（GPK）财务数据对比。点击上方公司名可切换其他公司
波尔公司的季度营收约是GRAPHIC PACKAGING HOLDING CO的1.6倍（$3.3B vs $2.1B）。波尔公司净利率更高（6.0% vs 3.4%，领先2.6%）。波尔公司同比增速更快（16.2% vs 0.2%）。过去两年波尔公司的营收复合增速更高（7.9% vs -3.5%）
波尔公司是全球领先的可持续铝制包装解决方案供应商，为饮料、个护、家居产品领域的品牌提供创新包装产品，同时旗下航空航天板块为政府及商业客户提供先进技术、系统与相关服务，全业务线高度重视环保责任与产品可靠性。
Graphic Packaging Holding是总部位于美国佐治亚州亚特兰大的世界500强企业，专注于设计和生产商用产品包装解决方案，主营纸板及折叠纸盒业务，产品广泛应用于饮料、包装食品等各类热门消费品领域，在美国多州运营采用回收原料的纸板工厂。
BALL vs GPK — 直观对比
营收规模更大
BALL
是对方的1.6倍
$2.1B
营收增速更快
BALL
高出16.0%
0.2%
净利率更高
BALL
高出2.6%
3.4%
两年增速更快
BALL
近两年复合增速
-3.5%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $3.3B | $2.1B |
| 净利润 | $200.0M | $71.0M |
| 毛利率 | — | 14.1% |
| 营业利润率 | 7.2% | 7.4% |
| 净利率 | 6.0% | 3.4% |
| 营收同比 | 16.2% | 0.2% |
| 净利润同比 | 766.7% | -48.6% |
| 每股收益（稀释后） | $0.73 | $0.24 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收BALLGPK
| Q4 25 | $3.3B | $2.1B | ||
| Q3 25 | $3.4B | $2.2B | ||
| Q2 25 | $3.3B | $2.2B | ||
| Q1 25 | $3.1B | $2.1B | ||
| Q4 24 | $2.9B | $2.1B | ||
| Q3 24 | $3.1B | $2.2B | ||
| Q2 24 | $3.0B | $2.2B | ||
| Q1 24 | $2.9B | $2.3B |
净利润BALLGPK
| Q4 25 | $200.0M | $71.0M | ||
| Q3 25 | $321.0M | $142.0M | ||
| Q2 25 | $215.0M | $104.0M | ||
| Q1 25 | $179.0M | $127.0M | ||
| Q4 24 | $-30.0M | $138.0M | ||
| Q3 24 | $199.0M | $165.0M | ||
| Q2 24 | $159.0M | $190.0M | ||
| Q1 24 | $3.7B | $165.0M |
毛利率BALLGPK
| Q4 25 | — | 14.1% | ||
| Q3 25 | — | 19.6% | ||
| Q2 25 | — | 18.7% | ||
| Q1 25 | — | 20.6% | ||
| Q4 24 | — | 21.4% | ||
| Q3 24 | 17.7% | 22.3% | ||
| Q2 24 | 16.5% | 21.2% | ||
| Q1 24 | 16.6% | 23.0% |
营业利润率BALLGPK
| Q4 25 | 7.2% | 7.4% | ||
| Q3 25 | 11.6% | 10.7% | ||
| Q2 25 | 8.0% | 8.8% | ||
| Q1 25 | 7.4% | 10.5% | ||
| Q4 24 | 0.2% | 11.4% | ||
| Q3 24 | 7.4% | 12.6% | ||
| Q2 24 | 6.8% | 14.5% | ||
| Q1 24 | 6.8% | 12.4% |
净利率BALLGPK
| Q4 25 | 6.0% | 3.4% | ||
| Q3 25 | 9.5% | 6.5% | ||
| Q2 25 | 6.4% | 4.7% | ||
| Q1 25 | 5.8% | 6.0% | ||
| Q4 24 | -1.0% | 6.6% | ||
| Q3 24 | 6.5% | 7.5% | ||
| Q2 24 | 5.4% | 8.5% | ||
| Q1 24 | 128.3% | 7.3% |
每股收益（稀释后）BALLGPK
| Q4 25 | $0.73 | $0.24 | ||
| Q3 25 | $1.18 | $0.48 | ||
| Q2 25 | $0.76 | $0.34 | ||
| Q1 25 | $0.63 | $0.42 | ||
| Q4 24 | $0.23 | $0.46 | ||
| Q3 24 | $0.65 | $0.55 | ||
| Q2 24 | $0.51 | $0.62 | ||
| Q1 24 | $11.61 | $0.53 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $1.2B | $261.0M |
| 总债务越低越好 | $7.0B | $5.0B |
| 股东权益账面价值 | $5.4B | $3.3B |
| 总资产 | $19.5B | $11.8B |
| 负债/权益比越低杠杆越低 | 1.29× | 1.51× |
8季度趋势，按日历期对齐
现金及短期投资BALLGPK
| Q4 25 | $1.2B | $261.0M | ||
| Q3 25 | $568.0M | $120.0M | ||
| Q2 25 | $296.0M | $120.0M | ||
| Q1 25 | $449.0M | $129.0M | ||
| Q4 24 | $885.0M | $157.0M | ||
| Q3 24 | $1.4B | $126.0M | ||
| Q2 24 | $1.3B | $125.0M | ||
| Q1 24 | $1.7B | $136.0M |
总债务BALLGPK
| Q4 25 | $7.0B | $5.0B | ||
| Q3 25 | $6.9B | $5.5B | ||
| Q2 25 | $6.5B | $5.4B | ||
| Q1 25 | $6.1B | $5.7B | ||
| Q4 24 | $5.3B | $5.1B | ||
| Q3 24 | $5.4B | $5.4B | ||
| Q2 24 | $5.5B | $4.9B | ||
| Q1 24 | $5.5B | $4.9B |
股东权益BALLGPK
| Q4 25 | $5.4B | $3.3B | ||
| Q3 25 | $5.4B | $3.3B | ||
| Q2 25 | $5.2B | $3.2B | ||
| Q1 25 | $5.5B | $3.2B | ||
| Q4 24 | $5.9B | $3.0B | ||
| Q3 24 | $6.7B | $3.0B | ||
| Q2 24 | $6.9B | $2.8B | ||
| Q1 24 | $7.3B | $2.9B |
总资产BALLGPK
| Q4 25 | $19.5B | $11.8B | ||
| Q3 25 | $18.7B | $11.9B | ||
| Q2 25 | $18.6B | $11.8B | ||
| Q1 25 | $18.0B | $11.5B | ||
| Q4 24 | $17.6B | $11.1B | ||
| Q3 24 | $18.8B | $11.2B | ||
| Q2 24 | $19.0B | $10.8B | ||
| Q1 24 | $19.9B | $11.3B |
负债/权益比BALLGPK
| Q4 25 | 1.29× | 1.51× | ||
| Q3 25 | 1.26× | 1.67× | ||
| Q2 25 | 1.24× | 1.68× | ||
| Q1 25 | 1.12× | 1.80× | ||
| Q4 24 | 0.91× | 1.71× | ||
| Q3 24 | 0.80× | 1.79× | ||
| Q2 24 | 0.80× | 1.75× | ||
| Q1 24 | 0.76× | 1.73× |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $1.2B | $521.0M |
| 自由现金流经营现金流 - 资本支出 | $1.0B | — |
| 自由现金流率自由现金流/营收 | 31.1% | — |
| 资本支出强度资本支出/营收 | 5.1% | — |
| 现金转化率经营现金流/净利润 | 6.05× | 7.34× |
| 过去12个月自由现金流最近4个季度 | $788.0M | — |
8季度趋势，按日历期对齐
经营现金流BALLGPK
| Q4 25 | $1.2B | $521.0M | ||
| Q3 25 | $384.0M | $227.0M | ||
| Q2 25 | $332.0M | $267.0M | ||
| Q1 25 | $-665.0M | $-174.0M | ||
| Q4 24 | $500.0M | $489.0M | ||
| Q3 24 | $610.0M | $187.0M | ||
| Q2 24 | $252.0M | $161.0M | ||
| Q1 24 | $-1.2B | $3.0M |
自由现金流BALLGPK
| Q4 25 | $1.0B | — | ||
| Q3 25 | $257.0M | — | ||
| Q2 25 | $236.0M | — | ||
| Q1 25 | $-746.0M | — | ||
| Q4 24 | $393.0M | — | ||
| Q3 24 | $493.0M | — | ||
| Q2 24 | $146.0M | — | ||
| Q1 24 | $-1.4B | — |
自由现金流率BALLGPK
| Q4 25 | 31.1% | — | ||
| Q3 25 | 7.6% | — | ||
| Q2 25 | 7.1% | — | ||
| Q1 25 | -24.1% | — | ||
| Q4 24 | 13.6% | — | ||
| Q3 24 | 16.0% | — | ||
| Q2 24 | 4.9% | — | ||
| Q1 24 | -48.7% | — |
资本支出强度BALLGPK
| Q4 25 | 5.1% | — | ||
| Q3 25 | 3.8% | — | ||
| Q2 25 | 2.9% | — | ||
| Q1 25 | 2.6% | — | ||
| Q4 24 | 3.7% | — | ||
| Q3 24 | 3.8% | — | ||
| Q2 24 | 3.6% | — | ||
| Q1 24 | 5.4% | — |
现金转化率BALLGPK
| Q4 25 | 6.05× | 7.34× | ||
| Q3 25 | 1.20× | 1.60× | ||
| Q2 25 | 1.54× | 2.57× | ||
| Q1 25 | -3.72× | -1.37× | ||
| Q4 24 | — | 3.54× | ||
| Q3 24 | 3.07× | 1.13× | ||
| Q2 24 | 1.58× | 0.85× | ||
| Q1 24 | -0.34× | 0.02× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
BALL
| Transferred Over Time | $2.7B | 82% |
| Transferred At Point In Time | $602.0M | 18% |
GPK
暂无分部数据
