vs
波尔公司（BALL）与Koppers Holdings Inc.（KOP）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Koppers Holdings Inc.的7.7倍（$3.3B vs $432.7M）。Koppers Holdings Inc.净利率更高（6.9% vs 6.0%，领先0.9%）。波尔公司同比增速更快（16.2% vs -9.3%）。波尔公司自由现金流更多（$1.0B vs $28.5M）。过去两年波尔公司的营收复合增速更高（7.9% vs -6.7%）
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。
科佩斯控股是一家全球性化工与材料企业，总部位于美国宾夕法尼亚州匹兹堡，入驻建于1920年代的装饰艺术风格摩天大楼科佩斯大厦，在全球范围内开展相关业务经营。
BALL vs KOP — 直观对比
营收规模更大
BALL
是对方的7.7倍
$432.7M
营收增速更快
BALL
高出25.5%
-9.3%
净利率更高
KOP
高出0.9%
6.0%
自由现金流更多
BALL
多$1.0B
$28.5M
两年增速更快
BALL
近两年复合增速
-6.7%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $3.3B | $432.7M |
| 净利润 | $200.0M | $29.7M |
| 毛利率 | — | 25.6% |
| 营业利润率 | 7.2% | 11.5% |
| 净利率 | 6.0% | 6.9% |
| 营收同比 | 16.2% | -9.3% |
| 净利润同比 | 766.7% | 391.2% |
| 每股收益（稀释后） | $0.73 | $1.44 |
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BALLKOP
| Q4 25 | $3.3B | $432.7M | ||
| Q3 25 | $3.4B | $485.3M | ||
| Q2 25 | $3.3B | $504.8M | ||
| Q1 25 | $3.1B | $456.5M | ||
| Q4 24 | $2.9B | $477.0M | ||
| Q3 24 | $3.1B | $554.3M | ||
| Q2 24 | $3.0B | $563.2M | ||
| Q1 24 | $2.9B | $497.6M |
净利润BALLKOP
| Q4 25 | $200.0M | $29.7M | ||
| Q3 25 | $321.0M | $23.8M | ||
| Q2 25 | $215.0M | $16.4M | ||
| Q1 25 | $179.0M | $-13.9M | ||
| Q4 24 | $-30.0M | $-10.2M | ||
| Q3 24 | $199.0M | $22.8M | ||
| Q2 24 | $159.0M | $26.8M | ||
| Q1 24 | $3.7B | $13.0M |
毛利率BALLKOP
| Q4 25 | — | 25.6% | ||
| Q3 25 | — | 24.1% | ||
| Q2 25 | — | 22.6% | ||
| Q1 25 | — | 23.2% | ||
| Q4 24 | — | 17.5% | ||
| Q3 24 | 17.7% | 21.9% | ||
| Q2 24 | 16.5% | 21.6% | ||
| Q1 24 | 16.6% | 19.3% |
营业利润率BALLKOP
| Q4 25 | 7.2% | 11.5% | ||
| Q3 25 | 11.6% | 10.7% | ||
| Q2 25 | 8.0% | 7.7% | ||
| Q1 25 | 7.4% | 5.9% | ||
| Q4 24 | 0.2% | 1.3% | ||
| Q3 24 | 7.4% | 9.0% | ||
| Q2 24 | 6.8% | 10.2% | ||
| Q1 24 | 6.8% | 7.0% |
净利率BALLKOP
| Q4 25 | 6.0% | 6.9% | ||
| Q3 25 | 9.5% | 4.9% | ||
| Q2 25 | 6.4% | 3.2% | ||
| Q1 25 | 5.8% | -3.0% | ||
| Q4 24 | -1.0% | -2.1% | ||
| Q3 24 | 6.5% | 4.1% | ||
| Q2 24 | 5.4% | 4.8% | ||
| Q1 24 | 128.3% | 2.6% |
每股收益（稀释后）BALLKOP
| Q4 25 | $0.73 | $1.44 | ||
| Q3 25 | $1.18 | $1.17 | ||
| Q2 25 | $0.76 | $0.81 | ||
| Q1 25 | $0.63 | $-0.68 | ||
| Q4 24 | $0.23 | $-0.47 | ||
| Q3 24 | $0.65 | $1.09 | ||
| Q2 24 | $0.51 | $1.25 | ||
| Q1 24 | $11.61 | $0.59 |
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 | — |
| 总债务越低越好 | $7.0B | $928.3M |
| 股东权益账面价值 | $5.4B | $574.0M |
| 总资产 | $19.5B | $1.9B |
| 负债/权益比越低杠杆越低 | 1.29× | 1.62× |
8季度趋势，按日历期对齐
现金及短期投资BALLKOP
| Q4 25 | $1.2B | — | ||
| Q3 25 | $568.0M | — | ||
| Q2 25 | $296.0M | — | ||
| Q1 25 | $449.0M | — | ||
| Q4 24 | $885.0M | — | ||
| Q3 24 | $1.4B | — | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.7B | — |
总债务BALLKOP
| Q4 25 | $7.0B | $928.3M | ||
| Q3 25 | $6.9B | $932.9M | ||
| Q2 25 | $6.5B | $977.5M | ||
| Q1 25 | $6.1B | $989.0M | ||
| Q4 24 | $5.3B | $939.5M | ||
| Q3 24 | $5.4B | $989.4M | ||
| Q2 24 | $5.5B | $1.0B | ||
| Q1 24 | $5.5B | $877.6M |
股东权益BALLKOP
| Q4 25 | $5.4B | $574.0M | ||
| Q3 25 | $5.4B | $545.6M | ||
| Q2 25 | $5.2B | $526.8M | ||
| Q1 25 | $5.5B | $498.0M | ||
| Q4 24 | $5.9B | $488.7M | ||
| Q3 24 | $6.7B | $532.3M | ||
| Q2 24 | $6.9B | $509.2M | ||
| Q1 24 | $7.3B | $505.8M |
总资产BALLKOP
| Q4 25 | $19.5B | $1.9B | ||
| Q3 25 | $18.7B | $1.9B | ||
| Q2 25 | $18.6B | $1.9B | ||
| Q1 25 | $18.0B | $1.9B | ||
| Q4 24 | $17.6B | $1.9B | ||
| Q3 24 | $18.8B | $2.0B | ||
| Q2 24 | $19.0B | $1.9B | ||
| Q1 24 | $19.9B | $1.8B |
负债/权益比BALLKOP
| Q4 25 | 1.29× | 1.62× | ||
| Q3 25 | 1.26× | 1.71× | ||
| Q2 25 | 1.24× | 1.86× | ||
| Q1 25 | 1.12× | 1.99× | ||
| Q4 24 | 0.91× | 1.92× | ||
| Q3 24 | 0.80× | 1.86× | ||
| Q2 24 | 0.80× | 1.97× | ||
| Q1 24 | 0.76× | 1.74× |
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 | $45.1M |
| 自由现金流经营现金流 - 资本支出 | $1.0B | $28.5M |
| 自由现金流率自由现金流/营收 | 31.1% | 6.6% |
| 资本支出强度资本支出/营收 | 5.1% | 3.8% |
| 现金转化率经营现金流/净利润 | 6.05× | 1.52× |
| 过去12个月自由现金流最近4个季度 | $788.0M | $67.5M |
8季度趋势，按日历期对齐
经营现金流BALLKOP
| Q4 25 | $1.2B | $45.1M | ||
| Q3 25 | $384.0M | $49.6M | ||
| Q2 25 | $332.0M | $50.5M | ||
| Q1 25 | $-665.0M | $-22.7M | ||
| Q4 24 | $500.0M | $74.7M | ||
| Q3 24 | $610.0M | $29.8M | ||
| Q2 24 | $252.0M | $27.2M | ||
| Q1 24 | $-1.2B | $-12.3M |
自由现金流BALLKOP
| Q4 25 | $1.0B | $28.5M | ||
| Q3 25 | $257.0M | $37.6M | ||
| Q2 25 | $236.0M | $38.4M | ||
| Q1 25 | $-746.0M | $-37.0M | ||
| Q4 24 | $393.0M | $56.1M | ||
| Q3 24 | $493.0M | $14.4M | ||
| Q2 24 | $146.0M | $10.1M | ||
| Q1 24 | $-1.4B | $-38.6M |
自由现金流率BALLKOP
| Q4 25 | 31.1% | 6.6% | ||
| Q3 25 | 7.6% | 7.7% | ||
| Q2 25 | 7.1% | 7.6% | ||
| Q1 25 | -24.1% | -8.1% | ||
| Q4 24 | 13.6% | 11.8% | ||
| Q3 24 | 16.0% | 2.6% | ||
| Q2 24 | 4.9% | 1.8% | ||
| Q1 24 | -48.7% | -7.8% |
资本支出强度BALLKOP
| Q4 25 | 5.1% | 3.8% | ||
| Q3 25 | 3.8% | 2.5% | ||
| Q2 25 | 2.9% | 2.4% | ||
| Q1 25 | 2.6% | 3.1% | ||
| Q4 24 | 3.7% | 3.9% | ||
| Q3 24 | 3.8% | 2.8% | ||
| Q2 24 | 3.6% | 3.0% | ||
| Q1 24 | 5.4% | 5.3% |
现金转化率BALLKOP
| Q4 25 | 6.05× | 1.52× | ||
| Q3 25 | 1.20× | 2.08× | ||
| Q2 25 | 1.54× | 3.08× | ||
| Q1 25 | -3.72× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 3.07× | 1.31× | ||
| Q2 24 | 1.58× | 1.01× | ||
| Q1 24 | -0.34× | -0.95× |
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% |
KOP
| Other | $127.8M | 30% |
| Railroad Treated Products | $119.0M | 28% |
| Utility Poles | $79.8M | 18% |
| Pitch And Related Products | $74.1M | 17% |
| Carbon Black Feedstock And Distillates | $14.4M | 3% |
| Railroad Infrastructure Products And Services | $9.9M | 2% |
| Phthalic Anhydride Naphthalene And Other Chemicals | $7.7M | 2% |
