vs
波尔公司（BALL）与Magnera Corp（MAGN）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Magnera Corp的4.2倍（$3.3B vs $792.0M）。波尔公司净利率更高（6.0% vs -4.3%，领先10.3%）。波尔公司同比增速更快（16.2% vs 12.8%）。波尔公司自由现金流更多（$1.0B vs $-13.0M）。过去两年Magnera Corp的营收复合增速更高（54.9% vs 7.9%）
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。
BALL vs MAGN — 直观对比
营收规模更大
BALL
是对方的4.2倍
$792.0M
营收增速更快
BALL
高出3.4%
12.8%
净利率更高
BALL
高出10.3%
-4.3%
自由现金流更多
BALL
多$1.1B
$-13.0M
两年增速更快
MAGN
近两年复合增速
7.9%
损益表 — Q4 2025 vs Q1 2026
| 指标 | | |
|---|---|---|
| 营收 | $3.3B | $792.0M |
| 净利润 | $200.0M | $-34.0M |
| 毛利率 | — | 12.2% |
| 营业利润率 | 7.2% | 1.8% |
| 净利率 | 6.0% | -4.3% |
| 营收同比 | 16.2% | 12.8% |
| 净利润同比 | 766.7% | 43.3% |
| 每股收益（稀释后） | $0.73 | $-0.95 |
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BALLMAGN
| Q4 25 | $3.3B | $792.0M | ||
| Q3 25 | $3.4B | — | ||
| Q2 25 | $3.3B | $839.0M | ||
| Q1 25 | $3.1B | $824.0M | ||
| Q4 24 | $2.9B | $702.0M | ||
| Q3 24 | $3.1B | $332.1M | ||
| Q2 24 | $3.0B | $556.0M | ||
| Q1 24 | $2.9B | $558.0M |
净利润BALLMAGN
| Q4 25 | $200.0M | $-34.0M | ||
| Q3 25 | $321.0M | — | ||
| Q2 25 | $215.0M | $-18.0M | ||
| Q1 25 | $179.0M | $-41.0M | ||
| Q4 24 | $-30.0M | $-60.0M | ||
| Q3 24 | $199.0M | $-15.2M | ||
| Q2 24 | $159.0M | $19.0M | ||
| Q1 24 | $3.7B | $14.0M |
毛利率BALLMAGN
| Q4 25 | — | 12.2% | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 10.7% | ||
| Q1 25 | — | 10.7% | ||
| Q4 24 | — | 10.1% | ||
| Q3 24 | 17.7% | 10.7% | ||
| Q2 24 | 16.5% | 6.6% | ||
| Q1 24 | 16.6% | 6.2% |
营业利润率BALLMAGN
| Q4 25 | 7.2% | 1.8% | ||
| Q3 25 | 11.6% | — | ||
| Q2 25 | 8.0% | 1.5% | ||
| Q1 25 | 7.4% | 0.5% | ||
| Q4 24 | 0.2% | -3.1% | ||
| Q3 24 | 7.4% | 0.9% | ||
| Q2 24 | 6.8% | 3.1% | ||
| Q1 24 | 6.8% | 3.8% |
净利率BALLMAGN
| Q4 25 | 6.0% | -4.3% | ||
| Q3 25 | 9.5% | — | ||
| Q2 25 | 6.4% | -2.1% | ||
| Q1 25 | 5.8% | -5.0% | ||
| Q4 24 | -1.0% | -8.5% | ||
| Q3 24 | 6.5% | -4.6% | ||
| Q2 24 | 5.4% | 3.4% | ||
| Q1 24 | 128.3% | 2.5% |
每股收益（稀释后）BALLMAGN
| Q4 25 | $0.73 | $-0.95 | ||
| Q3 25 | $1.18 | — | ||
| Q2 25 | $0.76 | $-0.51 | ||
| Q1 25 | $0.63 | $-1.15 | ||
| Q4 24 | $0.23 | $-1.69 | ||
| Q3 24 | $0.65 | $-0.33 | ||
| Q2 24 | $0.51 | $0.60 | ||
| Q1 24 | $11.61 | $0.44 |
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 | $264.0M |
| 总债务越低越好 | $7.0B | $1.9B |
| 股东权益账面价值 | $5.4B | $1.0B |
| 总资产 | $19.5B | $3.9B |
| 负债/权益比越低杠杆越低 | 1.29× | 1.86× |
8季度趋势，按日历期对齐
现金及短期投资BALLMAGN
| Q4 25 | $1.2B | $264.0M | ||
| Q3 25 | $568.0M | — | ||
| Q2 25 | $296.0M | $276.0M | ||
| Q1 25 | $449.0M | $282.0M | ||
| Q4 24 | $885.0M | $215.0M | ||
| Q3 24 | $1.4B | $230.0M | ||
| Q2 24 | $1.3B | $33.9M | ||
| Q1 24 | $1.7B | $30.2M |
总债务BALLMAGN
| Q4 25 | $7.0B | $1.9B | ||
| Q3 25 | $6.9B | — | ||
| Q2 25 | $6.5B | $2.0B | ||
| Q1 25 | $6.1B | $2.0B | ||
| Q4 24 | $5.3B | $2.0B | ||
| Q3 24 | $5.4B | $2.0B | ||
| Q2 24 | $5.5B | $877.4M | ||
| Q1 24 | $5.5B | $884.7M |
股东权益BALLMAGN
| Q4 25 | $5.4B | $1.0B | ||
| Q3 25 | $5.4B | — | ||
| Q2 25 | $5.2B | $1.1B | ||
| Q1 25 | $5.5B | $1.1B | ||
| Q4 24 | $5.9B | $1.1B | ||
| Q3 24 | $6.7B | $2.1B | ||
| Q2 24 | $6.9B | $2.4B | ||
| Q1 24 | $7.3B | $2.4B |
总资产BALLMAGN
| Q4 25 | $19.5B | $3.9B | ||
| Q3 25 | $18.7B | — | ||
| Q2 25 | $18.6B | $4.1B | ||
| Q1 25 | $18.0B | $4.1B | ||
| Q4 24 | $17.6B | $4.0B | ||
| Q3 24 | $18.8B | $2.8B | ||
| Q2 24 | $19.0B | $1.5B | ||
| Q1 24 | $19.9B | $1.5B |
负债/权益比BALLMAGN
| Q4 25 | 1.29× | 1.86× | ||
| Q3 25 | 1.26× | — | ||
| Q2 25 | 1.24× | 1.77× | ||
| Q1 25 | 1.12× | 1.83× | ||
| Q4 24 | 0.91× | 1.80× | ||
| Q3 24 | 0.80× | 0.91× | ||
| Q2 24 | 0.80× | 0.37× | ||
| Q1 24 | 0.76× | 0.36× |
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 | $2.0M |
| 自由现金流经营现金流 - 资本支出 | $1.0B | $-13.0M |
| 自由现金流率自由现金流/营收 | 31.1% | -1.6% |
| 资本支出强度资本支出/营收 | 5.1% | 1.9% |
| 现金转化率经营现金流/净利润 | 6.05× | — |
| 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BALLMAGN
| Q4 25 | $1.2B | $2.0M | ||
| Q3 25 | $384.0M | — | ||
| Q2 25 | $332.0M | $0 | ||
| Q1 25 | $-665.0M | $65.0M | ||
| Q4 24 | $500.0M | $-58.0M | ||
| Q3 24 | $610.0M | $12.2M | ||
| Q2 24 | $252.0M | $38.0M | ||
| Q1 24 | $-1.2B | $20.0M |
自由现金流BALLMAGN
| Q4 25 | $1.0B | $-13.0M | ||
| Q3 25 | $257.0M | — | ||
| Q2 25 | $236.0M | — | ||
| Q1 25 | $-746.0M | $42.0M | ||
| Q4 24 | $393.0M | $-74.0M | ||
| Q3 24 | $493.0M | $3.6M | ||
| Q2 24 | $146.0M | $23.0M | ||
| Q1 24 | $-1.4B | $12.5M |
自由现金流率BALLMAGN
| Q4 25 | 31.1% | -1.6% | ||
| Q3 25 | 7.6% | — | ||
| Q2 25 | 7.1% | — | ||
| Q1 25 | -24.1% | 5.1% | ||
| Q4 24 | 13.6% | -10.5% | ||
| Q3 24 | 16.0% | 1.1% | ||
| Q2 24 | 4.9% | 4.1% | ||
| Q1 24 | -48.7% | 2.2% |
资本支出强度BALLMAGN
| Q4 25 | 5.1% | 1.9% | ||
| Q3 25 | 3.8% | — | ||
| Q2 25 | 2.9% | 1.5% | ||
| Q1 25 | 2.6% | 2.8% | ||
| Q4 24 | 3.7% | 2.3% | ||
| Q3 24 | 3.8% | 2.6% | ||
| Q2 24 | 3.6% | 2.7% | ||
| Q1 24 | 5.4% | 1.3% |
现金转化率BALLMAGN
| Q4 25 | 6.05× | — | ||
| Q3 25 | 1.20× | — | ||
| Q2 25 | 1.54× | — | ||
| Q1 25 | -3.72× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 3.07× | — | ||
| Q2 24 | 1.58× | 2.00× | ||
| Q1 24 | -0.34× | 1.43× |
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% |
MAGN
暂无分部数据
