vs
波尔公司（BALL）与XPO, Inc.（XPO）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XPO, Inc.的1.7倍（$3.3B vs $2.0B），波尔公司净利率更高（6.0% vs 2.9%，领先3.0%），波尔公司同比增速更快（16.2% vs 4.7%），过去两年波尔公司的营收复合增速更高（7.9% vs -0.1%）
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。
XPO Inc.（原XPO物流）是美国交通运输企业，主营北美区域零担货运业务，总部位于康涅狄格州格林尼治，全球共设592个运营网点。作为北美第二大零担货运服务商，其服务覆盖99%的美国邮政编码区域。
BALL vs XPO — 直观对比
营收规模更大
BALL
是对方的1.7倍
$2.0B
营收增速更快
BALL
高出11.5%
4.7%
净利率更高
BALL
高出3.0%
2.9%
两年增速更快
BALL
近两年复合增速
-0.1%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.3B | $2.0B |
| 净利润 | $200.0M | $59.0M |
| 毛利率 | — | — |
| 营业利润率 | 7.2% | 7.1% |
| 净利率 | 6.0% | 2.9% |
| 营收同比 | 16.2% | 4.7% |
| 净利润同比 | 766.7% | -21.3% |
| 每股收益（稀释后） | $0.73 | $0.49 |
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BALLXPO
| Q4 25 | $3.3B | $2.0B | ||
| Q3 25 | $3.4B | $2.1B | ||
| Q2 25 | $3.3B | $2.1B | ||
| Q1 25 | $3.1B | $2.0B | ||
| Q4 24 | $2.9B | $1.9B | ||
| Q3 24 | $3.1B | $2.1B | ||
| Q2 24 | $3.0B | $2.1B | ||
| Q1 24 | $2.9B | $2.0B |
净利润BALLXPO
| Q4 25 | $200.0M | $59.0M | ||
| Q3 25 | $321.0M | $82.0M | ||
| Q2 25 | $215.0M | $106.0M | ||
| Q1 25 | $179.0M | $69.0M | ||
| Q4 24 | $-30.0M | $75.0M | ||
| Q3 24 | $199.0M | $95.0M | ||
| Q2 24 | $159.0M | $150.0M | ||
| Q1 24 | $3.7B | $67.0M |
毛利率BALLXPO
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 17.7% | — | ||
| Q2 24 | 16.5% | — | ||
| Q1 24 | 16.6% | — |
营业利润率BALLXPO
| Q4 25 | 7.2% | 7.1% | ||
| Q3 25 | 11.6% | 7.8% | ||
| Q2 25 | 8.0% | 9.5% | ||
| Q1 25 | 7.4% | 7.7% | ||
| Q4 24 | 0.2% | 7.8% | ||
| Q3 24 | 7.4% | 8.6% | ||
| Q2 24 | 6.8% | 9.5% | ||
| Q1 24 | 6.8% | 6.8% |
净利率BALLXPO
| Q4 25 | 6.0% | 2.9% | ||
| Q3 25 | 9.5% | 3.9% | ||
| Q2 25 | 6.4% | 5.1% | ||
| Q1 25 | 5.8% | 3.5% | ||
| Q4 24 | -1.0% | 3.9% | ||
| Q3 24 | 6.5% | 4.6% | ||
| Q2 24 | 5.4% | 7.2% | ||
| Q1 24 | 128.3% | 3.3% |
每股收益（稀释后）BALLXPO
| Q4 25 | $0.73 | $0.49 | ||
| Q3 25 | $1.18 | $0.68 | ||
| Q2 25 | $0.76 | $0.89 | ||
| Q1 25 | $0.63 | $0.58 | ||
| Q4 24 | $0.23 | $0.63 | ||
| Q3 24 | $0.65 | $0.79 | ||
| Q2 24 | $0.51 | $1.25 | ||
| Q1 24 | $11.61 | $0.56 |
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 | $310.0M |
| 总债务越低越好 | $7.0B | — |
| 股东权益账面价值 | $5.4B | $1.9B |
| 总资产 | $19.5B | $8.2B |
| 负债/权益比越低杠杆越低 | 1.29× | — |
8季度趋势，按日历期对齐
现金及短期投资BALLXPO
| Q4 25 | $1.2B | $310.0M | ||
| Q3 25 | $568.0M | $335.0M | ||
| Q2 25 | $296.0M | $225.0M | ||
| Q1 25 | $449.0M | $212.0M | ||
| Q4 24 | $885.0M | $246.0M | ||
| Q3 24 | $1.4B | $378.0M | ||
| Q2 24 | $1.3B | $250.0M | ||
| Q1 24 | $1.7B | $229.0M |
总债务BALLXPO
| Q4 25 | $7.0B | — | ||
| Q3 25 | $6.9B | — | ||
| Q2 25 | $6.5B | — | ||
| Q1 25 | $6.1B | — | ||
| Q4 24 | $5.3B | — | ||
| Q3 24 | $5.4B | — | ||
| Q2 24 | $5.5B | — | ||
| Q1 24 | $5.5B | — |
股东权益BALLXPO
| Q4 25 | $5.4B | $1.9B | ||
| Q3 25 | $5.4B | $1.8B | ||
| Q2 25 | $5.2B | $1.8B | ||
| Q1 25 | $5.5B | $1.6B | ||
| Q4 24 | $5.9B | $1.6B | ||
| Q3 24 | $6.7B | $1.6B | ||
| Q2 24 | $6.9B | $1.5B | ||
| Q1 24 | $7.3B | $1.3B |
总资产BALLXPO
| Q4 25 | $19.5B | $8.2B | ||
| Q3 25 | $18.7B | $8.2B | ||
| Q2 25 | $18.6B | $8.1B | ||
| Q1 25 | $18.0B | $7.9B | ||
| Q4 24 | $17.6B | $7.7B | ||
| Q3 24 | $18.8B | $7.9B | ||
| Q2 24 | $19.0B | $7.7B | ||
| Q1 24 | $19.9B | $7.6B |
负债/权益比BALLXPO
| Q4 25 | 1.29× | — | ||
| Q3 25 | 1.26× | — | ||
| Q2 25 | 1.24× | — | ||
| Q1 25 | 1.12× | — | ||
| Q4 24 | 0.91× | — | ||
| Q3 24 | 0.80× | — | ||
| Q2 24 | 0.80× | — | ||
| Q1 24 | 0.76× | — |
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 | — |
| 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% | 5.3% |
| 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BALLXPO
| Q4 25 | $1.2B | — | ||
| Q3 25 | $384.0M | $371.0M | ||
| Q2 25 | $332.0M | $247.0M | ||
| Q1 25 | $-665.0M | $142.0M | ||
| Q4 24 | $500.0M | $189.0M | ||
| Q3 24 | $610.0M | $264.0M | ||
| Q2 24 | $252.0M | $210.0M | ||
| Q1 24 | $-1.2B | $145.0M |
自由现金流BALLXPO
| Q4 25 | $1.0B | — | ||
| Q3 25 | $257.0M | $215.0M | ||
| Q2 25 | $236.0M | $51.0M | ||
| Q1 25 | $-746.0M | $-57.0M | ||
| Q4 24 | $393.0M | $23.0M | ||
| Q3 24 | $493.0M | $137.0M | ||
| Q2 24 | $146.0M | $20.0M | ||
| Q1 24 | $-1.4B | $-161.0M |
自由现金流率BALLXPO
| Q4 25 | 31.1% | — | ||
| Q3 25 | 7.6% | 10.2% | ||
| Q2 25 | 7.1% | 2.5% | ||
| Q1 25 | -24.1% | -2.9% | ||
| Q4 24 | 13.6% | 1.2% | ||
| Q3 24 | 16.0% | 6.7% | ||
| Q2 24 | 4.9% | 1.0% | ||
| Q1 24 | -48.7% | -8.0% |
资本支出强度BALLXPO
| Q4 25 | 5.1% | 5.3% | ||
| Q3 25 | 3.8% | 7.4% | ||
| Q2 25 | 2.9% | 9.4% | ||
| Q1 25 | 2.6% | 10.2% | ||
| Q4 24 | 3.7% | 8.6% | ||
| Q3 24 | 3.8% | 6.2% | ||
| Q2 24 | 3.6% | 9.1% | ||
| Q1 24 | 5.4% | 15.2% |
现金转化率BALLXPO
| Q4 25 | 6.05× | — | ||
| Q3 25 | 1.20× | 4.52× | ||
| Q2 25 | 1.54× | 2.33× | ||
| Q1 25 | -3.72× | 2.06× | ||
| Q4 24 | — | 2.52× | ||
| Q3 24 | 3.07× | 2.78× | ||
| Q2 24 | 1.58× | 1.40× | ||
| Q1 24 | -0.34× | 2.16× |
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% |
XPO
| North American LTL | $1.2B | 58% |
| European Transportation | $844.0M | 42% |
