vs
Burlington Stores, Inc.（BURL）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
Burlington Stores, Inc.的季度营收约是GRAPHIC PACKAGING HOLDING CO的1.3倍（$2.7B vs $2.1B），Burlington Stores, Inc.净利率更高（3.9% vs 3.4%，领先0.5%），Burlington Stores, Inc.同比增速更快（7.1% vs 0.2%），过去两年GRAPHIC PACKAGING HOLDING CO的营收复合增速更高（-3.5% vs -6.9%）
伯灵顿百货（前身为伯灵顿大衣厂）是美国知名全国性折扣零售商，在全美46个州及波多黎各拥有超过1138家门店，总部位于新泽西州伯灵顿镇。2007年公司被贝恩资本收购，2008年汤姆·金斯伯里出任总裁兼首席执行官，2013年重新上市，现为美国第三大折扣零售企业。
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。
BURL vs GPK — 直观对比
营收规模更大
BURL
是对方的1.3倍
$2.1B
营收增速更快
BURL
高出6.9%
0.2%
净利率更高
BURL
高出0.5%
3.4%
两年增速更快
GPK
近两年复合增速
-6.9%
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $2.7B | $2.1B |
| 净利润 | $104.8M | $71.0M |
| 毛利率 | 44.2% | 14.1% |
| 营业利润率 | 5.1% | 7.4% |
| 净利率 | 3.9% | 3.4% |
| 营收同比 | 7.1% | 0.2% |
| 净利润同比 | 15.6% | -48.6% |
| 每股收益（稀释后） | $1.63 | $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BURLGPK
| Q4 25 | $2.7B | $2.1B | ||
| Q3 25 | $2.7B | $2.2B | ||
| Q2 25 | $2.5B | $2.2B | ||
| Q1 25 | $3.3B | $2.1B | ||
| Q4 24 | $2.5B | $2.1B | ||
| Q3 24 | $2.5B | $2.2B | ||
| Q2 24 | $2.4B | $2.2B | ||
| Q1 24 | $3.1B | $2.3B |
净利润BURLGPK
| Q4 25 | $104.8M | $71.0M | ||
| Q3 25 | $94.2M | $142.0M | ||
| Q2 25 | $100.8M | $104.0M | ||
| Q1 25 | $260.8M | $127.0M | ||
| Q4 24 | $90.6M | $138.0M | ||
| Q3 24 | $73.8M | $165.0M | ||
| Q2 24 | $78.5M | $190.0M | ||
| Q1 24 | $227.5M | $165.0M |
毛利率BURLGPK
| Q4 25 | 44.2% | 14.1% | ||
| Q3 25 | 43.7% | 19.6% | ||
| Q2 25 | 43.8% | 18.7% | ||
| Q1 25 | 42.9% | 20.6% | ||
| Q4 24 | 43.9% | 21.4% | ||
| Q3 24 | 42.8% | 22.3% | ||
| Q2 24 | 43.5% | 21.2% | ||
| Q1 24 | 42.7% | 23.0% |
营业利润率BURLGPK
| Q4 25 | 5.1% | 7.4% | ||
| Q3 25 | 4.7% | 10.7% | ||
| Q2 25 | 5.3% | 8.8% | ||
| Q1 25 | 10.6% | 10.5% | ||
| Q4 24 | 4.7% | 11.4% | ||
| Q3 24 | 4.0% | 12.6% | ||
| Q2 24 | 4.7% | 14.5% | ||
| Q1 24 | 10.0% | 12.4% |
净利率BURLGPK
| Q4 25 | 3.9% | 3.4% | ||
| Q3 25 | 3.5% | 6.5% | ||
| Q2 25 | 4.0% | 4.7% | ||
| Q1 25 | 8.0% | 6.0% | ||
| Q4 24 | 3.6% | 6.6% | ||
| Q3 24 | 3.0% | 7.5% | ||
| Q2 24 | 3.3% | 8.5% | ||
| Q1 24 | 7.3% | 7.3% |
每股收益（稀释后）BURLGPK
| Q4 25 | $1.63 | $0.24 | ||
| Q3 25 | $1.47 | $0.48 | ||
| Q2 25 | $1.58 | $0.34 | ||
| Q1 25 | $4.03 | $0.42 | ||
| Q4 24 | $1.40 | $0.46 | ||
| Q3 24 | $1.15 | $0.55 | ||
| Q2 24 | $1.22 | $0.62 | ||
| Q1 24 | $3.51 | $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 | $584.1M | $261.0M |
| 总债务越低越好 | $2.0B | $5.0B |
| 股东权益账面价值 | $1.5B | $3.3B |
| 总资产 | $9.6B | $11.8B |
| 负债/权益比越低杠杆越低 | 1.32× | 1.51× |
8季度趋势，按日历期对齐
现金及短期投资BURLGPK
| Q4 25 | $584.1M | $261.0M | ||
| Q3 25 | $747.6M | $120.0M | ||
| Q2 25 | $371.1M | $120.0M | ||
| Q1 25 | $994.7M | $129.0M | ||
| Q4 24 | $857.8M | $157.0M | ||
| Q3 24 | $659.9M | $126.0M | ||
| Q2 24 | $742.3M | $125.0M | ||
| Q1 24 | $925.4M | $136.0M |
总债务BURLGPK
| Q4 25 | $2.0B | $5.0B | ||
| Q3 25 | $2.0B | $5.5B | ||
| Q2 25 | $1.6B | $5.4B | ||
| Q1 25 | $1.5B | $5.7B | ||
| Q4 24 | $1.5B | $5.1B | ||
| Q3 24 | $1.2B | $5.4B | ||
| Q2 24 | $1.2B | $4.9B | ||
| Q1 24 | $1.4B | $4.9B |
股东权益BURLGPK
| Q4 25 | $1.5B | $3.3B | ||
| Q3 25 | $1.4B | $3.3B | ||
| Q2 25 | $1.4B | $3.2B | ||
| Q1 25 | $1.4B | $3.2B | ||
| Q4 24 | $1.1B | $3.0B | ||
| Q3 24 | $1.1B | $3.0B | ||
| Q2 24 | $1.0B | $2.8B | ||
| Q1 24 | $996.9M | $2.9B |
总资产BURLGPK
| Q4 25 | $9.6B | $11.8B | ||
| Q3 25 | $9.3B | $11.9B | ||
| Q2 25 | $8.5B | $11.8B | ||
| Q1 25 | $8.8B | $11.5B | ||
| Q4 24 | $8.4B | $11.1B | ||
| Q3 24 | $7.8B | $11.2B | ||
| Q2 24 | $7.7B | $10.8B | ||
| Q1 24 | $7.7B | $11.3B |
负债/权益比BURLGPK
| Q4 25 | 1.32× | 1.51× | ||
| Q3 25 | 1.40× | 1.67× | ||
| Q2 25 | 1.21× | 1.68× | ||
| Q1 25 | 1.12× | 1.80× | ||
| Q4 24 | 1.35× | 1.71× | ||
| Q3 24 | 1.15× | 1.79× | ||
| Q2 24 | 1.20× | 1.75× | ||
| Q1 24 | 1.40× | 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 | $143.3M | $521.0M |
| 自由现金流经营现金流 - 资本支出 | $-109.6M | — |
| 自由现金流率自由现金流/营收 | -4.1% | — |
| 资本支出强度资本支出/营收 | 9.3% | — |
| 现金转化率经营现金流/净利润 | 1.37× | 7.34× |
| 过去12个月自由现金流最近4个季度 | $-358.5M | — |
8季度趋势，按日历期对齐
经营现金流BURLGPK
| Q4 25 | $143.3M | $521.0M | ||
| Q3 25 | $179.4M | $227.0M | ||
| Q2 25 | $-28.9M | $267.0M | ||
| Q1 25 | $543.2M | $-174.0M | ||
| Q4 24 | $110.4M | $489.0M | ||
| Q3 24 | $160.4M | $187.0M | ||
| Q2 24 | $49.4M | $161.0M | ||
| Q1 24 | $598.5M | $3.0M |
自由现金流BURLGPK
| Q4 25 | $-109.6M | — | ||
| Q3 25 | $-101.0K | — | ||
| Q2 25 | $-438.6M | — | ||
| Q1 25 | $189.8M | — | ||
| Q4 24 | $-56.2M | — | ||
| Q3 24 | $-35.2M | — | ||
| Q2 24 | $-115.5M | — | ||
| Q1 24 | $410.3M | — |
自由现金流率BURLGPK
| Q4 25 | -4.1% | — | ||
| Q3 25 | -0.0% | — | ||
| Q2 25 | -17.5% | — | ||
| Q1 25 | 5.8% | — | ||
| Q4 24 | -2.2% | — | ||
| Q3 24 | -1.4% | — | ||
| Q2 24 | -4.9% | — | ||
| Q1 24 | 13.1% | — |
资本支出强度BURLGPK
| Q4 25 | 9.3% | — | ||
| Q3 25 | 6.6% | — | ||
| Q2 25 | 16.4% | — | ||
| Q1 25 | 10.8% | — | ||
| Q4 24 | 6.6% | — | ||
| Q3 24 | 7.9% | — | ||
| Q2 24 | 7.0% | — | ||
| Q1 24 | 6.0% | — |
现金转化率BURLGPK
| Q4 25 | 1.37× | 7.34× | ||
| Q3 25 | 1.91× | 1.60× | ||
| Q2 25 | -0.29× | 2.57× | ||
| Q1 25 | 2.08× | -1.37× | ||
| Q4 24 | 1.22× | 3.54× | ||
| Q3 24 | 2.18× | 1.13× | ||
| Q2 24 | 0.63× | 0.85× | ||
| Q1 24 | 2.63× | 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
BURL
暂无分部数据
GPK
| Americas Paperboard Packaging | $1.4B | 68% |
| Other | $667.0M | 32% |
