vs
CHEESECAKE FACTORY INC（CAKE）与百利高（PRGO）财务数据对比。点击上方公司名可切换其他公司
百利高的季度营收约是CHEESECAKE FACTORY INC的1.2倍（$1.1B vs $961.6M），CHEESECAKE FACTORY INC净利率更高（3.0% vs -127.8%，领先130.8%），百利高同比增速更快（-2.5% vs -73.2%），过去两年CHEESECAKE FACTORY INC的营收复合增速更高（7.6% vs 1.3%）
芝士蛋糕工厂（The Cheesecake Factory）是美国知名的餐饮连锁及芝士蛋糕分销企业，目前在全球运营370家全服务餐厅，其中218家为芝士蛋糕工厂品牌门店，47家为North Italia品牌门店，其余105家为其他品牌门店。此外公司在加利福尼亚州卡拉巴萨斯及北卡罗来纳州落基山城设有两座烘焙生产基地。
百利高（Perrigo）是一家注册于爱尔兰的非处方仿制药生产商，主打自有品牌OTC药品业务。公司70%的净销售额来自美国医疗市场，为优化税务布局将法定总部设在爱尔兰，该地区销售额仅占总营收的0.6%，2013年曾完成美国历史上第六大企业税收倒置交易。
CAKE vs PRGO — 直观对比
营收规模更大
PRGO
是对方的1.2倍
$961.6M
营收增速更快
PRGO
高出70.6%
-73.2%
净利率更高
CAKE
高出130.8%
-127.8%
两年增速更快
CAKE
近两年复合增速
1.3%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $961.6M | $1.1B |
| 净利润 | $28.8M | $-1.4B |
| 毛利率 | — | 32.6% |
| 营业利润率 | 3.5% | -116.0% |
| 净利率 | 3.0% | -127.8% |
| 营收同比 | -73.2% | -2.5% |
| 净利润同比 | -30.1% | -3093.9% |
| 每股收益（稀释后） | $0.60 | $-10.23 |
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CAKEPRGO
| Q1 26 | $961.6M | — | ||
| Q4 25 | — | $1.1B | ||
| Q3 25 | $907.2M | $1.0B | ||
| Q2 25 | $927.2M | $1.1B | ||
| Q1 25 | — | $1.0B | ||
| Q4 24 | $865.5M | $1.1B | ||
| Q3 24 | $904.0M | $1.1B | ||
| Q2 24 | $891.2M | $1.1B |
净利润CAKEPRGO
| Q1 26 | $28.8M | — | ||
| Q4 25 | — | $-1.4B | ||
| Q3 25 | $31.9M | $7.5M | ||
| Q2 25 | $32.9M | $-8.4M | ||
| Q1 25 | — | $-6.4M | ||
| Q4 24 | $30.0M | $-44.4M | ||
| Q3 24 | $52.4M | $-21.0M | ||
| Q2 24 | $33.2M | $-108.4M |
毛利率CAKEPRGO
| Q1 26 | — | — | ||
| Q4 25 | — | 32.6% | ||
| Q3 25 | — | 36.1% | ||
| Q2 25 | — | 34.4% | ||
| Q1 25 | — | 37.6% | ||
| Q4 24 | — | 33.9% | ||
| Q3 24 | — | 37.2% | ||
| Q2 24 | — | 37.0% |
营业利润率CAKEPRGO
| Q1 26 | 3.5% | — | ||
| Q4 25 | — | -116.0% | ||
| Q3 25 | 4.1% | 7.0% | ||
| Q2 25 | 5.6% | 4.3% | ||
| Q1 25 | — | 4.5% | ||
| Q4 24 | 3.9% | 10.0% | ||
| Q3 24 | 6.5% | 7.4% | ||
| Q2 24 | 4.4% | -2.5% |
净利率CAKEPRGO
| Q1 26 | 3.0% | — | ||
| Q4 25 | — | -127.8% | ||
| Q3 25 | 3.5% | 0.7% | ||
| Q2 25 | 3.6% | -0.8% | ||
| Q1 25 | — | -0.6% | ||
| Q4 24 | 3.5% | -3.9% | ||
| Q3 24 | 5.8% | -1.9% | ||
| Q2 24 | 3.7% | -10.2% |
每股收益（稀释后）CAKEPRGO
| Q1 26 | $0.60 | — | ||
| Q4 25 | — | $-10.23 | ||
| Q3 25 | $0.66 | $0.05 | ||
| Q2 25 | $0.67 | $-0.06 | ||
| Q1 25 | — | $-0.05 | ||
| Q4 24 | $0.61 | $-0.32 | ||
| Q3 24 | $1.08 | $-0.15 | ||
| Q2 24 | $0.68 | $-0.79 |
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 | $215.7M | — |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | — | $2.9B |
| 总资产 | — | $8.5B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资CAKEPRGO
| Q1 26 | $215.7M | — | ||
| Q4 25 | — | — | ||
| Q3 25 | $190.0M | $432.1M | ||
| Q2 25 | $135.4M | $454.2M | ||
| Q1 25 | — | $409.9M | ||
| Q4 24 | $52.2M | $558.8M | ||
| Q3 24 | $40.7M | $1.5B | ||
| Q2 24 | $60.2M | $542.8M |
股东权益CAKEPRGO
| Q1 26 | — | — | ||
| Q4 25 | — | $2.9B | ||
| Q3 25 | $425.3M | $4.4B | ||
| Q2 25 | $339.4M | $4.5B | ||
| Q1 25 | — | $4.4B | ||
| Q4 24 | $396.4M | $4.3B | ||
| Q3 24 | $374.0M | $4.6B | ||
| Q2 24 | $332.4M | $4.5B |
总资产CAKEPRGO
| Q1 26 | — | — | ||
| Q4 25 | — | $8.5B | ||
| Q3 25 | $3.2B | $10.1B | ||
| Q2 25 | $3.1B | $10.1B | ||
| Q1 25 | — | $9.8B | ||
| Q4 24 | $2.9B | $9.6B | ||
| Q3 24 | $2.9B | $11.2B | ||
| Q2 24 | $2.8B | $10.4B |
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 | — | $175.4M |
| 自由现金流经营现金流 - 资本支出 | — | $148.6M |
| 自由现金流率自由现金流/营收 | — | 13.4% |
| 资本支出强度资本支出/营收 | — | 2.4% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $145.1M |
8季度趋势，按日历期对齐
经营现金流CAKEPRGO
| Q1 26 | — | — | ||
| Q4 25 | — | $175.4M | ||
| Q3 25 | $147.5M | $51.7M | ||
| Q2 25 | $78.9M | $75.9M | ||
| Q1 25 | — | $-64.5M | ||
| Q4 24 | $79.9M | $312.6M | ||
| Q3 24 | $27.7M | $42.2M | ||
| Q2 24 | $66.7M | $9.5M |
自由现金流CAKEPRGO
| Q1 26 | — | — | ||
| Q4 25 | — | $148.6M | ||
| Q3 25 | $69.2M | $29.8M | ||
| Q2 25 | $36.1M | $56.7M | ||
| Q1 25 | — | $-90.0M | ||
| Q4 24 | $25.7M | $274.9M | ||
| Q3 24 | $-1.5M | $15.1M | ||
| Q2 24 | $29.6M | $-18.9M |
自由现金流率CAKEPRGO
| Q1 26 | — | — | ||
| Q4 25 | — | 13.4% | ||
| Q3 25 | 7.6% | 2.9% | ||
| Q2 25 | 3.9% | 5.4% | ||
| Q1 25 | — | -8.6% | ||
| Q4 24 | 3.0% | 24.2% | ||
| Q3 24 | -0.2% | 1.4% | ||
| Q2 24 | 3.3% | -1.8% |
资本支出强度CAKEPRGO
| Q1 26 | — | — | ||
| Q4 25 | — | 2.4% | ||
| Q3 25 | 8.6% | 2.1% | ||
| Q2 25 | 4.6% | 1.8% | ||
| Q1 25 | — | 2.4% | ||
| Q4 24 | 6.3% | 3.3% | ||
| Q3 24 | 3.2% | 2.5% | ||
| Q2 24 | 4.2% | 2.7% |
现金转化率CAKEPRGO
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | 4.62× | 6.89× | ||
| Q2 25 | 2.40× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 2.66× | — | ||
| Q3 24 | 0.53× | — | ||
| Q2 24 | 2.01× | — |
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
CAKE
暂无分部数据
PRGO
| Consumer Self Care Americas | $697.0M | 63% |
| Digestive Health | $123.9M | 11% |
| Nutrition | $108.3M | 10% |
| Healthy Lifestyle | $94.8M | 9% |
| Pain And Sleep Aids | $87.1M | 8% |
