vs
丹麦皇冠（CCK）与GLOBAL PARTNERS LP（GLP）财务数据对比。点击上方公司名可切换其他公司
丹麦皇冠的季度营收约是GLOBAL PARTNERS LP的1.5倍（$3.3B vs $2.2B），丹麦皇冠净利率更高（6.3% vs 1.1%，领先5.2%），丹麦皇冠同比增速更快（12.9% vs 7.0%），GLOBAL PARTNERS LP自由现金流更多（$62.2M vs $-129.0M），过去两年丹麦皇冠的营收复合增速更高（3.5% vs 0.2%）
丹麦皇冠是来自丹麦的国际化食品企业，核心业务涵盖生猪、肉牛的屠宰加工及销售，旗下拥有多家子公司，业务覆盖食品行业多品类产品领域，首席执行官为尼尔斯·迪达尔，总部位于兰讷斯。
Global Partners LP是一家美国能源供应企业，2018年位列《财富》世界500强第361位，采用业主有限合伙制架构，核心业务为石油产品进口，深耕北美市场开展营销活动，批发的产品涵盖原油、柴油、汽油、取暖油及煤油等品类。
CCK vs GLP — 直观对比
营收规模更大
CCK
是对方的1.5倍
$2.2B
营收增速更快
CCK
高出5.9%
7.0%
净利率更高
CCK
高出5.2%
1.1%
自由现金流更多
GLP
多$191.2M
$-129.0M
两年增速更快
CCK
近两年复合增速
0.2%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.3B | $2.2B |
| 净利润 | $206.0M | $25.1M |
| 毛利率 | — | 11.9% |
| 营业利润率 | 11.2% | 2.6% |
| 净利率 | 6.3% | 1.1% |
| 营收同比 | 12.9% | 7.0% |
| 净利润同比 | -9.3% | 5.0% |
| 每股收益（稀释后） | $175.00 | — |
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CCKGLP
| Q1 26 | $3.3B | — | ||
| Q4 25 | $3.1B | $2.2B | ||
| Q3 25 | $3.2B | $2.2B | ||
| Q2 25 | $3.1B | $2.1B | ||
| Q1 25 | $2.9B | $2.2B | ||
| Q4 24 | $2.9B | $2.1B | ||
| Q3 24 | $3.1B | $2.1B | ||
| Q2 24 | $3.0B | $2.3B |
净利润CCKGLP
| Q1 26 | $206.0M | — | ||
| Q4 25 | $150.0M | $25.1M | ||
| Q3 25 | $214.0M | $29.0M | ||
| Q2 25 | $181.0M | $25.2M | ||
| Q1 25 | $193.0M | $18.7M | ||
| Q4 24 | $358.0M | $23.9M | ||
| Q3 24 | $-175.0M | $45.9M | ||
| Q2 24 | $174.0M | $46.1M |
毛利率CCKGLP
| Q1 26 | — | — | ||
| Q4 25 | — | 11.9% | ||
| Q3 25 | — | 12.1% | ||
| Q2 25 | — | 13.1% | ||
| Q1 25 | — | 11.7% | ||
| Q4 24 | — | 13.0% | ||
| Q3 24 | — | 13.4% | ||
| Q2 24 | — | 12.6% |
营业利润率CCKGLP
| Q1 26 | 11.2% | — | ||
| Q4 25 | 12.0% | 2.6% | ||
| Q3 25 | 13.2% | 2.7% | ||
| Q2 25 | 12.4% | 2.9% | ||
| Q1 25 | 12.6% | 2.6% | ||
| Q4 24 | 12.1% | 2.8% | ||
| Q3 24 | 14.4% | 3.9% | ||
| Q2 24 | 12.5% | 3.7% |
净利率CCKGLP
| Q1 26 | 6.3% | — | ||
| Q4 25 | 4.8% | 1.1% | ||
| Q3 25 | 6.7% | 1.3% | ||
| Q2 25 | 5.7% | 1.2% | ||
| Q1 25 | 6.7% | 0.9% | ||
| Q4 24 | 12.3% | 1.2% | ||
| Q3 24 | -5.7% | 2.1% | ||
| Q2 24 | 5.7% | 2.0% |
每股收益（稀释后）CCKGLP
| Q1 26 | $175.00 | — | ||
| Q4 25 | $1.32 | — | ||
| Q3 25 | $1.85 | — | ||
| Q2 25 | $1.56 | — | ||
| Q1 25 | $1.65 | — | ||
| Q4 24 | $3.01 | — | ||
| Q3 24 | $-1.47 | — | ||
| Q2 24 | $1.45 | — |
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 | $584.0M | — |
| 总债务越低越好 | $53.0M | — |
| 股东权益账面价值 | $3.4B | — |
| 总资产 | $14.3B | $3.9B |
| 负债/权益比越低杠杆越低 | 0.02× | — |
8季度趋势，按日历期对齐
现金及短期投资CCKGLP
| Q1 26 | $584.0M | — | ||
| Q4 25 | $764.0M | — | ||
| Q3 25 | $1.2B | — | ||
| Q2 25 | $936.0M | — | ||
| Q1 25 | $779.0M | — | ||
| Q4 24 | $918.0M | — | ||
| Q3 24 | $1.7B | — | ||
| Q2 24 | $1.4B | — |
总债务CCKGLP
| Q1 26 | $53.0M | — | ||
| Q4 25 | $5.9B | — | ||
| Q3 25 | $6.2B | — | ||
| Q2 25 | $6.3B | — | ||
| Q1 25 | $6.2B | — | ||
| Q4 24 | $6.1B | — | ||
| Q3 24 | $7.4B | — | ||
| Q2 24 | $7.3B | — |
股东权益CCKGLP
| Q1 26 | $3.4B | — | ||
| Q4 25 | $3.0B | — | ||
| Q3 25 | $3.0B | — | ||
| Q2 25 | $2.9B | — | ||
| Q1 25 | $2.7B | — | ||
| Q4 24 | $2.8B | — | ||
| Q3 24 | $2.5B | — | ||
| Q2 24 | $2.5B | — |
总资产CCKGLP
| Q1 26 | $14.3B | — | ||
| Q4 25 | $14.3B | $3.9B | ||
| Q3 25 | $14.6B | $3.7B | ||
| Q2 25 | $14.5B | $3.8B | ||
| Q1 25 | $13.8B | $3.8B | ||
| Q4 24 | $13.8B | $3.8B | ||
| Q3 24 | $15.1B | $3.7B | ||
| Q2 24 | $14.9B | $3.8B |
负债/权益比CCKGLP
| Q1 26 | 0.02× | — | ||
| Q4 25 | 1.96× | — | ||
| Q3 25 | 2.07× | — | ||
| Q2 25 | 2.18× | — | ||
| Q1 25 | 2.31× | — | ||
| Q4 24 | 2.23× | — | ||
| Q3 24 | 2.93× | — | ||
| Q2 24 | 2.92× | — |
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 | — | $101.0M |
| 自由现金流经营现金流 - 资本支出 | $-129.0M | $62.2M |
| 自由现金流率自由现金流/营收 | -4.0% | 2.8% |
| 资本支出强度资本支出/营收 | 2.7% | 1.8% |
| 现金转化率经营现金流/净利润 | — | 4.03× |
| 过去12个月自由现金流最近4个季度 | $1.0B | $193.3M |
8季度趋势，按日历期对齐
经营现金流CCKGLP
| Q1 26 | — | — | ||
| Q4 25 | $487.0M | $101.0M | ||
| Q3 25 | $580.0M | $19.0M | ||
| Q2 25 | $449.0M | $216.3M | ||
| Q1 25 | $14.0M | $-51.6M | ||
| Q4 24 | $295.0M | $67.2M | ||
| Q3 24 | $554.0M | $122.7M | ||
| Q2 24 | $445.0M | $24.3M |
自由现金流CCKGLP
| Q1 26 | $-129.0M | — | ||
| Q4 25 | $255.0M | $62.2M | ||
| Q3 25 | $488.0M | $-678.0K | ||
| Q2 25 | $393.0M | $201.3M | ||
| Q1 25 | $-19.0M | $-69.5M | ||
| Q4 24 | $146.0M | $20.4M | ||
| Q3 24 | $478.0M | $98.4M | ||
| Q2 24 | $361.0M | $8.7M |
自由现金流率CCKGLP
| Q1 26 | -4.0% | — | ||
| Q4 25 | 8.2% | 2.8% | ||
| Q3 25 | 15.2% | -0.0% | ||
| Q2 25 | 12.5% | 9.7% | ||
| Q1 25 | -0.7% | -3.2% | ||
| Q4 24 | 5.0% | 1.0% | ||
| Q3 24 | 15.5% | 4.6% | ||
| Q2 24 | 11.9% | 0.4% |
资本支出强度CCKGLP
| Q1 26 | 2.7% | — | ||
| Q4 25 | 7.4% | 1.8% | ||
| Q3 25 | 2.9% | 0.9% | ||
| Q2 25 | 1.8% | 0.7% | ||
| Q1 25 | 1.1% | 0.8% | ||
| Q4 24 | 5.1% | 2.3% | ||
| Q3 24 | 2.5% | 1.1% | ||
| Q2 24 | 2.8% | 0.7% |
现金转化率CCKGLP
| Q1 26 | — | — | ||
| Q4 25 | 3.25× | 4.03× | ||
| Q3 25 | 2.71× | 0.66× | ||
| Q2 25 | 2.48× | 8.58× | ||
| Q1 25 | 0.07× | -2.76× | ||
| Q4 24 | 0.82× | 2.82× | ||
| Q3 24 | — | 2.67× | ||
| Q2 24 | 2.56× | 0.53× |
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
CCK
| Americas Beverage | $1.5B | 47% |
| European Beverage | $588.0M | 18% |
| Transit Packaging | $496.0M | 15% |
| Other | $342.0M | 10% |
| Asia Pacific | $303.0M | 9% |
GLP
| Gasoline | $1.0B | 46% |
| Refined Petroleum Products Renewable Fuels Crude Oil And Propane | $884.7M | 40% |
| Commercial Segment | $187.6M | 8% |
| Station Operations | $110.5M | 5% |
