vs
丹麦皇冠（CCK）与RPM INTERNATIONAL INC（RPM）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RPM INTERNATIONAL INC的1.7倍（$3.3B vs $1.9B），RPM INTERNATIONAL INC净利率更高（8.4% vs 6.3%，领先2.1%），丹麦皇冠同比增速更快（12.9% vs 3.5%），RPM INTERNATIONAL INC自由现金流更多（$296.4M vs $-129.0M），过去两年RPM INTERNATIONAL INC的营收复合增速更高（12.0% vs 3.5%）
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。
BVS娱乐前身为Saban制作、Saban国际及Saban娱乐，是华特迪士尼公司旗下子公司。1980年4月24日由哈伊姆·萨班与舒基·利维创立，最初主营音乐制作，后逐步转向电视节目制作发行业务，最为知名的是为Fox Family/ABC Family及已停播的Fox Kids、Jetix频道制作发行儿童节目。
CCK vs RPM — 直观对比
营收规模更大
CCK
是对方的1.7倍
$1.9B
营收增速更快
CCK
高出9.4%
3.5%
净利率更高
RPM
高出2.1%
6.3%
自由现金流更多
RPM
多$425.4M
$-129.0M
两年增速更快
RPM
近两年复合增速
3.5%
损益表 — Q1 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $3.3B | $1.9B |
| 净利润 | $206.0M | $161.2M |
| 毛利率 | — | 40.8% |
| 营业利润率 | 11.2% | 11.0% |
| 净利率 | 6.3% | 8.4% |
| 营收同比 | 12.9% | 3.5% |
| 净利润同比 | -9.3% | -12.0% |
| 每股收益（稀释后） | $1.56 | $1.26 |
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CCKRPM
| Q1 26 | $3.3B | — | ||
| Q4 25 | $3.1B | $1.9B | ||
| Q3 25 | $3.2B | $2.1B | ||
| Q2 25 | $3.1B | $2.1B | ||
| Q1 25 | $2.9B | $1.5B | ||
| Q4 24 | $2.9B | $1.8B | ||
| Q3 24 | $3.1B | $2.0B | ||
| Q2 24 | $3.0B | $2.0B |
净利润CCKRPM
| Q1 26 | $206.0M | — | ||
| Q4 25 | $150.0M | $161.2M | ||
| Q3 25 | $214.0M | $227.6M | ||
| Q2 25 | $181.0M | $225.8M | ||
| Q1 25 | $193.0M | $52.0M | ||
| Q4 24 | $358.0M | $183.2M | ||
| Q3 24 | $-175.0M | $227.7M | ||
| Q2 24 | $174.0M | $180.6M |
毛利率CCKRPM
| Q1 26 | — | — | ||
| Q4 25 | — | 40.8% | ||
| Q3 25 | — | 42.3% | ||
| Q2 25 | — | 42.4% | ||
| Q1 25 | — | 38.4% | ||
| Q4 24 | — | 41.4% | ||
| Q3 24 | — | 42.5% | ||
| Q2 24 | — | 41.4% |
营业利润率CCKRPM
| Q1 26 | 11.2% | — | ||
| Q4 25 | 12.0% | 11.0% | ||
| Q3 25 | 13.2% | 14.1% | ||
| Q2 25 | 12.4% | 11.9% | ||
| Q1 25 | 12.6% | 2.8% | ||
| Q4 24 | 12.1% | 11.5% | ||
| Q3 24 | 14.4% | 14.8% | ||
| Q2 24 | 12.5% | 11.9% |
净利率CCKRPM
| Q1 26 | 6.3% | — | ||
| Q4 25 | 4.8% | 8.4% | ||
| Q3 25 | 6.7% | 10.8% | ||
| Q2 25 | 5.7% | 10.8% | ||
| Q1 25 | 6.7% | 3.5% | ||
| Q4 24 | 12.3% | 9.9% | ||
| Q3 24 | -5.7% | 11.6% | ||
| Q2 24 | 5.7% | 9.0% |
每股收益（稀释后）CCKRPM
| Q1 26 | $1.56 | — | ||
| Q4 25 | $1.32 | $1.26 | ||
| Q3 25 | $1.85 | $1.77 | ||
| Q2 25 | $1.56 | $1.76 | ||
| Q1 25 | $1.65 | $0.40 | ||
| Q4 24 | $3.01 | $1.42 | ||
| Q3 24 | $-1.47 | $1.77 | ||
| Q2 24 | $1.45 | $1.40 |
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 | $316.6M |
| 总债务越低越好 | $53.0M | $2.5B |
| 股东权益账面价值 | $3.4B | $3.1B |
| 总资产 | $14.3B | $7.9B |
| 负债/权益比越低杠杆越低 | 0.02× | 0.80× |
8季度趋势，按日历期对齐
现金及短期投资CCKRPM
| Q1 26 | $584.0M | — | ||
| Q4 25 | $764.0M | $316.6M | ||
| Q3 25 | $1.2B | $297.1M | ||
| Q2 25 | $936.0M | $302.1M | ||
| Q1 25 | $779.0M | $241.9M | ||
| Q4 24 | $918.0M | $268.7M | ||
| Q3 24 | $1.7B | $231.6M | ||
| Q2 24 | $1.4B | $237.4M |
总债务CCKRPM
| Q1 26 | $53.0M | — | ||
| Q4 25 | $5.9B | $2.5B | ||
| Q3 25 | $6.2B | $2.7B | ||
| Q2 25 | $6.3B | $2.6B | ||
| Q1 25 | $6.2B | $2.1B | ||
| Q4 24 | $6.1B | $2.0B | ||
| Q3 24 | $7.4B | $2.0B | ||
| Q2 24 | $7.3B | $2.0B |
股东权益CCKRPM
| Q1 26 | $3.4B | — | ||
| Q4 25 | $3.0B | $3.1B | ||
| Q3 25 | $3.0B | $3.1B | ||
| Q2 25 | $2.9B | $2.9B | ||
| Q1 25 | $2.7B | $2.7B | ||
| Q4 24 | $2.8B | $2.7B | ||
| Q3 24 | $2.5B | $2.6B | ||
| Q2 24 | $2.5B | $2.5B |
总资产CCKRPM
| Q1 26 | $14.3B | — | ||
| Q4 25 | $14.3B | $7.9B | ||
| Q3 25 | $14.6B | $7.9B | ||
| Q2 25 | $14.5B | $7.8B | ||
| Q1 25 | $13.8B | $6.6B | ||
| Q4 24 | $13.8B | $6.7B | ||
| Q3 24 | $15.1B | $6.6B | ||
| Q2 24 | $14.9B | $6.6B |
负债/权益比CCKRPM
| Q1 26 | 0.02× | — | ||
| Q4 25 | 1.96× | 0.80× | ||
| Q3 25 | 2.07× | 0.87× | ||
| Q2 25 | 2.18× | 0.91× | ||
| Q1 25 | 2.31× | 0.78× | ||
| Q4 24 | 2.23× | 0.74× | ||
| Q3 24 | 2.93× | 0.77× | ||
| Q2 24 | 2.92× | 0.79× |
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 | — | $345.7M |
| 自由现金流经营现金流 - 资本支出 | $-129.0M | $296.4M |
| 自由现金流率自由现金流/营收 | -4.0% | 15.5% |
| 资本支出强度资本支出/营收 | 2.7% | 2.6% |
| 现金转化率经营现金流/净利润 | — | 2.14× |
| 过去12个月自由现金流最近4个季度 | $1.0B | $582.9M |
8季度趋势，按日历期对齐
经营现金流CCKRPM
| Q1 26 | — | — | ||
| Q4 25 | $487.0M | $345.7M | ||
| Q3 25 | $580.0M | $237.5M | ||
| Q2 25 | $449.0M | $149.2M | ||
| Q1 25 | $14.0M | $91.5M | ||
| Q4 24 | $295.0M | $279.4M | ||
| Q3 24 | $554.0M | $248.1M | ||
| Q2 24 | $445.0M | $181.2M |
自由现金流CCKRPM
| Q1 26 | $-129.0M | — | ||
| Q4 25 | $255.0M | $296.4M | ||
| Q3 25 | $488.0M | $175.0M | ||
| Q2 25 | $393.0M | $78.2M | ||
| Q1 25 | $-19.0M | $33.3M | ||
| Q4 24 | $146.0M | $229.5M | ||
| Q3 24 | $478.0M | $197.3M | ||
| Q2 24 | $361.0M | $105.3M |
自由现金流率CCKRPM
| Q1 26 | -4.0% | — | ||
| Q4 25 | 8.2% | 15.5% | ||
| Q3 25 | 15.2% | 8.3% | ||
| Q2 25 | 12.5% | 3.8% | ||
| Q1 25 | -0.7% | 2.3% | ||
| Q4 24 | 5.0% | 12.4% | ||
| Q3 24 | 15.5% | 10.0% | ||
| Q2 24 | 11.9% | 5.2% |
资本支出强度CCKRPM
| Q1 26 | 2.7% | — | ||
| Q4 25 | 7.4% | 2.6% | ||
| Q3 25 | 2.9% | 3.0% | ||
| Q2 25 | 1.8% | 3.4% | ||
| Q1 25 | 1.1% | 3.9% | ||
| Q4 24 | 5.1% | 2.7% | ||
| Q3 24 | 2.5% | 2.6% | ||
| Q2 24 | 2.8% | 3.8% |
现金转化率CCKRPM
| Q1 26 | — | — | ||
| Q4 25 | 3.25× | 2.14× | ||
| Q3 25 | 2.71× | 1.04× | ||
| Q2 25 | 2.48× | 0.66× | ||
| Q1 25 | 0.07× | 1.76× | ||
| Q4 24 | 0.82× | 1.53× | ||
| Q3 24 | — | 1.09× | ||
| Q2 24 | 2.56× | 1.00× |
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% |
RPM
| Construction Products Group Segment | $737.4M | 39% |
| Consumer Segment | $638.6M | 33% |
| Performance Coatings Group Segment | $533.8M | 28% |
