vs
丹麦皇冠（CCK）与SILGAN HOLDINGS INC（SLGN）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SILGAN HOLDINGS INC的2.1倍（$3.1B vs $1.5B）。丹麦皇冠净利率更高（4.8% vs 1.2%，领先3.6%）。丹麦皇冠同比增速更快（7.7% vs 4.1%）。SILGAN HOLDINGS INC自由现金流更多（$1.2B vs $255.0M）。过去两年丹麦皇冠的营收复合增速更高（6.0% vs 5.6%）
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。
西尔根控股是一家总部位于美国康涅狄格州的消费品包装制造企业，1987年由原大陆制罐公司的两名高管菲尔·西尔弗与格雷格·霍里根共同创立，公司名称正是取自两位创始人的名字组合，目前在全球包装供应链中占据重要市场地位，为众多快消品牌提供各类包装解决方案。
CCK vs SLGN — 直观对比
营收规模更大
CCK
是对方的2.1倍
$1.5B
营收增速更快
CCK
高出3.6%
4.1%
净利率更高
CCK
高出3.6%
1.2%
自由现金流更多
SLGN
多$967.5M
$255.0M
两年增速更快
CCK
近两年复合增速
5.6%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $3.1B | $1.5B |
| 净利润 | $150.0M | $18.2M |
| 毛利率 | — | 17.2% |
| 营业利润率 | 12.0% | 3.6% |
| 净利率 | 4.8% | 1.2% |
| 营收同比 | 7.7% | 4.1% |
| 净利润同比 | -58.1% | -59.6% |
| 每股收益（稀释后） | $1.32 | $0.18 |
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CCKSLGN
| Q4 25 | $3.1B | $1.5B | ||
| Q3 25 | $3.2B | $2.0B | ||
| Q2 25 | $3.1B | $1.5B | ||
| Q1 25 | $2.9B | $1.5B | ||
| Q4 24 | $2.9B | $1.4B | ||
| Q3 24 | $3.1B | $1.7B | ||
| Q2 24 | $3.0B | $1.4B | ||
| Q1 24 | $2.8B | $1.3B |
净利润CCKSLGN
| Q4 25 | $150.0M | $18.2M | ||
| Q3 25 | $214.0M | $113.3M | ||
| Q2 25 | $181.0M | $88.9M | ||
| Q1 25 | $193.0M | $68.0M | ||
| Q4 24 | $358.0M | $45.1M | ||
| Q3 24 | $-175.0M | $100.1M | ||
| Q2 24 | $174.0M | $76.1M | ||
| Q1 24 | $67.0M | $55.2M |
毛利率CCKSLGN
| Q4 25 | — | 17.2% | ||
| Q3 25 | — | 16.3% | ||
| Q2 25 | — | 19.4% | ||
| Q1 25 | — | 18.4% | ||
| Q4 24 | — | 16.9% | ||
| Q3 24 | — | 16.8% | ||
| Q2 24 | — | 18.5% | ||
| Q1 24 | — | 17.0% |
营业利润率CCKSLGN
| Q4 25 | 12.0% | 3.6% | ||
| Q3 25 | 13.2% | 7.4% | ||
| Q2 25 | 12.4% | 7.7% | ||
| Q1 25 | 12.6% | 6.0% | ||
| Q4 24 | 12.1% | 3.4% | ||
| Q3 24 | 14.4% | 7.2% | ||
| Q2 24 | 12.5% | 7.3% | ||
| Q1 24 | 8.8% | 5.5% |
净利率CCKSLGN
| Q4 25 | 4.8% | 1.2% | ||
| Q3 25 | 6.7% | 5.6% | ||
| Q2 25 | 5.7% | 5.8% | ||
| Q1 25 | 6.7% | 4.6% | ||
| Q4 24 | 12.3% | 3.2% | ||
| Q3 24 | -5.7% | 5.7% | ||
| Q2 24 | 5.7% | 5.5% | ||
| Q1 24 | 2.4% | 4.2% |
每股收益（稀释后）CCKSLGN
| Q4 25 | $1.32 | $0.18 | ||
| Q3 25 | $1.85 | $1.06 | ||
| Q2 25 | $1.56 | $0.83 | ||
| Q1 25 | $1.65 | $0.63 | ||
| Q4 24 | $3.01 | $0.42 | ||
| Q3 24 | $-1.47 | $0.93 | ||
| Q2 24 | $1.45 | $0.71 | ||
| Q1 24 | $0.56 | $0.52 |
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 | $764.0M | $1.1B |
| 总债务越低越好 | $5.9B | — |
| 股东权益账面价值 | $3.0B | $2.3B |
| 总资产 | $14.3B | $9.4B |
| 负债/权益比越低杠杆越低 | 1.96× | — |
8季度趋势，按日历期对齐
现金及短期投资CCKSLGN
| Q4 25 | $764.0M | $1.1B | ||
| Q3 25 | $1.2B | $389.2M | ||
| Q2 25 | $936.0M | $317.5M | ||
| Q1 25 | $779.0M | $353.0M | ||
| Q4 24 | $918.0M | $822.9M | ||
| Q3 24 | $1.7B | $368.5M | ||
| Q2 24 | $1.4B | $302.8M | ||
| Q1 24 | $1.1B | $308.6M |
总债务CCKSLGN
| 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 | — | ||
| Q1 24 | $7.4B | — |
股东权益CCKSLGN
| Q4 25 | $3.0B | $2.3B | ||
| Q3 25 | $3.0B | $2.3B | ||
| Q2 25 | $2.9B | $2.2B | ||
| Q1 25 | $2.7B | $2.1B | ||
| Q4 24 | $2.8B | $2.0B | ||
| Q3 24 | $2.5B | $2.1B | ||
| Q2 24 | $2.5B | $1.9B | ||
| Q1 24 | $2.5B | $1.9B |
总资产CCKSLGN
| Q4 25 | $14.3B | $9.4B | ||
| Q3 25 | $14.6B | $9.5B | ||
| Q2 25 | $14.5B | $9.4B | ||
| Q1 25 | $13.8B | $8.8B | ||
| Q4 24 | $13.8B | $8.6B | ||
| Q3 24 | $15.1B | $7.7B | ||
| Q2 24 | $14.9B | $7.7B | ||
| Q1 24 | $14.7B | $7.6B |
负债/权益比CCKSLGN
| 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× | — | ||
| Q1 24 | 2.98× | — |
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 | $487.0M | $1.3B |
| 自由现金流经营现金流 - 资本支出 | $255.0M | $1.2B |
| 自由现金流率自由现金流/营收 | 8.2% | 83.2% |
| 资本支出强度资本支出/营收 | 7.4% | 4.9% |
| 现金转化率经营现金流/净利润 | 3.25× | 71.07× |
| 过去12个月自由现金流最近4个季度 | $1.1B | $422.7M |
8季度趋势，按日历期对齐
经营现金流CCKSLGN
| Q4 25 | $487.0M | $1.3B | ||
| Q3 25 | $580.0M | $340.9M | ||
| Q2 25 | $449.0M | $-221.4M | ||
| Q1 25 | $14.0M | $-683.4M | ||
| Q4 24 | $295.0M | $935.8M | ||
| Q3 24 | $554.0M | $313.0M | ||
| Q2 24 | $445.0M | $20.9M | ||
| Q1 24 | $-102.0M | $-547.8M |
自由现金流CCKSLGN
| Q4 25 | $255.0M | $1.2B | ||
| Q3 25 | $488.0M | $260.8M | ||
| Q2 25 | $393.0M | $-294.2M | ||
| Q1 25 | $-19.0M | $-766.3M | ||
| Q4 24 | $146.0M | $865.0M | ||
| Q3 24 | $478.0M | $252.4M | ||
| Q2 24 | $361.0M | $-35.3M | ||
| Q1 24 | $-196.0M | $-623.1M |
自由现金流率CCKSLGN
| Q4 25 | 8.2% | 83.2% | ||
| Q3 25 | 15.2% | 13.0% | ||
| Q2 25 | 12.5% | -19.1% | ||
| Q1 25 | -0.7% | -52.2% | ||
| Q4 24 | 5.0% | 61.3% | ||
| Q3 24 | 15.5% | 14.5% | ||
| Q2 24 | 11.9% | -2.6% | ||
| Q1 24 | -7.0% | -47.3% |
资本支出强度CCKSLGN
| Q4 25 | 7.4% | 4.9% | ||
| Q3 25 | 2.9% | 4.0% | ||
| Q2 25 | 1.8% | 4.7% | ||
| Q1 25 | 1.1% | 5.7% | ||
| Q4 24 | 5.1% | 5.0% | ||
| Q3 24 | 2.5% | 3.5% | ||
| Q2 24 | 2.8% | 4.1% | ||
| Q1 24 | 3.4% | 5.7% |
现金转化率CCKSLGN
| Q4 25 | 3.25× | 71.07× | ||
| Q3 25 | 2.71× | 3.01× | ||
| Q2 25 | 2.48× | -2.49× | ||
| Q1 25 | 0.07× | -10.06× | ||
| Q4 24 | 0.82× | 20.77× | ||
| Q3 24 | — | 3.13× | ||
| Q2 24 | 2.56× | 0.27× | ||
| Q1 24 | -1.52× | -9.93× |
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
| Transferred Over Time | $1.8B | 57% |
| Transferred At Point In Time | $1.3B | 43% |
SLGN
| Metal Containers | $675.6M | 46% |
| Dispensing And Specialty Closures | $643.6M | 44% |
| Custom Containers | $149.4M | 10% |
