vs
康菲石油（COP）与Smurfit Westrock（SW）财务数据对比。点击上方公司名可切换其他公司
康菲石油的季度营收约是Smurfit Westrock的1.5倍（$11.4B vs $7.7B），康菲石油净利率更高（12.7% vs 0.8%，领先11.8%），Smurfit Westrock同比增速更快（0.7% vs -10.7%），过去两年Smurfit Westrock的营收复合增速更高（61.2% vs -3.8%）
康菲石油是总部位于美国得克萨斯州休斯敦能源走廊区的跨国能源企业，核心业务涵盖油气等碳氢化合物的勘探与开采，业务布局覆盖全球多个国家和地区，是全球领先的独立勘探开发类能源企业之一。
Smurfit Westrock plc是总部位于爱尔兰都柏林的企业，核心业务为生产瓦楞包装及各类纸制包装产品，公司股票同时在纽约证券交易所和伦敦证券交易所挂牌上市。
COP vs SW — 直观对比
营收规模更大
COP
是对方的1.5倍
$7.7B
营收增速更快
SW
高出11.4%
-10.7%
净利率更高
COP
高出11.8%
0.8%
两年增速更快
SW
近两年复合增速
-3.8%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $11.4B | $7.7B |
| 净利润 | $1.4B | $63.0M |
| 毛利率 | 54.4% | 16.4% |
| 营业利润率 | 19.7% | 3.3% |
| 净利率 | 12.7% | 0.8% |
| 营收同比 | -10.7% | 0.7% |
| 净利润同比 | -37.5% | 0.0% |
| 每股收益（稀释后） | $1.18 | $0.12 |
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COPSW
| Q1 26 | — | $7.7B | ||
| Q4 25 | $11.4B | $7.6B | ||
| Q3 25 | $13.3B | $8.0B | ||
| Q2 25 | $12.6B | $7.9B | ||
| Q1 25 | $14.5B | $7.7B | ||
| Q4 24 | $12.7B | $7.5B | ||
| Q3 24 | $11.7B | $7.7B | ||
| Q2 24 | $12.7B | $3.0B |
净利润COPSW
| Q1 26 | — | $63.0M | ||
| Q4 25 | $1.4B | $97.0M | ||
| Q3 25 | $1.7B | $246.0M | ||
| Q2 25 | $2.0B | $-28.0M | ||
| Q1 25 | $2.8B | $384.0M | ||
| Q4 24 | $2.3B | $146.0M | ||
| Q3 24 | $2.1B | $-150.0M | ||
| Q2 24 | $2.3B | $132.0M |
毛利率COPSW
| Q1 26 | — | 16.4% | ||
| Q4 25 | 54.4% | 18.2% | ||
| Q3 25 | 56.1% | 19.6% | ||
| Q2 25 | 59.7% | 19.1% | ||
| Q1 25 | 57.3% | 20.6% | ||
| Q4 24 | 60.2% | 19.1% | ||
| Q3 24 | 59.4% | 17.6% | ||
| Q2 24 | 61.6% | 23.3% |
营业利润率COPSW
| Q1 26 | — | 3.3% | ||
| Q4 25 | 19.7% | 5.1% | ||
| Q3 25 | 22.0% | 6.6% | ||
| Q2 25 | 23.9% | 3.2% | ||
| Q1 25 | 30.8% | 7.2% | ||
| Q4 24 | 23.3% | 5.3% | ||
| Q3 24 | 27.6% | 0.7% | ||
| Q2 24 | 28.9% | 8.2% |
净利率COPSW
| Q1 26 | — | 0.8% | ||
| Q4 25 | 12.7% | 1.3% | ||
| Q3 25 | 12.9% | 3.1% | ||
| Q2 25 | 15.6% | -0.4% | ||
| Q1 25 | 19.7% | 5.0% | ||
| Q4 24 | 18.1% | 1.9% | ||
| Q3 24 | 17.6% | -2.0% | ||
| Q2 24 | 18.4% | 4.4% |
每股收益（稀释后）COPSW
| Q1 26 | — | $0.12 | ||
| Q4 25 | $1.18 | $0.18 | ||
| Q3 25 | $1.38 | $0.47 | ||
| Q2 25 | $1.56 | $-0.05 | ||
| Q1 25 | $2.23 | $0.73 | ||
| Q4 24 | $1.92 | $-0.12 | ||
| Q3 24 | $1.76 | $-0.30 | ||
| Q2 24 | $1.98 | $0.51 |
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 | $7.0B | — |
| 总债务越低越好 | $22.4B | $980.0M |
| 股东权益账面价值 | $64.5B | $18.1B |
| 总资产 | $121.9B | $45.2B |
| 负债/权益比越低杠杆越低 | 0.35× | 0.05× |
8季度趋势，按日历期对齐
现金及短期投资COPSW
| Q1 26 | — | — | ||
| Q4 25 | $7.0B | $892.0M | ||
| Q3 25 | $6.3B | $851.0M | ||
| Q2 25 | $5.3B | $778.0M | ||
| Q1 25 | $7.2B | $797.0M | ||
| Q4 24 | $6.1B | $855.0M | ||
| Q3 24 | $6.8B | — | ||
| Q2 24 | $6.0B | $26.8K |
总债务COPSW
| Q1 26 | — | $980.0M | ||
| Q4 25 | $22.4B | $13.4B | ||
| Q3 25 | $22.5B | $13.3B | ||
| Q2 25 | $23.1B | $13.3B | ||
| Q1 25 | $23.2B | $12.9B | ||
| Q4 24 | $23.3B | $12.5B | ||
| Q3 24 | $17.0B | $13.2B | ||
| Q2 24 | $17.0B | — |
股东权益COPSW
| Q1 26 | — | $18.1B | ||
| Q4 25 | $64.5B | $18.3B | ||
| Q3 25 | $64.9B | $18.4B | ||
| Q2 25 | $65.6B | $18.3B | ||
| Q1 25 | $65.2B | $17.9B | ||
| Q4 24 | $64.8B | $17.4B | ||
| Q3 24 | $49.9B | $18.0B | ||
| Q2 24 | $49.7B | $14.5K |
总资产COPSW
| Q1 26 | — | $45.2B | ||
| Q4 25 | $121.9B | $45.2B | ||
| Q3 25 | $122.5B | $45.6B | ||
| Q2 25 | $122.6B | $45.7B | ||
| Q1 25 | $124.3B | $44.6B | ||
| Q4 24 | $122.8B | $43.8B | ||
| Q3 24 | $96.7B | $45.0B | ||
| Q2 24 | $96.0B | $26.8K |
负债/权益比COPSW
| Q1 26 | — | 0.05× | ||
| Q4 25 | 0.35× | 0.73× | ||
| Q3 25 | 0.35× | 0.72× | ||
| Q2 25 | 0.35× | 0.73× | ||
| Q1 25 | 0.36× | 0.72× | ||
| Q4 24 | 0.36× | 0.72× | ||
| Q3 24 | 0.34× | 0.73× | ||
| Q2 24 | 0.34× | — |
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 | $4.3B | $204.0M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | 2.99× | 3.24× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流COPSW
| Q1 26 | — | $204.0M | ||
| Q4 25 | $4.3B | $1.2B | ||
| Q3 25 | $5.9B | $1.1B | ||
| Q2 25 | $3.5B | $829.0M | ||
| Q1 25 | $6.1B | $235.0M | ||
| Q4 24 | $4.5B | $781.0M | ||
| Q3 24 | $5.8B | $320.0M | ||
| Q2 24 | $4.9B | $340.0M |
自由现金流COPSW
| Q1 26 | — | — | ||
| Q4 25 | — | $612.0M | ||
| Q3 25 | — | $523.0M | ||
| Q2 25 | — | $307.0M | ||
| Q1 25 | — | $-242.0M | ||
| Q4 24 | — | $212.0M | ||
| Q3 24 | — | $-192.0M | ||
| Q2 24 | — | $163.0M |
自由现金流率COPSW
| Q1 26 | — | — | ||
| Q4 25 | — | 8.1% | ||
| Q3 25 | — | 6.5% | ||
| Q2 25 | — | 3.9% | ||
| Q1 25 | — | -3.2% | ||
| Q4 24 | — | 2.8% | ||
| Q3 24 | — | -2.5% | ||
| Q2 24 | — | 5.5% |
资本支出强度COPSW
| Q1 26 | — | — | ||
| Q4 25 | — | 7.7% | ||
| Q3 25 | — | 7.6% | ||
| Q2 25 | — | 6.6% | ||
| Q1 25 | — | 6.2% | ||
| Q4 24 | — | 7.5% | ||
| Q3 24 | — | 6.7% | ||
| Q2 24 | — | 6.0% |
现金转化率COPSW
| Q1 26 | — | 3.24× | ||
| Q4 25 | 2.99× | 12.32× | ||
| Q3 25 | 3.41× | 4.61× | ||
| Q2 25 | 1.77× | — | ||
| Q1 25 | 2.15× | 0.61× | ||
| Q4 24 | 1.93× | 5.35× | ||
| Q3 24 | 2.80× | — | ||
| Q2 24 | 2.11× | 2.58× |
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
COP
| Natural Gas Reserves | $2.1B | 18% |
| Physical Gas Contracts | $2.0B | 18% |
| Europe Middle East And North Africa Segment | $1.6B | 14% |
| Natural Gas Product Line | $1.5B | 13% |
| Canada Operating Segment | $1.3B | 12% |
| Alaska Segment | $1.3B | 11% |
| Natural Gas Liquids Reserves | $826.0M | 7% |
| Asia Pacific Operating Segment | $360.0M | 3% |
| Crude Oil Product Line | $236.0M | 2% |
| Related Party | $12.0M | 0% |
| Corporate Segment | $7.0M | 0% |
SW
暂无分部数据
