vs
加拿大国家铁路（CP）与金罗斯黄金公司（KGC）财务数据对比。点击上方公司名可切换其他公司
加拿大国家铁路的季度营收约是金罗斯黄金公司的1.1倍（$2.8B vs $2.5B）
加拿大国家铁路是加拿大一级货运铁路企业，总部位于魁北克省蒙特利尔市，业务覆盖加拿大全境及美国中西部、南部区域，是加拿大两大主力货运铁路运营商之一，与加拿大太平洋堪萨斯城铁路公司齐名。
金罗斯黄金公司是加拿大金银矿业企业，1993年成立，总部位于安大略省多伦多。目前运营6座在产金矿，2019年位列InvestingNews评选的全球十大黄金矿业公司第五位，矿区分布于巴西、毛里塔尼亚及美国，股票在纽交所（代码KGC）、多伦多证交所（代码K）上市交易。
CP vs KGC — 直观对比
营收规模更大
CP
是对方的1.1倍
$2.5B
损益表 — Q4 FY2025 vs Q3 FY2023
| 指标 | | |
|---|---|---|
| 营收 | $2.8B | $2.5B |
| 净利润 | $786.2M | — |
| 毛利率 | — | 7.3% |
| 营业利润率 | 41.4% | — |
| 净利率 | 27.7% | — |
| 营收同比 | 1.3% | — |
| 净利润同比 | -10.3% | — |
| 每股收益（稀释后） | — | — |
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CPKGC
| Q4 25 | $2.8B | — | ||
| Q3 25 | $2.7B | — | ||
| Q2 25 | $2.7B | — | ||
| Q1 25 | $2.8B | — | ||
| Q4 24 | $2.8B | — | ||
| Q3 24 | $2.6B | — | ||
| Q2 24 | $2.6B | — | ||
| Q1 24 | $2.5B | — |
净利润CPKGC
| Q4 25 | $786.2M | — | ||
| Q3 25 | $671.6M | — | ||
| Q2 25 | $900.8M | — | ||
| Q1 25 | $664.3M | — | ||
| Q4 24 | $876.7M | — | ||
| Q3 24 | $611.0M | — | ||
| Q2 24 | $660.6M | — | ||
| Q1 24 | $565.8M | — |
营业利润率CPKGC
| Q4 25 | 41.4% | — | ||
| Q3 25 | 36.8% | — | ||
| Q2 25 | 36.6% | — | ||
| Q1 25 | 35.0% | — | ||
| Q4 24 | 40.6% | — | ||
| Q3 24 | 34.3% | — | ||
| Q2 24 | 35.4% | — | ||
| Q1 24 | 32.9% | — |
净利率CPKGC
| Q4 25 | 27.7% | — | ||
| Q3 25 | 25.3% | — | ||
| Q2 25 | 33.6% | — | ||
| Q1 25 | 24.2% | — | ||
| Q4 24 | 31.2% | — | ||
| Q3 24 | 23.9% | — | ||
| Q2 24 | 25.3% | — | ||
| Q1 24 | 22.2% | — |
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 | $134.3M | $418.1M |
| 总债务越低越好 | $14.6B | $751.5M |
| 股东权益账面价值 | $33.5B | — |
| 总资产 | $62.7B | $10.4B |
| 负债/权益比越低杠杆越低 | 0.43× | — |
8季度趋势，按日历期对齐
现金及短期投资CPKGC
| Q4 25 | $134.3M | — | ||
| Q3 25 | $300.0M | — | ||
| Q2 25 | $583.3M | — | ||
| Q1 25 | $507.4M | — | ||
| Q4 24 | $539.5M | — | ||
| Q3 24 | $338.0M | — | ||
| Q2 24 | $406.6M | — | ||
| Q1 24 | $378.9M | — |
总债务CPKGC
| Q4 25 | $14.6B | — | ||
| Q3 25 | $15.8B | — | ||
| Q2 25 | $15.5B | — | ||
| Q1 25 | $15.4B | — | ||
| Q4 24 | $14.5B | — | ||
| Q3 24 | $13.7B | — | ||
| Q2 24 | $13.8B | — | ||
| Q1 24 | $13.7B | — |
股东权益CPKGC
| Q4 25 | $33.5B | — | ||
| Q3 25 | $33.4B | — | ||
| Q2 25 | $33.7B | — | ||
| Q1 25 | $35.2B | — | ||
| Q4 24 | $35.0B | — | ||
| Q3 24 | $32.2B | — | ||
| Q2 24 | $32.0B | — | ||
| Q1 24 | $31.3B | — |
总资产CPKGC
| Q4 25 | $62.7B | — | ||
| Q3 25 | $63.3B | — | ||
| Q2 25 | $62.2B | — | ||
| Q1 25 | $64.3B | — | ||
| Q4 24 | $64.1B | — | ||
| Q3 24 | $60.0B | — | ||
| Q2 24 | $60.4B | — | ||
| Q1 24 | $59.6B | — |
负债/权益比CPKGC
| Q4 25 | 0.43× | — | ||
| Q3 25 | 0.47× | — | ||
| Q2 25 | 0.46× | — | ||
| Q1 25 | 0.44× | — | ||
| Q4 24 | 0.41× | — | ||
| Q3 24 | 0.42× | — | ||
| Q2 24 | 0.43× | — | ||
| Q1 24 | 0.44× | — |
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 | $1.1B | $649.0M |
| 自由现金流经营现金流 - 资本支出 | $537.3M | — |
| 自由现金流率自由现金流/营收 | 18.9% | — |
| 资本支出强度资本支出/营收 | 20.2% | — |
| 现金转化率经营现金流/净利润 | 1.42× | — |
| 过去12个月自由现金流最近4个季度 | $1.6B | — |
8季度趋势，按日历期对齐
经营现金流CPKGC
| Q4 25 | $1.1B | — | ||
| Q3 25 | $930.0M | — | ||
| Q2 25 | $989.1M | — | ||
| Q1 25 | $843.9M | — | ||
| Q4 24 | $1.2B | — | ||
| Q3 24 | $928.6M | — | ||
| Q2 24 | $932.9M | — | ||
| Q1 24 | $741.0M | — |
自由现金流CPKGC
| Q4 25 | $537.3M | — | ||
| Q3 25 | $302.2M | — | ||
| Q2 25 | $446.8M | — | ||
| Q1 25 | $324.9M | — | ||
| Q4 24 | $702.3M | — | ||
| Q3 24 | $382.5M | — | ||
| Q2 24 | $343.1M | — | ||
| Q1 24 | $356.2M | — |
自由现金流率CPKGC
| Q4 25 | 18.9% | — | ||
| Q3 25 | 11.4% | — | ||
| Q2 25 | 16.7% | — | ||
| Q1 25 | 11.8% | — | ||
| Q4 24 | 25.0% | — | ||
| Q3 24 | 15.0% | — | ||
| Q2 24 | 13.1% | — | ||
| Q1 24 | 14.0% | — |
资本支出强度CPKGC
| Q4 25 | 20.2% | — | ||
| Q3 25 | 23.7% | — | ||
| Q2 25 | 20.2% | — | ||
| Q1 25 | 18.9% | — | ||
| Q4 24 | 19.3% | — | ||
| Q3 24 | 21.4% | — | ||
| Q2 24 | 22.6% | — | ||
| Q1 24 | 15.1% | — |
现金转化率CPKGC
| Q4 25 | 1.42× | — | ||
| Q3 25 | 1.38× | — | ||
| Q2 25 | 1.10× | — | ||
| Q1 25 | 1.27× | — | ||
| Q4 24 | 1.42× | — | ||
| Q3 24 | 1.52× | — | ||
| Q2 24 | 1.41× | — | ||
| Q1 24 | 1.31× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
