vs
杜克能源（DUK）与皇家加勒比集团（RCL）财务数据对比。点击上方公司名可切换其他公司
杜克能源的季度营收约是皇家加勒比集团的1.8倍（$7.8B vs $4.3B），皇家加勒比集团净利率更高（17.9% vs 15.2%，领先2.7%），皇家加勒比集团同比增速更快（13.2% vs 7.4%），过去两年皇家加勒比集团的营收复合增速更高（1.8% vs 1.6%）
杜克能源是总部位于美国北卡罗来纳州夏洛特的电力及天然气控股企业，服务范围覆盖美国东部地区，客户总量超700万。2024年该企业位列美国财富500强第141位，创下其在该榜单的历史最高排名。
皇家加勒比集团前身为皇家加勒比邮轮有限公司，是仅次于嘉年华公司的全球第二大邮轮运营商。集团总部位于美国佛罗里达州迈阿密，在利比里亚注册，目前全资拥有皇家加勒比国际游轮、名人邮轮、银海邮轮三大品牌，还持有途易邮轮50%的股份。
DUK vs RCL — 直观对比
营收规模更大
DUK
是对方的1.8倍
$4.3B
营收增速更快
RCL
高出5.9%
7.4%
净利率更高
RCL
高出2.7%
15.2%
两年增速更快
RCL
近两年复合增速
1.6%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $7.8B | $4.3B |
| 净利润 | $1.2B | $762.0M |
| 毛利率 | — | — |
| 营业利润率 | 27.3% | 21.9% |
| 净利率 | 15.2% | 17.9% |
| 营收同比 | 7.4% | 13.2% |
| 净利润同比 | -1.7% | 36.3% |
| 每股收益（稀释后） | $1.49 | $2.76 |
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DUKRCL
| Q1 26 | — | $4.3B | ||
| Q4 25 | $7.8B | $4.3B | ||
| Q3 25 | $8.4B | $5.1B | ||
| Q2 25 | $7.4B | $4.5B | ||
| Q1 25 | $8.2B | $4.0B | ||
| Q4 24 | $7.2B | $3.8B | ||
| Q3 24 | $8.1B | $4.9B | ||
| Q2 24 | $7.2B | $4.1B |
净利润DUKRCL
| Q1 26 | — | $762.0M | ||
| Q4 25 | $1.2B | $753.0M | ||
| Q3 25 | $1.4B | $1.6B | ||
| Q2 25 | $984.0M | $1.2B | ||
| Q1 25 | $1.4B | $730.0M | ||
| Q4 24 | $1.2B | $552.0M | ||
| Q3 24 | $1.3B | $1.1B | ||
| Q2 24 | $900.0M | $854.0M |
毛利率DUKRCL
| Q1 26 | — | — | ||
| Q4 25 | — | 47.4% | ||
| Q3 25 | — | 51.8% | ||
| Q2 25 | — | 49.7% | ||
| Q1 25 | — | 48.0% | ||
| Q4 24 | — | 45.4% | ||
| Q3 24 | — | 51.1% | ||
| Q2 24 | — | 47.6% |
营业利润率DUKRCL
| Q1 26 | — | 21.9% | ||
| Q4 25 | 27.3% | 21.9% | ||
| Q3 25 | 27.9% | 33.1% | ||
| Q2 25 | 24.8% | 29.3% | ||
| Q1 25 | 28.5% | 23.6% | ||
| Q4 24 | 29.2% | 16.6% | ||
| Q3 24 | 26.4% | 33.4% | ||
| Q2 24 | 23.9% | 26.7% |
净利率DUKRCL
| Q1 26 | — | 17.9% | ||
| Q4 25 | 15.2% | 17.7% | ||
| Q3 25 | 17.0% | 30.6% | ||
| Q2 25 | 13.3% | 26.7% | ||
| Q1 25 | 16.8% | 18.3% | ||
| Q4 24 | 16.6% | 14.7% | ||
| Q3 24 | 15.8% | 22.7% | ||
| Q2 24 | 12.6% | 20.8% |
每股收益（稀释后）DUKRCL
| Q1 26 | — | $2.76 | ||
| Q4 25 | $1.49 | $2.76 | ||
| Q3 25 | $1.81 | $5.74 | ||
| Q2 25 | $1.25 | $4.41 | ||
| Q1 25 | $1.76 | $2.70 | ||
| Q4 24 | $1.54 | $2.27 | ||
| Q3 24 | $1.60 | $4.21 | ||
| Q2 24 | $1.13 | $3.11 |
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 | $245.0M | $825.0M |
| 总债务越低越好 | $80.1B | $21.3B |
| 股东权益账面价值 | $51.8B | $10.2B |
| 总资产 | $195.7B | $41.6B |
| 负债/权益比越低杠杆越低 | 1.55× | 2.08× |
8季度趋势，按日历期对齐
现金及短期投资DUKRCL
| Q1 26 | — | $825.0M | ||
| Q4 25 | $245.0M | $825.0M | ||
| Q3 25 | $688.0M | $432.0M | ||
| Q2 25 | $344.0M | $735.0M | ||
| Q1 25 | $475.0M | $386.0M | ||
| Q4 24 | $314.0M | $388.0M | ||
| Q3 24 | $376.0M | $418.0M | ||
| Q2 24 | $390.0M | $391.0M |
总债务DUKRCL
| Q1 26 | — | $21.3B | ||
| Q4 25 | $80.1B | $18.2B | ||
| Q3 25 | — | $17.2B | ||
| Q2 25 | — | $17.6B | ||
| Q1 25 | — | $18.0B | ||
| Q4 24 | $76.3B | $18.5B | ||
| Q3 24 | — | $19.0B | ||
| Q2 24 | — | $19.8B |
股东权益DUKRCL
| Q1 26 | — | $10.2B | ||
| Q4 25 | $51.8B | $10.0B | ||
| Q3 25 | $51.5B | $10.1B | ||
| Q2 25 | $50.9B | $9.2B | ||
| Q1 25 | $50.7B | $8.0B | ||
| Q4 24 | $50.1B | $7.6B | ||
| Q3 24 | $49.1B | $7.0B | ||
| Q2 24 | $49.7B | $6.0B |
总资产DUKRCL
| Q1 26 | — | $41.6B | ||
| Q4 25 | $195.7B | $41.6B | ||
| Q3 25 | $192.3B | $40.1B | ||
| Q2 25 | $189.7B | $38.5B | ||
| Q1 25 | $187.5B | $37.5B | ||
| Q4 24 | $186.3B | $37.1B | ||
| Q3 24 | $183.6B | $37.1B | ||
| Q2 24 | $181.6B | $37.0B |
负债/权益比DUKRCL
| Q1 26 | — | 2.08× | ||
| Q4 25 | 1.55× | 1.81× | ||
| Q3 25 | — | 1.70× | ||
| Q2 25 | — | 1.92× | ||
| Q1 25 | — | 2.26× | ||
| Q4 24 | 1.52× | 2.44× | ||
| Q3 24 | — | 2.69× | ||
| Q2 24 | — | 3.29× |
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 | $3.7B | $6.5B |
| 自由现金流经营现金流 - 资本支出 | $-485.0M | — |
| 自由现金流率自由现金流/营收 | -6.2% | — |
| 资本支出强度资本支出/营收 | 53.3% | — |
| 现金转化率经营现金流/净利润 | 3.09× | 8.48× |
| 过去12个月自由现金流最近4个季度 | $-1.7B | — |
8季度趋势，按日历期对齐
经营现金流DUKRCL
| Q1 26 | — | $6.5B | ||
| Q4 25 | $3.7B | $1.6B | ||
| Q3 25 | $3.6B | $1.5B | ||
| Q2 25 | $2.9B | $1.7B | ||
| Q1 25 | $2.2B | $1.6B | ||
| Q4 24 | $3.4B | $1.5B | ||
| Q3 24 | $3.5B | $897.0M | ||
| Q2 24 | $3.0B | $1.6B |
自由现金流DUKRCL
| Q1 26 | — | — | ||
| Q4 25 | $-485.0M | $116.0M | ||
| Q3 25 | $179.0M | $-989.0M | ||
| Q2 25 | $-417.0M | $910.0M | ||
| Q1 25 | $-971.0M | $1.2B | ||
| Q4 24 | $288.0M | $915.0M | ||
| Q3 24 | $537.0M | $563.0M | ||
| Q2 24 | $-43.0M | $-567.0M |
自由现金流率DUKRCL
| Q1 26 | — | — | ||
| Q4 25 | -6.2% | 2.7% | ||
| Q3 25 | 2.1% | -19.2% | ||
| Q2 25 | -5.7% | 20.1% | ||
| Q1 25 | -11.8% | 30.0% | ||
| Q4 24 | 4.0% | 24.3% | ||
| Q3 24 | 6.6% | 11.5% | ||
| Q2 24 | -0.6% | -13.8% |
资本支出强度DUKRCL
| Q1 26 | — | — | ||
| Q4 25 | 53.3% | 35.4% | ||
| Q3 25 | 41.2% | 47.8% | ||
| Q2 25 | 44.5% | 18.4% | ||
| Q1 25 | 38.3% | 10.7% | ||
| Q4 24 | 42.7% | 14.7% | ||
| Q3 24 | 36.8% | 6.8% | ||
| Q2 24 | 41.9% | 52.1% |
现金转化率DUKRCL
| Q1 26 | — | 8.48× | ||
| Q4 25 | 3.09× | 2.16× | ||
| Q3 25 | 2.56× | 0.93× | ||
| Q2 25 | 2.91× | 1.44× | ||
| Q1 25 | 1.58× | 2.23× | ||
| Q4 24 | 2.80× | 2.66× | ||
| Q3 24 | 2.75× | 0.81× | ||
| Q2 24 | 3.28× | 1.84× |
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
DUK
| Electric Utilitiesand Infrastructure | $7.0B | 90% |
| Other Revenues | $741.0M | 10% |
RCL
暂无分部数据
