vs
GRAPHIC PACKAGING HOLDING CO（GPK）与罗致恒富（RHI）财务数据对比。点击上方公司名可切换其他公司
GRAPHIC PACKAGING HOLDING CO的季度营收约是罗致恒富的1.6倍（$2.1B vs $1.3B），GRAPHIC PACKAGING HOLDING CO同比增速更快（0.2% vs -5.8%），过去两年GRAPHIC PACKAGING HOLDING CO的营收复合增速更高（-3.5% vs -6.1%）
Graphic Packaging Holding是总部位于美国佐治亚州亚特兰大的世界500强企业，专注于设计和生产商用产品包装解决方案，主营纸板及折叠纸盒业务，产品广泛应用于饮料、包装食品等各类热门消费品领域，在美国多州运营采用回收原料的纸板工厂。
罗致恒富是1948年成立的国际人力资源咨询机构，总部位于加利福尼亚州门洛帕克和圣拉蒙，是全球规模领先的会计与金融领域人才派遣服务商之一，在全球范围内设有超过345个办公点。
GPK vs RHI — 直观对比
营收规模更大
GPK
是对方的1.6倍
$1.3B
营收增速更快
GPK
高出6.0%
-5.8%
两年增速更快
GPK
近两年复合增速
-6.1%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $2.1B | $1.3B |
| 净利润 | $71.0M | — |
| 毛利率 | 14.1% | 37.6% |
| 营业利润率 | 7.4% | 1.7% |
| 净利率 | 3.4% | — |
| 营收同比 | 0.2% | -5.8% |
| 净利润同比 | -48.6% | — |
| 每股收益（稀释后） | $0.24 | $0.32 |
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GPKRHI
| Q4 25 | $2.1B | $1.3B | ||
| Q3 25 | $2.2B | $1.4B | ||
| Q2 25 | $2.2B | $1.4B | ||
| Q1 25 | $2.1B | $1.4B | ||
| Q4 24 | $2.1B | $1.4B | ||
| Q3 24 | $2.2B | $1.5B | ||
| Q2 24 | $2.2B | $1.5B | ||
| Q1 24 | $2.3B | $1.5B |
净利润GPKRHI
| Q4 25 | $71.0M | — | ||
| Q3 25 | $142.0M | $42.9M | ||
| Q2 25 | $104.0M | $41.0M | ||
| Q1 25 | $127.0M | $17.4M | ||
| Q4 24 | $138.0M | — | ||
| Q3 24 | $165.0M | $65.5M | ||
| Q2 24 | $190.0M | $68.2M | ||
| Q1 24 | $165.0M | $63.7M |
毛利率GPKRHI
| Q4 25 | 14.1% | 37.6% | ||
| Q3 25 | 19.6% | 37.2% | ||
| Q2 25 | 18.7% | 37.2% | ||
| Q1 25 | 20.6% | 36.9% | ||
| Q4 24 | 21.4% | 38.8% | ||
| Q3 24 | 22.3% | 39.0% | ||
| Q2 24 | 21.2% | 39.2% | ||
| Q1 24 | 23.0% | 38.1% |
营业利润率GPKRHI
| Q4 25 | 7.4% | 1.7% | ||
| Q3 25 | 10.7% | 1.0% | ||
| Q2 25 | 8.8% | 0.1% | ||
| Q1 25 | 10.5% | 2.9% | ||
| Q4 24 | 11.4% | 4.7% | ||
| Q3 24 | 12.6% | 4.1% | ||
| Q2 24 | 14.5% | 5.1% | ||
| Q1 24 | 12.4% | 2.8% |
净利率GPKRHI
| Q4 25 | 3.4% | — | ||
| Q3 25 | 6.5% | 3.2% | ||
| Q2 25 | 4.7% | 3.0% | ||
| Q1 25 | 6.0% | 1.3% | ||
| Q4 24 | 6.6% | — | ||
| Q3 24 | 7.5% | 4.5% | ||
| Q2 24 | 8.5% | 4.6% | ||
| Q1 24 | 7.3% | 4.3% |
每股收益（稀释后）GPKRHI
| Q4 25 | $0.24 | $0.32 | ||
| Q3 25 | $0.48 | $0.43 | ||
| Q2 25 | $0.34 | $0.41 | ||
| Q1 25 | $0.42 | $0.17 | ||
| Q4 24 | $0.46 | $0.53 | ||
| Q3 24 | $0.55 | $0.64 | ||
| Q2 24 | $0.62 | $0.66 | ||
| Q1 24 | $0.53 | $0.61 |
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 | $261.0M | $464.4M |
| 总债务越低越好 | $5.0B | — |
| 股东权益账面价值 | $3.3B | $1.3B |
| 总资产 | $11.8B | $2.9B |
| 负债/权益比越低杠杆越低 | 1.51× | — |
8季度趋势，按日历期对齐
现金及短期投资GPKRHI
| Q4 25 | $261.0M | $464.4M | ||
| Q3 25 | $120.0M | $365.3M | ||
| Q2 25 | $120.0M | $380.5M | ||
| Q1 25 | $129.0M | $342.5M | ||
| Q4 24 | $157.0M | $537.6M | ||
| Q3 24 | $126.0M | $570.5M | ||
| Q2 24 | $125.0M | $547.4M | ||
| Q1 24 | $136.0M | $540.9M |
总债务GPKRHI
| Q4 25 | $5.0B | — | ||
| Q3 25 | $5.5B | — | ||
| Q2 25 | $5.4B | — | ||
| Q1 25 | $5.7B | — | ||
| Q4 24 | $5.1B | — | ||
| Q3 24 | $5.4B | — | ||
| Q2 24 | $4.9B | — | ||
| Q1 24 | $4.9B | — |
股东权益GPKRHI
| Q4 25 | $3.3B | $1.3B | ||
| Q3 25 | $3.3B | $1.3B | ||
| Q2 25 | $3.2B | $1.3B | ||
| Q1 25 | $3.2B | $1.3B | ||
| Q4 24 | $3.0B | $1.4B | ||
| Q3 24 | $3.0B | $1.5B | ||
| Q2 24 | $2.8B | $1.5B | ||
| Q1 24 | $2.9B | $1.5B |
总资产GPKRHI
| Q4 25 | $11.8B | $2.9B | ||
| Q3 25 | $11.9B | $2.8B | ||
| Q2 25 | $11.8B | $2.8B | ||
| Q1 25 | $11.5B | $2.7B | ||
| Q4 24 | $11.1B | $2.9B | ||
| Q3 24 | $11.2B | $3.0B | ||
| Q2 24 | $10.8B | $2.9B | ||
| Q1 24 | $11.3B | $2.9B |
负债/权益比GPKRHI
| Q4 25 | 1.51× | — | ||
| Q3 25 | 1.67× | — | ||
| Q2 25 | 1.68× | — | ||
| Q1 25 | 1.80× | — | ||
| Q4 24 | 1.71× | — | ||
| Q3 24 | 1.79× | — | ||
| Q2 24 | 1.75× | — | ||
| Q1 24 | 1.73× | — |
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 | $521.0M | $182.5M |
| 自由现金流经营现金流 - 资本支出 | — | $170.8M |
| 自由现金流率自由现金流/营收 | — | 13.1% |
| 资本支出强度资本支出/营收 | — | 0.9% |
| 现金转化率经营现金流/净利润 | 7.34× | — |
| 过去12个月自由现金流最近4个季度 | — | $266.8M |
8季度趋势，按日历期对齐
经营现金流GPKRHI
| Q4 25 | $521.0M | $182.5M | ||
| Q3 25 | $227.0M | $77.4M | ||
| Q2 25 | $267.0M | $119.4M | ||
| Q1 25 | $-174.0M | $-59.3M | ||
| Q4 24 | $489.0M | $154.8M | ||
| Q3 24 | $187.0M | $129.6M | ||
| Q2 24 | $161.0M | $142.0M | ||
| Q1 24 | $3.0M | $-15.9M |
自由现金流GPKRHI
| Q4 25 | — | $170.8M | ||
| Q3 25 | — | $63.6M | ||
| Q2 25 | — | $104.2M | ||
| Q1 25 | — | $-71.7M | ||
| Q4 24 | — | $140.5M | ||
| Q3 24 | — | $111.8M | ||
| Q2 24 | — | $129.6M | ||
| Q1 24 | — | $-27.7M |
自由现金流率GPKRHI
| Q4 25 | — | 13.1% | ||
| Q3 25 | — | 4.7% | ||
| Q2 25 | — | 7.6% | ||
| Q1 25 | — | -5.3% | ||
| Q4 24 | — | 10.2% | ||
| Q3 24 | — | 7.6% | ||
| Q2 24 | — | 8.8% | ||
| Q1 24 | — | -1.9% |
资本支出强度GPKRHI
| Q4 25 | — | 0.9% | ||
| Q3 25 | — | 1.0% | ||
| Q2 25 | — | 1.1% | ||
| Q1 25 | — | 0.9% | ||
| Q4 24 | — | 1.0% | ||
| Q3 24 | — | 1.2% | ||
| Q2 24 | — | 0.8% | ||
| Q1 24 | — | 0.8% |
现金转化率GPKRHI
| Q4 25 | 7.34× | — | ||
| Q3 25 | 1.60× | 1.80× | ||
| Q2 25 | 2.57× | 2.91× | ||
| Q1 25 | -1.37× | -3.42× | ||
| Q4 24 | 3.54× | — | ||
| Q3 24 | 1.13× | 1.98× | ||
| Q2 24 | 0.85× | 2.08× | ||
| Q1 24 | 0.02× | -0.25× |
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
GPK
| Americas Paperboard Packaging | $1.4B | 68% |
| Other | $667.0M | 32% |
RHI
| Finance And Accounting | $535.2M | 41% |
| Protiviti | $479.0M | 37% |
| Technology | $156.4M | 12% |
| Permanent Placement Talent Solutions | $102.6M | 8% |
| Other | $29.2M | 2% |
