vs
GRAPHIC PACKAGING HOLDING CO（GPK）与RPM INTERNATIONAL INC（RPM）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RPM INTERNATIONAL INC的1.1倍（$2.1B vs $1.9B），RPM INTERNATIONAL INC净利率更高（8.4% vs 3.4%，领先5.1%），RPM INTERNATIONAL INC同比增速更快（3.5% vs 0.2%），过去两年RPM INTERNATIONAL INC的营收复合增速更高（12.0% vs -3.5%）
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。
BVS娱乐前身为Saban制作、Saban国际及Saban娱乐，是华特迪士尼公司旗下子公司。1980年4月24日由哈伊姆·萨班与舒基·利维创立，最初主营音乐制作，后逐步转向电视节目制作发行业务，最为知名的是为Fox Family/ABC Family及已停播的Fox Kids、Jetix频道制作发行儿童节目。
GPK vs RPM — 直观对比
营收规模更大
GPK
是对方的1.1倍
$1.9B
营收增速更快
RPM
高出3.3%
0.2%
净利率更高
RPM
高出5.1%
3.4%
两年增速更快
RPM
近两年复合增速
-3.5%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $2.1B | $1.9B |
| 净利润 | $71.0M | $161.2M |
| 毛利率 | 14.1% | 40.8% |
| 营业利润率 | 7.4% | 11.0% |
| 净利率 | 3.4% | 8.4% |
| 营收同比 | 0.2% | 3.5% |
| 净利润同比 | -48.6% | -12.0% |
| 每股收益（稀释后） | $0.24 | $1.26 |
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GPKRPM
| Q4 25 | $2.1B | $1.9B | ||
| Q3 25 | $2.2B | $2.1B | ||
| Q2 25 | $2.2B | $2.1B | ||
| Q1 25 | $2.1B | $1.5B | ||
| Q4 24 | $2.1B | $1.8B | ||
| Q3 24 | $2.2B | $2.0B | ||
| Q2 24 | $2.2B | $2.0B | ||
| Q1 24 | $2.3B | $1.5B |
净利润GPKRPM
| Q4 25 | $71.0M | $161.2M | ||
| Q3 25 | $142.0M | $227.6M | ||
| Q2 25 | $104.0M | $225.8M | ||
| Q1 25 | $127.0M | $52.0M | ||
| Q4 24 | $138.0M | $183.2M | ||
| Q3 24 | $165.0M | $227.7M | ||
| Q2 24 | $190.0M | $180.6M | ||
| Q1 24 | $165.0M | $61.2M |
毛利率GPKRPM
| Q4 25 | 14.1% | 40.8% | ||
| Q3 25 | 19.6% | 42.3% | ||
| Q2 25 | 18.7% | 42.4% | ||
| Q1 25 | 20.6% | 38.4% | ||
| Q4 24 | 21.4% | 41.4% | ||
| Q3 24 | 22.3% | 42.5% | ||
| Q2 24 | 21.2% | 41.4% | ||
| Q1 24 | 23.0% | 39.9% |
营业利润率GPKRPM
| Q4 25 | 7.4% | 11.0% | ||
| Q3 25 | 10.7% | 14.1% | ||
| Q2 25 | 8.8% | 11.9% | ||
| Q1 25 | 10.5% | 2.8% | ||
| Q4 24 | 11.4% | 11.5% | ||
| Q3 24 | 12.6% | 14.8% | ||
| Q2 24 | 14.5% | 11.9% | ||
| Q1 24 | 12.4% | 5.5% |
净利率GPKRPM
| Q4 25 | 3.4% | 8.4% | ||
| Q3 25 | 6.5% | 10.8% | ||
| Q2 25 | 4.7% | 10.8% | ||
| Q1 25 | 6.0% | 3.5% | ||
| Q4 24 | 6.6% | 9.9% | ||
| Q3 24 | 7.5% | 11.6% | ||
| Q2 24 | 8.5% | 9.0% | ||
| Q1 24 | 7.3% | 4.0% |
每股收益（稀释后）GPKRPM
| Q4 25 | $0.24 | $1.26 | ||
| Q3 25 | $0.48 | $1.77 | ||
| Q2 25 | $0.34 | $1.76 | ||
| Q1 25 | $0.42 | $0.40 | ||
| Q4 24 | $0.46 | $1.42 | ||
| Q3 24 | $0.55 | $1.77 | ||
| Q2 24 | $0.62 | $1.40 | ||
| Q1 24 | $0.53 | $0.47 |
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 | $316.6M |
| 总债务越低越好 | $5.0B | $2.5B |
| 股东权益账面价值 | $3.3B | $3.1B |
| 总资产 | $11.8B | $7.9B |
| 负债/权益比越低杠杆越低 | 1.51× | 0.80× |
8季度趋势，按日历期对齐
现金及短期投资GPKRPM
| Q4 25 | $261.0M | $316.6M | ||
| Q3 25 | $120.0M | $297.1M | ||
| Q2 25 | $120.0M | $302.1M | ||
| Q1 25 | $129.0M | $241.9M | ||
| Q4 24 | $157.0M | $268.7M | ||
| Q3 24 | $126.0M | $231.6M | ||
| Q2 24 | $125.0M | $237.4M | ||
| Q1 24 | $136.0M | $248.9M |
总债务GPKRPM
| Q4 25 | $5.0B | $2.5B | ||
| Q3 25 | $5.5B | $2.7B | ||
| Q2 25 | $5.4B | $2.6B | ||
| Q1 25 | $5.7B | $2.1B | ||
| Q4 24 | $5.1B | $2.0B | ||
| Q3 24 | $5.4B | $2.0B | ||
| Q2 24 | $4.9B | $2.0B | ||
| Q1 24 | $4.9B | $2.2B |
股东权益GPKRPM
| Q4 25 | $3.3B | $3.1B | ||
| Q3 25 | $3.3B | $3.1B | ||
| Q2 25 | $3.2B | $2.9B | ||
| Q1 25 | $3.2B | $2.7B | ||
| Q4 24 | $3.0B | $2.7B | ||
| Q3 24 | $3.0B | $2.6B | ||
| Q2 24 | $2.8B | $2.5B | ||
| Q1 24 | $2.9B | $2.3B |
总资产GPKRPM
| Q4 25 | $11.8B | $7.9B | ||
| Q3 25 | $11.9B | $7.9B | ||
| Q2 25 | $11.8B | $7.8B | ||
| Q1 25 | $11.5B | $6.6B | ||
| Q4 24 | $11.1B | $6.7B | ||
| Q3 24 | $11.2B | $6.6B | ||
| Q2 24 | $10.8B | $6.6B | ||
| Q1 24 | $11.3B | $6.4B |
负债/权益比GPKRPM
| Q4 25 | 1.51× | 0.80× | ||
| Q3 25 | 1.67× | 0.87× | ||
| Q2 25 | 1.68× | 0.91× | ||
| Q1 25 | 1.80× | 0.78× | ||
| Q4 24 | 1.71× | 0.74× | ||
| Q3 24 | 1.79× | 0.77× | ||
| Q2 24 | 1.75× | 0.79× | ||
| Q1 24 | 1.73× | 0.93× |
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 | $345.7M |
| 自由现金流经营现金流 - 资本支出 | — | $296.4M |
| 自由现金流率自由现金流/营收 | — | 15.5% |
| 资本支出强度资本支出/营收 | — | 2.6% |
| 现金转化率经营现金流/净利润 | 7.34× | 2.14× |
| 过去12个月自由现金流最近4个季度 | — | $582.9M |
8季度趋势，按日历期对齐
经营现金流GPKRPM
| Q4 25 | $521.0M | $345.7M | ||
| Q3 25 | $227.0M | $237.5M | ||
| Q2 25 | $267.0M | $149.2M | ||
| Q1 25 | $-174.0M | $91.5M | ||
| Q4 24 | $489.0M | $279.4M | ||
| Q3 24 | $187.0M | $248.1M | ||
| Q2 24 | $161.0M | $181.2M | ||
| Q1 24 | $3.0M | $173.4M |
自由现金流GPKRPM
| Q4 25 | — | $296.4M | ||
| Q3 25 | — | $175.0M | ||
| Q2 25 | — | $78.2M | ||
| Q1 25 | — | $33.3M | ||
| Q4 24 | — | $229.5M | ||
| Q3 24 | — | $197.3M | ||
| Q2 24 | — | $105.3M | ||
| Q1 24 | — | $124.6M |
自由现金流率GPKRPM
| Q4 25 | — | 15.5% | ||
| Q3 25 | — | 8.3% | ||
| Q2 25 | — | 3.8% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | — | 12.4% | ||
| Q3 24 | — | 10.0% | ||
| Q2 24 | — | 5.2% | ||
| Q1 24 | — | 8.2% |
资本支出强度GPKRPM
| Q4 25 | — | 2.6% | ||
| Q3 25 | — | 3.0% | ||
| Q2 25 | — | 3.4% | ||
| Q1 25 | — | 3.9% | ||
| Q4 24 | — | 2.7% | ||
| Q3 24 | — | 2.6% | ||
| Q2 24 | — | 3.8% | ||
| Q1 24 | — | 3.2% |
现金转化率GPKRPM
| Q4 25 | 7.34× | 2.14× | ||
| Q3 25 | 1.60× | 1.04× | ||
| Q2 25 | 2.57× | 0.66× | ||
| Q1 25 | -1.37× | 1.76× | ||
| Q4 24 | 3.54× | 1.53× | ||
| Q3 24 | 1.13× | 1.09× | ||
| Q2 24 | 0.85× | 1.00× | ||
| Q1 24 | 0.02× | 2.83× |
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% |
RPM
| Construction Products Group Segment | $737.4M | 39% |
| Consumer Segment | $638.6M | 33% |
| Performance Coatings Group Segment | $533.8M | 28% |
