vs
英特尔（INTC）与Smurfit Westrock（SW）财务数据对比。点击上方公司名可切换其他公司
英特尔的季度营收约是Smurfit Westrock的1.8倍（$13.6B vs $7.7B），Smurfit Westrock净利率更高（0.8% vs -31.5%，领先32.3%），英特尔同比增速更快（7.0% vs 0.7%），过去两年Smurfit Westrock的营收复合增速更高（61.2% vs 2.9%）
英特尔是总部位于美国加利福尼亚州圣克拉拉的跨国科技企业，主营CPU等计算机核心零部件的研发、生产与销售，产品覆盖企业级及消费级市场。2024年按营收统计为全球第三大半导体芯片制造商，自2007年起持续入选美国财富500强榜单。
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。
INTC vs SW — 直观对比
营收规模更大
INTC
是对方的1.8倍
$7.7B
营收增速更快
INTC
高出6.3%
0.7%
净利率更高
SW
高出32.3%
-31.5%
两年增速更快
SW
近两年复合增速
2.9%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $13.6B | $7.7B |
| 净利润 | $-4.3B | $63.0M |
| 毛利率 | 39.4% | 16.4% |
| 营业利润率 | — | 3.3% |
| 净利率 | -31.5% | 0.8% |
| 营收同比 | 7.0% | 0.7% |
| 净利润同比 | -354.1% | 0.0% |
| 每股收益（稀释后） | $-0.73 | $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INTCSW
| Q1 26 | $13.6B | $7.7B | ||
| Q4 25 | $13.7B | $7.6B | ||
| Q3 25 | $13.7B | $8.0B | ||
| Q2 25 | $12.9B | $7.9B | ||
| Q1 25 | $12.7B | $7.7B | ||
| Q4 24 | $14.3B | $7.5B | ||
| Q3 24 | $13.3B | $7.7B | ||
| Q2 24 | $12.8B | $3.0B |
净利润INTCSW
| Q1 26 | $-4.3B | $63.0M | ||
| Q4 25 | $-591.0M | $97.0M | ||
| Q3 25 | $4.1B | $246.0M | ||
| Q2 25 | $-2.9B | $-28.0M | ||
| Q1 25 | $-821.0M | $384.0M | ||
| Q4 24 | $-126.0M | $146.0M | ||
| Q3 24 | $-16.6B | $-150.0M | ||
| Q2 24 | $-1.6B | $132.0M |
毛利率INTCSW
| Q1 26 | 39.4% | 16.4% | ||
| Q4 25 | 36.1% | 18.2% | ||
| Q3 25 | 38.2% | 19.6% | ||
| Q2 25 | 27.5% | 19.1% | ||
| Q1 25 | 36.9% | 20.6% | ||
| Q4 24 | 39.2% | 19.1% | ||
| Q3 24 | 15.0% | 17.6% | ||
| Q2 24 | 35.4% | 23.3% |
营业利润率INTCSW
| Q1 26 | — | 3.3% | ||
| Q4 25 | 4.2% | 5.1% | ||
| Q3 25 | 5.0% | 6.6% | ||
| Q2 25 | -24.7% | 3.2% | ||
| Q1 25 | -2.4% | 7.2% | ||
| Q4 24 | 2.9% | 5.3% | ||
| Q3 24 | -68.2% | 0.7% | ||
| Q2 24 | -15.3% | 8.2% |
净利率INTCSW
| Q1 26 | -31.5% | 0.8% | ||
| Q4 25 | -4.3% | 1.3% | ||
| Q3 25 | 29.8% | 3.1% | ||
| Q2 25 | -22.7% | -0.4% | ||
| Q1 25 | -6.5% | 5.0% | ||
| Q4 24 | -0.9% | 1.9% | ||
| Q3 24 | -125.3% | -2.0% | ||
| Q2 24 | -12.5% | 4.4% |
每股收益（稀释后）INTCSW
| Q1 26 | $-0.73 | $0.12 | ||
| Q4 25 | $-0.10 | $0.18 | ||
| Q3 25 | $0.90 | $0.47 | ||
| Q2 25 | $-0.67 | $-0.05 | ||
| Q1 25 | $-0.19 | $0.73 | ||
| Q4 24 | $-0.03 | $-0.12 | ||
| Q3 24 | $-3.88 | $-0.30 | ||
| Q2 24 | $-0.38 | $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 | $32.8B | — |
| 总债务越低越好 | $2.0B | $980.0M |
| 股东权益账面价值 | $125.0B | $18.1B |
| 总资产 | $205.3B | $45.2B |
| 负债/权益比越低杠杆越低 | 0.02× | 0.05× |
8季度趋势，按日历期对齐
现金及短期投资INTCSW
| Q1 26 | $32.8B | — | ||
| Q4 25 | $14.3B | $892.0M | ||
| Q3 25 | $11.1B | $851.0M | ||
| Q2 25 | $9.6B | $778.0M | ||
| Q1 25 | — | $797.0M | ||
| Q4 24 | $8.2B | $855.0M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | $26.8K |
总债务INTCSW
| Q1 26 | $2.0B | $980.0M | ||
| Q4 25 | $46.6B | $13.4B | ||
| Q3 25 | — | $13.3B | ||
| Q2 25 | — | $13.3B | ||
| Q1 25 | — | $12.9B | ||
| Q4 24 | $50.0B | $12.5B | ||
| Q3 24 | — | $13.2B | ||
| Q2 24 | — | — |
股东权益INTCSW
| Q1 26 | $125.0B | $18.1B | ||
| Q4 25 | $114.3B | $18.3B | ||
| Q3 25 | $106.4B | $18.4B | ||
| Q2 25 | $97.9B | $18.3B | ||
| Q1 25 | $99.8B | $17.9B | ||
| Q4 24 | $99.3B | $17.4B | ||
| Q3 24 | $99.5B | $18.0B | ||
| Q2 24 | $115.2B | $14.5K |
总资产INTCSW
| Q1 26 | $205.3B | $45.2B | ||
| Q4 25 | $211.4B | $45.2B | ||
| Q3 25 | $204.5B | $45.6B | ||
| Q2 25 | $192.5B | $45.7B | ||
| Q1 25 | $192.2B | $44.6B | ||
| Q4 24 | $196.5B | $43.8B | ||
| Q3 24 | $193.5B | $45.0B | ||
| Q2 24 | $206.2B | $26.8K |
负债/权益比INTCSW
| Q1 26 | 0.02× | 0.05× | ||
| Q4 25 | 0.41× | 0.73× | ||
| Q3 25 | — | 0.72× | ||
| Q2 25 | — | 0.73× | ||
| Q1 25 | — | 0.72× | ||
| Q4 24 | 0.50× | 0.72× | ||
| Q3 24 | — | 0.73× | ||
| Q2 24 | — | — |
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 | — | $204.0M |
| 自由现金流经营现金流 - 资本支出 | $-2.0B | — |
| 自由现金流率自由现金流/营收 | -14.8% | — |
| 资本支出强度资本支出/营收 | 36.6% | — |
| 现金转化率经营现金流/净利润 | — | 3.24× |
| 过去12个月自由现金流最近4个季度 | $-2.6B | — |
8季度趋势，按日历期对齐
经营现金流INTCSW
| Q1 26 | — | $204.0M | ||
| Q4 25 | $4.3B | $1.2B | ||
| Q3 25 | $2.5B | $1.1B | ||
| Q2 25 | $2.0B | $829.0M | ||
| Q1 25 | $813.0M | $235.0M | ||
| Q4 24 | $3.2B | $781.0M | ||
| Q3 24 | $4.1B | $320.0M | ||
| Q2 24 | $2.3B | $340.0M |
自由现金流INTCSW
| Q1 26 | $-2.0B | — | ||
| Q4 25 | $800.0M | $612.0M | ||
| Q3 25 | $121.0M | $523.0M | ||
| Q2 25 | $-1.5B | $307.0M | ||
| Q1 25 | $-4.4B | $-242.0M | ||
| Q4 24 | $-2.7B | $212.0M | ||
| Q3 24 | $-2.4B | $-192.0M | ||
| Q2 24 | $-3.4B | $163.0M |
自由现金流率INTCSW
| Q1 26 | -14.8% | — | ||
| Q4 25 | 5.9% | 8.1% | ||
| Q3 25 | 0.9% | 6.5% | ||
| Q2 25 | -11.7% | 3.9% | ||
| Q1 25 | -34.5% | -3.2% | ||
| Q4 24 | -18.7% | 2.8% | ||
| Q3 24 | -18.1% | -2.5% | ||
| Q2 24 | -26.4% | 5.5% |
资本支出强度INTCSW
| Q1 26 | 36.6% | — | ||
| Q4 25 | 25.5% | 7.7% | ||
| Q3 25 | 17.8% | 7.6% | ||
| Q2 25 | 27.6% | 6.6% | ||
| Q1 25 | 40.9% | 6.2% | ||
| Q4 24 | 40.9% | 7.5% | ||
| Q3 24 | 48.6% | 6.7% | ||
| Q2 24 | 44.3% | 6.0% |
现金转化率INTCSW
| Q1 26 | — | 3.24× | ||
| Q4 25 | — | 12.32× | ||
| Q3 25 | 0.63× | 4.61× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.61× | ||
| Q4 24 | — | 5.35× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 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
INTC
| Intel Products | $12.8B | 94% |
| All other | $600.0M | 4% |
SW
暂无分部数据
