vs
国际纸业（IP）与贝宝（PYPL）财务数据对比。点击上方公司名可切换其他公司
贝宝的季度营收约是国际纸业的1.8倍（$8.7B vs $4.7B），贝宝净利率更高（16.6% vs -50.3%，领先66.8%），贝宝同比增速更快（3.7% vs 3.6%），贝宝自由现金流更多（$2.2B vs $255.0M），过去两年贝宝的营收复合增速更高（6.2% vs 1.3%）
国际纸业是总部位于美国田纳西州孟菲斯的纸浆及造纸企业，为全球规模最大的同类型企业，目前拥有约3.9万名员工，产品覆盖纸浆、包装用纸、办公用纸等品类，业务遍及全球多个国家和地区，广泛服务各行业客户的相关需求。
贝宝控股（PayPal Holdings, Inc.）是美国跨国金融科技企业，在全球多数支持线上转账的国家运营在线支付系统，可作为支票、汇票等传统纸质支付方式的电子替代选项，同时为线上商户、拍卖网站及各类商业用户提供支付处理服务。
IP vs PYPL — 直观对比
营收规模更大
PYPL
是对方的1.8倍
$4.7B
营收增速更快
PYPL
高出0.1%
3.6%
净利率更高
PYPL
高出66.8%
-50.3%
自由现金流更多
PYPL
多$1.9B
$255.0M
两年增速更快
PYPL
近两年复合增速
1.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $4.7B | $8.7B |
| 净利润 | $-2.4B | $1.4B |
| 毛利率 | 32.2% | — |
| 营业利润率 | -56.4% | 17.4% |
| 净利率 | -50.3% | 16.6% |
| 营收同比 | 3.6% | 3.7% |
| 净利润同比 | -1521.8% | 28.2% |
| 每股收益（稀释后） | $-4.76 | $1.53 |
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IPPYPL
| Q4 25 | $4.7B | $8.7B | ||
| Q3 25 | $6.2B | $8.4B | ||
| Q2 25 | $6.8B | $8.3B | ||
| Q1 25 | $5.9B | $7.8B | ||
| Q4 24 | $4.6B | $8.4B | ||
| Q3 24 | $4.7B | $7.8B | ||
| Q2 24 | $4.7B | $7.9B | ||
| Q1 24 | $4.6B | $7.7B |
净利润IPPYPL
| Q4 25 | $-2.4B | $1.4B | ||
| Q3 25 | $-1.1B | $1.2B | ||
| Q2 25 | $75.0M | $1.3B | ||
| Q1 25 | $-105.0M | $1.3B | ||
| Q4 24 | $-147.0M | $1.1B | ||
| Q3 24 | $150.0M | $1.0B | ||
| Q2 24 | $498.0M | $1.1B | ||
| Q1 24 | $56.0M | $888.0M |
毛利率IPPYPL
| Q4 25 | 32.2% | — | ||
| Q3 25 | 31.1% | — | ||
| Q2 25 | 27.9% | — | ||
| Q1 25 | 27.8% | — | ||
| Q4 24 | 29.0% | — | ||
| Q3 24 | 28.7% | — | ||
| Q2 24 | 29.0% | — | ||
| Q1 24 | 25.9% | — |
营业利润率IPPYPL
| Q4 25 | -56.4% | 17.4% | ||
| Q3 25 | -10.8% | 18.1% | ||
| Q2 25 | 1.7% | 18.1% | ||
| Q1 25 | -2.3% | 19.6% | ||
| Q4 24 | -4.9% | 17.2% | ||
| Q3 24 | 5.1% | 17.7% | ||
| Q2 24 | 6.8% | 16.8% | ||
| Q1 24 | 3.7% | 15.2% |
净利率IPPYPL
| Q4 25 | -50.3% | 16.6% | ||
| Q3 25 | -17.7% | 14.8% | ||
| Q2 25 | 1.1% | 15.2% | ||
| Q1 25 | -1.8% | 16.5% | ||
| Q4 24 | -3.2% | 13.4% | ||
| Q3 24 | 3.2% | 12.9% | ||
| Q2 24 | 10.5% | 14.3% | ||
| Q1 24 | 1.2% | 11.5% |
每股收益（稀释后）IPPYPL
| Q4 25 | $-4.76 | $1.53 | ||
| Q3 25 | $-2.09 | $1.30 | ||
| Q2 25 | $0.14 | $1.29 | ||
| Q1 25 | $-0.24 | $1.29 | ||
| Q4 24 | $-0.42 | $1.09 | ||
| Q3 24 | $0.42 | $0.99 | ||
| Q2 24 | $1.41 | $1.08 | ||
| Q1 24 | $0.16 | $0.83 |
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 | $1.1B | $10.4B |
| 总债务越低越好 | $8.8B | — |
| 股东权益账面价值 | $14.8B | $20.3B |
| 总资产 | $38.0B | $80.2B |
| 负债/权益比越低杠杆越低 | 0.60× | — |
8季度趋势，按日历期对齐
现金及短期投资IPPYPL
| Q4 25 | $1.1B | $10.4B | ||
| Q3 25 | $995.0M | $10.8B | ||
| Q2 25 | $1.1B | $10.0B | ||
| Q1 25 | $1.2B | $11.2B | ||
| Q4 24 | $1.2B | $10.8B | ||
| Q3 24 | $1.2B | $11.9B | ||
| Q2 24 | $1.0B | $13.6B | ||
| Q1 24 | $1.1B | $14.3B |
总债务IPPYPL
| Q4 25 | $8.8B | — | ||
| Q3 25 | $9.0B | — | ||
| Q2 25 | $9.7B | — | ||
| Q1 25 | $9.2B | — | ||
| Q4 24 | $5.4B | — | ||
| Q3 24 | $5.3B | — | ||
| Q2 24 | $5.3B | — | ||
| Q1 24 | $5.5B | — |
股东权益IPPYPL
| Q4 25 | $14.8B | $20.3B | ||
| Q3 25 | $17.3B | $20.2B | ||
| Q2 25 | $18.6B | $20.2B | ||
| Q1 25 | $18.1B | $20.3B | ||
| Q4 24 | $8.2B | $20.4B | ||
| Q3 24 | $8.6B | $20.2B | ||
| Q2 24 | $8.6B | $20.6B | ||
| Q1 24 | $8.3B | $20.7B |
总资产IPPYPL
| Q4 25 | $38.0B | $80.2B | ||
| Q3 25 | $40.6B | $79.8B | ||
| Q2 25 | $42.4B | $79.8B | ||
| Q1 25 | $41.2B | $81.3B | ||
| Q4 24 | $22.8B | $81.6B | ||
| Q3 24 | $23.2B | $83.5B | ||
| Q2 24 | $23.1B | $84.0B | ||
| Q1 24 | $23.0B | $83.3B |
负债/权益比IPPYPL
| Q4 25 | 0.60× | — | ||
| Q3 25 | 0.52× | — | ||
| Q2 25 | 0.52× | — | ||
| Q1 25 | 0.51× | — | ||
| Q4 24 | 0.66× | — | ||
| Q3 24 | 0.62× | — | ||
| Q2 24 | 0.62× | — | ||
| Q1 24 | 0.66× | — |
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 | $905.0M | $2.4B |
| 自由现金流经营现金流 - 资本支出 | $255.0M | $2.2B |
| 自由现金流率自由现金流/营收 | 5.4% | 25.2% |
| 资本支出强度资本支出/营收 | 13.7% | 2.2% |
| 现金转化率经营现金流/净利润 | — | 1.66× |
| 过去12个月自由现金流最近4个季度 | $-159.0M | $5.6B |
8季度趋势，按日历期对齐
经营现金流IPPYPL
| Q4 25 | $905.0M | $2.4B | ||
| Q3 25 | $605.0M | $2.0B | ||
| Q2 25 | $476.0M | $898.0M | ||
| Q1 25 | $-288.0M | $1.2B | ||
| Q4 24 | $397.0M | $2.4B | ||
| Q3 24 | $521.0M | $1.6B | ||
| Q2 24 | $365.0M | $1.5B | ||
| Q1 24 | $395.0M | $1.9B |
自由现金流IPPYPL
| Q4 25 | $255.0M | $2.2B | ||
| Q3 25 | $150.0M | $1.7B | ||
| Q2 25 | $54.0M | $692.0M | ||
| Q1 25 | $-618.0M | $964.0M | ||
| Q4 24 | $137.0M | $2.2B | ||
| Q3 24 | $309.0M | $1.4B | ||
| Q2 24 | $167.0M | $1.4B | ||
| Q1 24 | $144.0M | $1.8B |
自由现金流率IPPYPL
| Q4 25 | 5.4% | 25.2% | ||
| Q3 25 | 2.4% | 20.4% | ||
| Q2 25 | 0.8% | 8.3% | ||
| Q1 25 | -10.5% | 12.4% | ||
| Q4 24 | 3.0% | 26.2% | ||
| Q3 24 | 6.6% | 18.4% | ||
| Q2 24 | 3.5% | 17.3% | ||
| Q1 24 | 3.1% | 22.9% |
资本支出强度IPPYPL
| Q4 25 | 13.7% | 2.2% | ||
| Q3 25 | 7.3% | 3.0% | ||
| Q2 25 | 6.2% | 2.5% | ||
| Q1 25 | 5.6% | 2.5% | ||
| Q4 24 | 5.7% | 2.4% | ||
| Q3 24 | 4.5% | 2.2% | ||
| Q2 24 | 4.2% | 2.0% | ||
| Q1 24 | 5.4% | 2.0% |
现金转化率IPPYPL
| Q4 25 | — | 1.66× | ||
| Q3 25 | — | 1.58× | ||
| Q2 25 | 6.35× | 0.71× | ||
| Q1 25 | — | 0.90× | ||
| Q4 24 | — | 2.14× | ||
| Q3 24 | 3.47× | 1.60× | ||
| Q2 24 | 0.73× | 1.35× | ||
| Q1 24 | 7.05× | 2.16× |
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
IP
| Other | $2.4B | 52% |
| DS Smith Packaging | $2.3B | 48% |
PYPL
| US | $4.9B | 57% |
| Non Us | $3.7B | 43% |
