vs
Keurig Dr Pepper（KDP）与Norfolk Southern（NSC）财务数据对比。点击上方公司名可切换其他公司
Keurig Dr Pepper的季度营收约是Norfolk Southern的1.3倍（$4.0B vs $3.0B），Norfolk Southern净利率更高（21.7% vs 6.8%，领先14.9%），Keurig Dr Pepper同比增速更快（9.4% vs -1.7%），Norfolk Southern自由现金流更多（$334.0M vs $184.0M），过去两年Keurig Dr Pepper的营收复合增速更高（0.7% vs -0.5%）
Keurig Dr Pepper是美国上市的饮品与咖啡机综合企业，2018年由克里格绿山和胡椒博士斯奈普集团合并成立，在马萨诸塞州伯灵顿及得克萨斯州弗里斯科设有双总部，旗下拥有超125款冷热饮品，加拿大区域业务由当地子公司负责运营。
诺福克南方铁路是美国一级货运铁路运营商，总部位于亚特兰大，1982年由诺福克西部铁路与南方铁路合并组建。公司运营线路总长19420英里（约31250公里），覆盖美国东部22个州及华盛顿哥伦比亚特区，同时拥有加拿大太平洋堪萨斯城铁路奥尔巴尼至蒙特利尔线路的通行使用权。
KDP vs NSC — 直观对比
营收规模更大
KDP
是对方的1.3倍
$3.0B
营收增速更快
KDP
高出11.0%
-1.7%
净利率更高
NSC
高出14.9%
6.8%
自由现金流更多
NSC
多$150.0M
$184.0M
两年增速更快
KDP
近两年复合增速
-0.5%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $4.0B | $3.0B |
| 净利润 | $270.0M | $644.0M |
| 毛利率 | 52.8% | — |
| 营业利润率 | 19.0% | 31.5% |
| 净利率 | 6.8% | 21.7% |
| 营收同比 | 9.4% | -1.7% |
| 净利润同比 | -47.8% | -12.1% |
| 每股收益（稀释后） | $0.20 | $2.87 |
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KDPNSC
| Q1 26 | $4.0B | — | ||
| Q4 25 | $4.5B | $3.0B | ||
| Q3 25 | $4.3B | $3.1B | ||
| Q2 25 | $4.2B | $3.1B | ||
| Q1 25 | $3.6B | $3.0B | ||
| Q4 24 | $4.1B | $3.0B | ||
| Q3 24 | $3.9B | $3.1B | ||
| Q2 24 | $3.9B | $3.0B |
净利润KDPNSC
| Q1 26 | $270.0M | — | ||
| Q4 25 | $353.0M | $644.0M | ||
| Q3 25 | $662.0M | $711.0M | ||
| Q2 25 | $547.0M | $768.0M | ||
| Q1 25 | $517.0M | $750.0M | ||
| Q4 24 | $-144.0M | $733.0M | ||
| Q3 24 | $616.0M | $1.1B | ||
| Q2 24 | $515.0M | $737.0M |
毛利率KDPNSC
| Q1 26 | 52.8% | — | ||
| Q4 25 | 53.8% | — | ||
| Q3 25 | 54.3% | — | ||
| Q2 25 | 54.2% | — | ||
| Q1 25 | 54.6% | — | ||
| Q4 24 | 55.9% | — | ||
| Q3 24 | 55.0% | — | ||
| Q2 24 | 55.4% | — |
营业利润率KDPNSC
| Q1 26 | 19.0% | — | ||
| Q4 25 | 19.6% | 31.5% | ||
| Q3 25 | 23.1% | 35.4% | ||
| Q2 25 | 21.6% | 37.8% | ||
| Q1 25 | 22.0% | 38.3% | ||
| Q4 24 | 1.5% | 37.4% | ||
| Q3 24 | 23.2% | 52.3% | ||
| Q2 24 | 22.0% | 37.2% |
净利率KDPNSC
| Q1 26 | 6.8% | — | ||
| Q4 25 | 7.8% | 21.7% | ||
| Q3 25 | 15.4% | 22.9% | ||
| Q2 25 | 13.1% | 24.7% | ||
| Q1 25 | 14.2% | 25.1% | ||
| Q4 24 | -3.5% | 24.2% | ||
| Q3 24 | 15.8% | 36.0% | ||
| Q2 24 | 13.1% | 24.2% |
每股收益（稀释后）KDPNSC
| Q1 26 | $0.20 | — | ||
| Q4 25 | $0.26 | $2.87 | ||
| Q3 25 | $0.49 | $3.16 | ||
| Q2 25 | $0.40 | $3.41 | ||
| Q1 25 | $0.38 | $3.31 | ||
| Q4 24 | $-0.11 | $3.24 | ||
| Q3 24 | $0.45 | $4.85 | ||
| Q2 24 | $0.38 | $3.25 |
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 | $898.0M | $1.5B |
| 总债务越低越好 | — | $16.5B |
| 股东权益账面价值 | $25.3B | $15.5B |
| 总资产 | $73.1B | $45.2B |
| 负债/权益比越低杠杆越低 | — | 1.06× |
8季度趋势，按日历期对齐
现金及短期投资KDPNSC
| Q1 26 | $898.0M | — | ||
| Q4 25 | $1.0B | $1.5B | ||
| Q3 25 | $516.0M | $1.4B | ||
| Q2 25 | $509.0M | $1.3B | ||
| Q1 25 | $653.0M | $1.0B | ||
| Q4 24 | $510.0M | $1.6B | ||
| Q3 24 | $552.0M | $975.0M | ||
| Q2 24 | $438.0M | $659.0M |
总债务KDPNSC
| Q1 26 | — | — | ||
| Q4 25 | — | $16.5B | ||
| Q3 25 | — | $16.5B | ||
| Q2 25 | — | $16.5B | ||
| Q1 25 | — | $16.7B | ||
| Q4 24 | — | $16.7B | ||
| Q3 24 | — | $16.6B | ||
| Q2 24 | — | $16.9B |
股东权益KDPNSC
| Q1 26 | $25.3B | — | ||
| Q4 25 | $25.5B | $15.5B | ||
| Q3 25 | $25.3B | $15.1B | ||
| Q2 25 | $25.0B | $14.8B | ||
| Q1 25 | $24.4B | $14.5B | ||
| Q4 24 | $24.2B | $14.3B | ||
| Q3 24 | $25.0B | $13.8B | ||
| Q2 24 | $24.7B | $13.0B |
总资产KDPNSC
| Q1 26 | $73.1B | — | ||
| Q4 25 | $55.5B | $45.2B | ||
| Q3 25 | $54.6B | $44.6B | ||
| Q2 25 | $54.4B | $44.2B | ||
| Q1 25 | $53.7B | $43.8B | ||
| Q4 24 | $53.4B | $43.7B | ||
| Q3 24 | $52.7B | $43.3B | ||
| Q2 24 | $52.3B | $42.6B |
负债/权益比KDPNSC
| Q1 26 | — | — | ||
| Q4 25 | — | 1.06× | ||
| Q3 25 | — | 1.09× | ||
| Q2 25 | — | 1.11× | ||
| Q1 25 | — | 1.15× | ||
| Q4 24 | — | 1.16× | ||
| Q3 24 | — | 1.21× | ||
| Q2 24 | — | 1.30× |
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 | $281.0M | $1.1B |
| 自由现金流经营现金流 - 资本支出 | $184.0M | $334.0M |
| 自由现金流率自由现金流/营收 | 4.6% | 11.2% |
| 资本支出强度资本支出/营收 | — | 24.5% |
| 现金转化率经营现金流/净利润 | 1.04× | 1.65× |
| 过去12个月自由现金流最近4个季度 | $1.6B | $2.2B |
8季度趋势，按日历期对齐
经营现金流KDPNSC
| Q1 26 | $281.0M | — | ||
| Q4 25 | $712.0M | $1.1B | ||
| Q3 25 | $639.0M | $1.3B | ||
| Q2 25 | $431.0M | $1.1B | ||
| Q1 25 | $209.0M | $950.0M | ||
| Q4 24 | $849.0M | $951.0M | ||
| Q3 24 | $628.0M | $1.2B | ||
| Q2 24 | $657.0M | $1.0B |
自由现金流KDPNSC
| Q1 26 | $184.0M | — | ||
| Q4 25 | $564.0M | $334.0M | ||
| Q3 25 | $527.0M | $720.0M | ||
| Q2 25 | $325.0M | $602.0M | ||
| Q1 25 | $89.0M | $501.0M | ||
| Q4 24 | $684.0M | $276.0M | ||
| Q3 24 | $503.0M | $645.0M | ||
| Q2 24 | $542.0M | $468.0M |
自由现金流率KDPNSC
| Q1 26 | 4.6% | — | ||
| Q4 25 | 12.5% | 11.2% | ||
| Q3 25 | 12.2% | 23.2% | ||
| Q2 25 | 7.8% | 19.4% | ||
| Q1 25 | 2.4% | 16.7% | ||
| Q4 24 | 16.8% | 9.1% | ||
| Q3 24 | 12.9% | 21.1% | ||
| Q2 24 | 13.8% | 15.4% |
资本支出强度KDPNSC
| Q1 26 | — | — | ||
| Q4 25 | 3.3% | 24.5% | ||
| Q3 25 | 2.6% | 17.8% | ||
| Q2 25 | 2.5% | 15.3% | ||
| Q1 25 | 3.3% | 15.0% | ||
| Q4 24 | 4.1% | 22.3% | ||
| Q3 24 | 3.2% | 19.0% | ||
| Q2 24 | 2.9% | 18.7% |
现金转化率KDPNSC
| Q1 26 | 1.04× | — | ||
| Q4 25 | 2.02× | 1.65× | ||
| Q3 25 | 0.97× | 1.79× | ||
| Q2 25 | 0.79× | 1.40× | ||
| Q1 25 | 0.40× | 1.27× | ||
| Q4 24 | — | 1.30× | ||
| Q3 24 | 1.02× | 1.12× | ||
| Q2 24 | 1.28× | 1.41× |
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
KDP
| U.S. Refreshment Beverages | $2.6B | 65% |
| U.S. Coffee | $877.0M | 22% |
| International | $435.0M | 11% |
NSC
| Railway Operating Revenues Market Group Merchandise | $1.9B | 63% |
| Metals And Construction | $404.0M | 14% |
| Railway Operating Revenues Market Group Coal | $347.0M | 12% |
| Automotive | $293.0M | 10% |
