vs
Keurig Dr Pepper（KDP）与美国合众银行（USB）财务数据对比。点击上方公司名可切换其他公司
美国合众银行的季度营收约是Keurig Dr Pepper的1.9倍（$7.4B vs $4.0B），美国合众银行净利率更高（27.8% vs 6.8%，领先21.0%），Keurig Dr Pepper同比增速更快（9.4% vs 5.1%），过去两年美国合众银行的营收复合增速更高（4.7% vs 0.7%）
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。
美国合众银行是美国跨国银行机构，总部位于明尼苏达州明尼阿波利斯，在特拉华州注册成立。截至2025年为美国第五大银行，也是美国中西部规模最大的银行，被金融稳定委员会认定为系统重要性机构，旗下核心运营主体提供银行、投资、按揭等多元金融服务。
KDP vs USB — 直观对比
营收规模更大
USB
是对方的1.9倍
$4.0B
营收增速更快
KDP
高出4.3%
5.1%
净利率更高
USB
高出21.0%
6.8%
两年增速更快
USB
近两年复合增速
0.7%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $4.0B | $7.4B |
| 净利润 | $270.0M | $2.0B |
| 毛利率 | 52.8% | — |
| 营业利润率 | 19.0% | 34.4% |
| 净利率 | 6.8% | 27.8% |
| 营收同比 | 9.4% | 5.1% |
| 净利润同比 | -47.8% | 23.0% |
| 每股收益（稀释后） | $0.20 | $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KDPUSB
| Q1 26 | $4.0B | — | ||
| Q4 25 | $4.5B | $7.4B | ||
| Q3 25 | $4.3B | $7.3B | ||
| Q2 25 | $4.2B | $7.0B | ||
| Q1 25 | $3.6B | $7.0B | ||
| Q4 24 | $4.1B | $7.0B | ||
| Q3 24 | $3.9B | $6.9B | ||
| Q2 24 | $3.9B | $6.9B |
净利润KDPUSB
| Q1 26 | $270.0M | — | ||
| Q4 25 | $353.0M | $2.0B | ||
| Q3 25 | $662.0M | $2.0B | ||
| Q2 25 | $547.0M | $1.8B | ||
| Q1 25 | $517.0M | $1.7B | ||
| Q4 24 | $-144.0M | $1.7B | ||
| Q3 24 | $616.0M | $1.7B | ||
| Q2 24 | $515.0M | $1.6B |
毛利率KDPUSB
| 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KDPUSB
| Q1 26 | 19.0% | — | ||
| Q4 25 | 19.6% | 34.4% | ||
| Q3 25 | 23.1% | 34.5% | ||
| Q2 25 | 21.6% | 32.7% | ||
| Q1 25 | 22.0% | 31.0% | ||
| Q4 24 | 1.5% | 30.1% | ||
| Q3 24 | 23.2% | 30.2% | ||
| Q2 24 | 22.0% | 29.9% |
净利率KDPUSB
| Q1 26 | 6.8% | — | ||
| Q4 25 | 7.8% | 27.8% | ||
| Q3 25 | 15.4% | 27.3% | ||
| Q2 25 | 13.1% | 25.9% | ||
| Q1 25 | 14.2% | 24.6% | ||
| Q4 24 | -3.5% | 23.7% | ||
| Q3 24 | 15.8% | 25.0% | ||
| Q2 24 | 13.1% | 23.3% |
每股收益（稀释后）KDPUSB
| Q1 26 | $0.20 | — | ||
| Q4 25 | $0.26 | $1.26 | ||
| Q3 25 | $0.49 | $1.22 | ||
| Q2 25 | $0.40 | $1.11 | ||
| Q1 25 | $0.38 | $1.03 | ||
| Q4 24 | $-0.11 | $1.01 | ||
| Q3 24 | $0.45 | $1.03 | ||
| Q2 24 | $0.38 | $0.97 |
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 | — |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $25.3B | $65.2B |
| 总资产 | $73.1B | $692.3B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资KDPUSB
| Q1 26 | $898.0M | — | ||
| Q4 25 | $1.0B | — | ||
| Q3 25 | $516.0M | — | ||
| Q2 25 | $509.0M | — | ||
| Q1 25 | $653.0M | — | ||
| Q4 24 | $510.0M | — | ||
| Q3 24 | $552.0M | — | ||
| Q2 24 | $438.0M | — |
股东权益KDPUSB
| Q1 26 | $25.3B | — | ||
| Q4 25 | $25.5B | $65.2B | ||
| Q3 25 | $25.3B | $63.3B | ||
| Q2 25 | $25.0B | $61.4B | ||
| Q1 25 | $24.4B | $60.1B | ||
| Q4 24 | $24.2B | $58.6B | ||
| Q3 24 | $25.0B | $58.9B | ||
| Q2 24 | $24.7B | $56.4B |
总资产KDPUSB
| Q1 26 | $73.1B | — | ||
| Q4 25 | $55.5B | $692.3B | ||
| Q3 25 | $54.6B | $695.4B | ||
| Q2 25 | $54.4B | $686.4B | ||
| Q1 25 | $53.7B | $676.5B | ||
| Q4 24 | $53.4B | $678.3B | ||
| Q3 24 | $52.7B | $686.5B | ||
| Q2 24 | $52.3B | $680.1B |
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 | $2.8B |
| 自由现金流经营现金流 - 资本支出 | $184.0M | — |
| 自由现金流率自由现金流/营收 | 4.6% | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | 1.04× | 1.39× |
| 过去12个月自由现金流最近4个季度 | $1.6B | — |
8季度趋势，按日历期对齐
经营现金流KDPUSB
| Q1 26 | $281.0M | — | ||
| Q4 25 | $712.0M | $2.8B | ||
| Q3 25 | $639.0M | $3.4B | ||
| Q2 25 | $431.0M | $2.0B | ||
| Q1 25 | $209.0M | $-285.0M | ||
| Q4 24 | $849.0M | $4.8B | ||
| Q3 24 | $628.0M | $972.0M | ||
| Q2 24 | $657.0M | $2.9B |
自由现金流KDPUSB
| Q1 26 | $184.0M | — | ||
| Q4 25 | $564.0M | — | ||
| Q3 25 | $527.0M | — | ||
| Q2 25 | $325.0M | — | ||
| Q1 25 | $89.0M | — | ||
| Q4 24 | $684.0M | — | ||
| Q3 24 | $503.0M | — | ||
| Q2 24 | $542.0M | — |
自由现金流率KDPUSB
| Q1 26 | 4.6% | — | ||
| Q4 25 | 12.5% | — | ||
| Q3 25 | 12.2% | — | ||
| Q2 25 | 7.8% | — | ||
| Q1 25 | 2.4% | — | ||
| Q4 24 | 16.8% | — | ||
| Q3 24 | 12.9% | — | ||
| Q2 24 | 13.8% | — |
资本支出强度KDPUSB
| Q1 26 | — | — | ||
| Q4 25 | 3.3% | — | ||
| Q3 25 | 2.6% | — | ||
| Q2 25 | 2.5% | — | ||
| Q1 25 | 3.3% | — | ||
| Q4 24 | 4.1% | — | ||
| Q3 24 | 3.2% | — | ||
| Q2 24 | 2.9% | — |
现金转化率KDPUSB
| Q1 26 | 1.04× | — | ||
| Q4 25 | 2.02× | 1.39× | ||
| Q3 25 | 0.97× | 1.69× | ||
| Q2 25 | 0.79× | 1.12× | ||
| Q1 25 | 0.40× | -0.17× | ||
| Q4 24 | — | 2.87× | ||
| Q3 24 | 1.02× | 0.57× | ||
| Q2 24 | 1.28× | 1.79× |
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% |
USB
暂无分部数据
