vs
KeyCorp（KEY）与金罗斯黄金公司（KGC）财务数据对比。点击上方公司名可切换其他公司
金罗斯黄金公司的季度营收约是KeyCorp的1.3倍（$2.5B vs $2.0B）
Key是日本知名视觉小说工作室，1998年7月21日作为发行商Visual Arts旗下品牌成立，总部位于大阪市北区。工作室主打剧情向作品，擅长创作情感饱满、情节跌宕的戏剧类内容，旗下多款作品深受全球ACG爱好者喜爱。
金罗斯黄金公司是加拿大金银矿业企业，1993年成立，总部位于安大略省多伦多。目前运营6座在产金矿，2019年位列InvestingNews评选的全球十大黄金矿业公司第五位，矿区分布于巴西、毛里塔尼亚及美国，股票在纽交所（代码KGC）、多伦多证交所（代码K）上市交易。
KEY vs KGC — 直观对比
营收规模更大
KGC
是对方的1.3倍
$2.0B
损益表 — Q4 FY2025 vs Q3 FY2023
| 指标 | | |
|---|---|---|
| 营收 | $2.0B | $2.5B |
| 净利润 | $510.0M | — |
| 毛利率 | — | 7.3% |
| 营业利润率 | 32.3% | — |
| 净利率 | 25.4% | — |
| 营收同比 | 131.8% | — |
| 净利润同比 | 309.0% | — |
| 每股收益（稀释后） | $0.43 | — |
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KEYKGC
| Q4 25 | $2.0B | — | ||
| Q3 25 | $1.9B | — | ||
| Q2 25 | $1.8B | — | ||
| Q1 25 | $1.8B | — | ||
| Q4 24 | $865.0M | — | ||
| Q3 24 | $695.0M | — | ||
| Q2 24 | $1.5B | — | ||
| Q1 24 | $1.5B | — |
净利润KEYKGC
| Q4 25 | $510.0M | — | ||
| Q3 25 | $489.0M | — | ||
| Q2 25 | $425.0M | — | ||
| Q1 25 | $405.0M | — | ||
| Q4 24 | $-244.0M | — | ||
| Q3 24 | $-410.0M | — | ||
| Q2 24 | $274.0M | — | ||
| Q1 24 | $219.0M | — |
营业利润率KEYKGC
| Q4 25 | 32.3% | — | ||
| Q3 25 | 31.8% | — | ||
| Q2 25 | 29.3% | — | ||
| Q1 25 | 29.0% | — | ||
| Q4 24 | -92.6% | — | ||
| Q3 24 | -72.8% | — | ||
| Q2 24 | 22.0% | — | ||
| Q1 24 | 18.1% | — |
净利率KEYKGC
| Q4 25 | 25.4% | — | ||
| Q3 25 | 25.8% | — | ||
| Q2 25 | 23.1% | — | ||
| Q1 25 | 22.8% | — | ||
| Q4 24 | -54.7% | — | ||
| Q3 24 | -59.0% | — | ||
| Q2 24 | 18.0% | — | ||
| Q1 24 | 14.3% | — |
每股收益（稀释后）KEYKGC
| Q4 25 | $0.43 | — | ||
| Q3 25 | $0.41 | — | ||
| Q2 25 | $0.35 | — | ||
| Q1 25 | $0.33 | — | ||
| Q4 24 | $-0.30 | — | ||
| Q3 24 | $-0.47 | — | ||
| Q2 24 | $0.25 | — | ||
| Q1 24 | $0.20 | — |
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 | $10.2B | $418.1M |
| 总债务越低越好 | $9.9B | $751.5M |
| 股东权益账面价值 | $20.4B | — |
| 总资产 | $184.4B | $10.4B |
| 负债/权益比越低杠杆越低 | 0.49× | — |
8季度趋势，按日历期对齐
现金及短期投资KEYKGC
| Q4 25 | $10.2B | — | ||
| Q3 25 | $13.3B | — | ||
| Q2 25 | $11.6B | — | ||
| Q1 25 | $15.3B | — | ||
| Q4 24 | $17.5B | — | ||
| Q3 24 | $22.8B | — | ||
| Q2 24 | $15.5B | — | ||
| Q1 24 | $13.2B | — |
总债务KEYKGC
| Q4 25 | $9.9B | — | ||
| Q3 25 | $10.9B | — | ||
| Q2 25 | $12.1B | — | ||
| Q1 25 | $12.4B | — | ||
| Q4 24 | $12.1B | — | ||
| Q3 24 | $15.7B | — | ||
| Q2 24 | $16.9B | — | ||
| Q1 24 | $20.8B | — |
股东权益KEYKGC
| Q4 25 | $20.4B | — | ||
| Q3 25 | $20.1B | — | ||
| Q2 25 | $19.5B | — | ||
| Q1 25 | $19.0B | — | ||
| Q4 24 | $18.2B | — | ||
| Q3 24 | $16.9B | — | ||
| Q2 24 | $14.8B | — | ||
| Q1 24 | $14.5B | — |
总资产KEYKGC
| Q4 25 | $184.4B | — | ||
| Q3 25 | $187.4B | — | ||
| Q2 25 | $185.5B | — | ||
| Q1 25 | $188.7B | — | ||
| Q4 24 | $187.2B | — | ||
| Q3 24 | $189.8B | — | ||
| Q2 24 | $187.4B | — | ||
| Q1 24 | $187.5B | — |
负债/权益比KEYKGC
| Q4 25 | 0.49× | — | ||
| Q3 25 | 0.54× | — | ||
| Q2 25 | 0.62× | — | ||
| Q1 25 | 0.65× | — | ||
| Q4 24 | 0.67× | — | ||
| Q3 24 | 0.93× | — | ||
| Q2 24 | 1.14× | — | ||
| Q1 24 | 1.43× | — |
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 | $2.2B | $649.0M |
| 自由现金流经营现金流 - 资本支出 | $2.1B | — |
| 自由现金流率自由现金流/营收 | 104.8% | — |
| 资本支出强度资本支出/营收 | 5.3% | — |
| 现金转化率经营现金流/净利润 | 4.33× | — |
| 过去12个月自由现金流最近4个季度 | $3.5B | — |
8季度趋势，按日历期对齐
经营现金流KEYKGC
| Q4 25 | $2.2B | — | ||
| Q3 25 | $396.0M | — | ||
| Q2 25 | $1.2B | — | ||
| Q1 25 | $-140.0M | — | ||
| Q4 24 | $664.0M | — | ||
| Q3 24 | $-1.2B | — | ||
| Q2 24 | $-217.0M | — | ||
| Q1 24 | $359.0M | — |
自由现金流KEYKGC
| Q4 25 | $2.1B | — | ||
| Q3 25 | $367.0M | — | ||
| Q2 25 | $1.2B | — | ||
| Q1 25 | $-150.0M | — | ||
| Q4 24 | $599.0M | — | ||
| Q3 24 | $-1.2B | — | ||
| Q2 24 | $-230.0M | — | ||
| Q1 24 | $347.0M | — |
自由现金流率KEYKGC
| Q4 25 | 104.8% | — | ||
| Q3 25 | 19.4% | — | ||
| Q2 25 | 65.8% | — | ||
| Q1 25 | -8.5% | — | ||
| Q4 24 | 69.2% | — | ||
| Q3 24 | -175.8% | — | ||
| Q2 24 | -15.1% | — | ||
| Q1 24 | 22.6% | — |
资本支出强度KEYKGC
| Q4 25 | 5.3% | — | ||
| Q3 25 | 1.5% | — | ||
| Q2 25 | 1.3% | — | ||
| Q1 25 | 0.6% | — | ||
| Q4 24 | 7.5% | — | ||
| Q3 24 | 2.4% | — | ||
| Q2 24 | 0.9% | — | ||
| Q1 24 | 0.8% | — |
现金转化率KEYKGC
| Q4 25 | 4.33× | — | ||
| Q3 25 | 0.81× | — | ||
| Q2 25 | 2.90× | — | ||
| Q1 25 | -0.35× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | -0.79× | — | ||
| Q1 24 | 1.64× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
