vs
KeyCorp（KEY）与罗克韦尔自动化（ROK）财务数据对比。点击上方公司名可切换其他公司
罗克韦尔自动化的季度营收约是KeyCorp的1.0倍（$2.1B vs $2.0B），KeyCorp净利率更高（25.4% vs 14.5%，领先10.9%），KeyCorp同比增速更快（131.8% vs 11.9%），KeyCorp自由现金流更多（$2.1B vs $170.0M），过去两年KeyCorp的营收复合增速更高（14.4% vs -0.5%）
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。
罗克韦尔自动化是总部位于美国威斯康星州密尔沃基的工业自动化及数字化转型技术提供商，旗下拥有Allen-Bradley、FactoryTalk软件、LifecycleIQ服务等核心品牌，全球员工约2.7万人，服务覆盖100多个国家和地区的客户。
KEY vs ROK — 直观对比
营收规模更大
ROK
是对方的1.0倍
$2.0B
营收增速更快
KEY
高出119.9%
11.9%
净利率更高
KEY
高出10.9%
14.5%
自由现金流更多
KEY
多$1.9B
$170.0M
两年增速更快
KEY
近两年复合增速
-0.5%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $2.0B | $2.1B |
| 净利润 | $510.0M | $305.0M |
| 毛利率 | — | 48.3% |
| 营业利润率 | 32.3% | 20.7% |
| 净利率 | 25.4% | 14.5% |
| 营收同比 | 131.8% | 11.9% |
| 净利润同比 | 309.0% | 65.8% |
| 每股收益（稀释后） | $0.43 | $2.69 |
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KEYROK
| Q4 25 | $2.0B | $2.1B | ||
| Q3 25 | $1.9B | $2.3B | ||
| Q2 25 | $1.8B | $2.1B | ||
| Q1 25 | $1.8B | $2.0B | ||
| Q4 24 | $865.0M | $1.9B | ||
| Q3 24 | $695.0M | $2.0B | ||
| Q2 24 | $1.5B | $2.1B | ||
| Q1 24 | $1.5B | $2.1B |
净利润KEYROK
| Q4 25 | $510.0M | $305.0M | ||
| Q3 25 | $489.0M | $138.0M | ||
| Q2 25 | $425.0M | $295.0M | ||
| Q1 25 | $405.0M | $252.0M | ||
| Q4 24 | $-244.0M | $184.0M | ||
| Q3 24 | $-410.0M | $239.1M | ||
| Q2 24 | $274.0M | $232.0M | ||
| Q1 24 | $219.0M | $266.2M |
毛利率KEYROK
| Q4 25 | — | 48.3% | ||
| Q3 25 | — | 69.4% | ||
| Q2 25 | — | 40.9% | ||
| Q1 25 | — | 40.5% | ||
| Q4 24 | — | 38.4% | ||
| Q3 24 | — | 37.9% | ||
| Q2 24 | — | 38.8% | ||
| Q1 24 | — | 39.2% |
营业利润率KEYROK
| Q4 25 | 32.3% | 20.7% | ||
| Q3 25 | 31.8% | 2.7% | ||
| Q2 25 | 29.3% | 16.0% | ||
| Q1 25 | 29.0% | 14.9% | ||
| Q4 24 | -92.6% | 17.1% | ||
| Q3 24 | -72.8% | 13.5% | ||
| Q2 24 | 22.0% | 12.4% | ||
| Q1 24 | 18.1% | 14.6% |
净利率KEYROK
| Q4 25 | 25.4% | 14.5% | ||
| Q3 25 | 25.8% | 6.0% | ||
| Q2 25 | 23.1% | 13.8% | ||
| Q1 25 | 22.8% | 12.6% | ||
| Q4 24 | -54.7% | 9.8% | ||
| Q3 24 | -59.0% | 11.7% | ||
| Q2 24 | 18.0% | 11.3% | ||
| Q1 24 | 14.3% | 12.5% |
每股收益（稀释后）KEYROK
| Q4 25 | $0.43 | $2.69 | ||
| Q3 25 | $0.41 | $1.24 | ||
| Q2 25 | $0.35 | $2.60 | ||
| Q1 25 | $0.33 | $2.22 | ||
| Q4 24 | $-0.30 | $1.61 | ||
| Q3 24 | $-0.47 | $2.09 | ||
| Q2 24 | $0.25 | $2.02 | ||
| Q1 24 | $0.20 | $2.31 |
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 | $444.0M |
| 总债务越低越好 | $9.9B | — |
| 股东权益账面价值 | $20.4B | $3.7B |
| 总资产 | $184.4B | $11.2B |
| 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KEYROK
| Q4 25 | $10.2B | $444.0M | ||
| Q3 25 | $13.3B | $468.0M | ||
| Q2 25 | $11.6B | $495.0M | ||
| Q1 25 | $15.3B | $456.0M | ||
| Q4 24 | $17.5B | $477.0M | ||
| Q3 24 | $22.8B | $471.3M | ||
| Q2 24 | $15.5B | $407.0M | ||
| Q1 24 | $13.2B | $470.5M |
总债务KEYROK
| Q4 25 | $9.9B | — | ||
| Q3 25 | $10.9B | $2.6B | ||
| Q2 25 | $12.1B | — | ||
| Q1 25 | $12.4B | — | ||
| Q4 24 | $12.1B | — | ||
| Q3 24 | $15.7B | $2.6B | ||
| Q2 24 | $16.9B | — | ||
| Q1 24 | $20.8B | — |
股东权益KEYROK
| Q4 25 | $20.4B | $3.7B | ||
| Q3 25 | $20.1B | $3.7B | ||
| Q2 25 | $19.5B | $3.5B | ||
| Q1 25 | $19.0B | $3.4B | ||
| Q4 24 | $18.2B | $3.4B | ||
| Q3 24 | $16.9B | $3.5B | ||
| Q2 24 | $14.8B | $3.3B | ||
| Q1 24 | $14.5B | $3.5B |
总资产KEYROK
| Q4 25 | $184.4B | $11.2B | ||
| Q3 25 | $187.4B | $11.2B | ||
| Q2 25 | $185.5B | $11.2B | ||
| Q1 25 | $188.7B | $11.0B | ||
| Q4 24 | $187.2B | $10.9B | ||
| Q3 24 | $189.8B | $11.2B | ||
| Q2 24 | $187.4B | $11.2B | ||
| Q1 24 | $187.5B | $11.4B |
负债/权益比KEYROK
| Q4 25 | 0.49× | — | ||
| Q3 25 | 0.54× | 0.72× | ||
| Q2 25 | 0.62× | — | ||
| Q1 25 | 0.65× | — | ||
| Q4 24 | 0.67× | — | ||
| Q3 24 | 0.93× | 0.73× | ||
| 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 | $234.0M |
| 自由现金流经营现金流 - 资本支出 | $2.1B | $170.0M |
| 自由现金流率自由现金流/营收 | 104.8% | 8.1% |
| 资本支出强度资本支出/营收 | 5.3% | 3.0% |
| 现金转化率经营现金流/净利润 | 4.33× | 0.77× |
| 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KEYROK
| Q4 25 | $2.2B | $234.0M | ||
| Q3 25 | $396.0M | $454.0M | ||
| Q2 25 | $1.2B | $527.0M | ||
| Q1 25 | $-140.0M | $199.0M | ||
| Q4 24 | $664.0M | $364.0M | ||
| Q3 24 | $-1.2B | $432.3M | ||
| Q2 24 | $-217.0M | $279.1M | ||
| Q1 24 | $359.0M | $119.8M |
自由现金流KEYROK
| Q4 25 | $2.1B | $170.0M | ||
| Q3 25 | $367.0M | — | ||
| Q2 25 | $1.2B | $489.0M | ||
| Q1 25 | $-150.0M | $171.0M | ||
| Q4 24 | $599.0M | $293.0M | ||
| Q3 24 | $-1.2B | — | ||
| Q2 24 | $-230.0M | $238.4M | ||
| Q1 24 | $347.0M | $68.6M |
自由现金流率KEYROK
| Q4 25 | 104.8% | 8.1% | ||
| Q3 25 | 19.4% | — | ||
| Q2 25 | 65.8% | 22.8% | ||
| Q1 25 | -8.5% | 8.5% | ||
| Q4 24 | 69.2% | 15.6% | ||
| Q3 24 | -175.8% | — | ||
| Q2 24 | -15.1% | 11.6% | ||
| Q1 24 | 22.6% | 3.2% |
资本支出强度KEYROK
| Q4 25 | 5.3% | 3.0% | ||
| Q3 25 | 1.5% | — | ||
| Q2 25 | 1.3% | 1.8% | ||
| Q1 25 | 0.6% | 1.4% | ||
| Q4 24 | 7.5% | 3.8% | ||
| Q3 24 | 2.4% | — | ||
| Q2 24 | 0.9% | 2.0% | ||
| Q1 24 | 0.8% | 2.4% |
现金转化率KEYROK
| Q4 25 | 4.33× | 0.77× | ||
| Q3 25 | 0.81× | 3.29× | ||
| Q2 25 | 2.90× | 1.79× | ||
| Q1 25 | -0.35× | 0.79× | ||
| Q4 24 | — | 1.98× | ||
| Q3 24 | — | 1.81× | ||
| Q2 24 | -0.79× | 1.20× | ||
| Q1 24 | 1.64× | 0.45× |
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
KEY
暂无分部数据
ROK
| Productsand Solutions | $1.9B | 89% |
| Lifecycle Services Segment | $259.0M | 12% |
