vs
卡夫亨氏（KHC）与网易（NTES）财务数据对比。点击上方公司名可切换其他公司
卡夫亨氏的季度营收约是网易的1.6倍（$6.4B vs $4.0B），网易净利率更高（31.0% vs 10.2%，领先20.8%），网易自由现金流更多（$1.8B vs $1.2B），过去两年网易的营收复合增速更高（9.7% vs -0.4%）
卡夫亨氏（股票代码：KHC）是美国大型跨国食品企业，由原卡夫食品集团与亨氏公司合并组建，在芝加哥与匹兹堡均设有总部，旗下拥有多款全球知名食品品牌，业务覆盖全球众多市场。
网易由丁磊于1997年6月创立，是全球规模领先的互联网与网络游戏企业之一。公司核心业务涵盖PC及移动端网络游戏的研发与发行，同时布局广告服务、电子邮箱服务及电商平台等多元业务板块。
KHC vs NTES — 直观对比
营收规模更大
KHC
是对方的1.6倍
$4.0B
净利率更高
NTES
高出20.8%
10.2%
自由现金流更多
NTES
多$607.9M
$1.2B
两年增速更快
NTES
近两年复合增速
-0.4%
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $6.4B | $4.0B |
| 净利润 | $651.0M | $1.2B |
| 毛利率 | 32.6% | 64.1% |
| 营业利润率 | 17.1% | 28.3% |
| 净利率 | 10.2% | 31.0% |
| 营收同比 | -3.4% | — |
| 净利润同比 | -69.5% | — |
| 每股收益（稀释后） | $0.56 | — |
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KHCNTES
| Q4 25 | $6.4B | — | ||
| Q3 25 | $6.2B | $4.0B | ||
| Q2 25 | $6.4B | $3.9B | ||
| Q1 25 | $6.0B | $4.0B | ||
| Q4 24 | $6.6B | — | ||
| Q3 24 | $6.4B | $3.7B | ||
| Q2 24 | $6.5B | $3.5B | ||
| Q1 24 | $6.4B | $3.7B |
净利润KHCNTES
| Q4 25 | $651.0M | — | ||
| Q3 25 | $615.0M | $1.2B | ||
| Q2 25 | $-7.8B | $1.3B | ||
| Q1 25 | $712.0M | $1.5B | ||
| Q4 24 | $2.1B | — | ||
| Q3 24 | $-290.0M | $955.7M | ||
| Q2 24 | $102.0M | $939.6M | ||
| Q1 24 | $801.0M | $1.1B |
毛利率KHCNTES
| Q4 25 | 32.6% | — | ||
| Q3 25 | 31.9% | 64.1% | ||
| Q2 25 | 34.4% | 64.7% | ||
| Q1 25 | 34.4% | 64.1% | ||
| Q4 24 | 34.1% | — | ||
| Q3 24 | 34.2% | 62.9% | ||
| Q2 24 | 35.4% | 62.9% | ||
| Q1 24 | 35.0% | 63.4% |
营业利润率KHCNTES
| Q4 25 | 17.1% | — | ||
| Q3 25 | 16.4% | 28.3% | ||
| Q2 25 | -125.5% | 32.5% | ||
| Q1 25 | 19.9% | 36.2% | ||
| Q4 24 | -0.6% | — | ||
| Q3 24 | -1.6% | 27.3% | ||
| Q2 24 | 8.1% | 27.4% | ||
| Q1 24 | 20.3% | 28.4% |
净利率KHCNTES
| Q4 25 | 10.2% | — | ||
| Q3 25 | 9.9% | 31.0% | ||
| Q2 25 | -123.2% | 32.6% | ||
| Q1 25 | 11.9% | 36.6% | ||
| Q4 24 | 32.4% | — | ||
| Q3 24 | -4.5% | 25.6% | ||
| Q2 24 | 1.6% | 26.8% | ||
| Q1 24 | 12.5% | 29.1% |
每股收益（稀释后）KHCNTES
| Q4 25 | $0.56 | — | ||
| Q3 25 | $0.52 | — | ||
| Q2 25 | $-6.60 | — | ||
| Q1 25 | $0.59 | — | ||
| Q4 24 | $1.76 | — | ||
| Q3 24 | $-0.24 | — | ||
| Q2 24 | $0.08 | — | ||
| Q1 24 | $0.66 | — |
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 | $2.6B | $31.3B |
| 总债务越低越好 | $19.3B | — |
| 股东权益账面价值 | $41.7B | $160.8B |
| 总资产 | $81.8B | $214.5B |
| 负债/权益比越低杠杆越低 | 0.46× | — |
8季度趋势，按日历期对齐
现金及短期投资KHCNTES
| Q4 25 | $2.6B | — | ||
| Q3 25 | $3.1B | $31.3B | ||
| Q2 25 | $2.6B | $54.4B | ||
| Q1 25 | $2.8B | $41.7B | ||
| Q4 24 | $1.3B | — | ||
| Q3 24 | $1.3B | $20.2B | ||
| Q2 24 | $900.0M | $19.0B | ||
| Q1 24 | $1.6B | $43.0B |
总债务KHCNTES
| Q4 25 | $19.3B | — | ||
| Q3 25 | $19.3B | — | ||
| Q2 25 | $19.3B | — | ||
| Q1 25 | $20.9B | — | ||
| Q4 24 | $19.2B | — | ||
| Q3 24 | $19.4B | — | ||
| Q2 24 | $19.3B | — | ||
| Q1 24 | $19.9B | — |
股东权益KHCNTES
| Q4 25 | $41.7B | — | ||
| Q3 25 | $41.5B | $160.8B | ||
| Q2 25 | $41.4B | $154.0B | ||
| Q1 25 | $49.5B | $147.8B | ||
| Q4 24 | $49.2B | — | ||
| Q3 24 | $48.3B | $135.6B | ||
| Q2 24 | $48.9B | $134.2B | ||
| Q1 24 | $49.5B | $130.5B |
总资产KHCNTES
| Q4 25 | $81.8B | — | ||
| Q3 25 | $81.7B | $214.5B | ||
| Q2 25 | $81.6B | $208.5B | ||
| Q1 25 | $90.3B | $200.9B | ||
| Q4 24 | $88.3B | — | ||
| Q3 24 | $88.6B | $184.9B | ||
| Q2 24 | $88.8B | $183.3B | ||
| Q1 24 | $90.3B | $195.1B |
负债/权益比KHCNTES
| Q4 25 | 0.46× | — | ||
| Q3 25 | 0.47× | — | ||
| Q2 25 | 0.47× | — | ||
| Q1 25 | 0.42× | — | ||
| Q4 24 | 0.39× | — | ||
| Q3 24 | 0.40× | — | ||
| Q2 24 | 0.39× | — | ||
| Q1 24 | 0.40× | — |
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 | $1.4B | $1.8B |
| 自由现金流经营现金流 - 资本支出 | $1.2B | $1.8B |
| 自由现金流率自由现金流/营收 | 18.4% | 44.7% |
| 资本支出强度资本支出/营收 | 3.2% | 1.0% |
| 现金转化率经营现金流/净利润 | 2.11× | 1.47× |
| 过去12个月自由现金流最近4个季度 | $3.7B | $6.3B |
8季度趋势，按日历期对齐
经营现金流KHCNTES
| Q4 25 | $1.4B | — | ||
| Q3 25 | $1.2B | $1.8B | ||
| Q2 25 | $1.2B | $1.5B | ||
| Q1 25 | $720.0M | $1.7B | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.1B | $1.5B | ||
| Q2 24 | $942.0M | $898.8M | ||
| Q1 24 | $771.0M | $1.3B |
自由现金流KHCNTES
| Q4 25 | $1.2B | — | ||
| Q3 25 | $986.0M | $1.8B | ||
| Q2 25 | $1.0B | $1.5B | ||
| Q1 25 | $482.0M | $1.6B | ||
| Q4 24 | $1.1B | — | ||
| Q3 24 | $849.0M | $1.5B | ||
| Q2 24 | $693.0M | $875.6M | ||
| Q1 24 | $477.0M | $1.3B |
自由现金流率KHCNTES
| Q4 25 | 18.4% | — | ||
| Q3 25 | 15.8% | 44.7% | ||
| Q2 25 | 16.1% | 38.3% | ||
| Q1 25 | 8.0% | 40.4% | ||
| Q4 24 | 17.4% | — | ||
| Q3 24 | 13.3% | 38.9% | ||
| Q2 24 | 10.7% | 25.0% | ||
| Q1 24 | 7.4% | 34.0% |
资本支出强度KHCNTES
| Q4 25 | 3.2% | — | ||
| Q3 25 | 2.7% | 1.0% | ||
| Q2 25 | 2.9% | 0.7% | ||
| Q1 25 | 4.0% | 1.6% | ||
| Q4 24 | 3.8% | — | ||
| Q3 24 | 3.7% | 1.4% | ||
| Q2 24 | 3.8% | 0.7% | ||
| Q1 24 | 4.6% | 1.5% |
现金转化率KHCNTES
| Q4 25 | 2.11× | — | ||
| Q3 25 | 1.88× | 1.47× | ||
| Q2 25 | — | 1.20× | ||
| Q1 25 | 1.01× | 1.15× | ||
| Q4 24 | 0.65× | — | ||
| Q3 24 | — | 1.58× | ||
| Q2 24 | 9.24× | 0.96× | ||
| Q1 24 | 0.96× | 1.22× |
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
KHC
| Taste Elevation | $2.9B | 46% |
| Easy Ready Meals | $1.1B | 17% |
| Hydration | $471.0M | 7% |
| Cheese | $440.0M | 7% |
| Meats | $438.0M | 7% |
| Substantial Snacking | $351.0M | 6% |
| Desserts | $332.0M | 5% |
| Coffee | $221.0M | 3% |
| Other Platform | $127.0M | 2% |
NTES
| Games and related value-added services | $3.3B | 82% |
| NetEase Cloud Music | $275.9M | 7% |
| Youdao | $228.8M | 6% |
| Innovative businesses and others | $202.1M | 5% |
