vs
卡夫亨氏（KHC）与冬海集团（SE）财务数据对比。点击上方公司名可切换其他公司
冬海集团的季度营收约是卡夫亨氏的3.6倍（$22.9B vs $6.4B），卡夫亨氏净利率更高（10.2% vs 7.0%，领先3.2%），冬海集团同比增速更快（363.4% vs -3.4%），过去两年冬海集团的营收复合增速更高（147.8% 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。
冬海集团（Sea Ltd）是总部位于新加坡的科技综合集团，于纽约证券交易所上市，2024年营收达168亿美元。旗下拥有游戏品牌Garena、数字金融服务品牌Monee，以及东南亚规模最大的电商平台Shopee，业务覆盖数字娱乐、金融科技、电子商务三大核心领域。
KHC vs SE — 直观对比
营收规模更大
SE
是对方的3.6倍
$6.4B
营收增速更快
SE
高出366.7%
-3.4%
净利率更高
KHC
高出3.2%
7.0%
两年增速更快
SE
近两年复合增速
-0.4%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $6.4B | $22.9B |
| 净利润 | $651.0M | $1.6B |
| 毛利率 | 32.6% | 44.7% |
| 营业利润率 | 17.1% | 8.7% |
| 净利率 | 10.2% | 7.0% |
| 营收同比 | -3.4% | 363.4% |
| 净利润同比 | -69.5% | — |
| 每股收益（稀释后） | $0.56 | $2.52 |
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KHCSE
| Q4 25 | $6.4B | $22.9B | ||
| Q3 25 | $6.2B | $6.0B | ||
| Q2 25 | $6.4B | $5.3B | ||
| Q1 25 | $6.0B | $4.8B | ||
| Q4 24 | $6.6B | $5.0B | ||
| Q3 24 | $6.4B | $4.3B | ||
| Q2 24 | $6.5B | $3.8B | ||
| Q1 24 | $6.4B | $3.7B |
净利润KHCSE
| Q4 25 | $651.0M | $1.6B | ||
| Q3 25 | $615.0M | $375.0M | ||
| Q2 25 | $-7.8B | $414.2M | ||
| Q1 25 | $712.0M | $-7.8M | ||
| Q4 24 | $2.1B | — | ||
| Q3 24 | $-290.0M | — | ||
| Q2 24 | $102.0M | — | ||
| Q1 24 | $801.0M | $-23.0M |
毛利率KHCSE
| Q4 25 | 32.6% | 44.7% | ||
| Q3 25 | 31.9% | 43.4% | ||
| Q2 25 | 34.4% | 45.8% | ||
| Q1 25 | 34.4% | 46.2% | ||
| Q4 24 | 34.1% | — | ||
| Q3 24 | 34.2% | — | ||
| Q2 24 | 35.4% | — | ||
| Q1 24 | 35.0% | 41.6% |
营业利润率KHCSE
| Q4 25 | 17.1% | 8.7% | ||
| Q3 25 | 16.4% | 8.0% | ||
| Q2 25 | -125.5% | 9.3% | ||
| Q1 25 | 19.9% | 9.4% | ||
| Q4 24 | -0.6% | — | ||
| Q3 24 | -1.6% | — | ||
| Q2 24 | 8.1% | — | ||
| Q1 24 | 20.3% | 1.9% |
净利率KHCSE
| Q4 25 | 10.2% | 7.0% | ||
| Q3 25 | 9.9% | 6.3% | ||
| Q2 25 | -123.2% | 7.9% | ||
| Q1 25 | 11.9% | -0.2% | ||
| Q4 24 | 32.4% | — | ||
| Q3 24 | -4.5% | — | ||
| Q2 24 | 1.6% | — | ||
| Q1 24 | 12.5% | -0.6% |
每股收益（稀释后）KHCSE
| Q4 25 | $0.56 | $2.52 | ||
| Q3 25 | $0.52 | $0.59 | ||
| Q2 25 | $-6.60 | $0.65 | ||
| Q1 25 | $0.59 | $0.65 | ||
| 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 | $10.6B |
| 总债务越低越好 | $19.3B | — |
| 股东权益账面价值 | $41.7B | $12.6B |
| 总资产 | $81.8B | $29.4B |
| 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KHCSE
| Q4 25 | $2.6B | $10.6B | ||
| Q3 25 | $3.1B | — | ||
| Q2 25 | $2.6B | — | ||
| Q1 25 | $2.8B | — | ||
| Q4 24 | $1.3B | $8.6B | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $900.0M | — | ||
| Q1 24 | $1.6B | — |
总债务KHCSE
| 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KHCSE
| Q4 25 | $41.7B | $12.6B | ||
| Q3 25 | $41.5B | — | ||
| Q2 25 | $41.4B | — | ||
| Q1 25 | $49.5B | — | ||
| Q4 24 | $49.2B | $8.4B | ||
| Q3 24 | $48.3B | — | ||
| Q2 24 | $48.9B | — | ||
| Q1 24 | $49.5B | — |
总资产KHCSE
| Q4 25 | $81.8B | $29.4B | ||
| Q3 25 | $81.7B | — | ||
| Q2 25 | $81.6B | — | ||
| Q1 25 | $90.3B | — | ||
| Q4 24 | $88.3B | $22.6B | ||
| Q3 24 | $88.6B | — | ||
| Q2 24 | $88.8B | — | ||
| Q1 24 | $90.3B | — |
负债/权益比KHCSE
| 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 | $5.0B |
| 自由现金流经营现金流 - 资本支出 | $1.2B | — |
| 自由现金流率自由现金流/营收 | 18.4% | — |
| 资本支出强度资本支出/营收 | 3.2% | — |
| 现金转化率经营现金流/净利润 | 2.11× | 3.12× |
| 过去12个月自由现金流最近4个季度 | $3.7B | — |
8季度趋势，按日历期对齐
经营现金流KHCSE
| Q4 25 | $1.4B | $5.0B | ||
| Q3 25 | $1.2B | $3.5B | ||
| Q2 25 | $1.2B | $2.4B | ||
| Q1 25 | $720.0M | $756.9M | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.1B | — | ||
| Q2 24 | $942.0M | — | ||
| Q1 24 | $771.0M | $468.5M |
自由现金流KHCSE
| Q4 25 | $1.2B | — | ||
| Q3 25 | $986.0M | — | ||
| Q2 25 | $1.0B | — | ||
| Q1 25 | $482.0M | — | ||
| Q4 24 | $1.1B | — | ||
| Q3 24 | $849.0M | — | ||
| Q2 24 | $693.0M | — | ||
| Q1 24 | $477.0M | — |
自由现金流率KHCSE
| Q4 25 | 18.4% | — | ||
| Q3 25 | 15.8% | — | ||
| Q2 25 | 16.1% | — | ||
| Q1 25 | 8.0% | — | ||
| Q4 24 | 17.4% | — | ||
| Q3 24 | 13.3% | — | ||
| Q2 24 | 10.7% | — | ||
| Q1 24 | 7.4% | — |
资本支出强度KHCSE
| Q4 25 | 3.2% | — | ||
| Q3 25 | 2.7% | — | ||
| Q2 25 | 2.9% | — | ||
| Q1 25 | 4.0% | — | ||
| Q4 24 | 3.8% | — | ||
| Q3 24 | 3.7% | — | ||
| Q2 24 | 3.8% | — | ||
| Q1 24 | 4.6% | — |
现金转化率KHCSE
| Q4 25 | 2.11× | 3.12× | ||
| Q3 25 | 1.88× | 9.46× | ||
| Q2 25 | — | 5.73× | ||
| Q1 25 | 1.01× | — | ||
| Q4 24 | 0.65× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 9.24× | — | ||
| Q1 24 | 0.96× | — |
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% |
SE
暂无分部数据
