vs
Koppers Holdings Inc.（KOP）与Rackspace Technology, Inc.（RXT）财务数据对比。点击上方公司名可切换其他公司
Rackspace Technology, Inc.的季度营收约是Koppers Holdings Inc.的1.6倍（$682.8M vs $432.7M），Koppers Holdings Inc.净利率更高（6.9% vs -4.8%，领先11.7%），Rackspace Technology, Inc.同比增速更快（-0.4% vs -9.3%），Rackspace Technology, Inc.自由现金流更多（$56.0M vs $28.5M），过去两年Rackspace Technology, Inc.的营收复合增速更高（-0.6% vs -6.7%）
科佩斯控股是一家全球性化工与材料企业，总部位于美国宾夕法尼亚州匹兹堡，入驻建于1920年代的装饰艺术风格摩天大楼科佩斯大厦，在全球范围内开展相关业务经营。
Rackspace Technology, Inc.是总部位于美国得克萨斯州圣安东尼奥的云计算企业，在弗吉尼亚州雷斯顿以及澳大利亚、加拿大、英国、印度、迪拜、瑞士、荷兰、德国、新加坡、墨西哥、中国香港等多个国家和地区设有办事处，数据中心分布于全球多个主要城市，为客户提供专业的云计算相关服务。
KOP vs RXT — 直观对比
营收规模更大
RXT
是对方的1.6倍
$432.7M
营收增速更快
RXT
高出8.9%
-9.3%
净利率更高
KOP
高出11.7%
-4.8%
自由现金流更多
RXT
多$27.5M
$28.5M
两年增速更快
RXT
近两年复合增速
-6.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $432.7M | $682.8M |
| 净利润 | $29.7M | $-32.7M |
| 毛利率 | 25.6% | 17.6% |
| 营业利润率 | 11.5% | -0.5% |
| 净利率 | 6.9% | -4.8% |
| 营收同比 | -9.3% | -0.4% |
| 净利润同比 | 391.2% | 41.6% |
| 每股收益（稀释后） | $1.44 | $-0.13 |
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KOPRXT
| Q4 25 | $432.7M | $682.8M | ||
| Q3 25 | $485.3M | $671.2M | ||
| Q2 25 | $504.8M | $666.3M | ||
| Q1 25 | $456.5M | $665.4M | ||
| Q4 24 | $477.0M | $685.6M | ||
| Q3 24 | $554.3M | $675.8M | ||
| Q2 24 | $563.2M | $684.9M | ||
| Q1 24 | $497.6M | $690.8M |
净利润KOPRXT
| Q4 25 | $29.7M | $-32.7M | ||
| Q3 25 | $23.8M | $-67.1M | ||
| Q2 25 | $16.4M | $-54.5M | ||
| Q1 25 | $-13.9M | $-71.5M | ||
| Q4 24 | $-10.2M | $-56.0M | ||
| Q3 24 | $22.8M | $-186.6M | ||
| Q2 24 | $26.8M | $25.0M | ||
| Q1 24 | $13.0M | $-640.6M |
毛利率KOPRXT
| Q4 25 | 25.6% | 17.6% | ||
| Q3 25 | 24.1% | 19.4% | ||
| Q2 25 | 22.6% | 19.4% | ||
| Q1 25 | 23.2% | 19.1% | ||
| Q4 24 | 17.5% | 19.2% | ||
| Q3 24 | 21.9% | 20.3% | ||
| Q2 24 | 21.6% | 19.2% | ||
| Q1 24 | 19.3% | 19.2% |
营业利润率KOPRXT
| Q4 25 | 11.5% | -0.5% | ||
| Q3 25 | 10.7% | -5.1% | ||
| Q2 25 | 7.7% | -3.8% | ||
| Q1 25 | 5.9% | -5.8% | ||
| Q4 24 | 1.3% | -4.2% | ||
| Q3 24 | 9.0% | -25.7% | ||
| Q2 24 | 10.2% | -7.9% | ||
| Q1 24 | 7.0% | -94.5% |
净利率KOPRXT
| Q4 25 | 6.9% | -4.8% | ||
| Q3 25 | 4.9% | -10.0% | ||
| Q2 25 | 3.2% | -8.2% | ||
| Q1 25 | -3.0% | -10.7% | ||
| Q4 24 | -2.1% | -8.2% | ||
| Q3 24 | 4.1% | -27.6% | ||
| Q2 24 | 4.8% | 3.7% | ||
| Q1 24 | 2.6% | -92.7% |
每股收益（稀释后）KOPRXT
| Q4 25 | $1.44 | $-0.13 | ||
| Q3 25 | $1.17 | $-0.28 | ||
| Q2 25 | $0.81 | $-0.23 | ||
| Q1 25 | $-0.68 | $-0.31 | ||
| Q4 24 | $-0.47 | $-0.20 | ||
| Q3 24 | $1.09 | $-0.82 | ||
| Q2 24 | $1.25 | $0.11 | ||
| Q1 24 | $0.59 | $-2.91 |
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 | — | $105.8M |
| 总债务越低越好 | $928.3M | $2.7B |
| 股东权益账面价值 | $574.0M | $-1.2B |
| 总资产 | $1.9B | $2.8B |
| 负债/权益比越低杠杆越低 | 1.62× | — |
8季度趋势，按日历期对齐
现金及短期投资KOPRXT
| Q4 25 | — | $105.8M | ||
| Q3 25 | — | $99.5M | ||
| Q2 25 | — | $103.9M | ||
| Q1 25 | — | $128.0M | ||
| Q4 24 | — | $144.0M | ||
| Q3 24 | — | $157.1M | ||
| Q2 24 | — | $190.2M | ||
| Q1 24 | — | $282.6M |
总债务KOPRXT
| Q4 25 | $928.3M | $2.7B | ||
| Q3 25 | $932.9M | $2.8B | ||
| Q2 25 | $977.5M | $2.8B | ||
| Q1 25 | $989.0M | $2.8B | ||
| Q4 24 | $939.5M | $2.8B | ||
| Q3 24 | $989.4M | $2.8B | ||
| Q2 24 | $1.0B | $2.9B | ||
| Q1 24 | $877.6M | $3.0B |
股东权益KOPRXT
| Q4 25 | $574.0M | $-1.2B | ||
| Q3 25 | $545.6M | $-1.2B | ||
| Q2 25 | $526.8M | $-1.1B | ||
| Q1 25 | $498.0M | $-1.1B | ||
| Q4 24 | $488.7M | $-1.0B | ||
| Q3 24 | $532.3M | $-949.7M | ||
| Q2 24 | $509.2M | $-756.2M | ||
| Q1 24 | $505.8M | $-787.2M |
总资产KOPRXT
| Q4 25 | $1.9B | $2.8B | ||
| Q3 25 | $1.9B | $2.8B | ||
| Q2 25 | $1.9B | $2.9B | ||
| Q1 25 | $1.9B | $3.0B | ||
| Q4 24 | $1.9B | $3.1B | ||
| Q3 24 | $2.0B | $3.1B | ||
| Q2 24 | $1.9B | $3.4B | ||
| Q1 24 | $1.8B | $3.5B |
负债/权益比KOPRXT
| Q4 25 | 1.62× | — | ||
| Q3 25 | 1.71× | — | ||
| Q2 25 | 1.86× | — | ||
| Q1 25 | 1.99× | — | ||
| Q4 24 | 1.92× | — | ||
| Q3 24 | 1.86× | — | ||
| Q2 24 | 1.97× | — | ||
| Q1 24 | 1.74× | — |
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 | $45.1M | $59.7M |
| 自由现金流经营现金流 - 资本支出 | $28.5M | $56.0M |
| 自由现金流率自由现金流/营收 | 6.6% | 8.2% |
| 资本支出强度资本支出/营收 | 3.8% | 0.5% |
| 现金转化率经营现金流/净利润 | 1.52× | — |
| 过去12个月自由现金流最近4个季度 | $67.5M | $90.6M |
8季度趋势，按日历期对齐
经营现金流KOPRXT
| Q4 25 | $45.1M | $59.7M | ||
| Q3 25 | $49.6M | $70.7M | ||
| Q2 25 | $50.5M | $8.4M | ||
| Q1 25 | $-22.7M | $12.6M | ||
| Q4 24 | $74.7M | $54.3M | ||
| Q3 24 | $29.8M | $51.8M | ||
| Q2 24 | $27.2M | $24.1M | ||
| Q1 24 | $-12.3M | $-90.3M |
自由现金流KOPRXT
| Q4 25 | $28.5M | $56.0M | ||
| Q3 25 | $37.6M | $42.7M | ||
| Q2 25 | $38.4M | $-12.4M | ||
| Q1 25 | $-37.0M | $4.3M | ||
| Q4 24 | $56.1M | $34.4M | ||
| Q3 24 | $14.4M | $27.3M | ||
| Q2 24 | $10.1M | $-14.5M | ||
| Q1 24 | $-38.6M | $-118.4M |
自由现金流率KOPRXT
| Q4 25 | 6.6% | 8.2% | ||
| Q3 25 | 7.7% | 6.4% | ||
| Q2 25 | 7.6% | -1.9% | ||
| Q1 25 | -8.1% | 0.6% | ||
| Q4 24 | 11.8% | 5.0% | ||
| Q3 24 | 2.6% | 4.0% | ||
| Q2 24 | 1.8% | -2.1% | ||
| Q1 24 | -7.8% | -17.1% |
资本支出强度KOPRXT
| Q4 25 | 3.8% | 0.5% | ||
| Q3 25 | 2.5% | 4.2% | ||
| Q2 25 | 2.4% | 3.1% | ||
| Q1 25 | 3.1% | 1.2% | ||
| Q4 24 | 3.9% | 2.9% | ||
| Q3 24 | 2.8% | 3.6% | ||
| Q2 24 | 3.0% | 5.6% | ||
| Q1 24 | 5.3% | 4.1% |
现金转化率KOPRXT
| Q4 25 | 1.52× | — | ||
| Q3 25 | 2.08× | — | ||
| Q2 25 | 3.08× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.31× | — | ||
| Q2 24 | 1.01× | 0.96× | ||
| Q1 24 | -0.95× | — |
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
KOP
| Other | $127.8M | 30% |
| Railroad Treated Products | $119.0M | 28% |
| Utility Poles | $79.8M | 18% |
| Pitch And Related Products | $74.1M | 17% |
| Carbon Black Feedstock And Distillates | $14.4M | 3% |
| Railroad Infrastructure Products And Services | $9.9M | 2% |
| Phthalic Anhydride Naphthalene And Other Chemicals | $7.7M | 2% |
RXT
| Public Cloud Services Segment | $442.2M | 65% |
| Private Cloud Service Segment | $240.6M | 35% |
