vs
KOHLS Corp（KSS）与Leidos（LDOS）财务数据对比。点击上方公司名可切换其他公司
Leidos的季度营收约是KOHLS Corp的1.2倍（$4.2B vs $3.6B），Leidos净利率更高（7.8% vs 0.2%，领先7.6%），Leidos同比增速更快（-3.5% vs -3.6%），Leidos自由现金流更多（$452.0M vs $16.0M），过去两年Leidos的营收复合增速更高（3.1% vs -22.5%）
科尔士（Kohl's）是美国知名连锁百货零售商，目前在全美除夏威夷外的各州共开设1174家门店。品牌由波兰移民麦克斯韦·科尔创立，1927年他在威斯康星州密尔沃基开设了一家街角杂货店，在当地发展为成功的连锁品牌后，1962年公司开设首家百货门店，正式进军百货零售领域。
Leidos Holdings, Inc.是总部位于美国弗吉尼亚州雷斯顿的企业，业务覆盖国防、航空、信息技术、生物医学研究领域，提供科研、工程、系统集成及技术服务。其前身为科学应用国际公司（SAIC），2016年8月与洛克希德·马丁旗下IT业务板块合并，成为国防行业规模最大的IT服务提供商。
KSS vs LDOS — 直观对比
营收规模更大
LDOS
是对方的1.2倍
$3.6B
营收增速更快
LDOS
高出0.1%
-3.6%
净利率更高
LDOS
高出7.6%
0.2%
自由现金流更多
LDOS
多$436.0M
$16.0M
两年增速更快
LDOS
近两年复合增速
-22.5%
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $3.6B | $4.2B |
| 净利润 | $8.0M | $327.0M |
| 毛利率 | 42.4% | 17.4% |
| 营业利润率 | 2.0% | 11.3% |
| 净利率 | 0.2% | 7.8% |
| 营收同比 | -3.6% | -3.5% |
| 净利润同比 | -63.6% | 15.1% |
| 每股收益（稀释后） | $0.07 | $2.54 |
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KSSLDOS
| Q1 26 | — | $4.2B | ||
| Q4 25 | $3.6B | $4.4B | ||
| Q3 25 | $3.5B | $4.2B | ||
| Q2 25 | $3.2B | $4.2B | ||
| Q1 25 | $5.4B | $4.3B | ||
| Q4 24 | $3.7B | — | ||
| Q3 24 | $3.7B | $4.2B | ||
| Q2 24 | $3.4B | $4.1B |
净利润KSSLDOS
| Q1 26 | — | $327.0M | ||
| Q4 25 | $8.0M | $367.0M | ||
| Q3 25 | $153.0M | $391.0M | ||
| Q2 25 | $-15.0M | $363.0M | ||
| Q1 25 | $48.0M | $284.0M | ||
| Q4 24 | $22.0M | — | ||
| Q3 24 | $66.0M | $364.0M | ||
| Q2 24 | $-27.0M | $322.0M |
毛利率KSSLDOS
| Q1 26 | — | 17.4% | ||
| Q4 25 | 42.4% | 18.0% | ||
| Q3 25 | 43.3% | 18.0% | ||
| Q2 25 | 43.3% | 17.5% | ||
| Q1 25 | 35.6% | 15.6% | ||
| Q4 24 | 42.4% | — | ||
| Q3 24 | 43.0% | 17.8% | ||
| Q2 24 | 43.1% | 16.6% |
营业利润率KSSLDOS
| Q1 26 | — | 11.3% | ||
| Q4 25 | 2.0% | 12.0% | ||
| Q3 25 | 7.9% | 13.5% | ||
| Q2 25 | 1.9% | 12.5% | ||
| Q1 25 | 2.3% | 9.7% | ||
| Q4 24 | 2.6% | — | ||
| Q3 24 | 4.4% | 12.4% | ||
| Q2 24 | 1.3% | 11.6% |
净利率KSSLDOS
| Q1 26 | — | 7.8% | ||
| Q4 25 | 0.2% | 8.2% | ||
| Q3 25 | 4.3% | 9.2% | ||
| Q2 25 | -0.5% | 8.6% | ||
| Q1 25 | 0.9% | 6.5% | ||
| Q4 24 | 0.6% | — | ||
| Q3 24 | 1.8% | 8.7% | ||
| Q2 24 | -0.8% | 7.8% |
每股收益（稀释后）KSSLDOS
| Q1 26 | — | $2.54 | ||
| Q4 25 | $0.07 | $2.82 | ||
| Q3 25 | $1.35 | $3.01 | ||
| Q2 25 | $-0.13 | $2.77 | ||
| Q1 25 | $0.43 | $2.10 | ||
| Q4 24 | $0.20 | — | ||
| Q3 24 | $0.59 | $2.68 | ||
| Q2 24 | $-0.24 | $2.37 |
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 | $144.0M | $1.1B |
| 总债务越低越好 | — | $4.6B |
| 股东权益账面价值 | $3.9B | $4.9B |
| 总资产 | $14.1B | $13.5B |
| 负债/权益比越低杠杆越低 | — | 0.94× |
8季度趋势，按日历期对齐
现金及短期投资KSSLDOS
| Q1 26 | — | $1.1B | ||
| Q4 25 | $144.0M | $974.0M | ||
| Q3 25 | $174.0M | $930.0M | ||
| Q2 25 | $153.0M | $842.0M | ||
| Q1 25 | $134.0M | $943.0M | ||
| Q4 24 | $174.0M | — | ||
| Q3 24 | $231.0M | $1.2B | ||
| Q2 24 | $228.0M | $823.0M |
总债务KSSLDOS
| Q1 26 | — | $4.6B | ||
| Q4 25 | — | $4.6B | ||
| Q3 25 | — | $5.0B | ||
| Q2 25 | — | $5.0B | ||
| Q1 25 | — | $4.1B | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $4.1B | ||
| Q2 24 | — | $4.1B |
股东权益KSSLDOS
| Q1 26 | — | $4.9B | ||
| Q4 25 | $3.9B | $4.9B | ||
| Q3 25 | $3.9B | $4.7B | ||
| Q2 25 | $3.8B | $4.3B | ||
| Q1 25 | $3.8B | $4.4B | ||
| Q4 24 | $3.8B | — | ||
| Q3 24 | $3.8B | $4.6B | ||
| Q2 24 | $3.8B | $4.5B |
总资产KSSLDOS
| Q1 26 | — | $13.5B | ||
| Q4 25 | $14.1B | $13.5B | ||
| Q3 25 | $13.4B | $13.5B | ||
| Q2 25 | $13.6B | $13.2B | ||
| Q1 25 | $13.6B | $13.1B | ||
| Q4 24 | $15.1B | — | ||
| Q3 24 | $14.2B | $13.3B | ||
| Q2 24 | $14.3B | $12.9B |
负债/权益比KSSLDOS
| Q1 26 | — | 0.94× | ||
| Q4 25 | — | 0.94× | ||
| Q3 25 | — | 1.07× | ||
| Q2 25 | — | 1.18× | ||
| Q1 25 | — | 0.92× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.88× | ||
| Q2 24 | — | 0.92× |
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 | $124.0M | $495.0M |
| 自由现金流经营现金流 - 资本支出 | $16.0M | $452.0M |
| 自由现金流率自由现金流/营收 | 0.4% | 10.8% |
| 资本支出强度资本支出/营收 | 3.0% | 1.0% |
| 现金转化率经营现金流/净利润 | 15.50× | 1.51× |
| 过去12个月自由现金流最近4个季度 | $819.0M | — |
8季度趋势，按日历期对齐
经营现金流KSSLDOS
| Q1 26 | — | $495.0M | ||
| Q4 25 | $124.0M | — | ||
| Q3 25 | $598.0M | $711.0M | ||
| Q2 25 | $-92.0M | $58.0M | ||
| Q1 25 | $596.0M | $299.0M | ||
| Q4 24 | $-195.0M | — | ||
| Q3 24 | $254.0M | $656.0M | ||
| Q2 24 | $-7.0M | $374.0M |
自由现金流KSSLDOS
| Q1 26 | — | $452.0M | ||
| Q4 25 | $16.0M | — | ||
| Q3 25 | $508.0M | $680.0M | ||
| Q2 25 | $-202.0M | $36.0M | ||
| Q1 25 | $497.0M | $213.0M | ||
| Q4 24 | $-323.0M | — | ||
| Q3 24 | $141.0M | $633.0M | ||
| Q2 24 | $-133.0M | $351.0M |
自由现金流率KSSLDOS
| Q1 26 | — | 10.8% | ||
| Q4 25 | 0.4% | — | ||
| Q3 25 | 14.3% | 16.1% | ||
| Q2 25 | -6.2% | 0.9% | ||
| Q1 25 | 9.2% | 4.9% | ||
| Q4 24 | -8.7% | — | ||
| Q3 24 | 3.8% | 15.2% | ||
| Q2 24 | -3.9% | 8.5% |
资本支出强度KSSLDOS
| Q1 26 | — | 1.0% | ||
| Q4 25 | 3.0% | — | ||
| Q3 25 | 2.5% | 0.7% | ||
| Q2 25 | 3.4% | 0.5% | ||
| Q1 25 | 1.8% | 2.0% | ||
| Q4 24 | 3.5% | — | ||
| Q3 24 | 3.0% | 0.6% | ||
| Q2 24 | 3.7% | 0.6% |
现金转化率KSSLDOS
| Q1 26 | — | 1.51× | ||
| Q4 25 | 15.50× | — | ||
| Q3 25 | 3.91× | 1.82× | ||
| Q2 25 | — | 0.16× | ||
| Q1 25 | 12.42× | 1.05× | ||
| Q4 24 | -8.86× | — | ||
| Q3 24 | 3.85× | 1.80× | ||
| Q2 24 | — | 1.16× |
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
KSS
| Products | $3.4B | 95% |
| Other | $168.0M | 5% |
| Gift Card | $17.0M | 0% |
LDOS
| US Do D And US Intelligence Community | $1.4B | 32% |
| Cost Reimbursement And Fixed Price Incentive Fee | $1.0B | 24% |
| Commercial And International Segment | $609.0M | 15% |
| Defense Systems Segment | $546.0M | 13% |
| Other | $358.0M | 9% |
| Time And Materials And Fixed Price Level Of Effort | $295.0M | 7% |
| Commercial And Non US Customers | $38.0M | 1% |
