vs
蔚来（NIO）与皇家加勒比集团（RCL）财务数据对比。点击上方公司名可切换其他公司
蔚来的季度营收约是皇家加勒比集团的1.1倍（$4.7B vs $4.5B），皇家加勒比集团净利率更高（21.3% vs 0.8%，领先20.5%）
蔚来是中国本土新能源汽车制造商，总部位于上海，2014年成立，2016年正式启用现有品牌名称。公司专注于智能电动汽车的研发、设计与销售，产品覆盖轿车、SUV等多个品类，近年已将业务拓展至智能手机研发领域。
皇家加勒比集团前身为皇家加勒比邮轮有限公司，是仅次于嘉年华公司的全球第二大邮轮运营商。集团总部位于美国佛罗里达州迈阿密，在利比里亚注册，目前全资拥有皇家加勒比国际游轮、名人邮轮、银海邮轮三大品牌，还持有途易邮轮50%的股份。
NIO vs RCL — 直观对比
营收规模更大
NIO
是对方的1.1倍
$4.5B
净利率更高
RCL
高出20.5%
0.8%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $4.7B | $4.5B |
| 净利润 | $38.7M | $950.0M |
| 毛利率 | 17.5% | — |
| 营业利润率 | 1.5% | 26.1% |
| 净利率 | 0.8% | 21.3% |
| 营收同比 | — | 11.3% |
| 净利润同比 | — | 29.1% |
| 每股收益（稀释后） | $0.05 | $3.48 |
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NIORCL
| Q1 26 | $4.7B | $4.5B | ||
| Q4 25 | — | $4.3B | ||
| Q3 25 | $3.0B | $5.1B | ||
| Q2 25 | $2.6B | $4.5B | ||
| Q1 25 | $2.7B | $4.0B | ||
| Q4 24 | — | $3.8B | ||
| Q3 24 | — | $4.9B | ||
| Q2 24 | — | $4.1B |
净利润NIORCL
| Q1 26 | $38.7M | $950.0M | ||
| Q4 25 | — | $753.0M | ||
| Q3 25 | $-505.2M | $1.6B | ||
| Q2 25 | $-709.5M | $1.2B | ||
| Q1 25 | $-984.2M | $730.0M | ||
| Q4 24 | — | $552.0M | ||
| Q3 24 | — | $1.1B | ||
| Q2 24 | — | $854.0M |
毛利率NIORCL
| Q1 26 | 17.5% | — | ||
| Q4 25 | — | 47.4% | ||
| Q3 25 | 13.9% | 51.8% | ||
| Q2 25 | 10.0% | 49.7% | ||
| Q1 25 | 11.7% | 48.0% | ||
| Q4 24 | — | 45.4% | ||
| Q3 24 | — | 51.1% | ||
| Q2 24 | — | 47.6% |
营业利润率NIORCL
| Q1 26 | 1.5% | 26.1% | ||
| Q4 25 | — | 21.9% | ||
| Q3 25 | -16.2% | 33.1% | ||
| Q2 25 | -25.8% | 29.3% | ||
| Q1 25 | -30.6% | 23.6% | ||
| Q4 24 | — | 16.6% | ||
| Q3 24 | — | 33.4% | ||
| Q2 24 | — | 26.7% |
净利率NIORCL
| Q1 26 | 0.8% | 21.3% | ||
| Q4 25 | — | 17.7% | ||
| Q3 25 | -16.8% | 30.6% | ||
| Q2 25 | -27.0% | 26.7% | ||
| Q1 25 | -36.2% | 18.3% | ||
| Q4 24 | — | 14.7% | ||
| Q3 24 | — | 22.7% | ||
| Q2 24 | — | 20.8% |
每股收益（稀释后）NIORCL
| Q1 26 | $0.05 | $3.48 | ||
| Q4 25 | — | $2.76 | ||
| Q3 25 | $-1.51 | $5.74 | ||
| Q2 25 | $-2.31 | $4.41 | ||
| Q1 25 | $-3.47 | $2.70 | ||
| Q4 24 | — | $2.27 | ||
| Q3 24 | — | $4.21 | ||
| Q2 24 | — | $3.11 |
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 | $4.4B | $512.0M |
| 总债务越低越好 | — | $21.1B |
| 股东权益账面价值 | $594.8M | $10.0B |
| 总资产 | $17.8B | $42.0B |
| 负债/权益比越低杠杆越低 | — | 2.11× |
8季度趋势，按日历期对齐
现金及短期投资NIORCL
| Q1 26 | $4.4B | $512.0M | ||
| Q4 25 | — | $825.0M | ||
| Q3 25 | — | $432.0M | ||
| Q2 25 | $2.5B | $735.0M | ||
| Q1 25 | $4.6B | $386.0M | ||
| Q4 24 | — | $388.0M | ||
| Q3 24 | — | $418.0M | ||
| Q2 24 | — | $391.0M |
总债务NIORCL
| Q1 26 | — | $21.1B | ||
| Q4 25 | — | $18.2B | ||
| Q3 25 | — | $17.2B | ||
| Q2 25 | — | $17.6B | ||
| Q1 25 | — | $18.0B | ||
| Q4 24 | — | $18.5B | ||
| Q3 24 | — | $19.0B | ||
| Q2 24 | — | $19.8B |
股东权益NIORCL
| Q1 26 | $594.8M | $10.0B | ||
| Q4 25 | — | $10.0B | ||
| Q3 25 | — | $10.1B | ||
| Q2 25 | $-168.3M | $9.2B | ||
| Q1 25 | $817.5M | $8.0B | ||
| Q4 24 | — | $7.6B | ||
| Q3 24 | — | $7.0B | ||
| Q2 24 | — | $6.0B |
总资产NIORCL
| Q1 26 | $17.8B | $42.0B | ||
| Q4 25 | — | $41.6B | ||
| Q3 25 | — | $40.1B | ||
| Q2 25 | $14.0B | $38.5B | ||
| Q1 25 | $14.7B | $37.5B | ||
| Q4 24 | — | $37.1B | ||
| Q3 24 | — | $37.1B | ||
| Q2 24 | — | $37.0B |
负债/权益比NIORCL
| Q1 26 | — | 2.11× | ||
| Q4 25 | — | 1.81× | ||
| Q3 25 | — | 1.70× | ||
| Q2 25 | — | 1.92× | ||
| Q1 25 | — | 2.26× | ||
| Q4 24 | — | 2.44× | ||
| Q3 24 | — | 2.69× | ||
| Q2 24 | — | 3.29× |
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 | $427.9M | $1.8B |
| 自由现金流经营现金流 - 资本支出 | $-439.4M | — |
| 自由现金流率自由现金流/营收 | -9.3% | — |
| 资本支出强度资本支出/营收 | 18.4% | — |
| 现金转化率经营现金流/净利润 | 11.07× | 1.93× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流NIORCL
| Q1 26 | $427.9M | $1.8B | ||
| Q4 25 | — | $1.6B | ||
| Q3 25 | — | $1.5B | ||
| Q2 25 | — | $1.7B | ||
| Q1 25 | $-1.1B | $1.6B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | — | $897.0M | ||
| Q2 24 | — | $1.6B |
自由现金流NIORCL
| Q1 26 | $-439.4M | — | ||
| Q4 25 | — | $116.0M | ||
| Q3 25 | — | $-989.0M | ||
| Q2 25 | — | $910.0M | ||
| Q1 25 | $-2.3B | $1.2B | ||
| Q4 24 | — | $915.0M | ||
| Q3 24 | — | $563.0M | ||
| Q2 24 | — | $-567.0M |
自由现金流率NIORCL
| Q1 26 | -9.3% | — | ||
| Q4 25 | — | 2.7% | ||
| Q3 25 | — | -19.2% | ||
| Q2 25 | — | 20.1% | ||
| Q1 25 | -85.6% | 30.0% | ||
| Q4 24 | — | 24.3% | ||
| Q3 24 | — | 11.5% | ||
| Q2 24 | — | -13.8% |
资本支出强度NIORCL
| Q1 26 | 18.4% | — | ||
| Q4 25 | — | 35.4% | ||
| Q3 25 | — | 47.8% | ||
| Q2 25 | — | 18.4% | ||
| Q1 25 | 46.1% | 10.7% | ||
| Q4 24 | — | 14.7% | ||
| Q3 24 | — | 6.8% | ||
| Q2 24 | — | 52.1% |
现金转化率NIORCL
| Q1 26 | 11.07× | 1.93× | ||
| Q4 25 | — | 2.16× | ||
| Q3 25 | — | 0.93× | ||
| Q2 25 | — | 1.44× | ||
| Q1 25 | — | 2.23× | ||
| Q4 24 | — | 2.66× | ||
| Q3 24 | — | 0.81× | ||
| Q2 24 | — | 1.84× |
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
NIO
暂无分部数据
RCL
| Passenger ticket revenues | $3.0B | 68% |
| Onboard and other revenues | $1.4B | 32% |
