vs
蔚来（NIO）与Smurfit Westrock（SW）财务数据对比。点击上方公司名可切换其他公司
Smurfit Westrock的季度营收约是蔚来的1.6倍（$7.6B vs $4.7B），Smurfit Westrock净利率更高（1.3% vs 0.8%，领先0.5%），Smurfit Westrock自由现金流更多（$612.0M vs $-439.4M）
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。
Smurfit Westrock plc是总部位于爱尔兰都柏林的企业，核心业务为生产瓦楞包装及各类纸制包装产品，公司股票同时在纽约证券交易所和伦敦证券交易所挂牌上市。
NIO vs SW — 直观对比
营收规模更大
SW
是对方的1.6倍
$4.7B
净利率更高
SW
高出0.5%
0.8%
自由现金流更多
SW
多$1.1B
$-439.4M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $4.7B | $7.6B |
| 净利润 | $38.7M | $97.0M |
| 毛利率 | 17.5% | 18.2% |
| 营业利润率 | 1.5% | 5.1% |
| 净利率 | 0.8% | 1.3% |
| 营收同比 | — | 0.5% |
| 净利润同比 | — | -33.6% |
| 每股收益（稀释后） | $0.05 | $0.18 |
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NIOSW
| Q1 26 | $4.7B | — | ||
| Q4 25 | — | $7.6B | ||
| Q3 25 | $3.0B | $8.0B | ||
| Q2 25 | $2.6B | $7.9B | ||
| Q1 25 | $2.7B | $7.7B | ||
| Q4 24 | — | $7.5B | ||
| Q3 24 | — | $7.7B | ||
| Q2 24 | — | $3.0B |
净利润NIOSW
| Q1 26 | $38.7M | — | ||
| Q4 25 | — | $97.0M | ||
| Q3 25 | $-505.2M | $246.0M | ||
| Q2 25 | $-709.5M | $-28.0M | ||
| Q1 25 | $-984.2M | $384.0M | ||
| Q4 24 | — | $146.0M | ||
| Q3 24 | — | $-150.0M | ||
| Q2 24 | — | $132.0M |
毛利率NIOSW
| Q1 26 | 17.5% | — | ||
| Q4 25 | — | 18.2% | ||
| Q3 25 | 13.9% | 19.6% | ||
| Q2 25 | 10.0% | 19.1% | ||
| Q1 25 | 11.7% | 20.6% | ||
| Q4 24 | — | 19.1% | ||
| Q3 24 | — | 17.6% | ||
| Q2 24 | — | 23.3% |
营业利润率NIOSW
| Q1 26 | 1.5% | — | ||
| Q4 25 | — | 5.1% | ||
| Q3 25 | -16.2% | 6.6% | ||
| Q2 25 | -25.8% | 3.2% | ||
| Q1 25 | -30.6% | 7.2% | ||
| Q4 24 | — | 5.3% | ||
| Q3 24 | — | 0.7% | ||
| Q2 24 | — | 8.2% |
净利率NIOSW
| Q1 26 | 0.8% | — | ||
| Q4 25 | — | 1.3% | ||
| Q3 25 | -16.8% | 3.1% | ||
| Q2 25 | -27.0% | -0.4% | ||
| Q1 25 | -36.2% | 5.0% | ||
| Q4 24 | — | 1.9% | ||
| Q3 24 | — | -2.0% | ||
| Q2 24 | — | 4.4% |
每股收益（稀释后）NIOSW
| Q1 26 | $0.05 | — | ||
| Q4 25 | — | $0.18 | ||
| Q3 25 | $-1.51 | $0.47 | ||
| Q2 25 | $-2.31 | $-0.05 | ||
| Q1 25 | $-3.47 | $0.73 | ||
| Q4 24 | — | $-0.12 | ||
| Q3 24 | — | $-0.30 | ||
| Q2 24 | — | $0.51 |
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 | $892.0M |
| 总债务越低越好 | — | $13.4B |
| 股东权益账面价值 | $594.8M | $18.3B |
| 总资产 | $17.8B | $45.2B |
| 负债/权益比越低杠杆越低 | — | 0.73× |
8季度趋势，按日历期对齐
现金及短期投资NIOSW
| Q1 26 | $4.4B | — | ||
| Q4 25 | — | $892.0M | ||
| Q3 25 | — | $851.0M | ||
| Q2 25 | $2.5B | $778.0M | ||
| Q1 25 | $4.6B | $797.0M | ||
| Q4 24 | — | $855.0M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | $26.8K |
总债务NIOSW
| Q1 26 | — | — | ||
| Q4 25 | — | $13.4B | ||
| Q3 25 | — | $13.3B | ||
| Q2 25 | — | $13.3B | ||
| Q1 25 | — | $12.9B | ||
| Q4 24 | — | $12.5B | ||
| Q3 24 | — | $13.2B | ||
| Q2 24 | — | — |
股东权益NIOSW
| Q1 26 | $594.8M | — | ||
| Q4 25 | — | $18.3B | ||
| Q3 25 | — | $18.4B | ||
| Q2 25 | $-168.3M | $18.3B | ||
| Q1 25 | $817.5M | $17.9B | ||
| Q4 24 | — | $17.4B | ||
| Q3 24 | — | $18.0B | ||
| Q2 24 | — | $14.5K |
总资产NIOSW
| Q1 26 | $17.8B | — | ||
| Q4 25 | — | $45.2B | ||
| Q3 25 | — | $45.6B | ||
| Q2 25 | $14.0B | $45.7B | ||
| Q1 25 | $14.7B | $44.6B | ||
| Q4 24 | — | $43.8B | ||
| Q3 24 | — | $45.0B | ||
| Q2 24 | — | $26.8K |
负债/权益比NIOSW
| Q1 26 | — | — | ||
| Q4 25 | — | 0.73× | ||
| Q3 25 | — | 0.72× | ||
| Q2 25 | — | 0.73× | ||
| Q1 25 | — | 0.72× | ||
| Q4 24 | — | 0.72× | ||
| Q3 24 | — | 0.73× | ||
| Q2 24 | — | — |
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 | $1.2B |
| 自由现金流经营现金流 - 资本支出 | $-439.4M | $612.0M |
| 自由现金流率自由现金流/营收 | -9.3% | 8.1% |
| 资本支出强度资本支出/营收 | 18.4% | 7.7% |
| 现金转化率经营现金流/净利润 | 11.07× | 12.32× |
| 过去12个月自由现金流最近4个季度 | — | $1.2B |
8季度趋势，按日历期对齐
经营现金流NIOSW
| Q1 26 | $427.9M | — | ||
| Q4 25 | — | $1.2B | ||
| Q3 25 | — | $1.1B | ||
| Q2 25 | — | $829.0M | ||
| Q1 25 | $-1.1B | $235.0M | ||
| Q4 24 | — | $781.0M | ||
| Q3 24 | — | $320.0M | ||
| Q2 24 | — | $340.0M |
自由现金流NIOSW
| Q1 26 | $-439.4M | — | ||
| Q4 25 | — | $612.0M | ||
| Q3 25 | — | $523.0M | ||
| Q2 25 | — | $307.0M | ||
| Q1 25 | $-2.3B | $-242.0M | ||
| Q4 24 | — | $212.0M | ||
| Q3 24 | — | $-192.0M | ||
| Q2 24 | — | $163.0M |
自由现金流率NIOSW
| Q1 26 | -9.3% | — | ||
| Q4 25 | — | 8.1% | ||
| Q3 25 | — | 6.5% | ||
| Q2 25 | — | 3.9% | ||
| Q1 25 | -85.6% | -3.2% | ||
| Q4 24 | — | 2.8% | ||
| Q3 24 | — | -2.5% | ||
| Q2 24 | — | 5.5% |
资本支出强度NIOSW
| Q1 26 | 18.4% | — | ||
| Q4 25 | — | 7.7% | ||
| Q3 25 | — | 7.6% | ||
| Q2 25 | — | 6.6% | ||
| Q1 25 | 46.1% | 6.2% | ||
| Q4 24 | — | 7.5% | ||
| Q3 24 | — | 6.7% | ||
| Q2 24 | — | 6.0% |
现金转化率NIOSW
| Q1 26 | 11.07× | — | ||
| Q4 25 | — | 12.32× | ||
| Q3 25 | — | 4.61× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.61× | ||
| Q4 24 | — | 5.35× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 2.58× |
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
SW
| Packaging | $3.3B | 43% |
| Other | $3.2B | 43% |
| Paper | $1.1B | 14% |
