vs
Restaurant Brands International Inc.（QSR）与德事隆（TXT）财务数据对比。点击上方公司名可切换其他公司
德事隆的季度营收约是Restaurant Brands International Inc.的1.7倍（$4.2B vs $2.5B），Restaurant Brands International Inc.净利率更高（6.3% vs 5.6%，领先0.7%），德事隆同比增速更快（15.6% vs 7.4%），德事隆自由现金流更多（$527.0M vs $453.0M），过去两年Restaurant Brands International Inc.的营收复合增速更高（19.1% vs 15.4%）
Restaurant Brands International（简称RBI）是美加合资的跨国快餐控股企业，2014年由汉堡王与加拿大咖啡连锁品牌蒂姆·霍顿斯以125亿美元合并成立，后续先后收购Popeyes、Firehouse Subs两大品牌，现为全球第五大快餐运营商，规模仅次于赛百味、麦当劳、星巴克和百胜餐饮。
德事隆是总部位于美国罗德岛州普罗维登斯的工业集团，1923年由罗亚尔·利特尔创立，前身为特种纱线公司。旗下拥有贝尔德事隆、考泰斯、德事隆航空、莱康明发动机等子公司，业务覆盖25个国家，2020年员工总数超3.3万人，2021年位列美国财富500强第265位。
QSR vs TXT — 直观对比
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $2.5B | $4.2B |
| 净利润 | $155.0M | $235.0M |
| 毛利率 | — | — |
| 营业利润率 | 25.2% | — |
| 净利率 | 6.3% | 5.6% |
| 营收同比 | 7.4% | 15.6% |
| 净利润同比 | -57.1% | 66.7% |
| 每股收益（稀释后） | $0.33 | — |
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
| Q4 25 | $2.5B | $4.2B | ||
| Q3 25 | $2.4B | $3.6B | ||
| Q2 25 | $2.4B | $3.7B | ||
| Q1 25 | $2.1B | $3.3B | ||
| Q4 24 | $2.3B | $3.6B | ||
| Q3 24 | $2.3B | $3.4B | ||
| Q2 24 | $2.1B | $3.5B | ||
| Q1 24 | $1.7B | $3.1B |
| Q4 25 | $155.0M | $235.0M | ||
| Q3 25 | $436.0M | $234.0M | ||
| Q2 25 | $263.0M | $245.0M | ||
| Q1 25 | $221.0M | $207.0M | ||
| Q4 24 | $361.0M | $141.0M | ||
| Q3 24 | $357.0M | $223.0M | ||
| Q2 24 | $399.0M | $259.0M | ||
| Q1 24 | $328.0M | $201.0M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 65.2% | — |
| Q4 25 | 25.2% | — | ||
| Q3 25 | 27.1% | — | ||
| Q2 25 | 20.0% | — | ||
| Q1 25 | 20.6% | — | ||
| Q4 24 | 27.7% | 3.6% | ||
| Q3 24 | 25.2% | 7.4% | ||
| Q2 24 | 31.9% | 9.2% | ||
| Q1 24 | 31.3% | 7.6% |
| Q4 25 | 6.3% | 5.6% | ||
| Q3 25 | 17.8% | 6.5% | ||
| Q2 25 | 10.9% | 6.6% | ||
| Q1 25 | 10.5% | 6.3% | ||
| Q4 24 | 15.7% | 3.9% | ||
| Q3 24 | 15.6% | 6.5% | ||
| Q2 24 | 19.2% | 7.3% | ||
| Q1 24 | 18.9% | 6.4% |
| Q4 25 | $0.33 | — | ||
| Q3 25 | $0.96 | — | ||
| Q2 25 | $0.57 | — | ||
| Q1 25 | $0.49 | $1.13 | ||
| Q4 24 | $0.79 | — | ||
| Q3 24 | $0.79 | — | ||
| Q2 24 | $0.88 | — | ||
| Q1 24 | $0.72 | $1.03 |
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 | — | — |
| 总债务越低越好 | $13.3B | — |
| 股东权益账面价值 | $3.6B | — |
| 总资产 | $25.6B | — |
| 负债/权益比越低杠杆越低 | 3.65× | — |
8季度趋势，按日历期对齐
| Q4 25 | $13.3B | — | ||
| Q3 25 | $13.5B | — | ||
| Q2 25 | $13.6B | — | ||
| Q1 25 | $13.6B | — | ||
| Q4 24 | $13.6B | — | ||
| Q3 24 | $13.7B | — | ||
| Q2 24 | $13.7B | — | ||
| Q1 24 | $12.9B | — |
| Q4 25 | $3.6B | — | ||
| Q3 25 | $3.4B | $7.5B | ||
| Q2 25 | $3.3B | $7.4B | ||
| Q1 25 | $3.1B | $7.3B | ||
| Q4 24 | $3.1B | $7.2B | ||
| Q3 24 | $3.2B | $7.0B | ||
| Q2 24 | $3.1B | $6.9B | ||
| Q1 24 | $3.0B | $6.9B |
| Q4 25 | $25.6B | — | ||
| Q3 25 | $25.7B | $17.4B | ||
| Q2 25 | $25.7B | $17.1B | ||
| Q1 25 | $24.9B | $16.9B | ||
| Q4 24 | $24.6B | $16.8B | ||
| Q3 24 | $25.1B | $16.5B | ||
| Q2 24 | $24.8B | $16.4B | ||
| Q1 24 | $23.1B | $16.4B |
| Q4 25 | 3.65× | — | ||
| Q3 25 | 3.99× | — | ||
| Q2 25 | 4.10× | — | ||
| Q1 25 | 4.37× | — | ||
| Q4 24 | 4.39× | — | ||
| Q3 24 | 4.22× | — | ||
| Q2 24 | 4.46× | — | ||
| Q1 24 | 4.35× | — |
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 | $555.0M | $700.0M |
| 自由现金流经营现金流 - 资本支出 | $453.0M | $527.0M |
| 自由现金流率自由现金流/营收 | 18.4% | 12.6% |
| 资本支出强度资本支出/营收 | 4.1% | 4.1% |
| 现金转化率经营现金流/净利润 | 3.58× | 2.98× |
| 过去12个月自由现金流最近4个季度 | $1.4B | $929.0M |
8季度趋势，按日历期对齐
| Q4 25 | $555.0M | $700.0M | ||
| Q3 25 | $592.0M | $349.0M | ||
| Q2 25 | $449.0M | $387.0M | ||
| Q1 25 | $118.0M | $-124.0M | ||
| Q4 24 | $481.0M | $446.0M | ||
| Q3 24 | $540.0M | $208.0M | ||
| Q2 24 | $334.0M | $367.0M | ||
| Q1 24 | $148.0M | $-7.0M |
| Q4 25 | $453.0M | $527.0M | ||
| Q3 25 | $531.0M | $273.0M | ||
| Q2 25 | $411.0M | $309.0M | ||
| Q1 25 | $54.0M | $-180.0M | ||
| Q4 24 | $404.0M | $293.0M | ||
| Q3 24 | $485.0M | $137.0M | ||
| Q2 24 | $291.0M | $293.0M | ||
| Q1 24 | $122.0M | $-73.0M |
| Q4 25 | 18.4% | 12.6% | ||
| Q3 25 | 21.7% | 7.6% | ||
| Q2 25 | 17.1% | 8.3% | ||
| Q1 25 | 2.6% | -5.4% | ||
| Q4 24 | 17.6% | 8.1% | ||
| Q3 24 | 21.2% | 4.0% | ||
| Q2 24 | 14.0% | 8.3% | ||
| Q1 24 | 7.0% | -2.3% |
| Q4 25 | 4.1% | 4.1% | ||
| Q3 25 | 2.5% | 2.1% | ||
| Q2 25 | 1.6% | 2.1% | ||
| Q1 25 | 3.0% | 1.7% | ||
| Q4 24 | 3.4% | 4.2% | ||
| Q3 24 | 2.4% | 2.1% | ||
| Q2 24 | 2.1% | 2.1% | ||
| Q1 24 | 1.5% | 2.1% |
| Q4 25 | 3.58× | 2.98× | ||
| Q3 25 | 1.36× | 1.49× | ||
| Q2 25 | 1.71× | 1.58× | ||
| Q1 25 | 0.53× | -0.60× | ||
| Q4 24 | 1.33× | 3.16× | ||
| Q3 24 | 1.51× | 0.93× | ||
| Q2 24 | 0.84× | 1.42× | ||
| Q1 24 | 0.45× | -0.03× |
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
QSR
| CA | $1.0B | 41% |
| Other | $330.0M | 13% |
| Advertising | $308.0M | 12% |
| Others | $284.0M | 12% |
| Popeyes Louisiana Kitchen | $195.0M | 8% |
| Burger King | $185.0M | 8% |
| Royalty | $87.0M | 4% |
| Firehouse Subs | $59.0M | 2% |
| Franchisor | $7.0M | 0% |
TXT
| Aircraft | $1.2B | 29% |
| Military Aircraft And Support Programs | $655.0M | 16% |
| Aftermarket Parts And Services | $551.0M | 13% |
| Services | $507.0M | 12% |
| Fuel Systems And Functional Components | $480.0M | 11% |
| Textron Systems | $323.0M | 8% |
| Other | $317.0M | 8% |
| US Government | $119.0M | 3% |
| Finance | $18.0M | 0% |
| Textron E Aviation Segment | $7.0M | 0% |
