vs
加拿大皇家银行（RY）与Smurfit Westrock（SW）财务数据对比。点击上方公司名可切换其他公司
加拿大皇家银行的季度营收约是Smurfit Westrock的1.7倍（$13.1B vs $7.6B），加拿大皇家银行净利率更高（32.2% vs 1.3%，领先30.9%）
加拿大皇家银行是加拿大市值最高的跨国金融服务机构，也是加拿大规模最大的银行。该行1864年创立于新斯科舍省哈利法克斯，全球雇员超9.8万人，为超过1800万客户提供服务，企业总部位于多伦多，运营总部位于蒙特利尔，2017年11月被金融稳定委员会列入全球系统重要性银行名单。
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。
RY vs SW — 直观对比
营收规模更大
RY
是对方的1.7倍
$7.6B
净利率更高
RY
高出30.9%
1.3%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $13.1B | $7.6B |
| 净利润 | $4.2B | $97.0M |
| 毛利率 | — | 18.2% |
| 营业利润率 | — | 5.1% |
| 净利率 | 32.2% | 1.3% |
| 营收同比 | — | 0.5% |
| 净利润同比 | — | -33.6% |
| 每股收益（稀释后） | — | $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RYSW
| Q1 26 | $13.1B | — | ||
| Q4 25 | — | $7.6B | ||
| Q3 25 | $12.4B | $8.0B | ||
| Q2 25 | $11.4B | $7.9B | ||
| Q1 25 | — | $7.7B | ||
| Q4 24 | — | $7.5B | ||
| Q3 24 | — | $7.7B | ||
| Q2 24 | — | $3.0B |
净利润RYSW
| Q1 26 | $4.2B | — | ||
| Q4 25 | — | $97.0M | ||
| Q3 25 | $4.0B | $246.0M | ||
| Q2 25 | $3.2B | $-28.0M | ||
| Q1 25 | — | $384.0M | ||
| Q4 24 | — | $146.0M | ||
| Q3 24 | — | $-150.0M | ||
| Q2 24 | — | $132.0M |
毛利率RYSW
| Q1 26 | — | — | ||
| Q4 25 | — | 18.2% | ||
| Q3 25 | — | 19.6% | ||
| Q2 25 | — | 19.1% | ||
| Q1 25 | — | 20.6% | ||
| Q4 24 | — | 19.1% | ||
| Q3 24 | — | 17.6% | ||
| Q2 24 | — | 23.3% |
营业利润率RYSW
| Q1 26 | — | — | ||
| Q4 25 | — | 5.1% | ||
| Q3 25 | — | 6.6% | ||
| Q2 25 | — | 3.2% | ||
| Q1 25 | — | 7.2% | ||
| Q4 24 | — | 5.3% | ||
| Q3 24 | — | 0.7% | ||
| Q2 24 | — | 8.2% |
净利率RYSW
| Q1 26 | 32.2% | — | ||
| Q4 25 | — | 1.3% | ||
| Q3 25 | 31.9% | 3.1% | ||
| Q2 25 | 28.0% | -0.4% | ||
| Q1 25 | — | 5.0% | ||
| Q4 24 | — | 1.9% | ||
| Q3 24 | — | -2.0% | ||
| Q2 24 | — | 4.4% |
每股收益（稀释后）RYSW
| Q1 26 | — | — | ||
| Q4 25 | — | $0.18 | ||
| Q3 25 | — | $0.47 | ||
| Q2 25 | — | $-0.05 | ||
| Q1 25 | — | $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 | $33.7B | $892.0M |
| 总债务越低越好 | — | $13.4B |
| 股东权益账面价值 | $102.1B | $18.3B |
| 总资产 | $1709.9B | $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RYSW
| Q1 26 | $33.7B | — | ||
| Q4 25 | — | $892.0M | ||
| Q3 25 | $25.5B | $851.0M | ||
| Q2 25 | $35.5B | $778.0M | ||
| Q1 25 | — | $797.0M | ||
| Q4 24 | — | $855.0M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | $26.8K |
总债务RYSW
| 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RYSW
| Q1 26 | $102.1B | — | ||
| Q4 25 | — | $18.3B | ||
| Q3 25 | $99.0B | $18.4B | ||
| Q2 25 | $96.7B | $18.3B | ||
| Q1 25 | — | $17.9B | ||
| Q4 24 | — | $17.4B | ||
| Q3 24 | — | $18.0B | ||
| Q2 24 | — | $14.5K |
总资产RYSW
| Q1 26 | $1709.9B | — | ||
| Q4 25 | — | $45.2B | ||
| Q3 25 | $1626.4B | $45.6B | ||
| Q2 25 | $1636.8B | $45.7B | ||
| Q1 25 | — | $44.6B | ||
| Q4 24 | — | $43.8B | ||
| Q3 24 | — | $45.0B | ||
| Q2 24 | — | $26.8K |
负债/权益比RYSW
| 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 | $27.7B | $1.2B |
| 自由现金流经营现金流 - 资本支出 | — | $612.0M |
| 自由现金流率自由现金流/营收 | — | 8.1% |
| 资本支出强度资本支出/营收 | — | 7.7% |
| 现金转化率经营现金流/净利润 | 6.55× | 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RYSW
| Q1 26 | $27.7B | — | ||
| Q4 25 | — | $1.2B | ||
| Q3 25 | $21.2B | $1.1B | ||
| Q2 25 | $7.2B | $829.0M | ||
| Q1 25 | — | $235.0M | ||
| Q4 24 | — | $781.0M | ||
| Q3 24 | — | $320.0M | ||
| Q2 24 | — | $340.0M |
自由现金流RYSW
| Q1 26 | — | — | ||
| Q4 25 | — | $612.0M | ||
| Q3 25 | — | $523.0M | ||
| Q2 25 | — | $307.0M | ||
| Q1 25 | — | $-242.0M | ||
| Q4 24 | — | $212.0M | ||
| Q3 24 | — | $-192.0M | ||
| Q2 24 | — | $163.0M |
自由现金流率RYSW
| Q1 26 | — | — | ||
| Q4 25 | — | 8.1% | ||
| Q3 25 | — | 6.5% | ||
| Q2 25 | — | 3.9% | ||
| Q1 25 | — | -3.2% | ||
| Q4 24 | — | 2.8% | ||
| Q3 24 | — | -2.5% | ||
| Q2 24 | — | 5.5% |
资本支出强度RYSW
| Q1 26 | — | — | ||
| Q4 25 | — | 7.7% | ||
| Q3 25 | — | 7.6% | ||
| Q2 25 | — | 6.6% | ||
| Q1 25 | — | 6.2% | ||
| Q4 24 | — | 7.5% | ||
| Q3 24 | — | 6.7% | ||
| Q2 24 | — | 6.0% |
现金转化率RYSW
| Q1 26 | 6.55× | — | ||
| Q4 25 | — | 12.32× | ||
| Q3 25 | 5.36× | 4.61× | ||
| Q2 25 | 2.24× | — | ||
| 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
RY
暂无分部数据
SW
| Packaging | $3.3B | 43% |
| Other | $3.2B | 43% |
| Paper | $1.1B | 14% |
