vs
SHOPIFY INC.（SHOP）与Steel Dynamics（STLD）财务数据对比。点击上方公司名可切换其他公司
Steel Dynamics的季度营收约是SHOPIFY INC.的1.4倍（$5.2B vs $3.7B），SHOPIFY INC.净利率更高（20.2% vs 7.7%，领先12.5%），SHOPIFY INC.同比增速更快（30.6% vs 17.9%），过去两年SHOPIFY INC.的营收复合增速更高（40.5% vs 6.0%）
Shopify是总部位于加拿大安大略省渥太华的跨国电商企业，运营零售POS系统及相关服务平台，全球客户超500万，2024年总交易处理额达2923亿美元，其中57%来自美国市场，服务客户包括特斯拉、路威酩轩、雀巢、百事、百威英博、红牛、凯悦等知名品牌。
Steel Dynamics是总部位于美国印第安纳州韦恩堡的钢铁生产企业，钢铁产能达1300万吨，为美国第三大碳钢产品生产商，按利润率及每吨运营利润率计算属于美国盈利能力最强的钢企之一，凭借2021年营收位列2022年财富美国500强第196位。
SHOP vs STLD — 直观对比
营收规模更大
STLD
是对方的1.4倍
$3.7B
营收增速更快
SHOP
高出12.7%
17.9%
净利率更高
SHOP
高出12.5%
7.7%
两年增速更快
SHOP
近两年复合增速
6.0%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $3.7B | $5.2B |
| 净利润 | $743.0M | $400.1M |
| 毛利率 | 46.1% | 14.7% |
| 营业利润率 | 17.2% | 10.3% |
| 净利率 | 20.2% | 7.7% |
| 营收同比 | 30.6% | 17.9% |
| 净利润同比 | -42.5% | 51.3% |
| 每股收益（稀释后） | $0.58 | $2.78 |
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SHOPSTLD
| Q1 26 | — | $5.2B | ||
| Q4 25 | $3.7B | $4.4B | ||
| Q3 25 | $2.8B | $4.8B | ||
| Q2 25 | $2.7B | $4.6B | ||
| Q1 25 | $2.4B | $4.4B | ||
| Q4 24 | $2.8B | $3.9B | ||
| Q3 24 | $2.2B | $4.3B | ||
| Q2 24 | $2.0B | $4.6B |
净利润SHOPSTLD
| Q1 26 | — | $400.1M | ||
| Q4 25 | $743.0M | $266.0M | ||
| Q3 25 | $264.0M | $403.7M | ||
| Q2 25 | $906.0M | $298.7M | ||
| Q1 25 | $-682.0M | $217.2M | ||
| Q4 24 | $1.3B | $207.3M | ||
| Q3 24 | $828.0M | $317.8M | ||
| Q2 24 | $171.0M | $428.0M |
毛利率SHOPSTLD
| Q1 26 | — | 14.7% | ||
| Q4 25 | 46.1% | 12.0% | ||
| Q3 25 | 48.9% | 15.7% | ||
| Q2 25 | 48.6% | 13.5% | ||
| Q1 25 | 49.5% | 11.1% | ||
| Q4 24 | 48.1% | 11.4% | ||
| Q3 24 | 51.7% | 13.9% | ||
| Q2 24 | 51.1% | 16.7% |
营业利润率SHOPSTLD
| Q1 26 | — | 10.3% | ||
| Q4 25 | 17.2% | 7.0% | ||
| Q3 25 | 12.1% | 10.5% | ||
| Q2 25 | 10.9% | 8.4% | ||
| Q1 25 | 8.6% | 6.3% | ||
| Q4 24 | 16.5% | 6.1% | ||
| Q3 24 | 13.1% | 9.1% | ||
| Q2 24 | 11.8% | 12.1% |
净利率SHOPSTLD
| Q1 26 | — | 7.7% | ||
| Q4 25 | 20.2% | 6.0% | ||
| Q3 25 | 9.3% | 8.4% | ||
| Q2 25 | 33.8% | 6.5% | ||
| Q1 25 | -28.9% | 5.0% | ||
| Q4 24 | 46.0% | 5.4% | ||
| Q3 24 | 38.3% | 7.3% | ||
| Q2 24 | 8.4% | 9.2% |
每股收益（稀释后）SHOPSTLD
| Q1 26 | — | $2.78 | ||
| Q4 25 | $0.58 | $1.80 | ||
| Q3 25 | $0.20 | $2.74 | ||
| Q2 25 | $0.69 | $2.01 | ||
| Q1 25 | $-0.53 | $1.44 | ||
| Q4 24 | $0.99 | $1.40 | ||
| Q3 24 | $0.64 | $2.05 | ||
| Q2 24 | $0.13 | $2.72 |
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 | $5.8B | $556.5M |
| 总债务越低越好 | — | $4.2B |
| 股东权益账面价值 | $13.5B | $9.0B |
| 总资产 | $15.2B | $16.7B |
| 负债/权益比越低杠杆越低 | — | 0.47× |
8季度趋势，按日历期对齐
现金及短期投资SHOPSTLD
| Q1 26 | — | $556.5M | ||
| Q4 25 | $5.8B | $769.9M | ||
| Q3 25 | $6.3B | $770.4M | ||
| Q2 25 | $5.8B | $497.6M | ||
| Q1 25 | $5.5B | $1.2B | ||
| Q4 24 | $5.5B | $737.3M | ||
| Q3 24 | — | $1.7B | ||
| Q2 24 | — | $1.2B |
总债务SHOPSTLD
| Q1 26 | — | $4.2B | ||
| Q4 25 | — | $4.2B | ||
| Q3 25 | — | $3.8B | ||
| Q2 25 | — | $3.8B | ||
| Q1 25 | — | $4.2B | ||
| Q4 24 | — | $3.2B | ||
| Q3 24 | — | $3.7B | ||
| Q2 24 | — | $3.1B |
股东权益SHOPSTLD
| Q1 26 | — | $9.0B | ||
| Q4 25 | $13.5B | $9.0B | ||
| Q3 25 | $12.5B | $9.0B | ||
| Q2 25 | $12.1B | $8.9B | ||
| Q1 25 | $11.1B | $8.8B | ||
| Q4 24 | $11.6B | $8.9B | ||
| Q3 24 | $10.1B | $9.1B | ||
| Q2 24 | $9.2B | $9.1B |
总资产SHOPSTLD
| Q1 26 | — | $16.7B | ||
| Q4 25 | $15.2B | $16.4B | ||
| Q3 25 | $15.0B | $16.0B | ||
| Q2 25 | $14.6B | $15.5B | ||
| Q1 25 | $13.4B | $15.9B | ||
| Q4 24 | $13.9B | $14.9B | ||
| Q3 24 | — | $15.7B | ||
| Q2 24 | — | $15.1B |
负债/权益比SHOPSTLD
| Q1 26 | — | 0.47× | ||
| Q4 25 | — | 0.47× | ||
| Q3 25 | — | 0.42× | ||
| Q2 25 | — | 0.43× | ||
| Q1 25 | — | 0.48× | ||
| Q4 24 | — | 0.36× | ||
| Q3 24 | — | 0.41× | ||
| Q2 24 | — | 0.34× |
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 | $725.0M | $148.3M |
| 自由现金流经营现金流 - 资本支出 | $715.0M | — |
| 自由现金流率自由现金流/营收 | 19.5% | — |
| 资本支出强度资本支出/营收 | 0.3% | — |
| 现金转化率经营现金流/净利润 | 0.98× | 0.37× |
| 过去12个月自由现金流最近4个季度 | $2.0B | — |
8季度趋势，按日历期对齐
经营现金流SHOPSTLD
| Q1 26 | — | $148.3M | ||
| Q4 25 | $725.0M | $272.7M | ||
| Q3 25 | $513.0M | $722.6M | ||
| Q2 25 | $428.0M | $301.6M | ||
| Q1 25 | $367.0M | $152.6M | ||
| Q4 24 | $615.0M | $346.9M | ||
| Q3 24 | $423.0M | $759.9M | ||
| Q2 24 | $340.0M | $382.6M |
自由现金流SHOPSTLD
| Q1 26 | — | — | ||
| Q4 25 | $715.0M | $84.2M | ||
| Q3 25 | $507.0M | $556.9M | ||
| Q2 25 | $422.0M | $13.3M | ||
| Q1 25 | $363.0M | $-152.9M | ||
| Q4 24 | $611.0M | $-106.3M | ||
| Q3 24 | $421.0M | $138.5M | ||
| Q2 24 | $333.0M | $-36.6M |
自由现金流率SHOPSTLD
| Q1 26 | — | — | ||
| Q4 25 | 19.5% | 1.9% | ||
| Q3 25 | 17.8% | 11.5% | ||
| Q2 25 | 15.7% | 0.3% | ||
| Q1 25 | 15.4% | -3.5% | ||
| Q4 24 | 21.7% | -2.7% | ||
| Q3 24 | 19.5% | 3.2% | ||
| Q2 24 | 16.3% | -0.8% |
资本支出强度SHOPSTLD
| Q1 26 | — | — | ||
| Q4 25 | 0.3% | 4.3% | ||
| Q3 25 | 0.2% | 3.4% | ||
| Q2 25 | 0.2% | 6.3% | ||
| Q1 25 | 0.2% | 7.0% | ||
| Q4 24 | 0.1% | 11.7% | ||
| Q3 24 | 0.1% | 14.3% | ||
| Q2 24 | 0.3% | 9.0% |
现金转化率SHOPSTLD
| Q1 26 | — | 0.37× | ||
| Q4 25 | 0.98× | 1.03× | ||
| Q3 25 | 1.94× | 1.79× | ||
| Q2 25 | 0.47× | 1.01× | ||
| Q1 25 | — | 0.70× | ||
| Q4 24 | 0.48× | 1.67× | ||
| Q3 24 | 0.51× | 2.39× | ||
| Q2 24 | 1.99× | 0.89× |
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
SHOP
| Services | $2.9B | 79% |
| Subscription And Circulation | $777.0M | 21% |
STLD
| Steel | $3.5B | 68% |
| Metals Recycling | $593.2M | 11% |
| Other | $490.1M | 9% |
| Steel Fabrication | $355.4M | 7% |
| Aluminum | $227.4M | 4% |
