| 鲁 泰A | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 当季收盘价 | 10.1 | 9.33 | 8.55 | 8.2 | 11 | 11.7 | 8.22 | 8.5 | 8.1 | 6.14 | 7.15 | 7.19 | 11.28 | 17.1 | 18.17 |
| 赢利能力评分 | 90.76 | 84.69 | 88.49 | 90.27 | 89.37 | 84.03 | 81.72 | 76.40 | 72.10 | 81.15 | 95.16 | 99.52 | 95.34 | 90.32 | 87.06 |
| 成长能力评分 | 93.84 | 75.81 | 83.46 | 87.93 | 84.46 | 26.97 | 15.57 | 4.83 | 7.49 | 35.11 | 51.36 | 65.50 | 80.56 | 100.00 | 93.30 |
| 估值情况评分 | 85.62 | 82.56 | 84.87 | 85.10 | 76.35 | 71.29 | 65.85 | 63.13 | 62.76 | 69.20 | 62.54 | 63.99 | 47.85 | 27.72 | 24.07 |
| 信用情况评分 | 71.20 | 68.32 | 67.75 | 65.90 | 64.87 | 64.30 | 64.22 | 61.10 | 60.13 | 55.70 | 46.64 | 45.66 | 47.12 | 45.89 | 45.52 |
| 综合情况评价 | 89.57 | 80.23 | 84.79 | 86.94 | 83.17 | 59.89 | 55.36 | 49.42 | 48.72 | 61.21 | 66.83 | 73.34 | 73.47 | 66.69 | 63.32 |
| 报表期每股收益(元) | 0.21 | 0.74 | 0.58 | 0.37 | 0.15 | 0.57 | 0.41 | 0.26 | 0.12 | 0.52 | 0.53 | 0.35 | 0.15 | 0.54 | 0.39 |
| 预估全年每股收益(调整) | 0.97 | 0.72 | 0.76 | 0.80 | 0.82 | 0.58 | 0.54 | 0.45 | 0.41 | 0.51 | 0.68 | 0.76 | 0.73 | 0.53 | 0.48 |
| 每股净资产(元) | 4.99 | 4.77 | 4.58 | 4.33 | 4.36 | 4.21 | 4.03 | 3.85 | 3.88 | 3.80 | 3.28 | 3.09 | 3.12 | 2.96 | 2.77 |
| 每股自由现金流(元) | (0.01) | 0.70 | 0.34 | (0.01) | (0.05) | 0.82 | 0.15 | 0.18 | 0.05 | 0.36 | 0.65 | 0.06 | (0.13) | (0.60) | 0.08 |
| 当季净利润 | 2.08 | 1.66 | 2.07 | 2.19 | 1.48 | 1.62 | 1.45 | 1.41 | 1.22 | 0.66 | 1.53 | 1.65 | 1.30 | 1.33 | 1.14 |
| 当季主营业务收入 | 14.13 | 14.12 | 13.67 | 12.39 | 10.08 | 10.97 | 10.97 | 10.00 | 8.42 | 10.42 | 10.21 | 9.33 | 9.25 | 10.05 | 10.69 |
| 预估全年净利润(调整) | 9.69 | 7.13 | 7.58 | 7.94 | 8.14 | 5.82 | 5.41 | 4.50 | 4.09 | 5.11 | 5.76 | 6.44 | 6.15 | 4.49 | 4.07 |
| 预估全年主营业务收入 | 70.43 | 50.26 | 49.63 | 49.22 | 48.29 | 40.36 | 40.03 | 38.88 | 35.73 | 39.22 | 39.11 | 40.77 | 44.60 | 38.11 | 37.81 |
| 市净率 | 2.02 | 1.96 | 1.87 | 1.89 | 2.52 | 2.78 | 2.04 | 2.21 | 2.09 | 1.62 | 2.18 | 2.33 | 3.62 | 5.77 | 6.55 |
| 市销率(折算为全年数据) | 1.70 | 2.12 | 1.96 | 1.97 | 2.64 | 3.27 | 2.36 | 2.64 | 2.81 | 2.21 | 2.39 | 2.24 | 2.84 | 4.53 | 4.68 |
| 市盈率(调整) | 10.37 | 13.02 | 11.22 | 10.27 | 13.44 | 20.01 | 15.12 | 18.79 | 19.68 | 11.96 | 10.48 | 9.43 | 15.49 | 32.18 | 37.70 |
| 市盈率(含债去息税) | 11.89 | 13.80 | 11.98 | 11.61 | 15.09 | 20.33 | 15.67 | 20.77 | 23.09 | 15.51 | 15.42 | 13.54 | 19.76 | 30.93 | 35.79 |
| PER(以当期ROE为增长标准) | 0.70 | 0.91 | 0.75 | 0.69 | 0.93 | 1.47 | 1.20 | 1.86 | 2.34 | 1.15 | 0.78 | 0.62 | 1.00 | 1.72 | 2.13 |
| PEG(以3年均净利增长为标准) | 0.49 | 0.82 | 0.62 | 0.54 | 0.67 | 0.87 | 0.76 | 1.41 | 1.91 | 0.78 | 0.62 | 0.45 | 0.71 | 1.76 | 2.72 |
| PEG(以3年均收入增长为标准) | 0.53 | 1.36 | 1.25 | 1.25 | 1.78 | 1.56 | 1.23 | 1.76 | 2.53 | 0.72 | 0.72 | 0.59 | 0.76 | 1.17 | 1.37 |
| 预估总资产报酬率(调整) | 13.10% | 10.16% | 11.99% | 12.32% | 12.33% | 9.23% | 9.31% | 7.20% | 6.36% | 7.20% | 8.21% | 10.20% | 9.71% | 7.65% | 7.20% |
| 预估投入资本报酬率(调整) | 14.97% | 12.46% | 14.05% | 14.30% | 13.95% | 10.66% | 10.71% | 8.41% | 7.39% | 8.44% | 9.96% | 12.02% | 11.31% | 8.99% | 9.32% |
| 预估股东权益报酬率(调整) | 16.92% | 15.12% | 16.01% | 16.76% | 16.26% | 13.85% | 13.06% | 11.20% | 9.86% | 13.52% | 19.89% | 21.76% | 19.72% | 18.00% | 16.80% |
| 自由现金流与营业收入之比 | -0.53% | 13.79% | 9.34% | -0.42% | -4.56% | 20.22% | 5.01% | 9.92% | 5.50% | 9.01% | 19.21% | 2.63% | -12.29% | -13.25% | 2.44% |
| 二级市场自由现金收益率-报表期 | -0.06% | 6.33% | 3.49% | -0.10% | -0.37% | 6.19% | 1.52% | 1.78% | 0.47% | 4.27% | 5.91% | 0.52% | -0.89% | -2.89% | 0.37% |
| 总收入同比增长率 | 40.15% | 24.51% | 22.95% | 21.95% | 19.64% | 2.92% | 2.07% | -0.85% | -8.90% | 2.92% | 2.65% | 7.00% | 17.04% | 33.34% | 32.29% |
| 净利润同比增长率 | 40.17% | 29.62% | 40.47% | 39.20% | 21.41% | 11.17% | -8.75% | -10.59% | -5.78% | 11.58% | 36.73% | 38.46% | 30.97% | 37.55% | 27.24% |
| 当季收入同比增长率 | 40.15% | 28.70% | 24.63% | 23.91% | 19.64% | 5.24% | 7.40% | 7.12% | -8.90% | 3.68% | -4.43% | -1.39% | 17.04% | 36.35% | 30.32% |
| 当季净利润同比增长率 | 40.17% | 2.26% | 42.79% | 54.54% | 21.41% | 147.00% | -5.19% | -14.36% | -5.78% | -50.52% | 33.51% | 44.97% | 30.97% | 71.93% | 36.69% |
| 非经常项占比 | 3.86% | 4.05% | 3.62% | 5.48% | 0.21% | -2.25% | -5.03% | 3.17% | 16.00% | 0.50% | 13.12% | 1.76% | -2.44% | 2.53% | 4.65% |
| 净利润率(还原) | 14.23% | 14.19% | 15.38% | 15.57% | 14.68% | 14.41% | 14.50% | 13.90% | 12.55% | 13.02% | 13.98% | 15.65% | 14.26% | 11.78% | 11.18% |
| 税前利润率(还原) | 18.20% | 18.01% | 19.69% | 19.73% | 18.55% | 17.17% | 17.01% | 15.95% | 14.82% | 15.45% | 18.66% | 20.36% | 19.43% | 13.45% | 12.99% |
| 主营业务利润率 | 31.47% | 32.44% | 32.80% | 33.76% | 33.86% | 30.50% | 29.78% | 28.14% | 25.60% | 25.51% | 27.56% | 28.95% | 28.33% | 25.79% | 24.30% |
| 当季净利润率(还原) | 14.23% | 11.14% | 15.06% | 16.29% | 14.68% | 14.16% | 15.51% | 15.05% | 12.55% | 10.37% | 10.95% | 17.03% | 14.26% | 13.45% | 10.38% |
| 当季税前利润率(还原) | 18.20% | 13.71% | 19.62% | 20.68% | 18.55% | 17.58% | 18.80% | 16.90% | 14.82% | 6.59% | 15.58% | 21.28% | 19.43% | 14.74% | 11.67% |
| 当季主营业务利润率 | 31.47% | 31.52% | 31.23% | 33.68% | 33.86% | 32.44% | 32.54% | 30.27% | 25.60% | 19.84% | 25.03% | 29.57% | 28.33% | 29.96% | 23.27% |
| 当季权益报酬率(调整) | 4.02% | 3.30% | 4.52% | 4.61% | 3.41% | 3.68% | 4.33% | 3.98% | 2.65% | 3.22% | 3.58% | 6.01% | 5.04% | 5.43% | 4.72% |
| 经营性现金流同比增长率 | -39.82% | 21.60% | 167.12% | 5.91% | 2.16% | 26.83% | -69.12% | -23.65% | 23.62% | 57.94% | 8.27% | -48.64% | -52.51% | -18.72% | 13.48% |
| 综合业务利润率 | 31.47% | 32.44% | 32.80% | 33.76% | 33.86% | 30.50% | 29.78% | 28.14% | 25.60% | 25.51% | 27.56% | 28.95% | 28.33% | 25.79% | 24.30% |
| 当季综合业务利润率 | 31.47% | 31.52% | 31.23% | 33.68% | 33.86% | 32.44% | 32.54% | 30.27% | 25.60% | 19.84% | 25.03% | 29.57% | 28.33% | 29.96% | 23.27% |
| 总市值 | 100.48 | 92.82 | 85.06 | 81.58 | 109.44 | 116.40 | 81.78 | 84.56 | 80.58 | 61.08 | 60.41 | 60.75 | 95.30 | 144.47 | 153.51 |
| 总市值含债调整 | 116.38 | 103.07 | 94.19 | 94.37 | 124.53 | 129.22 | 92.08 | 100.36 | 98.05 | 84.33 | 91.08 | 88.99 | 124.18 | 170.20 | 174.53 |
| 资本性支出(亿) | 0.67 | 5.13 | 4.31 | 3.00 | 1.45 | 1.76 | 1.41 | 0.92 | 0.51 | 4.29 | 3.79 | 3.11 | 1.92 | 10.00 | 7.92 |
| 资本支出与销售收入比 | 4.76% | 10.21% | 11.93% | 13.36% | 14.42% | 4.35% | 4.78% | 4.97% | 6.05% | 10.93% | 13.16% | 16.71% | 20.80% | 26.24% | 28.24% |
| 总市值中的现金比例 | 7.17% | 6.51% | 7.24% | 7.56% | 5.95% | 4.90% | 3.65% | 6.86% | 8.86% | 18.68% | 15.28% | 7.36% | 5.49% | 2.29% | 2.00% |
| 生息负债与净资产比率 | 32.02% | 21.62% | 20.05% | 29.68% | 34.77% | 30.63% | 25.70% | 41.21% | 45.21% | 61.49% | 110.79% | 108.23% | 109.65% | 102.72% | 89.68% |
| 营业费用与收入之比 | 2.75% | 2.80% | 2.80% | 3.06% | 3.30% | 3.41% | 3.55% | 3.67% | 3.94% | 3.15% | 3.43% | 3.28% | 3.23% | 3.08% | 2.73% |
| 管理费用与收入之比 | 9.69% | 10.85% | 9.41% | 10.00% | 10.67% | 8.42% | 7.41% | 6.48% | 4.67% | 5.90% | 4.81% | 4.39% | 3.71% | 6.38% | 5.32% |
| 财务费用与收入之比 | 0.83% | 0.78% | 0.90% | 0.97% | 1.33% | 1.51% | 1.81% | 2.04% | 2.16% | 1.00% | 0.65% | 0.92% | 1.97% | 2.88% | 3.25% |
| 期间费用占收入比 | 13.27% | 14.44% | 13.11% | 14.03% | 15.30% | 13.33% | 12.77% | 12.19% | 10.78% | 10.05% | 8.90% | 8.60% | 8.90% | 12.34% | 11.31% |
| 当季期间费用占收入比 | 13.27% | 17.82% | 11.61% | 12.99% | 15.30% | 14.86% | 13.74% | 13.37% | 10.78% | 13.25% | 9.45% | 8.29% | 8.90% | 15.22% | 11.59% |
| 期间费用占收入比同比增长率 | -13.30% | 8.26% | 2.73% | 15.12% | 41.96% | 32.62% | 43.48% | 41.78% | 21.05% | -18.51% | -21.31% | -22.77% | -16.30% | -14.95% | -17.24% |
| 当季期间费用占收入比同比增长率 | -13.30% | 19.93% | -15.48% | -2.83% | 41.96% | 12.11% | 45.45% | 61.32% | 21.05% | -12.91% | -18.52% | -28.16% | -16.30% | -10.16% | -12.59% |
| 债务杠杆 | 1.49 | 1.48 | 1.39 | 1.49 | 1.52 | 1.51 | 1.45 | 1.63 | 1.67 | 1.88 | 2.54 | 2.42 | 2.40 | 2.34 | 2.41 |
| 生息负债率 | 21.51% | 14.61% | 14.43% | 19.85% | 22.86% | 20.35% | 17.72% | 25.27% | 27.12% | 32.78% | 43.70% | 44.76% | 45.59% | 43.84% | 37.16% |
| 资产负债率 | 32.83% | 32.42% | 28.00% | 33.11% | 34.25% | 33.56% | 31.06% | 38.68% | 40.01% | 46.69% | 60.55% | 58.65% | 58.42% | 57.33% | 58.56% |
| 每股生息负债(元) | 1.60 | 1.03 | 0.92 | 1.29 | 1.52 | 1.29 | 1.04 | 1.59 | 1.76 | 2.34 | 3.63 | 3.34 | 3.42 | 3.05 | 2.49 |
| 生息债务占负债比率 | 65.51% | 45.08% | 51.56% | 59.97% | 66.75% | 60.63% | 57.06% | 65.34% | 67.79% | 70.22% | 72.17% | 76.32% | 78.05% | 76.47% | 63.46% |
| 每股现金保有额(元) | 0.72 | 0.61 | 0.62 | 0.62 | 0.65 | 0.57 | 0.30 | 0.58 | 0.72 | 1.15 | 1.09 | 0.53 | 0.62 | 0.39 | 0.36 |
| 存货环比增长率 | 29.82% | 32.43% | -16.44% | -4.28% | 12.60% | 15.30% | -4.38% | -12.53% | -6.95% | 2.82% | 7.86% | 9.91% | 12.74% | 9.95% | -10.02% |
| 应收帐款环比增长率 | 27.77% | -23.71% | 12.37% | -3.46% | 21.84% | -4.19% | 2.58% | 34.68% | -13.32% | -29.58% | 31.94% | 3.16% | 15.16% | -38.84% | 85.44% |
| 存货同比增长率 | 37.50% | 19.26% | 3.84% | 18.83% | 8.60% | -10.26% | -19.98% | -9.74% | 13.41% | 37.41% | 46.94% | 22.59% | 17.09% | 23.64% | 29.01% |
| 应收帐款同比增长率 | 5.74% | 0.83% | 26.64% | 15.60% | 61.28% | 14.74% | -15.67% | 8.46% | -16.92% | 10.38% | -4.13% | 34.75% | -20.95% | 6.77% | 39.30% |
| 预收帐款同比增长率 | 8.94% | 255.40% | 79.00% | 36.82% | 106.11% | 30.55% | 3.78% | 122.96% | 40.56% | -28.39% | 41.62% | 7.18% | -29.03% | 65.66% | 22.33% |
| 存货周转率 - 单期值 | 2.52 | 2.31 | 3.01 | 2.46 | 2.31 | 2.28 | 2.63 | 2.50 | 2.08 | 2.13 | 2.12 | 2.34 | 2.84 | 2.83 | 3.15 |
| 总资产周转率-单期值 | 0.95 | 0.72 | 0.78 | 0.76 | 0.73 | 0.64 | 0.69 | 0.62 | 0.55 | 0.55 | 0.56 | 0.65 | 0.70 | 0.65 | 0.67 |
| 净资产周转率-单期值 | 1.42 | 1.06 | 1.09 | 1.14 | 1.11 | 0.96 | 1.00 | 1.01 | 0.92 | 1.04 | 1.41 | 1.56 | 1.69 | 1.52 | 1.61 |
| 应收帐款周转率--单期值 | 41.52 | 37.85 | 28.51 | 31.78 | 30.10 | 30.65 | 29.13 | 29.02 | 35.92 | 34.17 | 24.00 | 33.01 | 37.25 | 36.65 | 22.24 |
| 流动资产周转率--单期值 | 2.30 | 1.98 | 2.18 | 2.01 | 1.99 | 1.97 | 2.02 | 1.74 | 1.37 | 1.38 | 1.61 | 1.91 | 2.22 | 2.13 | 2.15 |
| 固定资产周转率--单期值 | 1.94 | 1.38 | 1.38 | 1.38 | 1.34 | 1.11 | 1.09 | 1.07 | 0.97 | 1.05 | 1.08 | 1.13 | 1.27 | 1.09 | 1.11 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 17.75% | 17.75% | 17.75% | 17.75% | 0.00% | 0.00% | 100.00% | 100.00% | 100.00% |
| 税前利润同比增长率 | 41.53% | 37.46% | 52.69% | 53.31% | 29.71% | 11.74% | -19.55% | -21.17% | -18.17% | 16.07% | 56.97% | 52.59% | 56.70% | 33.47% | 24.92% |
| 每股营运资金(元) | 0.99 | 0.77 | 0.58 | 0.34 | 0.37 | 0.30 | 0.07 | (0.06) | 0.05 | (0.09) | (1.34) | (1.58) | (1.42) | (1.41) | (1.37) |
| 短期借款占营运资金的比例 | 149.70% | 113.37% | 129.44% | 334.61% | 363.18% | 349.54% | 1163.19% | -2116.37% | 2984.20% | -2306.76% | -237.08% | -180.16% | -206.80% | -179.08% | -137.90% |
| 每股资本性支出(元) | 0.07 | 0.52 | 0.43 | 0.30 | 0.15 | 0.18 | 0.14 | 0.09 | 0.05 | 0.43 | 0.45 | 0.37 | 0.23 | 1.18 | 0.94 |
| 每股投入资本净额(元) | 6.50 | 5.75 | 5.42 | 5.58 | 5.87 | 5.48 | 5.08 | 5.38 | 5.57 | 6.08 | 6.85 | 6.34 | 6.43 | 5.91 | 5.17 |
| 每股经营活动产生的现金流(元) | 0.06 | 1.21 | 0.77 | 0.29 | 0.10 | 1.00 | 0.29 | 0.28 | 0.10 | 0.79 | 1.10 | 0.43 | 0.09 | 0.59 | 1.02 |
| 投资支出占收入之比 | 4.78% | 11.80% | 14.21% | 16.21% | 17.51% | 4.41% | 4.86% | 4.98% | 6.06% | 10.94% | 13.17% | 16.71% | 20.80% | 26.26% | 28.25% |
| 存货储存期(天) | 142.68 | 155.68 | 119.60 | 146.40 | 156.14 | 157.97 | 136.72 | 143.84 | 172.90 | 169.03 | 169.48 | 153.72 | 126.78 | 127.05 | 114.17 |
| 应付帐款付款期(天) | 14.60 | 49.85 | 19.99 | 21.98 | 24.96 | 35.45 | 24.25 | 41.53 | 42.47 | 38.17 | 58.09 | 44.14 | 43.10 | 29.04 | 48.23 |
| 应收帐款回收期(天) | 8.67 | 9.51 | 12.63 | 11.33 | 11.96 | 11.75 | 12.36 | 12.40 | 10.02 | 10.53 | 15.00 | 10.91 | 9.66 | 9.82 | 16.19 |
| 预付帐款占用期(天) | 15.02 | 41.17 | 8.11 | 5.51 | 20.89 | 20.66 | 5.48 | 17.47 | 10.59 | 10.69 | 20.09 | 8.33 | 21.09 | 16.81 | 19.65 |
| 预收帐款信用期(天) | 3.49 | 9.02 | 4.48 | 6.03 | 4.68 | 3.16 | 3.10 | 5.58 | 3.07 | 2.49 | 3.06 | 2.39 | 1.75 | 3.58 | 2.23 |
| 现金占总资产比例 | 9.74% | 8.61% | 9.74% | 9.57% | 9.86% | 9.04% | 5.13% | 9.28% | 11.09% | 16.09% | 13.15% | 7.09% | 8.26% | 5.64% | 5.42% |
| 存货占总资产比例 | 25.75% | 20.90% | 17.51% | 20.56% | 20.97% | 19.51% | 18.35% | 17.84% | 19.80% | 19.32% | 18.98% | 19.58% | 17.75% | 16.99% | 16.03% |
| 总资产同比增加比例 | 11.98% | 11.31% | 8.78% | 3.12% | 2.51% | -11.12% | -17.20% | -0.97% | 1.68% | 20.82% | 24.08% | 12.97% | 18.02% | 17.60% | 16.77% |
| 应付款项占总资产比例 | 2.64% | 6.69% | 2.93% | 3.09% | 3.35% | 4.38% | 3.25% | 5.15% | 4.86% | 4.36% | 6.51% | 5.62% | 6.03% | 3.88% | 6.77% |
| 应收款项占总资产比例 | 2.69% | 2.21% | 3.22% | 2.81% | 2.84% | 2.44% | 2.77% | 2.51% | 1.81% | 1.89% | 2.72% | 2.29% | 2.21% | 2.07% | 3.52% |
| 预收款项占总资产比例 | 1.08% | 2.10% | 1.14% | 1.50% | 1.11% | 0.66% | 0.69% | 1.13% | 0.55% | 0.45% | 0.55% | 0.50% | 0.40% | 0.76% | 0.49% |
| 预付款项占总资产比例 | 2.71% | 5.53% | 1.19% | 0.77% | 2.81% | 2.55% | 0.74% | 2.17% | 1.21% | 1.22% | 2.25% | 1.06% | 2.95% | 2.25% | 2.76% |
| 固定资产占总资产比例 | 49.09% | 51.94% | 56.87% | 55.52% | 54.60% | 57.44% | 63.32% | 58.35% | 57.18% | 52.58% | 51.47% | 57.16% | 55.27% | 59.43% | 60.23% |
| 无形资产占总资产比例 | 3.96% | 4.18% | 4.14% | 4.10% | 4.23% | 3.63% | 3.97% | 3.65% | 3.50% | 3.21% | 2.05% | 2.21% | 2.18% | 2.37% | 1.80% |
| 流动比例 | 1.43 | 1.37 | 1.36 | 1.17 | 1.17 | 1.15 | 1.04 | 0.97 | 1.02 | 0.97 | 0.71 | 0.61 | 0.65 | 0.60 | 0.60 |
| 速动比率 | 0.59 | 0.67 | 0.68 | 0.51 | 0.54 | 0.54 | 0.42 | 0.47 | 0.46 | 0.51 | 0.37 | 0.25 | 0.31 | 0.27 | 0.29 |
| 综合税率 | 3.31% | 2.48% | 3.07% | 3.20% | 3.49% | 1.97% | 2.01% | 1.98% | 2.88% | 2.48% | 5.02% | 4.93% | 5.26% | 1.14% | 1.66% |
| 实际所得税率 | 15.80% | 12.82% | 14.94% | 15.29% | 18.53% | 11.23% | 11.82% | 11.55% | 16.17% | 15.41% | 23.87% | 23.47% | 27.05% | 7.75% | 11.75% |
| 可持续增长率 | 20.19% | 15.04% | 16.77% | 17.78% | 16.33% | 13.89% | 14.49% | 14.11% | 11.61% | 13.51% | 19.75% | 24.45% | 24.15% | 17.92% | 18.04% |
| 净利润现金含量 | 28.79% | 163.18% | 134.07% | 79.21% | 67.06% | 173.94% | 70.51% | 104.10% | 79.70% | 152.45% | 208.35% | 121.91% | 60.74% | 107.70% | 263.11% |
| 主营业务收入现金含量 | 84.70% | 90.29% | 90.64% | 90.84% | 94.29% | 85.43% | 78.53% | 83.56% | 91.45% | 94.99% | 94.81% | 92.86% | 86.06% | 72.43% | 101.68% |
| 经营性现金周期(天) | 130.13 | 161.47 | 114.96 | 128.32 | 144.31 | 156.94 | 135.75 | 149.50 | 162.17 | 165.00 | 172.30 | 146.23 | 136.34 | 141.53 | 139.93 |
| 单位收入需投入现金 | 0.74 | 0.73 | 0.72 | 0.72 | 0.73 | 0.77 | 0.77 | 0.77 | 0.80 | 0.82 | 0.78 | 0.76 | 0.76 | 0.80 | 0.81 |
| 单位收入产生的现金 | 0.16 | 0.16 | 0.17 | 0.17 | 0.15 | 0.15 | 0.15 | 0.14 | 0.12 | 0.13 | 0.14 | 0.16 | 0.14 | 0.12 | 0.11 |
| 单位收入可用于增长的现金 | 0.11 | 0.06 | 0.05 | 0.03 | 0.01 | 0.11 | 0.10 | 0.09 | 0.06 | 0.02 | 0.01 | (0.01) | (0.06) | (0.14) | (0.17) |
| 市值环比增长 | 8.25% | 9.12% | 4.27% | -25.45% | -5.98% | 42.34% | -3.29% | 4.94% | 31.92% | 1.12% | -0.56% | -36.26% | -34.04% | -5.89% | 11.47% |
| 主评级建议 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 中性 | 回避 | 回避 |
| 次评级(敏感性) | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 中性 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 回避 | 回避 |
| 鲁 泰A | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 昆明制药 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 当季收盘价 | 12.99 | 13.88 | 13.83 | 10.21 | 12.05 | 10.62 | 8.34 | 6.4 | 6.17 | 4.42 | 5.22 | 7.82 | 7 | 8.23 | 7.7 |
| 赢利能力评分 | 64.27 | 62.40 | 64.20 | 66.60 | 83.05 | 59.17 | 59.82 | 49.08 | 38.33 | 46.48 | 56.56 | 54.56 | 54.50 | 46.63 | 36.41 |
| 成长能力评分 | 77.15 | 82.27 | 85.93 | 97.36 | 100.00 | 64.31 | 64.99 | 31.68 | 14.53 | 10.99 | 57.96 | 71.20 | 73.65 | 73.80 | 30.24 |
| 估值情况评分 | 57.94 | 69.83 | 69.28 | 76.89 | 73.36 | 72.39 | 77.11 | 81.47 | 68.23 | 94.49 | 87.49 | 78.68 | 88.09 | 73.99 | 49.54 |
| 信用情况评分 | 81.43 | 78.53 | 79.94 | 79.17 | 79.10 | 79.19 | 75.95 | 73.06 | 72.87 | 72.89 | 69.83 | 71.62 | 71.38 | 66.78 | 65.31 |
| 综合情况评价 | 67.95 | 72.02 | 73.86 | 80.56 | 86.36 | 65.28 | 66.76 | 52.29 | 39.20 | 47.38 | 65.45 | 67.27 | 70.44 | 63.99 | 38.98 |
| 报表期每股收益(元) | 0.05 | 0.27 | 0.20 | 0.10 | 0.04 | 0.19 | 0.13 | 0.06 | 0.02 | 0.10 | 0.07 | 0.06 | 0.02 | 0.09 | 0.05 |
| 预估全年每股收益(调整) | 0.37 | 0.29 | 0.30 | 0.33 | 0.63 | 0.23 | 0.24 | 0.15 | 0.09 | 0.13 | 0.23 | 0.20 | 0.21 | 0.13 | 0.07 |
| 每股净资产(元) | 2.67 | 2.61 | 2.51 | 2.41 | 2.39 | 2.35 | 2.28 | 2.21 | 2.16 | 2.13 | 2.10 | 2.09 | 2.04 | 2.02 | 1.95 |
| 每股自由现金流(元) | 0.03 | 0.09 | 0.12 | 0.05 | 0.03 | 0.35 | 0.12 | 0.03 | (0.01) | 0.25 | 0.08 | 0.04 | (0.01) | 0.36 | 0.12 |
| 当季净利润 | 0.17 | 0.24 | 0.29 | 0.20 | 0.12 | 0.17 | 0.21 | 0.14 | 0.06 | 0.10 | 0.04 | 0.12 | 0.06 | 0.14 | 0.02 |
| 当季主营业务收入 | 4.97 | 5.28 | 4.48 | 4.27 | 4.15 | 3.99 | 3.80 | 3.59 | 2.97 | 3.65 | 2.98 | 3.59 | 2.88 | 3.82 | 3.41 |
| 预估全年净利润(调整) | 1.16 | 0.90 | 0.94 | 1.05 | 1.98 | 0.72 | 0.75 | 0.49 | 0.28 | 0.41 | 0.71 | 0.64 | 0.67 | 0.41 | 0.21 |
| 预估全年主营业务收入 | 21.78 | 18.17 | 17.85 | 18.40 | 20.02 | 14.35 | 14.36 | 13.28 | 13.51 | 13.11 | 13.44 | 14.73 | 14.73 | 12.90 | 12.46 |
| 市净率 | 4.86 | 5.32 | 5.50 | 4.24 | 5.04 | 4.52 | 3.66 | 2.90 | 2.86 | 2.07 | 2.48 | 3.75 | 3.43 | 4.07 | 3.96 |
| 市销率(折算为全年数据) | 1.99 | 2.53 | 2.56 | 1.86 | 2.00 | 2.48 | 1.99 | 1.74 | 1.64 | 1.27 | 1.47 | 1.88 | 1.69 | 2.24 | 2.24 |
| 市盈率(调整) | 35.25 | 48.33 | 46.15 | 30.65 | 19.12 | 46.26 | 35.03 | 41.34 | 68.44 | 33.57 | 23.09 | 38.52 | 32.82 | 63.48 | 116.30 |
| 市盈率(含债去息税) | 36.22 | 47.01 | 45.52 | 30.93 | 19.68 | 42.96 | 33.98 | 41.85 | 68.93 | 27.82 | 22.57 | 37.22 | 33.98 | 47.47 | 78.93 |
| PER(以当期ROE为增长标准) | 2.94 | 4.30 | 3.98 | 2.45 | 0.93 | 4.48 | 3.41 | 6.21 | 17.03 | 4.57 | 2.26 | 4.09 | 3.56 | 7.54 | 23.43 |
| PEG(以3年均净利增长为标准) | 0.85 | 1.40 | 1.28 | 0.77 | 0.24 | 0.71 | 0.54 | 1.00 | 2.69 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| PEG(以3年均收入增长为标准) | 1.94 | 3.74 | 3.85 | 2.36 | 1.17 | 5.46 | 4.31 | 8.14 | 12.05 | 9.19 | 5.83 | 5.16 | 4.71 | 1.64 | 2.86 |
| 预估总资产报酬率(调整) | 7.69% | 6.37% | 7.01% | 8.05% | 15.19% | 5.80% | 6.13% | 4.01% | 2.42% | 3.58% | 5.87% | 5.34% | 5.75% | 3.42% | 1.71% |
| 预估投入资本报酬率(调整) | 12.58% | 10.03% | 10.91% | 12.65% | 23.53% | 8.54% | 8.83% | 5.42% | 3.33% | 4.88% | 7.93% | 7.41% | 8.08% | 4.89% | 2.42% |
| 预估股东权益报酬率(调整) | 12.33% | 10.94% | 11.44% | 12.61% | 21.15% | 9.59% | 9.97% | 6.73% | 4.05% | 6.09% | 10.01% | 9.09% | 9.54% | 6.30% | 3.37% |
| 自由现金流与营业收入之比 | 1.96% | 1.48% | 2.80% | 1.96% | 2.17% | 7.71% | 3.61% | 1.49% | -0.71% | 6.02% | 2.76% | 2.10% | -0.69% | 8.80% | 4.10% |
| 二级市场自由现金收益率-报表期 | 0.22% | 0.57% | 0.77% | 0.46% | 0.22% | 3.03% | 1.25% | 0.42% | -0.09% | 4.53% | 1.28% | 0.47% | -0.08% | 3.74% | 1.27% |
| 总收入同比增长率 | 19.86% | 26.64% | 24.43% | 28.24% | 39.53% | 9.46% | 9.52% | 1.28% | 3.02% | 1.60% | 4.14% | 14.19% | 14.19% | 12.53% | 8.68% |
| 净利润同比增长率 | 41.42% | 46.73% | 50.12% | 61.64% | 119.90% | 81.59% | 87.00% | 12.62% | -1.73% | 10.49% | 47.19% | 42.62% | 48.51% | 63.03% | 13.72% |
| 当季收入同比增长率 | 19.86% | 32.40% | 17.85% | 18.89% | 39.53% | 9.31% | 27.40% | -0.11% | 3.02% | -4.43% | -12.57% | 14.18% | 14.19% | 22.90% | 52.86% |
| 当季净利润同比增长率 | 41.42% | 38.79% | 39.14% | 39.31% | 119.90% | 70.05% | 404.42% | 19.29% | -1.73% | -27.87% | 70.49% | 40.04% | 48.51% | 198.19% | 11.95% |
| 非经常项占比 | 13.65% | -6.48% | -4.08% | -9.05% | 2.06% | -28.14% | -21.65% | -22.92% | 22.71% | -34.20% | -26.14% | -16.95% | -15.20% | -46.91% | -4.75% |
| 净利润率(还原) | 3.08% | 4.97% | 4.92% | 4.12% | 2.88% | 5.03% | 4.69% | 3.64% | 1.46% | 3.16% | 2.84% | 3.14% | 2.20% | 3.16% | 1.70% |
| 税前利润率(还原) | 4.55% | 6.76% | 6.66% | 5.70% | 3.91% | 6.69% | 5.95% | 4.81% | 1.92% | 4.12% | 3.56% | 4.00% | 2.80% | 3.86% | 2.11% |
| 主营业务利润率 | 28.41% | 31.87% | 31.44% | 32.67% | 31.33% | 34.68% | 33.47% | 32.77% | 32.85% | 33.99% | 33.13% | 34.53% | 36.72% | 33.08% | 32.54% |
| 当季净利润率(还原) | 3.08% | 5.07% | 6.44% | 5.32% | 2.88% | 5.89% | 6.51% | 5.44% | 1.46% | 3.97% | 2.21% | 3.88% | 2.20% | 6.63% | 0.72% |
| 当季税前利润率(还原) | 4.55% | 7.02% | 8.45% | 7.45% | 3.91% | 8.63% | 7.91% | 7.20% | 1.92% | 5.54% | 2.61% | 4.97% | 2.80% | 8.02% | 0.57% |
| 当季主营业务利润率 | 28.41% | 32.90% | 29.13% | 33.97% | 31.33% | 37.81% | 34.70% | 32.70% | 32.85% | 36.22% | 30.10% | 32.77% | 36.72% | 34.38% | 29.63% |
| 当季权益报酬率(调整) | 1.77% | 3.32% | 3.64% | 3.07% | 1.59% | 3.38% | 3.52% | 2.92% | 0.63% | 2.31% | 1.04% | 2.17% | 1.01% | 4.27% | 0.40% |
| 经营性现金流同比增长率 | 29.50% | -29.36% | 44.67% | 128.11% | 513.75% | 40.38% | 47.00% | -3.40% | 218.47% | -29.58% | -29.43% | 39.83% | 数据为空 | 112.35% | 730.52% |
| 综合业务利润率 | 28.41% | 31.87% | 31.44% | 32.67% | 31.33% | 34.68% | 33.47% | 32.77% | 32.85% | 33.99% | 33.13% | 34.53% | 36.72% | 33.08% | 32.54% |
| 当季综合业务利润率 | 28.41% | 32.90% | 29.13% | 33.97% | 31.33% | 37.81% | 34.70% | 32.70% | 32.85% | 36.22% | 30.10% | 32.77% | 36.72% | 34.38% | 29.63% |
| 总市值 | 40.81 | 43.61 | 43.45 | 32.08 | 37.86 | 33.37 | 26.20 | 20.11 | 19.38 | 13.89 | 16.40 | 24.57 | 21.99 | 25.86 | 24.19 |
| 总市值含债调整 | 42.43 | 45.06 | 44.87 | 33.38 | 39.28 | 34.83 | 27.90 | 22.50 | 21.51 | 15.97 | 19.07 | 27.05 | 24.27 | 28.28 | 27.29 |
| 资本性支出(亿) | 0.14 | 0.64 | 0.38 | 0.25 | 0.09 | 0.18 | 0.14 | 0.08 | 0.05 | 0.13 | 0.09 | 0.05 | 0.03 | 0.17 | 0.12 |
| 资本支出与销售收入比 | 2.79% | 3.52% | 2.96% | 2.99% | 2.23% | 1.25% | 1.34% | 1.29% | 1.71% | 0.97% | 0.93% | 0.82% | 1.02% | 1.28% | 1.35% |
| 总市值中的现金比例 | 5.53% | 4.59% | 4.73% | 5.48% | 5.23% | 5.84% | 4.88% | 8.54% | 7.00% | 9.80% | 9.05% | 4.96% | 4.00% | 4.15% | 3.74% |
| 生息负债与净资产比率 | 19.28% | 17.68% | 17.98% | 17.17% | 18.92% | 19.77% | 23.72% | 34.45% | 31.46% | 31.02% | 40.44% | 37.84% | 35.60% | 38.12% | 50.70% |
| 营业费用与收入之比 | 18.48% | 18.62% | 19.01% | 21.14% | 22.27% | 20.47% | 20.69% | 20.95% | 22.99% | 20.99% | 21.35% | 22.63% | 25.17% | 20.16% | 20.31% |
| 管理费用与收入之比 | 5.03% | 6.11% | 5.36% | 5.36% | 4.72% | 6.77% | 6.03% | 6.10% | 6.90% | 7.43% | 6.60% | 6.31% | 6.95% | 7.36% | 8.25% |
| 财务费用与收入之比 | 0.34% | 0.37% | 0.41% | 0.46% | 0.43% | 0.74% | 0.81% | 0.91% | 1.03% | 1.45% | 1.62% | 1.59% | 1.81% | 1.71% | 1.87% |
| 期间费用占收入比 | 23.86% | 25.10% | 24.78% | 26.96% | 27.42% | 27.99% | 27.53% | 27.96% | 30.93% | 29.88% | 29.57% | 30.53% | 33.92% | 29.22% | 30.42% |
| 当季期间费用占收入比 | 23.86% | 25.88% | 20.68% | 26.52% | 27.42% | 29.18% | 26.79% | 25.49% | 30.93% | 30.68% | 27.49% | 27.80% | 33.92% | 26.36% | 29.06% |
| 期间费用占收入比同比增长率 | -12.99% | -10.31% | -9.97% | -3.55% | -11.34% | -6.33% | -6.90% | -8.42% | -8.83% | 2.25% | -2.81% | -2.30% | 8.86% | 12.96% | 20.84% |
| 当季期间费用占收入比同比增长率 | -12.99% | -11.30% | -22.80% | 4.02% | -11.34% | -4.89% | -2.54% | -8.30% | -8.83% | 16.40% | -5.42% | -11.20% | 8.86% | -4.94% | -7.93% |
| 债务杠杆 | 1.79 | 1.73 | 1.70 | 1.72 | 1.74 | 1.69 | 1.70 | 1.75 | 1.73 | 1.73 | 1.83 | 1.82 | 1.82 | 1.87 | 1.98 |
| 生息负债率 | 10.75% | 10.24% | 10.57% | 9.99% | 10.90% | 11.74% | 13.93% | 19.70% | 18.21% | 17.98% | 22.08% | 20.77% | 19.57% | 20.34% | 25.56% |
| 资产负债率 | 44.24% | 42.08% | 41.19% | 41.79% | 42.41% | 40.65% | 41.28% | 42.83% | 42.10% | 42.05% | 45.39% | 45.11% | 45.01% | 46.63% | 49.59% |
| 每股生息负债(元) | 0.52 | 0.46 | 0.45 | 0.41 | 0.45 | 0.46 | 0.54 | 0.76 | 0.68 | 0.66 | 0.85 | 0.79 | 0.73 | 0.77 | 0.99 |
| 生息债务占负债比率 | 24.30% | 24.34% | 25.67% | 23.91% | 25.69% | 28.87% | 33.75% | 45.99% | 43.26% | 42.76% | 48.66% | 46.04% | 43.49% | 43.62% | 51.53% |
| 每股现金保有额(元) | 0.72 | 0.64 | 0.65 | 0.56 | 0.63 | 0.62 | 0.41 | 0.55 | 0.43 | 0.43 | 0.47 | 0.39 | 0.28 | 0.34 | 0.29 |
| 存货环比增长率 | 0.30% | 9.38% | -4.28% | 11.18% | 4.43% | 14.19% | 6.65% | -2.06% | -0.27% | -0.26% | 2.43% | -14.09% | 13.97% | -13.18% | -1.45% |
| 应收帐款环比增长率 | 6.41% | 0.65% | 8.87% | -5.74% | 18.55% | -16.08% | 7.65% | -1.92% | 8.18% | -7.97% | 2.46% | 2.58% | 0.46% | -0.53% | -12.28% |
| 存货同比增长率 | 16.75% | 21.55% | 26.90% | 41.39% | 24.55% | 18.94% | 3.89% | -0.22% | -12.48% | 0.03% | -12.93% | -16.23% | 5.55% | 7.84% | 12.06% |
| 应收帐款同比增长率 | 9.90% | 22.44% | 2.09% | 0.95% | 5.04% | -4.15% | 5.12% | 0.05% | 4.65% | -2.82% | 5.03% | -10.08% | -6.52% | 5.30% | 0.00% |
| 预收帐款同比增长率 | -1.69% | 35.82% | 87.87% | 88.65% | 53.50% | 88.90% | 40.27% | 25.54% | 18.39% | -19.95% | -33.93% | -51.90% | 142.58% | 36.43% | 52.64% |
| 存货周转率 - 单期值 | 4.67 | 3.71 | 4.02 | 3.90 | 4.81 | 3.42 | 3.98 | 3.96 | 3.94 | 3.75 | 3.89 | 4.27 | 3.54 | 3.75 | 3.17 |
| 总资产周转率-单期值 | 1.45 | 1.28 | 1.33 | 1.41 | 1.54 | 1.15 | 1.18 | 1.09 | 1.15 | 1.13 | 1.11 | 1.23 | 1.26 | 1.08 | 1.03 |
| 净资产周转率-单期值 | 2.59 | 2.22 | 2.26 | 2.43 | 2.67 | 1.94 | 2.00 | 1.91 | 1.99 | 1.96 | 2.04 | 2.25 | 2.30 | 2.03 | 2.04 |
| 应收帐款周转率--单期值 | 9.27 | 8.23 | 8.14 | 9.13 | 9.36 | 7.96 | 6.68 | 6.65 | 6.64 | 6.97 | 6.57 | 7.38 | 7.57 | 6.66 | 6.40 |
| 流动资产周转率--单期值 | 2.13 | 1.92 | 2.00 | 2.11 | 2.38 | 1.80 | 1.84 | 1.77 | 1.87 | 1.78 | 1.79 | 2.03 | 2.05 | 1.72 | 1.52 |
| 固定资产周转率--单期值 | 8.34 | 6.82 | 6.76 | 6.83 | 7.28 | 5.10 | 4.88 | 4.45 | 4.43 | 4.23 | 4.28 | 4.61 | 4.53 | 3.88 | 3.81 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 51.78% | 47.37% | 57.95% | 67.01% | 136.23% | 85.31% | 88.35% | 17.69% | -3.49% | 18.77% | 51.64% | 38.46% | 23.43% | 141.56% | 27.27% |
| 每股营运资金(元) | 1.33 | 1.28 | 1.25 | 1.15 | 1.12 | 1.08 | 1.00 | 0.92 | 0.80 | 0.77 | 0.78 | 0.64 | 0.58 | 0.55 | 0.72 |
| 短期借款占营运资金的比例 | 30.54% | 27.52% | 27.41% | 26.55% | 30.66% | 33.09% | 43.15% | 70.80% | 79.55% | 80.00% | 95.43% | 115.07% | 99.83% | 114.06% | 115.14% |
| 每股资本性支出(元) | 0.04 | 0.20 | 0.12 | 0.08 | 0.03 | 0.06 | 0.04 | 0.03 | 0.02 | 0.04 | 0.03 | 0.02 | 0.01 | 0.05 | 0.04 |
| 每股投入资本净额(元) | 2.93 | 2.86 | 2.75 | 2.63 | 2.68 | 2.69 | 2.70 | 2.86 | 2.71 | 2.70 | 2.85 | 2.74 | 2.64 | 2.65 | 2.74 |
| 每股经营活动产生的现金流(元) | 0.08 | 0.29 | 0.24 | 0.13 | 0.06 | 0.41 | 0.16 | 0.06 | 0.01 | 0.29 | 0.11 | 0.06 | 0.00 | 0.41 | 0.16 |
| 投资支出占收入之比 | 2.79% | 3.53% | 2.96% | 3.00% | 2.23% | 1.31% | 1.40% | 1.38% | 1.85% | 1.00% | 0.98% | 0.87% | 1.03% | 1.89% | 3.85% |
| 存货储存期(天) | 77.03 | 96.93 | 89.53 | 92.30 | 74.87 | 105.41 | 90.48 | 90.84 | 91.27 | 95.99 | 92.61 | 84.31 | 101.60 | 96.03 | 113.50 |
| 应付帐款付款期(天) | 57.42 | 50.76 | 48.58 | 47.25 | 49.14 | 61.04 | 59.99 | 54.24 | 46.57 | 51.80 | 59.13 | 52.67 | 59.34 | 50.53 | 48.94 |
| 应收帐款回收期(天) | 38.84 | 43.75 | 44.24 | 39.43 | 38.45 | 45.25 | 53.89 | 54.13 | 54.26 | 51.67 | 54.78 | 48.76 | 47.53 | 54.02 | 56.23 |
| 预付帐款占用期(天) | 26.36 | 19.02 | 15.97 | 12.80 | 5.63 | 9.37 | 15.67 | 10.51 | 7.83 | 10.62 | 8.16 | 12.96 | 8.62 | 18.59 | 17.20 |
| 预收帐款信用期(天) | 6.51 | 11.35 | 8.67 | 9.61 | 7.21 | 10.59 | 5.74 | 7.06 | 6.96 | 6.14 | 4.37 | 5.07 | 5.39 | 7.79 | 7.14 |
| 现金占总资产比例 | 14.99% | 14.12% | 15.30% | 13.50% | 15.19% | 15.65% | 10.48% | 14.15% | 11.61% | 11.76% | 12.27% | 10.20% | 7.55% | 9.02% | 7.45% |
| 存货占总资产比例 | 22.01% | 23.35% | 22.51% | 24.28% | 21.80% | 21.87% | 19.52% | 18.41% | 19.51% | 19.77% | 18.97% | 18.75% | 22.36% | 19.21% | 21.71% |
| 总资产同比增加比例 | 15.61% | 13.81% | 10.07% | 7.22% | 11.44% | 7.53% | 0.94% | 1.62% | 0.35% | -2.79% | -0.36% | -8.16% | -10.93% | 5.48% | -0.14% |
| 应付款项占总资产比例 | 16.41% | 12.23% | 12.21% | 12.43% | 14.31% | 12.66% | 12.94% | 10.99% | 9.95% | 10.67% | 12.11% | 11.71% | 13.06% | 10.11% | 9.36% |
| 应收款项占总资产比例 | 18.25% | 18.25% | 19.11% | 18.12% | 19.20% | 16.96% | 20.60% | 19.25% | 20.36% | 19.03% | 19.78% | 19.55% | 19.53% | 19.03% | 18.77% |
| 预收款项占总资产比例 | 3.06% | 4.74% | 3.75% | 4.42% | 3.60% | 3.97% | 2.20% | 2.51% | 2.61% | 2.26% | 1.58% | 2.03% | 2.21% | 2.74% | 2.38% |
| 预付款项占总资产比例 | 7.53% | 4.58% | 4.02% | 3.37% | 1.64% | 1.94% | 3.38% | 2.13% | 1.67% | 2.19% | 1.67% | 2.88% | 1.90% | 3.72% | 3.29% |
| 固定资产占总资产比例 | 17.33% | 18.81% | 19.66% | 20.70% | 21.09% | 22.61% | 24.09% | 24.60% | 26.04% | 26.79% | 25.97% | 26.76% | 27.93% | 27.93% | 26.99% |
| 无形资产占总资产比例 | 1.64% | 1.71% | 1.82% | 1.90% | 1.88% | 1.99% | 1.51% | 1.55% | 1.60% | 1.62% | 1.98% | 2.05% | 2.17% | 2.13% | 1.96% |
| 流动比例 | 1.65 | 1.70 | 1.76 | 1.71 | 1.68 | 1.72 | 1.67 | 1.60 | 1.52 | 1.51 | 1.47 | 1.38 | 1.35 | 1.31 | 1.41 |
| 速动比率 | 1.14 | 1.13 | 1.18 | 1.09 | 1.13 | 1.14 | 1.16 | 1.14 | 1.05 | 1.03 | 1.03 | 0.96 | 0.85 | 0.90 | 0.93 |
| 综合税率 | 1.43% | 1.57% | 1.52% | 1.33% | 0.93% | 1.45% | 1.15% | 1.13% | 0.67% | 1.09% | 0.87% | 1.07% | 0.98% | 0.89% | 0.81% |
| 实际所得税率 | 20.08% | 15.92% | 16.24% | 17.53% | 12.31% | 15.93% | 12.66% | 14.08% | 6.01% | 15.75% | 12.00% | 13.58% | 15.12% | 14.46% | 18.96% |
| 可持续增长率 | 7.99% | 11.00% | 11.13% | 10.01% | 7.68% | 9.77% | 9.40% | 6.97% | 2.92% | 6.17% | 5.79% | 7.05% | 5.06% | 6.41% | 3.46% |
| 净利润现金含量 | 137.44% | 106.13% | 120.98% | 129.26% | 150.09% | 220.44% | 125.54% | 91.59% | 53.78% | 285.16% | 159.69% | 106.77% | 16.59% | 447.42% | 333.05% |
| 主营业务收入现金含量 | 72.10% | 69.08% | 69.33% | 69.59% | 64.16% | 75.54% | 74.72% | 79.34% | 77.65% | 73.56% | 73.97% | 79.16% | 91.29% | 84.40% | 85.66% |
| 经营性现金周期(天) | 140.73 | 156.51 | 144.68 | 137.95 | 122.67 | 156.54 | 167.04 | 165.87 | 160.17 | 161.18 | 165.81 | 153.40 | 153.44 | 175.35 | 199.86 |
| 单位收入需投入现金 | 0.86 | 0.81 | 0.82 | 0.82 | 0.83 | 0.81 | 0.84 | 0.86 | 0.87 | 0.84 | 0.87 | 0.86 | 0.86 | 0.83 | 0.86 |
| 单位收入产生的现金 | 0.04 | 0.06 | 0.06 | 0.05 | 0.04 | 0.06 | 0.06 | 0.05 | 0.02 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.02 |
| 单位收入可用于增长的现金 | 0.01 | 0.03 | 0.03 | 0.02 | 0.02 | 0.05 | 0.04 | 0.03 | 0.01 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.01 |
| 市值环比增长 | -6.41% | 0.36% | 35.46% | -15.27% | 13.47% | 27.34% | 30.31% | 3.73% | 39.59% | -15.33% | -33.25% | 11.71% | -14.95% | 6.88% | 44.19% |
| 主评级建议 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 优 待定 | 中性 | 中性 | 回避 | 回避 | 回避 | 中性 | 中性 | 良 可关注 | 中性 | 回避 |
| 次评级(敏感性) | 中性 | 中性 | 中性 | 中性 | 优 待定 | 中性 | 良 可关注 | 中性 | 回避 | 回避 | 中性 | 中性 | 良 可关注 | 良 可关注 | 回避 |
| 昆明制药 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 东方电气 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 当季收盘价 | 27.22 | 34.9 | 31.16 | 43.55 | 44.45 | 45.09 | 46.99 | 38.9 | 37.52 | 29.81 | 25.91 | 29.75 | 50.14 | 89.71 | 83.01 | 63.88 |
| 赢利能力评分 | 78.91 | 88.26 | 89.09 | 88.56 | 89.43 | 86.22 | 98.63 | 98.47 | 95.62 | 98.94 | 92.57 | 95.18 | 100.00 | 97.52 | 100.00 | 100.00 |
| 成长能力评分 | 66.38 | 74.36 | 73.24 | 69.08 | 50.00 | 46.46 | 58.99 | 78.14 | 50.28 | 70.50 | 100.00 | 100.00 | 96.39 | 100.00 | 76.78 | 68.77 |
| 估值情况评分 | 73.58 | 62.05 | 62.60 | 66.32 | 65.67 | 64.12 | 64.94 | 67.75 | 67.02 | 68.99 | 92.81 | 92.00 | 74.09 | 31.61 | 35.31 | 40.09 |
| 信用情况评分 | 45.01 | 45.53 | 48.06 | 48.07 | 47.46 | 48.47 | 48.69 | 50.38 | 50.51 | 48.99 | 70.24 | 73.16 | 80.04 | 59.55 | 57.73 | 59.06 |
| 综合情况评价 | 69.45 | 74.71 | 74.87 | 74.16 | 67.59 | 64.89 | 73.84 | 81.27 | 70.34 | 79.00 | 94.11 | 94.97 | 87.22 | 63.44 | 71.47 | 70.00 |
| 报表期每股收益(元) | 0.31 | 1.29 | 0.85 | 1.00 | 0.47 | 1.57 | 1.20 | 0.78 | 0.36 | 0.20 | 0.93 | 0.54 | 0.52 | 2.44 | 1.70 | 0.97 |
| 预估全年每股收益(调整) | 2.07 | 1.69 | 1.86 | 3.48 | 3.50 | 2.48 | 7.84 | 8.42 | 5.84 | 7.00 | 4.38 | 4.73 | 6.07 | 2.68 | 2.29 | 2.14 |
| 每股净资产(元) | 6.19 | 5.88 | 5.40 | 9.91 | 9.62 | 9.05 | 3.98 | 3.55 | 3.13 | 2.76 | 1.99 | 1.61 | 1.83 | 4.73 | 6.65 | 6.12 |
| 每股自由现金流(元) | (1.50) | (0.31) | (0.06) | (1.73) | (2.05) | 2.86 | 1.77 | 1.30 | (1.87) | 5.69 | 4.10 | 5.06 | (0.25) | (1.41) | (1.76) | (1.70) |
| 当季净利润 | 6.19 | 8.70 | 7.04 | 5.32 | 4.71 | 5.14 | 3.71 | 3.68 | 3.19 | (5.84) | 3.17 | 0.18 | 4.25 | 12.25 | 3.28 | 2.24 |
| 当季主营业务收入 | 85.77 | 121.13 | 90.56 | 99.93 | 69.19 | 104.33 | 76.16 | 79.55 | 72.19 | 88.25 | 70.53 | 61.12 | 59.58 | 204.06 | 17.57 | 14.24 |
| 预估全年净利润(调整) | 41.48 | 33.96 | 37.33 | 34.87 | 35.10 | 24.82 | 69.19 | 74.27 | 51.54 | 61.76 | 35.76 | 38.63 | 49.57 | 21.88 | 10.32 | 9.65 |
| 预估全年主营业务收入 | 472.11 | 380.80 | 378.55 | 370.27 | 318.41 | 332.23 | 333.08 | 351.37 | 338.64 | 279.48 | 1062.23 | 1103.09 | 1140.95 | 248.87 | 63.37 | 63.55 |
| 市净率 | 4.40 | 5.93 | 5.77 | 4.39 | 4.62 | 4.98 | 11.81 | 10.97 | 11.98 | 10.80 | 13.02 | 18.52 | 27.39 | 18.95 | 12.49 | 10.44 |
| 市销率(折算为全年数据) | 1.23 | 1.93 | 1.74 | 1.26 | 1.45 | 1.40 | 1.26 | 1.02 | 1.01 | 0.99 | 0.21 | 0.23 | 0.37 | 3.02 | 5.89 | 4.52 |
| 市盈率(调整) | 13.15 | 20.59 | 16.73 | 12.51 | 12.69 | 18.20 | 5.99 | 4.62 | 6.42 | 4.26 | 5.92 | 6.29 | 8.26 | 33.49 | 36.19 | 29.79 |
| 市盈率(含债去息税) | 13.82 | 21.61 | 17.38 | 13.26 | 12.96 | 17.67 | 5.96 | 4.76 | 6.51 | 4.11 | 6.06 | 6.50 | 8.47 | 34.52 | 36.19 | 29.79 |
| PER(以当期ROE为增长标准) | 0.53 | 0.80 | 0.60 | 0.47 | 0.47 | 0.71 | 0.08 | 0.06 | 0.10 | 0.06 | 0.08 | 0.08 | 0.10 | 0.64 | 1.14 | 1.01 |
| PEG(以3年均净利增长为标准) | (48.73) | 0.41 | 0.30 | 0.24 | 0.24 | 0.19 | 0.05 | 0.04 | 0.06 | 0.03 | 0.06 | 0.07 | 0.07 | 0.32 | 0.60 | 0.51 |
| PEG(以3年均收入增长为标准) | 0.72 | 1.42 | 1.16 | 0.93 | 1.44 | 0.11 | 0.04 | 0.03 | 0.04 | 0.02 | 0.02 | 0.02 | 0.03 | 0.19 | 0.79 | 0.65 |
| 预估总资产报酬率(调整) | 4.93% | 4.13% | 4.54% | 4.49% | 4.72% | 3.40% | 10.08% | 11.64% | 8.68% | 10.94% | 6.85% | 8.31% | 12.30% | 6.02% | 10.57% | 10.04% |
| 预估投入资本报酬率(调整) | 28.41% | 24.14% | 27.25% | 28.53% | 29.32% | 21.67% | 149.24% | 126.83% | 95.34% | 106.24% | 52.68% | 59.50% | 80.88% | 35.04% | 31.98% | 32.46% |
| 预估股东权益报酬率(调整) | 26.04% | 26.95% | 29.07% | 28.08% | 27.69% | 24.87% | 73.85% | 75.26% | 67.83% | 73.23% | 80.50% | 81.62% | 82.24% | 53.81% | 31.68% | 29.40% |
| 自由现金流与营业收入之比 | -35.00% | -1.65% | -0.44% | -10.22% | -29.72% | 8.63% | 6.85% | 7.55% | -22.88% | 17.96% | 17.53% | 34.22% | -3.46% | -4.64% | -17.72% | -28.13% |
| 二级市场自由现金收益率-报表期 | -2.60% | -0.49% | -0.10% | -1.76% | -2.12% | 3.04% | 1.63% | 1.39% | -2.08% | 7.29% | 5.29% | 6.87% | -0.28% | -1.15% | -1.90% | -2.31% |
| 总收入同比增长率 | 23.98% | 14.62% | 13.94% | 11.45% | -4.16% | 18.87% | 19.18% | 25.72% | 21.17% | 12.30% | 326.83% | 343.24% | 358.46% | 429.72% | 34.89% | 35.28% |
| 净利润同比增长率 | 31.56% | 63.96% | 61.30% | 45.91% | 47.76% | 793.00% | 39.32% | 55.10% | -25.03% | -91.16% | -0.73% | 1.44% | 99.35% | 139.68% | 22.55% | 16.52% |
| 当季收入同比增长率 | 23.98% | 16.10% | 18.91% | 25.61% | -4.16% | 18.22% | 7.98% | 30.16% | 21.17% | -56.75% | 301.38% | 329.36% | 358.46% | 1382.41% | 34.29% | 20.95% |
| 当季净利润同比增长率 | 31.56% | 69.46% | 89.78% | 44.32% | 47.76% | 数据为空 | 17.24% | 1944.87% | -25.03% | -147.65% | -3.62% | -91.94% | 99.35% | 494.89% | 31.61% | -6.01% |
| 非经常项占比 | -18.87% | -33.80% | -27.15% | -31.90% | -26.35% | -57.24% | -40.29% | -39.67% | -36.01% | -1185.93% | -76.25% | -88.86% | -20.76% | -11.40% | -1.34% | 1.07% |
| 净利润率(还原) | 8.35% | 8.69% | 8.07% | 7.57% | 8.44% | 7.40% | 6.12% | 6.01% | 5.90% | 22.18% | 6.68% | 6.38% | 8.43% | 8.88% | 17.36% | 15.84% |
| 税前利润率(还原) | 9.76% | 9.52% | 9.13% | 8.64% | 9.32% | 7.39% | 7.34% | 7.11% | 6.94% | 7.76% | 7.71% | 7.88% | 10.01% | 11.01% | 20.16% | 18.26% |
| 主营业务利润率 | 19.94% | 19.62% | 18.34% | 17.23% | 19.13% | 16.97% | 15.54% | 15.25% | 14.85% | 16.10% | 15.96% | 15.42% | 16.81% | 19.05% | 26.60% | 25.00% |
| 当季净利润率(还原) | 8.35% | 10.02% | 9.02% | 6.97% | 8.44% | 10.20% | 6.34% | 6.10% | 5.90% | 55.77% | 7.20% | 4.38% | 8.43% | 7.01% | 19.72% | 14.80% |
| 当季税前利润率(还原) | 9.76% | 10.34% | 10.06% | 8.17% | 9.32% | 7.48% | 7.80% | 7.27% | 6.94% | 7.86% | 7.44% | 5.80% | 10.01% | 9.01% | 23.09% | 16.88% |
| 当季主营业务利润率 | 19.94% | 22.38% | 20.41% | 15.91% | 19.13% | 20.09% | 16.11% | 15.62% | 14.85% | 16.41% | 16.87% | 14.07% | 16.81% | 17.39% | 29.08% | 24.52% |
| 当季权益报酬率(调整) | 5.94% | 10.84% | 7.84% | 7.32% | 6.17% | 10.88% | 14.96% | 16.82% | 15.68% | 37.99% | 30.89% | 24.64% | 34.31% | 37.26% | 11.48% | 7.64% |
| 经营性现金流同比增长率 | 数据为空 | -70.17% | -55.37% | -106.91% | 数据为空 | -6.54% | -0.51% | -33.42% | -29198.19% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 综合业务利润率 | 19.94% | 19.62% | 18.34% | 17.23% | 19.13% | 16.97% | 15.54% | 15.25% | 14.85% | 16.10% | 15.96% | 15.42% | 16.81% | 19.05% | 26.60% | 25.00% |
| 当季综合业务利润率 | 19.94% | 22.38% | 20.41% | 15.91% | 19.13% | 20.09% | 16.11% | 15.62% | 14.85% | 16.41% | 16.87% | 14.07% | 16.81% | 17.39% | 29.08% | 24.52% |
| 总市值 | 545.45 | 699.35 | 624.40 | 436.34 | 445.36 | 451.77 | 414.45 | 343.10 | 330.93 | 262.92 | 211.68 | 243.06 | 409.64 | 732.93 | 373.55 | 287.46 |
| 总市值含债调整 | 571.57 | 725.77 | 653.26 | 461.35 | 456.80 | 462.59 | 416.92 | 356.90 | 339.01 | 275.35 | 224.79 | 256.01 | 422.10 | 741.74 | 373.55 | 287.46 |
| 资本性支出(亿) | 5.62 | 25.79 | 20.48 | 15.20 | 9.08 | 36.79 | 27.73 | 18.67 | 7.84 | 19.83 | 10.04 | 3.94 | 2.09 | 6.93 | 1.34 | 0.98 |
| 资本支出与销售收入比 | 6.55% | 6.77% | 7.89% | 8.99% | 13.13% | 11.07% | 12.17% | 12.30% | 10.85% | 7.10% | 5.25% | 3.26% | 3.51% | 2.78% | 3.00% | 3.62% |
| 总市值中的现金比例 | 19.71% | 19.67% | 23.68% | 29.51% | 27.56% | 33.04% | 26.70% | 36.55% | 31.03% | 43.55% | 39.75% | 38.58% | 12.46% | 6.85% | 6.34% | 8.68% |
| 生息负债与净资产比率 | 21.07% | 22.42% | 26.68% | 25.18% | 11.87% | 11.93% | 7.02% | 44.11% | 29.25% | 51.06% | 80.65% | 98.68% | 83.32% | 22.77% | 0.00% | 0.00% |
| 营业费用与收入之比 | 1.79% | 2.12% | 2.42% | 1.99% | 2.15% | 2.37% | 2.37% | 2.30% | 2.13% | 1.66% | 1.78% | 1.66% | 1.23% | 1.55% | 0.95% | 1.21% |
| 管理费用与收入之比 | 8.53% | 8.09% | 6.68% | 6.65% | 7.46% | 6.81% | 5.45% | 5.29% | 4.91% | 6.02% | 5.64% | 5.10% | 5.09% | 6.67% | 6.12% | 6.03% |
| 财务费用与收入之比 | -0.14% | -0.11% | 0.11% | -0.05% | 0.21% | 0.41% | 0.38% | 0.55% | 0.86% | 0.65% | 0.82% | 0.79% | 0.48% | -0.18% | -0.63% | -0.50% |
| 期间费用占收入比 | 10.17% | 10.11% | 9.21% | 8.59% | 9.82% | 9.58% | 8.20% | 8.14% | 7.90% | 8.34% | 8.24% | 7.55% | 6.80% | 8.03% | 6.45% | 6.74% |
| 当季期间费用占收入比 | 10.17% | 12.03% | 10.35% | 7.75% | 9.82% | 12.61% | 8.32% | 8.35% | 7.90% | 8.55% | 9.43% | 8.27% | 6.80% | 8.38% | 5.99% | 7.64% |
| 期间费用占收入比同比增长率 | 3.65% | 5.44% | 12.30% | 5.61% | 24.21% | 14.94% | -0.54% | 7.85% | 16.12% | 3.81% | 27.84% | 11.96% | 18.19% | -17.66% | -13.19% | -15.08% |
| 当季期间费用占收入比同比增长率 | 3.65% | -4.59% | 24.43% | -7.22% | 24.21% | 47.55% | -11.84% | 1.02% | 16.12% | 2.00% | 57.38% | 8.27% | 18.19% | -45.48% | -9.77% | 15.77% |
| 债务杠杆 | 6.79 | 6.98 | 7.59 | 7.82 | 7.72 | 8.05 | 19.57 | 20.40 | 21.48 | 23.20 | 32.11 | 35.43 | 26.94 | 9.40 | 3.27 | 3.49 |
| 生息负债率 | 3.10% | 3.21% | 3.51% | 3.22% | 1.54% | 1.48% | 0.36% | 2.16% | 1.36% | 2.20% | 2.51% | 2.79% | 3.09% | 2.42% | 0.00% | 0.00% |
| 资产负债率 | 85.27% | 85.67% | 86.83% | 87.21% | 87.05% | 87.58% | 94.89% | 95.10% | 95.34% | 95.69% | 96.89% | 97.18% | 96.29% | 89.37% | 69.38% | 71.35% |
| 每股生息负债(元) | 1.30 | 1.32 | 1.44 | 2.50 | 1.14 | 1.08 | 0.28 | 1.56 | 0.92 | 1.41 | 1.60 | 1.59 | 1.53 | 1.08 | 0.00 | 0.00 |
| 生息债务占负债比率 | 3.64% | 3.75% | 4.05% | 3.69% | 1.77% | 1.69% | 0.38% | 2.27% | 1.43% | 2.30% | 2.59% | 2.87% | 3.21% | 2.71% | 0.00% | 0.00% |
| 每股现金保有额(元) | 5.36 | 6.86 | 7.38 | 12.85 | 12.25 | 14.90 | 12.55 | 14.22 | 11.64 | 12.98 | 10.30 | 11.48 | 6.25 | 6.14 | 5.26 | 5.54 |
| 存货环比增长率 | 10.12% | 1.45% | 9.53% | 1.22% | 7.58% | 6.33% | 11.20% | 2.92% | 9.25% | 6.75% | 25.48% | 12.73% | 5.26% | 316.40% | 0.59% | 2.22% |
| 应收帐款环比增长率 | 8.44% | 4.99% | -2.03% | 12.53% | 2.21% | -10.54% | 13.79% | 3.01% | 1.51% | 1.34% | 10.11% | -3.79% | 11.37% | 343.21% | 26.15% | 10.79% |
| 存货同比增长率 | 23.86% | 21.00% | 26.82% | 28.74% | 30.90% | 32.94% | 33.46% | 50.60% | 64.96% | 58.94% | 520.00% | 397.05% | 350.70% | 352.27% | 14.28% | 19.50% |
| 应收帐款同比增长率 | 25.53% | 18.31% | 0.81% | 17.08% | 7.17% | 6.45% | 20.59% | 16.69% | 8.98% | 19.56% | 422.88% | 499.07% | 589.83% | 657.94% | 48.22% | 37.01% |
| 预收帐款同比增长率 | 8.14% | 8.40% | 9.11% | 18.39% | 26.27% | 26.31% | 36.47% | 38.79% | 47.44% | 60.50% | 571.09% | 466.60% | 352.90% | 293.94% | -6.19% | -6.61% |
| 存货周转率 - 单期值 | 0.99 | 0.88 | 0.90 | 0.98 | 0.83 | 0.96 | 1.04 | 1.23 | 1.23 | 1.09 | 4.43 | 5.80 | 6.65 | 1.49 | 1.42 | 1.47 |
| 总资产周转率-单期值 | 0.56 | 0.46 | 0.46 | 0.48 | 0.43 | 0.45 | 0.49 | 0.55 | 0.57 | 0.50 | 2.04 | 2.37 | 2.83 | 0.68 | 0.65 | 0.66 |
| 净资产周转率-单期值 | 3.81 | 3.23 | 3.50 | 3.73 | 3.30 | 3.66 | 9.49 | 11.23 | 12.26 | 11.48 | 65.35 | 84.04 | 76.29 | 6.43 | 2.12 | 2.31 |
| 应收帐款周转率--单期值 | 4.35 | 3.81 | 3.97 | 3.81 | 3.68 | 3.93 | 3.52 | 4.23 | 4.20 | 3.52 | 13.55 | 15.49 | 15.41 | 3.74 | 4.23 | 5.35 |
| 流动资产周转率--单期值 | 0.67 | 0.55 | 0.56 | 0.57 | 0.50 | 0.53 | 0.56 | 0.63 | 0.65 | 0.56 | 2.33 | 2.78 | 3.31 | 1.20 | 0.73 | 0.74 |
| 固定资产周转率--单期值 | 5.19 | 4.29 | 5.21 | 5.46 | 5.20 | 5.58 | 10.93 | 14.84 | 14.09 | 11.25 | 50.90 | 52.53 | 46.33 | 9.93 | 10.47 | 9.92 |
| 股本同比变动率 | 100.00% | 100.00% | 127.20% | 13.60% | 13.60% | 13.60% | 7.96% | 7.96% | 7.96% | 7.96% | 81.56% | 81.56% | 81.56% | 81.56% | 0.00% | 0.00% |
| 税前利润同比增长率 | 37.65% | 80.37% | 52.76% | 41.38% | 40.20% | 2052.70% | 44.60% | 48.38% | -25.55% | -97.06% | -0.83% | 9.11% | 103.23% | 169.24% | 20.51% | 13.90% |
| 每股营运资金(元) | 0.60 | 0.42 | 0.45 | 0.75 | 2.11 | 2.68 | 0.72 | 1.61 | 2.74 | 2.31 | 3.86 | 3.81 | 3.26 | 3.50 | 5.17 | 4.61 |
| 短期借款占营运资金的比例 | 193.26% | 278.09% | 283.64% | 250.64% | 25.46% | 16.79% | 7.88% | 7.89% | 4.02% | 10.03% | 8.64% | 7.94% | 7.42% | 13.74% | 0.00% | 0.00% |
| 每股资本性支出(元) | 0.28 | 1.29 | 1.02 | 1.52 | 0.91 | 3.67 | 3.14 | 2.12 | 0.89 | 2.25 | 1.23 | 0.48 | 0.26 | 0.85 | 0.30 | 0.22 |
| 每股投入资本净额(元) | 7.28 | 7.02 | 6.84 | 12.20 | 11.95 | 11.43 | 5.26 | 6.64 | 6.13 | 6.59 | 8.31 | 7.95 | 7.50 | 7.64 | 7.17 | 6.60 |
| 每股经营活动产生的现金流(元) | (1.22) | 0.97 | 0.97 | (0.21) | (1.15) | 6.53 | 4.92 | 3.42 | (0.98) | 7.94 | 5.33 | 5.54 | 0.00 | (0.57) | (1.47) | (1.48) |
| 投资支出占收入之比 | 6.97% | 7.97% | 8.00% | 9.03% | 13.15% | 11.56% | 12.19% | 12.58% | 10.85% | 7.12% | 5.28% | 3.29% | 3.55% | 7.51% | 3.47% | 4.36% |
| 存货储存期(天) | 364.19 | 409.78 | 400.05 | 368.43 | 432.62 | 373.98 | 344.57 | 292.57 | 293.46 | 330.89 | 81.34 | 62.07 | 54.11 | 242.39 | 252.87 | 244.98 |
| 应付帐款付款期(天) | 117.32 | 131.63 | 154.79 | 147.48 | 162.19 | 141.99 | 136.87 | 114.58 | 115.27 | 115.14 | 28.01 | 22.19 | 15.55 | 61.40 | 58.81 | 54.77 |
| 应收帐款回收期(天) | 82.75 | 94.61 | 90.65 | 94.59 | 97.74 | 91.66 | 102.20 | 85.14 | 85.75 | 102.36 | 26.57 | 23.24 | 23.35 | 96.14 | 85.19 | 67.34 |
| 预付帐款占用期(天) | 74.03 | 89.06 | 100.28 | 104.16 | 123.77 | 103.39 | 139.53 | 122.37 | 121.34 | 132.61 | 38.94 | 32.19 | 28.63 | 94.72 | 105.04 | 107.40 |
| 预收帐款信用期(天) | 321.26 | 385.33 | 398.44 | 389.16 | 440.45 | 407.42 | 415.02 | 346.41 | 327.99 | 383.44 | 95.36 | 79.50 | 66.02 | 268.29 | 238.18 | 243.54 |
| 现金占总资产比例 | 12.77% | 16.72% | 18.00% | 16.59% | 16.49% | 20.44% | 16.12% | 19.65% | 17.30% | 20.28% | 16.12% | 20.16% | 12.67% | 13.80% | 24.23% | 25.96% |
| 存货占总资产比例 | 45.24% | 42.04% | 41.50% | 40.08% | 41.32% | 39.13% | 39.15% | 37.88% | 39.57% | 38.08% | 38.58% | 34.51% | 35.34% | 37.18% | 33.25% | 33.61% |
| 总资产同比增加比例 | 13.13% | 12.63% | 19.65% | 21.68% | 25.37% | 29.35% | 31.53% | 37.18% | 47.32% | 55.20% | 434.28% | 384.10% | 324.21% | 277.77% | 10.22% | 10.02% |
| 应付款项占总资产比例 | 14.57% | 13.50% | 16.06% | 16.05% | 15.49% | 14.86% | 15.55% | 14.84% | 15.54% | 13.25% | 13.29% | 12.34% | 10.16% | 9.42% | 7.73% | 7.51% |
| 应收款项占总资产比例 | 15.08% | 14.24% | 13.58% | 14.66% | 13.59% | 13.55% | 16.12% | 15.24% | 15.90% | 16.47% | 17.58% | 17.91% | 21.50% | 21.38% | 17.96% | 14.48% |
| 预收款项占总资产比例 | 58.56% | 57.98% | 59.68% | 60.32% | 61.26% | 60.24% | 65.44% | 62.00% | 60.82% | 61.69% | 63.07% | 61.28% | 60.77% | 59.65% | 50.21% | 52.36% |
| 预付款项占总资产比例 | 9.20% | 9.14% | 10.40% | 11.33% | 11.82% | 10.82% | 15.85% | 15.85% | 16.36% | 15.26% | 18.47% | 17.90% | 18.70% | 14.53% | 13.81% | 14.73% |
| 固定资产占总资产比例 | 10.81% | 10.79% | 8.85% | 8.74% | 8.22% | 8.15% | 4.44% | 3.71% | 4.05% | 4.40% | 4.00% | 4.52% | 6.11% | 6.89% | 6.19% | 6.67% |
| 无形资产占总资产比例 | 1.15% | 1.19% | 1.14% | 1.22% | 1.24% | 1.23% | 1.08% | 1.14% | 0.87% | 0.92% | 0.73% | 0.74% | 0.87% | 0.96% | 0.31% | 0.31% |
| 流动比例 | 1.02 | 1.01 | 1.01 | 1.01 | 1.03 | 1.04 | 1.01 | 1.03 | 1.05 | 1.04 | 1.07 | 1.08 | 1.08 | 1.10 | 1.36 | 1.32 |
| 速动比率 | 0.47 | 0.51 | 0.52 | 0.54 | 0.53 | 0.57 | 0.57 | 0.59 | 0.59 | 0.60 | 0.62 | 0.67 | 0.66 | 0.64 | 0.86 | 0.82 |
| 综合税率 | 1.49% | 1.04% | 1.26% | 1.31% | 0.83% | 0.17% | 1.03% | 0.91% | 0.82% | -0.28% | 0.72% | 1.03% | 1.46% | 1.49% | 3.17% | 2.78% |
| 实际所得税率 | 13.68% | 5.95% | 8.40% | 9.85% | 4.10% | -1.17% | 15.81% | 15.04% | 14.26% | -187.45% | 12.75% | 18.50% | 15.37% | 12.59% | 13.86% | 13.25% |
| 可持续增长率 | 31.79% | 28.09% | 28.26% | 28.21% | 27.87% | 27.10% | 58.08% | 67.46% | 72.34% | 254.77% | 436.68% | 536.17% | 643.13% | 57.11% | 36.77% | 36.56% |
| 净利润现金含量 | -394.02% | 75.75% | 113.35% | -20.77% | -243.83% | 416.41% | 409.69% | 438.46% | -272.52% | 3978.82% | 573.68% | 1021.31% | 0.70% | -23.21% | -86.21% | -152.86% |
| 主营业务收入现金含量 | 55.08% | 100.95% | 101.36% | 98.99% | 101.60% | 114.42% | 118.07% | 111.23% | 97.53% | 131.36% | 132.75% | 139.57% | 112.15% | 91.25% | 66.06% | 64.07% |
| 经营性现金周期(天) | 466.48 | 533.39 | 533.65 | 525.03 | 586.39 | 525.31 | 553.26 | 466.11 | 467.57 | 518.68 | 137.11 | 110.84 | 100.05 | 403.60 | 371.86 | 353.15 |
| 单位收入需投入现金 | 0.36 | 0.32 | 0.32 | 0.32 | 0.33 | 0.25 | 0.27 | 0.28 | 0.33 | 0.28 | 0.32 | 0.30 | 0.34 | 0.35 | 0.36 | 0.35 |
| 单位收入产生的现金 | 0.09 | 0.10 | 0.09 | 0.09 | 0.10 | 0.08 | 0.07 | 0.06 | 0.06 | 0.08 | 0.07 | 0.07 | 0.09 | 0.10 | 0.18 | 0.16 |
| 单位收入可用于增长的现金 | 0.02 | 0.03 | 0.01 | (0.00) | (0.04) | (0.03) | (0.06) | (0.06) | (0.05) | 0.01 | 0.02 | 0.04 | 0.05 | 0.07 | 0.15 | 0.13 |
| 市值环比增长 | -22.01% | 12.00% | 43.10% | -2.02% | -1.42% | 9.00% | 20.80% | 3.68% | 25.86% | 24.21% | -12.91% | -40.67% | -44.11% | 96.21% | 29.95% | 49.18% |
| 主评级建议 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 中性 | 良 可关注 | 优 待定 | 良 可关注 | 良 可关注 | 优 待定 | 优 待定 | 优 待定 | 中性 | 良 可关注 | 中性 |
| 次评级(敏感性) | 中性 | 中性 | 良 可关注 | 优 待定 | 中性 | 中性 | 中性 | 优 待定 | 良 可关注 | 良 可关注 | 优 待定 | 优 待定 | 优 待定 | 中性 | 良 可关注 | 中性 |
| 东方电气 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 伊利股份 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 34.55 | 38.26 | 41.93 | 29.38 | 32.31 | 26.48 | 19.67 | 14.81 | 12.31 | 8 | 9.28 | 16.33 | 19.76 | 31.85 | 33.89 | 31.16 | 25.5 | 26.5 |
| 赢利能力评分 | 54.86 | 52.47 | 59.45 | 65.14 | 53.78 | 63.56 | 数据为空 | 67.93 | 28.27 | 15.00 | 16.23 | 17.51 | 18.45 | 15.00 | 56.25 | 53.09 | 54.43 | 53.77 |
| 成长能力评分 | 77.33 | 47.94 | 57.41 | 76.41 | 55.00 | 数据为空 | 数据为空 | 64.77 | 66.85 | 数据为空 | 44.51 | 49.59 | 47.34 | 27.73 | 64.47 | 50.99 | 56.01 | 83.58 |
| 估值情况评分 | 85.04 | 65.58 | 63.26 | 59.50 | 84.46 | 55.70 | 数据为空 | 50.00 | 90.23 | 91.40 | 57.56 | 47.40 | 45.51 | 24.46 | 67.10 | 69.60 | 75.88 | 70.48 |
| 信用情况评分 | 61.53 | 61.27 | 63.02 | 61.40 | 61.26 | 58.44 | 数据为空 | 57.71 | 57.17 | 56.43 | 64.75 | 66.74 | 67.82 | 66.08 | 61.23 | 61.98 | 62.90 | 61.88 |
| 综合情况评价 | 70.60 | 55.92 | 60.33 | 67.49 | 62.25 | 数据为空 | 数据为空 | 61.83 | 58.71 | 数据为空 | 41.96 | 41.02 | 40.17 | 19.43 | 62.47 | 58.30 | 62.19 | 68.54 |
| 报表期每股收益(元) | 0.18 | 0.97 | 0.69 | 0.43 | 0.16 | 0.81 | 0.66 | 0.32 | 0.14 | (2.11) | (0.14) | 0.15 | 0.08 | (0.03) | 0.64 | 0.44 | 0.21 | 0.67 |
| 预估全年每股收益(调整) | 0.79 | 0.66 | 0.80 | 0.94 | 0.62 | 0.74 | 数据为空 | (4.82) | (3.84) | (1.91) | 0.03 | (0.01) | (0.02) | (0.03) | 0.79 | 0.71 | 0.72 | 0.66 |
| 每股净资产(元) | 5.81 | 5.64 | 5.35 | 5.08 | 4.80 | 4.64 | 4.47 | 4.13 | 4.20 | 4.04 | 6.01 | 6.20 | 7.23 | 7.07 | 6.24 | 6.10 | 5.97 | 5.71 |
| 每股自由现金流(元) | (0.68) | (0.62) | 1.08 | 0.52 | 0.34 | 1.83 | 2.78 | 1.58 | 0.47 | (0.78) | 0.83 | 1.11 | 0.32 | (0.36) | 0.68 | 0.99 | 0.45 | (2.06) |
| 当季净利润 | 1.45 | 2.26 | 2.06 | 2.20 | 1.25 | 1.22 | 2.72 | 1.41 | 1.13 | (15.78) | (2.26) | 0.61 | 0.56 | (3.51) | 1.03 | 1.18 | 1.09 | 0.50 |
| 当季主营业务收入 | 90.61 | 61.40 | 87.74 | 77.36 | 70.14 | 50.28 | 70.35 | 71.38 | 51.22 | 25.49 | 75.99 | 67.64 | 47.47 | 46.22 | 53.83 | 54.49 | 39.05 | 38.58 |
| 预估全年净利润(调整) | 6.28 | 5.31 | 6.39 | 7.55 | 4.96 | 5.90 | 数据为空 | (38.53) | (30.71) | (15.26) | 0.21 | (0.09) | (0.10) | (0.20) | 4.08 | 3.69 | 3.74 | 3.42 |
| 预估全年主营业务收入 | 383.21 | 296.65 | 296.55 | 292.63 | 333.08 | 243.24 | 218.69 | 230.69 | 233.69 | 216.59 | 251.04 | 238.23 | 235.33 | 193.60 | 192.93 | 192.67 | 196.12 | 163.39 |
| 市净率 | 5.95 | 6.78 | 7.84 | 5.79 | 6.73 | 5.71 | 4.40 | 3.58 | 2.93 | 1.98 | 1.55 | 2.63 | 2.73 | 4.51 | 5.43 | 5.11 | 4.27 | 4.64 |
| 市销率(折算为全年数据) | 0.81 | 1.14 | 1.23 | 0.91 | 0.87 | 1.00 | 0.86 | 0.60 | 0.54 | 0.45 | 0.37 | 0.62 | 0.62 | 1.17 | 0.98 | 0.91 | 0.75 | 0.91 |
| 市盈率(调整) | 43.97 | 57.62 | 52.44 | 31.11 | 52.09 | 35.88 | 数据为空 | (3.07) | (3.20) | (4.19) | 345.58 | (1497.46) | (1259.83) | (1039.16) | 42.86 | 43.64 | 35.18 | 40.07 |
| 市盈率(含债去息税) | 49.38 | 65.28 | 57.49 | 34.73 | 57.24 | 39.51 | 数据为空 | (3.55) | (3.94) | (6.11) | 114.28 | (1474.64) | (1853.39) | (1026.28) | 43.44 | 44.66 | 37.70 | 41.49 |
| PER(以当期ROE为增长标准) | 4.03 | 5.25 | 3.92 | 2.06 | 4.86 | 2.45 | 数据为空 | (0.01) | 0.00 | 0.14 | 262.53 | 8176.28 | 8428.22 | 2366.36 | 3.51 | 3.99 | 3.37 | 3.58 |
| PEG(以3年均净利增长为标准) | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | (1.18) | 31.01 | 41.44 | 45.15 | 2.27 | 2.93 | 2.39 | 1.94 |
| PEG(以3年均收入增长为标准) | 2.33 | 4.24 | 3.74 | 2.34 | 2.81 | 2.78 | 数据为空 | (0.29) | (0.31) | (0.28) | 4.16 | (58.41) | (74.89) | (33.44) | 1.42 | 1.46 | 1.21 | 1.11 |
| 预估总资产报酬率(调整) | 3.81% | 3.46% | 4.27% | 5.17% | 3.56% | 4.49% | 数据为空 | -31.04% | -26.03% | -12.96% | 0.18% | -0.08% | -0.10% | -0.20% | 4.65% | 4.24% | 4.47% | 4.54% |
| 预估投入资本报酬率(调整) | 8.32% | 7.55% | 10.70% | 12.88% | 8.62% | 10.39% | 数据为空 | -85.10% | -61.26% | -28.51% | 0.41% | -0.16% | -0.21% | -0.41% | 10.70% | 9.80% | 9.67% | 9.82% |
| 预估股东权益报酬率(调整) | 12.26% | 12.44% | 14.65% | 16.89% | 11.78% | 16.15% | 数据为空 | 478.87% | -1816.12% | -45.05% | 0.44% | -0.18% | -0.22% | -0.43% | 12.37% | 11.20% | 11.17% | 11.60% |
| 自由现金流与营业收入之比 | -6.00% | -1.68% | 3.68% | 2.83% | 3.87% | 6.02% | 11.53% | 10.31% | 7.31% | -2.87% | 3.49% | 7.72% | 4.51% | -1.25% | 2.38% | 5.47% | 5.95% | -6.50% |
| 二级市场自由现金收益率-报表期 | -1.51% | -1.31% | 2.19% | 1.41% | 0.86% | 5.53% | 10.88% | 7.41% | 2.42% | -5.11% | 5.60% | 5.19% | 1.27% | -0.97% | 1.59% | 2.55% | 1.38% | -6.16% |
| 总收入同比增长率 | 29.18% | 21.96% | 21.92% | 20.31% | 36.94% | 12.30% | 0.97% | 6.51% | 7.90% | 11.87% | 29.67% | 23.06% | 21.56% | 18.49% | 18.08% | 17.92% | 20.03% | 34.20% |
| 净利润同比增长率 | 16.20% | 20.00% | 4.69% | 35.58% | 10.07% | 数据为空 | 数据为空 | 117.57% | 103.59% | 数据为空 | -133.02% | -48.60% | -48.87% | -105.98% | 12.41% | 12.71% | 18.36% | 17.45% |
| 当季收入同比增长率 | 29.18% | 22.12% | 24.73% | 8.38% | 36.94% | 97.30% | -7.43% | 5.54% | 7.90% | -44.86% | 41.16% | 24.13% | 21.56% | 19.80% | 18.36% | 16.45% | 20.03% | 23.87% |
| 当季净利润同比增长率 | 16.20% | 86.21% | -24.20% | 56.09% | 10.07% | 数据为空 | 数据为空 | 130.30% | 103.59% | 数据为空 | -318.85% | -48.35% | -48.87% | -796.08% | 11.76% | 7.98% | 18.36% | 15.58% |
| 非经常项占比 | 38.31% | 34.01% | 13.10% | 16.44% | 35.86% | 10.87% | 16.65% | 10.57% | 8.24% | 10.74% | 19.08% | 34.87% | 8.71% | -20.73% | -3.97% | 5.92% | 7.87% | 1.28% |
| 净利润率(还原) | 1.16% | 1.77% | 2.07% | 2.01% | 1.25% | 2.38% | 2.30% | 1.83% | 2.04% | -7.05% | -1.88% | 0.80% | 1.10% | -0.11% | 2.31% | 2.31% | 2.62% | 2.09% |
| 税前利润率(还原) | 1.68% | 1.97% | 2.58% | 2.57% | 1.56% | 2.99% | 2.93% | 2.56% | 2.62% | -8.19% | 0.15% | 1.53% | 1.34% | 0.54% | 3.09% | 3.12% | 3.67% | 3.41% |
| 主营业务利润率 | 31.30% | 29.97% | 29.92% | 31.29% | 31.69% | 34.69% | 35.45% | 35.04% | 34.62% | 26.26% | 28.49% | 28.74% | 26.32% | 25.46% | 26.25% | 26.77% | 27.07% | 27.26% |
| 当季净利润率(还原) | 1.16% | 0.62% | 2.17% | 2.70% | 1.25% | 2.68% | 3.11% | 1.68% | 2.04% | -45.82% | -5.94% | 0.59% | 1.10% | -7.81% | 2.31% | 2.09% | 2.62% | 1.46% |
| 当季税前利润率(还原) | 1.68% | -0.36% | 2.59% | 3.47% | 1.56% | 3.23% | 3.57% | 2.52% | 2.62% | -70.77% | -1.93% | 1.66% | 1.34% | -7.59% | 3.04% | 2.74% | 3.67% | 3.66% |
| 当季主营业务利润率 | 31.30% | 30.16% | 27.62% | 30.93% | 31.69% | 31.76% | 36.17% | 35.34% | 34.62% | 9.59% | 28.10% | 30.43% | 26.32% | 22.97% | 25.33% | 26.56% | 27.07% | 30.80% |
| 当季权益报酬率(调整) | 1.93% | 0.76% | 4.46% | 5.13% | 2.09% | 3.74% | 5.91% | 3.74% | 3.10% | -43.93% | -3.43% | 0.51% | 1.05% | -7.83% | 4.03% | 3.61% | 3.25% | 1.96% |
| 经营性现金流同比增长率 | -72.01% | -27.32% | -37.45% | -34.31% | 7.91% | 1011.23% | 81.98% | 21.68% | 39.25% | -76.54% | -3.68% | -3.56% | -14.35% | 57.08% | 31.77% | 194.01% | 1266.62% | -26.06% |
| 综合业务利润率 | 31.30% | 29.97% | 29.92% | 31.29% | 31.69% | 34.69% | 35.45% | 35.04% | 34.62% | 26.26% | 28.49% | 28.74% | 26.32% | 25.46% | 26.25% | 26.77% | 27.07% | 27.26% |
| 当季综合业务利润率 | 31.30% | 30.16% | 27.62% | 30.93% | 31.69% | 31.76% | 36.17% | 35.34% | 34.62% | 9.59% | 28.10% | 30.43% | 26.32% | 22.97% | 25.33% | 26.56% | 27.07% | 30.80% |
| 总市值 | 276.17 | 305.82 | 335.16 | 234.84 | 258.26 | 211.66 | 157.23 | 118.38 | 98.40 | 63.95 | 74.18 | 130.53 | 131.62 | 212.15 | 175.03 | 160.93 | 131.70 | 136.86 |
| 总市值含债调整 | 308.17 | 333.88 | 362.80 | 262.67 | 286.57 | 240.32 | 185.82 | 136.13 | 120.59 | 92.46 | 86.78 | 141.57 | 140.49 | 222.36 | 185.72 | 171.36 | 144.62 | 146.02 |
| 资本性支出(亿) | 7.04 | 19.72 | 7.70 | 5.99 | 3.01 | 5.64 | 3.90 | 2.85 | 1.56 | 8.04 | 7.71 | 3.85 | 1.67 | 10.21 | 11.40 | 8.08 | 2.12 | 15.58 |
| 资本支出与销售收入比 | 7.77% | 6.65% | 3.27% | 4.06% | 4.29% | 2.32% | 2.02% | 2.33% | 3.05% | 3.71% | 4.03% | 3.34% | 3.52% | 5.27% | 7.74% | 8.64% | 5.44% | 9.54% |
| 总市值中的现金比例 | 12.37% | 10.93% | 14.09% | 18.49% | 16.81% | 19.43% | 34.63% | 32.84% | 28.91% | 43.39% | 33.74% | 20.02% | 14.06% | 8.35% | 5.60% | 10.05% | 12.22% | 7.39% |
| 生息负债与净资产比率 | 68.94% | 62.19% | 64.68% | 68.56% | 73.77% | 77.24% | 80.04% | 53.74% | 66.18% | 88.34% | 26.26% | 22.27% | 18.40% | 21.68% | 33.17% | 33.11% | 41.89% | 31.05% |
| 营业费用与收入之比 | 25.61% | 22.95% | 22.89% | 24.46% | 25.67% | 26.71% | 28.02% | 28.19% | 27.68% | 25.54% | 23.86% | 22.48% | 19.42% | 20.20% | 20.47% | 20.83% | 19.78% | 20.73% |
| 管理费用与收入之比 | 4.07% | 5.13% | 4.50% | 4.26% | 4.37% | 4.90% | 4.37% | 4.10% | 4.04% | 8.84% | 4.49% | 4.74% | 5.47% | 4.57% | 2.52% | 2.62% | 3.31% | 3.16% |
| 财务费用与收入之比 | -0.06% | -0.07% | -0.04% | 0.01% | 0.09% | 0.09% | 0.14% | 0.18% | 0.28% | 0.07% | -0.02% | -0.01% | 0.09% | 0.15% | 0.16% | 0.20% | 0.31% | 0.09% |
| 期间费用占收入比 | 29.62% | 28.00% | 27.35% | 28.73% | 30.13% | 31.70% | 32.52% | 32.48% | 31.99% | 34.45% | 28.33% | 27.21% | 24.98% | 24.92% | 23.15% | 23.65% | 23.40% | 23.99% |
| 当季期间费用占收入比 | 29.62% | 30.52% | 25.03% | 27.46% | 30.13% | 28.53% | 32.60% | 32.82% | 31.99% | 80.36% | 30.04% | 28.77% | 24.98% | 30.56% | 22.29% | 23.83% | 23.40% | 27.23% |
| 期间费用占收入比同比增长率 | -1.68% | -11.65% | -15.91% | -11.55% | -5.84% | -8.01% | 14.79% | 19.37% | 28.09% | 38.25% | 22.37% | 15.04% | 6.74% | 3.90% | 0.73% | 4.36% | -0.49% | -3.02% |
| 当季期间费用占收入比同比增长率 | -1.68% | 6.99% | -23.23% | -16.35% | -5.84% | -64.50% | 8.54% | 14.08% | 28.09% | 162.94% | 34.76% | 20.74% | 6.74% | 12.23% | -5.35% | 7.98% | -0.49% | 17.69% |
| 债务杠杆 | 3.55 | 3.40 | 3.50 | 3.60 | 3.62 | 3.55 | 3.85 | 3.76 | 3.52 | 3.65 | 2.46 | 2.34 | 2.14 | 2.16 | 2.72 | 2.76 | 2.71 | 2.55 |
| 生息负债率 | 19.43% | 18.26% | 18.46% | 19.06% | 20.35% | 21.79% | 20.81% | 14.30% | 18.81% | 24.20% | 10.69% | 9.51% | 8.61% | 10.03% | 12.18% | 11.99% | 15.44% | 12.16% |
| 资产负债率 | 71.81% | 70.63% | 71.46% | 72.20% | 72.41% | 71.79% | 74.00% | 73.39% | 71.57% | 72.60% | 59.30% | 57.31% | 53.21% | 53.73% | 63.29% | 63.78% | 63.14% | 60.83% |
| 每股生息负债(元) | 4.00 | 3.51 | 3.46 | 3.48 | 3.54 | 3.58 | 3.58 | 2.22 | 2.78 | 3.57 | 1.58 | 1.38 | 1.33 | 1.53 | 2.07 | 2.02 | 2.50 | 1.77 |
| 生息债务占负债比率 | 27.06% | 25.86% | 25.83% | 26.40% | 28.11% | 30.35% | 28.12% | 19.48% | 26.28% | 33.34% | 18.03% | 16.59% | 16.18% | 18.67% | 19.24% | 18.80% | 24.45% | 19.99% |
| 每股现金保有额(元) | 4.27 | 4.18 | 5.91 | 5.43 | 5.43 | 5.15 | 6.81 | 4.86 | 3.56 | 3.47 | 3.13 | 3.27 | 2.78 | 2.66 | 1.90 | 3.13 | 3.12 | 1.96 |
| 存货环比增长率 | -3.81% | 19.00% | 5.64% | 14.34% | -2.09% | 55.51% | -17.12% | -14.43% | -17.61% | -8.97% | 1.23% | 10.65% | 14.05% | 15.58% | -7.48% | -1.46% | 9.58% | 30.16% |
| 应收帐款环比增长率 | 13.03% | -25.57% | -1.09% | 34.67% | 19.03% | -22.51% | 15.16% | 23.73% | 0.22% | -43.32% | 26.59% | 13.67% | 17.82% | -49.01% | 1.97% | -13.87% | 33.37% | 17.02% |
| 存货同比增长率 | 38.26% | 40.75% | 83.92% | 44.29% | 7.98% | -9.14% | -46.82% | -35.04% | -16.00% | 16.29% | 47.65% | 34.95% | 20.17% | 15.46% | 30.02% | 16.39% | 27.24% | 78.17% |
| 应收帐款同比增长率 | 12.05% | 18.00% | 22.85% | 43.05% | 31.44% | 10.66% | -19.05% | -11.02% | -18.25% | -3.89% | -13.55% | -30.36% | -47.24% | -40.27% | 37.07% | 30.53% | 141.22% | 112.69% |
| 预收帐款同比增长率 | 130.28% | 123.09% | 89.65% | 95.93% | 44.82% | -32.89% | -47.99% | -62.98% | 7.21% | 46.02% | 60.44% | 138.04% | 85.02% | 125.44% | 157.62% | 80.48% | 37.85% | 25.98% |
| 存货周转率 - 单期值 | 10.50 | 8.01 | 9.52 | 9.72 | 12.57 | 8.60 | 11.89 | 10.46 | 9.12 | 7.84 | 8.04 | 7.69 | 8.68 | 8.26 | 9.41 | 8.63 | 8.63 | 7.85 |
| 总资产周转率-单期值 | 2.33 | 1.93 | 1.98 | 2.00 | 2.39 | 1.85 | 1.59 | 1.86 | 1.98 | 1.84 | 2.13 | 2.05 | 2.29 | 1.90 | 2.20 | 2.22 | 2.34 | 2.17 |
| 净资产周转率-单期值 | 8.26 | 6.57 | 6.94 | 7.21 | 8.68 | 6.56 | 6.12 | 6.98 | 6.97 | 6.71 | 5.23 | 4.80 | 4.89 | 4.11 | 5.99 | 6.12 | 6.36 | 5.54 |
| 应收帐款周转率--单期值 | 154.22 | 134.93 | 100.40 | 97.99 | 150.20 | 130.56 | 90.96 | 110.51 | 138.51 | 128.65 | 84.52 | 101.54 | 114.02 | 110.52 | 56.16 | 57.19 | 50.14 | 55.71 |
| 流动资产周转率--单期值 | 4.90 | 3.81 | 3.69 | 3.76 | 4.65 | 3.36 | 3.15 | 3.92 | 4.29 | 3.87 | 4.30 | 4.47 | 5.01 | 4.70 | 4.95 | 4.60 | 5.06 | 4.61 |
| 固定资产周转率--单期值 | 6.97 | 5.31 | 5.76 | 5.82 | 6.57 | 4.76 | 4.44 | 4.60 | 4.76 | 4.33 | 5.08 | 5.15 | 5.21 | 4.39 | 5.05 | 5.06 | 5.50 | 4.73 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 20.00% | 20.00% | 54.77% | 54.77% | 28.97% | 28.97% | 0.00% | 0.00% | 32.00% | 32.00% |
| 税前利润同比增长率 | 33.69% | 5.14% | 2.74% | 24.17% | 7.37% | -141.51% | 7653.17% | 62.46% | 110.85% | -1938.15% | -98.07% | -29.19% | -54.86% | -81.06% | 3.68% | 6.60% | 15.59% | 14.27% |
| 每股营运资金(元) | (3.78) | (3.30) | (2.69) | (2.48) | (2.69) | (2.76) | (2.60) | (2.96) | (3.10) | (3.48) | (1.04) | (0.50) | (0.52) | (0.68) | (3.21) | (2.03) | (1.64) | (1.53) |
| 短期借款占营运资金的比例 | -102.52% | -102.16% | -123.04% | -133.38% | -124.61% | -121.70% | -127.88% | -64.33% | -78.44% | -97.12% | -137.93% | -245.27% | -220.74% | -197.43% | -60.10% | -92.15% | -142.40% | -108.72% |
| 每股资本性支出(元) | 0.88 | 2.47 | 0.96 | 0.75 | 0.38 | 0.71 | 0.49 | 0.36 | 0.20 | 1.01 | 0.96 | 0.48 | 0.25 | 1.53 | 2.21 | 1.56 | 0.41 | 3.02 |
| 每股投入资本净额(元) | 9.45 | 8.80 | 7.48 | 7.33 | 7.20 | 7.10 | 7.39 | 5.67 | 6.27 | 6.70 | 6.58 | 6.75 | 7.56 | 7.52 | 7.39 | 7.29 | 7.50 | 6.74 |
| 每股经营活动产生的现金流(元) | 0.20 | 1.84 | 2.05 | 1.27 | 0.72 | 2.54 | 3.27 | 1.94 | 0.66 | 0.23 | 1.80 | 1.59 | 0.57 | 1.17 | 2.89 | 2.56 | 0.86 | 0.96 |
| 投资支出占收入之比 | 9.36% | 7.47% | 3.66% | 4.46% | 4.59% | 3.05% | 2.21% | 2.60% | 3.20% | 4.45% | 4.84% | 4.21% | 3.54% | 7.62% | 11.07% | 9.05% | 5.62% | 9.97% |
| 存货储存期(天) | 34.28 | 44.96 | 37.83 | 37.05 | 28.63 | 41.88 | 30.28 | 34.43 | 39.47 | 45.89 | 44.78 | 46.81 | 41.48 | 43.59 | 38.26 | 41.72 | 41.70 | 45.86 |
| 应付帐款付款期(天) | 63.91 | 64.46 | 75.14 | 85.77 | 68.26 | 77.73 | 127.47 | 117.86 | 88.71 | 65.14 | 69.94 | 71.78 | 61.44 | 54.04 | 72.49 | 77.12 | 60.23 | 59.75 |
| 应收帐款回收期(天) | 2.33 | 2.67 | 3.59 | 3.67 | 2.40 | 2.76 | 3.96 | 3.26 | 2.60 | 2.80 | 4.26 | 3.55 | 3.16 | 3.26 | 6.41 | 6.30 | 7.18 | 6.46 |
| 预付帐款占用期(天) | 23.93 | 21.57 | 10.54 | 21.37 | 15.27 | 12.98 | 13.41 | 12.23 | 14.08 | 6.45 | 9.76 | 11.59 | 11.40 | 12.47 | 14.03 | 10.76 | 7.48 | 10.29 |
| 预收帐款信用期(天) | 10.03 | 19.95 | 8.85 | 6.34 | 5.01 | 10.91 | 6.33 | 4.11 | 4.93 | 18.25 | 10.60 | 10.74 | 4.57 | 13.98 | 8.59 | 5.58 | 2.96 | 7.35 |
| 现金占总资产比例 | 20.74% | 21.75% | 31.53% | 29.75% | 31.21% | 31.28% | 39.63% | 31.32% | 24.11% | 23.55% | 21.22% | 22.50% | 17.97% | 17.41% | 11.17% | 18.60% | 19.23% | 13.45% |
| 存货占总资产比例 | 15.09% | 16.82% | 14.50% | 14.08% | 12.92% | 13.96% | 8.59% | 11.47% | 14.11% | 17.15% | 18.82% | 18.88% | 19.25% | 17.08% | 17.12% | 18.68% | 19.70% | 20.00% |
| 总资产同比增加比例 | 18.39% | 16.80% | 8.99% | 17.60% | 17.88% | 11.64% | 16.50% | 6.88% | 14.60% | 15.79% | 34.35% | 33.56% | 23.02% | 35.21% | 23.52% | 28.20% | 35.66% | 38.06% |
| 应付款项占总资产比例 | 28.14% | 24.11% | 28.80% | 32.59% | 30.81% | 25.90% | 36.17% | 39.27% | 31.71% | 24.34% | 29.39% | 28.94% | 28.51% | 21.17% | 32.45% | 34.54% | 28.45% | 26.05% |
| 应收款项占总资产比例 | 1.77% | 1.67% | 2.31% | 2.39% | 1.87% | 1.66% | 2.05% | 1.97% | 1.67% | 1.67% | 2.95% | 2.36% | 2.35% | 2.01% | 4.58% | 4.53% | 5.47% | 4.56% |
| 预收款项占总资产比例 | 7.59% | 12.52% | 5.69% | 4.13% | 3.90% | 6.56% | 3.27% | 2.48% | 3.18% | 10.90% | 7.33% | 7.16% | 3.39% | 8.65% | 6.14% | 4.02% | 2.26% | 5.19% |
| 预付款项占总资产比例 | 10.54% | 8.07% | 4.04% | 8.12% | 6.89% | 4.33% | 3.81% | 4.08% | 5.03% | 2.41% | 4.10% | 4.67% | 5.29% | 4.89% | 6.28% | 4.82% | 3.53% | 4.49% |
| 固定资产占总资产比例 | 33.41% | 36.39% | 34.36% | 34.46% | 36.44% | 38.85% | 35.87% | 40.44% | 41.65% | 42.50% | 41.87% | 39.84% | 43.83% | 43.32% | 43.55% | 43.82% | 42.57% | 45.88% |
| 无形资产占总资产比例 | 3.18% | 3.00% | 2.62% | 1.98% | 1.89% | 2.02% | 1.54% | 1.73% | 1.89% | 1.91% | 1.88% | 1.56% | 1.75% | 1.77% | 1.49% | 1.54% | 1.62% | 1.86% |
| 流动比例 | 0.73 | 0.74 | 0.79 | 0.80 | 0.78 | 0.76 | 0.79 | 0.73 | 0.69 | 0.66 | 0.87 | 0.94 | 0.93 | 0.91 | 0.68 | 0.80 | 0.83 | 0.82 |
| 速动比率 | 0.50 | 0.49 | 0.57 | 0.60 | 0.59 | 0.55 | 0.66 | 0.56 | 0.48 | 0.41 | 0.54 | 0.59 | 0.54 | 0.57 | 0.40 | 0.49 | 0.50 | 0.47 |
| 综合税率 | 1.22% | 0.49% | 0.92% | 1.02% | 0.88% | 1.05% | 0.96% | 1.06% | 0.84% | -0.45% | 1.02% | 1.25% | 1.07% | 1.00% | 1.03% | 1.12% | 1.28% | 1.53% |
| 实际所得税率 | 27.68% | 6.78% | 17.57% | 18.88% | 19.13% | 18.06% | 17.09% | 22.68% | 14.94% | 11.19% | 1297.84% | 40.19% | 32.09% | 104.29% | 19.82% | 20.27% | 23.74% | 31.62% |
| 可持续增长率 | 9.56% | 11.65% | 14.38% | 14.51% | 10.89% | 15.59% | 14.07% | 12.79% | 14.25% | -47.29% | -9.82% | 3.86% | 5.39% | -0.44% | 13.83% | 14.13% | 16.66% | 11.59% |
| 净利润现金含量 | 110.51% | 189.73% | 297.03% | 295.09% | 458.78% | 313.26% | 497.12% | 609.06% | 467.98% | -10.82% | -1316.22% | 1089.06% | 684.21% | -3777.50% | 451.22% | 580.47% | 408.43% | 143.76% |
| 主营业务收入现金含量 | 90.84% | 100.98% | 98.30% | 96.47% | 93.73% | 101.30% | 93.43% | 89.61% | 80.11% | 96.51% | 97.41% | 96.58% | 87.61% | 106.69% | 99.41% | 98.14% | 91.89% | 99.92% |
| 经营性现金周期(天) | 44.61 | 51.87 | 40.29 | 46.44 | 34.50 | 40.74 | 36.15 | 37.38 | 40.59 | 43.94 | 47.70 | 50.27 | 45.15 | 54.00 | 49.45 | 48.81 | 47.97 | 53.08 |
| 单位收入需投入现金 | 0.69 | 0.59 | 0.68 | 0.74 | 0.73 | 0.64 | 0.69 | 0.74 | 0.74 | 0.63 | 0.71 | 0.71 | 0.80 | 0.69 | 0.74 | 0.78 | 0.82 | 0.76 |
| 单位收入产生的现金 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.03 | (0.07) | 0.00 | 0.01 | 0.01 | 0.00 | 0.03 | 0.03 | 0.03 | 0.03 |
| 单位收入可用于增长的现金 | (0.06) | (0.05) | (0.01) | (0.02) | (0.03) | 0.01 | 0.01 | (0.00) | (0.00) | (0.10) | (0.04) | (0.02) | (0.02) | (0.05) | (0.05) | (0.06) | (0.02) | (0.07) |
| 市值环比增长 | -9.70% | -8.75% | 42.72% | -9.07% | 22.02% | 34.62% | 32.82% | 20.31% | 53.88% | -13.79% | -43.17% | -0.83% | -37.96% | 21.21% | 8.76% | 22.20% | -3.77% | 26.79% |
| 主评级建议 | 良 可关注 | 中性 | 中性 | 中性 | 中性 | 数据为空 | 数据为空 | 中性 | 中性 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 中性 |
| 次评级(敏感性) | 良 可关注 | 回避 | 中性 | 中性 | 中性 | 数据为空 | 数据为空 | 中性 | 良 可关注 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 良 可关注 |
| 伊利股份 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |