| 飞亚达A | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 当季收盘价 | 16.48 | 17.69 | 15.06 | 12.79 | 13.07 | 13.07 | 8.01 | 8.48 | 8.03 | 4.85 | 5.71 | 8.5 | 15.2 | 16.95 | 22.32 |
| 赢利能力评分 | 65.45 | 51.25 | 56.14 | 59.03 | 69.57 | 52.10 | 53.15 | 47.48 | 46.41 | 57.98 | 63.33 | 70.68 | 70.04 | 63.67 | 67.68 |
| 成长能力评分 | 100.00 | 100.00 | 90.87 | 94.84 | 100.00 | 30.85 | 30.75 | 25.66 | 15.20 | 57.40 | 77.44 | 100.00 | 95.94 | 100.00 | 93.42 |
| 估值情况评分 | 76.25 | 68.57 | 69.34 | 58.49 | 57.89 | 68.30 | 77.83 | 76.11 | 75.95 | 94.45 | 85.68 | 76.59 | 65.98 | 61.53 | 58.44 |
| 信用情况评分 | 81.36 | 75.97 | 67.58 | 72.76 | 72.22 | 68.39 | 68.42 | 67.04 | 66.54 | 65.56 | 66.80 | 66.48 | 81.61 | 81.70 | 82.80 |
| 综合情况评价 | 81.04 | 73.88 | 72.17 | 70.98 | 75.46 | 49.52 | 52.24 | 47.98 | 43.88 | 67.28 | 74.03 | 82.21 | 78.67 | 76.75 | 75.14 |
| 报表期每股收益(元) | 0.13 | 0.34 | 0.27 | 0.17 | 0.08 | 0.28 | 0.19 | 0.11 | 0.04 | 0.26 | 0.22 | 0.15 | 0.06 | 0.24 | 0.19 |
| 预估全年每股收益(调整) | 0.57 | 0.32 | 0.30 | 0.33 | 0.44 | 0.23 | 0.22 | 0.17 | 0.18 | 0.25 | 0.29 | 0.37 | 0.38 | 0.25 | 0.27 |
| 每股净资产(元) | 4.65 | 4.59 | 3.13 | 3.12 | 3.03 | 2.95 | 2.83 | 2.75 | 2.78 | 2.73 | 2.69 | 2.63 | 2.65 | 2.61 | 2.49 |
| 每股自由现金流(元) | (0.21) | (0.52) | (0.31) | (0.05) | 0.01 | 0.11 | 0.19 | 0.25 | 0.28 | (1.01) | (1.11) | (0.75) | (0.14) | (0.54) | (0.22) |
| 当季净利润 | 0.37 | 0.25 | 0.26 | 0.22 | 0.20 | 0.22 | 0.21 | 0.17 | 0.10 | 0.10 | 0.16 | 0.23 | 0.15 | 0.13 | 0.21 |
| 当季主营业务收入 | 6.13 | 5.16 | 4.54 | 4.03 | 4.08 | 3.52 | 3.13 | 2.91 | 2.82 | 3.08 | 2.60 | 2.46 | 2.73 | 2.48 | 2.07 |
| 预估全年净利润(调整) | 1.61 | 0.90 | 0.74 | 0.82 | 1.09 | 0.57 | 0.55 | 0.42 | 0.44 | 0.64 | 0.73 | 0.93 | 0.95 | 0.62 | 0.67 |
| 预估全年主营业务收入 | 26.76 | 17.81 | 17.66 | 17.52 | 17.89 | 12.37 | 12.37 | 12.00 | 11.24 | 10.86 | 11.24 | 11.92 | 12.25 | 8.05 | 7.87 |
| 市净率 | 3.54 | 3.85 | 4.81 | 4.10 | 4.31 | 4.43 | 2.83 | 3.08 | 2.89 | 1.78 | 2.12 | 3.23 | 5.74 | 6.50 | 8.97 |
| 市销率(折算为全年数据) | 2.00 | 3.31 | 2.58 | 2.23 | 2.22 | 3.17 | 2.13 | 2.24 | 2.33 | 1.71 | 1.82 | 2.25 | 3.39 | 5.64 | 7.38 |
| 市盈率(调整) | 28.71 | 55.42 | 50.90 | 38.99 | 29.84 | 57.65 | 36.07 | 49.82 | 45.73 | 19.04 | 19.44 | 22.77 | 39.93 | 67.77 | 83.59 |
| 市盈率(含债去息税) | 31.27 | 45.47 | 44.82 | 39.12 | 33.70 | 42.95 | 32.98 | 45.37 | 50.26 | 17.93 | 20.63 | 24.91 | 41.60 | 58.12 | 76.36 |
| PER(以当期ROE为增长标准) | 2.78 | 6.51 | 4.77 | 3.91 | 2.61 | 5.48 | 4.26 | 7.49 | 8.35 | 1.92 | 1.94 | 1.90 | 3.24 | 6.08 | 7.33 |
| PEG(以3年均净利增长为标准) | 0.74 | 2.77 | 6.30 | 3.30 | 1.20 | 1.15 | 0.90 | 1.51 | 1.64 | 0.28 | 0.30 | 0.31 | 0.51 | 0.51 | 0.64 |
| PEG(以3年均收入增长为标准) | 0.87 | 1.47 | 1.47 | 1.30 | 1.08 | 1.13 | 0.87 | 1.23 | 1.45 | 0.38 | 0.42 | 0.48 | 0.78 | 1.33 | 1.81 |
| 预估总资产报酬率(调整) | 6.99% | 3.68% | 4.21% | 4.99% | 6.75% | 3.71% | 3.73% | 2.93% | 3.02% | 4.41% | 5.29% | 6.73% | 8.56% | 5.96% | 7.05% |
| 预估投入资本报酬率(调整) | 8.04% | 4.12% | 4.78% | 5.63% | 7.60% | 4.13% | 4.21% | 3.45% | 3.43% | 4.87% | 5.77% | 8.19% | 9.57% | 6.60% | 8.06% |
| 预估股东权益报酬率(调整) | 11.26% | 6.98% | 9.39% | 10.01% | 12.93% | 7.83% | 7.75% | 6.06% | 6.02% | 9.36% | 10.62% | 13.10% | 12.82% | 9.56% | 10.41% |
| 自由现金流与营业收入之比 | -9.84% | -8.19% | -6.14% | -1.66% | 0.35% | 2.28% | 5.22% | 10.93% | 25.03% | -23.08% | -35.70% | -36.27% | -12.55% | -16.86% | -9.81% |
| 二级市场自由现金收益率-报表期 | -1.14% | -2.65% | -1.68% | -0.34% | 0.04% | 0.72% | 1.72% | 2.26% | 2.72% | -13.46% | -13.56% | -6.92% | -0.82% | -2.99% | -0.94% |
| 总收入同比增长率 | 50.27% | 43.91% | 42.73% | 41.58% | 44.62% | 13.90% | 13.83% | 10.44% | 3.47% | 34.91% | 39.57% | 48.00% | 52.11% | 65.27% | 61.47% |
| 净利润同比增长率 | 81.51% | 34.14% | 43.30% | 56.07% | 92.85% | 8.59% | -12.51% | -29.29% | -31.11% | 5.99% | 14.02% | 42.29% | 26.44% | 108.03% | 133.46% |
| 当季收入同比增长率 | 50.27% | 46.88% | 44.84% | 38.63% | 44.62% | 14.06% | 20.61% | 18.17% | 3.47% | 24.42% | 25.33% | 43.69% | 52.11% | 74.52% | 79.28% |
| 当季净利润同比增长率 | 81.51% | 14.47% | 26.49% | 32.91% | 92.85% | 125.43% | 27.21% | -28.09% | -31.11% | -23.75% | -22.45% | 55.07% | 26.44% | 48.25% | 201.78% |
| 非经常项占比 | 1.51% | 5.69% | 12.75% | 16.02% | 0.31% | 23.31% | 2.09% | 7.81% | 0.53% | 1.78% | 1.57% | 0.96% | 0.66% | -2.81% | 4.97% |
| 净利润率(还原) | 5.92% | 5.03% | 4.84% | 4.55% | 4.95% | 4.56% | 5.29% | 4.42% | 3.70% | 5.85% | 6.93% | 7.35% | 5.56% | 7.71% | 8.23% |
| 税前利润率(还原) | 7.72% | 6.07% | 5.91% | 5.57% | 6.29% | 5.56% | 6.56% | 5.63% | 4.74% | 6.73% | 8.28% | 9.10% | 7.94% | 9.05% | 9.76% |
| 主营业务利润率 | 31.62% | 31.74% | 30.07% | 29.90% | 29.20% | 32.50% | 32.56% | 32.63% | 32.18% | 35.05% | 34.79% | 34.58% | 32.38% | 34.68% | 33.41% |
| 当季净利润率(还原) | 5.92% | 5.47% | 5.38% | 4.14% | 4.95% | 2.71% | 6.88% | 5.12% | 3.70% | 3.11% | 6.09% | 9.34% | 5.56% | 6.53% | 9.84% |
| 当季税前利润率(还原) | 7.72% | 6.46% | 6.51% | 4.84% | 6.29% | 3.04% | 8.28% | 6.49% | 4.74% | 2.79% | 6.66% | 10.38% | 7.94% | 7.47% | 12.11% |
| 当季主营业务利润率 | 31.62% | 35.84% | 30.37% | 30.61% | 29.20% | 32.33% | 32.44% | 33.07% | 32.18% | 35.69% | 35.22% | 37.02% | 32.38% | 37.52% | 33.02% |
| 当季权益报酬率(调整) | 2.77% | 2.24% | 3.10% | 1.98% | 2.67% | 0.94% | 3.08% | 2.13% | 1.51% | 1.41% | 2.35% | 3.49% | 2.29% | 2.62% | 3.26% |
| 经营性现金流同比增长率 | -340.75% | -218.63% | -171.69% | -98.91% | -76.72% | 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 | -33611.29% | 数据为空 | 数据为空 |
| 综合业务利润率 | 31.62% | 31.74% | 30.07% | 29.90% | 29.20% | 32.50% | 32.56% | 32.63% | 32.18% | 35.05% | 34.79% | 34.58% | 32.38% | 34.68% | 33.41% |
| 当季综合业务利润率 | 31.62% | 35.84% | 30.37% | 30.61% | 29.20% | 32.33% | 32.44% | 33.07% | 32.18% | 35.69% | 35.22% | 37.02% | 32.38% | 37.52% | 33.02% |
| 总市值 | 46.23 | 49.63 | 37.55 | 31.89 | 32.59 | 32.59 | 19.97 | 21.14 | 20.02 | 12.09 | 14.24 | 21.19 | 37.90 | 42.26 | 55.65 |
| 总市值含债调整 | 53.52 | 58.73 | 45.35 | 38.85 | 39.54 | 39.04 | 26.22 | 26.79 | 26.07 | 18.54 | 20.34 | 26.69 | 41.40 | 45.36 | 57.95 |
| 资本性支出(亿) | 0.15 | 0.47 | 0.19 | 0.14 | 0.18 | 0.55 | 0.35 | 0.18 | 0.11 | 1.73 | 1.60 | 1.09 | 0.05 | 0.78 | 0.14 |
| 资本支出与销售收入比 | 2.37% | 2.66% | 1.54% | 1.77% | 4.31% | 4.43% | 3.94% | 3.10% | 3.93% | 15.93% | 20.56% | 20.95% | 1.99% | 9.73% | 2.43% |
| 总市值中的现金比例 | 7.47% | 12.36% | 2.50% | 3.40% | 4.02% | 2.94% | 4.30% | 4.87% | 7.96% | 8.95% | 6.27% | 5.97% | 2.23% | 1.99% | 1.63% |
| 生息负债与净资产比率 | 55.81% | 70.65% | 100.03% | 89.57% | 91.99% | 87.73% | 88.43% | 82.42% | 87.23% | 94.92% | 90.90% | 83.88% | 52.98% | 47.65% | 37.06% |
| 营业费用与收入之比 | 14.79% | 14.81% | 14.09% | 14.01% | 13.19% | 14.73% | 14.38% | 14.92% | 15.02% | 15.02% | 13.99% | 13.12% | 13.35% | 13.16% | 12.90% |
| 管理费用与收入之比 | 6.98% | 8.18% | 7.43% | 7.68% | 7.20% | 8.85% | 8.27% | 8.46% | 8.81% | 9.11% | 8.68% | 9.04% | 8.73% | 10.21% | 8.79% |
| 财务费用与收入之比 | 2.13% | 2.68% | 2.64% | 2.65% | 2.52% | 3.35% | 3.35% | 3.63% | 3.60% | 4.19% | 3.84% | 3.32% | 2.36% | 2.26% | 1.97% |
| 期间费用占收入比 | 23.90% | 25.67% | 24.16% | 24.33% | 22.91% | 26.93% | 26.00% | 27.00% | 27.44% | 28.32% | 26.51% | 25.48% | 24.44% | 25.62% | 23.65% |
| 当季期间费用占收入比 | 23.90% | 29.37% | 23.86% | 25.77% | 22.91% | 29.29% | 24.16% | 26.58% | 27.44% | 32.90% | 28.56% | 26.64% | 24.44% | 30.06% | 20.91% |
| 期间费用占收入比同比增长率 | 4.34% | -4.68% | -7.07% | -9.90% | -16.52% | -4.90% | -1.92% | 5.98% | 12.28% | 10.53% | 12.07% | 0.80% | -6.38% | -13.64% | -15.77% |
| 当季期间费用占收入比同比增长率 | 4.34% | 0.28% | -1.25% | -3.04% | -16.52% | -10.97% | -15.40% | -0.21% | 12.28% | 9.45% | 36.60% | 9.12% | -6.38% | -10.37% | -21.02% |
| 债务杠杆 | 1.76 | 1.89 | 2.24 | 2.11 | 2.14 | 2.07 | 2.10 | 2.11 | 2.09 | 2.12 | 2.06 | 2.11 | 1.68 | 1.61 | 1.52 |
| 生息负债率 | 31.65% | 37.34% | 44.59% | 42.47% | 42.95% | 42.32% | 42.10% | 39.04% | 41.77% | 44.75% | 44.04% | 39.76% | 31.55% | 29.65% | 24.34% |
| 资产负债率 | 43.30% | 47.16% | 55.43% | 52.58% | 53.31% | 51.76% | 52.38% | 52.64% | 52.12% | 52.85% | 51.55% | 52.59% | 40.45% | 37.77% | 34.31% |
| 每股生息负债(元) | 2.60 | 3.24 | 3.13 | 2.79 | 2.79 | 2.59 | 2.51 | 2.27 | 2.43 | 2.59 | 2.45 | 2.21 | 1.40 | 1.24 | 0.92 |
| 生息债务占负债比率 | 73.09% | 79.17% | 80.44% | 80.77% | 80.57% | 81.78% | 80.38% | 74.17% | 80.14% | 84.68% | 85.42% | 75.61% | 77.99% | 78.50% | 70.94% |
| 每股现金保有额(元) | 1.23 | 2.19 | 0.38 | 0.43 | 0.53 | 0.38 | 0.34 | 0.41 | 0.64 | 0.43 | 0.36 | 0.51 | 0.34 | 0.34 | 0.36 |
| 存货环比增长率 | 12.01% | 12.83% | 11.87% | 4.17% | 4.75% | 5.37% | 6.84% | 6.99% | -6.67% | -1.50% | 7.87% | 12.39% | 9.53% | 4.57% | 13.69% |
| 应收帐款环比增长率 | 7.01% | 6.03% | 13.58% | 8.92% | 9.93% | 3.59% | -1.39% | 25.62% | -5.45% | 80.61% | 11.02% | -1.53% | 36.80% | 13.68% | -7.21% |
| 存货同比增长率 | 47.27% | 37.73% | 28.62% | 22.83% | 26.16% | 12.41% | 5.09% | 6.10% | 11.45% | 30.80% | 38.85% | 46.35% | 43.27% | 39.47% | 55.22% |
| 应收帐款同比增长率 | 40.37% | 44.20% | 40.88% | 22.31% | 41.07% | 21.33% | 111.54% | 138.16% | 86.69% | 170.12% | 70.02% | 42.11% | 77.81% | 24.28% | 51.15% |
| 预收帐款同比增长率 | 144.24% | 320.65% | 332.52% | 470.83% | 158.68% | -3.81% | 46.86% | -54.97% | -73.46% | -41.95% | -74.00% | -69.51% | 150.05% | 554.75% | 196.04% |
| 存货周转率 - 单期值 | 1.55 | 1.15 | 1.32 | 1.47 | 1.58 | 1.09 | 1.15 | 1.19 | 1.20 | 1.03 | 1.06 | 1.21 | 1.45 | 1.01 | 1.05 |
| 总资产周转率-单期值 | 1.16 | 0.73 | 1.01 | 1.07 | 1.11 | 0.81 | 0.83 | 0.83 | 0.78 | 0.75 | 0.81 | 0.86 | 1.10 | 0.77 | 0.83 |
| 净资产周转率-单期值 | 2.05 | 1.38 | 2.26 | 2.25 | 2.37 | 1.68 | 1.75 | 1.75 | 1.62 | 1.60 | 1.67 | 1.82 | 1.85 | 1.24 | 1.27 |
| 应收帐款周转率--单期值 | 16.63 | 11.84 | 12.46 | 14.03 | 15.61 | 11.87 | 12.29 | 11.76 | 13.84 | 12.64 | 23.62 | 27.81 | 28.15 | 25.31 | 28.11 |
| 流动资产周转率--单期值 | 1.46 | 1.14 | 1.50 | 1.58 | 1.70 | 1.26 | 1.31 | 1.29 | 1.21 | 1.20 | 1.27 | 1.41 | 1.59 | 1.16 | 1.28 |
| 固定资产周转率--单期值 | 10.69 | 7.07 | 7.07 | 7.10 | 6.96 | 4.76 | 4.82 | 4.68 | 4.33 | 4.13 | 4.22 | 4.43 | 18.64 | 11.88 | 3.06 |
| 股本同比变动率 | 12.53% | 12.53% | 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 | 86.11% | 33.00% | 40.85% | 50.51% | 91.74% | 14.97% | -9.14% | -27.38% | -38.28% | 3.82% | 15.01% | 53.42% | 45.80% | 105.16% | 120.88% |
| 每股营运资金(元) | 3.41 | 3.35 | 1.45 | 1.46 | 1.35 | 1.29 | 1.25 | 1.02 | 1.04 | 1.01 | 1.03 | 0.93 | 1.64 | 1.41 | 1.36 |
| 短期借款占营运资金的比例 | 57.19% | 77.41% | 191.42% | 166.21% | 179.28% | 173.01% | 165.87% | 195.31% | 206.36% | 228.52% | 210.74% | 207.41% | 75.67% | 88.28% | 67.76% |
| 每股资本性支出(元) | 0.05 | 0.17 | 0.08 | 0.06 | 0.07 | 0.22 | 0.14 | 0.07 | 0.04 | 0.69 | 0.64 | 0.44 | 0.02 | 0.31 | 0.05 |
| 每股投入资本净额(元) | 7.14 | 7.74 | 6.18 | 5.83 | 5.77 | 5.49 | 5.28 | 4.93 | 5.12 | 5.23 | 5.09 | 4.56 | 3.98 | 3.79 | 3.31 |
| 每股经营活动产生的现金流(元) | (0.16) | (0.35) | (0.23) | 0.00 | 0.08 | 0.33 | 0.33 | 0.32 | 0.33 | (0.31) | (0.47) | (0.32) | (0.12) | (0.23) | (0.17) |
| 投资支出占收入之比 | 5.03% | 4.22% | 3.36% | 4.60% | 6.25% | 4.45% | 3.96% | 3.12% | 3.93% | 15.97% | 20.61% | 21.01% | 2.00% | 9.93% | 2.70% |
| 存货储存期(天) | 232.54 | 312.23 | 272.30 | 244.79 | 227.81 | 330.62 | 314.33 | 303.40 | 300.45 | 348.98 | 341.01 | 297.04 | 248.97 | 357.38 | 343.14 |
| 应付帐款付款期(天) | 36.29 | 46.57 | 32.76 | 26.12 | 26.13 | 35.89 | 37.98 | 35.62 | 25.46 | 30.31 | 28.54 | 36.48 | 30.99 | 38.87 | 47.63 |
| 应收帐款回收期(天) | 21.64 | 30.39 | 28.90 | 25.65 | 23.06 | 30.33 | 29.30 | 30.62 | 26.02 | 28.48 | 15.24 | 12.95 | 12.79 | 14.22 | 12.81 |
| 预付帐款占用期(天) | 5.93 | 10.91 | 3.55 | 3.21 | 2.44 | 4.19 | 5.30 | 5.75 | 7.95 | 10.71 | 14.43 | 18.90 | 37.19 | 53.05 | 7.99 |
| 预收帐款信用期(天) | 0.91 | 1.46 | 1.06 | 0.53 | 0.55 | 0.50 | 0.35 | 0.14 | 0.34 | 0.59 | 0.26 | 0.30 | 1.18 | 1.38 | 1.45 |
| 现金占总资产比例 | 15.01% | 25.18% | 5.37% | 6.61% | 8.09% | 6.28% | 5.78% | 7.12% | 11.01% | 7.51% | 6.44% | 9.15% | 7.60% | 8.04% | 9.61% |
| 存货占总资产比例 | 51.00% | 43.03% | 53.08% | 50.64% | 49.28% | 49.95% | 48.67% | 46.72% | 43.63% | 46.98% | 49.63% | 46.08% | 51.11% | 49.52% | 52.40% |
| 总资产同比增加比例 | 42.30% | 59.88% | 17.93% | 13.31% | 11.71% | 5.74% | 7.16% | 4.64% | 30.57% | 37.85% | 46.61% | 59.95% | 33.70% | 35.44% | 31.21% |
| 应付款项占总资产比例 | 7.96% | 6.42% | 6.39% | 5.40% | 5.65% | 5.42% | 5.88% | 5.48% | 3.70% | 4.08% | 4.15% | 5.66% | 6.36% | 5.39% | 7.27% |
| 应收款项占总资产比例 | 8.18% | 7.22% | 9.48% | 8.91% | 8.29% | 8.00% | 7.93% | 8.25% | 6.56% | 6.98% | 4.02% | 3.63% | 4.59% | 3.56% | 3.47% |
| 预收款项占总资产比例 | 0.34% | 0.35% | 0.35% | 0.18% | 0.20% | 0.13% | 0.10% | 0.04% | 0.09% | 0.15% | 0.07% | 0.09% | 0.42% | 0.34% | 0.39% |
| 预付款项占总资产比例 | 1.30% | 1.50% | 0.69% | 0.66% | 0.53% | 0.63% | 0.82% | 0.89% | 1.15% | 1.44% | 2.10% | 2.93% | 7.63% | 7.35% | 1.22% |
| 固定资产占总资产比例 | 10.87% | 10.33% | 14.27% | 15.05% | 15.88% | 17.05% | 17.30% | 17.71% | 17.93% | 18.24% | 19.22% | 19.44% | 5.92% | 6.48% | 27.24% |
| 无形资产占总资产比例 | 0.83% | 0.79% | 0.74% | 0.80% | 0.82% | 0.88% | 0.87% | 0.91% | 0.88% | 0.89% | 0.93% | 0.94% | 1.19% | 1.21% | 1.22% |
| 流动比例 | 2.18 | 1.97 | 1.41 | 1.48 | 1.45 | 1.47 | 1.48 | 1.37 | 1.39 | 1.37 | 1.41 | 1.36 | 2.03 | 1.91 | 2.07 |
| 速动比率 | 0.73 | 0.89 | 0.35 | 0.39 | 0.39 | 0.36 | 0.37 | 0.37 | 0.44 | 0.37 | 0.31 | 0.37 | 0.60 | 0.57 | 0.51 |
| 综合税率 | 2.21% | 1.47% | 1.56% | 1.56% | 1.72% | 1.70% | 1.79% | 1.71% | 1.43% | 1.51% | 1.92% | 2.27% | 2.97% | 1.77% | 2.11% |
| 实际所得税率 | 22.67% | 17.16% | 17.84% | 18.34% | 21.09% | 17.09% | 18.70% | 20.03% | 20.33% | 12.40% | 15.27% | 18.09% | 28.67% | 13.63% | 15.14% |
| 可持续增长率 | 12.14% | 6.95% | 10.96% | 10.24% | 11.72% | 7.67% | 9.25% | 7.74% | 6.00% | 9.35% | 11.61% | 13.36% | 10.31% | 9.54% | 10.44% |
| 净利润现金含量 | -124.66% | -104.78% | -84.91% | 2.07% | 93.98% | 118.49% | 169.72% | 295.69% | 778.62% | -120.46% | -215.54% | -206.83% | -188.92% | -94.30% | -85.84% |
| 主营业务收入现金含量 | 97.73% | 95.35% | 94.73% | 95.89% | 96.77% | 95.31% | 96.21% | 94.26% | 100.83% | 95.58% | 98.20% | 101.09% | 89.81% | 97.06% | 99.15% |
| 经营性现金周期(天) | 193.57 | 264.07 | 234.44 | 211.72 | 195.86 | 268.60 | 258.59 | 251.46 | 249.75 | 274.82 | 258.65 | 230.43 | 215.62 | 295.25 | 262.03 |
| 单位收入需投入现金 | 0.84 | 0.85 | 0.86 | 0.86 | 0.86 | 0.85 | 0.85 | 0.85 | 0.85 | 0.82 | 0.82 | 0.82 | 0.83 | 0.81 | 0.82 |
| 单位收入产生的现金 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.04 | 0.07 | 0.08 | 0.08 | 0.06 | 0.08 | 0.09 |
| 单位收入可用于增长的现金 | 0.04 | 0.03 | 0.04 | 0.03 | 0.01 | 0.00 | 0.02 | 0.02 | 0.00 | (0.09) | (0.13) | (0.13) | 0.04 | (0.01) | 0.06 |
| 市值环比增长 | -6.84% | 32.18% | 17.75% | -2.14% | 0.00% | 63.17% | -5.54% | 5.60% | 65.57% | -15.06% | -32.82% | -44.08% | -10.32% | -24.06% | 39.15% |
| 主评级建议 | 良 可关注 | 中性 | 中性 | 中性 | 中性 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 良 可关注 | 良 可关注 | 中性 | 中性 |
| 次评级(敏感性) | 良 可关注 | 中性 | 中性 | 中性 | 中性 | 回避 | 中性 | 回避 | 回避 | 中性 | 中性 | 良 可关注 | 良 可关注 | 中性 | 中性 |
| 飞亚达A | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 振华重工 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 当季收盘价 | 7.54 | 6.53 | 6.31 | 6.11 | 8.9 | 10.34 | 9.75 | 10.4 | 11.76 | 8.17 | 11.12 | 10.37 | 15.49 | 25.96 | 29.98 |
| 赢利能力评分 | 数据为空 | 1.59 | 1.26 | 3.69 | 数据为空 | 37.31 | 51.91 | 56.28 | 12.44 | 69.20 | 85.25 | 99.71 | 78.04 | 88.90 | 99.29 |
| 成长能力评分 | 数据为空 | 0.00 | 0.00 | 0.00 | 数据为空 | 20.50 | 50.46 | 60.00 | 50.93 | 55.03 | 54.29 | 77.06 | 35.72 | 74.47 | 67.91 |
| 估值情况评分 | 数据为空 | 22.07 | 13.13 | 22.01 | 数据为空 | 33.58 | 38.27 | 38.50 | 20.29 | 47.10 | 38.58 | 40.26 | 33.72 | 28.20 | 26.48 |
| 信用情况评分 | 数据为空 | 40.98 | 39.81 | 48.23 | 51.39 | 62.17 | 61.21 | 63.81 | 61.01 | 51.13 | 61.37 | 72.45 | 87.74 | 88.04 | 65.46 |
| 综合情况评价 | 数据为空 | 0.10 | (5.07) | 4.84 | 数据为空 | 29.87 | 48.24 | 51.93 | 19.57 | 55.92 | 59.14 | 70.28 | 48.97 | 60.02 | 53.19 |
| 报表期每股收益(元) | (0.03) | (0.16) | (0.11) | (0.04) | 0.00 | 0.19 | 0.23 | 0.20 | 0.13 | 0.80 | 0.54 | 0.32 | 0.16 | 0.62 | 0.49 |
| 预估全年每股收益(调整) | 数据为空 | (0.13) | (0.07) | (0.04) | 数据为空 | 0.16 | 0.22 | 0.22 | (0.07) | 0.51 | 0.68 | 0.98 | 0.54 | 0.61 | 0.63 |
| 每股净资产(元) | 3.51 | 3.55 | 3.57 | 3.64 | 3.69 | 3.68 | 3.74 | 3.71 | 4.80 | 4.92 | 3.86 | 3.64 | 3.68 | 3.53 | 2.26 |
| 每股自由现金流(元) | 0.07 | 0.93 | 0.80 | 0.43 | 0.19 | (0.80) | (0.85) | (1.12) | (1.02) | (3.01) | (2.69) | (2.56) | (0.59) | (1.07) | (0.41) |
| 当季净利润 | (1.23) | (2.33) | (2.75) | (2.01) | 0.14 | (1.76) | 1.25 | 4.41 | 4.50 | 8.13 | 7.09 | 5.04 | 5.25 | 4.99 | 5.15 |
| 当季主营业务收入 | 41.70 | 43.20 | 38.11 | 43.30 | 46.54 | 57.73 | 65.09 | 87.46 | 65.36 | 102.38 | 65.71 | 54.91 | 51.44 | 64.83 | 52.69 |
| 预估全年净利润(调整) | 数据为空 | (5.60) | (3.29) | (1.63) | 数据为空 | 7.21 | 9.80 | 9.62 | (2.25) | 16.49 | 21.82 | 31.27 | 17.37 | 19.57 | 19.47 |
| 预估全年主营业务收入 | 153.34 | 171.16 | 161.86 | 162.06 | 196.27 | 275.64 | 347.57 | 394.36 | 348.70 | 274.43 | 248.87 | 241.41 | 238.94 | 210.05 | 201.43 |
| 市净率 | 2.15 | 1.84 | 1.77 | 1.68 | 2.42 | 2.81 | 2.61 | 2.80 | 2.45 | 1.66 | 2.88 | 2.85 | 4.21 | 7.36 | 13.25 |
| 市销率(折算为全年数据) | 3.68 | 3.03 | 2.98 | 2.97 | 3.14 | 2.51 | 2.04 | 1.87 | 1.89 | 1.72 | 2.16 | 2.10 | 2.59 | 4.45 | 5.07 |
| 市盈率(调整) | 数据为空 | (51.17) | (84.23) | (164.39) | 数据为空 | 62.98 | 43.67 | 47.48 | (176.72) | 15.89 | 16.34 | 10.64 | 28.61 | 42.56 | 47.46 |
| 市盈率(含债去息税) | 数据为空 | (135.82) | (296.55) | (5105.86) | 数据为空 | 50.78 | 47.40 | 57.05 | 269.91 | 26.13 | 23.59 | 16.64 | 34.67 | 38.65 | 44.16 |
| PER(以当期ROE为增长标准) | 数据为空 | 38.13 | 142.65 | 5002.10 | 数据为空 | 11.30 | 7.92 | 9.71 | (186.58) | 2.36 | 1.39 | 0.73 | 2.60 | 2.23 | 1.68 |
| PEG(以3年均净利增长为标准) | 数据为空 | 1.63 | 4.09 | 78.70 | 数据为空 | (3.09) | (4.24) | (4.93) | (7.59) | 2.00 | 1.06 | 0.43 | 2.38 | 0.53 | 0.60 |
| PEG(以3年均收入增长为标准) | 数据为空 | 59.78 | 87.32 | 1513.83 | 数据为空 | 2.72 | 1.73 | 1.72 | 9.79 | 0.83 | 0.86 | 0.63 | 1.34 | 0.86 | 1.03 |
| 预估总资产报酬率(调整) | 数据为空 | -1.24% | -0.71% | -0.34% | 数据为空 | 1.41% | 1.94% | 1.87% | -0.43% | 3.08% | 4.81% | 7.77% | 5.40% | 6.72% | 7.43% |
| 预估投入资本报酬率(调整) | 数据为空 | -1.46% | -0.82% | -0.40% | 数据为空 | 1.66% | 2.23% | 2.19% | -0.53% | 4.21% | 6.84% | 10.03% | 7.41% | 9.37% | 11.06% |
| 预估股东权益报酬率(调整) | 数据为空 | -3.56% | -2.08% | -1.02% | 数据为空 | 4.49% | 5.99% | 5.88% | -1.45% | 11.08% | 17.03% | 22.71% | 13.35% | 17.37% | 26.25% |
| 自由现金流与营业收入之比 | 7.23% | 23.98% | 27.45% | 21.03% | 17.93% | -12.81% | -17.20% | -32.08% | -52.73% | -35.19% | -50.17% | -77.10% | -36.55% | -16.28% | -8.66% |
| 二级市场自由现金收益率-报表期 | 0.49% | 7.20% | 6.21% | 3.29% | 1.18% | -4.51% | -4.97% | -6.19% | -4.75% | -16.03% | -12.83% | -13.66% | -2.76% | -3.43% | -1.14% |
| 总收入同比增长率 | -10.41% | -37.90% | -41.28% | -41.21% | -28.79% | 0.44% | 26.65% | 43.70% | 27.06% | 30.65% | 18.48% | 14.93% | 13.75% | 24.97% | 19.84% |
| 净利润同比增长率 | -966.96% | -182.73% | -145.49% | -120.98% | -96.86% | -67.08% | -41.56% | -13.45% | -14.21% | 27.26% | 15.48% | 3.95% | 16.06% | 25.09% | 27.04% |
| 当季收入同比增长率 | -10.41% | -25.17% | -41.44% | -50.48% | -28.79% | -43.61% | -0.94% | 59.29% | 27.06% | 57.91% | 24.71% | 16.06% | 13.75% | 38.23% | 35.21% |
| 当季净利润同比增长率 | -966.96% | 数据为空 | -320.25% | -145.62% | -96.86% | -121.66% | -82.37% | -12.65% | -14.21% | 62.77% | 37.66% | -6.24% | 16.06% | 19.56% | 19.90% |
| 非经常项占比 | -38.76% | 23.05% | 8.07% | 3.18% | 129.31% | 13.90% | 7.39% | 10.17% | 130.51% | 38.82% | 9.78% | -35.24% | 25.86% | 2.60% | 6.03% |
| 净利润率(还原) | -3.89% | -3.27% | -3.36% | -2.02% | -0.06% | 2.62% | 4.33% | 5.26% | -0.86% | 6.01% | 9.22% | 12.95% | 8.01% | 9.31% | 9.80% |
| 税前利润率(还原) | -4.87% | -4.02% | -4.07% | -2.55% | -0.04% | 2.35% | 4.27% | 5.22% | -1.21% | 6.68% | 10.36% | 13.43% | 9.63% | 10.14% | 10.79% |
| 主营业务利润率 | 1.82% | 2.86% | 2.27% | 3.69% | 6.97% | 10.67% | 11.26% | 11.92% | 12.44% | 12.69% | 14.41% | 16.12% | 13.98% | 14.97% | 15.62% |
| 当季净利润率(还原) | -3.89% | -3.01% | -6.52% | -4.13% | -0.06% | -3.85% | 2.15% | 9.82% | -0.86% | 0.61% | 3.19% | 17.58% | 8.01% | 8.23% | 10.65% |
| 当季税前利润率(还原) | -4.87% | -3.86% | -7.64% | -5.25% | -0.04% | -4.91% | 2.05% | 10.03% | -1.21% | 0.51% | 5.38% | 16.99% | 9.63% | 8.68% | 11.75% |
| 当季主营业务利润率 | 1.82% | 4.60% | -1.07% | 0.16% | 6.97% | 8.43% | 9.71% | 11.53% | 12.44% | 9.79% | 11.64% | 18.13% | 13.98% | 13.52% | 17.33% |
| 当季权益报酬率(调整) | -1.10% | -0.70% | -1.55% | -1.11% | 0.07% | -1.35% | 0.86% | 5.75% | -0.85% | -0.05% | 1.42% | 8.59% | 3.30% | 4.76% | 8.11% |
| 经营性现金流同比增长率 | -65.38% | 840.96% | 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 | -843.42% | -492.74% | -685.88% | -309.47% | -39.06% | 29.22% |
| 综合业务利润率 | 1.82% | 2.86% | 2.27% | 3.69% | 6.97% | 10.67% | 11.26% | 11.92% | 12.44% | 12.69% | 14.41% | 16.12% | 13.98% | 14.97% | 15.62% |
| 当季综合业务利润率 | 1.82% | 4.60% | -1.07% | 0.16% | 6.97% | 8.43% | 9.71% | 11.53% | 12.44% | 9.79% | 11.64% | 18.13% | 13.98% | 13.52% | 17.33% |
| 总市值 | 331.03 | 286.69 | 277.03 | 268.25 | 390.74 | 453.96 | 428.05 | 456.59 | 397.15 | 262.04 | 356.66 | 332.60 | 496.82 | 832.63 | 923.94 |
| 总市值含债调整 | 561.60 | 515.50 | 479.60 | 478.48 | 612.23 | 688.18 | 704.25 | 734.68 | 655.91 | 467.44 | 535.19 | 505.89 | 617.76 | 932.87 | 1019.04 |
| 资本性支出(亿) | 1.21 | 10.74 | 8.47 | 6.62 | 3.85 | 40.82 | 33.50 | 26.92 | 15.11 | 55.81 | 32.57 | 29.22 | 8.58 | 39.68 | 26.27 |
| 资本支出与销售收入比 | 2.89% | 6.27% | 6.62% | 7.36% | 8.26% | 14.81% | 15.37% | 17.61% | 23.12% | 20.34% | 18.93% | 27.48% | 16.67% | 18.89% | 18.09% |
| 总市值中的现金比例 | 4.03% | 4.66% | 7.35% | 5.40% | 3.13% | 4.24% | 3.58% | 3.21% | 7.50% | 14.43% | 3.86% | 5.43% | 4.06% | 1.54% | 0.91% |
| 生息负债与净资产比率 | 149.60% | 146.72% | 129.12% | 131.71% | 136.90% | 144.90% | 168.32% | 170.65% | 159.63% | 130.14% | 144.30% | 148.42% | 102.54% | 88.62% | 136.34% |
| 营业费用与收入之比 | 0.39% | 0.35% | 0.33% | 0.31% | 0.25% | 0.25% | 0.25% | 0.25% | 0.31% | 0.26% | 0.16% | 0.14% | 0.17% | 0.19% | 0.17% |
| 管理费用与收入之比 | 6.55% | 5.27% | 4.48% | 3.93% | 4.60% | 5.81% | 4.34% | 4.24% | 5.05% | 5.18% | 3.33% | 3.40% | 3.13% | 2.28% | 1.93% |
| 财务费用与收入之比 | -0.26% | 1.26% | 1.53% | 2.00% | 2.16% | 2.26% | 2.40% | 2.20% | 8.30% | 0.56% | 0.57% | -0.85% | 1.05% | 2.36% | 2.73% |
| 期间费用占收入比 | 6.69% | 6.87% | 6.34% | 6.24% | 7.02% | 8.32% | 6.99% | 6.70% | 13.66% | 6.00% | 4.05% | 2.69% | 4.35% | 4.83% | 4.83% |
| 当季期间费用占收入比 | 6.69% | 8.46% | 6.57% | 5.41% | 7.02% | 13.34% | 7.66% | 1.50% | 13.66% | 9.28% | 6.26% | 1.14% | 4.35% | 4.84% | 5.58% |
| 期间费用占收入比同比增长率 | -4.69% | -17.35% | -9.25% | -6.85% | -48.62% | 38.55% | 72.40% | 149.03% | 214.18% | 24.24% | -16.08% | -38.84% | -5.04% | -5.10% | 22.22% |
| 当季期间费用占收入比同比增长率 | -4.69% | -36.60% | -14.17% | 260.43% | -48.62% | 43.73% | 22.42% | 31.78% | 214.18% | 91.79% | 12.05% | -73.08% | -5.04% | -39.81% | 164.91% |
| 债务杠杆 | 2.95 | 2.90 | 2.97 | 3.01 | 3.04 | 3.16 | 3.08 | 3.15 | 3.21 | 3.39 | 3.67 | 3.45 | 2.73 | 2.57 | 3.75 |
| 生息负债率 | 50.77% | 50.52% | 43.52% | 43.80% | 45.05% | 45.87% | 54.72% | 54.19% | 49.76% | 38.33% | 39.36% | 43.04% | 37.59% | 34.43% | 36.31% |
| 资产负债率 | 66.06% | 65.56% | 66.30% | 66.74% | 67.10% | 68.35% | 67.49% | 68.25% | 68.83% | 70.54% | 72.73% | 71.00% | 63.34% | 61.15% | 73.37% |
| 每股生息负债(元) | 5.25 | 5.21 | 4.61 | 4.79 | 5.05 | 5.34 | 6.29 | 6.33 | 7.66 | 6.40 | 5.57 | 5.40 | 3.77 | 3.13 | 3.09 |
| 生息债务占负债比率 | 76.84% | 77.06% | 65.64% | 65.63% | 67.14% | 67.11% | 81.07% | 79.40% | 72.29% | 54.34% | 54.12% | 60.61% | 59.35% | 56.30% | 49.49% |
| 每股现金保有额(元) | 0.30 | 0.30 | 0.46 | 0.33 | 0.28 | 0.44 | 0.35 | 0.33 | 0.88 | 1.18 | 0.43 | 0.56 | 0.63 | 0.40 | 0.27 |
| 存货环比增长率 | -0.27% | -0.83% | 2.59% | -7.32% | 0.52% | -60.54% | -2.88% | 199.74% | -15.02% | -44.05% | 460.66% | 25.96% | 19.45% | -82.35% | 1.82% |
| 应收帐款环比增长率 | 0.81% | 7.46% | -2.93% | -12.07% | 3.01% | 12.94% | -14.94% | -62.69% | -0.94% | 197.07% | -61.28% | 305.73% | -0.28% | 34.82% | 3.59% |
| 存货同比增长率 | -5.96% | -5.22% | -62.29% | -64.30% | 15.46% | -2.38% | 38.41% | 699.00% | 235.77% | 371.98% | 48.87% | -72.96% | -71.81% | 34.26% | 24.90% |
| 应收帐款同比增长率 | -7.54% | -5.51% | -0.70% | -12.98% | -63.08% | -64.49% | -6.60% | -57.49% | 362.29% | 365.38% | 111.20% | 465.08% | 19.69% | 29.84% | 9.58% |
| 预收帐款同比增长率 | 7.60% | 3.52% | -52.21% | -65.60% | -74.23% | -78.00% | -52.84% | 1485.54% | 9016.46% | 4438.73% | 226.91% | -82.13% | -96.93% | -54.54% | 7.72% |
| 存货周转率 - 单期值 | 2.10 | 2.32 | 2.19 | 2.21 | 2.40 | 3.25 | 1.61 | 1.76 | 4.63 | 3.09 | 1.54 | 8.19 | 10.47 | 10.87 | 1.82 |
| 总资产周转率-单期值 | 0.34 | 0.38 | 0.35 | 0.34 | 0.40 | 0.54 | 0.69 | 0.77 | 0.67 | 0.51 | 0.55 | 0.60 | 0.74 | 0.72 | 0.77 |
| 净资产周转率-单期值 | 0.99 | 1.10 | 1.03 | 1.02 | 1.21 | 1.71 | 2.12 | 2.42 | 2.15 | 1.74 | 2.01 | 2.07 | 2.03 | 1.86 | 2.89 |
| 应收帐款周转率--单期值 | 3.11 | 3.50 | 3.56 | 3.46 | 3.69 | 5.33 | 7.59 | 7.33 | 2.42 | 1.88 | 5.08 | 1.91 | 7.66 | 6.71 | 8.68 |
| 流动资产周转率--单期值 | 0.66 | 0.72 | 0.63 | 0.61 | 0.69 | 0.93 | 1.14 | 1.23 | 1.02 | 0.82 | 0.85 | 1.00 | 1.21 | 1.18 | 1.25 |
| 固定资产周转率--单期值 | 1.08 | 1.19 | 1.10 | 1.07 | 1.36 | 1.99 | 2.74 | 3.17 | 2.84 | 2.38 | 2.99 | 3.67 | 3.76 | 3.53 | 3.59 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 30.00% | 36.88% | 36.88% | 36.88% | 5.29% | 0.00% | 4.07% | 4.07% | 4.07% | 4.07% | 0.00% |
| 税前利润同比增长率 | -1057.82% | -210.89% | -155.46% | -126.50% | -96.81% | -72.94% | -48.44% | -16.64% | -19.46% | 29.43% | 17.69% | -2.22% | 26.92% | 27.08% | 32.75% |
| 每股营运资金(元) | 1.13 | 0.29 | 0.05 | 0.06 | 0.30 | 0.24 | 0.61 | 0.74 | 1.31 | 1.17 | 1.21 | 1.33 | 1.76 | 1.94 | 0.44 |
| 短期借款占营运资金的比例 | 183.18% | 1050.32% | 4879.99% | 4140.26% | 870.33% | 1311.99% | 664.12% | 540.90% | 386.29% | 370.33% | 303.06% | 276.01% | 124.01% | 76.03% | 373.64% |
| 每股资本性支出(元) | 0.03 | 0.24 | 0.19 | 0.15 | 0.09 | 0.93 | 0.76 | 0.61 | 0.45 | 1.74 | 1.02 | 0.91 | 0.27 | 1.24 | 0.85 |
| 每股投入资本净额(元) | 8.77 | 8.71 | 9.13 | 9.34 | 9.63 | 9.91 | 10.00 | 9.99 | 12.61 | 12.20 | 9.95 | 9.73 | 7.30 | 6.51 | 5.71 |
| 每股经营活动产生的现金流(元) | 0.10 | 1.18 | 0.99 | 0.58 | 0.28 | 0.13 | (0.09) | (0.50) | (0.57) | (1.27) | (1.68) | (1.65) | (0.32) | 0.17 | 0.44 |
| 投资支出占收入之比 | 2.91% | 7.36% | 6.96% | 7.74% | 8.34% | 15.33% | 16.00% | 18.94% | 24.65% | 20.79% | 19.35% | 27.95% | 16.68% | 19.56% | 18.14% |
| 存货储存期(天) | 171.14 | 155.38 | 164.61 | 162.60 | 150.15 | 110.69 | 223.96 | 204.74 | 77.73 | 116.53 | 234.35 | 43.97 | 34.39 | 33.12 | 197.27 |
| 应付帐款付款期(天) | 53.01 | 41.37 | 37.35 | 49.74 | 36.25 | 37.64 | 22.67 | 16.85 | 19.04 | 55.23 | 25.70 | 104.27 | 17.03 | 29.86 | 19.70 |
| 应收帐款回收期(天) | 115.60 | 102.74 | 101.09 | 104.03 | 97.68 | 67.52 | 47.41 | 49.12 | 148.91 | 190.99 | 70.90 | 188.77 | 47.01 | 53.62 | 41.48 |
| 预付帐款占用期(天) | 37.40 | 28.62 | 30.57 | 39.28 | 36.16 | 30.45 | 33.83 | 30.73 | 44.41 | 72.28 | 155.71 | 133.03 | 76.91 | 72.97 | 77.22 |
| 预收帐款信用期(天) | 32.28 | 28.29 | 32.05 | 28.21 | 23.44 | 16.97 | 31.23 | 33.71 | 51.19 | 77.46 | 92.48 | 3.47 | 0.82 | 2.23 | 34.95 |
| 现金占总资产比例 | 2.94% | 2.95% | 4.38% | 3.02% | 2.49% | 3.77% | 3.03% | 2.86% | 5.73% | 7.06% | 3.04% | 4.49% | 6.28% | 4.41% | 3.19% |
| 存货占总资产比例 | 15.73% | 15.82% | 15.52% | 14.67% | 15.45% | 14.80% | 37.95% | 38.43% | 12.65% | 14.45% | 30.51% | 6.13% | 6.09% | 5.63% | 35.49% |
| 总资产同比增加比例 | -7.63% | -11.32% | -7.78% | -6.47% | -5.45% | -4.70% | 11.27% | 27.45% | 61.65% | 84.04% | 73.20% | 71.58% | 53.26% | 48.24% | 33.33% |
| 应付款项占总资产比例 | 4.87% | 4.21% | 3.52% | 4.49% | 3.73% | 5.03% | 3.84% | 3.16% | 3.10% | 6.85% | 3.35% | 14.54% | 3.02% | 5.08% | 3.54% |
| 应收款项占总资产比例 | 12.68% | 12.62% | 11.42% | 11.42% | 12.67% | 11.84% | 10.61% | 12.27% | 32.45% | 31.79% | 12.64% | 36.78% | 11.35% | 12.57% | 10.37% |
| 预收款项占总资产比例 | 3.54% | 3.48% | 3.62% | 3.10% | 3.04% | 2.98% | 6.99% | 8.42% | 11.16% | 12.89% | 16.49% | 0.68% | 0.20% | 0.52% | 8.74% |
| 预付款项占总资产比例 | 3.44% | 2.91% | 2.88% | 3.54% | 3.72% | 4.07% | 5.73% | 5.77% | 7.23% | 8.96% | 20.27% | 18.55% | 13.62% | 12.41% | 13.89% |
| 固定资产占总资产比例 | 31.24% | 31.77% | 31.71% | 31.43% | 29.31% | 27.19% | 25.11% | 24.27% | 23.65% | 21.49% | 18.36% | 16.32% | 19.77% | 20.46% | 21.41% |
| 无形资产占总资产比例 | 5.08% | 5.26% | 5.14% | 5.06% | 4.95% | 4.36% | 4.42% | 4.47% | 4.74% | 4.43% | 3.95% | 4.62% | 4.96% | 5.51% | 0.87% |
| 流动比例 | 1.27 | 1.06 | 1.01 | 1.01 | 1.05 | 1.04 | 1.10 | 1.12 | 1.16 | 1.12 | 1.14 | 1.19 | 1.37 | 1.50 | 1.09 |
| 速动比率 | 0.88 | 0.73 | 0.72 | 0.74 | 0.76 | 0.77 | 0.39 | 0.41 | 0.92 | 0.87 | 0.64 | 1.08 | 1.24 | 1.37 | 0.49 |
| 综合税率 | -0.44% | -0.62% | -0.53% | -0.28% | 0.24% | 0.10% | 0.29% | 0.31% | 1.23% | 1.07% | 1.38% | 0.57% | 2.22% | 0.95% | 1.17% |
| 实际所得税率 | 16.29% | 15.94% | 14.79% | 14.48% | 7.22% | -1.93% | 3.18% | 3.03% | 13.83% | 8.92% | 10.79% | 4.16% | 16.80% | 7.83% | 8.95% |
| 可持续增长率 | -3.87% | -3.59% | -3.47% | -2.05% | -0.07% | 4.46% | 9.17% | 12.72% | -1.85% | 10.45% | 18.55% | 26.77% | 16.22% | 17.30% | 28.29% |
| 净利润现金含量 | -344.50% | -745.20% | -943.30% | -1364.88% | 8626.02% | 65.52% | -39.12% | -248.15% | -429.68% | -159.76% | -309.17% | -512.65% | -194.86% | 27.35% | 90.91% |
| 主营业务收入现金含量 | 79.41% | 99.89% | 97.79% | 86.86% | 79.39% | 79.09% | 64.58% | 56.55% | 82.17% | 94.47% | 101.67% | 94.02% | 88.87% | 82.61% | 80.21% |
| 经营性现金周期(天) | 356.86 | 311.29 | 327.39 | 330.73 | 305.54 | 216.65 | 293.88 | 274.38 | 293.85 | 405.44 | 433.67 | 380.29 | 156.32 | 159.08 | 288.00 |
| 单位收入需投入现金 | 0.94 | 0.94 | 0.93 | 0.93 | 0.91 | 0.89 | 0.85 | 0.83 | 0.82 | 0.75 | 0.71 | 0.87 | 0.89 | 0.87 | 0.77 |
| 单位收入产生的现金 | (0.04) | (0.03) | (0.03) | (0.02) | 0.00 | 0.03 | 0.04 | 0.05 | (0.02) | 0.06 | 0.09 | 0.13 | 0.08 | 0.09 | 0.10 |
| 单位收入可用于增长的现金 | (0.07) | (0.09) | (0.10) | (0.09) | (0.08) | (0.12) | (0.11) | (0.12) | (0.25) | (0.14) | (0.10) | (0.14) | (0.09) | (0.09) | (0.08) |
| 市值环比增长 | 15.47% | 3.49% | 3.27% | -31.35% | -13.93% | 6.05% | -6.25% | 14.97% | 51.56% | -26.53% | 7.23% | -33.05% | -40.33% | -9.88% | 50.88% |
| 主评级建议 | 数据为空 | 回避 | 回避 | 回避 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 回避 | 回避 | 回避 |
| 次评级(敏感性) | 数据为空 | 数据为空 | 回避 | 回避 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 回避 | 回避 | 回避 |
| 振华重工 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 国电南瑞 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 当季收盘价 | 33.28 | 72.06 | 62.69 | 38.39 | 34.37 | 48.96 | 37.41 | 33.89 | 24.44 | 20.39 | 17.59 | 19.85 | 21.46 | 33.6 |
| 赢利能力评分 | 100.00 | 89.79 | 100.00 | 100.00 | 94.80 | 93.53 | 88.94 | 79.53 | 32.39 | 78.79 | 80.63 | 82.02 | 82.81 | 73.95 |
| 成长能力评分 | 67.31 | 91.42 | 85.05 | 90.00 | 87.37 | 100.00 | 100.00 | 79.15 | 31.62 | 44.87 | 52.54 | 59.91 | 100.00 | 53.85 |
| 估值情况评分 | 20.41 | 13.37 | 9.79 | 46.41 | 50.36 | 15.16 | 28.21 | 47.77 | 25.11 | 50.90 | 49.05 | 43.87 | 65.66 | 46.40 |
| 信用情况评分 | 74.33 | 68.07 | 60.56 | 60.77 | 64.39 | 59.20 | 54.88 | 67.97 | 69.36 | 64.75 | 67.02 | 67.50 | 68.05 | 68.00 |
| 综合情况评价 | 58.49 | 59.32 | 53.32 | 81.14 | 78.05 | 63.98 | 72.62 | 68.73 | 26.14 | 58.85 | 62.22 | 64.02 | 83.80 | 59.06 |
| 报表期每股收益(元) | 0.05 | 0.90 | 0.48 | 0.32 | 0.06 | 0.98 | 0.67 | 0.30 | 0.03 | 0.49 | 0.32 | 0.21 | 0.04 | 0.56 |
| 预估全年每股收益(调整) | 0.68 | 0.75 | 0.58 | 0.93 | 5.32 | 0.76 | 0.76 | 0.55 | 0.19 | 0.53 | 0.72 | 0.72 | 1.47 | 0.41 |
| 每股净资产(元) | 2.15 | 4.30 | 2.47 | 2.31 | 2.05 | 4.12 | 3.81 | 4.04 | 3.87 | 3.84 | 3.90 | 3.79 | 3.83 | 3.79 |
| 每股自由现金流(元) | (0.16) | 0.43 | (0.19) | (0.27) | (0.26) | 0.28 | (1.17) | (0.53) | (0.52) | 0.42 | (0.67) | (0.78) | (0.41) | 0.18 |
| 当季净利润 | 0.51 | 2.28 | 0.83 | 1.31 | 0.33 | 0.80 | 0.94 | 0.68 | 0.09 | 0.44 | 0.27 | 0.44 | 0.09 | 0.76 |
| 当季主营业务收入 | 5.14 | 8.31 | 6.56 | 6.19 | 3.77 | 5.65 | 6.10 | 3.88 | 2.16 | 3.51 | 2.98 | 2.73 | 1.86 | 4.07 |
| 预估全年净利润(调整) | 7.17 | 3.96 | 2.96 | 4.75 | 27.16 | 1.93 | 1.93 | 1.40 | 0.50 | 1.36 | 1.83 | 1.83 | 3.76 | 1.05 |
| 预估全年主营业务收入 | 33.85 | 24.82 | 24.20 | 29.33 | 31.06 | 17.79 | 17.76 | 14.58 | 12.86 | 11.07 | 12.13 | 11.96 | 14.11 | 10.82 |
| 市净率 | 15.49 | 16.76 | 25.37 | 16.62 | 16.77 | 11.88 | 9.82 | 8.39 | 6.31 | 5.31 | 4.51 | 5.24 | 5.61 | 8.88 |
| 市销率(折算为全年数据) | 10.36 | 15.29 | 13.28 | 6.73 | 5.69 | 7.08 | 5.44 | 5.95 | 4.87 | 4.72 | 3.75 | 4.29 | 3.93 | 7.98 |
| 市盈率(调整) | 48.75 | 95.66 | 108.00 | 41.24 | 6.46 | 64.81 | 49.52 | 61.81 | 125.83 | 38.24 | 24.56 | 27.63 | 14.58 | 81.88 |
| 市盈率(含债去息税) | 49.00 | 95.43 | 107.74 | 41.53 | 6.51 | 65.75 | 50.70 | 62.35 | 126.72 | 41.09 | 25.02 | 28.20 | 14.66 | 86.90 |
| PER(以当期ROE为增长标准) | 2.00 | 5.26 | 4.76 | 1.30 | 0.09 | 3.39 | 2.61 | 4.87 | 26.31 | 2.99 | 1.50 | 1.69 | 0.52 | 7.70 |
| PEG(以3年均净利增长为标准) | 0.91 | 1.62 | 2.58 | 0.82 | 0.05 | 2.52 | 1.66 | 2.93 | 15.80 | 2.64 | 1.93 | 1.90 | 0.84 | 6.91 |
| PEG(以3年均收入增长为标准) | 1.08 | 2.79 | 3.26 | 0.97 | 0.14 | 2.35 | 1.82 | 3.41 | 9.69 | 2.89 | 1.43 | 1.66 | 0.62 | 2.65 |
| 预估总资产报酬率(调整) | 17.80% | 9.82% | 10.17% | 17.88% | 108.82% | 7.85% | 7.91% | 7.13% | 2.70% | 6.99% | 10.46% | 10.90% | 21.57% | 5.80% |
| 预估投入资本报酬率(调整) | 30.68% | 16.89% | 21.21% | 36.19% | 230.41% | 16.95% | 20.32% | 13.46% | 4.97% | 14.20% | 18.56% | 19.16% | 39.01% | 11.04% |
| 预估股东权益报酬率(调整) | 24.54% | 18.15% | 22.61% | 31.90% | 72.84% | 19.40% | 19.39% | 12.79% | 4.82% | 13.74% | 16.67% | 16.73% | 27.99% | 11.28% |
| 自由现金流与营业收入之比 | -33.20% | 9.09% | -5.87% | -13.79% | -35.89% | 4.02% | -24.65% | -22.30% | -61.79% | 9.66% | -22.66% | -43.18% | -56.33% | 4.15% |
| 二级市场自由现金收益率-报表期 | -0.48% | 0.59% | -0.29% | -0.66% | -0.72% | 0.53% | -2.80% | -1.46% | -1.99% | 1.90% | -3.47% | -3.60% | -1.80% | 0.51% |
| 总收入同比增长率 | 36.39% | 39.55% | 36.03% | 64.92% | 74.65% | 60.63% | 60.41% | 31.65% | 16.12% | 2.38% | 12.13% | 10.63% | 30.49% | 20.75% |
| 净利润同比增长率 | 53.86% | 89.72% | 44.77% | 114.75% | 275.74% | 99.60% | 110.28% | 42.24% | -7.36% | -11.99% | 21.34% | 28.35% | 38.83% | 28.68% |
| 当季收入同比增长率 | 36.39% | 47.10% | 7.45% | 59.52% | 74.65% | 61.12% | 104.63% | 42.22% | 16.12% | -13.79% | 14.54% | 0.24% | 30.49% | 13.76% |
| 当季净利润同比增长率 | 53.86% | 186.02% | -12.05% | 93.85% | 275.74% | 80.02% | 243.81% | 52.86% | -7.36% | -41.47% | 9.58% | 26.31% | 38.83% | 17.95% |
| 非经常项占比 | 17.31% | 18.81% | 10.75% | 15.02% | 30.29% | 25.65% | 16.55% | 25.96% | 90.08% | 38.89% | 26.76% | 27.97% | 76.38% | 29.62% |
| 净利润率(还原) | 8.42% | 15.94% | 13.53% | 14.28% | 6.34% | 10.83% | 11.99% | 9.56% | 0.79% | 7.23% | 7.98% | 8.46% | 1.76% | 9.68% |
| 税前利润率(还原) | 9.69% | 18.03% | 15.26% | 15.98% | 6.93% | 12.10% | 13.47% | 10.12% | 0.88% | 8.30% | 8.74% | 8.80% | 2.41% | 11.50% |
| 主营业务利润率 | 26.96% | 32.34% | 29.66% | 32.25% | 28.52% | 29.74% | 30.92% | 29.43% | 29.38% | 28.68% | 30.35% | 32.31% | 30.92% | 27.78% |
| 当季净利润率(还原) | 8.42% | 20.71% | 12.40% | 19.11% | 6.34% | 8.35% | 14.40% | 14.43% | 0.79% | 5.60% | 7.25% | 13.01% | 1.76% | 15.32% |
| 当季税前利润率(还原) | 9.69% | 23.54% | 14.16% | 21.48% | 6.93% | 9.15% | 16.79% | 15.25% | 0.88% | 7.33% | 8.66% | 13.14% | 2.41% | 18.53% |
| 当季主营业务利润率 | 26.96% | 37.67% | 25.73% | 34.52% | 28.52% | 27.23% | 32.39% | 29.45% | 29.38% | 25.08% | 27.33% | 33.25% | 30.92% | 29.78% |
| 当季权益报酬率(调整) | 1.86% | 7.30% | 6.42% | 9.88% | 3.60% | 4.16% | 8.83% | 6.77% | 0.96% | 5.61% | 4.02% | 5.41% | 1.12% | 6.18% |
| 经营性现金流同比增长率 | 数据为空 | 99.41% | 数据为空 | 数据为空 | 数据为空 | 3.42% | 数据为空 | 数据为空 | 数据为空 | 2.60% | 数据为空 | 数据为空 | 数据为空 | -9.54% |
| 综合业务利润率 | 26.96% | 32.34% | 29.66% | 32.25% | 28.52% | 29.74% | 30.92% | 29.43% | 29.38% | 28.68% | 30.35% | 32.31% | 30.92% | 27.78% |
| 当季综合业务利润率 | 26.96% | 37.67% | 25.73% | 34.52% | 28.52% | 27.23% | 32.39% | 29.45% | 29.38% | 25.08% | 27.33% | 33.25% | 30.92% | 29.78% |
| 总市值 | 349.56 | 378.44 | 319.79 | 195.84 | 175.33 | 124.88 | 95.42 | 86.44 | 62.34 | 52.01 | 44.87 | 50.63 | 54.74 | 85.70 |
| 总市值含债调整 | 350.56 | 379.44 | 321.29 | 197.34 | 176.83 | 125.88 | 96.65 | 86.67 | 62.57 | 52.24 | 45.10 | 50.86 | 54.97 | 85.93 |
| 资本性支出(亿) | 0.14 | 0.72 | 0.16 | 0.07 | 0.04 | 0.78 | 0.58 | 0.20 | 0.03 | 0.37 | 0.19 | 0.17 | 0.15 | 0.96 |
| 资本支出与销售收入比 | 2.82% | 2.89% | 0.94% | 0.68% | 1.11% | 4.36% | 4.76% | 3.35% | 1.62% | 3.37% | 2.46% | 3.67% | 8.26% | 8.84% |
| 总市值中的现金比例 | 3.21% | 3.55% | 0.91% | 1.31% | 1.44% | 2.90% | 3.32% | 4.21% | 6.33% | 10.54% | 6.75% | 5.46% | 7.65% | 6.24% |
| 生息负债与净资产比率 | 4.43% | 4.43% | 11.90% | 12.73% | 14.35% | 9.52% | 12.66% | 2.23% | 2.33% | 2.35% | 2.31% | 2.38% | 2.36% | 2.38% |
| 营业费用与收入之比 | 5.84% | 5.43% | 5.18% | 5.30% | 6.17% | 6.32% | 6.58% | 5.97% | 8.78% | 7.02% | 6.99% | 7.48% | 8.90% | 5.44% |
| 管理费用与收入之比 | 11.81% | 8.79% | 9.07% | 10.94% | 15.59% | 11.40% | 11.05% | 13.48% | 19.80% | 14.23% | 14.94% | 16.65% | 19.92% | 11.44% |
| 财务费用与收入之比 | -0.39% | 0.09% | 0.14% | 0.03% | -0.18% | -0.08% | -0.19% | -0.15% | -0.09% | -0.86% | -0.33% | -0.62% | -0.30% | -0.60% |
| 期间费用占收入比 | 17.27% | 14.31% | 14.40% | 16.27% | 21.59% | 17.64% | 17.44% | 19.31% | 28.49% | 20.38% | 21.60% | 23.51% | 28.51% | 16.28% |
| 当季期间费用占收入比 | 17.27% | 14.13% | 11.56% | 13.04% | 21.59% | 18.08% | 15.59% | 14.20% | 28.49% | 17.75% | 18.67% | 20.11% | 28.51% | 11.25% |
| 期间费用占收入比同比增长率 | -20.01% | -18.88% | -17.42% | -15.72% | -24.24% | -13.44% | -19.26% | -17.88% | -0.04% | 25.19% | 11.84% | 16.01% | 15.89% | -1.46% |
| 当季期间费用占收入比同比增长率 | -20.01% | -21.84% | -25.84% | -8.20% | -24.24% | 1.83% | -16.46% | -29.38% | -0.04% | 57.79% | 4.86% | 11.72% | 15.89% | 1.58% |
| 债务杠杆 | 1.79 | 1.78 | 2.31 | 2.25 | 2.39 | 2.34 | 2.51 | 1.91 | 1.86 | 1.99 | 1.76 | 1.74 | 1.78 | 1.87 |
| 生息负债率 | 2.48% | 2.48% | 5.15% | 5.65% | 6.01% | 4.07% | 5.05% | 1.17% | 1.25% | 1.18% | 1.32% | 1.37% | 1.32% | 1.27% |
| 资产负债率 | 44.01% | 43.91% | 56.70% | 55.65% | 58.10% | 57.18% | 60.11% | 47.51% | 46.12% | 49.71% | 43.04% | 42.56% | 43.95% | 46.49% |
| 每股生息负债(元) | 0.10 | 0.19 | 0.29 | 0.29 | 0.29 | 0.39 | 0.48 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 |
| 生息债务占负债比率 | 5.64% | 5.66% | 9.09% | 10.15% | 10.34% | 7.13% | 8.40% | 2.47% | 2.72% | 2.38% | 3.06% | 3.21% | 3.01% | 2.74% |
| 每股现金保有额(元) | 1.07 | 2.56 | 0.57 | 0.50 | 0.49 | 1.42 | 1.24 | 1.43 | 1.55 | 2.15 | 1.19 | 1.08 | 1.64 | 2.10 |
| 存货环比增长率 | 5.65% | 3.68% | 8.79% | -1.12% | 11.47% | 1.89% | 32.87% | 16.25% | 7.53% | 18.17% | 6.32% | 4.90% | 10.99% | -9.39% |
| 应收帐款环比增长率 | 11.48% | 1.85% | 14.19% | 18.07% | 10.71% | -8.97% | 41.25% | 17.02% | -2.94% | -14.89% | 2.69% | 9.28% | 0.87% | -7.80% |
| 存货同比增长率 | 17.83% | 24.32% | 22.18% | 49.24% | 75.45% | 69.24% | 96.28% | 57.05% | 41.72% | 46.28% | 12.17% | 4.73% | 17.67% | 26.93% |
| 应收帐款同比增长率 | 53.09% | 52.03% | 35.87% | 68.07% | 66.58% | 46.04% | 36.55% | -0.73% | -7.30% | -3.66% | 4.36% | 9.22% | 38.16% | 44.30% |
| 预收帐款同比增长率 | 15.92% | 12.95% | 10.40% | 51.41% | 60.26% | 55.98% | 83.51% | 27.56% | 22.19% | 36.31% | 5.98% | 32.13% | 41.29% | 37.15% |
| 存货周转率 - 单期值 | 2.51 | 1.79 | 1.89 | 2.40 | 2.66 | 1.65 | 1.66 | 1.86 | 1.91 | 1.77 | 2.25 | 2.30 | 2.91 | 2.56 |
| 总资产周转率-单期值 | 0.84 | 0.62 | 0.83 | 1.10 | 1.24 | 0.72 | 0.73 | 0.74 | 0.70 | 0.57 | 0.69 | 0.71 | 0.81 | 0.60 |
| 净资产周转率-单期值 | 1.50 | 1.10 | 1.92 | 2.49 | 2.97 | 1.69 | 1.83 | 1.42 | 1.30 | 1.13 | 1.22 | 1.24 | 1.45 | 1.12 |
| 应收帐款周转率--单期值 | 3.24 | 2.65 | 2.63 | 3.64 | 4.56 | 2.89 | 2.62 | 3.04 | 3.14 | 2.63 | 2.45 | 2.48 | 3.20 | 2.47 |
| 流动资产周转率--单期值 | 0.96 | 0.83 | 1.04 | 1.39 | 1.54 | 0.89 | 0.99 | 0.95 | 0.84 | 0.75 | 0.90 | 0.89 | 0.99 | 0.77 |
| 固定资产周转率--单期值 | 11.08 | 8.01 | 7.80 | 9.49 | 9.71 | 4.70 | 10.17 | 9.00 | 7.89 | 6.69 | 7.34 | 7.00 | 8.41 | 6.40 |
| 股本同比变动率 | 105.90% | 105.90% | 100.00% | 100.00% | 100.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 20.00% |
| 税前利润同比增长率 | 62.22% | 92.12% | 45.29% | 127.01% | 267.90% | 98.74% | 118.09% | 46.17% | -16.24% | -15.57% | 16.77% | 26.00% | 48.74% | 20.58% |
| 每股营运资金(元) | 1.68 | 3.36 | 1.55 | 1.41 | 1.16 | 2.32 | 2.11 | 2.57 | 2.46 | 2.42 | 2.47 | 2.37 | 2.42 | 2.47 |
| 短期借款占营运资金的比例 | 5.68% | 5.66% | 18.93% | 20.89% | 25.35% | 16.87% | 22.83% | 3.51% | 3.67% | 3.73% | 3.65% | 3.81% | 3.72% | 3.65% |
| 每股资本性支出(元) | 0.01 | 0.14 | 0.03 | 0.01 | 0.01 | 0.30 | 0.23 | 0.08 | 0.01 | 0.15 | 0.07 | 0.07 | 0.06 | 0.37 |
| 每股投入资本净额(元) | 2.23 | 4.46 | 2.74 | 2.57 | 2.31 | 4.46 | 3.72 | 4.07 | 3.91 | 3.75 | 3.86 | 3.75 | 3.77 | 3.72 |
| 每股经营活动产生的现金流(元) | (0.15) | 0.57 | (0.16) | (0.26) | (0.26) | 0.58 | (0.95) | (0.45) | (0.51) | 0.57 | (0.60) | (0.71) | (0.35) | 0.55 |
| 投资支出占收入之比 | 2.82% | 2.90% | 0.94% | 0.69% | 1.11% | 27.20% | 14.68% | 3.36% | 1.62% | 4.28% | 3.78% | 5.85% | 13.64% | 18.72% |
| 存货储存期(天) | 143.37 | 201.47 | 190.29 | 149.69 | 135.24 | 217.54 | 216.48 | 193.41 | 188.77 | 203.50 | 159.78 | 156.61 | 123.75 | 140.69 |
| 应付帐款付款期(天) | 110.54 | 139.04 | 175.37 | 105.79 | 84.07 | 117.92 | 164.18 | 132.39 | 120.84 | 145.54 | 143.31 | 117.73 | 108.91 | 154.62 |
| 应收帐款回收期(天) | 111.02 | 135.83 | 136.81 | 98.82 | 79.03 | 124.68 | 137.16 | 118.31 | 114.63 | 137.14 | 147.11 | 145.21 | 112.66 | 145.74 |
| 预付帐款占用期(天) | 16.99 | 12.70 | 20.78 | 11.75 | 11.78 | 24.60 | 15.57 | 17.09 | 26.32 | 19.83 | 29.99 | 27.51 | 19.39 | 22.19 |
| 预收帐款信用期(天) | 83.00 | 122.34 | 77.97 | 72.23 | 78.03 | 151.14 | 96.20 | 95.99 | 117.64 | 155.65 | 76.78 | 91.69 | 87.71 | 116.91 |
| 现金占总资产比例 | 27.82% | 33.41% | 10.02% | 9.62% | 10.11% | 14.73% | 13.02% | 18.57% | 21.51% | 28.17% | 17.34% | 16.44% | 24.05% | 29.66% |
| 存货占总资产比例 | 24.29% | 23.01% | 30.70% | 30.92% | 33.29% | 30.37% | 30.03% | 28.06% | 25.83% | 22.62% | 21.35% | 20.85% | 19.19% | 16.68% |
| 总资产同比增加比例 | 61.45% | 64.08% | 19.53% | 35.40% | 36.14% | 26.09% | 39.50% | 16.70% | 5.31% | 7.87% | 4.46% | 2.92% | 15.77% | 23.01% |
| 应付款项占总资产比例 | 18.73% | 15.88% | 28.30% | 21.85% | 20.69% | 16.46% | 22.78% | 19.21% | 16.53% | 16.18% | 19.15% | 15.67% | 16.89% | 18.33% |
| 应收款项占总资产比例 | 30.31% | 27.21% | 36.96% | 35.46% | 31.97% | 29.37% | 32.51% | 28.57% | 26.13% | 25.35% | 33.22% | 33.59% | 29.68% | 28.39% |
| 预收款项占总资产比例 | 22.66% | 24.51% | 21.06% | 25.92% | 31.56% | 35.60% | 22.80% | 23.18% | 26.81% | 28.78% | 17.34% | 21.21% | 23.11% | 22.77% |
| 预付款项占总资产比例 | 2.88% | 1.45% | 3.35% | 2.43% | 2.90% | 3.43% | 2.16% | 2.48% | 3.60% | 2.20% | 4.01% | 3.66% | 3.01% | 2.63% |
| 固定资产占总资产比例 | 7.58% | 7.70% | 10.66% | 11.64% | 12.82% | 15.41% | 7.17% | 8.26% | 8.89% | 8.50% | 9.47% | 10.16% | 9.64% | 9.37% |
| 无形资产占总资产比例 | 0.59% | 0.60% | 0.57% | 0.48% | 0.53% | 0.56% | 0.60% | 0.76% | 0.90% | 0.92% | 0.51% | 0.60% | 0.65% | 0.69% |
| 流动比例 | 1.99 | 2.00 | 1.48 | 1.49 | 1.41 | 1.42 | 1.37 | 1.70 | 1.74 | 1.64 | 1.84 | 1.85 | 1.81 | 1.75 |
| 速动比率 | 1.44 | 1.48 | 0.94 | 0.93 | 0.83 | 0.89 | 0.87 | 1.11 | 1.18 | 1.18 | 1.34 | 1.36 | 1.37 | 1.39 |
| 综合税率 | 2.08% | 3.46% | 2.44% | 2.42% | 1.12% | 2.56% | 2.34% | 1.03% | 0.87% | 1.86% | 0.95% | 0.41% | 1.10% | 2.63% |
| 实际所得税率 | 14.44% | 11.57% | 11.71% | 10.92% | 8.59% | 10.48% | 11.00% | 5.55% | 10.50% | 7.04% | 4.55% | 0.44% | 14.15% | 10.54% |
| 可持续增长率 | 12.64% | 17.52% | 25.98% | 35.56% | 18.82% | 18.34% | 21.93% | 13.53% | 1.03% | 8.17% | 9.73% | 10.48% | 2.54% | 10.84% |
| 净利润现金含量 | -307.40% | 62.68% | -32.95% | -79.48% | -396.89% | 59.64% | -141.54% | -149.70% | -1477.45% | 115.10% | -188.48% | -337.13% | -941.70% | 98.72% |
| 主营业务收入现金含量 | 60.35% | 82.79% | 60.59% | 57.22% | 53.03% | 83.74% | 68.14% | 74.62% | 69.17% | 104.68% | 72.45% | 71.31% | 89.20% | 102.19% |
| 经营性现金周期(天) | 259.54 | 321.43 | 323.68 | 240.78 | 209.62 | 334.32 | 345.31 | 304.90 | 304.85 | 339.82 | 323.98 | 317.40 | 248.78 | 314.03 |
| 单位收入需投入现金 | 0.72 | 0.55 | 0.66 | 0.61 | 0.65 | 0.57 | 0.65 | 0.65 | 0.71 | 0.57 | 0.70 | 0.67 | 0.69 | 0.64 |
| 单位收入产生的现金 | 0.08 | 0.16 | 0.14 | 0.14 | 0.06 | 0.11 | 0.12 | 0.10 | 0.01 | 0.08 | 0.09 | 0.09 | 0.02 | 0.11 |
| 单位收入可用于增长的现金 | 0.06 | 0.14 | 0.13 | 0.14 | 0.05 | 0.07 | 0.08 | 0.06 | (0.01) | 0.05 | 0.06 | 0.05 | (0.07) | 0.02 |
| 市值环比增长 | -7.63% | 18.34% | 63.30% | 11.70% | 40.40% | 30.87% | 10.39% | 38.67% | 19.86% | 15.92% | -11.39% | -7.50% | -36.13% | 24.03% |
| 主评级建议 | 中性 | 中性 | 回避 | 良 可关注 | 良 可关注 | 中性 | 良 可关注 | 中性 | 回避 | 中性 | 中性 | 中性 | 优 待定 | 中性 |
| 次评级(敏感性) | 中性 | 中性 | 回避 | 良 可关注 | 良 可关注 | 回避 | 良 可关注 | 良 可关注 | 回避 | 回避 | 中性 | 中性 | 优 待定 | 中性 |
| 国电南瑞 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |