| 张 裕A | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 | 05Q3 | 05Q2 | 05Q1 |
| 当季收盘价 | 87.08 | 95.96 | 119.99 | 79.98 | 67.18 | 76.02 | 61.5 | 56.3 | 46.82 | 48.5 | 50.58 | 66 | 71.38 | 84.39 | 67.35 | 61.48 | 56.49 | 49.82 | 35.4 | 37.61 | 29.24 | 22.43 | 20.6 | 17.01 | 15.62 |
| 赢利能力评分 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 99.80 | 99.13 | 100.00 | 99.89 | 93.84 | 90.12 | 88.89 | 88.67 | 85.89 |
| 成长能力评分 | 96.76 | 74.54 | 68.21 | 80.45 | 73.63 | 63.99 | 51.53 | 28.92 | 13.19 | 94.74 | 89.91 | 94.82 | 95.52 | 90.74 | 96.79 | 96.10 | 86.51 | 75.56 | 79.86 | 81.60 | 90.41 | 91.10 | 93.79 | 100.00 | 100.00 |
| 估值情况评分 | 67.95 | 62.99 | 47.52 | 64.80 | 67.24 | 60.08 | 64.66 | 64.71 | 66.58 | 66.34 | 64.68 | 56.52 | 40.98 | 26.32 | 32.72 | 33.74 | 31.20 | 27.07 | 39.32 | 36.80 | 54.71 | 50.30 | 51.85 | 61.75 | 81.95 |
| 信用情况评分 | 90.09 | 86.81 | 86.39 | 78.07 | 88.76 | 76.67 | 80.86 | 82.39 | 88.85 | 84.80 | 82.88 | 81.62 | 87.00 | 90.24 | 92.16 | 92.29 | 91.99 | 89.06 | 91.62 | 91.76 | 92.17 | 89.33 | 89.83 | 90.09 | 90.18 |
| 综合情况评价 | 90.36 | 81.18 | 75.07 | 83.26 | 82.02 | 76.25 | 73.24 | 65.42 | 60.71 | 88.98 | 86.78 | 86.40 | 83.03 | 71.27 | 77.24 | 77.00 | 73.56 | 65.59 | 77.36 | 77.31 | 82.77 | 80.47 | 81.39 | 85.98 | 90.06 |
| 报表期每股收益(元) | 1.07 | 2.72 | 1.69 | 1.11 | 0.72 | 2.14 | 1.38 | 0.86 | 0.57 | 1.70 | 1.12 | 0.76 | 0.52 | 1.21 | 0.78 | 0.52 | 0.37 | 0.84 | 0.56 | 0.38 | 0.37 | 0.77 | 0.50 | 0.34 | 0.27 |
| 预估全年每股收益(调整) | 4.01 | 2.69 | 2.60 | 2.72 | 2.66 | 2.10 | 2.06 | 1.90 | 1.86 | 1.68 | 1.66 | 1.73 | 1.62 | 1.19 | 1.20 | 1.15 | 1.12 | 0.84 | 0.86 | 0.86 | 1.06 | 0.77 | 0.73 | 0.73 | 0.73 |
| 每股净资产(元) | 8.65 | 7.58 | 6.54 | 5.95 | 6.74 | 6.02 | 5.26 | 4.65 | 5.55 | 4.99 | 4.41 | 4.05 | 4.91 | 4.39 | 3.99 | 3.73 | 4.36 | 3.91 | 3.60 | 3.42 | 5.02 | 4.65 | 4.38 | 4.22 | 4.65 |
| 每股自由现金流(元) | 1.87 | 1.48 | 1.07 | 0.85 | 0.75 | 2.07 | 1.55 | 1.05 | 0.75 | 1.83 | 1.48 | 1.22 | 1.55 | 0.95 | 0.98 | 0.70 | 0.74 | 0.56 | 0.72 | 0.61 | 0.90 | 0.70 | 0.69 | 0.73 | 0.65 |
| 当季净利润 | 5.63 | 5.43 | 3.06 | 2.08 | 3.78 | 4.00 | 2.72 | 1.57 | 2.99 | 3.06 | 1.90 | 1.27 | 2.72 | 2.25 | 1.37 | 0.78 | 1.95 | 1.51 | 0.93 | 0.50 | 1.50 | 1.11 | 0.64 | 0.29 | 1.09 |
| 当季主营业务收入 | 20.90 | 14.12 | 10.89 | 8.97 | 15.85 | 12.49 | 9.81 | 7.12 | 12.57 | 8.89 | 7.43 | 5.56 | 12.65 | 6.77 | 6.14 | 4.43 | 9.96 | 5.61 | 4.72 | 3.20 | 8.09 | 4.92 | 4.02 | 3.08 | 6.03 |
| 预估全年净利润(调整) | 21.12 | 14.20 | 13.71 | 14.34 | 14.03 | 11.06 | 10.87 | 10.03 | 9.79 | 8.88 | 8.77 | 9.13 | 8.54 | 6.28 | 6.32 | 6.06 | 5.89 | 4.44 | 4.53 | 4.51 | 4.32 | 3.13 | 2.98 | 2.95 | 2.95 |
| 预估全年主营业务收入 | 65.70 | 49.83 | 50.82 | 52.92 | 52.94 | 41.99 | 39.74 | 37.34 | 34.33 | 34.53 | 34.09 | 34.55 | 34.68 | 27.30 | 27.72 | 27.55 | 26.61 | 21.63 | 22.03 | 22.38 | 24.24 | 18.04 | 18.43 | 18.70 | 19.03 |
| 市净率 | 10.07 | 12.66 | 18.35 | 13.45 | 9.97 | 12.63 | 11.69 | 12.10 | 8.43 | 9.73 | 11.47 | 16.29 | 14.55 | 19.23 | 16.89 | 16.50 | 12.96 | 12.73 | 9.83 | 10.99 | 5.82 | 4.82 | 4.70 | 4.03 | 3.36 |
| 市销率(折算为全年数据) | 7.01 | 10.19 | 12.48 | 8.00 | 6.72 | 9.63 | 8.19 | 7.97 | 7.22 | 7.43 | 7.85 | 10.10 | 10.88 | 16.33 | 12.84 | 11.80 | 11.22 | 12.17 | 8.49 | 8.88 | 4.91 | 5.06 | 4.55 | 3.71 | 3.35 |
| 市盈率(调整) | 21.74 | 35.63 | 46.14 | 29.42 | 25.25 | 36.25 | 29.82 | 29.59 | 25.22 | 28.81 | 30.43 | 38.10 | 44.06 | 70.89 | 56.23 | 53.49 | 50.56 | 59.15 | 41.18 | 43.97 | 27.47 | 29.09 | 28.08 | 23.41 | 21.47 |
| 市盈率(含债去息税) | 21.74 | 35.63 | 46.14 | 29.51 | 25.31 | 37.23 | 29.82 | 29.59 | 25.22 | 28.81 | 30.43 | 38.10 | 44.06 | 70.89 | 56.23 | 53.49 | 50.56 | 59.15 | 41.18 | 43.97 | 27.47 | 29.09 | 28.08 | 23.41 | 21.47 |
| PER(以当期ROE为增长标准) | 0.63 | 1.00 | 1.32 | 0.82 | 0.83 | 1.06 | 0.86 | 0.89 | 0.93 | 0.85 | 0.91 | 1.11 | 1.63 | 2.61 | 2.07 | 2.03 | 2.31 | 2.75 | 1.87 | 2.00 | 1.48 | 1.76 | 1.77 | 1.48 | 1.51 |
| PEG(以3年均净利增长为标准) | 0.64 | 1.13 | 1.54 | 0.93 | 0.82 | 1.04 | 0.85 | 0.93 | 0.81 | 0.69 | 0.74 | 0.89 | 1.11 | 1.57 | 1.24 | 1.23 | 1.20 | 1.41 | 0.96 | 1.03 | 0.68 | 0.70 | 0.72 | 0.61 | 0.56 |
| PEG(以3年均收入增长为标准) | 0.90 | 1.60 | 2.00 | 1.19 | 1.02 | 1.50 | 1.32 | 1.46 | 1.45 | 1.19 | 1.29 | 1.57 | 1.81 | 2.63 | 2.04 | 1.96 | 1.95 | 2.44 | 1.65 | 1.71 | 0.94 | 1.17 | 1.08 | 0.88 | 0.78 |
| 预估总资产报酬率(调整) | 31.38% | 23.74% | 26.33% | 26.99% | 26.12% | 20.62% | 24.63% | 25.87% | 22.51% | 21.86% | 23.92% | 26.55% | 21.40% | 19.31% | 21.34% | 22.33% | 18.73% | 16.27% | 17.41% | 18.13% | 16.09% | 13.32% | 13.21% | 13.55% | 12.46% |
| 预估投入资本报酬率(调整) | 53.00% | 39.18% | 47.30% | 54.78% | 45.22% | 37.34% | 49.16% | 49.60% | 40.14% | 40.06% | 46.16% | 53.65% | 39.99% | 30.03% | 35.24% | 35.61% | 29.33% | 24.24% | 26.49% | 28.12% | 23.75% | 17.70% | 18.11% | 18.73% | 16.71% |
| 预估股东权益报酬率(调整) | 34.58% | 35.67% | 34.91% | 35.99% | 30.65% | 35.07% | 34.70% | 33.43% | 27.13% | 33.86% | 33.54% | 34.46% | 26.96% | 27.21% | 27.18% | 26.38% | 21.89% | 21.52% | 22.02% | 21.94% | 18.61% | 16.57% | 15.89% | 15.77% | 14.24% |
| 自由现金流与营业收入之比 | 47.14% | 15.63% | 15.76% | 18.15% | 25.10% | 26.03% | 27.74% | 28.24% | 31.60% | 28.01% | 30.37% | 35.41% | 64.72% | 18.34% | 25.17% | 25.49% | 39.34% | 13.67% | 23.62% | 28.25% | 45.24% | 15.66% | 21.26% | 32.71% | 44.07% |
| 二级市场自由现金收益率-报表期 | 2.20% | 1.56% | 0.90% | 1.08% | 1.15% | 2.75% | 2.55% | 1.89% | 1.66% | 3.83% | 2.94% | 1.86% | 2.22% | 1.13% | 1.47% | 1.15% | 1.35% | 1.15% | 2.09% | 1.65% | 3.34% | 3.37% | 3.64% | 4.82% | 4.85% |
| 总收入同比增长率 | 31.85% | 18.66% | 21.01% | 26.02% | 26.06% | 21.60% | 15.08% | 8.14% | -0.58% | 26.49% | 24.87% | 26.55% | 27.02% | 26.24% | 28.17% | 27.40% | 23.02% | 19.86% | 22.08% | 24.03% | 34.32% | 34.81% | 37.66% | 39.72% | 42.14% |
| 净利润同比增长率 | 48.78% | 27.22% | 22.58% | 28.65% | 26.68% | 26.01% | 23.57% | 14.15% | 9.89% | 40.75% | 43.42% | 46.01% | 39.10% | 43.20% | 39.89% | 36.55% | 30.34% | 42.10% | 45.51% | 45.20% | 37.98% | 53.03% | 48.08% | 48.38% | 43.43% |
| 当季收入同比增长率 | 31.85% | 13.10% | 10.95% | 25.95% | 26.06% | 40.40% | 32.10% | 27.94% | -0.58% | 31.40% | 20.95% | 25.49% | 27.02% | 20.72% | 29.99% | 38.48% | 23.02% | 13.94% | 17.66% | 3.91% | 34.32% | 27.76% | 33.22% | 35.21% | 42.14% |
| 当季净利润同比增长率 | 48.78% | 35.67% | 12.40% | 32.42% | 26.68% | 30.71% | 43.36% | 23.25% | 9.89% | 35.87% | 38.28% | 63.32% | 39.10% | 49.65% | 47.05% | 55.08% | 30.34% | 35.89% | 46.16% | 72.08% | 37.98% | 62.93% | 47.44% | 70.23% | 43.43% |
| 非经常项占比 | 0.08% | 1.29% | 0.93% | 0.83% | 0.01% | 2.51% | 2.44% | 1.84% | 0.20% | 1.02% | 1.30% | 0.49% | 0.65% | 1.86% | -2.36% | 0.06% | -2.44% | -0.07% | -0.05% | -0.03% | 0.09% | -0.18% | -0.61% | -1.03% | 0.14% |
| 净利润率(还原) | 26.90% | 28.50% | 24.79% | 23.45% | 23.85% | 26.33% | 24.19% | 22.79% | 23.70% | 25.71% | 22.73% | 21.81% | 21.37% | 22.99% | 20.32% | 18.97% | 19.95% | 20.53% | 18.32% | 17.71% | 18.50% | 17.33% | 15.43% | 15.23% | 18.00% |
| 税前利润率(还原) | 35.67% | 38.35% | 33.44% | 31.20% | 31.63% | 35.03% | 32.10% | 30.34% | 31.38% | 34.00% | 30.21% | 28.23% | 28.79% | 34.34% | 28.35% | 26.52% | 28.73% | 29.34% | 25.99% | 24.89% | 26.35% | 24.61% | 21.85% | 21.85% | 26.06% |
| 主营业务利润率 | 68.94% | 69.01% | 65.52% | 66.08% | 64.93% | 65.59% | 64.44% | 64.65% | 65.17% | 63.79% | 62.16% | 63.01% | 63.35% | 62.88% | 60.48% | 60.31% | 60.28% | 59.30% | 59.89% | 60.08% | 59.87% | 58.51% | 57.97% | 56.67% | 57.12% |
| 当季净利润率(还原) | 26.90% | 37.89% | 27.85% | 22.73% | 23.85% | 31.40% | 26.99% | 21.19% | 23.70% | 34.29% | 24.97% | 22.81% | 21.37% | 31.08% | 23.49% | 16.78% | 19.95% | 26.87% | 19.76% | 15.72% | 18.50% | 22.42% | 15.87% | 9.82% | 18.00% |
| 当季税前利润率(还原) | 35.67% | 50.78% | 38.55% | 30.43% | 31.63% | 41.94% | 35.64% | 28.50% | 31.38% | 44.92% | 35.07% | 26.94% | 28.79% | 52.52% | 32.65% | 21.55% | 28.73% | 38.90% | 28.62% | 21.20% | 26.35% | 31.96% | 21.85% | 13.61% | 26.06% |
| 当季主营业务利润率 | 68.94% | 77.82% | 64.26% | 68.12% | 64.93% | 68.30% | 64.03% | 63.72% | 65.17% | 68.48% | 60.07% | 62.23% | 63.35% | 70.18% | 60.86% | 60.39% | 60.28% | 57.59% | 59.44% | 60.62% | 59.87% | 59.95% | 60.93% | 55.79% | 57.12% |
| 当季权益报酬率(调整) | 12.33% | 13.33% | 8.77% | 6.47% | 10.64% | 12.27% | 9.47% | 6.07% | 10.17% | 11.59% | 7.91% | 5.94% | 10.43% | 8.80% | 7.00% | 3.71% | 8.71% | 7.30% | 4.92% | 2.79% | 7.35% | 5.83% | 3.58% | 1.80% | 5.75% |
| 经营性现金流同比增长率 | 136.50% | -5.12% | -17.60% | -10.59% | -1.46% | 8.68% | 11.28% | -4.99% | -46.08% | 53.28% | 32.10% | 41.09% | 77.36% | 105.03% | 71.65% | 58.76% | 29.19% | 22.28% | 37.08% | 6.95% | 39.78% | 42.37% | 26.25% | 77.47% | 58.75% |
| 综合业务利润率 | 68.94% | 69.01% | 65.52% | 66.08% | 64.93% | 65.59% | 64.44% | 64.65% | 65.17% | 63.79% | 62.16% | 63.01% | 63.35% | 62.88% | 60.48% | 60.31% | 60.28% | 59.30% | 59.89% | 60.08% | 59.87% | 58.51% | 57.97% | 56.67% | 57.12% |
| 当季综合业务利润率 | 68.94% | 77.82% | 64.26% | 68.12% | 64.93% | 68.30% | 64.03% | 63.72% | 65.17% | 68.48% | 60.07% | 62.23% | 63.35% | 70.18% | 60.86% | 60.39% | 60.28% | 57.59% | 59.44% | 60.62% | 59.87% | 59.95% | 60.93% | 55.79% | 57.12% |
| 总市值 | 459.16 | 505.98 | 632.68 | 421.72 | 354.23 | 400.84 | 324.28 | 296.86 | 246.87 | 255.73 | 266.70 | 348.00 | 376.37 | 444.97 | 355.12 | 324.17 | 297.86 | 262.69 | 186.66 | 198.31 | 118.60 | 90.98 | 83.55 | 68.99 | 63.35 |
| 总市值含债调整 | 459.16 | 505.98 | 632.68 | 421.82 | 354.38 | 403.19 | 324.28 | 296.86 | 246.87 | 255.73 | 266.70 | 348.00 | 376.37 | 444.97 | 355.12 | 324.17 | 297.86 | 262.69 | 186.66 | 198.31 | 118.60 | 90.98 | 83.55 | 68.99 | 63.35 |
| 资本性支出(亿) | 0.99 | 5.11 | 3.15 | 1.89 | 0.61 | 2.66 | 2.47 | 1.59 | 0.68 | 2.84 | 1.79 | 1.08 | 0.44 | 3.16 | 2.08 | 1.67 | 0.95 | 1.02 | 0.44 | 0.17 | 0.10 | 0.43 | 0.29 | 0.16 | 0.04 |
| 资本支出与销售收入比 | 4.74% | 10.25% | 8.83% | 7.62% | 3.82% | 6.34% | 8.38% | 8.09% | 5.40% | 8.22% | 6.98% | 5.94% | 3.51% | 11.56% | 10.14% | 11.59% | 9.52% | 4.74% | 2.75% | 1.51% | 1.28% | 2.38% | 2.23% | 1.80% | 0.64% |
| 总市值中的现金比例 | 7.29% | 4.92% | 3.56% | 6.23% | 7.68% | 6.35% | 6.05% | 5.71% | 8.72% | 6.84% | 5.79% | 4.05% | 5.72% | 2.97% | 3.71% | 3.59% | 5.32% | 4.54% | 6.80% | 6.09% | 12.94% | 12.76% | 13.93% | 17.10% | 21.24% |
| 生息负债与净资产比率 | 0.00% | 0.00% | 0.00% | 0.33% | 0.42% | 7.40% | 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% | 0.00% | 0.00% | 0.00% | 0.00% |
| 营业费用与收入之比 | 27.36% | 26.86% | 28.58% | 30.66% | 28.76% | 26.04% | 28.38% | 29.67% | 28.82% | 25.19% | 27.99% | 29.84% | 29.49% | 22.88% | 26.99% | 27.37% | 24.88% | 23.18% | 27.98% | 27.88% | 26.93% | 27.11% | 30.83% | 30.28% | 27.38% |
| 管理费用与收入之比 | 6.52% | 4.38% | 4.04% | 4.44% | 4.75% | 5.24% | 4.70% | 5.41% | 5.79% | 5.62% | 5.09% | 6.04% | 5.93% | 6.52% | 5.96% | 7.17% | 7.26% | 7.83% | 7.00% | 8.37% | 7.17% | 8.12% | 6.66% | 5.68% | 4.47% |
| 财务费用与收入之比 | -0.61% | -0.58% | -0.53% | -0.22% | -0.22% | -0.72% | -0.74% | -0.77% | -0.82% | -1.02% | -1.13% | -1.09% | -0.86% | -0.86% | -0.82% | -0.74% | -0.59% | -0.98% | -0.97% | -0.89% | -0.55% | -1.20% | -1.18% | -0.94% | -0.67% |
| 期间费用占收入比 | 33.26% | 30.65% | 32.08% | 34.88% | 33.29% | 30.56% | 32.34% | 34.31% | 33.79% | 29.79% | 31.95% | 34.78% | 34.56% | 28.54% | 32.13% | 33.80% | 31.55% | 30.03% | 34.02% | 35.36% | 33.54% | 34.03% | 36.31% | 35.02% | 31.18% |
| 当季期间费用占收入比 | 33.26% | 27.04% | 25.71% | 37.68% | 33.29% | 26.36% | 28.39% | 35.22% | 33.79% | 23.56% | 25.00% | 35.29% | 34.56% | 17.66% | 28.22% | 38.84% | 31.55% | 18.62% | 30.82% | 39.94% | 33.54% | 27.96% | 39.24% | 42.52% | 31.18% |
| 期间费用占收入比同比增长率 | -0.09% | 0.30% | -0.80% | 1.66% | -1.47% | 2.61% | 1.23% | -1.36% | -2.23% | 4.36% | -0.57% | 2.91% | 9.53% | -4.95% | -5.55% | -4.41% | -5.94% | -11.77% | -6.32% | 0.96% | 7.57% | 6.63% | 11.51% | 11.34% | 16.79% |
| 当季期间费用占收入比同比增长率 | -0.09% | 2.58% | -9.46% | 6.98% | -1.47% | 11.90% | 13.59% | -0.18% | -2.23% | 33.41% | -11.41% | -9.15% | 9.53% | -5.19% | -8.44% | -2.74% | -5.94% | -33.38% | -21.46% | -6.08% | 7.57% | -7.80% | 12.23% | 5.54% | 16.79% |
| 债务杠杆 | 1.48 | 1.50 | 1.51 | 1.69 | 1.51 | 1.69 | 1.59 | 1.58 | 1.48 | 1.54 | 1.58 | 1.61 | 1.54 | 1.40 | 1.41 | 1.38 | 1.37 | 1.32 | 1.37 | 1.38 | 1.32 | 1.24 | 1.27 | 1.27 | 1.26 |
| 生息负债率 | 0.00% | 0.00% | 0.00% | 0.20% | 0.28% | 4.38% | 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% | 0.00% | 0.00% | 0.00% | 0.00% |
| 资产负债率 | 32.27% | 33.21% | 33.80% | 40.98% | 33.84% | 40.82% | 37.17% | 36.76% | 32.65% | 35.26% | 36.55% | 37.91% | 35.19% | 28.82% | 28.98% | 27.62% | 26.97% | 24.40% | 27.06% | 27.45% | 24.05% | 19.60% | 21.12% | 21.28% | 20.39% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.00 | 0.02 | 0.03 | 0.45 | 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 | 0.00 | 0.00 | 0.00 | 0.00 |
| 生息债务占负债比率 | 0.00% | 0.00% | 0.00% | 0.48% | 0.83% | 10.73% | 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% | 0.00% | 0.00% | 0.00% | 0.00% |
| 每股现金保有额(元) | 6.35 | 4.72 | 4.27 | 4.98 | 5.16 | 4.83 | 3.72 | 3.21 | 4.08 | 3.32 | 2.93 | 2.67 | 4.08 | 2.51 | 2.50 | 2.21 | 3.00 | 2.26 | 2.41 | 2.29 | 3.78 | 2.86 | 2.87 | 2.91 | 3.32 |
| 存货环比增长率 | -26.09% | 37.39% | 2.14% | -2.82% | -16.10% | 28.25% | 12.04% | -2.75% | -18.88% | 14.25% | -3.84% | 21.45% | -10.52% | 14.34% | 6.23% | 0.16% | -3.90% | 14.40% | -0.43% | 26.06% | -6.07% | 31.63% | 3.95% | 1.26% | -8.81% |
| 应收帐款环比增长率 | 36.98% | 6.38% | 24.66% | 15.88% | -33.54% | 1.15% | 76.66% | -48.25% | 28.74% | 4.90% | 26.49% | -27.69% | 4.04% | 92.80% | 125.91% | -75.04% | 6.09% | -0.97% | 56.51% | -21.67% | -2.52% | 80.40% | 55.11% | -58.21% | -7.53% |
| 存货同比增长率 | 0.79% | 14.42% | 6.81% | 17.17% | 17.24% | 13.36% | 0.98% | -13.33% | 8.24% | 19.38% | 19.49% | 31.99% | 8.86% | 16.93% | 16.98% | 9.65% | 38.00% | 34.88% | 55.18% | 62.00% | 30.13% | 26.35% | 14.76% | 21.25% | 26.45% |
| 应收帐款同比增长率 | 110.50% | 2.13% | -2.89% | 37.61% | -38.54% | 19.04% | 23.46% | -11.60% | 23.51% | -0.18% | 83.47% | 227.67% | 13.12% | 15.34% | -40.76% | -58.95% | 28.80% | 18.34% | 115.57% | 113.63% | 13.98% | 8.13% | -53.49% | -58.42% | -23.25% |
| 预收帐款同比增长率 | -21.82% | -16.63% | 15.03% | 3.56% | 68.54% | 96.72% | 72.57% | 56.67% | 14.76% | 318.25% | 35.84% | 142.91% | 119.37% | -3.19% | 16.33% | -2.31% | 108.18% | 26.30% | 53.67% | 26.32% | -33.26% | -17.81% | 23.65% | 46.48% | 29.09% |
| 存货周转率 - 单期值 | 1.78 | 0.97 | 1.53 | 1.61 | 1.65 | 1.05 | 1.35 | 1.42 | 1.26 | 1.04 | 1.22 | 1.14 | 1.40 | 0.99 | 1.22 | 1.30 | 1.29 | 1.01 | 1.14 | 1.15 | 1.63 | 1.19 | 1.62 | 1.77 | 1.82 |
| 总资产周转率-单期值 | 0.98 | 0.83 | 0.98 | 1.00 | 0.99 | 0.78 | 0.90 | 0.96 | 0.79 | 0.85 | 0.93 | 1.00 | 0.87 | 0.84 | 0.94 | 1.02 | 0.85 | 0.79 | 0.85 | 0.90 | 0.90 | 0.77 | 0.82 | 0.86 | 0.80 |
| 净资产周转率-单期值 | 1.44 | 1.25 | 1.47 | 1.69 | 1.49 | 1.32 | 1.43 | 1.52 | 1.17 | 1.31 | 1.47 | 1.62 | 1.34 | 1.18 | 1.32 | 1.40 | 1.16 | 1.05 | 1.16 | 1.24 | 1.19 | 0.96 | 1.04 | 1.09 | 1.01 |
| 应收帐款周转率--单期值 | 56.05 | 58.23 | 63.18 | 82.02 | 95.07 | 50.12 | 47.98 | 79.65 | 37.90 | 49.07 | 50.82 | 65.14 | 47.27 | 38.72 | 75.80 | 170.22 | 41.03 | 35.38 | 35.69 | 56.75 | 48.14 | 34.93 | 64.35 | 101.30 | 43.07 |
| 流动资产周转率--单期值 | 1.51 | 1.33 | 1.41 | 1.39 | 1.37 | 1.21 | 1.40 | 1.29 | 1.13 | 1.25 | 1.35 | 1.26 | 1.29 | 1.22 | 1.35 | 1.26 | 1.18 | 1.05 | 1.10 | 1.09 | 1.22 | 1.02 | 1.09 | 1.07 | 1.09 |
| 固定资产周转率--单期值 | 5.46 | 4.21 | 4.66 | 4.93 | 5.38 | 4.21 | 4.28 | 5.19 | 4.79 | 4.74 | 4.71 | 5.47 | 5.38 | 4.26 | 5.79 | 5.64 | 5.44 | 3.67 | 4.85 | 4.87 | 5.19 | 3.82 | 3.93 | 4.00 | 4.08 |
| 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% | 0.00% | 30.00% | 30.00% | 30.00% | 30.00% | 0.00% | 0.00% | 0.00% | 0.00% | 30.00% |
| 税前利润同比增长率 | 48.76% | 28.71% | 24.60% | 28.61% | 26.89% | 26.71% | 23.36% | 17.42% | 8.01% | 24.63% | 36.65% | 35.16% | 30.08% | 49.71% | 37.52% | 35.81% | 31.78% | 43.02% | 45.80% | 42.29% | 35.78% | 39.80% | 34.10% | 34.43% | 37.36% |
| 每股营运资金(元) | 4.92 | 4.08 | 3.32 | 3.02 | 3.97 | 3.27 | 2.72 | 2.27 | 3.30 | 2.80 | 2.39 | 2.14 | 3.12 | 2.63 | 2.48 | 2.25 | 3.02 | 2.63 | 2.56 | 2.42 | 3.72 | 3.34 | 3.11 | 2.95 | 3.37 |
| 短期借款占营运资金的比例 | 0.00% | 0.00% | 0.00% | 0.28% | 0.21% | 13.00% | 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 每股资本性支出(元) | 0.19 | 0.97 | 0.60 | 0.36 | 0.11 | 0.51 | 0.47 | 0.30 | 0.13 | 0.54 | 0.34 | 0.21 | 0.08 | 0.60 | 0.40 | 0.32 | 0.18 | 0.19 | 0.08 | 0.03 | 0.03 | 0.11 | 0.07 | 0.04 | 0.01 |
| 每股投入资本净额(元) | 7.56 | 6.87 | 5.50 | 4.96 | 5.88 | 5.62 | 4.19 | 3.84 | 4.62 | 4.20 | 3.60 | 3.23 | 4.05 | 3.96 | 3.40 | 3.23 | 3.81 | 3.47 | 3.25 | 3.04 | 4.48 | 4.36 | 4.05 | 3.88 | 4.36 |
| 每股经营活动产生的现金流(元) | 2.06 | 2.45 | 1.67 | 1.21 | 0.87 | 2.58 | 2.02 | 1.36 | 0.88 | 2.37 | 1.82 | 1.43 | 1.64 | 1.55 | 1.38 | 1.01 | 0.92 | 0.75 | 0.80 | 0.64 | 0.93 | 0.80 | 0.76 | 0.78 | 0.66 |
| 投资支出占收入之比 | 10.91% | 29.28% | 9.00% | 7.62% | 3.82% | 6.35% | 8.38% | 8.09% | 5.40% | 22.46% | 11.35% | 26.99% | 33.75% | 11.88% | 12.23% | 24.60% | 44.53% | 5.06% | 2.79% | 1.57% | 1.28% | 2.97% | 5.74% | 35.74% | 30.55% |
| 存货储存期(天) | 201.69 | 370.44 | 235.07 | 223.14 | 218.84 | 341.74 | 267.25 | 253.58 | 284.86 | 346.77 | 294.36 | 314.84 | 257.42 | 363.88 | 293.96 | 277.42 | 278.77 | 357.54 | 315.69 | 314.12 | 220.39 | 302.55 | 222.31 | 203.67 | 197.61 |
| 应付帐款付款期(天) | 63.24 | 74.13 | 57.80 | 54.96 | 75.57 | 103.64 | 72.16 | 54.97 | 68.95 | 76.69 | 77.49 | 92.11 | 57.36 | 88.06 | 33.43 | 42.54 | 65.95 | 62.75 | 64.84 | 75.22 | 35.58 | 69.59 | 35.86 | 41.05 | 46.83 |
| 应收帐款回收期(天) | 6.42 | 6.18 | 5.70 | 4.39 | 3.79 | 7.18 | 7.50 | 4.52 | 9.50 | 7.34 | 7.08 | 5.53 | 7.62 | 9.30 | 4.75 | 2.11 | 8.77 | 10.17 | 10.09 | 6.34 | 7.48 | 10.31 | 5.59 | 3.55 | 8.36 |
| 预付帐款占用期(天) | 19.61 | 21.39 | 21.43 | 10.03 | 9.55 | 9.63 | 4.47 | 1.06 | 1.70 | 1.83 | 6.63 | 3.17 | 3.41 | 15.26 | 5.33 | 5.22 | 9.75 | 14.22 | 22.01 | 15.95 | 6.04 | 11.39 | 31.66 | 12.16 | 7.61 |
| 预收帐款信用期(天) | 14.81 | 19.11 | 17.43 | 18.06 | 23.51 | 27.20 | 19.38 | 24.71 | 21.51 | 16.81 | 13.09 | 17.05 | 18.56 | 5.08 | 11.85 | 8.80 | 11.03 | 6.63 | 12.82 | 11.09 | 5.81 | 6.29 | 9.97 | 10.51 | 11.10 |
| 现金占总资产比例 | 49.71% | 41.61% | 43.24% | 49.44% | 50.68% | 47.45% | 44.47% | 43.67% | 49.51% | 43.06% | 42.15% | 40.93% | 53.91% | 40.69% | 44.57% | 42.88% | 50.36% | 43.69% | 48.75% | 48.51% | 57.19% | 49.46% | 51.69% | 54.22% | 56.80% |
| 存货占总资产比例 | 14.21% | 21.63% | 18.09% | 17.37% | 17.67% | 21.09% | 19.98% | 20.30% | 18.62% | 24.57% | 23.83% | 26.40% | 18.74% | 25.71% | 24.70% | 25.36% | 21.84% | 26.19% | 24.01% | 25.23% | 18.56% | 22.58% | 17.88% | 17.81% | 16.15% |
| 总资产同比增加比例 | 25.32% | 11.54% | 17.99% | 36.94% | 23.53% | 32.09% | 20.45% | 12.72% | 8.93% | 24.90% | 23.82% | 26.76% | 26.87% | 19.13% | 13.70% | 9.10% | 17.28% | 16.25% | 15.60% | 14.34% | 13.26% | 8.41% | 7.06% | 9.05% | 17.40% |
| 应付款项占总资产比例 | 4.46% | 4.33% | 4.45% | 4.28% | 6.10% | 6.40% | 5.40% | 4.40% | 4.51% | 5.43% | 6.27% | 7.72% | 4.18% | 6.22% | 2.81% | 3.89% | 5.17% | 4.60% | 4.93% | 6.04% | 3.00% | 5.19% | 2.88% | 3.59% | 3.83% |
| 应收款项占总资产比例 | 2.04% | 1.67% | 1.81% | 1.42% | 1.21% | 1.83% | 2.20% | 1.41% | 2.44% | 2.03% | 2.14% | 1.80% | 2.15% | 2.54% | 1.45% | 0.70% | 2.41% | 2.62% | 2.77% | 1.85% | 2.20% | 2.57% | 1.49% | 0.99% | 2.18% |
| 预收款项占总资产比例 | 4.70% | 5.17% | 5.53% | 5.85% | 7.53% | 6.92% | 5.67% | 7.73% | 5.52% | 4.65% | 3.96% | 5.56% | 5.24% | 1.39% | 3.61% | 2.90% | 3.03% | 1.71% | 3.53% | 3.24% | 1.71% | 1.57% | 2.65% | 2.94% | 2.90% |
| 预付款项占总资产比例 | 1.38% | 1.25% | 1.65% | 0.78% | 0.77% | 0.59% | 0.33% | 0.09% | 0.11% | 0.13% | 0.54% | 0.27% | 0.25% | 1.08% | 0.45% | 0.48% | 0.76% | 1.04% | 1.67% | 1.28% | 0.51% | 0.85% | 2.55% | 1.06% | 0.62% |
| 固定资产占总资产比例 | 17.89% | 19.77% | 20.91% | 20.23% | 18.33% | 18.58% | 21.03% | 18.54% | 16.47% | 17.93% | 19.73% | 18.37% | 16.15% | 19.71% | 16.18% | 17.99% | 15.56% | 21.61% | 17.46% | 18.48% | 17.42% | 20.13% | 20.83% | 21.51% | 19.68% |
| 无形资产占总资产比例 | 3.57% | 3.49% | 3.11% | 3.07% | 2.83% | 2.75% | 3.78% | 3.63% | 2.82% | 2.50% | 2.78% | 2.88% | 2.50% | 3.09% | 3.43% | 3.73% | 3.23% | 0.21% | 0.22% | 0.23% | 0.22% | 0.25% | 0.25% | 0.27% | 0.25% |
| 流动比例 | 2.25 | 2.14 | 2.01 | 1.74 | 2.18 | 1.80 | 1.88 | 1.84 | 2.23 | 2.03 | 1.94 | 1.86 | 2.17 | 2.48 | 2.52 | 2.59 | 2.88 | 3.08 | 2.92 | 2.87 | 3.34 | 3.95 | 3.65 | 3.58 | 3.83 |
| 速动比率 | 1.79 | 1.45 | 1.47 | 1.31 | 1.64 | 1.28 | 1.34 | 1.29 | 1.66 | 1.33 | 1.29 | 1.17 | 1.64 | 1.59 | 1.67 | 1.67 | 2.07 | 2.01 | 2.03 | 1.95 | 2.56 | 2.79 | 2.80 | 2.74 | 3.04 |
| 综合税率 | 13.85% | 15.29% | 14.38% | 13.31% | 13.34% | 14.68% | 13.60% | 13.02% | 12.68% | 14.58% | 13.97% | 13.21% | 13.90% | 18.20% | 15.07% | 14.80% | 14.84% | 16.08% | 15.32% | 14.85% | 14.44% | 13.75% | 12.98% | 13.21% | 14.28% |
| 实际所得税率 | 24.59% | 24.64% | 24.64% | 23.92% | 24.54% | 24.23% | 24.29% | 24.69% | 24.32% | 24.40% | 24.44% | 22.17% | 25.61% | 32.71% | 28.16% | 28.36% | 29.99% | 29.54% | 29.10% | 28.44% | 29.81% | 29.33% | 29.14% | 29.91% | 30.76% |
| 可持续增长率 | 38.77% | 35.54% | 36.54% | 39.59% | 35.54% | 34.83% | 34.66% | 34.71% | 27.79% | 33.77% | 33.32% | 35.28% | 28.65% | 27.12% | 26.80% | 26.61% | 23.10% | 21.52% | 21.25% | 21.96% | 22.01% | 16.57% | 16.00% | 16.64% | 18.16% |
| 净利润现金含量 | 192.72% | 89.94% | 98.52% | 109.23% | 121.23% | 120.60% | 146.57% | 157.17% | 155.86% | 139.84% | 162.75% | 188.84% | 317.65% | 128.40% | 176.71% | 195.42% | 249.14% | 89.68% | 144.01% | 168.09% | 251.36% | 104.22% | 152.87% | 228.21% | 248.11% |
| 主营业务收入现金含量 | 100.22% | 112.42% | 97.93% | 98.87% | 102.78% | 115.64% | 103.60% | 111.01% | 103.48% | 119.25% | 102.89% | 107.61% | 115.78% | 107.69% | 99.25% | 104.63% | 102.29% | 100.38% | 103.35% | 105.48% | 100.82% | 100.22% | 105.40% | 108.20% | 106.32% |
| 经营性现金周期(天) | 72.09 | 112.87 | 88.30 | 76.24 | 79.32 | 115.66 | 99.14 | 89.19 | 105.69 | 120.68 | 112.95 | 108.22 | 94.73 | 134.10 | 111.11 | 102.63 | 117.30 | 145.09 | 130.18 | 122.50 | 93.05 | 132.39 | 113.22 | 93.40 | 97.02 |
| 单位收入需投入现金 | 0.48 | 0.50 | 0.52 | 0.52 | 0.52 | 0.52 | 0.54 | 0.54 | 0.59 | 0.55 | 0.60 | 0.62 | 0.53 | 0.56 | 0.58 | 0.60 | 0.59 | 0.62 | 0.61 | 0.64 | 0.57 | 0.66 | 0.64 | 0.63 | 0.59 |
| 单位收入产生的现金 | 0.32 | 0.35 | 0.31 | 0.29 | 0.29 | 0.32 | 0.30 | 0.28 | 0.29 | 0.32 | 0.29 | 0.29 | 0.28 | 0.30 | 0.28 | 0.26 | 0.27 | 0.28 | 0.26 | 0.25 | 0.25 | 0.24 | 0.22 | 0.22 | 0.24 |
| 单位收入可用于增长的现金 | 0.27 | 0.24 | 0.22 | 0.22 | 0.26 | 0.26 | 0.21 | 0.20 | 0.23 | 0.24 | 0.22 | 0.23 | 0.24 | 0.18 | 0.18 | 0.15 | 0.17 | 0.23 | 0.23 | 0.24 | 0.24 | 0.21 | 0.20 | 0.20 | 0.24 |
| 市值环比增长 | -9.25% | -20.03% | 50.03% | 19.05% | -11.63% | 23.61% | 9.24% | 20.25% | -3.46% | -4.11% | -23.36% | -7.54% | -15.42% | 25.30% | 9.55% | 8.83% | 13.39% | 40.73% | -5.88% | 67.21% | 30.36% | 8.88% | 21.11% | 8.90% | 22.13% |
| 主评级建议 | 优异 强买 | 优 买入 | 良 可关注 | 优 买入 | 优 买入 | 良 可关注 | 良 可关注 | 中性 | 中性 | 优异 强买 | 优 买入 | 优 买入 | 优 买入 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 良 可关注 | 良 可关注 | 优 买入 | 优 买入 | 优 买入 | 优 买入 | 优异 强买 |
| 次评级(敏感性) | 优异 强买 | 优 买入 | 中性 | 优 买入 | 优 买入 | 优 买入 | 优 买入 | 良 可关注 | 中性 | 优异 强买 | 优 买入 | 优 买入 | 优 买入 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 良 可关注 | 中性 | 优 买入 | 良 可关注 | 优 买入 | 优 买入 | 优异 强买 |
| 张 裕A | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 | 05Q3 | 05Q2 | 05Q1 |
| 时代新材 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 当季收盘价 | 53.52 | 63.82 | 39.76 | 29.9 | 26.43 | 21.4 | 14.22 | 15.74 | 13.83 | 9.8 | 7.88 | 7.83 | 12.15 | 17.5 | 18.84 |
| 赢利能力评分 | 98.72 | 81.15 | 84.63 | 83.46 | 100.00 | 91.03 | 85.25 | 78.75 | 93.11 | 66.56 | 87.94 | 95.81 | 92.82 | 56.61 | 60.56 |
| 成长能力评分 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 96.04 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| 估值情况评分 | 41.13 | 46.11 | 50.51 | 53.93 | 51.58 | 27.84 | 32.33 | 52.93 | 36.50 | 56.23 | 48.98 | 57.73 | 37.05 | 47.38 | 46.77 |
| 信用情况评分 | 68.88 | 71.98 | 66.77 | 78.23 | 61.99 | 59.86 | 56.52 | 60.77 | 63.81 | 63.91 | 58.74 | 62.05 | 66.52 | 63.91 | 57.21 |
| 综合情况评价 | 83.28 | 75.38 | 77.22 | 79.04 | 84.09 | 68.30 | 69.98 | 74.39 | 78.44 | 73.23 | 79.50 | 84.38 | 78.76 | 67.59 | 67.92 |
| 报表期每股收益(元) | 0.36 | 0.85 | 0.67 | 0.42 | 0.21 | 0.47 | 0.37 | 0.24 | 0.10 | 0.23 | 0.18 | 0.15 | 0.05 | 0.17 | 0.09 |
| 预估全年每股收益(调整) | 1.72 | 0.86 | 0.94 | 0.91 | 1.09 | 0.54 | 0.44 | 0.37 | 0.51 | 0.28 | 0.43 | 0.49 | 0.49 | 0.18 | 0.23 |
| 每股净资产(元) | 6.63 | 6.27 | 6.09 | 6.06 | 2.78 | 2.58 | 2.49 | 2.35 | 2.29 | 2.20 | 2.15 | 2.12 | 2.07 | 2.03 | 1.95 |
| 每股自由现金流(元) | (1.89) | (0.68) | (1.13) | (0.27) | (0.57) | (0.00) | (0.24) | (0.01) | (0.53) | (0.34) | (0.90) | (0.70) | (0.64) | 0.07 | (0.49) |
| 当季净利润 | 0.85 | 0.41 | 0.60 | 0.56 | 0.42 | 0.19 | 0.28 | 0.29 | 0.20 | 0.10 | 0.06 | 0.21 | 0.10 | 0.16 | 0.08 |
| 当季主营业务收入 | 11.91 | 2.96 | 7.49 | 5.76 | 6.99 | 3.34 | 4.37 | 3.93 | 3.58 | 2.20 | 2.92 | 3.26 | 2.08 | 1.89 | 2.10 |
| 预估全年净利润(调整) | 4.03 | 2.02 | 2.21 | 2.14 | 2.22 | 1.11 | 0.91 | 0.75 | 1.04 | 0.57 | 0.88 | 1.01 | 1.00 | 0.36 | 0.46 |
| 预估全年主营业务收入 | 39.56 | 23.21 | 25.94 | 25.84 | 29.70 | 15.22 | 15.04 | 14.71 | 18.02 | 10.46 | 11.23 | 12.11 | 11.50 | 7.13 | 7.55 |
| 市净率 | 8.07 | 10.18 | 6.53 | 4.93 | 9.50 | 8.31 | 5.71 | 6.69 | 6.04 | 4.46 | 3.67 | 3.70 | 5.87 | 8.64 | 9.66 |
| 市销率(折算为全年数据) | 3.26 | 6.53 | 3.60 | 2.72 | 1.96 | 3.12 | 2.18 | 2.41 | 1.77 | 2.22 | 1.75 | 1.58 | 2.39 | 5.35 | 5.45 |
| 市盈率(调整) | 31.20 | 74.37 | 42.39 | 32.78 | 24.35 | 39.56 | 32.00 | 43.06 | 27.10 | 35.27 | 18.20 | 15.88 | 24.78 | 98.00 | 83.49 |
| 市盈率(含债去息税) | 31.58 | 70.35 | 42.39 | 32.78 | 25.61 | 36.99 | 31.73 | 42.68 | 29.37 | 30.51 | 19.27 | 17.38 | 26.13 | 74.10 | 73.29 |
| PER(以当期ROE为增长标准) | 1.47 | 5.15 | 2.87 | 2.36 | 0.86 | 1.81 | 1.83 | 2.90 | 1.56 | 2.46 | 1.07 | 0.87 | 1.34 | 8.44 | 6.77 |
| PEG(以3年均净利增长为标准) | 0.34 | 0.91 | 0.51 | 0.40 | 0.31 | 0.51 | 0.52 | 0.83 | 0.43 | 0.70 | 0.27 | 0.21 | 0.31 | 0.58 | 0.51 |
| PEG(以3年均收入增长为标准) | 0.56 | 1.46 | 0.78 | 0.61 | 0.41 | 0.85 | 0.74 | 1.02 | 0.56 | 0.82 | 0.47 | 0.39 | 0.62 | 2.31 | 2.11 |
| 预估总资产报酬率(调整) | 12.93% | 7.03% | 7.70% | 8.26% | 11.95% | 6.60% | 5.88% | 5.43% | 8.44% | 5.10% | 7.99% | 9.59% | 11.02% | 4.27% | 5.19% |
| 预估投入资本报酬率(调整) | 22.44% | 13.21% | 16.31% | 15.90% | 24.29% | 13.35% | 10.73% | 9.60% | 13.13% | 7.64% | 11.92% | 14.06% | 15.02% | 5.75% | 7.18% |
| 预估股东权益报酬率(调整) | 21.49% | 13.67% | 14.76% | 13.91% | 29.64% | 20.42% | 17.36% | 14.74% | 18.87% | 12.39% | 18.06% | 20.05% | 19.49% | 8.78% | 10.82% |
| 自由现金流与营业收入之比 | -37.27% | -6.90% | -13.10% | -4.91% | -16.52% | -0.02% | -4.21% | -0.14% | -30.41% | -6.72% | -22.36% | -26.65% | -63.24% | 2.03% | -19.25% |
| 二级市场自由现金收益率-报表期 | -3.18% | -1.01% | -2.54% | -0.81% | -1.75% | -0.01% | -1.30% | -0.03% | -3.07% | -2.76% | -8.32% | -6.58% | -4.47% | 0.37% | -2.35% |
| 总收入同比增长率 | 70.45% | 52.45% | 70.40% | 69.76% | 95.09% | 45.57% | 43.85% | 40.64% | 72.29% | 46.73% | 57.60% | 69.89% | 61.42% | 38.61% | 46.79% |
| 净利润同比增长率 | 102.90% | 108.86% | 107.17% | 101.25% | 114.50% | 102.18% | 106.98% | 58.26% | 105.80% | 35.53% | 98.40% | 178.48% | 149.80% | 48.39% | 52.63% |
| 当季收入同比增长率 | 70.45% | -11.33% | 71.51% | 46.66% | 95.09% | 52.00% | 49.73% | 20.45% | 72.29% | 16.54% | 39.17% | 75.78% | 61.42% | 20.04% | 43.03% |
| 当季净利润同比增长率 | 102.90% | 115.61% | 117.66% | 92.39% | 114.50% | 85.05% | 355.12% | 37.08% | 105.80% | -36.40% | -19.50% | 193.49% | 149.80% | 43.81% | 69.50% |
| 非经常项占比 | -36.30% | -1.37% | -20.06% | -12.29% | -38.99% | -17.22% | -24.88% | -17.00% | -49.43% | -20.88% | -63.00% | -42.21% | -69.61% | -5.01% | -32.07% |
| 净利润率(还原) | 9.45% | 8.67% | 9.14% | 8.48% | 8.05% | 7.24% | 7.80% | 7.49% | 7.88% | 5.33% | 7.01% | 7.93% | 7.34% | 5.01% | 4.38% |
| 税前利润率(还原) | 10.55% | 10.06% | 10.58% | 9.92% | 9.12% | 7.80% | 8.86% | 8.62% | 8.85% | 5.53% | 7.67% | 8.82% | 8.29% | 5.33% | 4.92% |
| 主营业务利润率 | 19.66% | 24.20% | 25.33% | 25.37% | 24.78% | 25.92% | 25.30% | 24.75% | 25.41% | 25.17% | 26.01% | 25.73% | 25.09% | 24.59% | 23.56% |
| 当季净利润率(还原) | 9.45% | 5.45% | 10.26% | 8.99% | 8.05% | 5.27% | 8.32% | 7.14% | 7.88% | -0.98% | 5.31% | 8.31% | 7.34% | 6.73% | 3.79% |
| 当季税前利润率(还原) | 10.55% | 6.53% | 11.69% | 10.89% | 9.12% | 4.05% | 9.27% | 8.42% | 8.85% | -2.51% | 5.56% | 9.15% | 8.29% | 6.46% | 4.56% |
| 当季主营业务利润率 | 19.66% | 16.44% | 25.27% | 26.09% | 24.78% | 28.13% | 26.23% | 24.15% | 25.41% | 22.03% | 26.51% | 26.14% | 25.09% | 27.46% | 22.09% |
| 当季权益报酬率(调整) | 7.44% | 0.83% | 5.56% | 3.65% | 10.26% | 3.15% | 7.52% | 5.80% | 6.24% | -0.68% | 3.71% | 6.41% | 3.81% | 2.91% | 2.23% |
| 经营性现金流同比增长率 | 数据为空 | -0.09% | -252.42% | 47.87% | 数据为空 | 145.30% | 数据为空 | 数据为空 | 数据为空 | -0.56% | 数据为空 | 数据为空 | 数据为空 | 71.88% | 数据为空 |
| 综合业务利润率 | 19.66% | 24.20% | 25.33% | 25.37% | 24.78% | 25.92% | 25.30% | 24.75% | 25.41% | 25.17% | 26.01% | 25.73% | 25.09% | 24.59% | 23.56% |
| 当季综合业务利润率 | 19.66% | 16.44% | 25.27% | 26.09% | 24.78% | 28.13% | 26.23% | 24.15% | 25.41% | 22.03% | 26.51% | 26.14% | 25.09% | 27.46% | 22.09% |
| 总市值 | 125.86 | 150.08 | 93.50 | 70.31 | 54.01 | 43.73 | 29.06 | 32.17 | 28.26 | 20.03 | 16.10 | 16.00 | 24.83 | 35.76 | 38.50 |
| 总市值含债调整 | 129.13 | 151.52 | 93.50 | 70.31 | 58.21 | 47.41 | 32.73 | 35.43 | 31.76 | 23.09 | 19.54 | 19.09 | 27.43 | 38.07 | 41.06 |
| 资本性支出(亿) | 0.62 | 3.34 | 1.86 | 1.59 | 0.81 | 1.75 | 1.02 | 0.66 | 0.43 | 1.41 | 0.85 | 0.35 | 0.14 | 0.57 | 0.39 |
| 资本支出与销售收入比 | 5.23% | 14.40% | 9.19% | 12.44% | 11.66% | 11.47% | 8.58% | 8.80% | 11.90% | 13.52% | 10.31% | 6.49% | 6.81% | 7.99% | 7.46% |
| 总市值中的现金比例 | 1.62% | 3.22% | 3.62% | 7.22% | 1.61% | 3.53% | 3.46% | 3.44% | 1.77% | 5.80% | 3.73% | 3.51% | 1.17% | 3.80% | 1.35% |
| 生息负债与净资产比率 | 21.02% | 9.81% | 0.00% | 0.00% | 73.88% | 69.79% | 72.21% | 67.82% | 74.70% | 68.24% | 78.29% | 71.40% | 61.34% | 55.65% | 64.27% |
| 营业费用与收入之比 | 3.78% | 4.63% | 5.75% | 5.83% | 6.60% | 5.97% | 5.96% | 5.56% | 5.27% | 6.02% | 6.96% | 6.11% | 5.64% | 6.29% | 7.36% |
| 管理费用与收入之比 | 4.81% | 8.83% | 8.34% | 8.57% | 8.17% | 10.88% | 9.30% | 9.29% | 10.09% | 11.76% | 9.68% | 8.92% | 8.54% | 10.77% | 9.19% |
| 财务费用与收入之比 | 0.52% | 0.68% | 0.67% | 1.05% | 0.89% | 1.26% | 1.18% | 1.28% | 1.21% | 1.86% | 1.70% | 1.89% | 2.62% | 2.21% | 2.09% |
| 期间费用占收入比 | 9.11% | 14.14% | 14.76% | 15.45% | 15.66% | 18.12% | 16.44% | 16.13% | 16.57% | 19.64% | 18.34% | 16.92% | 16.80% | 19.26% | 18.64% |
| 当季期间费用占收入比 | 9.11% | 9.91% | 13.58% | 15.20% | 15.66% | 24.08% | 16.96% | 15.73% | 16.57% | 24.54% | 20.94% | 16.99% | 16.80% | 21.00% | 17.53% |
| 期间费用占收入比同比增长率 | -41.80% | -21.96% | -10.22% | -4.22% | -5.49% | -7.77% | -10.38% | -4.63% | -1.41% | 1.96% | -1.62% | -12.72% | -23.31% | 8.56% | 2.42% |
| 当季期间费用占收入比同比增长率 | -41.80% | -58.84% | -19.94% | -3.40% | -5.49% | -1.84% | -19.03% | -7.37% | -1.41% | 16.86% | 19.48% | -3.62% | -23.31% | 25.62% | -3.34% |
| 债务杠杆 | 2.00 | 1.95 | 2.00 | 1.82 | 3.26 | 3.18 | 3.04 | 2.86 | 2.64 | 2.48 | 2.53 | 2.43 | 2.15 | 2.06 | 2.23 |
| 生息负债率 | 10.51% | 5.04% | 0.00% | 0.00% | 22.63% | 21.92% | 23.79% | 23.72% | 28.31% | 27.51% | 30.98% | 29.39% | 28.57% | 26.96% | 28.83% |
| 资产负债率 | 50.02% | 48.64% | 49.99% | 45.10% | 69.37% | 68.60% | 67.06% | 65.03% | 62.10% | 59.69% | 60.42% | 58.83% | 53.43% | 51.56% | 55.15% |
| 每股生息负债(元) | 1.39 | 0.61 | 0.00 | 0.00 | 2.06 | 1.80 | 1.80 | 1.60 | 1.71 | 1.50 | 1.68 | 1.51 | 1.27 | 1.13 | 1.25 |
| 生息债务占负债比率 | 21.01% | 10.36% | 0.00% | 0.00% | 32.63% | 31.95% | 35.47% | 36.47% | 45.59% | 46.09% | 51.28% | 49.96% | 53.46% | 52.28% | 52.27% |
| 每股现金保有额(元) | 0.87 | 2.05 | 1.44 | 2.16 | 0.43 | 0.76 | 0.49 | 0.54 | 0.25 | 0.57 | 0.29 | 0.27 | 0.14 | 0.67 | 0.25 |
| 存货环比增长率 | -25.18% | 49.38% | 13.98% | 43.29% | -18.45% | 31.92% | 8.94% | 32.38% | -22.50% | 30.77% | 13.42% | 9.97% | 4.53% | 4.01% | 19.43% |
| 应收帐款环比增长率 | 300.23% | -71.40% | 94.95% | -24.63% | 186.47% | -54.37% | 39.67% | -18.20% | 146.41% | -52.03% | -0.64% | 12.22% | 99.87% | -52.88% | 10.49% |
| 存货同比增长率 | 82.53% | 98.95% | 75.70% | 67.92% | 55.14% | 47.45% | 46.17% | 52.19% | 26.42% | 70.50% | 35.61% | 42.79% | 25.58% | 39.27% | 18.89% |
| 应收帐款同比增长率 | 68.21% | 20.40% | 92.07% | 37.60% | 49.35% | 28.47% | 35.05% | -3.92% | 31.80% | 6.91% | 5.01% | 16.76% | 29.27% | -18.72% | 40.69% |
| 预收帐款同比增长率 | -18.29% | 70.92% | 133.34% | 321.38% | 176.63% | 42.94% | -10.16% | -23.20% | -10.41% | 43.53% | 52.66% | 136.01% | 3924.48% | 72.96% | -63.91% |
| 存货周转率 - 单期值 | 4.50 | 1.86 | 3.06 | 3.48 | 5.76 | 2.38 | 3.13 | 3.35 | 5.41 | 2.43 | 3.37 | 4.13 | 4.35 | 2.85 | 3.18 |
| 总资产周转率-单期值 | 1.27 | 0.81 | 0.91 | 1.00 | 1.60 | 0.91 | 0.97 | 1.07 | 1.46 | 0.94 | 1.01 | 1.15 | 1.27 | 0.83 | 0.85 |
| 净资产周转率-单期值 | 2.54 | 1.57 | 1.81 | 1.81 | 5.22 | 2.89 | 2.96 | 3.06 | 3.85 | 2.33 | 2.56 | 2.80 | 2.72 | 1.72 | 1.89 |
| 应收帐款周转率--单期值 | 5.07 | 11.89 | 3.80 | 7.39 | 6.40 | 9.39 | 4.24 | 5.78 | 5.80 | 8.29 | 4.27 | 4.58 | 4.88 | 6.04 | 3.01 |
| 流动资产周转率--单期值 | 1.91 | 1.12 | 1.28 | 1.62 | 2.44 | 1.38 | 1.49 | 1.65 | 2.29 | 1.40 | 1.54 | 1.86 | 2.02 | 1.26 | 1.36 |
| 固定资产周转率--单期值 | 6.99 | 4.11 | 5.39 | 5.59 | 7.22 | 3.75 | 5.29 | 5.32 | 6.63 | 3.90 | 4.36 | 4.87 | 5.01 | 3.03 | 3.39 |
| 股本同比变动率 | 15.07% | 15.07% | 15.07% | 15.07% | 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 | 99.64% | 125.42% | 111.08% | 104.90% | 116.95% | 109.36% | 114.58% | 63.75% | 105.52% | 32.18% | 92.97% | 184.72% | 155.74% | 38.38% | 50.64% |
| 每股营运资金(元) | 2.60 | 2.58 | 3.10 | 3.21 | 0.05 | 0.01 | 0.17 | 0.33 | 0.34 | 0.41 | 0.54 | 0.61 | 0.72 | 0.66 | 0.67 |
| 短期借款占营运资金的比例 | 52.52% | 22.44% | 0.00% | 0.00% | 3931.28% | 12761.62% | 1041.01% | 441.86% | 467.30% | 337.43% | 288.95% | 220.00% | 152.92% | 145.51% | 161.60% |
| 每股资本性支出(元) | 0.27 | 1.42 | 0.79 | 0.67 | 0.40 | 0.85 | 0.50 | 0.32 | 0.21 | 0.69 | 0.42 | 0.17 | 0.07 | 0.28 | 0.19 |
| 每股投入资本净额(元) | 7.64 | 6.50 | 5.75 | 5.74 | 4.47 | 4.05 | 4.14 | 3.81 | 3.89 | 3.64 | 3.63 | 3.51 | 3.26 | 3.11 | 3.14 |
| 每股经营活动产生的现金流(元) | (1.62) | 0.74 | (0.34) | 0.41 | (0.17) | 0.85 | 0.25 | 0.32 | (0.32) | 0.35 | (0.49) | (0.53) | (0.57) | 0.35 | (0.30) |
| 投资支出占收入之比 | 6.97% | 15.23% | 9.93% | 12.82% | 11.66% | 11.66% | 8.59% | 8.80% | 11.90% | 13.59% | 10.36% | 6.50% | 6.82% | 8.18% | 7.46% |
| 存货储存期(天) | 80.04 | 193.20 | 117.56 | 103.51 | 62.46 | 151.24 | 115.01 | 107.38 | 66.55 | 148.44 | 106.77 | 87.09 | 82.73 | 126.51 | 113.33 |
| 应付帐款付款期(天) | 60.90 | 99.19 | 93.64 | 85.78 | 57.02 | 88.61 | 80.63 | 85.15 | 52.73 | 99.75 | 79.85 | 75.48 | 56.68 | 82.25 | 84.08 |
| 应收帐款回收期(天) | 71.07 | 30.27 | 94.66 | 48.74 | 56.27 | 38.32 | 84.99 | 62.24 | 62.11 | 43.42 | 84.28 | 78.68 | 73.80 | 59.60 | 119.45 |
| 预付帐款占用期(天) | 13.23 | 13.87 | 35.05 | 33.75 | 29.03 | 43.36 | 32.43 | 36.53 | 32.57 | 47.87 | 43.07 | 23.62 | 30.69 | 25.02 | 24.01 |
| 预收帐款信用期(天) | 1.59 | 6.63 | 2.64 | 4.22 | 2.60 | 5.91 | 1.95 | 1.76 | 1.55 | 6.02 | 2.91 | 2.78 | 2.71 | 6.15 | 2.84 |
| 现金占总资产比例 | 6.52% | 16.84% | 11.82% | 19.55% | 4.69% | 9.22% | 6.51% | 8.05% | 4.06% | 10.43% | 5.42% | 5.34% | 3.20% | 15.91% | 5.85% |
| 存货占总资产比例 | 22.52% | 32.73% | 21.95% | 21.24% | 20.74% | 28.16% | 23.17% | 23.89% | 20.08% | 28.76% | 22.10% | 20.54% | 21.59% | 21.97% | 20.30% |
| 总资产同比增加比例 | 68.06% | 71.18% | 85.46% | 88.87% | 50.25% | 50.60% | 39.41% | 30.87% | 35.88% | 30.24% | 24.61% | 31.08% | 24.61% | 19.22% | 16.79% |
| 应付款项占总资产比例 | 17.14% | 16.80% | 17.48% | 17.60% | 18.93% | 16.50% | 16.24% | 18.94% | 15.91% | 19.33% | 16.53% | 17.80% | 14.79% | 14.28% | 15.06% |
| 应收款项占总资产比例 | 29.30% | 7.96% | 27.87% | 15.77% | 29.27% | 11.31% | 26.91% | 21.64% | 29.44% | 13.26% | 27.78% | 29.48% | 30.36% | 16.16% | 32.96% |
| 预收款项占总资产比例 | 0.66% | 1.74% | 0.78% | 1.37% | 1.35% | 1.74% | 0.62% | 0.61% | 0.73% | 1.84% | 0.96% | 1.04% | 1.11% | 1.67% | 0.78% |
| 预付款项占总资产比例 | 3.72% | 2.35% | 6.54% | 6.93% | 9.64% | 8.07% | 6.53% | 8.13% | 9.83% | 9.27% | 8.91% | 5.57% | 8.01% | 4.34% | 4.30% |
| 固定资产占总资产比例 | 18.15% | 19.69% | 16.81% | 17.80% | 22.18% | 24.23% | 18.43% | 20.10% | 22.01% | 24.08% | 23.23% | 23.69% | 25.25% | 27.49% | 25.05% |
| 无形资产占总资产比例 | 6.85% | 7.34% | 2.10% | 2.35% | 3.34% | 3.71% | 4.00% | 4.18% | 4.70% | 3.93% | 3.87% | 4.12% | 4.87% | 5.18% | 4.27% |
| 流动比例 | 1.40 | 1.44 | 1.51 | 1.65 | 1.01 | 1.00 | 1.03 | 1.08 | 1.09 | 1.13 | 1.17 | 1.21 | 1.33 | 1.33 | 1.30 |
| 速动比率 | 0.94 | 0.76 | 1.07 | 1.18 | 0.71 | 0.59 | 0.69 | 0.71 | 0.77 | 0.64 | 0.79 | 0.84 | 0.89 | 0.87 | 0.91 |
| 综合税率 | 1.29% | 1.75% | 1.67% | 1.68% | 1.31% | 0.85% | 1.14% | 1.41% | 0.80% | 0.75% | 0.93% | 1.25% | 1.31% | 0.75% | 0.86% |
| 实际所得税率 | 10.28% | 13.38% | 13.24% | 13.98% | 11.32% | 8.40% | 11.99% | 13.64% | 11.24% | 3.02% | 8.30% | 10.01% | 12.06% | 5.60% | 9.34% |
| 可持续增长率 | 23.99% | 13.65% | 16.55% | 15.37% | 42.07% | 20.95% | 23.06% | 22.92% | 30.33% | 12.42% | 17.95% | 22.21% | 19.96% | 8.62% | 8.30% |
| 净利润现金含量 | -448.39% | 87.31% | -50.08% | 97.86% | -81.01% | 182.51% | 68.07% | 133.19% | -338.99% | 150.43% | -269.89% | -349.07% | -1234.65% | 205.03% | -332.40% |
| 主营业务收入现金含量 | 31.50% | 98.62% | 59.02% | 67.95% | 51.14% | 90.84% | 58.63% | 56.65% | 34.08% | 72.00% | 53.66% | 44.24% | 25.96% | 80.71% | 62.38% |
| 经营性现金周期(天) | 178.87 | 225.47 | 252.39 | 194.10 | 147.17 | 230.31 | 233.16 | 209.20 | 158.04 | 218.09 | 224.67 | 195.65 | 180.00 | 207.39 | 261.25 |
| 单位收入需投入现金 | 0.87 | 0.85 | 0.85 | 0.85 | 0.85 | 0.84 | 0.84 | 0.85 | 0.85 | 0.88 | 0.86 | 0.86 | 0.83 | 0.86 | 0.89 |
| 单位收入产生的现金 | 0.10 | 0.09 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 | 0.06 | 0.08 | 0.09 | 0.08 | 0.05 | 0.05 |
| 单位收入可用于增长的现金 | 0.05 | (0.05) | 0.01 | (0.03) | (0.03) | (0.04) | (0.00) | (0.01) | (0.04) | (0.08) | (0.03) | 0.02 | 0.02 | (0.02) | (0.02) |
| 市值环比增长 | -16.14% | 60.51% | 32.98% | 30.18% | 23.50% | 50.49% | -9.66% | 13.81% | 41.12% | 24.37% | 0.64% | -35.56% | -30.57% | -7.11% | 57.79% |
| 主评级建议 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 优 买入 | 中性 | 中性 | 中性 | 良 可关注 | 中性 | 良 可关注 | 优 买入 | 良 可关注 | 中性 | 回避 |
| 次评级(敏感性) | 良 可关注 | 回避 | 良 可关注 | 良 可关注 | 优 买入 | 数据为空 | 中性 | 中性 | 良 可关注 | 回避 | 良 可关注 | 优 买入 | 良 可关注 | 回避 | 回避 |
| 时代新材 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |