| 昆明制药 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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 |
| 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 |
| 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 |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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 |
| 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% |
| 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% |
| 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 |
| 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% |
| 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 |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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% |
| 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% |
| 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 |
| 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% |
| 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 |
| 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 |
| 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 |
| 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% |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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 |
| 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 |
| 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% |
| 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% |
| 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% |
| 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% |
| 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% |
| 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 |
| 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 |
| 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 |
| 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 |
| 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% |
| 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 |
| 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 |
| 昆明制药 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 信立泰 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 |
| 当季收盘价 | 62.4 | 72.19 | 70.87 | 70.7 | 130.7 | 88.73 | 73.3 | 0 | 0 | |
| 赢利能力评分 | 94.27 | 94.96 | 98.48 | 100.00 | 数据为空 | 84.48 | 数据为空 | 数据为空 | 数据为空 | 100.00 |
| 成长能力评分 | 54.44 | 100.00 | 100.00 | 96.76 | 数据为空 | 100.00 | 数据为空 | 数据为空 | 数据为空 | 98.75 |
| 估值情况评分 | 40.29 | 30.17 | 36.89 | 41.63 | 数据为空 | 61.17 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 信用情况评分 | 85.45 | 85.91 | 88.25 | 89.40 | 数据为空 | 86.23 | 数据为空 | 数据为空 | 数据为空 | 82.83 |
| 综合情况评价 | 66.40 | 76.28 | 83.10 | 83.74 | 数据为空 | 84.17 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 报表期每股收益(元) | 0.47 | 1.57 | 1.12 | 0.78 | 0.77 | 1.90 | 1.21 | 1.03 | 数据为空 | 1.38 |
| 预估全年每股收益(调整) | 1.91 | 1.58 | 1.79 | 1.94 | 数据为空 | 1.93 | 数据为空 | 数据为空 | 数据为空 | 1.39 |
| 每股净资产(元) | 8.68 | 8.22 | 7.77 | 7.43 | 15.07 | 14.30 | 13.59 | 4.14 | 数据为空 | 3.09 |
| 每股自由现金流(元) | (0.23) | (0.16) | (0.41) | (0.15) | (0.11) | (0.01) | 0.34 | 0.43 | 数据为空 | 0.19 |
| 当季净利润 | 1.06 | 1.01 | 0.77 | 0.90 | 0.88 | 0.79 | 0.50 | 0.88 | 0.00 | 1.17 |
| 当季主营业务收入 | 3.63 | 3.32 | 3.10 | 3.33 | 3.24 | 3.05 | 1.91 | 3.53 | 0.00 | 5.27 |
| 预估全年净利润(调整) | 4.33 | 3.59 | 4.05 | 4.41 | 数据为空 | 2.19 | 数据为空 | 数据为空 | 数据为空 | 1.18 |
| 预估全年主营业务收入 | 14.53 | 12.98 | 15.06 | 15.78 | 数据为空 | 8.50 | 数据为空 | 数据为空 | 数据为空 | 5.27 |
| 市净率 | 7.19 | 8.78 | 9.12 | 9.51 | 8.67 | 6.20 | 5.39 | 0.00 | 数据为空 | 0.00 |
| 市销率(折算为全年数据) | 9.75 | 12.63 | 10.68 | 10.17 | 数据为空 | 11.86 | 数据为空 | 数据为空 | 数据为空 | 0.08 |
| 市盈率(调整) | 32.69 | 45.59 | 39.69 | 36.40 | 数据为空 | 45.98 | 数据为空 | 数据为空 | 数据为空 | 0.00 |
| 市盈率(含债去息税) | 32.69 | 45.59 | 39.69 | 36.40 | 数据为空 | 45.98 | 数据为空 | 数据为空 | 数据为空 | 0.37 |
| PER(以当期ROE为增长标准) | 1.73 | 2.37 | 1.88 | 1.61 | 数据为空 | 3.41 | 数据为空 | 数据为空 | 数据为空 | 0.01 |
| PEG(以3年均净利增长为标准) | 0.57 | 0.65 | 0.51 | 0.44 | 数据为空 | 0.54 | 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) | 0.78 | 0.83 | 0.63 | 0.55 | 数据为空 | 0.75 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 预估总资产报酬率(调整) | 19.06% | 16.53% | 19.02% | 22.24% | 数据为空 | 12.36% | 数据为空 | 数据为空 | 数据为空 | 28.82% |
| 预估投入资本报酬率(调整) | 22.29% | 19.51% | 23.35% | 26.86% | 数据为空 | 13.69% | 数据为空 | 数据为空 | 数据为空 | 40.67% |
| 预估股东权益报酬率(调整) | 18.85% | 19.23% | 21.16% | 22.60% | 数据为空 | 13.47% | 数据为空 | 数据为空 | 数据为空 | 44.65% |
| 自由现金流与营业收入之比 | -14.12% | -2.84% | -9.53% | -5.09% | -3.93% | -0.16% | 7.16% | 10.37% | 数据为空 | 3.11% |
| 二级市场自由现金收益率-报表期 | -0.38% | -0.23% | -0.60% | -0.22% | -0.09% | -0.02% | 0.54% | 61.18% | 数据为空 | 17.57% |
| 总收入同比增长率 | 12.00% | 52.75% | 77.28% | 85.70% | 数据为空 | 61.16% | 数据为空 | 数据为空 | 数据为空 | 50.86% |
| 净利润同比增长率 | 20.51% | 64.69% | 85.29% | 102.35% | 数据为空 | 84.49% | 数据为空 | 数据为空 | 数据为空 | 59.89% |
| 当季收入同比增长率 | 12.00% | 8.89% | 61.73% | 85.70% | 数据为空 | 61.16% | 数据为空 | 数据为空 | 数据为空 | 50.86% |
| 当季净利润同比增长率 | 20.51% | 28.71% | 55.10% | 102.35% | 数据为空 | 84.49% | 数据为空 | 数据为空 | 数据为空 | 59.89% |
| 非经常项占比 | -1.54% | -1.35% | -1.98% | -2.70% | -1.48% | 0.16% | -0.16% | -1.35% | 数据为空 | 1.97% |
| 净利润率(还原) | 29.53% | 27.69% | 26.76% | 27.64% | 27.43% | 25.36% | 25.22% | 25.08% | 数据为空 | 21.78% |
| 税前利润率(还原) | 34.58% | 32.38% | 31.42% | 32.40% | 32.23% | 29.31% | 29.69% | 29.51% | 数据为空 | 23.58% |
| 主营业务利润率 | 56.85% | 57.08% | 55.89% | 55.27% | 52.98% | 55.62% | 56.39% | 56.05% | 数据为空 | 50.72% |
| 当季净利润率(还原) | 29.53% | 30.41% | 24.89% | 27.85% | 27.43% | 25.61% | 25.46% | 数据为空 | 数据为空 | 数据为空 |
| 当季税前利润率(还原) | 34.58% | 35.20% | 29.34% | 32.56% | 32.23% | 28.63% | 30.01% | 29.51% | 数据为空 | 23.58% |
| 当季主营业务利润率 | 56.85% | 60.55% | 57.21% | 57.50% | 52.98% | 54.24% | 57.02% | 56.05% | 数据为空 | 50.72% |
| 当季权益报酬率(调整) | 5.44% | 5.41% | 4.37% | 5.52% | 5.20% | 5.04% | 3.42% | 25.66% | 数据为空 | 44.79% |
| 经营性现金流同比增长率 | 472.77% | 39.00% | 4.92% | -43.55% | 数据为空 | 72.39% | 数据为空 | 数据为空 | 数据为空 | 47.65% |
| 综合业务利润率 | 56.85% | 57.08% | 55.89% | 55.27% | 52.98% | 55.62% | 56.39% | 56.05% | 数据为空 | 50.72% |
| 当季综合业务利润率 | 56.85% | 60.55% | 57.21% | 57.50% | 52.98% | 54.24% | 57.02% | 56.05% | 数据为空 | 50.72% |
| 总市值 | 141.65 | 163.87 | 160.87 | 160.49 | 148.34 | 100.71 | 83.20 | 0.00 | 0.00 | 0.00 |
| 总市值含债调整 | 141.65 | 163.87 | 160.87 | 160.49 | 148.34 | 100.71 | 83.20 | 0.00 | 0.00 | 0.00 |
| 资本性支出(亿) | 0.67 | 2.23 | 1.88 | 0.72 | 0.15 | 1.36 | 0.53 | 0.32 | 0.00 | 0.61 |
| 资本支出与销售收入比 | 18.44% | 17.22% | 19.51% | 10.96% | 4.78% | 15.97% | 9.70% | 8.95% | 数据为空 | 11.66% |
| 总市值中的现金比例 | 6.24% | 6.14% | 6.36% | 6.84% | 7.76% | 11.55% | 14.38% | 数据为空 | 数据为空 | 数据为空 |
| 生息负债与净资产比率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 21.22% | 数据为空 | 16.81% |
| 营业费用与收入之比 | 17.93% | 19.76% | 18.85% | 17.61% | 17.34% | 19.88% | 21.05% | 20.76% | 数据为空 | 21.13% |
| 管理费用与收入之比 | 5.59% | 6.70% | 6.12% | 5.80% | 3.69% | 6.30% | 5.18% | 5.27% | 数据为空 | 5.67% |
| 财务费用与收入之比 | -1.25% | -1.76% | -0.49% | -0.54% | -0.28% | 0.14% | 0.47% | 0.51% | 数据为空 | 0.34% |
| 期间费用占收入比 | 22.27% | 24.70% | 24.48% | 22.88% | 20.75% | 26.31% | 26.70% | 26.54% | 数据为空 | 27.14% |
| 当季期间费用占收入比 | 22.27% | 25.35% | 27.87% | 24.95% | 20.75% | 25.61% | 27.01% | 26.54% | 数据为空 | 27.14% |
| 期间费用占收入比同比增长率 | 7.33% | -6.12% | -8.35% | -13.80% | 数据为空 | -3.05% | 数据为空 | 数据为空 | 数据为空 | 8.61% |
| 当季期间费用占收入比同比增长率 | 7.33% | -1.00% | 3.17% | -6.01% | 数据为空 | -5.64% | 数据为空 | 数据为空 | 数据为空 | 8.61% |
| 债务杠杆 | 1.15 | 1.17 | 1.21 | 1.18 | 1.11 | 1.09 | 1.10 | 1.53 | 数据为空 | 1.55 |
| 生息负债率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 13.87% | 数据为空 | 10.82% |
| 资产负债率 | 13.29% | 14.23% | 17.24% | 14.91% | 9.66% | 8.39% | 9.28% | 34.63% | 数据为空 | 35.66% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.88 | 数据为空 | 0.52 |
| 生息债务占负债比率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 40.05% | 数据为空 | 30.34% |
| 每股现金保有额(元) | 3.90 | 4.43 | 4.51 | 4.84 | 10.14 | 10.25 | 10.54 | 1.49 | 数据为空 | 0.61 |
| 存货环比增长率 | -7.41% | 5.97% | 5.43% | 19.13% | 12.41% | 11.27% | 34.37% | 数据为空 | -100.00% | 数据为空 |
| 应收帐款环比增长率 | 21.54% | 4.02% | 3.34% | 13.83% | 32.07% | 32.17% | 7.12% | 数据为空 | -100.00% | 数据为空 |
| 存货同比增长率 | 23.24% | 49.62% | 57.11% | 100.22% | 数据为空 | 51.43% | 数据为空 | 数据为空 | 数据为空 | 33.78% |
| 应收帐款同比增长率 | 48.73% | 61.61% | 105.34% | 112.84% | 数据为空 | 87.64% | 数据为空 | 数据为空 | 数据为空 | 44.31% |
| 预收帐款同比增长率 | -26.62% | -29.68% | 45.68% | 109.56% | 数据为空 | 2.68% | 数据为空 | 数据为空 | 数据为空 | 95.84% |
| 存货周转率 - 单期值 | 2.94 | 2.47 | 3.12 | 3.50 | 数据为空 | 2.50 | 数据为空 | 数据为空 | 数据为空 | 2.61 |
| 总资产周转率-单期值 | 0.64 | 0.60 | 0.71 | 0.80 | 数据为空 | 0.48 | 数据为空 | 数据为空 | 数据为空 | 1.29 |
| 净资产周转率-单期值 | 0.74 | 0.70 | 0.85 | 0.94 | 数据为空 | 0.52 | 数据为空 | 数据为空 | 数据为空 | 2.01 |
| 应收帐款周转率--单期值 | 4.43 | 4.81 | 5.80 | 6.28 | 数据为空 | 5.08 | 数据为空 | 数据为空 | 数据为空 | 5.92 |
| 流动资产周转率--单期值 | 0.81 | 0.73 | 0.85 | 0.93 | 数据为空 | 0.54 | 数据为空 | 数据为空 | 数据为空 | 3.52 |
| 固定资产周转率--单期值 | 5.31 | 6.36 | 7.95 | 9.74 | 数据为空 | 6.38 | 数据为空 | 数据为空 | 数据为空 | 7.24 |
| 股本同比变动率 | 100.00% | 100.00% | 100.00% | 167.06% | 数据为空 | 33.53% | 数据为空 | 数据为空 | 数据为空 | 0.00% |
| 税前利润同比增长率 | 20.11% | 66.63% | 84.76% | 101.56% | 数据为空 | 96.91% | 数据为空 | 数据为空 | 数据为空 | 65.34% |
| 每股营运资金(元) | 6.76 | 6.43 | 6.40 | 6.36 | 13.01 | 12.77 | 12.06 | 2.51 | 数据为空 | 1.81 |
| 短期借款占营运资金的比例 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 32.78% | 数据为空 | 25.42% |
| 每股资本性支出(元) | 0.29 | 0.98 | 0.83 | 0.32 | 0.14 | 1.20 | 0.47 | 0.37 | 数据为空 | 0.72 |
| 每股投入资本净额(元) | 8.57 | 8.12 | 7.65 | 7.23 | 14.66 | 14.10 | 13.34 | 4.77 | 数据为空 | 3.41 |
| 每股经营活动产生的现金流(元) | 0.07 | 0.82 | 0.42 | 0.17 | 0.02 | 1.18 | 0.81 | 0.80 | 数据为空 | 0.92 |
| 投资支出占收入之比 | 51.55% | 21.07% | 19.51% | 10.96% | 4.78% | 15.97% | 9.92% | 8.95% | 数据为空 | 18.30% |
| 存货储存期(天) | 122.59 | 145.88 | 115.35 | 102.99 | 数据为空 | 143.91 | 数据为空 | 数据为空 | 数据为空 | 137.92 |
| 应付帐款付款期(天) | 40.87 | 45.36 | 43.10 | 47.66 | 数据为空 | 50.20 | 数据为空 | 数据为空 | 数据为空 | 56.39 |
| 应收帐款回收期(天) | 81.30 | 74.92 | 62.05 | 57.33 | 数据为空 | 70.81 | 数据为空 | 数据为空 | 数据为空 | 60.82 |
| 预付帐款占用期(天) | 35.56 | 16.21 | 54.23 | 35.50 | 数据为空 | 66.71 | 数据为空 | 数据为空 | 数据为空 | 30.66 |
| 预收帐款信用期(天) | 1.39 | 1.43 | 2.69 | 1.73 | 数据为空 | 3.11 | 数据为空 | 数据为空 | 数据为空 | 4.89 |
| 现金占总资产比例 | 38.92% | 46.24% | 47.98% | 55.36% | 60.77% | 65.67% | 70.33% | 23.49% | 数据为空 | 12.79% |
| 存货占总资产比例 | 9.17% | 10.35% | 9.97% | 10.16% | 8.93% | 8.49% | 7.95% | 18.71% | 数据为空 | 24.32% |
| 总资产同比增加比例 | 20.02% | 22.74% | 25.35% | 268.73% | 数据为空 | 333.66% | 数据为空 | 数据为空 | 数据为空 | 59.65% |
| 应付款项占总资产比例 | 3.06% | 3.22% | 3.72% | 4.70% | 4.02% | 2.96% | 3.65% | 9.29% | 数据为空 | 9.94% |
| 应收款项占总资产比例 | 16.90% | 14.53% | 14.25% | 14.82% | 13.63% | 11.03% | 8.70% | 25.68% | 数据为空 | 25.50% |
| 预收款项占总资产比例 | 0.29% | 0.28% | 0.62% | 0.45% | 0.47% | 0.49% | 0.53% | 0.78% | 数据为空 | 2.05% |
| 预付款项占总资产比例 | 2.66% | 1.15% | 4.69% | 3.50% | 1.35% | 3.94% | 1.33% | 3.88% | 数据为空 | 5.41% |
| 固定资产占总资产比例 | 12.04% | 9.38% | 8.88% | 8.17% | 8.46% | 7.52% | 7.79% | 23.52% | 数据为空 | 17.81% |
| 无形资产占总资产比例 | 1.61% | 1.69% | 2.59% | 0.26% | 0.28% | 0.05% | 0.00% | 0.00% | 数据为空 | 0.00% |
| 流动比例 | 6.38 | 5.98 | 5.12 | 5.93 | 9.21 | 10.96 | 9.84 | 2.17 | 数据为空 | 2.06 |
| 速动比率 | 5.65 | 5.21 | 4.51 | 5.24 | 8.27 | 9.93 | 8.97 | 1.62 | 数据为空 | 1.38 |
| 综合税率 | 5.99% | 4.73% | 4.65% | 4.72% | 4.87% | 4.04% | 4.55% | 4.47% | 数据为空 | 1.92% |
| 实际所得税率 | 14.55% | 14.44% | 14.79% | 14.65% | 14.99% | 13.50% | 15.08% | 15.01% | 数据为空 | 7.65% |
| 可持续增长率 | 21.77% | 19.27% | 22.85% | 25.85% | 数据为空 | 13.27% | 数据为空 | 数据为空 | 数据为空 | 43.67% |
| 净利润现金含量 | 14.81% | 52.53% | 37.91% | 21.74% | 3.12% | 62.24% | 66.96% | 77.94% | 数据为空 | 66.61% |
| 主营业务收入现金含量 | 68.14% | 59.50% | 53.20% | 49.68% | 41.93% | 58.79% | 61.78% | 62.43% | 数据为空 | 62.21% |
| 经营性现金周期(天) | 217.60 | 209.73 | 189.67 | 147.69 | 数据为空 | 185.56 | 数据为空 | 数据为空 | 数据为空 | 171.47 |
| 单位收入需投入现金 | 0.61 | 0.65 | 0.65 | 0.63 | 数据为空 | 0.65 | 数据为空 | 数据为空 | 数据为空 | 0.69 |
| 单位收入产生的现金 | 0.31 | 0.28 | 0.27 | 0.28 | 0.28 | 0.25 | 0.25 | 0.25 | 数据为空 | 0.22 |
| 单位收入可用于增长的现金 | 0.12 | 0.11 | 0.07 | 0.17 | 0.23 | 0.09 | 0.16 | 0.16 | 数据为空 | 0.10 |
| 市值环比增长 | -13.56% | 1.86% | 0.24% | 8.19% | 47.30% | 21.05% | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 主评级建议 | 中性 | 良 可关注 | 优 买入 | 优 买入 | 数据为空 | 良 可关注 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 次评级(敏感性) | 中性 | 中性 | 优 买入 | 优 买入 | 数据为空 | 良 可关注 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 信立泰 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 |
| 天士力 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 当季收盘价 | 36.11 | 40.76 | 34.86 | 26.87 | 26.01 | 22.4 | 18.18 | 16.39 | 14.75 | 12.37 | 11.25 | 11.29 | 17.94 | 22.97 |
| 赢利能力评分 | 87.49 | 75.49 | 86.90 | 85.80 | 74.82 | 74.99 | 76.87 | 75.46 | 79.94 | 70.82 | 70.57 | 71.70 | 76.42 | 60.03 |
| 成长能力评分 | 85.00 | 75.82 | 76.93 | 73.29 | 65.08 | 59.62 | 81.48 | 66.96 | 54.50 | 89.31 | 88.79 | 88.64 | 70.10 | 33.64 |
| 估值情况评分 | 32.57 | 62.67 | 37.48 | 46.08 | 39.07 | 67.86 | 52.71 | 53.75 | 59.11 | 78.48 | 80.33 | 79.22 | 54.56 | 63.75 |
| 信用情况评分 | 94.96 | 80.94 | 69.95 | 68.79 | 71.45 | 68.26 | 68.45 | 71.57 | 72.51 | 72.27 | 70.92 | 69.73 | 77.67 | 76.89 |
| 综合情况评价 | 69.24 | 72.67 | 70.21 | 70.64 | 62.30 | 67.49 | 72.02 | 66.86 | 65.32 | 79.28 | 79.40 | 79.41 | 68.09 | 52.57 |
| 报表期每股收益(元) | 0.31 | 0.87 | 0.66 | 0.40 | 0.14 | 0.65 | 0.46 | 0.28 | 0.11 | 0.52 | 0.32 | 0.20 | 0.08 | 0.36 |
| 预估全年每股收益(调整) | 1.31 | 0.85 | 0.91 | 0.90 | 0.79 | 0.64 | 0.73 | 0.70 | 0.67 | 0.53 | 0.55 | 0.57 | 0.66 | 0.36 |
| 每股净资产(元) | 6.94 | 6.63 | 4.64 | 4.37 | 4.57 | 4.45 | 4.32 | 4.14 | 3.96 | 4.29 | 4.08 | 3.96 | 4.12 | 4.05 |
| 每股自由现金流(元) | (0.42) | 0.49 | 0.35 | 0.27 | 0.02 | 0.59 | 0.59 | 0.52 | 0.16 | 0.31 | 0.19 | 0.16 | (0.25) | 0.04 |
| 当季净利润 | 1.60 | 1.27 | 1.28 | 1.28 | 0.67 | 0.91 | 0.88 | 0.85 | 0.52 | 0.98 | 0.59 | 0.58 | 0.41 | 0.66 |
| 当季主营业务收入 | 13.73 | 12.85 | 12.18 | 11.54 | 9.94 | 11.31 | 10.25 | 9.90 | 8.46 | 10.02 | 8.44 | 8.32 | 7.56 | 8.10 |
| 预估全年净利润(调整) | 6.75 | 4.40 | 4.46 | 4.40 | 3.86 | 3.10 | 3.57 | 3.40 | 3.26 | 2.59 | 2.68 | 2.80 | 3.22 | 1.77 |
| 预估全年主营业务收入 | 64.25 | 46.52 | 46.97 | 46.69 | 46.90 | 39.93 | 40.40 | 39.71 | 38.45 | 34.34 | 34.24 | 34.22 | 33.03 | 27.95 |
| 市净率 | 5.21 | 6.15 | 7.51 | 6.14 | 5.69 | 5.03 | 4.21 | 3.96 | 3.72 | 2.88 | 2.75 | 2.85 | 4.35 | 5.68 |
| 市销率(折算为全年数据) | 3.03 | 4.77 | 3.87 | 3.06 | 2.92 | 3.03 | 2.47 | 2.27 | 2.09 | 2.02 | 1.90 | 1.93 | 2.95 | 4.27 |
| 市盈率(调整) | 27.61 | 47.86 | 38.13 | 29.77 | 32.85 | 35.27 | 24.88 | 23.55 | 22.11 | 23.30 | 20.45 | 19.66 | 27.16 | 63.30 |
| 市盈率(含债去息税) | 28.40 | 44.99 | 37.48 | 30.68 | 34.14 | 34.76 | 25.61 | 25.00 | 23.77 | 21.42 | 20.63 | 21.17 | 28.96 | 56.94 |
| PER(以当期ROE为增长标准) | 1.72 | 3.49 | 2.01 | 1.66 | 2.25 | 2.43 | 1.61 | 1.63 | 1.61 | 1.73 | 1.62 | 1.60 | 2.06 | 6.35 |
| PEG(以3年均净利增长为标准) | 0.83 | 1.25 | 1.02 | 0.85 | 1.13 | 1.98 | 1.09 | 1.17 | 1.21 | 1.68 | 1.42 | 1.27 | 1.18 | 42.12 |
| PEG(以3年均收入增长为标准) | 1.20 | 2.43 | 1.98 | 1.64 | 1.81 | 1.90 | 1.36 | 1.38 | 1.41 | 0.62 | 0.60 | 0.62 | 0.88 | 1.84 |
| 预估总资产报酬率(调整) | 12.96% | 8.07% | 10.63% | 10.72% | 9.57% | 7.70% | 8.96% | 9.47% | 9.30% | 7.51% | 7.81% | 8.17% | 9.45% | 5.72% |
| 预估投入资本报酬率(调整) | 16.04% | 9.97% | 13.69% | 14.05% | 12.67% | 9.88% | 12.02% | 12.23% | 12.75% | 9.39% | 9.69% | 10.08% | 11.56% | 7.07% |
| 预估股东权益报酬率(调整) | 16.49% | 12.88% | 18.68% | 18.51% | 15.16% | 14.32% | 15.93% | 15.29% | 14.75% | 12.36% | 12.76% | 13.25% | 14.05% | 8.97% |
| 自由现金流与营业收入之比 | -15.78% | 5.48% | 5.07% | 6.10% | 0.99% | 7.19% | 10.03% | 13.80% | 8.98% | 4.34% | 3.78% | 5.04% | -16.17% | 0.78% |
| 二级市场自由现金收益率-报表期 | -1.12% | 1.19% | 0.92% | 0.89% | 0.07% | 2.35% | 2.80% | 2.80% | 0.91% | 2.13% | 1.40% | 1.21% | -1.25% | 0.18% |
| 总收入同比增长率 | 38.13% | 16.50% | 17.64% | 16.95% | 17.46% | 16.26% | 17.65% | 15.63% | 11.95% | 22.87% | 22.53% | 22.43% | 18.19% | 15.76% |
| 净利润同比增长率 | 138.79% | 42.18% | 43.46% | 41.89% | 28.09% | 23.77% | 42.97% | 40.25% | 29.12% | 43.96% | 41.38% | 46.21% | 99.30% | -13.51% |
| 当季收入同比增长率 | 38.13% | 13.63% | 18.88% | 16.51% | 17.46% | 12.88% | 21.46% | 18.97% | 11.95% | 23.73% | 22.71% | 26.55% | 18.19% | 8.32% |
| 当季净利润同比增长率 | 138.79% | 39.04% | 45.93% | 50.34% | 28.09% | -7.04% | 47.47% | 48.06% | 29.12% | 48.31% | 34.06% | 23.16% | 99.30% | -15.92% |
| 非经常项占比 | 42.05% | 2.81% | 0.92% | 2.40% | 0.10% | 2.63% | 1.33% | 2.57% | -3.28% | -1.58% | -3.63% | -6.46% | -7.38% | 0.50% |
| 净利润率(还原) | 7.61% | 9.36% | 9.48% | 8.92% | 6.73% | 7.75% | 7.59% | 7.05% | 6.33% | 7.54% | 6.66% | 6.48% | 5.66% | 6.34% |
| 税前利润率(还原) | 9.07% | 11.55% | 11.64% | 11.17% | 8.73% | 9.78% | 9.10% | 8.47% | 7.62% | 9.28% | 8.55% | 8.32% | 7.30% | 8.03% |
| 主营业务利润率 | 29.82% | 33.02% | 31.54% | 32.10% | 30.15% | 32.05% | 31.71% | 31.40% | 27.60% | 32.48% | 32.86% | 32.07% | 26.57% | 32.16% |
| 当季净利润率(还原) | 7.61% | 9.03% | 10.47% | 10.81% | 6.73% | 8.16% | 8.57% | 7.67% | 6.33% | 9.69% | 7.00% | 7.22% | 5.66% | 8.67% |
| 当季税前利润率(还原) | 9.07% | 11.34% | 12.45% | 13.28% | 8.73% | 11.48% | 10.24% | 9.19% | 7.62% | 11.03% | 8.99% | 9.26% | 7.30% | 12.87% |
| 当季主营业务利润率 | 29.82% | 36.91% | 30.55% | 33.79% | 30.15% | 32.89% | 32.28% | 34.64% | 27.60% | 31.53% | 34.36% | 37.07% | 26.57% | 32.60% |
| 当季权益报酬率(调整) | 2.64% | 3.42% | 5.72% | 5.80% | 3.00% | 3.96% | 4.18% | 3.97% | 2.80% | 4.61% | 2.95% | 3.16% | 2.16% | 3.61% |
| 经营性现金流同比增长率 | -430.63% | -1.33% | -26.41% | -39.04% | -58.59% | 53.87% | 115.34% | 126.52% | 数据为空 | 17.45% | 74.20% | 77.81% | 数据为空 | 57.62% |
| 综合业务利润率 | 29.82% | 33.02% | 31.54% | 32.10% | 30.15% | 32.05% | 31.71% | 31.40% | 27.60% | 32.48% | 32.86% | 32.07% | 26.57% | 32.16% |
| 当季综合业务利润率 | 29.82% | 36.91% | 30.55% | 33.79% | 30.15% | 32.89% | 32.28% | 34.64% | 27.60% | 31.53% | 34.36% | 37.07% | 26.57% | 32.60% |
| 总市值 | 186.48 | 210.49 | 170.12 | 131.13 | 126.93 | 109.31 | 88.72 | 79.98 | 71.98 | 60.37 | 54.90 | 55.10 | 87.55 | 112.09 |
| 总市值含债调整 | 193.36 | 220.79 | 180.59 | 141.84 | 135.85 | 119.60 | 97.99 | 88.30 | 78.85 | 67.57 | 63.37 | 64.31 | 95.91 | 117.91 |
| 资本性支出(亿) | 0.83 | 1.40 | 1.05 | 0.55 | 0.30 | 1.13 | 0.88 | 0.51 | 0.21 | 1.11 | 0.82 | 0.54 | 0.27 | 2.00 |
| 资本支出与销售收入比 | 6.07% | 3.01% | 3.13% | 2.54% | 3.07% | 2.84% | 3.07% | 2.78% | 2.52% | 3.24% | 3.38% | 3.42% | 3.63% | 7.15% |
| 总市值中的现金比例 | 5.39% | 7.62% | 2.68% | 3.10% | 3.48% | 5.09% | 5.70% | 6.25% | 5.12% | 6.69% | 6.53% | 7.24% | 4.23% | 2.28% |
| 生息负债与净资产比率 | 19.21% | 30.05% | 46.24% | 50.21% | 40.00% | 47.39% | 43.98% | 41.20% | 35.52% | 34.43% | 42.49% | 47.69% | 41.53% | 29.46% |
| 营业费用与收入之比 | 14.58% | 13.58% | 12.84% | 12.91% | 13.60% | 14.17% | 15.47% | 15.69% | 12.59% | 14.44% | 15.55% | 15.32% | 11.33% | 14.61% |
| 管理费用与收入之比 | 5.70% | 6.57% | 5.80% | 6.77% | 6.37% | 7.04% | 6.04% | 6.35% | 6.48% | 6.69% | 6.64% | 6.37% | 6.36% | 8.04% |
| 财务费用与收入之比 | 0.47% | 1.32% | 1.27% | 1.24% | 1.46% | 1.05% | 1.10% | 0.89% | 0.91% | 2.06% | 2.12% | 2.05% | 1.58% | 1.48% |
| 期间费用占收入比 | 20.75% | 21.47% | 19.91% | 20.93% | 21.42% | 22.27% | 22.61% | 22.93% | 19.98% | 23.20% | 24.31% | 23.75% | 19.27% | 24.13% |
| 当季期间费用占收入比 | 20.75% | 25.57% | 18.10% | 20.51% | 21.42% | 21.41% | 22.04% | 25.45% | 19.98% | 20.50% | 25.37% | 27.81% | 19.27% | 19.73% |
| 期间费用占收入比同比增长率 | -3.13% | -3.59% | -11.96% | -8.72% | 7.22% | -4.00% | -6.99% | -3.44% | 3.67% | -3.87% | -6.24% | -9.90% | -15.05% | 2.10% |
| 当季期间费用占收入比同比增长率 | -3.13% | 19.41% | -17.87% | -19.42% | 7.22% | 4.43% | -13.13% | -8.48% | 3.67% | 3.90% | 1.00% | -7.07% | -15.05% | -10.23% |
| 债务杠杆 | 1.46 | 1.59 | 1.85 | 1.93 | 1.81 | 1.85 | 1.89 | 1.78 | 1.81 | 1.65 | 1.72 | 1.77 | 1.69 | 1.57 |
| 生息负债率 | 13.20% | 18.88% | 24.97% | 26.07% | 22.08% | 25.56% | 23.28% | 23.20% | 19.62% | 20.90% | 24.65% | 26.88% | 24.52% | 18.80% |
| 资产负债率 | 31.29% | 37.19% | 46.01% | 48.08% | 44.81% | 46.06% | 47.06% | 43.70% | 44.78% | 39.30% | 42.00% | 43.64% | 40.97% | 36.18% |
| 每股生息负债(元) | 1.33 | 1.99 | 2.15 | 2.20 | 1.83 | 2.11 | 1.90 | 1.70 | 1.41 | 1.48 | 1.74 | 1.89 | 1.71 | 1.19 |
| 生息债务占负债比率 | 42.18% | 50.76% | 54.26% | 54.23% | 49.28% | 55.49% | 49.47% | 53.08% | 43.80% | 53.17% | 58.68% | 61.59% | 59.85% | 51.96% |
| 每股现金保有额(元) | 1.95 | 3.11 | 0.94 | 0.83 | 0.91 | 1.14 | 1.04 | 1.02 | 0.76 | 0.83 | 0.73 | 0.82 | 0.76 | 0.52 |
| 存货环比增长率 | -4.38% | 23.38% | 4.10% | 6.04% | 6.29% | 1.90% | 3.05% | 13.23% | 4.09% | 4.67% | 1.54% | 9.16% | 11.85% | 5.01% |
| 应收帐款环比增长率 | 27.43% | -10.30% | 2.58% | 9.73% | 4.32% | -2.95% | 13.60% | -11.27% | 5.52% | 1.24% | 15.47% | 0.24% | 15.50% | 3.98% |
| 存货同比增长率 | 30.23% | 44.76% | 19.55% | 18.34% | 26.37% | 23.75% | 27.12% | 25.26% | 20.76% | 29.77% | 30.19% | 37.46% | 26.09% | 20.61% |
| 应收帐款同比增长率 | 28.66% | 5.33% | 13.96% | 26.21% | 2.05% | 3.22% | 7.67% | 9.45% | 23.64% | 35.34% | 39.01% | 20.04% | 13.47% | 32.17% |
| 预收帐款同比增长率 | 62.43% | 464.09% | 162.82% | 324.64% | 68.93% | -35.23% | -8.91% | -12.47% | -26.37% | -20.41% | 25.00% | 36.56% | 47.65% | 2.88% |
| 存货周转率 - 单期值 | 8.32 | 5.49 | 7.00 | 7.19 | 7.88 | 6.93 | 7.18 | 7.31 | 8.46 | 7.33 | 7.61 | 7.81 | 8.91 | 7.77 |
| 总资产周转率-单期值 | 1.23 | 0.85 | 1.12 | 1.14 | 1.16 | 0.99 | 1.02 | 1.11 | 1.10 | 1.00 | 1.00 | 1.00 | 0.97 | 0.90 |
| 净资产周转率-单期值 | 1.79 | 1.36 | 2.07 | 2.19 | 2.10 | 1.84 | 1.92 | 1.97 | 1.99 | 1.64 | 1.72 | 1.77 | 1.64 | 1.42 |
| 应收帐款周转率--单期值 | 10.45 | 9.64 | 8.73 | 8.91 | 9.82 | 8.72 | 8.56 | 9.56 | 8.21 | 7.74 | 7.81 | 9.02 | 8.72 | 8.52 |
| 流动资产周转率--单期值 | 2.10 | 1.81 | 2.41 | 2.47 | 2.54 | 2.22 | 2.35 | 2.45 | 2.49 | 2.28 | 2.28 | 2.23 | 2.34 | 2.16 |
| 固定资产周转率--单期值 | 5.63 | 4.01 | 4.03 | 4.19 | 4.13 | 3.50 | 3.79 | 3.67 | 3.52 | 3.06 | 3.46 | 3.41 | 3.70 | 2.99 |
| 股本同比变动率 | 5.82% | 5.82% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 60.00% | 71.23% |
| 税前利润同比增长率 | 120.72% | 39.22% | 46.80% | 47.79% | 37.89% | 26.86% | 33.55% | 31.54% | 20.82% | 39.69% | 60.60% | 60.84% | 164.91% | -14.10% |
| 每股营运资金(元) | 3.04 | 2.70 | 0.59 | 0.42 | 0.60 | 0.47 | 0.45 | 0.71 | 0.26 | 0.56 | 0.46 | 0.36 | 0.69 | 0.72 |
| 短期借款占营运资金的比例 | 29.54% | 57.64% | 286.74% | 410.51% | 227.66% | 348.45% | 282.91% | 175.73% | 470.41% | 225.77% | 298.50% | 414.79% | 178.23% | 81.36% |
| 每股资本性支出(元) | 0.16 | 0.27 | 0.22 | 0.11 | 0.06 | 0.23 | 0.18 | 0.10 | 0.04 | 0.23 | 0.17 | 0.11 | 0.06 | 0.41 |
| 每股投入资本净额(元) | 8.15 | 8.54 | 6.68 | 6.42 | 6.25 | 6.43 | 6.08 | 5.69 | 5.23 | 5.66 | 5.67 | 5.70 | 5.71 | 5.13 |
| 每股经营活动产生的现金流(元) | (0.26) | 0.76 | 0.57 | 0.38 | 0.08 | 0.82 | 0.77 | 0.62 | 0.20 | 0.53 | 0.36 | 0.28 | (0.19) | 0.45 |
| 投资支出占收入之比 | 7.23% | 4.25% | 3.75% | 2.60% | 3.09% | 10.19% | 13.04% | 2.79% | 2.55% | 6.10% | 7.12% | 9.12% | 3.77% | 11.43% |
| 存货储存期(天) | 43.26 | 65.52 | 51.42 | 50.09 | 45.68 | 51.94 | 50.12 | 49.25 | 42.53 | 49.14 | 47.33 | 46.10 | 40.39 | 46.35 |
| 应付帐款付款期(天) | 23.08 | 22.57 | 30.26 | 26.44 | 26.49 | 20.97 | 35.71 | 33.49 | 30.86 | 27.94 | 38.22 | 37.23 | 37.08 | 34.26 |
| 应收帐款回收期(天) | 34.44 | 37.33 | 41.22 | 40.42 | 36.68 | 41.30 | 42.05 | 37.66 | 43.84 | 46.51 | 46.07 | 39.93 | 41.27 | 42.23 |
| 预付帐款占用期(天) | 9.10 | 12.23 | 12.43 | 12.38 | 11.36 | 11.96 | 13.34 | 10.31 | 11.22 | 13.95 | 9.61 | 9.08 | 10.15 | 15.31 |
| 预收帐款信用期(天) | 1.81 | 4.20 | 1.72 | 3.94 | 1.53 | 0.87 | 0.76 | 1.09 | 1.10 | 1.56 | 0.98 | 1.45 | 1.75 | 2.40 |
| 现金占总资产比例 | 19.28% | 29.41% | 10.88% | 9.89% | 10.93% | 13.82% | 12.71% | 13.94% | 10.53% | 11.70% | 10.43% | 11.62% | 10.86% | 8.24% |
| 存货占总资产比例 | 10.29% | 10.29% | 10.84% | 10.63% | 10.20% | 9.63% | 9.56% | 10.30% | 9.31% | 9.09% | 8.71% | 8.60% | 7.92% | 7.80% |
| 总资产同比增加比例 | 29.07% | 35.46% | 5.43% | 14.60% | 15.33% | 16.74% | 15.83% | 4.56% | 2.73% | 11.43% | 10.49% | 5.41% | -2.44% | -5.08% |
| 应付款项占总资产比例 | 5.49% | 3.55% | 6.38% | 5.61% | 5.92% | 3.89% | 6.81% | 7.00% | 6.76% | 5.17% | 7.03% | 6.94% | 7.27% | 5.77% |
| 应收款项占总资产比例 | 13.80% | 10.35% | 15.00% | 14.92% | 13.84% | 13.31% | 13.87% | 13.55% | 15.64% | 15.06% | 14.92% | 12.95% | 12.99% | 12.40% |
| 预收款项占总资产比例 | 0.73% | 1.16% | 0.62% | 1.46% | 0.58% | 0.28% | 0.25% | 0.39% | 0.39% | 0.50% | 0.32% | 0.47% | 0.55% | 0.71% |
| 预付款项占总资产比例 | 2.17% | 1.92% | 2.62% | 2.63% | 2.54% | 2.22% | 2.54% | 2.16% | 2.46% | 2.58% | 1.77% | 1.69% | 1.99% | 2.58% |
| 固定资产占总资产比例 | 21.88% | 21.27% | 27.75% | 27.14% | 28.08% | 28.32% | 26.80% | 30.14% | 31.22% | 32.52% | 28.84% | 29.27% | 26.21% | 30.24% |
| 无形资产占总资产比例 | 3.28% | 3.16% | 4.26% | 4.11% | 4.22% | 4.29% | 4.84% | 5.47% | 5.47% | 5.66% | 5.78% | 5.91% | 5.71% | 6.39% |
| 流动比例 | 2.13 | 1.78 | 1.17 | 1.12 | 1.19 | 1.14 | 1.14 | 1.26 | 1.09 | 1.22 | 1.18 | 1.13 | 1.28 | 1.39 |
| 速动比率 | 1.75 | 1.47 | 0.90 | 0.87 | 0.92 | 0.90 | 0.90 | 0.98 | 0.86 | 0.97 | 0.94 | 0.91 | 1.06 | 1.12 |
| 综合税率 | 3.07% | 2.74% | 2.59% | 2.67% | 2.41% | 2.54% | 2.24% | 2.19% | 2.00% | 2.55% | 2.73% | 2.80% | 2.33% | 2.97% |
| 实际所得税率 | 17.25% | 17.31% | 16.57% | 17.95% | 20.78% | 18.91% | 16.93% | 17.41% | 18.94% | 20.41% | 25.00% | 27.20% | 25.55% | 27.63% |
| 可持续增长率 | 13.64% | 12.71% | 19.66% | 19.52% | 14.17% | 14.26% | 14.56% | 13.87% | 12.58% | 12.38% | 11.44% | 11.47% | 9.29% | 8.97% |
| 净利润现金含量 | -83.23% | 87.73% | 85.36% | 94.93% | 60.11% | 126.42% | 166.38% | 220.96% | 185.93% | 101.69% | 110.46% | 136.80% | -233.87% | 124.65% |
| 主营业务收入现金含量 | 69.20% | 97.71% | 94.37% | 91.11% | 88.04% | 97.42% | 83.86% | 88.97% | 85.49% | 97.55% | 86.26% | 83.11% | 68.46% | 97.54% |
| 经营性现金周期(天) | 110.46 | 123.06 | 117.34 | 119.17 | 110.04 | 117.48 | 113.57 | 107.44 | 114.55 | 117.72 | 121.75 | 117.67 | 132.25 | 130.67 |
| 单位收入需投入现金 | 0.85 | 0.81 | 0.83 | 0.81 | 0.85 | 0.83 | 0.84 | 0.84 | 0.86 | 0.85 | 0.85 | 0.85 | 0.89 | 0.85 |
| 单位收入产生的现金 | 0.07 | 0.10 | 0.10 | 0.10 | 0.08 | 0.09 | 0.08 | 0.08 | 0.07 | 0.08 | 0.07 | 0.07 | 0.06 | 0.07 |
| 单位收入可用于增长的现金 | 0.01 | 0.07 | 0.07 | 0.07 | 0.04 | 0.06 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.03 | 0.02 | (0.01) |
| 市值环比增长 | -11.41% | 23.73% | 29.74% | 3.31% | 16.12% | 23.21% | 10.92% | 11.12% | 19.24% | 9.96% | -0.35% | -37.07% | -21.90% | 1.23% |
| 主评级建议 | 中性 | 良 可关注 | 良 可关注 | 中性 | 中性 | 中性 | 良 可关注 | 中性 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 回避 |
| 次评级(敏感性) | 中性 | 良 可关注 | 良 可关注 | 中性 | 中性 | 回避 | 良 可关注 | 良 可关注 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 回避 |
| 天士力 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 中恒集团 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 当季收盘价 | 30.62 | 35.45 | 23.88 | 29.41 | 37.5 | 26.52 | 17.38 | 14.15 | 11.78 | 5.98 | 4.64 | 7.65 | 11.58 | 22.06 |
| 赢利能力评分 | 100.00 | 100.00 | 98.65 | 99.40 | 100.00 | 86.85 | 100.00 | 98.55 | 83.23 | 55.67 | 36.12 | 45.80 | 40.74 | 53.20 |
| 成长能力评分 | 90.74 | 100.00 | 76.51 | 61.70 | 55.00 | 75.11 | 80.96 | 100.00 | 100.00 | 100.00 | 55.00 | 55.00 | 47.48 | 44.79 |
| 估值情况评分 | 70.60 | 47.64 | 33.27 | 50.25 | 61.70 | 23.60 | 64.48 | 58.38 | 71.24 | 74.44 | 56.70 | 62.63 | 47.97 | 36.05 |
| 信用情况评分 | 76.37 | 70.71 | 63.48 | 70.09 | 61.24 | 60.37 | 61.08 | 61.42 | 63.82 | 56.26 | 60.81 | 60.22 | 59.05 | 55.86 |
| 综合情况评价 | 88.22 | 85.45 | 68.23 | 72.45 | 72.74 | 59.70 | 82.51 | 87.16 | 85.13 | 75.91 | 49.11 | 53.95 | 45.82 | 46.10 |
| 报表期每股收益(元) | 0.40 | 0.73 | 0.31 | 0.49 | 0.21 | 0.48 | 0.29 | 0.19 | 0.02 | 0.22 | 0.06 | 0.07 | 0.01 | 0.17 |
| 预估全年每股收益(调整) | 2.51 | 0.84 | 0.51 | 1.03 | 4.57 | 0.39 | 0.91 | 0.53 | 0.60 | 0.17 | 0.06 | 0.10 | 0.12 | 0.11 |
| 每股净资产(元) | 2.77 | 2.45 | 2.04 | 3.97 | 2.42 | 2.21 | 2.01 | 1.92 | 2.10 | 2.08 | 1.92 | 1.95 | 1.89 | 1.91 |
| 每股自由现金流(元) | (0.39) | (0.23) | (0.88) | (1.56) | (0.92) | (0.81) | (1.08) | (0.16) | 0.02 | (0.31) | (0.27) | (0.22) | (0.09) | 0.03 |
| 当季净利润 | 2.16 | 2.29 | 0.34 | 0.81 | 0.54 | 0.51 | 0.24 | 0.47 | 0.04 | 0.34 | (0.02) | 0.14 | 0.01 | 0.13 |
| 当季主营业务收入 | 2.97 | 8.73 | 1.73 | 2.28 | 1.51 | 2.29 | 1.20 | 2.02 | 1.61 | 2.16 | 1.62 | 1.70 | 0.80 | 0.78 |
| 预估全年净利润(调整) | 13.71 | 4.56 | 2.80 | 2.80 | 11.92 | 1.03 | 2.38 | 1.39 | 1.31 | 0.38 | 0.12 | 0.21 | 0.25 | 0.25 |
| 预估全年主营业务收入 | 28.09 | 14.26 | 8.15 | 7.44 | 6.66 | 7.12 | 7.37 | 9.13 | 12.69 | 6.28 | 5.66 | 5.64 | 4.09 | 2.86 |
| 市净率 | 11.07 | 14.48 | 11.69 | 7.41 | 15.49 | 11.99 | 8.64 | 7.38 | 5.62 | 2.88 | 2.42 | 3.92 | 6.11 | 11.56 |
| 市销率(折算为全年数据) | 6.48 | 14.36 | 17.23 | 12.16 | 16.16 | 10.62 | 7.05 | 4.66 | 2.33 | 2.62 | 2.42 | 3.59 | 7.01 | 17.94 |
| 市盈率(调整) | 12.19 | 42.40 | 46.56 | 28.62 | 8.21 | 67.49 | 19.06 | 26.54 | 19.62 | 34.28 | 82.79 | 77.48 | 100.19 | 194.53 |
| 市盈率(含债去息税) | 13.16 | 41.85 | 46.27 | 30.68 | 8.97 | 59.91 | 20.40 | 28.39 | 22.02 | 30.17 | 59.00 | 67.66 | 103.67 | 125.77 |
| PER(以当期ROE为增长标准) | 0.26 | 1.28 | 2.03 | 1.34 | 0.13 | 3.24 | 0.59 | 1.20 | 0.98 | 3.52 | 20.17 | 13.56 | 17.97 | 20.55 |
| PEG(以3年均净利增长为标准) | 0.04 | 0.22 | 0.35 | 0.23 | 0.02 | 0.71 | 0.10 | 0.24 | 0.20 | 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) | 0.19 | 0.54 | 0.94 | 0.67 | 0.21 | 1.47 | 0.49 | 0.55 | 0.31 | 0.84 | 2.05 | 2.37 | 9.96 | (8.62) |
| 预估总资产报酬率(调整) | 40.65% | 15.38% | 11.37% | 12.00% | 65.48% | 6.82% | 17.55% | 11.29% | 12.31% | 3.62% | 1.13% | 1.85% | 2.15% | 2.18% |
| 预估投入资本报酬率(调整) | 51.85% | 21.78% | 13.73% | 13.81% | 77.79% | 8.99% | 21.41% | 14.33% | 16.74% | 5.02% | 1.66% | 2.95% | 3.51% | 3.47% |
| 预估股东权益报酬率(调整) | 51.44% | 32.73% | 22.84% | 22.83% | 67.34% | 18.52% | 34.58% | 23.63% | 22.41% | 8.57% | 2.93% | 4.99% | 5.77% | 6.12% |
| 自由现金流与营业收入之比 | -71.45% | -8.80% | -87.18% | -112.13% | -159.02% | -29.70% | -58.35% | -11.62% | 2.73% | -10.90% | -14.51% | -19.08% | -24.93% | 2.62% |
| 二级市场自由现金收益率-报表期 | -1.20% | -0.62% | -3.40% | -4.78% | -2.23% | -2.74% | -5.35% | -1.01% | 0.15% | -3.80% | -3.74% | -2.04% | -0.63% | 0.14% |
| 总收入同比增长率 | 97.05% | 100.13% | 14.34% | 4.47% | -6.46% | 13.41% | 17.31% | 45.27% | 102.04% | 119.81% | 98.16% | 97.45% | 43.13% | -11.02% |
| 净利润同比增长率 | 300.50% | 217.06% | 125.51% | 165.40% | 1372.21% | 167.43% | 486.21% | 233.72% | 191.81% | 28.51% | -44.84% | -26.30% | 33.08% | 86.02% |
| 当季收入同比增长率 | 97.05% | 281.02% | 44.09% | 13.20% | -6.46% | 5.98% | -25.76% | 18.63% | 102.04% | 177.55% | 99.27% | 140.22% | 43.13% | 0.50% |
| 当季净利润同比增长率 | 300.50% | 352.64% | 41.52% | 71.84% | 1372.21% | 48.13% | 数据为空 | 237.48% | 191.81% | 155.80% | -197.07% | -29.14% | 33.08% | 65.49% |
| 非经常项占比 | 56.39% | -17.25% | -8.33% | -4.58% | 29.83% | 22.65% | 14.32% | -0.78% | 7.59% | 25.67% | 24.23% | 9.38% | 31.57% | 38.37% |
| 净利润率(还原) | 37.82% | 32.01% | 32.71% | 36.95% | 26.80% | 14.39% | 13.70% | 14.11% | 2.16% | 6.04% | 2.56% | 5.59% | 1.27% | 8.63% |
| 税前利润率(还原) | 44.40% | 38.09% | 40.84% | 46.53% | 32.68% | 18.10% | 16.96% | 17.73% | 3.42% | 8.23% | 4.07% | 6.85% | 2.17% | 10.35% |
| 主营业务利润率 | 68.42% | 58.05% | 75.55% | 79.72% | 69.08% | 47.52% | 47.08% | 42.77% | 32.79% | 32.68% | 31.23% | 34.18% | 50.23% | 56.59% |
| 当季净利润率(还原) | 37.82% | 31.57% | 23.45% | 43.64% | 26.80% | 15.86% | 12.45% | 23.66% | 2.16% | 12.66% | -2.10% | 7.62% | 1.27% | 4.24% |
| 当季税前利润率(还原) | 44.40% | 36.36% | 28.40% | 55.67% | 32.68% | 20.51% | 14.66% | 29.16% | 3.42% | 16.17% | -0.22% | 9.04% | 2.17% | 1.71% |
| 当季主营业务利润率 | 68.42% | 46.98% | 66.43% | 86.74% | 69.08% | 48.43% | 60.09% | 50.74% | 32.79% | 35.43% | 26.69% | 26.65% | 50.23% | 53.64% |
| 当季权益报酬率(调整) | 14.19% | 21.25% | 3.78% | 9.54% | 5.99% | 5.71% | 2.48% | 9.57% | 0.74% | 5.59% | -0.99% | 3.06% | 0.21% | 0.42% |
| 经营性现金流同比增长率 | 数据为空 | 数据为空 | 数据为空 | -1296.77% | -798.77% | -147.23% | -512.56% | 762.97% | 数据为空 | 45.92% | 1418.74% | -79.68% | 数据为空 | -79.56% |
| 综合业务利润率 | 68.42% | 58.05% | 75.55% | 79.72% | 69.08% | 47.52% | 47.08% | 42.77% | 32.79% | 32.68% | 31.23% | 34.18% | 50.23% | 56.59% |
| 当季综合业务利润率 | 68.42% | 46.98% | 66.43% | 86.74% | 69.08% | 48.43% | 60.09% | 50.74% | 32.79% | 35.43% | 26.69% | 26.65% | 50.23% | 53.64% |
| 总市值 | 167.15 | 193.51 | 130.35 | 80.27 | 97.85 | 69.20 | 45.35 | 36.92 | 25.62 | 13.00 | 10.09 | 16.63 | 25.18 | 47.97 |
| 总市值含债调整 | 181.95 | 204.71 | 140.24 | 90.41 | 107.60 | 75.55 | 51.85 | 42.42 | 29.57 | 16.41 | 13.62 | 20.17 | 28.60 | 51.21 |
| 资本性支出(亿) | 0.11 | 3.17 | 2.15 | 0.80 | 0.34 | 1.83 | 1.50 | 0.71 | 0.25 | 1.28 | 0.92 | 0.51 | 0.17 | 0.33 |
| 资本支出与销售收入比 | 3.72% | 22.25% | 38.93% | 21.16% | 22.64% | 25.75% | 31.14% | 19.56% | 15.53% | 20.37% | 22.25% | 20.42% | 21.84% | 11.65% |
| 总市值中的现金比例 | 4.98% | 3.63% | 1.80% | 4.77% | 2.17% | 1.85% | 2.13% | 6.64% | 5.67% | 7.22% | 7.05% | 3.65% | 3.87% | 1.14% |
| 生息负债与净资产比率 | 98.00% | 83.80% | 88.71% | 93.60% | 154.33% | 110.07% | 123.77% | 109.88% | 86.66% | 75.43% | 84.58% | 83.48% | 83.05% | 78.09% |
| 营业费用与收入之比 | 9.69% | 9.81% | 16.07% | 13.79% | 16.53% | 15.48% | 15.82% | 13.13% | 15.61% | 13.34% | 16.02% | 16.01% | 31.14% | 27.20% |
| 管理费用与收入之比 | 9.67% | 7.43% | 14.07% | 14.77% | 13.67% | 9.87% | 10.20% | 8.40% | 10.31% | 7.61% | 7.49% | 7.60% | 11.93% | 12.42% |
| 财务费用与收入之比 | 4.66% | 2.73% | 5.13% | 4.63% | 6.20% | 4.06% | 4.10% | 3.51% | 3.45% | 3.49% | 3.65% | 3.72% | 4.99% | 6.62% |
| 期间费用占收入比 | 24.01% | 19.96% | 35.27% | 33.19% | 36.40% | 29.41% | 30.12% | 25.04% | 29.37% | 24.44% | 27.16% | 27.33% | 48.06% | 46.23% |
| 当季期间费用占收入比 | 24.01% | 10.28% | 39.81% | 31.07% | 36.40% | 27.92% | 45.44% | 21.57% | 29.37% | 19.26% | 26.91% | 17.61% | 48.06% | 51.93% |
| 期间费用占收入比同比增长率 | -34.03% | -32.14% | 17.09% | 32.55% | 23.92% | 20.33% | 10.88% | -8.39% | -38.87% | -47.13% | -38.40% | -34.19% | -14.73% | 8.06% |
| 当季期间费用占收入比同比增长率 | -34.03% | -63.20% | -12.39% | 44.01% | 23.92% | 44.98% | 68.85% | 22.52% | -38.87% | -62.91% | -44.05% | -41.02% | -14.73% | 43.16% |
| 债务杠杆 | 2.23 | 2.22 | 2.21 | 2.16 | 2.88 | 2.61 | 2.58 | 2.46 | 2.33 | 2.32 | 2.58 | 2.73 | 2.84 | 2.73 |
| 生息负债率 | 43.87% | 37.74% | 40.17% | 43.38% | 53.58% | 42.21% | 47.94% | 44.63% | 37.25% | 32.52% | 32.78% | 30.56% | 29.28% | 28.62% |
| 资产负债率 | 55.23% | 54.96% | 54.71% | 53.66% | 65.28% | 61.65% | 61.27% | 59.38% | 57.01% | 56.89% | 61.25% | 63.39% | 64.74% | 63.35% |
| 每股生息负债(元) | 2.71 | 2.05 | 1.81 | 3.72 | 3.74 | 2.43 | 2.49 | 2.11 | 1.82 | 1.57 | 1.62 | 1.63 | 1.57 | 1.49 |
| 生息债务占负债比率 | 79.44% | 68.67% | 73.42% | 80.84% | 82.08% | 68.45% | 78.25% | 75.17% | 65.34% | 57.17% | 53.51% | 48.21% | 45.23% | 45.17% |
| 每股现金保有额(元) | 1.53 | 1.29 | 0.43 | 1.40 | 0.81 | 0.49 | 0.37 | 0.94 | 0.67 | 0.43 | 0.33 | 0.28 | 0.45 | 0.25 |
| 存货环比增长率 | 3.37% | -7.61% | 13.11% | 100.94% | 42.23% | 5.05% | 18.54% | -3.34% | -19.37% | -7.47% | -17.73% | 29.70% | -0.04% | 3.40% |
| 应收帐款环比增长率 | -22.15% | 151.49% | -0.71% | 286.45% | -38.83% | -2.70% | -31.25% | 29.80% | 30.51% | -13.34% | 3.86% | -37.21% | 29.91% | -21.31% |
| 存货同比增长率 | 117.07% | 198.68% | 239.58% | 255.88% | 71.19% | -2.95% | -14.51% | -40.67% | -20.39% | -1.31% | 10.29% | 34.07% | 5.54% | 10.32% |
| 应收帐款同比增长率 | 651.25% | 490.25% | 128.37% | 58.12% | -46.89% | 13.32% | 0.93% | 52.48% | -26.24% | -26.58% | -33.33% | -37.88% | 12.49% | 13.82% |
| 预收帐款同比增长率 | -94.53% | -74.54% | 264.85% | 143.81% | 40.83% | 11.70% | -60.01% | -76.18% | -68.62% | -49.25% | -28.34% | 4.02% | 44.94% | 64.91% |
| 存货周转率 - 单期值 | 0.96 | 0.68 | 0.21 | 0.18 | 0.51 | 1.29 | 1.42 | 2.24 | 3.52 | 1.41 | 1.22 | 0.95 | 0.69 | 0.42 |
| 总资产周转率-单期值 | 0.83 | 0.48 | 0.33 | 0.32 | 0.37 | 0.47 | 0.54 | 0.74 | 1.20 | 0.60 | 0.53 | 0.49 | 0.35 | 0.25 |
| 净资产周转率-单期值 | 1.86 | 1.07 | 0.73 | 0.69 | 1.05 | 1.23 | 1.40 | 1.82 | 2.78 | 1.39 | 1.36 | 1.33 | 0.99 | 0.69 |
| 应收帐款周转率--单期值 | 22.51 | 8.89 | 12.78 | 11.59 | 40.11 | 26.23 | 26.40 | 22.47 | 40.57 | 26.21 | 20.48 | 21.19 | 9.64 | 8.75 |
| 流动资产周转率--单期值 | 1.22 | 0.76 | 0.48 | 0.51 | 0.64 | 0.84 | 0.96 | 1.43 | 2.24 | 1.05 | 0.83 | 0.75 | 0.54 | 0.37 |
| 固定资产周转率--单期值 | 5.02 | 2.53 | 1.67 | 1.68 | 1.83 | 1.95 | 2.30 | 2.88 | 4.05 | 1.97 | 6.18 | 6.49 | 4.54 | 3.08 |
| 股本同比变动率 | 109.20% | 109.20% | 109.20% | 4.60% | 20.00% | 20.00% | 20.00% | 20.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 288.12% | 201.26% | 128.15% | 166.20% | 1029.34% | 146.85% | 367.02% | 244.80% | 171.60% | 46.21% | -35.23% | -29.78% | -4.28% | 103.47% |
| 每股营运资金(元) | 2.66 | 2.22 | 1.44 | 3.95 | 2.20 | 1.35 | 1.20 | 0.76 | 0.31 | 0.13 | 0.19 | 0.29 | 0.50 | 0.43 |
| 短期借款占营运资金的比例 | 49.64% | 34.25% | 70.79% | 38.98% | 69.62% | 68.34% | 105.10% | 165.90% | 431.16% | 901.11% | 570.86% | 314.06% | 188.57% | 232.29% |
| 每股资本性支出(元) | 0.02 | 0.58 | 0.39 | 0.29 | 0.13 | 0.70 | 0.58 | 0.27 | 0.12 | 0.59 | 0.42 | 0.23 | 0.08 | 0.15 |
| 每股投入资本净额(元) | 4.84 | 3.84 | 3.73 | 7.44 | 5.87 | 4.37 | 4.26 | 3.72 | 3.59 | 3.48 | 3.38 | 3.34 | 3.30 | 3.27 |
| 每股经营活动产生的现金流(元) | (0.37) | 0.35 | (0.49) | (1.26) | (0.79) | (0.11) | (0.50) | 0.11 | 0.14 | 0.27 | 0.15 | 0.02 | (0.01) | 0.19 |
| 投资支出占收入之比 | 40.11% | 28.80% | 55.20% | 37.82% | 24.72% | 28.72% | 31.78% | 20.48% | 16.46% | 20.87% | 22.27% | 20.46% | 21.97% | 24.54% |
| 存货储存期(天) | 373.21 | 532.95 | 1682.51 | 2011.84 | 702.93 | 278.26 | 254.13 | 160.80 | 102.22 | 254.57 | 296.02 | 378.05 | 525.47 | 861.04 |
| 应付帐款付款期(天) | 55.89 | 98.07 | 166.08 | 176.03 | 118.69 | 83.61 | 36.97 | 33.89 | 15.47 | 37.61 | 34.33 | 34.24 | 42.04 | 68.03 |
| 应收帐款回收期(天) | 15.99 | 40.48 | 28.17 | 31.06 | 8.97 | 13.73 | 13.64 | 16.02 | 8.87 | 13.74 | 17.58 | 16.99 | 37.33 | 41.12 |
| 预付帐款占用期(天) | 179.34 | 183.03 | 810.47 | 936.41 | 730.55 | 400.59 | 231.16 | 117.27 | 53.79 | 98.89 | 127.21 | 123.99 | 380.62 | 524.00 |
| 预收帐款信用期(天) | 0.84 | 9.51 | 112.12 | 63.58 | 64.81 | 74.74 | 33.97 | 21.27 | 24.16 | 75.88 | 110.52 | 144.42 | 238.91 | 328.65 |
| 现金占总资产比例 | 24.69% | 23.68% | 9.51% | 16.37% | 11.67% | 8.52% | 7.12% | 19.88% | 13.70% | 8.96% | 6.60% | 5.24% | 8.35% | 4.82% |
| 存货占总资产比例 | 25.12% | 27.62% | 36.03% | 33.55% | 21.45% | 18.24% | 19.27% | 17.88% | 21.50% | 26.97% | 28.38% | 32.07% | 24.52% | 25.31% |
| 总资产同比增加比例 | 85.39% | 97.23% | 81.57% | 89.70% | 71.61% | 43.53% | 25.93% | 6.40% | -9.22% | -7.39% | -5.85% | 7.17% | 12.93% | 6.66% |
| 应付款项占总资产比例 | 3.76% | 5.08% | 3.56% | 2.94% | 3.62% | 5.48% | 2.80% | 3.77% | 3.25% | 3.99% | 3.29% | 2.90% | 1.96% | 2.00% |
| 应收款项占总资产比例 | 4.33% | 6.32% | 3.03% | 3.21% | 1.07% | 2.11% | 2.41% | 3.86% | 3.45% | 2.68% | 3.01% | 2.69% | 4.25% | 3.37% |
| 预收款项占总资产比例 | 0.23% | 1.48% | 12.06% | 6.58% | 7.71% | 11.50% | 6.00% | 5.12% | 9.40% | 14.78% | 18.89% | 22.87% | 27.19% | 26.97% |
| 预付款项占总资产比例 | 12.07% | 9.49% | 17.36% | 15.62% | 22.29% | 26.26% | 17.52% | 13.04% | 11.32% | 10.48% | 12.20% | 10.52% | 17.76% | 15.40% |
| 固定资产占总资产比例 | 16.60% | 19.02% | 19.75% | 18.94% | 19.96% | 24.25% | 23.64% | 25.70% | 29.52% | 30.39% | 8.51% | 7.51% | 7.71% | 8.19% |
| 无形资产占总资产比例 | 2.83% | 5.25% | 6.38% | 2.51% | 3.35% | 3.97% | 4.43% | 4.90% | 5.72% | 5.82% | 5.70% | 5.33% | 5.31% | 5.51% |
| 流动比例 | 2.35 | 2.38 | 1.88 | 2.67 | 1.94 | 1.66 | 1.62 | 1.39 | 1.13 | 1.05 | 1.07 | 1.09 | 1.16 | 1.14 |
| 速动比率 | 1.56 | 1.45 | 0.88 | 1.45 | 1.30 | 1.14 | 1.10 | 0.96 | 0.68 | 0.52 | 0.55 | 0.53 | 0.73 | 0.70 |
| 综合税率 | 15.27% | 8.40% | 8.17% | 9.88% | 7.89% | 6.76% | 6.08% | 6.50% | 5.16% | 6.19% | 4.48% | 3.89% | 2.82% | 3.80% |
| 实际所得税率 | 14.96% | 15.89% | 18.33% | 18.83% | 16.08% | 18.62% | 17.62% | 18.92% | 33.76% | 24.83% | 27.60% | 10.17% | 38.31% | 15.07% |
| 可持续增长率 | 70.37% | 34.15% | 23.90% | 25.38% | 28.27% | 17.77% | 19.22% | 25.73% | 6.01% | 8.39% | 3.48% | 7.44% | 1.26% | 5.94% |
| 净利润现金含量 | -93.20% | 48.11% | -157.54% | -255.37% | -381.44% | -22.34% | -175.19% | 56.63% | 803.64% | 126.51% | 248.93% | 21.90% | -196.67% | 111.41% |
| 主营业务收入现金含量 | 115.21% | 83.42% | 126.77% | 89.33% | 86.23% | 99.67% | 78.25% | 64.75% | 63.85% | 66.67% | 70.52% | 78.91% | 100.84% | 131.44% |
| 经营性现金周期(天) | 219.76 | 355.02 | 646.48 | 656.98 | 533.38 | 386.51 | 357.10 | 185.85 | 122.20 | 273.44 | 360.88 | 430.04 | 601.29 | 882.98 |
| 单位收入需投入现金 | 0.67 | 0.70 | 0.71 | 0.71 | 0.80 | 0.74 | 0.78 | 0.76 | 0.73 | 0.68 | 0.69 | 0.66 | 0.66 | 0.68 |
| 单位收入产生的现金 | 0.34 | 0.36 | 0.34 | 0.39 | 0.27 | 0.17 | 0.16 | 0.18 | 0.06 | 0.09 | 0.06 | 0.09 | 0.03 | 0.10 |
| 单位收入可用于增长的现金 | 0.30 | 0.14 | (0.05) | 0.18 | 0.04 | (0.09) | (0.15) | (0.02) | (0.09) | (0.11) | (0.16) | (0.11) | (0.19) | (0.02) |
| 市值环比增长 | -13.62% | 48.45% | 62.39% | -17.97% | 41.40% | 52.59% | 22.83% | 44.14% | 96.99% | 28.88% | -39.35% | -33.94% | -47.51% | -3.75% |
| 主评级建议 | 良 可关注 | 中性 | 回避 | 中性 | 回避 | 回避 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 回避 | 回避 | 回避 | 回避 |
| 次评级(敏感性) | 良 可关注 | 中性 | 中性 | 优-待定 | 回避 | 回避 | 数据为空 | 良 可关注 | 良 可关注 | 良 可关注 | 回避 | 回避 | 回避 | 回避 |
| 中恒集团 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 合肥百货 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 当季收盘价 | 17.02 | 19.4 | 19.31 | 14.4 | 15.22 | 14.67 | 9.91 | 8.61 | 8.16 | 8.6 | 8.22 | 7.76 | 9.13 | 11.79 |
| 赢利能力评分 | 71.94 | 72.86 | 75.44 | 79.32 | 76.65 | 59.51 | 58.50 | 52.42 | 54.28 | 51.36 | 81.23 | 73.81 | 61.82 | 45.43 |
| 成长能力评分 | 46.70 | 74.12 | 79.60 | 77.79 | 72.61 | 71.85 | 64.19 | 34.55 | 56.08 | 95.23 | 99.79 | 100.00 | 100.00 | 77.29 |
| 估值情况评分 | 49.15 | 36.01 | 38.58 | 55.22 | 48.90 | 57.10 | 65.79 | 68.56 | 76.16 | 68.22 | 75.33 | 75.89 | 68.19 | 56.49 |
| 信用情况评分 | 92.12 | 87.01 | 90.62 | 91.00 | 90.44 | 86.54 | 84.37 | 89.83 | 88.18 | 83.72 | 86.92 | 89.42 | 88.97 | 87.69 |
| 综合情况评价 | 58.42 | 64.80 | 68.44 | 73.34 | 68.99 | 64.58 | 63.61 | 52.07 | 62.08 | 72.55 | 86.53 | 84.28 | 78.13 | 61.46 |
| 报表期每股收益(元) | 0.47 | 0.60 | 0.40 | 0.23 | 0.13 | 0.42 | 0.27 | 0.16 | 0.11 | 0.33 | 0.20 | 0.12 | 0.07 | 0.27 |
| 预估全年每股收益(调整) | 0.65 | 0.54 | 0.57 | 0.60 | 0.57 | 0.34 | 0.33 | 0.29 | 0.42 | 0.35 | 0.68 | 0.61 | 0.47 | 0.25 |
| 每股净资产(元) | 3.99 | 3.44 | 3.20 | 3.00 | 2.91 | 2.73 | 2.56 | 2.53 | 3.40 | 3.22 | 3.03 | 3.07 | 3.01 | 2.73 |
| 每股自由现金流(元) | 0.64 | 1.50 | 0.74 | 0.49 | 0.58 | 1.15 | 0.50 | 0.22 | 0.08 | 1.46 | 0.83 | 0.62 | 0.59 | 0.82 |
| 当季净利润 | 2.25 | 0.95 | 0.79 | 0.48 | 0.63 | 0.69 | 0.54 | 0.36 | 0.41 | 0.48 | 0.27 | 0.19 | 0.26 | 0.49 |
| 当季主营业务收入 | 26.79 | 18.87 | 15.44 | 15.38 | 20.92 | 15.81 | 12.87 | 13.06 | 17.11 | 12.98 | 10.86 | 11.56 | 15.04 | 10.83 |
| 预估全年净利润(调整) | 3.13 | 2.61 | 2.72 | 2.89 | 2.76 | 1.65 | 1.60 | 1.39 | 1.54 | 1.28 | 2.50 | 2.26 | 1.74 | 0.92 |
| 预估全年主营业务收入 | 90.40 | 70.62 | 70.76 | 70.83 | 71.99 | 58.85 | 57.95 | 57.20 | 57.37 | 50.44 | 51.52 | 51.80 | 53.62 | 39.67 |
| 市净率 | 4.26 | 5.64 | 6.03 | 4.81 | 5.23 | 5.38 | 3.87 | 3.41 | 2.40 | 2.67 | 2.71 | 2.53 | 3.03 | 4.32 |
| 市销率(折算为全年数据) | 0.95 | 1.38 | 1.37 | 1.03 | 1.07 | 1.27 | 0.89 | 0.82 | 0.63 | 0.76 | 0.71 | 0.68 | 0.76 | 1.22 |
| 市盈率(调整) | 26.06 | 35.65 | 34.07 | 23.93 | 26.49 | 42.57 | 29.73 | 29.65 | 19.59 | 24.77 | 12.12 | 12.70 | 19.31 | 47.18 |
| 市盈率(含债去息税) | 25.95 | 34.83 | 33.59 | 23.82 | 26.63 | 40.65 | 29.02 | 29.74 | 20.70 | 24.05 | 12.77 | 13.73 | 21.12 | 45.60 |
| PER(以当期ROE为增长标准) | 1.66 | 2.17 | 2.00 | 1.33 | 1.56 | 3.13 | 2.28 | 2.72 | 1.84 | 2.24 | 0.66 | 0.80 | 1.53 | 4.95 |
| PEG(以3年均净利增长为标准) | 1.34 | 0.83 | 0.76 | 0.50 | 0.59 | 0.68 | 0.50 | 0.56 | 0.37 | 0.36 | 0.12 | 0.14 | 0.25 | 0.75 |
| PEG(以3年均收入增长为标准) | 1.20 | 1.64 | 1.57 | 1.11 | 1.21 | 1.82 | 1.34 | 1.40 | 0.97 | 0.91 | 0.47 | 0.50 | 0.73 | 1.89 |
| 预估总资产报酬率(调整) | 6.30% | 5.84% | 6.59% | 7.79% | 7.15% | 4.48% | 4.65% | 4.40% | 4.66% | 3.83% | 8.30% | 7.66% | 5.68% | 3.70% |
| 预估投入资本报酬率(调整) | 17.18% | 16.76% | 18.54% | 21.16% | 19.95% | 12.51% | 12.92% | 10.59% | 11.12% | 9.10% | 18.07% | 15.96% | 12.29% | 7.60% |
| 预估股东权益报酬率(调整) | 15.64% | 16.05% | 16.82% | 17.89% | 17.12% | 12.98% | 12.71% | 10.93% | 11.25% | 10.72% | 19.31% | 17.17% | 13.83% | 9.22% |
| 自由现金流与营业收入之比 | 11.48% | 10.21% | 6.85% | 6.48% | 13.39% | 9.39% | 5.55% | 3.43% | 1.70% | 10.67% | 8.16% | 8.57% | 14.55% | 7.62% |
| 二级市场自由现金收益率-报表期 | 3.56% | 7.16% | 3.48% | 3.07% | 3.45% | 6.96% | 4.10% | 2.08% | 0.75% | 13.11% | 7.69% | 6.16% | 5.10% | 6.06% |
| 总收入同比增长率 | 28.02% | 19.99% | 20.23% | 20.35% | 22.32% | 16.69% | 14.90% | 13.41% | 13.75% | 27.14% | 29.87% | 30.57% | 35.17% | 23.04% |
| 净利润同比增长率 | 255.11% | 42.29% | 44.87% | 44.66% | 55.71% | 66.93% | 81.16% | 70.79% | 58.16% | 20.14% | 41.09% | 26.15% | 14.14% | 89.74% |
| 当季收入同比增长率 | 28.02% | 19.33% | 19.95% | 17.76% | 22.32% | 21.86% | 18.54% | 12.97% | 13.75% | 19.86% | 28.19% | 25.04% | 35.17% | 13.72% |
| 当季净利润同比增长率 | 255.11% | 37.42% | 45.18% | 32.25% | 55.71% | 45.35% | 98.27% | 87.59% | 58.16% | -1.95% | 75.33% | 46.69% | 14.14% | 113.85% |
| 非经常项占比 | 79.40% | 11.28% | 13.47% | 4.31% | -5.46% | 24.35% | 29.14% | 26.94% | 3.62% | -8.32% | -19.39% | -33.99% | -36.45% | 11.72% |
| 净利润率(还原) | 3.37% | 3.70% | 3.29% | 2.97% | 3.16% | 2.81% | 2.41% | 2.05% | 2.32% | 2.54% | 2.22% | 2.14% | 2.19% | 2.14% |
| 税前利润率(还原) | 6.37% | 6.33% | 5.79% | 5.45% | 5.81% | 5.92% | 5.15% | 4.56% | 4.72% | 4.99% | 4.73% | 4.41% | 4.29% | 4.70% |
| 主营业务利润率 | 16.22% | 15.73% | 16.62% | 16.41% | 16.21% | 15.74% | 16.94% | 17.06% | 16.41% | 15.16% | 16.12% | 15.20% | 15.42% | 14.09% |
| 当季净利润率(还原) | 3.37% | 4.80% | 4.05% | 2.72% | 3.16% | 3.90% | 3.25% | 1.70% | 2.32% | 3.47% | 2.41% | 2.06% | 2.19% | 5.06% |
| 当季税前利润率(还原) | 6.37% | 7.80% | 6.60% | 4.95% | 5.81% | 8.04% | 6.52% | 4.36% | 4.72% | 5.74% | 5.53% | 4.56% | 4.29% | 10.00% |
| 当季主营业务利润率 | 16.22% | 13.30% | 17.10% | 16.69% | 16.21% | 12.47% | 16.65% | 17.93% | 16.41% | 12.40% | 18.36% | 14.91% | 15.42% | 12.85% |
| 当季权益报酬率(调整) | 2.46% | 5.38% | 3.77% | 2.77% | 4.79% | 4.50% | 2.99% | 1.41% | 3.14% | 3.69% | 2.33% | 2.23% | 3.16% | 6.77% |
| 经营性现金流同比增长率 | 19.16% | 24.64% | 42.94% | 109.86% | 392.33% | 3.59% | -14.56% | -44.98% | -74.96% | 72.06% | 35.29% | 35.83% | 23.33% | 44.42% |
| 综合业务利润率 | 16.22% | 15.73% | 16.62% | 16.41% | 16.21% | 15.74% | 16.94% | 17.06% | 16.41% | 15.16% | 16.12% | 15.20% | 15.42% | 14.09% |
| 当季综合业务利润率 | 16.22% | 13.30% | 17.10% | 16.69% | 16.21% | 12.47% | 16.65% | 17.93% | 16.41% | 12.40% | 18.36% | 14.91% | 15.42% | 12.85% |
| 总市值 | 81.65 | 93.07 | 92.63 | 69.08 | 73.01 | 70.38 | 47.54 | 41.30 | 30.11 | 31.74 | 30.33 | 28.64 | 33.69 | 43.51 |
| 总市值含债调整 | 81.98 | 93.40 | 93.30 | 69.55 | 74.01 | 71.63 | 49.02 | 43.47 | 32.70 | 35.16 | 33.87 | 32.36 | 37.87 | 46.29 |
| 资本性支出(亿) | 0.30 | 1.26 | 1.21 | 0.64 | 0.03 | 1.27 | 0.94 | 0.39 | 0.29 | 1.18 | 0.83 | 0.31 | 0.11 | 0.79 |
| 资本支出与销售收入比 | 1.13% | 1.78% | 2.34% | 1.75% | 0.15% | 2.15% | 2.18% | 1.29% | 1.67% | 2.33% | 2.23% | 1.16% | 0.74% | 1.98% |
| 总市值中的现金比例 | 31.72% | 22.18% | 18.16% | 21.83% | 22.33% | 20.98% | 24.14% | 27.00% | 38.68% | 38.56% | 31.51% | 33.82% | 30.81% | 19.26% |
| 生息负债与净资产比率 | 1.73% | 2.00% | 4.35% | 3.25% | 7.16% | 9.55% | 11.99% | 17.85% | 20.67% | 28.87% | 31.62% | 32.83% | 37.58% | 27.61% |
| 营业费用与收入之比 | 2.98% | 2.70% | 2.93% | 3.09% | 2.83% | 2.65% | 2.85% | 3.13% | 2.94% | 2.56% | 2.64% | 2.68% | 2.95% | 2.42% |
| 管理费用与收入之比 | 6.74% | 6.57% | 7.75% | 7.76% | 7.42% | 6.91% | 8.66% | 9.06% | 8.42% | 7.14% | 8.21% | 7.62% | 7.76% | 6.62% |
| 财务费用与收入之比 | 0.13% | 0.13% | 0.15% | 0.12% | 0.15% | 0.25% | 0.29% | 0.31% | 0.33% | 0.46% | 0.53% | 0.50% | 0.42% | 0.35% |
| 期间费用占收入比 | 9.85% | 9.41% | 10.83% | 10.97% | 10.40% | 9.82% | 11.79% | 12.50% | 11.69% | 10.17% | 11.38% | 10.79% | 11.13% | 9.39% |
| 当季期间费用占收入比 | 9.85% | 5.50% | 10.50% | 11.74% | 10.40% | 4.43% | 10.13% | 13.57% | 11.69% | 6.66% | 12.83% | 10.36% | 11.13% | 2.85% |
| 期间费用占收入比同比增长率 | -5.32% | -4.17% | -8.19% | -12.26% | -10.98% | -3.45% | 3.62% | 15.84% | 5.05% | 8.32% | -3.86% | -7.01% | -1.31% | -8.10% |
| 当季期间费用占收入比同比增长率 | -5.32% | 24.24% | 3.57% | -13.49% | -10.98% | -33.45% | -21.00% | 30.99% | 5.05% | 133.50% | 3.44% | -13.72% | -1.31% | -68.25% |
| 债务杠杆 | 2.60 | 2.71 | 2.69 | 2.58 | 2.76 | 2.82 | 2.80 | 2.61 | 2.63 | 2.81 | 2.70 | 2.60 | 2.76 | 2.47 |
| 生息负债率 | 0.67% | 0.74% | 1.62% | 1.26% | 2.60% | 3.39% | 4.29% | 6.84% | 7.85% | 10.26% | 11.73% | 12.65% | 13.63% | 11.18% |
| 资产负债率 | 61.48% | 63.10% | 62.80% | 61.22% | 63.72% | 64.56% | 64.26% | 61.69% | 62.02% | 64.46% | 62.90% | 61.48% | 63.75% | 59.50% |
| 每股生息负债(元) | 0.07 | 0.07 | 0.14 | 0.10 | 0.21 | 0.26 | 0.31 | 0.45 | 0.70 | 0.93 | 0.96 | 1.01 | 1.13 | 0.75 |
| 生息债务占负债比率 | 1.08% | 1.17% | 2.57% | 2.06% | 4.08% | 5.24% | 6.67% | 11.09% | 12.66% | 15.91% | 18.65% | 20.57% | 21.37% | 18.79% |
| 每股现金保有额(元) | 5.40 | 4.30 | 3.51 | 3.14 | 3.40 | 3.08 | 2.39 | 2.32 | 3.16 | 3.32 | 2.59 | 2.62 | 2.81 | 2.27 |
| 存货环比增长率 | -13.13% | 20.27% | 20.43% | -4.49% | -10.51% | -6.44% | 26.38% | -8.07% | -3.62% | 12.41% | 15.28% | -2.76% | 10.31% | 7.38% |
| 应收帐款环比增长率 | 63.71% | -29.60% | 12.84% | -22.37% | 74.94% | -52.61% | 59.67% | 5.07% | 47.49% | -40.37% | 23.23% | -22.67% | 108.07% | -54.16% |
| 存货同比增长率 | 20.18% | 23.80% | -3.69% | 1.07% | -2.71% | 4.77% | 25.87% | 14.82% | 21.45% | 39.00% | 32.78% | 22.36% | 46.46% | 16.15% |
| 应收帐款同比增长率 | 0.96% | 7.89% | -27.38% | 2.76% | 39.07% | 17.25% | 47.56% | 13.87% | -16.19% | 18.24% | -9.12% | -27.07% | -29.59% | 56.43% |
| 预收帐款同比增长率 | 42.92% | 39.55% | 44.93% | 51.12% | 53.59% | 31.75% | 44.01% | 47.88% | 37.97% | 80.47% | 32.14% | 41.84% | 62.33% | 172.70% |
| 存货周转率 - 单期值 | 15.13 | 10.35 | 12.35 | 14.93 | 14.53 | 10.70 | 9.72 | 12.10 | 11.27 | 9.68 | 11.00 | 12.89 | 12.94 | 10.73 |
| 总资产周转率-单期值 | 1.82 | 1.58 | 1.71 | 1.91 | 1.87 | 1.59 | 1.68 | 1.81 | 1.74 | 1.51 | 1.71 | 1.76 | 1.75 | 1.59 |
| 净资产周转率-单期值 | 4.72 | 4.28 | 4.61 | 4.93 | 5.15 | 4.50 | 4.71 | 4.72 | 4.58 | 4.25 | 4.61 | 4.57 | 4.82 | 3.94 |
| 应收帐款周转率--单期值 | 282.31 | 361.01 | 254.66 | 287.64 | 226.97 | 324.61 | 151.46 | 238.71 | 251.55 | 326.17 | 198.69 | 246.15 | 197.06 | 303.33 |
| 流动资产周转率--单期值 | 2.72 | 2.42 | 2.76 | 2.90 | 2.95 | 2.64 | 2.91 | 2.98 | 2.87 | 2.69 | 3.03 | 3.00 | 3.29 | 2.79 |
| 固定资产周转率--单期值 | 9.48 | 7.24 | 7.28 | 7.24 | 7.23 | 5.82 | 6.08 | 5.94 | 5.86 | 5.11 | 5.46 | 5.41 | 5.59 | 5.53 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 30.00% | 30.00% | 30.00% | 30.00% | 0.00% | 0.00% | 0.00% | 0.00% | 50.00% | 50.00% |
| 税前利润同比增长率 | 196.19% | 20.49% | 25.20% | 27.83% | 43.60% | 64.40% | 59.15% | 55.48% | 48.83% | 15.77% | 48.30% | 35.21% | 16.66% | 117.12% |
| 每股营运资金(元) | 1.21 | 0.60 | 0.46 | 0.26 | 0.23 | 0.01 | (0.16) | (0.12) | (0.13) | (0.29) | (0.38) | (0.32) | (0.39) | 0.10 |
| 短期借款占营运资金的比例 | 3.88% | 7.88% | 25.34% | 28.37% | 80.81% | 4572.17% | -171.34% | -342.73% | -507.59% | -304.54% | -230.54% | -291.04% | -269.93% | 643.29% |
| 每股资本性支出(元) | 0.06 | 0.26 | 0.25 | 0.13 | 0.01 | 0.26 | 0.20 | 0.08 | 0.08 | 0.32 | 0.23 | 0.08 | 0.03 | 0.21 |
| 每股投入资本净额(元) | 3.80 | 3.25 | 3.06 | 2.84 | 2.88 | 2.76 | 2.58 | 2.74 | 3.75 | 3.81 | 3.75 | 3.83 | 3.85 | 3.29 |
| 每股经营活动产生的现金流(元) | 0.70 | 1.76 | 0.99 | 0.62 | 0.59 | 1.42 | 0.69 | 0.30 | 0.16 | 1.78 | 1.05 | 0.70 | 0.62 | 1.03 |
| 投资支出占收入之比 | 1.18% | 1.85% | 2.41% | 1.82% | 0.15% | 3.57% | 3.30% | 1.41% | 1.79% | 4.88% | 5.27% | 5.24% | 7.01% | 3.58% |
| 存货储存期(天) | 23.79 | 34.78 | 29.15 | 24.11 | 24.78 | 33.65 | 37.05 | 29.74 | 31.95 | 37.18 | 32.72 | 27.92 | 27.82 | 33.54 |
| 应付帐款付款期(天) | 30.69 | 34.23 | 32.68 | 29.86 | 33.11 | 32.76 | 37.53 | 31.74 | 34.84 | 39.35 | 31.31 | 31.41 | 37.30 | 35.14 |
| 应收帐款回收期(天) | 1.28 | 1.00 | 1.41 | 1.25 | 1.59 | 1.11 | 2.38 | 1.51 | 1.43 | 1.10 | 1.81 | 1.46 | 1.83 | 1.19 |
| 预付帐款占用期(天) | 15.48 | 19.07 | 29.22 | 20.43 | 20.37 | 21.67 | 25.64 | 20.46 | 21.45 | 23.10 | 23.26 | 22.91 | 20.88 | 25.00 |
| 预收帐款信用期(天) | 54.11 | 64.36 | 53.50 | 48.33 | 47.54 | 55.34 | 45.07 | 39.60 | 38.84 | 49.01 | 35.20 | 29.57 | 30.12 | 34.53 |
| 现金占总资产比例 | 52.10% | 46.15% | 40.77% | 40.71% | 42.33% | 39.97% | 33.36% | 35.24% | 35.30% | 36.63% | 31.72% | 32.91% | 33.83% | 33.66% |
| 存货占总资产比例 | 9.94% | 12.71% | 11.46% | 10.60% | 10.67% | 12.43% | 14.27% | 12.27% | 12.81% | 13.12% | 12.94% | 11.49% | 11.34% | 12.67% |
| 总资产同比增加比例 | 29.05% | 21.11% | 19.94% | 17.06% | 16.75% | 10.57% | 14.18% | 7.55% | 7.51% | 34.21% | 26.53% | 23.75% | 24.06% | 7.07% |
| 应付款项占总资产比例 | 12.82% | 12.51% | 12.85% | 13.12% | 14.25% | 12.11% | 14.45% | 13.09% | 13.96% | 13.89% | 12.38% | 12.93% | 15.20% | 13.27% |
| 应收款项占总资产比例 | 0.75% | 0.51% | 0.79% | 0.78% | 0.96% | 0.57% | 1.30% | 0.89% | 0.81% | 0.54% | 1.01% | 0.84% | 1.04% | 0.61% |
| 预收款项占总资产比例 | 31.98% | 33.02% | 29.82% | 30.03% | 28.88% | 28.66% | 24.67% | 23.26% | 21.95% | 24.05% | 19.56% | 16.92% | 17.10% | 17.88% |
| 预付款项占总资产比例 | 6.47% | 6.97% | 11.48% | 8.98% | 8.77% | 8.01% | 9.88% | 8.44% | 8.60% | 8.15% | 9.20% | 9.43% | 8.51% | 9.44% |
| 固定资产占总资产比例 | 19.18% | 21.79% | 23.55% | 26.41% | 25.83% | 27.39% | 27.70% | 30.42% | 29.65% | 29.56% | 31.29% | 32.52% | 31.28% | 28.80% |
| 无形资产占总资产比例 | 5.67% | 6.35% | 5.89% | 6.60% | 5.60% | 5.88% | 6.43% | 6.20% | 5.93% | 5.89% | 6.77% | 6.68% | 6.72% | 8.01% |
| 流动比例 | 1.19 | 1.10 | 1.09 | 1.06 | 1.05 | 1.00 | 0.96 | 0.97 | 0.98 | 0.95 | 0.93 | 0.93 | 0.93 | 1.02 |
| 速动比率 | 1.03 | 0.90 | 0.90 | 0.88 | 0.88 | 0.81 | 0.74 | 0.77 | 0.77 | 0.74 | 0.72 | 0.75 | 0.75 | 0.80 |
| 综合税率 | 4.29% | 2.51% | 2.30% | 2.19% | 2.28% | 2.62% | 2.42% | 2.14% | 1.73% | 1.75% | 1.70% | 1.52% | 1.48% | 2.31% |
| 实际所得税率 | 24.45% | 23.36% | 22.75% | 24.40% | 25.20% | 27.39% | 27.62% | 26.28% | 23.12% | 21.89% | 25.02% | 23.84% | 22.75% | 32.43% |
| 可持续增长率 | 15.89% | 15.81% | 15.19% | 14.65% | 16.27% | 12.63% | 11.35% | 9.66% | 10.61% | 10.79% | 10.22% | 9.76% | 10.57% | 8.44% |
| 净利润现金含量 | 149.84% | 296.30% | 249.69% | 268.18% | 446.54% | 338.28% | 253.06% | 184.86% | 141.23% | 545.11% | 536.57% | 573.83% | 891.90% | 380.60% |
| 主营业务收入现金含量 | 104.03% | 111.83% | 105.40% | 103.69% | 104.32% | 113.03% | 105.58% | 99.81% | 91.99% | 113.06% | 100.94% | 99.05% | 98.33% | 112.37% |
| 经营性现金周期(天) | 39.11 | 49.86 | 54.93 | 42.62 | 44.29 | 52.40 | 59.38 | 47.18 | 50.67 | 56.99 | 54.20 | 48.52 | 50.05 | 55.67 |
| 单位收入需投入现金 | (0.30) | (0.19) | 0.09 | (0.06) | (0.01) | 0.00 | 0.26 | 0.20 | 0.26 | 0.18 | 0.36 | 0.39 | 0.40 | 0.37 |
| 单位收入产生的现金 | 0.04 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 |
| 单位收入可用于增长的现金 | 0.03 | 0.04 | 0.03 | 0.03 | 0.05 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 |
| 市值环比增长 | -12.27% | 0.47% | 34.10% | -5.39% | 3.75% | 48.03% | 15.10% | 37.17% | -5.12% | 4.62% | 5.93% | -15.01% | -22.56% | 5.46% |
| 主评级建议 | 中性 | 中性 | 中性 | 良 可关注 | 中性 | 中性 | 中性 | 回避 | 中性 | 良 可关注 | 优 待定 | 优 待定 | 良 可关注 | 中性 |
| 次评级(敏感性) | 中性 | 中性 | 中性 | 良 可关注 | 中性 | 中性 | 中性 | 回避 | 中性 | 中性 | 优 待定 | 优 待定 | 良 可关注 | 中性 |
| 合肥百货 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |