| 友阿股份 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 |
| 当季收盘价 | 22.6 | 23.8 | 25.67 | 20.14 | 36.22 | 34.46 | 28.78 | 0 | 0 | |
| 赢利能力评分 | 83.40 | 68.44 | 71.78 | 72.36 | 数据为空 | 60.92 | 数据为空 | 数据为空 | 数据为空 | 95.88 |
| 成长能力评分 | 94.49 | 99.57 | 100.00 | 100.00 | 数据为空 | 76.72 | 数据为空 | 数据为空 | 数据为空 | 100.00 |
| 估值情况评分 | 46.28 | 51.23 | 50.87 | 53.76 | 数据为空 | 51.41 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 信用情况评分 | 95.70 | 93.36 | 87.99 | 95.31 | 数据为空 | 95.67 | 数据为空 | 数据为空 | 数据为空 | 80.57 |
| 综合情况评价 | 78.62 | 76.28 | 77.24 | 78.53 | 数据为空 | 65.81 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 报表期每股收益(元) | 0.41 | 0.62 | 0.52 | 0.43 | 0.49 | 0.77 | 0.64 | 0.70 | 数据为空 | 0.83 |
| 预估全年每股收益(调整) | 0.94 | 0.61 | 0.64 | 0.63 | 数据为空 | 0.77 | 数据为空 | 数据为空 | 数据为空 | 0.85 |
| 每股净资产(元) | 5.43 | 5.01 | 4.86 | 4.76 | 8.32 | 7.83 | 7.69 | 3.75 | 数据为空 | 3.34 |
| 每股自由现金流(元) | 0.30 | (0.08) | (0.13) | (0.02) | 1.43 | 1.93 | 0.95 | 0.54 | 数据为空 | 0.95 |
| 当季净利润 | 1.43 | 0.34 | 0.33 | 0.55 | 0.95 | 0.26 | 0.23 | 1.01 | 0.00 | 1.20 |
| 当季主营业务收入 | 13.57 | 10.77 | 7.59 | 7.35 | 9.93 | 8.49 | 5.69 | 13.29 | 0.00 | 22.19 |
| 预估全年净利润(调整) | 3.28 | 2.14 | 2.22 | 2.20 | 数据为空 | 1.49 | 数据为空 | 数据为空 | 数据为空 | 1.22 |
| 预估全年主营业务收入 | 48.70 | 35.63 | 35.99 | 35.71 | 数据为空 | 27.47 | 数据为空 | 数据为空 | 数据为空 | 22.19 |
| 市净率 | 4.17 | 4.75 | 5.29 | 4.23 | 4.35 | 4.40 | 3.74 | 0.00 | 数据为空 | 0.00 |
| 市销率(折算为全年数据) | 1.64 | 2.36 | 2.51 | 1.99 | 数据为空 | 2.44 | 数据为空 | 数据为空 | 数据为空 | 0.06 |
| 市盈率(调整) | 24.03 | 38.87 | 40.30 | 32.04 | 数据为空 | 44.76 | 数据为空 | 数据为空 | 数据为空 | 0.00 |
| 市盈率(含债去息税) | 24.03 | 38.87 | 40.30 | 32.04 | 数据为空 | 44.76 | 数据为空 | 数据为空 | 数据为空 | 1.08 |
| PER(以当期ROE为增长标准) | 1.52 | 3.18 | 3.15 | 2.53 | 数据为空 | 4.55 | 数据为空 | 数据为空 | 数据为空 | 0.04 |
| PEG(以3年均净利增长为标准) | 0.61 | 1.07 | 1.06 | 0.86 | 数据为空 | 0.57 | 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) | 0.80 | 1.31 | 1.34 | 1.07 | 数据为空 | 2.33 | 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) | 9.47% | 6.56% | 7.37% | 7.84% | 数据为空 | 5.67% | 数据为空 | 数据为空 | 数据为空 | 7.94% |
| 预估投入资本报酬率(调整) | 18.09% | 12.81% | 13.78% | 13.84% | 数据为空 | 10.44% | 数据为空 | 数据为空 | 数据为空 | 24.69% |
| 预估股东权益报酬率(调整) | 15.79% | 12.23% | 12.81% | 12.67% | 数据为空 | 9.83% | 数据为空 | 数据为空 | 数据为空 | 25.28% |
| 自由现金流与营业收入之比 | 7.69% | -0.81% | -1.82% | -0.50% | 27.87% | 13.67% | 9.69% | 5.83% | 数据为空 | 6.15% |
| 二级市场自由现金收益率-报表期 | 1.30% | -0.34% | -0.50% | -0.13% | 4.23% | 5.98% | 3.52% | 14.52% | 数据为空 | 21.14% |
| 总收入同比增长率 | 36.68% | 29.74% | 31.04% | 30.01% | 数据为空 | 23.76% | 数据为空 | 数据为空 | 数据为空 | 35.69% |
| 净利润同比增长率 | 50.80% | 44.46% | 47.26% | 47.66% | 数据为空 | 24.60% | 数据为空 | 数据为空 | 数据为空 | 31.00% |
| 当季收入同比增长率 | 36.68% | 26.84% | 33.45% | 30.01% | 数据为空 | 23.76% | 数据为空 | 数据为空 | 数据为空 | 35.69% |
| 当季净利润同比增长率 | 50.80% | 30.99% | 45.48% | 47.66% | 数据为空 | 24.60% | 数据为空 | 数据为空 | 数据为空 | 31.00% |
| 非经常项占比 | -0.02% | 1.46% | -0.36% | 1.75% | 2.43% | -0.37% | 0.54% | 0.54% | 数据为空 | -3.32% |
| 净利润率(还原) | 10.53% | 6.00% | 7.36% | 8.54% | 9.37% | 5.46% | 6.50% | 7.59% | 数据为空 | 5.53% |
| 税前利润率(还原) | 14.10% | 8.21% | 9.97% | 11.49% | 12.59% | 7.38% | 8.70% | 10.13% | 数据为空 | 7.37% |
| 主营业务利润率 | 18.44% | 17.55% | 18.38% | 18.49% | 18.72% | 18.20% | 19.28% | 19.25% | 数据为空 | 19.68% |
| 当季净利润率(还原) | 10.53% | 2.86% | 4.67% | 7.42% | 9.37% | 3.14% | 3.97% | 数据为空 | 数据为空 | 数据为空 |
| 当季税前利润率(还原) | 14.10% | 4.14% | 6.53% | 10.01% | 12.59% | 4.43% | 5.35% | 10.13% | 数据为空 | 7.37% |
| 当季主营业务利润率 | 18.44% | 15.62% | 18.13% | 18.19% | 18.72% | 15.79% | 19.34% | 19.25% | 数据为空 | 19.68% |
| 当季权益报酬率(调整) | 7.54% | 1.71% | 2.14% | 3.28% | 5.72% | 1.68% | 1.48% | 18.65% | 数据为空 | 25.39% |
| 经营性现金流同比增长率 | -43.82% | -2.38% | -26.85% | -4.92% | 数据为空 | 32.45% | 数据为空 | 数据为空 | 数据为空 | -17.14% |
| 综合业务利润率 | 18.44% | 17.55% | 18.38% | 18.49% | 18.72% | 18.20% | 19.28% | 19.25% | 数据为空 | 19.68% |
| 当季综合业务利润率 | 18.44% | 15.62% | 18.13% | 18.19% | 18.72% | 15.79% | 19.34% | 19.25% | 数据为空 | 19.68% |
| 总市值 | 78.92 | 83.11 | 89.64 | 70.33 | 70.27 | 66.85 | 55.83 | 0.00 | 0.00 | 0.00 |
| 总市值含债调整 | 78.92 | 83.11 | 89.64 | 70.33 | 70.27 | 66.85 | 55.93 | 0.00 | 0.00 | 0.00 |
| 资本性支出(亿) | 0.72 | 5.11 | 2.50 | 1.40 | 0.38 | 1.18 | 0.96 | 0.60 | 0.00 | 2.36 |
| 资本支出与销售收入比 | 5.33% | 14.33% | 10.05% | 8.09% | 3.80% | 4.29% | 5.06% | 4.54% | 数据为空 | 10.63% |
| 总市值中的现金比例 | 18.27% | 16.09% | 13.43% | 20.19% | 25.62% | 22.75% | 24.13% | 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% | 0.67% | 18.53% | 数据为空 | 29.07% |
| 营业费用与收入之比 | 2.28% | 4.61% | 4.04% | 3.22% | 2.67% | 5.26% | 4.90% | 4.01% | 数据为空 | 5.65% |
| 管理费用与收入之比 | 2.96% | 5.16% | 4.88% | 4.36% | 3.87% | 5.65% | 5.65% | 4.97% | 数据为空 | 6.19% |
| 财务费用与收入之比 | -0.40% | -0.42% | -0.51% | -0.57% | -0.41% | -0.09% | 0.03% | 0.14% | 数据为空 | 0.47% |
| 期间费用占收入比 | 4.83% | 9.35% | 8.41% | 7.00% | 6.13% | 10.82% | 10.58% | 9.12% | 数据为空 | 12.31% |
| 当季期间费用占收入比 | 4.83% | 11.53% | 11.61% | 8.18% | 6.13% | 11.36% | 14.00% | 9.12% | 数据为空 | 12.31% |
| 期间费用占收入比同比增长率 | -21.16% | -13.59% | -20.53% | -23.20% | 数据为空 | -12.11% | 数据为空 | 数据为空 | 数据为空 | 12.38% |
| 当季期间费用占收入比同比增长率 | -21.16% | 1.49% | -17.07% | -10.26% | 数据为空 | -7.76% | 数据为空 | 数据为空 | 数据为空 | 12.38% |
| 债务杠杆 | 1.83 | 1.86 | 1.78 | 1.68 | 1.81 | 1.73 | 1.66 | 2.74 | 数据为空 | 3.20 |
| 生息负债率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.40% | 6.76% | 数据为空 | 9.09% |
| 资产负债率 | 45.40% | 46.28% | 43.80% | 40.63% | 44.73% | 42.32% | 39.67% | 63.49% | 数据为空 | 68.73% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.69 | 数据为空 | 0.97 |
| 生息债务占负债比率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 1.02% | 10.65% | 数据为空 | 13.23% |
| 每股现金保有额(元) | 4.13 | 3.83 | 3.45 | 4.07 | 9.28 | 7.84 | 6.95 | 2.81 | 数据为空 | 2.86 |
| 存货环比增长率 | -1.46% | -28.21% | 46.24% | 323.97% | 1.66% | -2.25% | 39.32% | 数据为空 | -100.00% | 数据为空 |
| 应收帐款环比增长率 | 8.79% | -21.77% | 97.09% | -2.55% | -32.36% | -36.87% | 122.99% | 数据为空 | -100.00% | 数据为空 |
| 存货同比增长率 | 338.60% | 352.48% | 516.13% | 486.97% | 数据为空 | 10.26% | 数据为空 | 数据为空 | 数据为空 | 9.97% |
| 应收帐款同比增长率 | 63.45% | 1.63% | -17.99% | -7.21% | 数据为空 | -31.67% | 数据为空 | 数据为空 | 数据为空 | -39.59% |
| 预收帐款同比增长率 | 35.60% | 43.98% | 41.28% | 55.48% | 数据为空 | 41.90% | 数据为空 | 数据为空 | 数据为空 | 48.28% |
| 存货周转率 - 单期值 | 14.89 | 10.86 | 7.79 | 11.29 | 数据为空 | 37.54 | 数据为空 | 数据为空 | 数据为空 | 32.83 |
| 总资产周转率-单期值 | 1.40 | 1.09 | 1.19 | 1.28 | 数据为空 | 1.04 | 数据为空 | 数据为空 | 数据为空 | 1.44 |
| 净资产周转率-单期值 | 2.57 | 2.04 | 2.12 | 2.15 | 数据为空 | 1.81 | 数据为空 | 数据为空 | 数据为空 | 4.61 |
| 应收帐款周转率--单期值 | 339.65 | 270.36 | 213.62 | 417.70 | 数据为空 | 211.77 | 数据为空 | 数据为空 | 数据为空 | 116.93 |
| 流动资产周转率--单期值 | 2.34 | 1.73 | 1.86 | 1.90 | 数据为空 | 1.73 | 数据为空 | 数据为空 | 数据为空 | 7.89 |
| 固定资产周转率--单期值 | 9.06 | 6.48 | 6.58 | 6.39 | 数据为空 | 4.72 | 数据为空 | 数据为空 | 数据为空 | 3.73 |
| 股本同比变动率 | 80.00% | 80.00% | 80.00% | 142.50% | 数据为空 | 34.72% | 数据为空 | 数据为空 | 数据为空 | 0.00% |
| 税前利润同比增长率 | 50.33% | 46.32% | 49.28% | 48.77% | 数据为空 | 26.16% | 数据为空 | 数据为空 | 数据为空 | 18.72% |
| 每股营运资金(元) | 1.57 | 1.71 | 2.13 | 2.05 | 3.35 | 2.87 | 2.91 | (2.04) | 数据为空 | (2.63) |
| 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% | 0.00% | 数据为空 | -10.57% |
| 每股资本性支出(元) | 0.21 | 1.46 | 0.72 | 0.40 | 0.19 | 0.61 | 0.49 | 0.42 | 数据为空 | 1.64 |
| 每股投入资本净额(元) | 5.20 | 4.78 | 4.62 | 4.54 | 7.88 | 7.37 | 7.28 | 3.84 | 数据为空 | 3.44 |
| 每股经营活动产生的现金流(元) | 0.51 | 1.38 | 0.59 | 0.38 | 1.62 | 2.54 | 1.44 | 0.96 | 数据为空 | 2.59 |
| 投资支出占收入之比 | 5.33% | 17.12% | 17.30% | 8.09% | 3.81% | 4.47% | 5.06% | 4.54% | 数据为空 | 10.63% |
| 存货储存期(天) | 24.17 | 33.15 | 46.22 | 31.89 | 数据为空 | 9.59 | 数据为空 | 数据为空 | 数据为空 | 10.96 |
| 应付帐款付款期(天) | 39.37 | 59.21 | 36.54 | 37.62 | 数据为空 | 55.01 | 数据为空 | 数据为空 | 数据为空 | 58.99 |
| 应收帐款回收期(天) | 1.06 | 1.33 | 1.69 | 0.86 | 数据为空 | 1.70 | 数据为空 | 数据为空 | 数据为空 | 3.08 |
| 预付帐款占用期(天) | 33.36 | 53.64 | 30.39 | 16.98 | 数据为空 | 5.78 | 数据为空 | 数据为空 | 数据为空 | 10.07 |
| 预收帐款信用期(天) | 61.56 | 66.07 | 68.57 | 57.00 | 数据为空 | 59.54 | 数据为空 | 数据为空 | 数据为空 | 51.93 |
| 现金占总资产比例 | 41.56% | 41.03% | 39.88% | 50.72% | 61.60% | 57.74% | 54.46% | 27.38% | 数据为空 | 26.78% |
| 存货占总资产比例 | 7.58% | 8.19% | 12.32% | 9.08% | 2.05% | 2.24% | 2.44% | 2.93% | 数据为空 | 3.47% |
| 总资产同比增加比例 | 18.76% | 23.73% | 21.96% | 89.38% | 数据为空 | 71.06% | 数据为空 | 数据为空 | 数据为空 | 28.72% |
| 应付款项占总资产比例 | 12.34% | 14.62% | 9.74% | 10.71% | 13.82% | 12.85% | 8.26% | 15.42% | 数据为空 | 18.69% |
| 应收款项占总资产比例 | 0.48% | 0.47% | 0.65% | 0.36% | 0.35% | 0.58% | 0.97% | 0.73% | 数据为空 | 1.44% |
| 预收款项占总资产比例 | 28.08% | 23.48% | 26.58% | 23.62% | 24.59% | 20.18% | 22.94% | 28.78% | 数据为空 | 24.32% |
| 预付款项占总资产比例 | 10.46% | 13.25% | 8.10% | 4.84% | 1.82% | 1.35% | 2.47% | 3.25% | 数据为空 | 3.19% |
| 固定资产占总资产比例 | 15.49% | 16.86% | 18.11% | 19.96% | 19.49% | 22.08% | 22.71% | 38.74% | 数据为空 | 38.60% |
| 无形资产占总资产比例 | 4.33% | 4.65% | 5.06% | 5.50% | 5.30% | 5.15% | 5.53% | 9.33% | 数据为空 | 9.11% |
| 流动比例 | 1.36 | 1.40 | 1.57 | 1.64 | 1.51 | 1.51 | 1.59 | 0.64 | 数据为空 | 0.60 |
| 速动比率 | 1.19 | 1.22 | 1.29 | 1.41 | 1.46 | 1.46 | 1.53 | 0.59 | 数据为空 | 0.54 |
| 综合税率 | 4.63% | 3.26% | 3.68% | 4.03% | 4.33% | 3.03% | 3.30% | 3.65% | 数据为空 | 2.97% |
| 实际所得税率 | 24.80% | 25.68% | 25.29% | 24.86% | 25.01% | 25.30% | 25.02% | 25.02% | 数据为空 | 24.93% |
| 可持续增长率 | 27.07% | 12.21% | 15.62% | 18.35% | 数据为空 | 9.87% | 数据为空 | 数据为空 | 数据为空 | 25.46% |
| 净利润现金含量 | 123.60% | 222.80% | 112.16% | 87.66% | 331.78% | 329.70% | 225.79% | 136.13% | 数据为空 | 310.15% |
| 主营业务收入现金含量 | 113.50% | 106.19% | 109.44% | 107.04% | 116.82% | 105.00% | 108.25% | 103.64% | 数据为空 | 105.09% |
| 经营性现金周期(天) | 48.56 | 75.08 | 84.86 | 41.62 | 数据为空 | 16.79 | 数据为空 | 数据为空 | 数据为空 | 24.68 |
| 单位收入需投入现金 | (0.20) | 0.17 | 0.22 | (0.28) | 数据为空 | (2.12) | 数据为空 | 数据为空 | 数据为空 | (0.87) |
| 单位收入产生的现金 | 0.11 | 0.07 | 0.09 | 0.10 | 0.11 | 0.07 | 0.08 | 0.09 | 数据为空 | 0.07 |
| 单位收入可用于增长的现金 | 0.06 | (0.07) | (0.01) | 0.02 | 0.07 | 0.02 | 0.03 | 0.04 | 数据为空 | (0.04) |
| 市值环比增长 | -5.04% | -7.28% | 27.46% | 0.09% | 5.11% | 19.74% | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 主评级建议 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 数据为空 | 中性 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 次评级(敏感性) | 良 可关注 | 中性 | 良 可关注 | 良 可关注 | 数据为空 | 中性 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 友阿股份 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 |
| 泸州老窖 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 当季收盘价 | 44.6 | 40.9 | 36.29 | 28.22 | 32.01 | 39.04 | 29.4 | 28.7 | 21.48 | 18.2 | 26 | 30.09 | 62 | 71.27 | 62.6 |
| 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 |
| 成长能力评分 | 86.18 | 76.46 | 59.53 | 46.38 | 55.15 | 66.49 | 29.15 | 27.98 | 8.50 | 90.55 | 90.26 | 90.00 | 90.00 | 100.00 | 100.00 |
| 估值情况评分 | 65.35 | 63.06 | 63.53 | 66.16 | 65.00 | 60.62 | 62.38 | 62.14 | 65.10 | 68.72 | 65.27 | 63.38 | 62.42 | 19.04 | 18.24 |
| 信用情况评分 | 89.28 | 85.36 | 85.20 | 77.96 | 89.83 | 84.29 | 83.15 | 81.26 | 86.98 | 82.26 | 83.66 | 82.24 | 84.84 | 74.88 | 71.58 |
| 综合情况评价 | 85.96 | 81.79 | 75.98 | 71.67 | 75.04 | 77.64 | 64.96 | 64.39 | 58.60 | 87.99 | 87.09 | 86.46 | 86.35 | 71.24 | 71.08 |
| 报表期每股收益(元) | 0.64 | 1.58 | 1.13 | 0.75 | 0.49 | 1.20 | 0.90 | 0.61 | 0.38 | 0.91 | 0.78 | 0.53 | 0.59 | 0.89 | 0.47 |
| 预估全年每股收益(调整) | 2.08 | 1.58 | 1.50 | 1.47 | 1.53 | 1.20 | 1.05 | 1.05 | 0.94 | 0.90 | 1.27 | 1.38 | 2.84 | 0.78 | 0.70 |
| 每股净资产(元) | 4.68 | 3.99 | 3.51 | 3.11 | 3.59 | 3.06 | 2.76 | 2.47 | 2.89 | 2.51 | 2.38 | 2.14 | 3.70 | 3.11 | 2.69 |
| 每股自由现金流(元) | 0.24 | 0.79 | 0.61 | 0.26 | 0.08 | 0.68 | 0.60 | 0.50 | 0.20 | 0.49 | 0.42 | 0.28 | (0.04) | 1.09 | 1.23 |
| 当季净利润 | 8.96 | 6.25 | 5.38 | 3.63 | 6.79 | 4.18 | 4.04 | 3.21 | 5.31 | 1.81 | 3.43 | 2.29 | 5.13 | 3.65 | 1.55 |
| 当季主营业务收入 | 20.71 | 16.06 | 13.14 | 9.97 | 14.54 | 11.60 | 10.07 | 9.20 | 12.84 | 7.21 | 9.67 | 8.43 | 12.67 | 9.29 | 7.04 |
| 预估全年净利润(调整) | 29.05 | 22.06 | 20.96 | 20.49 | 21.38 | 16.78 | 14.70 | 14.57 | 13.09 | 12.59 | 17.74 | 19.20 | 24.71 | 6.83 | 6.07 |
| 预估全年主营业务收入 | 76.50 | 53.71 | 51.25 | 48.61 | 49.50 | 43.70 | 39.64 | 39.67 | 38.49 | 37.98 | 45.08 | 47.73 | 54.50 | 29.27 | 27.67 |
| 市净率 | 9.53 | 10.25 | 10.33 | 9.08 | 8.93 | 12.76 | 10.64 | 11.61 | 7.42 | 7.26 | 10.93 | 14.08 | 16.76 | 22.91 | 23.28 |
| 市销率(折算为全年数据) | 8.14 | 10.63 | 9.88 | 8.11 | 9.03 | 12.46 | 10.35 | 10.09 | 7.82 | 6.68 | 8.04 | 8.79 | 9.91 | 21.22 | 19.76 |
| 市盈率(调整) | 21.40 | 25.85 | 24.14 | 19.20 | 20.88 | 32.44 | 27.88 | 27.46 | 22.88 | 20.15 | 20.43 | 21.85 | 21.87 | 90.91 | 89.90 |
| 市盈率(含债去息税) | 21.40 | 25.85 | 24.14 | 19.20 | 20.88 | 32.44 | 27.88 | 27.46 | 22.96 | 20.15 | 20.43 | 21.85 | 21.87 | 90.91 | 89.15 |
| PER(以当期ROE为增长标准) | 0.63 | 0.65 | 0.62 | 0.50 | 0.63 | 0.83 | 0.77 | 0.76 | 0.84 | 0.56 | 0.46 | 0.47 | 0.46 | 3.49 | 3.73 |
| PEG(以3年均净利增长为标准) | 0.67 | 0.52 | 0.51 | 0.41 | 0.43 | 0.44 | 0.40 | 0.40 | 0.35 | 0.09 | 0.08 | 0.09 | 0.08 | 0.45 | 0.46 |
| PEG(以3年均收入增长为标准) | 0.80 | 1.15 | 1.17 | 1.03 | 1.08 | 0.96 | 0.92 | 0.91 | 0.79 | 0.53 | 0.44 | 0.44 | 0.38 | 2.77 | 2.97 |
| 预估总资产报酬率(调整) | 32.29% | 27.48% | 30.10% | 29.71% | 32.73% | 28.04% | 26.92% | 28.44% | 24.22% | 24.72% | 38.86% | 46.79% | 56.67% | 15.21% | 13.83% |
| 预估投入资本报酬率(调整) | 46.93% | 41.28% | 44.61% | 49.29% | 43.97% | 41.13% | 40.02% | 44.36% | 32.73% | 37.64% | 56.23% | 67.49% | 79.71% | 30.05% | 33.22% |
| 预估股东权益报酬率(调整) | 34.05% | 39.65% | 38.72% | 38.36% | 33.11% | 39.30% | 36.15% | 35.98% | 27.19% | 36.12% | 44.29% | 46.17% | 47.69% | 26.07% | 23.87% |
| 自由现金流与营业收入之比 | 15.83% | 20.39% | 22.75% | 14.57% | 7.42% | 21.73% | 26.27% | 31.88% | 22.01% | 18.08% | 18.98% | 18.62% | -2.94% | 32.41% | 53.74% |
| 二级市场自由现金收益率-报表期 | 0.52% | 1.87% | 1.65% | 0.88% | 0.24% | 1.72% | 2.01% | 1.72% | 0.94% | 2.61% | 1.58% | 0.92% | -0.07% | 1.50% | 1.91% |
| 总收入同比增长率 | 42.44% | 22.89% | 17.26% | 11.23% | 13.26% | 15.06% | 4.35% | 4.43% | 1.34% | 29.78% | 54.02% | 63.08% | 86.20% | 56.57% | 48.00% |
| 净利润同比增长率 | 31.93% | 31.79% | 25.90% | 22.38% | 27.82% | 32.18% | 15.72% | 14.90% | 3.64% | 63.70% | 165.45% | 191.74% | 261.67% | 129.75% | 78.57% |
| 当季收入同比增长率 | 42.44% | 38.48% | 30.46% | 8.40% | 13.26% | 60.74% | 4.18% | 9.06% | 1.34% | -22.35% | 37.37% | 37.44% | 86.20% | 78.84% | 96.01% |
| 当季净利润同比增长率 | 31.93% | 49.49% | 33.32% | 13.36% | 27.82% | 130.72% | 17.52% | 40.13% | 3.64% | -50.33% | 122.20% | 103.54% | 261.67% | 238.48% | 236.65% |
| 非经常项占比 | 0.36% | -0.02% | 0.21% | -0.27% | 0.16% | -0.33% | -0.77% | -0.55% | -0.23% | 0.71% | 0.36% | 0.41% | 0.16% | 16.07% | -2.99% |
| 净利润率(还原) | 40.92% | 35.96% | 36.83% | 37.30% | 42.13% | 31.95% | 32.91% | 33.13% | 36.13% | 30.31% | 31.73% | 31.54% | 34.92% | 22.76% | 20.85% |
| 税前利润率(还原) | 55.36% | 47.82% | 48.69% | 49.54% | 56.29% | 41.18% | 41.95% | 42.53% | 45.76% | 39.59% | 40.71% | 41.70% | 47.86% | 31.28% | 32.57% |
| 主营业务利润率 | 63.20% | 61.25% | 61.63% | 62.46% | 66.50% | 59.24% | 59.42% | 59.19% | 58.52% | 59.13% | 58.04% | 58.05% | 62.73% | 49.53% | 50.51% |
| 当季净利润率(还原) | 40.92% | 33.93% | 35.95% | 30.25% | 42.13% | 29.31% | 32.42% | 28.93% | 36.13% | 24.23% | 32.16% | 26.46% | 34.92% | 26.86% | 21.81% |
| 当季税前利润率(还原) | 55.36% | 45.80% | 47.09% | 39.70% | 56.29% | 39.03% | 40.67% | 38.03% | 45.76% | 34.79% | 38.57% | 32.45% | 47.86% | 28.50% | 33.16% |
| 当季主营业务利润率 | 63.20% | 60.36% | 60.08% | 56.58% | 66.50% | 58.75% | 59.91% | 60.14% | 58.52% | 63.80% | 58.01% | 51.01% | 62.73% | 47.42% | 49.07% |
| 当季权益报酬率(调整) | 13.69% | 11.30% | 10.86% | 8.47% | 13.57% | 9.71% | 10.60% | 9.40% | 13.20% | 5.04% | 10.33% | 7.60% | 15.88% | 8.42% | 6.51% |
| 经营性现金流同比增长率 | 238.89% | 26.60% | 12.06% | -39.19% | -65.38% | 31.13% | 40.52% | 68.61% | 6605.04% | -33.76% | -49.14% | 134.37% | -92.47% | 244.23% | 443.98% |
| 综合业务利润率 | 63.20% | 61.25% | 61.63% | 62.46% | 66.50% | 59.24% | 59.42% | 59.19% | 58.52% | 59.13% | 58.04% | 58.05% | 62.73% | 49.53% | 50.51% |
| 当季综合业务利润率 | 63.20% | 60.36% | 60.08% | 56.58% | 66.50% | 58.75% | 59.91% | 60.14% | 58.52% | 63.80% | 58.01% | 51.01% | 62.73% | 47.42% | 49.07% |
| 总市值 | 621.83 | 570.24 | 505.97 | 393.45 | 446.30 | 544.31 | 409.91 | 400.15 | 299.48 | 253.75 | 362.50 | 419.53 | 540.27 | 621.05 | 545.50 |
| 总市值含债调整 | 621.83 | 570.24 | 505.97 | 393.45 | 446.30 | 544.31 | 409.91 | 400.15 | 300.68 | 253.75 | 362.50 | 419.53 | 540.27 | 621.05 | 546.50 |
| 资本性支出(亿) | 0.56 | 2.56 | 1.84 | 1.04 | 0.05 | 1.18 | 0.85 | 0.56 | 0.45 | 1.27 | 0.77 | 0.57 | 0.42 | 2.80 | 2.26 |
| 资本支出与销售收入比 | 2.71% | 4.77% | 4.89% | 4.25% | 0.37% | 2.70% | 2.66% | 2.54% | 3.48% | 3.35% | 2.50% | 2.70% | 3.33% | 9.57% | 11.30% |
| 总市值中的现金比例 | 2.26% | 1.89% | 1.56% | 3.39% | 2.43% | 1.72% | 1.58% | 1.84% | 3.71% | 2.77% | 1.63% | 1.02% | 0.83% | 0.72% | 0.80% |
| 生息负债与净资产比率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.97% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 4.27% |
| 营业费用与收入之比 | 3.22% | 6.02% | 6.00% | 6.06% | 5.33% | 11.43% | 10.96% | 11.50% | 8.57% | 13.50% | 12.25% | 11.48% | 11.59% | 12.04% | 11.70% |
| 管理费用与收入之比 | 4.65% | 7.27% | 7.16% | 6.98% | 4.99% | 6.65% | 6.53% | 5.10% | 4.12% | 5.98% | 5.07% | 4.85% | 3.37% | 5.73% | 5.74% |
| 财务费用与收入之比 | -0.03% | 0.14% | -0.20% | -0.12% | -0.11% | -0.01% | -0.02% | 0.06% | 0.07% | 0.06% | 0.00% | 0.02% | -0.09% | 0.48% | 0.49% |
| 期间费用占收入比 | 7.84% | 13.43% | 12.96% | 12.92% | 10.21% | 18.07% | 17.47% | 16.66% | 12.75% | 19.54% | 17.32% | 16.35% | 14.88% | 18.25% | 17.94% |
| 当季期间费用占收入比 | 7.84% | 14.55% | 13.02% | 16.88% | 10.21% | 19.72% | 19.24% | 22.11% | 12.75% | 29.01% | 19.45% | 18.56% | 14.88% | 18.92% | 15.91% |
| 期间费用占收入比同比增长率 | -23.20% | -25.65% | -25.84% | -22.43% | -19.95% | -7.56% | 0.85% | 1.91% | -14.28% | 7.08% | -3.43% | -14.13% | -21.72% | -23.56% | -26.94% |
| 当季期间费用占收入比同比增长率 | -23.20% | -26.22% | -32.34% | -23.66% | -19.95% | -32.04% | -1.07% | 19.15% | -14.28% | 53.33% | 22.21% | -2.72% | -21.72% | -14.41% | -48.87% |
| 债务杠杆 | 1.38 | 1.44 | 1.42 | 1.59 | 1.31 | 1.40 | 1.42 | 1.49 | 1.34 | 1.46 | 1.38 | 1.38 | 1.35 | 1.66 | 1.87 |
| 生息负债率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.28% |
| 资产负债率 | 27.50% | 30.70% | 29.66% | 37.14% | 23.47% | 28.72% | 29.46% | 32.76% | 25.31% | 31.42% | 27.35% | 27.37% | 26.07% | 39.65% | 46.57% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 |
| 生息债务占负债比率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 8.77% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 4.90% |
| 每股现金保有额(元) | 1.01 | 0.77 | 0.56 | 0.96 | 0.78 | 0.67 | 0.47 | 0.53 | 0.80 | 0.50 | 0.42 | 0.31 | 0.51 | 0.51 | 0.50 |
| 存货环比增长率 | -1.88% | 7.96% | 4.42% | 7.53% | 2.51% | 8.12% | 3.54% | 4.91% | -14.36% | 16.27% | 3.70% | 1.73% | -21.80% | -4.14% | -1.99% |
| 应收帐款环比增长率 | 62.61% | -57.63% | 25.42% | -28.85% | 306.42% | -51.41% | 21.26% | -30.97% | 167.03% | -59.55% | 82.74% | -67.39% | 82.76% | -46.36% | 59.45% |
| 存货同比增长率 | 18.94% | 24.25% | 24.43% | 23.39% | 20.39% | 0.58% | 8.16% | 8.33% | 5.04% | -4.09% | -20.92% | -25.25% | -25.41% | -0.31% | 18.40% |
| 应收帐款同比增长率 | -38.53% | 53.64% | 76.22% | 70.38% | 65.32% | 8.62% | -9.59% | 36.25% | -35.65% | -55.96% | -41.58% | -49.03% | 33.68% | 52.18% | 197.08% |
| 预收帐款同比增长率 | 41.24% | 60.47% | 92.23% | 63.58% | 202.19% | -7.08% | 75.83% | 26.86% | -33.48% | 50.05% | -30.47% | -41.98% | -44.25% | -4.51% | 21.21% |
| 存货周转率 - 单期值 | 1.56 | 1.11 | 1.12 | 1.10 | 1.09 | 1.22 | 1.23 | 1.32 | 1.40 | 1.08 | 1.54 | 1.70 | 1.76 | 1.02 | 0.91 |
| 总资产周转率-单期值 | 0.85 | 0.67 | 0.74 | 0.70 | 0.76 | 0.73 | 0.73 | 0.77 | 0.71 | 0.75 | 0.99 | 1.16 | 1.25 | 0.65 | 0.63 |
| 净资产周转率-单期值 | 1.17 | 0.97 | 1.05 | 1.12 | 0.99 | 1.02 | 1.03 | 1.15 | 0.95 | 1.09 | 1.36 | 1.60 | 1.69 | 1.08 | 1.18 |
| 应收帐款周转率--单期值 | 116.84 | 133.38 | 53.92 | 64.14 | 46.47 | 166.75 | 73.48 | 89.17 | 59.74 | 157.41 | 75.56 | 146.20 | 54.43 | 53.42 | 27.09 |
| 流动资产周转率--单期值 | 1.52 | 1.28 | 1.34 | 1.32 | 1.51 | 1.55 | 1.58 | 1.54 | 1.45 | 1.67 | 2.47 | 2.68 | 2.46 | 1.04 | 1.02 |
| 固定资产周转率--单期值 | 9.18 | 6.29 | 6.77 | 6.29 | 6.28 | 5.41 | 5.09 | 5.02 | 4.96 | 4.80 | 5.90 | 6.21 | 5.96 | 5.65 | 5.28 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 60.00% | 60.00% | 60.00% | 60.00% | 0.00% | 0.00% | 3.57% |
| 税前利润同比增长率 | 33.59% | 35.65% | 30.21% | 26.18% | 34.53% | 30.13% | 14.84% | 11.48% | -4.22% | 55.51% | 118.00% | 143.12% | 205.06% | 115.76% | 81.25% |
| 每股营运资金(元) | 2.15 | 1.53 | 1.25 | 0.91 | 1.44 | 0.92 | 0.73 | 0.51 | 1.01 | 0.67 | 0.56 | 0.36 | 0.91 | 0.83 | 1.26 |
| 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% | 0.00% | 8.54% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 9.12% |
| 每股资本性支出(元) | 0.04 | 0.18 | 0.13 | 0.07 | 0.00 | 0.08 | 0.06 | 0.04 | 0.03 | 0.09 | 0.06 | 0.04 | 0.05 | 0.32 | 0.26 |
| 每股投入资本净额(元) | 4.44 | 3.83 | 3.37 | 2.98 | 3.49 | 2.93 | 2.63 | 2.36 | 2.87 | 2.40 | 2.26 | 2.04 | 3.56 | 2.61 | 2.10 |
| 每股经营活动产生的现金流(元) | 0.28 | 0.97 | 0.75 | 0.33 | 0.08 | 0.77 | 0.67 | 0.54 | 0.23 | 0.58 | 0.47 | 0.32 | 0.01 | 1.41 | 1.49 |
| 投资支出占收入之比 | 2.71% | 4.79% | 4.89% | 4.25% | 0.37% | 2.78% | 2.66% | 2.54% | 3.50% | 3.42% | 2.69% | 2.97% | 3.75% | 48.85% | 58.27% |
| 存货储存期(天) | 230.24 | 325.47 | 321.59 | 326.86 | 329.47 | 295.30 | 291.86 | 273.29 | 256.97 | 332.01 | 233.99 | 211.18 | 204.91 | 353.93 | 397.60 |
| 应付帐款付款期(天) | 72.33 | 64.50 | 48.89 | 41.80 | 45.85 | 54.58 | 50.90 | 53.05 | 40.35 | 36.77 | 46.17 | 31.28 | 24.15 | 48.69 | 22.53 |
| 应收帐款回收期(天) | 3.08 | 2.70 | 6.68 | 5.61 | 7.75 | 2.16 | 4.90 | 4.04 | 6.03 | 2.29 | 4.76 | 2.46 | 6.61 | 6.74 | 13.29 |
| 预付帐款占用期(天) | 5.69 | 25.50 | 53.60 | 30.65 | 52.06 | 31.11 | 29.08 | 30.08 | 33.13 | 17.07 | 14.73 | 13.33 | 19.05 | 162.26 | 33.74 |
| 预收帐款信用期(天) | 41.84 | 60.54 | 65.28 | 43.82 | 45.79 | 46.37 | 43.91 | 32.83 | 19.48 | 57.41 | 21.96 | 21.51 | 20.69 | 49.65 | 51.46 |
| 现金占总资产比例 | 15.65% | 13.44% | 11.31% | 19.35% | 16.58% | 15.67% | 11.87% | 14.38% | 20.57% | 13.82% | 12.94% | 10.47% | 10.22% | 9.89% | 9.94% |
| 存货占总资产比例 | 16.20% | 18.51% | 19.76% | 19.11% | 18.76% | 19.98% | 20.25% | 20.84% | 18.84% | 23.34% | 22.39% | 24.03% | 22.23% | 27.59% | 29.47% |
| 总资产同比增加比例 | 37.76% | 34.16% | 27.51% | 34.57% | 20.88% | 17.47% | 19.59% | 24.90% | 23.93% | 13.38% | 4.10% | 17.06% | 23.65% | 31.56% | 61.53% |
| 应付款项占总资产比例 | 5.09% | 3.67% | 3.00% | 2.44% | 2.61% | 3.69% | 3.53% | 4.05% | 2.96% | 2.59% | 4.42% | 3.56% | 2.62% | 3.80% | 1.67% |
| 应收款项占总资产比例 | 0.85% | 0.59% | 1.60% | 1.29% | 1.91% | 0.51% | 1.16% | 1.02% | 1.40% | 0.55% | 1.53% | 0.93% | 2.69% | 1.43% | 2.72% |
| 预收款项占总资产比例 | 11.56% | 13.17% | 15.62% | 10.04% | 11.28% | 11.01% | 10.36% | 8.26% | 4.51% | 13.92% | 7.04% | 8.13% | 8.40% | 10.51% | 10.55% |
| 预付款项占总资产比例 | 0.40% | 1.45% | 3.29% | 1.79% | 2.96% | 2.11% | 2.02% | 2.29% | 2.43% | 1.20% | 1.41% | 1.52% | 2.07% | 12.65% | 2.50% |
| 固定资产占总资产比例 | 9.26% | 10.65% | 10.88% | 11.21% | 12.07% | 13.51% | 14.26% | 15.41% | 14.37% | 15.52% | 16.74% | 18.75% | 20.97% | 11.54% | 11.95% |
| 无形资产占总资产比例 | 3.89% | 4.39% | 4.33% | 4.41% | 4.70% | 5.14% | 5.48% | 5.87% | 5.50% | 5.87% | 6.60% | 7.39% | 4.04% | 3.95% | 4.08% |
| 流动比例 | 2.22 | 1.87 | 1.84 | 1.49 | 2.31 | 1.75 | 1.64 | 1.43 | 2.03 | 1.58 | 1.63 | 1.45 | 1.70 | 1.41 | 1.54 |
| 速动比率 | 1.63 | 1.26 | 1.18 | 0.98 | 1.51 | 1.05 | 0.95 | 0.79 | 1.28 | 0.84 | 0.81 | 0.57 | 0.85 | 0.71 | 0.90 |
| 综合税率 | 20.44% | 20.04% | 20.39% | 20.10% | 20.95% | 17.94% | 16.58% | 16.08% | 15.47% | 17.11% | 17.03% | 18.07% | 21.03% | 17.36% | 18.69% |
| 实际所得税率 | 22.99% | 21.87% | 21.85% | 22.08% | 23.30% | 21.39% | 20.92% | 21.66% | 21.04% | 23.37% | 22.02% | 24.38% | 27.06% | 27.41% | 36.03% |
| 可持续增长率 | 47.99% | 34.72% | 38.53% | 41.83% | 41.71% | 32.75% | 33.86% | 38.14% | 34.46% | 32.96% | 43.12% | 50.52% | 59.04% | 24.57% | 24.61% |
| 净利润现金含量 | 42.85% | 61.28% | 65.84% | 44.25% | 16.68% | 63.79% | 73.96% | 89.04% | 61.60% | 64.30% | 60.91% | 60.68% | 0.95% | 158.89% | 317.91% |
| 主营业务收入现金含量 | 75.49% | 86.79% | 95.26% | 91.55% | 89.61% | 99.83% | 92.66% | 95.01% | 79.82% | 99.36% | 94.62% | 99.04% | 84.41% | 96.13% | 107.72% |
| 经营性现金周期(天) | 193.58 | 238.53 | 214.74 | 186.50 | 181.43 | 172.63 | 182.30 | 152.36 | 157.45 | 175.70 | 116.31 | 91.60 | 99.29 | 257.08 | 355.37 |
| 单位收入需投入现金 | 0.59 | 0.49 | 0.53 | 0.51 | 0.52 | 0.53 | 0.54 | 0.51 | 0.52 | 0.50 | 0.48 | 0.43 | 0.34 | 0.62 | 0.64 |
| 单位收入产生的现金 | 0.49 | 0.44 | 0.45 | 0.45 | 0.48 | 0.38 | 0.38 | 0.37 | 0.39 | 0.36 | 0.38 | 0.37 | 0.39 | 0.29 | 0.28 |
| 单位收入可用于增长的现金 | 0.46 | 0.39 | 0.40 | 0.41 | 0.48 | 0.35 | 0.35 | 0.35 | 0.36 | 0.33 | 0.35 | 0.34 | 0.36 | 0.19 | 0.17 |
| 市值环比增长 | 9.05% | 12.70% | 28.60% | -11.84% | -18.01% | 32.79% | 2.44% | 33.61% | 18.02% | -30.00% | -13.59% | -22.35% | -13.01% | 13.85% | 48.69% |
| 主评级建议 | 优 买入 | 优 买入 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 中性 | 中性 | 优异 强买 | 优异 强买 | 优 买入 | 优 买入 | 良 可关注 | 中性 |
| 次评级(敏感性) | 优 买入 | 优 待定 | 优 买入 | 中性 | 良 可关注 | 良 可关注 | 中性 | 良 可关注 | 中性 | 优-待定 | 优异 强买 | 优 买入 | 优 买入 | 良 可关注 | 中性 |
| 泸州老窖 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 浙江医药 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 当季收盘价 | 32.57 | 32.05 | 25.68 | 33.76 | 35.57 | 29.4 | 26.64 | 19.03 | 14.04 | 13.97 | 20.71 | 20.04 | 20 |
| 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 | 96.18 | 26.00 |
| 成长能力评分 | 14.09 | 60.07 | 96.72 | 99.42 | 50.06 | 0.47 | 1.49 | 13.41 | 93.05 | 数据为空 | 数据为空 | 100.00 | 15.94 |
| 估值情况评分 | 77.88 | 80.70 | 94.34 | 89.03 | 76.01 | 72.44 | 65.95 | 74.62 | 100.00 | 100.00 | 90.77 | 71.67 | 21.94 |
| 信用情况评分 | 89.61 | 89.01 | 93.23 | 96.21 | 87.31 | 76.82 | 64.83 | 69.21 | 67.47 | 61.35 | 56.03 | 52.31 | 45.75 |
| 综合情况评价 | 63.88 | 80.65 | 97.10 | 96.87 | 75.89 | 57.12 | 55.25 | 61.81 | 95.94 | 数据为空 | 数据为空 | 89.20 | 14.47 |
| 报表期每股收益(元) | 2.54 | 1.93 | 1.29 | 0.66 | 2.70 | 1.63 | 0.71 | 0.23 | 2.16 | 1.74 | 0.93 | 0.17 | 0.13 |
| 预估全年每股收益(调整) | 2.63 | 3.36 | 5.31 | 8.60 | 2.83 | 2.12 | 1.66 | 2.44 | 2.28 | 103.84 | 34.87 | 3.59 | 0.07 |
| 每股净资产(元) | 8.58 | 7.82 | 7.04 | 7.44 | 6.36 | 4.97 | 4.05 | 4.26 | 4.03 | 3.60 | 2.79 | 2.07 | 1.94 |
| 每股自由现金流(元) | 2.61 | 1.49 | 0.98 | 0.51 | 2.92 | 1.60 | 0.86 | 0.40 | 2.39 | 1.40 | 0.46 | (0.10) | 0.17 |
| 当季净利润 | 2.77 | 2.86 | 2.83 | 2.98 | 4.82 | 4.15 | 2.15 | 1.02 | 1.89 | 3.67 | 3.40 | 0.77 | 0.51 |
| 当季主营业务收入 | 9.97 | 12.05 | 11.68 | 11.88 | 12.07 | 12.21 | 10.18 | 7.38 | 6.26 | 10.95 | 12.33 | 8.06 | 6.81 |
| 预估全年净利润(调整) | 11.84 | 15.13 | 23.92 | 38.71 | 12.74 | 9.53 | 7.46 | 11.00 | 10.26 | 467.34 | 156.93 | 16.16 | 0.32 |
| 预估全年主营业务收入 | 45.58 | 50.05 | 56.15 | 67.35 | 41.84 | 35.71 | 32.38 | 34.43 | 37.61 | 45.33 | 44.59 | 38.62 | 22.09 |
| 市净率 | 3.79 | 4.10 | 3.65 | 4.54 | 5.59 | 5.92 | 6.58 | 4.47 | 3.49 | 3.88 | 7.43 | 9.67 | 10.30 |
| 市销率(折算为全年数据) | 3.22 | 2.88 | 2.07 | 2.29 | 3.89 | 3.85 | 3.97 | 2.74 | 1.94 | 1.69 | 2.44 | 2.75 | 4.74 |
| 市盈率(调整) | 12.38 | 9.54 | 4.83 | 3.93 | 12.57 | 13.89 | 16.07 | 7.78 | 6.16 | 0.13 | 0.59 | 5.58 | 280.69 |
| 市盈率(含债去息税) | 12.38 | 9.54 | 4.75 | 3.97 | 12.58 | 14.21 | 16.93 | 8.45 | 6.31 | 0.16 | 0.69 | 6.46 | 106.38 |
| PER(以当期ROE为增长标准) | 0.41 | 0.26 | 0.10 | 0.07 | 0.29 | 0.37 | 0.51 | 0.22 | 0.11 | 0.00 | 0.01 | 0.10 | 28.17 |
| PEG(以3年均净利增长为标准) | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 数据为空 | 数据为空 | 0.00 | 0.40 |
| PEG(以3年均收入增长为标准) | 0.41 | 0.28 | 0.12 | 0.08 | 0.46 | 0.65 | 0.89 | 0.41 | 0.22 | 0.00 | 0.02 | 0.21 | 5.98 |
| 预估总资产报酬率(调整) | 25.53% | 34.73% | 60.50% | 87.44% | 32.83% | 27.00% | 21.97% | 33.06% | 31.44% | 1297.01% | 450.05% | 52.80% | 1.13% |
| 预估投入资本报酬率(调整) | 30.31% | 42.73% | 74.34% | 106.41% | 40.94% | 35.64% | 28.37% | 40.33% | 37.49% | 1572.20% | 558.46% | 65.44% | 1.37% |
| 预估股东权益报酬率(调整) | 30.34% | 36.34% | 48.02% | 55.94% | 43.60% | 38.80% | 33.15% | 37.75% | 55.00% | 98.24% | 94.93% | 65.40% | 3.78% |
| 自由现金流与营业收入之比 | 25.74% | 18.89% | 18.63% | 19.50% | 31.41% | 24.22% | 22.11% | 24.46% | 28.60% | 20.03% | 10.11% | -5.83% | 3.46% |
| 二级市场自由现金收益率-报表期 | 8.39% | 4.71% | 3.81% | 1.53% | 8.17% | 5.18% | 3.00% | 1.95% | 15.16% | 8.32% | 1.87% | -0.44% | 0.71% |
| 总收入同比增长率 | 8.95% | 19.64% | 34.21% | 60.98% | 11.24% | -5.05% | -13.92% | -8.47% | 70.27% | 105.23% | 101.89% | 74.85% | 0.56% |
| 净利润同比增长率 | -5.69% | 18.53% | 83.27% | 191.75% | 24.79% | -6.60% | -23.92% | 32.61% | 1618.27% | 13427.43% | 11153.97% | 2501.11% | -6.62% |
| 当季收入同比增长率 | -17.40% | -1.33% | 14.80% | 60.98% | 92.86% | 11.46% | -17.48% | -8.47% | -8.13% | 111.76% | 124.61% | 74.85% | 33.62% |
| 当季净利润同比增长率 | -42.47% | -31.02% | 31.72% | 191.75% | 154.98% | 13.10% | -36.74% | 32.61% | 271.91% | 17464.42% | 45655.89% | 2501.11% | 数据为空 |
| 非经常项占比 | -3.99% | -2.32% | -1.78% | -0.34% | -5.77% | -2.09% | 1.10% | 4.41% | -6.31% | -2.78% | -4.82% | -24.29% | 50.62% |
| 净利润率(还原) | 25.98% | 24.67% | 24.79% | 25.15% | 30.34% | 24.90% | 17.89% | 13.33% | 26.89% | 25.08% | 20.71% | 10.12% | 1.76% |
| 税前利润率(还原) | 30.26% | 29.06% | 29.24% | 29.62% | 35.55% | 29.40% | 21.04% | 15.55% | 30.99% | 29.82% | 27.50% | 12.88% | 2.71% |
| 主营业务利润率 | 40.47% | 39.76% | 40.36% | 37.79% | 44.35% | 38.50% | 32.06% | 31.85% | 43.91% | 45.19% | 42.22% | 30.47% | 15.20% |
| 当季净利润率(还原) | 30.70% | 24.43% | 24.41% | 25.15% | 43.78% | 34.97% | 21.20% | 13.33% | 35.97% | 33.21% | 27.64% | 10.12% | 5.60% |
| 当季税前利润率(还原) | 34.58% | 28.69% | 28.86% | 29.62% | 50.72% | 41.43% | 25.03% | 15.55% | 36.86% | 34.15% | 37.06% | 12.88% | 9.26% |
| 当季主营业务利润率 | 42.98% | 38.60% | 42.97% | 37.79% | 58.80% | 47.76% | 32.21% | 31.85% | 37.50% | 50.72% | 49.90% | 30.47% | 21.67% |
| 当季权益报酬率(调整) | 7.84% | 8.41% | 9.23% | 8.94% | 18.75% | 19.39% | 11.86% | 5.10% | 12.61% | 22.73% | 27.20% | 10.27% | 3.01% |
| 经营性现金流同比增长率 | -10.15% | 0.14% | 17.31% | 26.70% | 22.09% | 12.25% | 73.67% | 2015.92% | 427.06% | 841.49% | 594.50% | 302.47% | 34.32% |
| 综合业务利润率 | 40.47% | 39.76% | 40.36% | 37.79% | 44.35% | 38.50% | 32.06% | 31.85% | 43.91% | 45.19% | 42.22% | 30.47% | 15.20% |
| 当季综合业务利润率 | 42.98% | 38.60% | 42.97% | 37.79% | 58.80% | 47.76% | 32.21% | 31.85% | 37.50% | 50.72% | 49.90% | 30.47% | 21.67% |
| 总市值 | 146.58 | 144.24 | 115.58 | 151.94 | 160.09 | 132.32 | 119.90 | 85.65 | 63.19 | 62.87 | 93.21 | 90.19 | 90.01 |
| 总市值含债调整 | 146.58 | 144.24 | 115.87 | 154.45 | 162.69 | 137.30 | 128.49 | 94.08 | 72.75 | 76.53 | 108.81 | 106.30 | 104.67 |
| 资本性支出(亿) | 1.43 | 1.30 | 0.80 | 0.41 | 1.51 | 0.81 | 0.54 | 0.34 | 1.24 | 0.86 | 0.48 | 0.57 | 1.51 |
| 资本支出与销售收入比 | 3.14% | 3.65% | 3.39% | 3.43% | 3.61% | 2.71% | 3.09% | 4.67% | 3.30% | 2.75% | 2.37% | 7.09% | 6.85% |
| 总市值中的现金比例 | 9.85% | 6.68% | 7.01% | 7.62% | 5.88% | 4.62% | 5.37% | 8.45% | 10.65% | 11.43% | 5.71% | 4.03% | 3.01% |
| 生息负债与净资产比率 | 0.00% | 0.00% | 0.91% | 7.50% | 9.12% | 22.29% | 47.19% | 43.98% | 52.77% | 84.26% | 124.32% | 172.74% | 167.80% |
| 营业费用与收入之比 | 4.51% | 5.54% | 4.73% | 2.94% | 3.79% | 4.56% | 5.49% | 7.98% | 4.27% | 7.05% | 5.63% | 7.11% | 3.63% |
| 管理费用与收入之比 | 4.68% | 4.03% | 3.94% | 3.34% | 4.46% | 4.02% | 4.67% | 6.26% | 4.80% | 4.73% | 5.38% | 5.98% | 4.04% |
| 财务费用与收入之比 | 1.01% | 1.14% | 2.44% | 1.88% | 0.56% | 0.52% | 0.85% | 2.06% | 3.84% | 3.58% | 3.70% | 4.50% | 4.83% |
| 期间费用占收入比 | 10.20% | 10.71% | 11.12% | 8.17% | 8.80% | 9.09% | 11.02% | 16.30% | 12.92% | 15.37% | 14.72% | 17.59% | 12.50% |
| 当季期间费用占收入比 | 8.39% | 9.91% | 14.12% | 8.17% | 8.08% | 6.33% | 7.18% | 16.30% | 0.64% | 16.57% | 12.84% | 17.59% | 12.41% |
| 期间费用占收入比同比增长率 | 15.89% | 17.72% | 0.91% | -49.89% | -31.85% | -40.82% | -25.16% | -7.36% | 3.35% | 22.60% | 19.62% | 55.67% | -3.14% |
| 当季期间费用占收入比同比增长率 | 3.90% | 56.44% | 96.49% | -49.89% | 1167.01% | -61.79% | -44.05% | -7.36% | -94.86% | 27.64% | -2.34% | 55.67% | -20.18% |
| 债务杠杆 | 1.20 | 1.24 | 1.25 | 1.32 | 1.36 | 1.58 | 1.86 | 1.74 | 1.80 | 2.22 | 2.78 | 3.28 | 3.26 |
| 生息负债率 | 0.00% | 0.00% | 0.73% | 5.67% | 6.72% | 14.12% | 25.31% | 25.33% | 29.30% | 37.89% | 44.75% | 52.61% | 51.54% |
| 资产负债率 | 16.69% | 19.22% | 19.79% | 24.39% | 26.25% | 36.66% | 46.36% | 42.41% | 44.48% | 55.03% | 64.01% | 69.54% | 69.28% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.06 | 0.56 | 0.58 | 1.11 | 1.91 | 1.87 | 2.13 | 3.03 | 3.47 | 3.58 | 3.26 |
| 生息债务占负债比率 | 0.00% | 0.00% | 3.71% | 23.23% | 25.62% | 38.51% | 54.61% | 59.72% | 65.87% | 68.85% | 69.91% | 75.65% | 74.39% |
| 每股现金保有额(元) | 3.21 | 2.14 | 1.80 | 2.57 | 2.09 | 1.36 | 1.43 | 1.61 | 1.50 | 1.60 | 1.18 | 0.81 | 0.60 |
| 存货环比增长率 | 6.86% | -4.94% | 4.80% | -3.97% | 4.45% | -2.94% | -2.74% | -8.61% | 8.56% | -3.50% | 12.12% | 5.04% | 2.09% |
| 应收帐款环比增长率 | -28.66% | 12.63% | 2.29% | 9.73% | -19.92% | 22.59% | 26.04% | 5.15% | -30.81% | -9.20% | 29.83% | 17.85% | -2.02% |
| 存货同比增长率 | 2.23% | -0.07% | 2.03% | -5.31% | -9.89% | -6.36% | -6.90% | 7.33% | 23.36% | 16.01% | 28.06% | 8.32% | 10.55% |
| 应收帐款同比增长率 | -9.82% | 1.24% | 10.19% | 35.78% | 30.12% | 12.42% | -16.73% | -14.23% | -3.87% | 36.13% | 49.63% | 30.19% | 20.44% |
| 预收帐款同比增长率 | 2.06% | 13.80% | 1.29% | 87.22% | 67.67% | 53.42% | -42.97% | 55.54% | -2.94% | 51.97% | 214.93% | -31.31% | 87.19% |
| 存货周转率 - 单期值 | 5.38 | 6.40 | 6.75 | 8.87 | 4.72 | 4.66 | 4.53 | 4.67 | 3.87 | 4.96 | 4.97 | 5.82 | 4.27 |
| 总资产周转率-单期值 | 0.98 | 1.15 | 1.42 | 1.52 | 1.08 | 1.01 | 0.95 | 1.03 | 1.15 | 1.26 | 1.28 | 1.26 | 0.78 |
| 净资产周转率-单期值 | 1.18 | 1.42 | 1.77 | 2.01 | 1.46 | 1.60 | 1.78 | 1.80 | 2.08 | 2.80 | 3.55 | 4.14 | 2.53 |
| 应收帐款周转率--单期值 | 7.15 | 5.60 | 7.08 | 8.69 | 5.92 | 4.05 | 4.50 | 6.03 | 6.93 | 5.78 | 5.16 | 5.80 | 3.91 |
| 流动资产周转率--单期值 | 1.65 | 1.98 | 2.20 | 2.61 | 1.79 | 1.64 | 1.57 | 1.74 | 1.78 | 2.04 | 2.29 | 2.40 | 1.51 |
| 固定资产周转率--单期值 | 3.74 | 4.53 | 4.97 | 6.06 | 3.71 | 3.17 | 2.84 | 2.97 | 3.22 | 3.92 | 3.84 | 3.28 | 1.89 |
| 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% |
| 税前利润同比增长率 | -6.24% | 18.23% | 83.81% | 194.23% | 26.83% | -7.24% | -32.60% | 21.64% | 1169.26% | 7169.03% | 6203.49% | 2752.60% | -2.43% |
| 每股营运资金(元) | 4.85 | 4.34 | 3.75 | 4.19 | 3.48 | 2.76 | 1.95 | 1.76 | 1.29 | 0.81 | 0.07 | (0.43) | (0.63) |
| 短期借款占营运资金的比例 | 0.00% | 0.00% | 1.72% | 3.66% | 4.40% | 18.01% | 55.23% | 68.69% | 126.13% | 314.11% | 4286.99% | -687.80% | -417.38% |
| 每股资本性支出(元) | 0.32 | 0.29 | 0.18 | 0.09 | 0.34 | 0.18 | 0.12 | 0.08 | 0.28 | 0.19 | 0.11 | 0.13 | 0.34 |
| 每股投入资本净额(元) | 8.68 | 7.87 | 7.15 | 8.08 | 6.91 | 5.94 | 5.84 | 6.06 | 6.08 | 6.60 | 6.24 | 5.49 | 5.19 |
| 每股经营活动产生的现金流(元) | 2.92 | 1.78 | 1.15 | 0.61 | 3.26 | 1.78 | 0.98 | 0.48 | 2.67 | 1.59 | 0.57 | 0.02 | 0.51 |
| 投资支出占收入之比 | 3.32% | 10.48% | 11.40% | 14.52% | 6.35% | 7.81% | 5.40% | 8.78% | 6.80% | 7.42% | 12.49% | 15.82% | 8.78% |
| 存货储存期(天) | 66.88 | 56.27 | 53.32 | 40.56 | 76.28 | 77.23 | 79.46 | 77.03 | 93.07 | 72.65 | 72.44 | 61.81 | 84.39 |
| 应付帐款付款期(天) | 56.05 | 61.43 | 50.00 | 39.47 | 63.20 | 90.37 | 85.09 | 56.34 | 49.92 | 70.23 | 64.48 | 45.61 | 70.78 |
| 应收帐款回收期(天) | 50.32 | 64.24 | 50.84 | 41.44 | 60.80 | 88.94 | 80.03 | 59.71 | 51.98 | 62.32 | 69.77 | 62.05 | 92.06 |
| 预付帐款占用期(天) | 10.38 | 9.34 | 7.13 | 7.10 | 10.95 | 5.32 | 3.65 | 5.17 | 2.45 | 11.89 | 3.62 | 5.63 | 6.79 |
| 预收帐款信用期(天) | 1.43 | 1.52 | 0.78 | 1.37 | 1.53 | 1.87 | 1.34 | 1.43 | 1.02 | 0.96 | 1.71 | 0.82 | 1.78 |
| 现金占总资产比例 | 31.13% | 22.12% | 20.48% | 26.17% | 24.27% | 17.32% | 18.96% | 21.75% | 20.62% | 19.95% | 15.27% | 11.88% | 9.54% |
| 存货占总资产比例 | 10.71% | 10.67% | 12.37% | 10.54% | 12.52% | 13.17% | 14.10% | 14.80% | 16.51% | 13.78% | 14.76% | 14.99% | 15.36% |
| 总资产同比增加比例 | 19.53% | 23.38% | 16.38% | 33.00% | 18.86% | -2.05% | -2.59% | 8.71% | 14.75% | 30.88% | 29.47% | 18.16% | 12.50% |
| 应付款项占总资产比例 | 8.97% | 11.65% | 11.60% | 10.25% | 10.37% | 15.42% | 15.10% | 10.82% | 8.86% | 13.32% | 13.13% | 11.06% | 12.88% |
| 应收款项占总资产比例 | 16.08% | 24.00% | 23.47% | 20.49% | 21.31% | 29.25% | 24.79% | 20.07% | 19.46% | 25.48% | 29.00% | 25.44% | 23.23% |
| 预收款项占总资产比例 | 0.46% | 0.57% | 0.36% | 0.68% | 0.54% | 0.62% | 0.42% | 0.48% | 0.38% | 0.39% | 0.71% | 0.34% | 0.45% |
| 预付款项占总资产比例 | 1.66% | 1.77% | 1.65% | 1.84% | 1.80% | 0.91% | 0.65% | 0.99% | 0.43% | 2.26% | 0.74% | 1.37% | 1.24% |
| 固定资产占总资产比例 | 26.29% | 25.39% | 28.61% | 25.12% | 29.11% | 31.91% | 33.51% | 34.81% | 35.76% | 32.07% | 33.32% | 38.51% | 41.03% |
| 无形资产占总资产比例 | 0.84% | 0.90% | 1.00% | 0.90% | 1.04% | 1.16% | 1.21% | 1.25% | 1.29% | 1.18% | 1.23% | 1.41% | 1.54% |
| 流动比例 | 4.28 | 3.68 | 3.46 | 3.21 | 2.84 | 2.24 | 1.72 | 1.64 | 1.42 | 1.19 | 1.01 | 0.90 | 0.84 |
| 速动比率 | 3.53 | 3.04 | 2.75 | 2.66 | 2.27 | 1.77 | 1.33 | 1.24 | 1.03 | 0.93 | 0.77 | 0.66 | 0.59 |
| 综合税率 | 5.06% | 5.17% | 5.29% | 5.25% | 5.84% | 5.30% | 4.15% | 3.80% | 4.49% | 5.19% | 7.10% | 2.94% | 1.93% |
| 实际所得税率 | 14.22% | 15.07% | 15.20% | 15.23% | 14.66% | 15.48% | 15.26% | 15.59% | 12.84% | 15.67% | 24.54% | 21.53% | 37.80% |
| 可持续增长率 | 30.66% | 35.10% | 43.90% | 50.62% | 44.37% | 39.77% | 31.79% | 23.94% | 55.81% | 70.16% | 73.58% | 41.90% | 4.44% |
| 净利润现金含量 | 114.99% | 92.53% | 89.23% | 91.38% | 120.71% | 109.52% | 139.40% | 210.42% | 123.37% | 91.13% | 61.07% | 13.19% | 402.21% |
| 主营业务收入现金含量 | 94.79% | 85.47% | 85.28% | 75.28% | 88.37% | 72.77% | 74.32% | 80.21% | 90.90% | 70.39% | 63.07% | 63.81% | 92.81% |
| 经营性现金周期(天) | 110.03 | 121.89 | 101.73 | 85.55 | 128.64 | 167.65 | 163.69 | 137.52 | 123.66 | 125.82 | 133.68 | 129.75 | 199.76 |
| 单位收入需投入现金 | 0.66 | 0.68 | 0.69 | 0.67 | 0.61 | 0.69 | 0.78 | 0.76 | 0.63 | 0.64 | 0.65 | 0.81 | 0.91 |
| 单位收入产生的现金 | 0.27 | 0.26 | 0.26 | 0.26 | 0.31 | 0.26 | 0.19 | 0.14 | 0.28 | 0.26 | 0.21 | 0.11 | 0.02 |
| 单位收入可用于增长的现金 | 0.24 | 0.22 | 0.22 | 0.22 | 0.28 | 0.23 | 0.16 | 0.10 | 0.25 | 0.23 | 0.19 | 0.03 | (0.05) |
| 市值环比增长 | 1.62% | 24.81% | -23.93% | -5.09% | 20.99% | 10.36% | 39.99% | 35.54% | 0.50% | -32.54% | 3.34% | 0.20% | 66.11% |
| 主评级建议 | 中性 | 优 买入 | 优异 强买 | 优异 强买 | 良 可关注 | 中性 | 回避 | 中性 | 优 待定 | 数据为空 | 数据为空 | 良 可关注 | 回避 |
| 次评级(敏感性) | 中性 | 中性 | 优异 强买 | 优异 强买 | 优异 强买 | 良 可关注 | 回避 | 中性 | 良 可关注 | 数据为空 | 数据为空 | 良 可关注 | 数据为空 |
| 浙江医药 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 时代新材 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 当季收盘价 | 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 | 11.94 | 14.05 |
| 赢利能力评分 | 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 | 61.37 | 63.90 | 57.00 |
| 成长能力评分 | 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 | 100.00 | 100.00 |
| 估值情况评分 | 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 | 50.73 | 49.31 |
| 信用情况评分 | 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 | 61.33 | 65.32 |
| 综合情况评价 | 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 | 68.16 | 70.52 | 68.43 |
| 报表期每股收益(元) | 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 | 0.05 | 0.02 |
| 预估全年每股收益(调整) | 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 | 0.23 | 0.19 |
| 每股净资产(元) | 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 | 1.91 | 1.89 |
| 每股自由现金流(元) | (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) | (0.50) | (0.32) |
| 当季净利润 | 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 | 0.07 | 0.04 |
| 当季主营业务收入 | 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 | 1.86 | 1.29 |
| 预估全年净利润(调整) | 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 | 0.47 | 0.48 | 0.39 |
| 预估全年主营业务收入 | 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 | 7.68 | 7.26 |
| 市净率 | 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 | 6.24 | 7.44 |
| 市销率(折算为全年数据) | 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 | 3.50 | 4.23 |
| 市盈率(调整) | 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 | 81.24 | 51.16 | 73.78 |
| 市盈率(含债去息税) | 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 | 71.65 | 50.50 | 75.03 |
| PER(以当期ROE为增长标准) | 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 | 6.46 | 4.53 | 8.12 |
| PEG(以3年均净利增长为标准) | 0.91 | 0.51 | 0.40 | 0.31 | 0.55 | 0.56 | 0.91 | 0.46 | 0.78 | 0.28 | 0.22 | 0.33 | 0.25 | 0.23 | 0.16 | 0.25 |
| PEG(以3年均收入增长为标准) | 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 | 2.06 | 1.42 | 2.28 |
| 预估总资产报酬率(调整) | 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% | 5.33% | 5.95% | 5.33% |
| 预估投入资本报酬率(调整) | 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% | 7.38% | 7.72% | 6.74% |
| 预估股东权益报酬率(调整) | 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% | 11.09% | 11.15% | 9.24% |
| 自由现金流与营业收入之比 | -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% | -32.65% | -51.40% |
| 二级市场自由现金收益率-报表期 | -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% | -3.65% | -2.08% |
| 总收入同比增长率 | 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% | 49.40% | 41.23% |
| 净利润同比增长率 | 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% | 42.97% | 11.39% |
| 当季收入同比增长率 | -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% | 55.65% | 41.23% |
| 当季净利润同比增长率 | 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% | 67.88% | 11.39% |
| 非经常项占比 | -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% | -41.53% | -52.84% |
| 净利润率(还原) | 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% | 4.78% | 4.19% |
| 税前利润率(还原) | 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% | 5.16% | 4.64% |
| 主营业务利润率 | 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% | 24.54% | 26.55% |
| 当季净利润率(还原) | 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% | 5.19% | 4.19% |
| 当季税前利润率(还原) | 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% | 5.52% | 4.64% |
| 当季主营业务利润率 | 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% | 23.15% | 26.55% |
| 当季权益报酬率(调整) | 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% | 2.52% | 1.51% |
| 经营性现金流同比增长率 | -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 | 数据为空 | 数据为空 |
| 综合业务利润率 | 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% | 24.54% | 26.55% |
| 当季综合业务利润率 | 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% | 23.15% | 26.55% |
| 总市值 | 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 | 24.40 | 28.71 |
| 总市值含债调整 | 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 | 26.78 | 30.62 |
| 资本性支出(亿) | 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 | 0.27 | 0.10 |
| 资本支出与销售收入比 | 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% | 8.45% | 7.70% |
| 总市值中的现金比例 | 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% | 1.61% | 1.28% |
| 生息负债与净资产比率 | 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% | 60.86% | 49.49% |
| 营业费用与收入之比 | 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% | 7.66% | 7.71% |
| 管理费用与收入之比 | 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% | 9.92% | 12.53% |
| 财务费用与收入之比 | 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% | 1.80% | 1.67% |
| 期间费用占收入比 | 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% | 19.38% | 21.91% |
| 当季期间费用占收入比 | 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% | 17.62% | 21.91% |
| 期间费用占收入比同比增长率 | -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% | 6.23% | 9.17% |
| 当季期间费用占收入比同比增长率 | -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% | 4.62% | 9.17% |
| 债务杠杆 | 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 | 2.05 | 1.89 |
| 生息负债率 | 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% | 29.70% | 26.20% |
| 资产负债率 | 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% | 51.20% | 47.07% |
| 每股生息负债(元) | 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 | 1.16 | 0.94 |
| 生息债务占负债比率 | 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% | 58.00% | 55.66% |
| 每股现金保有额(元) | 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 | 0.19 | 0.18 |
| 存货环比增长率 | 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% | -3.28% | 15.92% |
| 应收帐款环比增长率 | -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% | 24.24% | 25.68% |
| 存货同比增长率 | 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% | 8.65% | 25.33% |
| 应收帐款同比增长率 | 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% | 46.58% | 22.36% |
| 预收帐款同比增长率 | 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% | -65.20% | -91.20% |
| 存货周转率 - 单期值 | 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 | 3.81 | 3.39 |
| 总资产周转率-单期值 | 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 | 0.96 | 1.00 |
| 净资产周转率-单期值 | 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 | 1.96 | 1.88 |
| 应收帐款周转率--单期值 | 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 | 3.39 | 3.98 |
| 流动资产周转率--单期值 | 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 | 1.61 | 1.66 |
| 固定资产周转率--单期值 | 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 | 3.54 | 3.33 |
| 股本同比变动率 | 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% | 0.00% | 20.00% |
| 税前利润同比增长率 | 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% | 40.81% | 3.47% |
| 每股营运资金(元) | 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 | 0.69 | 0.70 |
| 短期借款占营运资金的比例 | 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% | 144.87% | 108.84% |
| 每股资本性支出(元) | 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 | 0.13 | 0.05 |
| 每股投入资本净额(元) | 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 | 3.02 | 2.82 |
| 每股经营活动产生的现金流(元) | 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) | (0.37) | (0.28) |
| 投资支出占收入之比 | 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% | 8.45% | 7.70% |
| 存货储存期(天) | 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 | 94.41 | 106.24 |
| 应付帐款付款期(天) | 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 | 49.56 | 55.60 |
| 应收帐款回收期(天) | 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 | 106.22 | 90.44 |
| 预付帐款占用期(天) | 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 | 22.36 | 8.72 |
| 预收帐款信用期(天) | 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 | 1.86 | 0.11 |
| 现金占总资产比例 | 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% | 4.90% | 5.06% |
| 存货占总资产比例 | 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% | 18.86% | 21.42% |
| 总资产同比增加比例 | 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% | 18.57% | 15.50% |
| 应付款项占总资产比例 | 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% | 9.90% | 11.21% |
| 应收款项占总资产比例 | 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% | 33.09% | 29.26% |
| 预收款项占总资产比例 | 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% | 0.58% | 0.03% |
| 预付款项占总资产比例 | 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% | 4.46% | 1.76% |
| 固定资产占总资产比例 | 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% | 27.11% | 29.85% |
| 无形资产占总资产比例 | 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% | 4.74% | 5.26% |
| 流动比例 | 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 | 1.37 | 1.48 |
| 速动比率 | 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 | 0.97 | 0.96 |
| 综合税率 | 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% | 0.67% | 0.92% |
| 实际所得税率 | 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% | 5.68% | 11.64% |
| 可持续增长率 | 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% | 9.39% | 7.88% |
| 净利润现金含量 | 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% | -686.95% | -1479.61% |
| 主营业务收入现金含量 | 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% | 59.23% | 59.95% |
| 经营性现金周期(天) | 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 | 225.73 | 204.07 |
| 单位收入需投入现金 | 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 | 0.87 | 0.88 |
| 单位收入产生的现金 | 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 | 0.05 | 0.05 |
| 单位收入可用于增长的现金 | (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) | (0.03) | (0.03) |
| 市值环比增长 | 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% | -15.02% | 74.10% |
| 主评级建议 | 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 | 中性 | 中性 |
| 次评级(敏感性) | 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 | 中性 | 中性 |
| 时代新材 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 建发股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 |
| 当季收盘价 | 6.68 | 11.33 | 14.14 | 12.96 | 11.22 | 14.33 | 10.24 | 6.38 | 5.56 | 14.33 | 22.74 | 26.76 | 28.81 | 19.09 | 13.87 | 8.19 | 5.44 |
| 赢利能力评分 | 75.64 | 80.52 | 91.14 | 66.15 | 55.64 | 41.93 | 40.68 | 46.21 | 61.70 | 67.95 | 52.49 | 42.66 | 41.84 | 53.87 | 54.94 | 50.47 | 39.61 |
| 成长能力评分 | 89.02 | 93.74 | 92.04 | 82.78 | 50.18 | 16.39 | 16.05 | 58.08 | 92.68 | 100.00 | 100.00 | 100.00 | 100.00 | 90.62 | 96.08 | 100.00 | 71.74 |
| 估值情况评分 | 77.06 | 81.48 | 80.07 | 58.33 | 53.96 | 59.99 | 63.27 | 80.88 | 90.07 | 79.91 | 66.77 | 59.13 | 60.35 | 50.56 | 77.95 | 81.47 | 85.05 |
| 信用情况评分 | 73.98 | 75.02 | 75.19 | 71.63 | 72.38 | 71.82 | 71.44 | 78.45 | 80.55 | 80.75 | 81.37 | 80.22 | 82.45 | 79.47 | 82.02 | 78.77 | 75.64 |
| 综合情况评价 | 80.60 | 85.11 | 87.89 | 70.29 | 54.15 | 39.00 | 39.24 | 60.64 | 80.58 | 82.80 | 74.13 | 68.72 | 68.86 | 67.18 | 76.45 | 76.97 | 64.02 |
| 报表期每股收益(元) | 0.47 | 0.63 | 0.36 | 0.86 | 0.56 | 0.33 | 0.11 | 0.50 | 0.44 | 0.61 | 0.22 | 1.03 | 0.66 | 0.52 | 0.18 | 0.70 | 0.40 |
| 预估全年每股收益(调整) | 0.75 | 1.73 | 2.76 | 0.85 | 0.65 | 0.46 | 0.45 | 0.51 | 0.76 | 1.59 | 1.14 | 0.77 | 0.77 | 0.79 | 0.83 | 0.63 | 0.48 |
| 每股净资产(元) | 2.99 | 5.38 | 5.04 | 4.61 | 4.20 | 4.22 | 3.98 | 4.34 | 4.24 | 7.82 | 7.55 | 7.47 | 6.80 | 4.90 | 4.91 | 4.80 | 4.49 |
| 每股自由现金流(元) | (1.11) | (0.38) | (0.15) | (0.62) | 2.40 | 3.63 | 1.43 | (0.07) | 0.64 | 1.33 | 0.21 | (2.45) | (1.24) | (0.94) | (2.78) | (0.61) | (1.44) |
| 当季净利润 | 2.75 | 3.39 | 4.48 | 3.63 | 2.91 | 2.68 | 1.42 | 0.77 | 1.26 | 2.68 | 1.52 | 2.57 | 1.34 | 2.08 | 1.13 | 1.84 | 0.57 |
| 当季主营业务收入 | 163.71 | 167.14 | 126.61 | 125.76 | 104.83 | 103.82 | 71.09 | 71.61 | 93.80 | 102.82 | 70.65 | 83.11 | 81.52 | 77.65 | 53.61 | 74.96 | 49.87 |
| 预估全年净利润(调整) | 16.83 | 21.45 | 34.35 | 10.51 | 8.07 | 5.72 | 5.58 | 6.33 | 9.44 | 11.01 | 7.89 | 5.33 | 5.29 | 4.89 | 5.11 | 3.90 | 2.95 |
| 预估全年主营业务收入 | 663.10 | 681.01 | 722.19 | 405.51 | 354.70 | 341.70 | 340.99 | 338.87 | 371.65 | 391.02 | 389.92 | 295.88 | 331.08 | 324.12 | 354.10 | 209.79 | 181.28 |
| 市净率 | 2.23 | 2.11 | 2.80 | 2.81 | 2.67 | 3.39 | 2.57 | 1.47 | 1.31 | 1.83 | 3.01 | 3.58 | 4.24 | 3.90 | 2.82 | 1.71 | 1.21 |
| 市销率(折算为全年数据) | 0.44 | 0.38 | 0.41 | 0.65 | 0.59 | 0.72 | 0.63 | 0.36 | 0.30 | 0.39 | 0.52 | 0.75 | 0.68 | 0.47 | 0.36 | 0.34 | 0.33 |
| 市盈率(调整) | 8.88 | 6.57 | 5.12 | 15.33 | 17.28 | 31.16 | 22.82 | 12.52 | 7.32 | 8.99 | 19.90 | 34.68 | 37.62 | 24.09 | 16.78 | 12.98 | 11.40 |
| 市盈率(含债去息税) | 15.50 | 11.10 | 8.07 | 22.80 | 22.51 | 38.13 | 35.24 | 18.01 | 10.88 | 13.05 | 24.51 | 39.13 | 36.32 | 28.29 | 23.65 | 17.94 | 18.15 |
| PER(以当期ROE为增长标准) | 0.67 | 0.42 | 0.22 | 1.24 | 1.49 | 3.61 | 3.39 | 1.54 | 0.65 | 0.72 | 1.82 | 3.66 | 3.27 | 1.85 | 1.59 | 1.34 | 1.73 |
| PEG(以3年均净利增长为标准) | 0.32 | 0.18 | 0.08 | 0.56 | 0.81 | 2.49 | 2.42 | 0.25 | 0.12 | 0.13 | 0.30 | 0.77 | 0.72 | 0.60 | 0.48 | 0.32 | 0.51 |
| PEG(以3年均收入增长为标准) | 0.48 | 0.33 | 0.22 | 0.91 | 1.12 | 2.03 | 1.88 | 0.61 | 0.33 | 0.37 | 0.70 | 1.40 | 1.08 | 0.87 | 0.64 | 0.54 | 0.67 |
| 预估总资产报酬率(调整) | 4.44% | 6.29% | 10.26% | 3.91% | 3.13% | 2.27% | 2.25% | 4.01% | 5.20% | 5.58% | 4.24% | 3.48% | 3.48% | 3.87% | 4.28% | 4.31% | 2.91% |
| 预估投入资本报酬率(调整) | 9.75% | 13.59% | 22.22% | 7.75% | 8.18% | 5.89% | 4.87% | 7.19% | 10.72% | 11.17% | 8.66% | 6.44% | 7.49% | 8.21% | 7.56% | 8.14% | 5.65% |
| 预估股东权益报酬率(调整) | 22.99% | 26.67% | 37.11% | 18.37% | 15.13% | 10.56% | 10.41% | 11.73% | 16.65% | 18.10% | 13.49% | 10.70% | 11.09% | 15.31% | 14.88% | 13.35% | 10.47% |
| 自由现金流与营业收入之比 | -5.42% | -1.60% | -1.47% | -1.89% | 10.65% | 25.81% | 24.93% | -0.24% | 2.99% | 5.28% | 2.09% | -5.71% | -4.02% | -4.40% | -32.01% | -1.81% | -6.58% |
| 二级市场自由现金收益率-报表期 | -5.67% | -1.20% | -0.45% | -2.17% | 9.40% | 13.52% | 6.14% | -0.48% | 4.54% | 4.67% | 0.57% | -6.42% | -3.04% | -2.81% | -10.32% | -3.66% | -8.89% |
| 总收入同比增长率 | 63.52% | 67.94% | 78.09% | 19.67% | 4.67% | 0.83% | 0.63% | 14.53% | 25.61% | 32.15% | 31.78% | 41.04% | 57.81% | 54.49% | 68.79% | 32.93% | 14.87% |
| 净利润同比增长率 | 51.65% | 92.35% | 216.56% | 70.71% | 28.32% | -2.62% | -7.07% | -12.38% | 20.09% | 31.19% | 35.37% | 63.88% | 81.77% | 65.94% | 45.27% | 103.85% | 76.89% |
| 当季收入同比增长率 | 56.16% | 60.98% | 78.09% | 75.63% | 11.77% | 0.98% | 0.63% | -13.84% | 15.07% | 32.41% | 31.78% | 10.86% | 63.46% | 45.96% | 68.79% | 85.37% | 30.90% |
| 当季净利润同比增长率 | -5.51% | 26.58% | 216.56% | 370.42% | 131.74% | -0.09% | -7.07% | -69.90% | -6.38% | 28.91% | 35.37% | 39.54% | 135.34% | 79.81% | 45.27% | 157.16% | 230.15% |
| 非经常项占比 | -4.03% | -0.53% | 4.41% | 1.51% | 3.19% | 7.29% | 9.01% | -1.96% | 2.13% | -2.68% | 1.38% | 30.35% | 38.19% | 40.19% | 11.43% | 12.39% | 12.62% |
| 净利润率(还原) | 2.37% | 2.64% | 3.31% | 2.46% | 2.26% | 2.11% | 1.85% | 1.78% | 2.00% | 2.45% | 2.14% | 1.79% | 1.38% | 1.53% | 1.87% | 1.78% | 1.57% |
| 税前利润率(还原) | 3.72% | 4.23% | 5.59% | 3.88% | 3.78% | 3.77% | 3.64% | 2.34% | 2.74% | 3.47% | 2.64% | 2.42% | 1.65% | 1.82% | 2.27% | 2.30% | 1.86% |
| 主营业务利润率 | 6.95% | 7.44% | 9.18% | 7.62% | 7.22% | 7.14% | 7.18% | 5.28% | 5.42% | 6.05% | 5.68% | 5.34% | 4.61% | 4.97% | 5.26% | 4.61% | 4.32% |
| 当季净利润率(还原) | 1.87% | 2.14% | 3.31% | 2.89% | 2.51% | 2.29% | 1.85% | 0.96% | 1.17% | 2.67% | 2.14% | 2.86% | 1.14% | 1.29% | 1.87% | 2.15% | 1.02% |
| 当季税前利润率(还原) | 2.80% | 3.20% | 5.59% | 4.08% | 3.81% | 3.85% | 3.64% | 0.87% | 1.38% | 4.04% | 2.64% | 4.40% | 1.36% | 1.51% | 2.27% | 3.09% | 1.24% |
| 当季主营业务利润率 | 6.08% | 6.12% | 9.18% | 8.51% | 7.35% | 7.11% | 7.18% | 4.75% | 4.25% | 6.31% | 5.68% | 7.19% | 4.04% | 4.77% | 5.26% | 5.14% | 3.99% |
| 当季权益报酬率(调整) | 4.69% | 5.43% | 6.84% | 6.44% | 5.72% | 4.77% | 2.61% | 1.88% | 1.95% | 5.21% | 2.88% | 4.16% | 1.90% | 3.03% | 3.29% | 5.46% | 2.07% |
| 经营性现金流同比增长率 | -164.35% | -105.17% | -102.95% | -138.16% | 115.68% | 234.53% | 437.26% | 数据为空 | 4150.64% | 1023.73% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | -110.50% | 数据为空 |
| 综合业务利润率 | 6.95% | 7.44% | 9.18% | 7.62% | 7.22% | 7.14% | 7.18% | 5.28% | 5.42% | 6.05% | 5.68% | 5.34% | 4.61% | 4.97% | 5.26% | 4.61% | 4.32% |
| 当季综合业务利润率 | 6.08% | 6.12% | 9.18% | 8.51% | 7.35% | 7.11% | 7.18% | 4.75% | 4.25% | 6.31% | 5.68% | 7.19% | 4.04% | 4.77% | 5.26% | 5.14% | 3.99% |
| 总市值 | 149.48 | 140.85 | 175.79 | 161.12 | 139.49 | 178.15 | 127.30 | 79.32 | 69.12 | 98.97 | 157.06 | 184.82 | 198.98 | 117.90 | 85.66 | 50.58 | 33.60 |
| 总市值含债调整 | 277.31 | 246.74 | 282.49 | 252.57 | 199.80 | 236.34 | 206.46 | 119.13 | 109.91 | 148.38 | 200.89 | 219.16 | 223.65 | 150.10 | 124.48 | 70.55 | 58.77 |
| 资本性支出(亿) | 3.39 | 2.26 | 1.29 | 4.85 | 3.48 | 2.22 | 1.54 | 8.21 | 7.45 | 5.00 | 2.11 | 11.65 | 8.92 | 7.04 | 3.91 | 3.16 | 0.83 |
| 资本支出与销售收入比 | 0.74% | 0.77% | 1.02% | 1.19% | 1.24% | 1.27% | 2.17% | 2.42% | 2.79% | 2.88% | 2.99% | 3.94% | 4.19% | 5.36% | 7.28% | 1.51% | 0.62% |
| 总市值中的现金比例 | 15.96% | 17.33% | 17.62% | 11.79% | 20.11% | 24.37% | 28.93% | 18.91% | 32.25% | 46.81% | 21.32% | 12.75% | 11.43% | 7.18% | 9.65% | 14.83% | 21.30% |
| 生息负债与净资产比率 | 190.80% | 158.45% | 170.19% | 159.47% | 115.41% | 110.79% | 160.10% | 73.87% | 77.34% | 91.52% | 84.07% | 66.58% | 52.56% | 106.40% | 128.01% | 67.38% | 90.88% |
| 营业费用与收入之比 | 2.70% | 2.65% | 2.62% | 3.23% | 2.79% | 2.73% | 2.65% | 2.61% | 2.16% | 2.11% | 2.27% | 2.45% | 2.27% | 2.54% | 2.32% | 2.04% | 2.03% |
| 管理费用与收入之比 | 0.23% | 0.21% | 0.26% | 0.33% | 0.26% | 0.27% | 0.33% | 0.22% | 0.21% | 0.20% | 0.26% | 0.36% | 0.24% | 0.26% | 0.33% | 0.36% | 0.33% |
| 财务费用与收入之比 | 0.31% | 0.35% | 0.71% | 0.18% | 0.38% | 0.37% | 0.56% | 0.10% | 0.31% | 0.27% | 0.51% | 0.11% | 0.47% | 0.36% | 0.35% | 0.02% | 0.25% |
| 期间费用占收入比 | 3.23% | 3.21% | 3.59% | 3.74% | 3.43% | 3.37% | 3.54% | 2.93% | 2.68% | 2.58% | 3.04% | 2.92% | 2.97% | 3.15% | 2.99% | 2.42% | 2.61% |
| 当季期间费用占收入比 | 3.28% | 2.92% | 3.59% | 4.42% | 3.54% | 3.26% | 3.54% | 3.88% | 2.87% | 2.26% | 3.04% | 2.79% | 2.67% | 3.26% | 2.99% | 2.07% | 2.92% |
| 期间费用占收入比同比增长率 | -5.83% | -4.84% | 1.40% | 27.56% | 28.16% | 30.81% | 16.49% | 0.49% | -9.69% | -18.19% | 1.57% | 20.70% | 13.71% | 29.68% | 33.89% | -11.48% | 14.92% |
| 当季期间费用占收入比同比增长率 | -7.30% | -10.33% | 1.40% | 14.10% | 23.36% | 44.04% | 16.49% | 38.79% | 7.37% | -30.65% | 1.57% | 34.74% | -8.39% | 28.07% | 33.89% | -49.05% | 15.78% |
| 债务杠杆 | 5.65 | 5.10 | 5.34 | 4.69 | 4.93 | 4.79 | 5.01 | 2.93 | 3.45 | 3.66 | 3.57 | 2.97 | 3.24 | 4.18 | 3.93 | 3.05 | 3.65 |
| 生息负债率 | 33.75% | 31.04% | 31.87% | 34.01% | 23.39% | 23.11% | 31.99% | 25.18% | 22.44% | 25.03% | 23.57% | 22.40% | 16.22% | 25.46% | 32.58% | 22.10% | 24.90% |
| 资产负债率 | 82.31% | 80.41% | 81.27% | 78.67% | 79.74% | 79.14% | 80.02% | 65.91% | 70.98% | 72.65% | 71.96% | 66.36% | 69.15% | 76.07% | 74.55% | 67.20% | 72.61% |
| 每股生息负债(元) | 5.71 | 8.52 | 8.58 | 7.36 | 4.85 | 4.68 | 6.37 | 3.20 | 3.28 | 7.15 | 6.35 | 4.97 | 3.57 | 5.21 | 6.29 | 3.23 | 4.08 |
| 生息债务占负债比率 | 41.01% | 38.61% | 39.22% | 43.23% | 29.33% | 29.21% | 39.97% | 38.21% | 31.62% | 34.46% | 32.76% | 33.75% | 23.46% | 33.47% | 43.70% | 32.89% | 34.29% |
| 每股现金保有额(元) | 1.07 | 1.96 | 2.49 | 1.53 | 2.26 | 3.49 | 2.96 | 1.21 | 1.79 | 6.71 | 4.85 | 3.41 | 3.29 | 1.37 | 1.34 | 1.21 | 1.16 |
| 存货环比增长率 | 12.87% | 5.34% | 15.13% | 15.60% | -0.80% | -4.12% | 116.90% | 2.99% | 3.48% | 1.46% | 12.71% | 9.06% | 4.30% | 4.04% | 20.48% | -4.50% | 5.86% |
| 应收帐款环比增长率 | -2.20% | 6.50% | 61.28% | -23.48% | 1.15% | -0.59% | 68.16% | -39.24% | 21.92% | -16.86% | 67.63% | -38.29% | 30.17% | 27.81% | 41.95% | -33.12% | -0.65% |
| 存货同比增长率 | 58.26% | 39.09% | 26.59% | 138.49% | 112.46% | 121.62% | 134.52% | 21.86% | 29.04% | 30.07% | 33.37% | 42.57% | 24.84% | 26.72% | 71.52% | 56.31% | 61.88% |
| 应收帐款同比增长率 | 28.55% | 32.96% | 24.10% | 29.40% | 2.73% | 23.82% | 3.56% | 3.23% | 4.86% | 11.96% | 72.11% | 45.74% | 57.95% | 20.55% | -6.18% | 7.95% | -6.00% |
| 预收帐款同比增长率 | 44.19% | 41.93% | 36.80% | 53.38% | 61.73% | 41.47% | 3.31% | -11.36% | -27.57% | -6.74% | 96.28% | 58.68% | 100.46% | 114.47% | 81.78% | 74.49% | 107.00% |
| 存货周转率 - 单期值 | 3.30 | 3.81 | 4.18 | 2.74 | 2.78 | 2.65 | 2.54 | 5.62 | 6.35 | 6.87 | 6.98 | 5.97 | 7.38 | 7.49 | 8.51 | 6.12 | 5.07 |
| 总资产周转率-单期值 | 1.75 | 2.00 | 2.16 | 1.51 | 1.38 | 1.36 | 1.38 | 2.14 | 2.05 | 1.98 | 2.10 | 1.93 | 2.18 | 2.56 | 2.97 | 2.32 | 1.79 |
| 净资产周转率-单期值 | 9.90 | 10.19 | 11.52 | 7.07 | 6.79 | 6.51 | 6.90 | 6.29 | 7.05 | 7.24 | 7.48 | 5.74 | 7.05 | 10.71 | 11.68 | 7.08 | 6.54 |
| 应收帐款周转率--单期值 | 57.18 | 57.43 | 64.86 | 58.74 | 39.31 | 38.31 | 38.01 | 63.51 | 42.32 | 54.28 | 45.01 | 57.25 | 39.53 | 50.38 | 70.35 | 59.16 | 34.19 |
| 流动资产周转率--单期值 | 2.15 | 2.35 | 2.83 | 1.84 | 1.63 | 1.60 | 2.15 | 2.87 | 2.65 | 2.69 | 3.11 | 2.66 | 3.27 | 3.69 | 4.76 | 3.08 | 2.59 |
| 固定资产周转率--单期值 | 187.99 | 199.52 | 216.75 | 102.20 | 109.04 | 105.90 | 104.00 | 30.57 | 34.20 | 35.67 | 35.28 | 26.33 | 30.04 | 29.27 | 30.09 | 11.78 | 10.27 |
| 股本同比变动率 | 80.00% | 0.00% | 0.00% | 0.00% | 0.00% | 80.00% | 80.00% | 80.00% | 80.00% | 11.83% | 11.83% | 11.83% | 11.83% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 45.79% | 75.97% | 172.86% | 102.77% | 54.10% | 19.90% | 45.56% | -12.50% | 39.27% | 58.24% | 38.06% | 67.92% | 80.87% | 66.31% | 42.19% | 92.44% | 62.81% |
| 每股营运资金(元) | 4.86 | 7.39 | 6.86 | 4.32 | 5.10 | 4.63 | 4.57 | 1.15 | 2.57 | 4.57 | 4.64 | 3.58 | 3.40 | 0.96 | 1.13 | 1.03 | 1.37 |
| 短期借款占营运资金的比例 | 30.34% | 30.03% | 40.99% | 66.70% | 15.55% | 16.69% | 19.08% | 75.88% | 27.52% | 67.26% | 50.70% | 54.30% | 34.25% | 281.12% | 396.29% | 199.96% | 205.21% |
| 每股资本性支出(元) | 0.15 | 0.18 | 0.10 | 0.39 | 0.28 | 0.18 | 0.12 | 0.66 | 0.60 | 0.72 | 0.31 | 1.69 | 1.29 | 1.14 | 0.63 | 0.51 | 0.14 |
| 每股投入资本净额(元) | 7.71 | 12.70 | 12.43 | 10.90 | 7.94 | 7.81 | 9.21 | 7.09 | 7.09 | 14.27 | 13.20 | 11.98 | 10.23 | 9.65 | 10.94 | 7.75 | 8.44 |
| 每股经营活动产生的现金流(元) | (0.96) | (0.20) | (0.05) | (0.23) | 2.68 | 3.81 | 1.55 | 0.60 | 1.24 | 2.05 | 0.52 | (0.76) | 0.05 | 0.20 | (2.15) | (0.10) | (1.30) |
| 投资支出占收入之比 | 1.39% | 1.72% | 1.18% | 3.06% | 3.85% | 5.12% | 11.23% | 3.44% | 3.92% | 3.73% | 4.33% | 6.30% | 6.51% | 8.70% | 8.53% | 3.09% | 2.19% |
| 存货储存期(天) | 109.07 | 94.46 | 86.03 | 131.57 | 129.48 | 135.67 | 141.93 | 64.02 | 56.73 | 52.39 | 51.58 | 60.31 | 48.81 | 48.04 | 42.31 | 58.83 | 70.95 |
| 应付帐款付款期(天) | 22.53 | 26.25 | 20.72 | 18.84 | 35.46 | 32.08 | 20.42 | 18.69 | 29.21 | 25.98 | 14.86 | 17.59 | 18.11 | 20.16 | 15.04 | 18.61 | 23.43 |
| 应收帐款回收期(天) | 6.30 | 6.27 | 5.55 | 6.13 | 9.16 | 9.40 | 9.47 | 5.67 | 8.51 | 6.63 | 8.00 | 6.29 | 9.11 | 7.15 | 5.12 | 6.09 | 10.53 |
| 预付帐款占用期(天) | 49.75 | 41.43 | 42.51 | 45.46 | 53.68 | 38.57 | 38.95 | 24.57 | 35.84 | 33.25 | 37.37 | 29.83 | 33.60 | 31.68 | 28.20 | 24.87 | 45.01 |
| 预收帐款信用期(天) | 33.46 | 27.14 | 25.92 | 27.41 | 43.38 | 38.10 | 40.13 | 21.39 | 25.60 | 23.54 | 33.97 | 27.64 | 39.68 | 30.45 | 19.06 | 24.56 | 36.15 |
| 现金占总资产比例 | 6.30% | 7.16% | 9.25% | 7.06% | 10.88% | 17.24% | 14.88% | 9.49% | 12.27% | 23.48% | 18.01% | 15.37% | 14.95% | 6.69% | 6.94% | 8.30% | 7.08% |
| 存货占总资产比例 | 48.80% | 48.00% | 46.43% | 50.21% | 45.29% | 46.76% | 49.62% | 35.81% | 30.25% | 26.92% | 28.15% | 30.30% | 28.00% | 32.29% | 32.94% | 36.07% | 33.74% |
| 总资产同比增加比例 | 46.85% | 35.50% | 35.29% | 70.08% | 41.90% | 27.56% | 33.06% | 3.11% | 19.47% | 56.03% | 56.05% | 69.69% | 50.42% | 37.22% | 48.83% | 22.70% | 36.69% |
| 应付款项占总资产比例 | 10.08% | 13.34% | 11.18% | 7.19% | 12.40% | 11.06% | 7.14% | 10.46% | 15.57% | 13.35% | 8.11% | 8.84% | 10.39% | 13.55% | 11.71% | 11.41% | 11.14% |
| 应收款项占总资产比例 | 3.58% | 4.07% | 3.89% | 3.00% | 4.09% | 4.15% | 4.24% | 3.95% | 5.65% | 4.27% | 5.45% | 3.94% | 6.44% | 5.95% | 4.94% | 4.59% | 6.13% |
| 预收款项占总资产比例 | 19.04% | 17.61% | 18.17% | 13.44% | 19.39% | 16.81% | 17.97% | 14.90% | 17.02% | 15.16% | 23.15% | 17.33% | 28.07% | 25.36% | 18.41% | 18.54% | 21.06% |
| 预付款项占总资产比例 | 22.26% | 21.05% | 22.94% | 17.35% | 18.78% | 13.29% | 13.62% | 13.75% | 19.11% | 17.08% | 20.40% | 14.99% | 19.28% | 21.29% | 21.96% | 15.25% | 21.40% |
| 固定资产占总资产比例 | 0.93% | 1.00% | 1.00% | 1.48% | 1.26% | 1.28% | 1.32% | 7.01% | 5.98% | 5.55% | 5.94% | 7.33% | 7.25% | 8.75% | 9.87% | 19.72% | 17.46% |
| 无形资产占总资产比例 | 0.55% | 0.62% | 0.63% | 0.79% | 0.83% | 0.85% | 0.87% | 3.25% | 3.31% | 3.07% | 3.32% | 4.06% | 4.12% | 4.96% | 5.60% | 0.52% | 0.42% |
| 流动比例 | 1.50 | 1.46 | 1.42 | 1.32 | 1.40 | 1.37 | 1.37 | 1.16 | 1.32 | 1.27 | 1.29 | 1.29 | 1.26 | 1.07 | 1.09 | 1.11 | 1.13 |
| 速动比率 | 0.65 | 0.64 | 0.66 | 0.51 | 0.66 | 0.62 | 0.57 | 0.54 | 0.77 | 0.82 | 0.81 | 0.74 | 0.79 | 0.58 | 0.59 | 0.53 | 0.61 |
| 综合税率 | 1.92% | 1.92% | 2.26% | 2.10% | 2.23% | 2.51% | 2.62% | 1.16% | 1.28% | 1.34% | 0.98% | 1.50% | 0.81% | 0.97% | 0.79% | 0.81% | 0.50% |
| 实际所得税率 | 23.71% | 23.28% | 25.43% | 19.99% | 24.28% | 26.32% | 29.65% | 15.53% | 20.04% | 21.50% | 14.55% | 17.43% | 12.57% | 12.57% | 15.55% | 17.43% | 14.19% |
| 可持续增长率 | 23.42% | 26.94% | 38.15% | 17.36% | 15.34% | 13.71% | 12.74% | 11.20% | 14.11% | 17.77% | 16.00% | 10.30% | 9.71% | 16.34% | 21.86% | 12.57% | 10.25% |
| 净利润现金含量 | -201.57% | -31.13% | -12.69% | -26.56% | 475.05% | 1157.52% | 1360.01% | 118.81% | 282.63% | 336.94% | 235.26% | -73.61% | 7.98% | 39.33% | -1177.49% | -14.53% | -321.47% |
| 主营业务收入现金含量 | 95.26% | 97.56% | 111.19% | 95.74% | 99.85% | 101.66% | 112.32% | 99.82% | 99.29% | 99.38% | 114.91% | 93.28% | 105.44% | 105.48% | 104.82% | 98.87% | 84.70% |
| 经营性现金周期(天) | 166.42 | 140.94 | 129.62 | 179.62 | 196.61 | 181.70 | 185.93 | 96.24 | 104.38 | 94.85 | 99.82 | 103.92 | 98.61 | 90.03 | 80.17 | 94.21 | 132.74 |
| 单位收入需投入现金 | 0.77 | 0.77 | 0.75 | 0.80 | 0.74 | 0.75 | 0.75 | 0.76 | 0.73 | 0.72 | 0.64 | 0.71 | 0.59 | 0.65 | 0.74 | 0.72 | 0.72 |
| 单位收入产生的现金 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| 单位收入可用于增长的现金 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.00 | 0.00 | 0.00 | (0.00) | (0.01) | (0.02) | (0.03) | (0.05) | 0.01 | 0.01 |
| 市值环比增长 | 6.13% | -19.87% | 9.10% | 15.51% | -21.70% | 39.94% | 60.50% | 14.75% | -30.16% | -36.98% | -15.02% | -7.12% | 68.77% | 37.64% | 69.35% | 50.55% | 7.94% |
| 主评级建议 | 良 可关注 | 优 买入 | 优 待定 | 中性 | 回避 | 回避 | 回避 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 中性 | 中性 | 良 可关注 | 良 可关注 | 中性 |
| 次评级(敏感性) | 中性 | 优 买入 | 优 待定 | 良 可关注 | 中性 | 回避 | 回避 | 回避 | 中性 | 良 可关注 | 良 可关注 | 中性 | 中性 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 |
| 建发股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 |