| 新华百货 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 29.04 | 35.9 | 32.82 | 29.5 | 28.39 | 25.49 | 18.28 | 14.11 | 10.55 | 12.91 | 16.92 | 20.67 | 28.17 | 26.36 | 19.43 | 14.36 | 9.87 |
| 赢利能力评分 | 94.02 | 98.09 | 100.00 | 100.00 | 97.14 | 90.00 | 89.03 | 83.70 | 69.86 | 62.58 | 60.87 | 55.65 | 55.25 | 70.07 | 80.81 | 68.55 | 44.13 |
| 成长能力评分 | 61.49 | 77.50 | 82.27 | 90.86 | 68.93 | 70.41 | 67.69 | 60.56 | 63.45 | 29.55 | 27.02 | 7.03 | 55.51 | 71.84 | 88.44 | 74.75 | 87.12 |
| 估值情况评分 | 49.15 | 44.11 | 51.66 | 66.57 | 52.99 | 47.82 | 61.92 | 68.79 | 74.73 | 68.12 | 67.60 | 61.76 | 57.89 | 60.09 | 59.66 | 75.34 | 76.63 |
| 信用情况评分 | 94.04 | 93.70 | 98.33 | 97.44 | 95.96 | 96.39 | 96.72 | 96.00 | 94.50 | 93.91 | 94.59 | 95.09 | 94.40 | 94.17 | 94.26 | 92.72 | 87.80 |
| 综合情况评价 | 71.42 | 77.17 | 81.62 | 88.32 | 76.17 | 72.92 | 75.17 | 72.49 | 70.06 | 53.97 | 52.39 | 42.13 | 57.96 | 69.40 | 78.87 | 73.63 | 69.48 |
| 报表期每股收益(元) | 1.04 | 0.80 | 0.57 | 0.44 | 1.11 | 0.80 | 0.54 | 0.27 | 0.63 | 0.51 | 0.51 | 0.29 | 0.62 | 0.60 | 0.46 | 0.26 | 0.44 |
| 预估全年每股收益(调整) | 1.04 | 1.11 | 1.16 | 1.78 | 1.08 | 0.93 | 0.87 | 0.79 | 0.58 | 0.46 | 0.61 | 0.58 | 0.56 | 0.74 | 0.88 | 0.81 | 0.45 |
| 每股净资产(元) | 5.20 | 4.93 | 4.68 | 5.69 | 5.21 | 4.89 | 4.61 | 4.45 | 4.15 | 4.02 | 5.61 | 5.86 | 5.54 | 5.35 | 5.20 | 5.93 | 5.61 |
| 每股自由现金流(元) | 1.13 | 1.07 | 0.26 | 0.50 | 1.78 | 0.99 | (0.10) | (0.00) | 1.13 | 0.44 | 0.24 | 0.04 | 1.31 | 0.58 | (0.02) | 0.00 | 1.29 |
| 当季净利润 | 0.49 | 0.48 | 0.43 | 0.76 | 0.53 | 0.45 | 0.47 | 0.47 | 0.20 | 0.25 | 0.27 | 0.36 | 0.03 | 0.17 | 0.24 | 0.33 | 0.10 |
| 当季主营业务收入 | 11.25 | 8.99 | 8.79 | 10.82 | 9.20 | 7.74 | 6.81 | 8.60 | 7.89 | 6.42 | 5.85 | 8.09 | 6.58 | 5.02 | 5.72 | 7.87 | 6.52 |
| 预估全年净利润(调整) | 2.15 | 2.31 | 2.41 | 3.07 | 1.87 | 1.60 | 1.50 | 1.37 | 1.01 | 0.79 | 0.75 | 0.71 | 0.69 | 0.91 | 1.09 | 1.00 | 0.56 |
| 预估全年主营业务收入 | 39.85 | 39.97 | 41.16 | 40.70 | 32.36 | 32.13 | 31.24 | 30.04 | 28.25 | 27.55 | 25.82 | 25.88 | 25.19 | 25.99 | 28.28 | 28.46 | 22.98 |
| 市净率 | 5.59 | 7.28 | 7.02 | 5.19 | 5.45 | 5.21 | 3.96 | 3.17 | 2.54 | 3.21 | 3.01 | 3.53 | 5.09 | 4.92 | 3.73 | 2.42 | 1.76 |
| 市销率(折算为全年数据) | 1.53 | 1.88 | 1.67 | 1.27 | 1.53 | 1.38 | 1.02 | 0.83 | 0.66 | 0.83 | 0.82 | 1.00 | 1.39 | 1.26 | 0.86 | 0.70 | 0.64 |
| 市盈率(调整) | 28.00 | 32.24 | 28.26 | 16.62 | 26.24 | 27.53 | 21.01 | 17.76 | 18.10 | 28.22 | 27.87 | 35.91 | 50.05 | 35.63 | 22.09 | 17.74 | 21.82 |
| 市盈率(含债去息税) | 28.00 | 32.24 | 28.26 | 16.62 | 26.24 | 27.53 | 21.01 | 17.76 | 18.10 | 28.84 | 28.38 | 35.91 | 49.38 | 35.21 | 21.89 | 19.10 | 23.47 |
| PER(以当期ROE为增长标准) | 1.40 | 1.52 | 1.28 | 0.66 | 1.26 | 1.49 | 1.19 | 1.11 | 1.28 | 2.50 | 2.67 | 3.84 | 4.81 | 2.62 | 1.40 | 1.53 | 2.91 |
| PEG(以3年均净利增长为标准) | 0.58 | 0.63 | 0.53 | 0.26 | 0.51 | 0.64 | 0.53 | 0.50 | 0.47 | 1.02 | 1.08 | 1.47 | 2.73 | 1.13 | 0.53 | 0.53 | 2.38 |
| PEG(以3年均收入增长为标准) | 1.69 | 1.93 | 1.57 | 0.95 | 2.17 | 2.33 | 1.95 | 1.90 | 1.23 | 2.10 | 2.47 | 3.11 | 3.02 | 2.01 | 1.05 | 0.91 | 1.16 |
| 预估总资产报酬率(调整) | 9.56% | 10.83% | 13.36% | 16.26% | 10.45% | 9.45% | 10.61% | 9.54% | 6.85% | 5.64% | 5.58% | 5.31% | 5.21% | 7.40% | 9.69% | 6.65% | 3.76% |
| 预估投入资本报酬率(调整) | 20.98% | 23.98% | 26.44% | 32.99% | 22.06% | 19.69% | 19.60% | 18.53% | 14.62% | 11.56% | 11.10% | 10.20% | 10.40% | 14.32% | 17.65% | 12.24% | 6.95% |
| 预估股东权益报酬率(调整) | 19.96% | 21.24% | 22.04% | 25.26% | 20.87% | 18.46% | 17.61% | 15.99% | 14.19% | 11.52% | 10.63% | 9.36% | 10.27% | 13.46% | 15.64% | 12.50% | 8.05% |
| 自由现金流与营业收入之比 | 5.88% | 7.80% | 2.79% | 7.97% | 9.53% | 7.38% | -1.10% | -0.05% | 6.91% | 3.73% | 2.10% | 0.59% | 6.44% | 3.82% | -0.21% | 0.00% | 6.93% |
| 二级市场自由现金收益率-报表期 | 3.80% | 2.91% | 0.80% | 1.69% | 6.26% | 3.80% | -0.53% | -0.02% | 9.80% | 3.08% | 1.27% | 0.18% | 4.42% | 2.04% | -0.11% | 0.00% | 9.92% |
| 总收入同比增长率 | 23.16% | 23.52% | 27.21% | 25.79% | 14.55% | 13.74% | 10.62% | 6.33% | 12.11% | 9.33% | 2.50% | 2.71% | 9.65% | 13.10% | 23.06% | 23.85% | 22.27% |
| 净利润同比增长率 | 12.25% | 20.01% | 25.82% | 60.35% | 77.45% | 56.87% | 48.54% | 32.08% | 41.07% | 19.61% | 11.21% | 9.25% | 39.80% | 64.51% | 93.11% | 72.39% | 37.43% |
| 当季收入同比增长率 | 22.26% | 16.19% | 28.99% | 25.79% | 16.63% | 20.53% | 16.54% | 6.33% | 19.98% | 27.82% | 2.21% | 2.71% | 0.92% | -7.22% | 22.00% | 23.85% | 20.81% |
| 当季净利润同比增长率 | -7.98% | 7.82% | -9.01% | 60.35% | 169.70% | 77.80% | 69.91% | 32.08% | 620.88% | 47.62% | 13.85% | 9.25% | -72.37% | 10.13% | 130.60% | 72.39% | 121.33% |
| 非经常项占比 | 0.06% | 0.29% | -0.51% | -1.00% | 3.09% | 3.84% | 2.45% | 1.97% | 8.73% | 5.52% | 3.14% | 6.21% | 13.19% | -0.87% | -0.85% | -2.75% | -2.76% |
| 净利润率(还原) | 5.20% | 5.66% | 5.91% | 6.91% | 5.60% | 5.61% | 5.78% | 5.33% | 3.45% | 3.94% | 4.22% | 3.92% | 2.75% | 3.48% | 3.70% | 4.23% | 2.26% |
| 税前利润率(还原) | 7.24% | 8.16% | 8.80% | 9.73% | 7.85% | 7.88% | 8.29% | 7.60% | 5.01% | 5.73% | 6.10% | 5.98% | 4.32% | 5.70% | 5.97% | 6.51% | 3.73% |
| 主营业务利润率 | 18.53% | 18.85% | 19.09% | 18.54% | 17.93% | 17.93% | 18.25% | 17.35% | 16.55% | 16.85% | 16.34% | 15.41% | 18.11% | 18.64% | 18.58% | 17.82% | 16.11% |
| 当季净利润率(还原) | 4.04% | 5.11% | 4.68% | 6.91% | 5.58% | 5.26% | 6.35% | 5.33% | 2.17% | 3.34% | 4.63% | 3.92% | 0.68% | 2.90% | 2.96% | 4.23% | 1.76% |
| 当季税前利润率(还原) | 4.89% | 6.77% | 7.66% | 9.73% | 7.78% | 7.08% | 9.16% | 7.60% | 3.17% | 4.92% | 6.27% | 5.98% | 0.41% | 4.96% | 5.22% | 6.51% | 3.00% |
| 当季主营业务利润率 | 17.71% | 18.32% | 19.77% | 18.54% | 17.95% | 17.27% | 19.39% | 17.35% | 15.78% | 17.94% | 17.64% | 15.41% | 16.63% | 18.79% | 19.63% | 17.82% | 15.08% |
| 当季权益报酬率(调整) | 4.57% | 4.61% | 4.37% | 7.76% | 5.83% | 4.93% | 5.69% | 6.01% | 2.11% | 3.20% | 4.00% | 4.62% | -1.17% | 2.60% | 3.69% | 4.59% | 1.54% |
| 经营性现金流同比增长率 | -2.35% | 34.34% | 数据为空 | 8977.54% | 56.00% | 110.46% | -135.77% | -83.06% | -3.76% | -28.81% | -14.55% | 数据为空 | -2.14% | -2.98% | -34.97% | -100.00% | 153.43% |
| 综合业务利润率 | 18.53% | 18.85% | 19.09% | 18.54% | 17.93% | 17.93% | 18.25% | 17.35% | 16.55% | 16.85% | 16.34% | 15.41% | 18.11% | 18.64% | 18.58% | 17.82% | 16.11% |
| 当季综合业务利润率 | 17.71% | 18.32% | 19.77% | 18.54% | 17.95% | 17.27% | 19.39% | 17.35% | 15.78% | 17.94% | 17.64% | 15.41% | 16.63% | 18.79% | 19.63% | 17.82% | 15.08% |
| 总市值 | 60.24 | 74.47 | 68.08 | 50.99 | 49.07 | 44.06 | 31.60 | 24.39 | 18.24 | 22.32 | 20.89 | 25.52 | 34.78 | 32.55 | 23.99 | 17.73 | 12.19 |
| 总市值含债调整 | 60.24 | 74.47 | 68.08 | 50.99 | 49.07 | 44.06 | 31.60 | 24.39 | 18.24 | 22.40 | 20.97 | 25.52 | 34.86 | 32.63 | 24.03 | 19.19 | 13.96 |
| 资本支出与销售收入比 | 2.00% | 0.64% | 0.54% | 0.32% | 0.40% | 0.37% | 0.30% | 0.17% | 0.38% | 0.46% | 0.39% | 0.13% | 2.05% | 2.61% | 3.19% | 0.00% | 2.59% |
| 总市值中的现金比例 | 17.17% | 12.18% | 12.24% | 17.85% | 17.78% | 17.09% | 17.47% | 24.06% | 32.15% | 21.01% | 21.00% | 17.82% | 13.16% | 10.15% | 9.93% | 22.97% | 33.49% |
| 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% | 0.00% | 1.15% | 1.15% | 0.00% | 1.17% | 1.21% | 0.62% | 19.93% | 25.55% |
| 营业费用与收入之比 | 8.37% | 7.53% | 6.98% | 6.33% | 7.67% | 7.34% | 6.60% | 6.51% | 7.54% | 7.66% | 6.92% | 6.08% | 8.96% | 9.25% | 9.66% | 8.94% | 10.37% |
| 管理费用与收入之比 | 2.96% | 3.24% | 3.41% | 2.55% | 2.54% | 2.82% | 3.51% | 3.39% | 4.10% | 3.55% | 3.42% | 3.36% | 4.78% | 3.59% | 2.83% | 2.28% | 4.31% |
| 财务费用与收入之比 | -0.03% | -0.09% | -0.10% | -0.07% | -0.13% | -0.12% | -0.15% | -0.14% | -0.10% | -0.09% | -0.10% | -0.02% | 0.06% | 0.10% | 0.13% | 0.10% | 0.22% |
| 期间费用占收入比 | 11.29% | 10.68% | 10.29% | 8.81% | 10.08% | 10.04% | 9.96% | 9.76% | 11.53% | 11.12% | 10.24% | 9.42% | 13.80% | 12.94% | 12.62% | 11.31% | 14.91% |
| 当季期间费用占收入比 | 12.82% | 11.54% | 12.10% | 8.81% | 10.17% | 10.20% | 10.22% | 9.76% | 12.61% | 13.02% | 11.37% | 9.42% | 16.22% | 13.83% | 14.41% | 11.31% | 13.80% |
| 期间费用占收入比同比增长率 | 11.99% | 6.38% | 3.24% | -9.70% | -12.62% | -9.68% | -2.71% | 3.55% | -16.40% | -14.10% | -18.82% | -16.71% | -7.44% | -15.67% | -20.18% | -21.97% | -12.98% |
| 当季期间费用占收入比同比增长率 | 26.06% | 13.22% | 18.38% | -9.70% | -19.32% | -21.69% | -10.11% | 3.55% | -22.25% | -5.84% | -21.06% | -16.71% | 17.56% | -4.07% | -18.02% | -21.97% | -24.02% |
| 债务杠杆 | 2.09 | 2.08 | 1.86 | 1.92 | 1.99 | 2.00 | 1.78 | 1.87 | 2.05 | 2.02 | 1.94 | 1.85 | 1.95 | 1.87 | 1.74 | 2.05 | 2.15 |
| 生息负债率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.57% | 0.60% | 0.00% | 0.60% | 0.65% | 0.36% | 9.71% | 11.90% |
| 资产负债率 | 52.07% | 52.02% | 46.19% | 47.90% | 49.67% | 50.06% | 43.75% | 46.63% | 51.27% | 50.39% | 48.43% | 45.88% | 48.73% | 46.43% | 42.66% | 51.28% | 53.41% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.05 | 0.06 | 0.00 | 0.06 | 0.06 | 0.03 | 1.18 | 1.43 |
| 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% | 0.00% | 1.13% | 1.23% | 0.00% | 1.23% | 1.40% | 0.84% | 18.93% | 22.29% |
| 每股现金保有额(元) | 4.99 | 4.37 | 4.02 | 5.26 | 5.05 | 4.36 | 3.19 | 3.40 | 3.39 | 2.71 | 3.55 | 3.68 | 3.71 | 2.68 | 1.93 | 3.30 | 3.30 |
| 存货环比增长率 | 2.97% | 33.86% | 2.50% | -7.66% | 5.57% | 26.49% | -0.87% | -11.79% | -0.71% | 13.61% | 2.29% | 0.68% | 9.98% | 14.16% | -17.25% | -10.21% | -4.92% |
| 应收帐款环比增长率 | -3.52% | 49.56% | 70.14% | -35.05% | -22.27% | 126.85% | 2.16% | 16.99% | -15.38% | -24.46% | 51.60% | 21.63% | -69.55% | 2.33% | -58.78% | 5.31% | -31.09% |
| 存货同比增长率 | 30.45% | 33.75% | 26.39% | 22.23% | 16.77% | 9.82% | -1.36% | 1.78% | 16.17% | 28.68% | 29.30% | 4.61% | -6.71% | -19.35% | -25.30% | -9.99% | 13.62% |
| 应收帐款同比增长率 | 59.46% | 28.46% | 94.84% | 16.99% | 110.74% | 129.43% | -23.60% | 13.37% | 17.86% | -57.58% | -42.54% | -84.38% | -86.47% | -69.39% | -69.82% | -11.15% | -7.38% |
| 预收帐款同比增长率 | 28.86% | 25.77% | 40.18% | 37.19% | 10.00% | 34.58% | 15.36% | 42.18% | 34.08% | 30.64% | 31.77% | 15.98% | 60.46% | 53.90% | 63.83% | 61.21% | 32.59% |
| 存货周转率 - 单期值 | 10.93 | 11.24 | 15.46 | 15.77 | 11.66 | 12.23 | 14.98 | 14.41 | 12.10 | 11.67 | 12.50 | 12.97 | 12.29 | 13.87 | 17.26 | 14.50 | 10.76 |
| 总资产周转率-单期值 | 1.77 | 1.87 | 2.28 | 2.16 | 1.81 | 1.90 | 2.20 | 2.09 | 1.92 | 1.96 | 1.92 | 1.93 | 1.89 | 2.11 | 2.52 | 1.89 | 1.55 |
| 净资产周转率-单期值 | 3.70 | 3.91 | 4.24 | 4.14 | 3.59 | 3.80 | 3.92 | 3.91 | 3.94 | 3.96 | 3.73 | 3.57 | 3.68 | 3.93 | 4.40 | 3.89 | 3.32 |
| 应收帐款周转率--单期值 | 179.59 | 173.79 | 267.67 | 450.34 | 232.51 | 179.46 | 395.91 | 388.80 | 427.76 | 353.00 | 249.98 | 379.76 | 449.70 | 141.26 | 157.28 | 65.25 | 55.48 |
| 流动资产周转率--单期值 | 2.61 | 3.01 | 3.30 | 3.28 | 2.77 | 3.28 | 3.70 | 3.45 | 3.34 | 3.54 | 3.47 | 3.50 | 3.71 | 4.61 | 4.59 | 3.88 | 3.19 |
| 固定资产周转率--单期值 | 15.59 | 16.09 | 16.85 | 16.19 | 12.66 | 12.71 | 12.16 | 11.55 | 10.71 | 10.48 | 9.62 | 9.74 | 9.22 | 8.39 | 9.05 | 5.83 | 4.69 |
| 股本同比变动率 | 20.00% | 20.00% | 20.00% | 0.00% | 0.00% | 0.00% | 40.00% | 40.00% | 40.00% | 40.00% | 0.00% | 0.00% | 0.00% | 0.00% | 20.00% | 20.00% | 20.00% |
| 税前利润同比增长率 | 11.70% | 23.72% | 31.31% | 58.88% | 71.97% | 52.33% | 47.48% | 24.60% | 30.48% | 6.27% | -0.23% | 6.73% | 32.74% | 65.44% | 86.88% | 69.03% | 66.37% |
| 每股营运资金(元) | 2.25 | 1.50 | 1.93 | 2.09 | 1.89 | 1.59 | 1.24 | 1.06 | 0.75 | 0.59 | 0.78 | 1.05 | 0.70 | 0.41 | 0.23 | (0.01) | (0.11) |
| 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% | 0.00% | 7.85% | 8.30% | 0.00% | 9.23% | 15.68% | 14.22% | -8588.59% | -968.33% |
| 每股资本性支出(元) | 0.38 | 0.09 | 0.05 | 0.02 | 0.07 | 0.05 | 0.03 | 0.01 | 0.06 | 0.05 | 0.04 | 0.01 | 0.42 | 0.39 | 0.35 | 0.00 | 0.48 |
| 每股投入资本净额(元) | 4.94 | 4.64 | 4.39 | 5.38 | 4.91 | 4.70 | 4.44 | 4.29 | 3.99 | 3.96 | 5.47 | 5.64 | 5.41 | 5.17 | 4.98 | 6.61 | 6.51 |
| 每股经营活动产生的现金流(元) | 1.51 | 1.16 | 0.31 | 0.52 | 1.86 | 1.04 | (0.07) | 0.01 | 1.19 | 0.49 | 0.28 | 0.05 | 1.73 | 0.97 | 0.33 | 0.00 | 1.77 |
| 投资支出占收入之比 | 36.69% | 16.34% | 3.31% | 4.97% | 6.62% | 5.67% | 7.05% | 6.45% | 2.79% | 3.51% | 4.87% | 0.13% | 7.44% | 9.80% | 12.84% | 0.00% | 3.22% |
| 存货储存期(天) | 32.93 | 32.02 | 23.29 | 22.83 | 30.86 | 29.45 | 24.03 | 24.98 | 29.75 | 30.84 | 28.79 | 27.76 | 29.28 | 25.95 | 20.86 | 24.83 | 33.46 |
| 应付帐款付款期(天) | 46.81 | 41.13 | 28.33 | 33.41 | 44.50 | 41.13 | 32.26 | 38.12 | 41.63 | 45.67 | 53.22 | 43.54 | 47.83 | 38.05 | 28.62 | 42.27 | 49.75 |
| 应收帐款回收期(天) | 2.00 | 2.07 | 1.34 | 0.80 | 1.55 | 2.01 | 0.91 | 0.93 | 0.84 | 1.02 | 1.44 | 0.95 | 0.80 | 2.55 | 2.29 | 5.52 | 6.49 |
| 预付帐款占用期(天) | 16.56 | 10.87 | 9.24 | 7.34 | 9.29 | 11.32 | 8.57 | 6.85 | 11.64 | 10.17 | 9.84 | 12.69 | 13.15 | 12.21 | 8.75 | 13.30 | 14.22 |
| 预收帐款信用期(天) | 32.60 | 33.12 | 23.68 | 27.74 | 31.16 | 32.76 | 22.26 | 27.40 | 32.45 | 28.39 | 23.34 | 22.37 | 27.13 | 23.04 | 16.18 | 17.54 | 18.54 |
| 现金占总资产比例 | 45.99% | 42.52% | 46.23% | 48.22% | 48.74% | 44.47% | 38.94% | 40.75% | 39.84% | 33.44% | 32.65% | 34.00% | 34.31% | 26.78% | 21.25% | 27.11% | 27.46% |
| 存货占总资产比例 | 13.08% | 13.39% | 11.84% | 11.03% | 12.60% | 12.61% | 11.91% | 11.83% | 13.12% | 13.87% | 12.74% | 12.51% | 12.46% | 12.25% | 11.81% | 10.65% | 11.99% |
| 总资产同比增加比例 | 25.65% | 25.92% | 27.16% | 31.07% | 21.66% | 20.79% | 5.48% | 7.68% | 10.29% | 13.63% | 19.93% | -10.99% | -10.23% | -16.04% | -18.90% | 3.51% | 8.72% |
| 应付款项占总资产比例 | 18.59% | 17.21% | 14.40% | 16.14% | 18.16% | 17.61% | 15.98% | 18.05% | 18.36% | 20.54% | 23.54% | 19.62% | 20.35% | 17.96% | 16.20% | 18.12% | 17.82% |
| 应收款项占总资产比例 | 1.15% | 1.26% | 1.00% | 0.56% | 0.91% | 1.24% | 0.65% | 0.63% | 0.53% | 0.65% | 0.90% | 0.60% | 0.49% | 1.74% | 1.88% | 3.40% | 3.26% |
| 预收款项占总资产比例 | 18.77% | 20.17% | 17.57% | 19.44% | 18.31% | 20.20% | 15.94% | 18.57% | 20.25% | 18.13% | 14.58% | 14.06% | 16.65% | 15.77% | 13.27% | 10.79% | 9.32% |
| 预付款项占总资产比例 | 6.58% | 4.55% | 4.70% | 3.55% | 3.79% | 4.85% | 4.25% | 3.24% | 5.13% | 4.58% | 4.35% | 5.72% | 5.60% | 5.76% | 4.95% | 5.70% | 5.09% |
| 固定资产占总资产比例 | 11.37% | 11.65% | 13.55% | 13.32% | 14.27% | 14.92% | 18.13% | 18.06% | 17.93% | 18.74% | 19.98% | 19.86% | 20.49% | 25.11% | 27.88% | 32.49% | 32.97% |
| 无形资产占总资产比例 | 2.12% | 2.12% | 2.52% | 2.41% | 2.57% | 2.72% | 3.23% | 3.23% | 3.19% | 3.67% | 3.54% | 3.88% | 3.64% | 3.93% | 4.38% | 3.89% | 3.97% |
| 流动比例 | 1.40 | 1.28 | 1.48 | 1.40 | 1.37 | 1.32 | 1.35 | 1.27 | 1.17 | 1.14 | 1.15 | 1.21 | 1.13 | 1.09 | 1.06 | 1.00 | 0.98 |
| 速动比率 | 1.15 | 1.02 | 1.22 | 1.17 | 1.11 | 1.07 | 1.07 | 1.02 | 0.92 | 0.87 | 0.89 | 0.94 | 0.88 | 0.82 | 0.78 | 0.78 | 0.75 |
| 综合税率 | 2.31% | 2.66% | 2.95% | 3.01% | 2.50% | 2.51% | 2.63% | 2.70% | 1.98% | 2.10% | 2.19% | 2.45% | 2.19% | 2.77% | 2.81% | 2.68% | 1.63% |
| 实际所得税率 | 20.26% | 22.32% | 24.34% | 22.34% | 20.73% | 20.42% | 21.04% | 22.96% | 22.49% | 21.99% | 21.73% | 25.65% | 29.67% | 32.52% | 32.68% | 31.25% | 30.06% |
| 可持续增长率 | 19.21% | 22.09% | 25.06% | 28.58% | 20.12% | 21.30% | 22.65% | 20.85% | 13.57% | 15.61% | 15.71% | 14.01% | 10.13% | 13.68% | 16.26% | 16.43% | 7.50% |
| 最大内部融资增长率 | 135.19% | 930.55% | 1618.91% | 10403731158367600.00% | 1930.69% | 1805.03% | 2648.83% | 77576257.85% | 743.27% | 398.29% | 308.65% | 229.47% | 57.43% | 45.92% | 31.79% | 142.00% | -21.56% |
| 净利润现金含量 | 145.82% | 145.02% | 55.26% | 118.60% | 167.62% | 129.55% | -13.20% | 2.09% | 190.66% | 96.56% | 54.83% | 16.33% | 279.47% | 162.22% | 71.36% | 0.00% | 399.26% |
| 主营业务收入现金含量 | 98.38% | 100.71% | 96.29% | 102.95% | 101.02% | 102.55% | 99.03% | 103.07% | 101.83% | 104.13% | 97.97% | 108.23% | 100.10% | 99.72% | 95.52% | 0.00% | 100.72% |
| 经营性现金周期(天) | 51.33 | 41.92 | 32.64 | 28.27 | 37.79 | 39.38 | 30.01 | 28.45 | 37.78 | 37.87 | 36.30 | 37.61 | 39.99 | 40.29 | 34.39 | 41.15 | 52.04 |
| 单位收入需投入现金 | 0.35 | 0.21 | 0.24 | 0.01 | 0.18 | 0.18 | 0.22 | 0.03 | 0.17 | 0.26 | 0.34 | 0.37 | 0.32 | 0.39 | 0.46 | 0.50 | 0.62 |
| 单位收入产生的现金 | 0.07 | 0.07 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 | 0.00 |
| 单位收入可用于增长的现金 | 0.05 | 0.06 | 0.07 | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.04 | 0.05 | 0.05 | 0.05 | 0.02 | 0.02 | 0.01 | 0.05 | (0.02) |
| 市值环比增长 | -19.11% | 9.38% | 33.51% | 3.91% | 11.38% | 39.44% | 29.55% | 33.74% | -18.28% | 6.82% | -18.14% | -26.62% | 6.87% | 35.67% | 35.31% | 45.49% | -4.73% |
| 主评级建议 | 良 可关注 | 良 可关注 | 优 买入 | 优异 强买 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 回避 | 回避 | 回避 | 中性 | 中性 | 良 可关注 | 良 可关注 | 中性 |
| 次评级(敏感性) | 中性 | 中性 | 良 可关注 | 优异 强买 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 数据为空 | 良 可关注 | 中性 | 回避 | 回避 | 回避 | 良 可关注 | 良 可关注 | 中性 |
| 新华百货 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 中新药业 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 当季收盘价 | 14.55 | 13.98 | 25.21 | 27.12 | 21.6 | 21.39 | 17.81 | 13.28 | 8.94 | 7.56 | 10.42 | 9.73 | 11.61 | 12.15 | 9.14 |
| 赢利能力评分 | 60.91 | 61.45 | 67.49 | 67.68 | 56.44 | 53.49 | 59.37 | 64.99 | 41.56 | 数据为空 | 71.03 | 71.62 | 25.00 | 55.12 | 25.00 |
| 成长能力评分 | 68.63 | 64.60 | 72.27 | 45.85 | 77.69 | 68.60 | 62.07 | 56.96 | 数据为空 | 数据为空 | 47.19 | 54.89 | 数据为空 | 4.05 | 6.96 |
| 估值情况评分 | 70.78 | 72.21 | 75.28 | 73.65 | 72.71 | 72.40 | 77.02 | 84.45 | 89.73 | 数据为空 | 43.42 | 44.34 | 74.91 | 75.01 | 56.49 |
| 信用情况评分 | 66.46 | 66.56 | 64.60 | 61.71 | 59.45 | 58.10 | 57.36 | 55.91 | 54.12 | 数据为空 | 53.80 | 52.47 | 52.17 | 53.82 | 53.01 |
| 综合情况评价 | 66.36 | 65.50 | 70.97 | 61.23 | 68.10 | 63.74 | 64.63 | 66.59 | 数据为空 | 数据为空 | 54.92 | 57.99 | 数据为空 | 42.15 | 27.96 |
| 报表期每股收益(元) | 0.40 | 0.33 | 0.51 | 0.30 | 0.70 | 0.61 | 0.42 | 0.25 | 0.49 | 0.48 | 0.40 | 0.13 | (0.19) | 0.11 | 0.16 |
| 预估全年每股收益(调整) | 0.30 | 0.29 | 0.61 | 0.57 | 0.46 | 0.35 | 0.40 | 0.46 | 0.25 | 数据为空 | (5.30) | (17.00) | (0.53) | 0.56 | (0.20) |
| 每股净资产(元) | 2.82 | 2.75 | 5.35 | 5.16 | 4.84 | 4.70 | 4.51 | 4.28 | 3.98 | 3.97 | 3.93 | 3.70 | 3.64 | 4.31 | 4.32 |
| 每股自由现金流(元) | 0.11 | 0.13 | 0.14 | 0.00 | 0.01 | (0.20) | (0.11) | (0.07) | 0.46 | 0.15 | (0.22) | (0.23) | 0.24 | 0.14 | 0.07 |
| 当季净利润 | 0.50 | 0.56 | 0.76 | 1.12 | 0.33 | 0.71 | 0.62 | 0.92 | 0.05 | 0.30 | 0.98 | 0.49 | (1.11) | (0.19) | 0.35 |
| 当季主营业务收入 | 9.38 | 9.16 | 8.79 | 7.41 | 8.21 | 7.10 | 6.72 | 6.78 | 5.85 | 5.68 | 5.80 | 6.32 | 5.75 | 4.88 | 6.02 |
| 预估全年净利润(调整) | 2.22 | 2.12 | 2.24 | 2.12 | 1.72 | 1.31 | 1.47 | 1.71 | 0.92 | 数据为空 | (19.60) | (62.86) | (1.94) | 2.07 | (0.74) |
| 预估全年主营业务收入 | 34.73 | 35.46 | 34.55 | 31.48 | 28.81 | 27.38 | 26.35 | 25.36 | 23.65 | 23.88 | 22.91 | 24.07 | 22.58 | 22.08 | 22.50 |
| 市净率 | 5.15 | 5.08 | 4.72 | 5.25 | 4.47 | 4.55 | 3.95 | 3.11 | 2.24 | 1.91 | 2.65 | 2.63 | 3.19 | 2.82 | 2.12 |
| 市销率(折算为全年数据) | 3.41 | 3.23 | 3.03 | 3.57 | 3.17 | 3.32 | 2.93 | 2.40 | 1.89 | 1.65 | 2.24 | 2.04 | 2.49 | 2.65 | 2.10 |
| 市盈率(调整) | 48.38 | 48.77 | 41.61 | 47.26 | 46.46 | 60.38 | 44.80 | 28.69 | 36.00 | 数据为空 | (1.97) | (0.57) | (22.07) | 21.68 | (45.42) |
| 市盈率(含债去息税) | 44.47 | 46.35 | 41.73 | 49.25 | 39.40 | 51.94 | 42.77 | 31.61 | 23.68 | 数据为空 | (2.55) | (0.75) | (98.64) | 21.14 | (127.99) |
| PER(以当期ROE为增长标准) | 4.03 | 4.38 | 3.75 | 4.67 | 3.90 | 6.53 | 4.83 | 3.07 | 3.57 | 数据为空 | (0.01) | (0.01) | 6.19 | 1.79 | 25.15 |
| PEG(以3年均净利增长为标准) | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | (0.07) | 0.48 |
| PEG(以3年均收入增长为标准) | 2.83 | 2.80 | 2.69 | 4.13 | 3.74 | 6.11 | 6.06 | 5.58 | (14.77) | 数据为空 | 0.95 | 0.76 | (31.38) | 8.95 | (42.53) |
| 预估总资产报酬率(调整) | 5.80% | 5.57% | 5.91% | 5.54% | 4.69% | 3.61% | 4.05% | 4.78% | 2.66% | 数据为空 | -57.90% | -184.40% | -5.60% | 5.79% | -2.05% |
| 预估投入资本报酬率(调整) | 8.12% | 8.12% | 8.42% | 8.02% | 6.84% | 5.30% | 6.58% | 7.97% | 4.45% | 数据为空 | -88.77% | -286.42% | -8.85% | 8.45% | -2.97% |
| 预估股东权益报酬率(调整) | 11.03% | 10.59% | 11.13% | 10.56% | 10.10% | 7.96% | 8.86% | 10.31% | 6.64% | 数据为空 | 299.87% | 126.59% | -15.92% | 11.79% | -5.09% |
| 自由现金流与营业收入之比 | 2.41% | 3.87% | 3.31% | 0.00% | 0.18% | -3.63% | -3.06% | -4.05% | 7.18% | 3.01% | -6.73% | -13.28% | 3.99% | 3.04% | 2.20% |
| 二级市场自由现金收益率-报表期 | 0.69% | 0.84% | 0.50% | 0.00% | 0.05% | -0.79% | -0.50% | -0.42% | 3.46% | 1.21% | -1.48% | -1.56% | 1.49% | 0.83% | 0.51% |
| 总收入同比增长率 | 20.57% | 23.08% | 19.94% | 9.28% | 21.79% | 15.74% | 11.38% | 7.22% | 4.73% | 5.76% | 1.46% | 6.59% | 5.05% | 2.70% | 4.64% |
| 净利润同比增长率 | 13.76% | 8.52% | 22.27% | 21.81% | 41.60% | 26.70% | 4.48% | 88.25% | 数据为空 | 331.01% | 142.97% | 91.81% | 数据为空 | 17.93% | 31.25% |
| 当季收入同比增长率 | 14.27% | 29.05% | 30.69% | 9.28% | 40.22% | 25.04% | 15.93% | 7.22% | 1.74% | 16.27% | -3.60% | 6.59% | 12.56% | -1.76% | -5.67% |
| 当季净利润同比增长率 | 49.01% | -21.26% | 22.96% | 21.81% | 578.58% | 134.92% | -37.01% | 88.25% | 数据为空 | 数据为空 | 179.96% | 91.81% | 数据为空 | 数据为空 | 63.05% |
| 非经常项占比 | 26.60% | 16.35% | 2.68% | 2.21% | 31.01% | 23.69% | 7.85% | 3.38% | 42.25% | 31.72% | 37.85% | 2.44% | -98.79% | 154.36% | 89.92% |
| 净利润率(还原) | 4.48% | 5.53% | 8.37% | 9.48% | 3.79% | 5.38% | 7.62% | 8.80% | 0.30% | 3.05% | 3.77% | 4.14% | -13.34% | -3.42% | -1.83% |
| 税前利润率(还原) | 5.80% | 7.29% | 9.92% | 10.76% | 4.07% | 5.52% | 7.40% | 9.25% | 0.84% | 3.62% | 4.42% | 4.63% | -6.82% | -2.34% | -0.57% |
| 主营业务利润率 | 37.77% | 38.98% | 42.45% | 47.38% | 37.54% | 38.86% | 42.23% | 44.02% | 36.93% | 38.04% | 38.83% | 36.87% | 34.28% | 33.82% | 34.52% |
| 当季净利润率(还原) | 1.64% | 0.51% | 7.44% | 9.48% | -0.21% | 1.11% | 6.43% | 8.80% | -8.06% | 1.53% | 3.36% | 4.14% | -42.38% | -7.30% | -0.74% |
| 当季税前利润率(还原) | 1.77% | 2.63% | 9.21% | 10.76% | 0.43% | 1.96% | 5.52% | 9.25% | -7.62% | 1.93% | 4.18% | 4.63% | -19.94% | -6.66% | -0.39% |
| 当季主营业务利润率 | 34.49% | 32.84% | 38.30% | 47.38% | 34.23% | 32.45% | 40.43% | 44.02% | 33.55% | 36.35% | 40.96% | 36.87% | 35.61% | 32.12% | 36.68% |
| 当季权益报酬率(调整) | 0.55% | 1.03% | 3.72% | 5.72% | 0.37% | 1.71% | 3.18% | 5.60% | -1.07% | 2.02% | 3.02% | 3.47% | -8.67% | -1.79% | -1.18% |
| 经营性现金流同比增长率 | 66.69% | 数据为空 | 数据为空 | 数据为空 | -46.45% | -174.29% | 数据为空 | 数据为空 | 673.77% | -7.72% | -299.69% | -343.51% | 数据为空 | 数据为空 | 数据为空 |
| 综合业务利润率 | 37.77% | 38.98% | 42.45% | 47.38% | 37.54% | 38.86% | 42.23% | 44.02% | 36.93% | 38.04% | 38.83% | 36.87% | 34.28% | 33.82% | 34.52% |
| 当季综合业务利润率 | 34.49% | 32.84% | 38.30% | 47.38% | 34.23% | 32.45% | 40.43% | 44.02% | 33.55% | 36.35% | 40.96% | 36.87% | 35.61% | 32.12% | 36.68% |
| 总市值 | 107.57 | 103.36 | 93.19 | 100.25 | 79.85 | 79.07 | 65.84 | 49.09 | 33.05 | 27.95 | 38.52 | 35.97 | 42.92 | 44.91 | 33.79 |
| 总市值含债调整 | 115.55 | 111.54 | 101.87 | 109.49 | 88.63 | 88.20 | 74.67 | 58.36 | 42.36 | 37.03 | 48.91 | 46.87 | 53.82 | 56.04 | 44.97 |
| 资本支出与销售收入比 | 1.59% | 1.78% | 2.07% | 1.82% | 2.72% | 1.88% | 2.12% | 0.92% | -0.60% | -0.30% | -0.73% | -2.60% | -3.10% | 0.07% | 1.60% |
| 总市值中的现金比例 | 3.46% | 4.27% | 3.91% | 3.93% | 4.57% | 4.10% | 5.32% | 6.41% | 10.94% | 9.19% | 7.18% | 7.03% | 8.31% | 7.01% | 8.97% |
| 生息负债与净资产比率 | 38.24% | 40.23% | 43.93% | 48.41% | 49.10% | 52.50% | 53.02% | 58.67% | 63.25% | 61.93% | 71.49% | 79.61% | 81.01% | 69.92% | 70.01% |
| 营业费用与收入之比 | 21.57% | 22.05% | 22.25% | 25.25% | 21.64% | 21.76% | 22.86% | 23.31% | 21.96% | 21.53% | 21.37% | 19.71% | 23.11% | 21.79% | 21.62% |
| 管理费用与收入之比 | 9.21% | 8.37% | 8.91% | 9.89% | 10.12% | 9.78% | 10.07% | 9.44% | 10.99% | 9.78% | 10.00% | 9.60% | 14.55% | 10.71% | 10.02% |
| 财务费用与收入之比 | 1.19% | 1.27% | 1.38% | 1.47% | 1.71% | 1.80% | 1.90% | 2.01% | 3.14% | 3.11% | 3.04% | 2.92% | 3.44% | 3.66% | 3.45% |
| 期间费用占收入比 | 31.97% | 31.69% | 32.53% | 36.61% | 33.47% | 33.34% | 34.83% | 34.76% | 36.09% | 34.41% | 34.41% | 32.24% | 41.10% | 36.16% | 35.09% |
| 当季期间费用占收入比 | 32.72% | 30.21% | 29.09% | 36.61% | 33.80% | 30.49% | 34.91% | 34.76% | 41.18% | 34.42% | 36.78% | 32.24% | 55.55% | 38.79% | 37.07% |
| 期间费用占收入比同比增长率 | -4.48% | -4.93% | -6.61% | 5.33% | -7.25% | -3.12% | 1.24% | 7.83% | -12.20% | -4.84% | -1.94% | -2.55% | -24.28% | -12.25% | -19.58% |
| 当季期间费用占收入比同比增长率 | -3.20% | -0.93% | -16.67% | 5.33% | -17.91% | -11.41% | -5.08% | 7.83% | -25.87% | -11.27% | -0.79% | -2.55% | -42.24% | 8.80% | -12.55% |
| 债务杠杆 | 1.84 | 1.87 | 1.92 | 2.00 | 2.05 | 2.08 | 2.18 | 2.26 | 2.34 | 2.30 | 2.33 | 2.49 | 2.58 | 2.25 | 2.28 |
| 生息负债率 | 20.80% | 21.50% | 22.90% | 24.15% | 23.94% | 25.19% | 24.31% | 25.92% | 27.04% | 26.95% | 30.70% | 31.98% | 31.39% | 31.11% | 30.77% |
| 资产负债率 | 45.60% | 46.55% | 47.88% | 50.11% | 51.24% | 52.02% | 54.14% | 55.83% | 57.25% | 56.49% | 57.06% | 59.83% | 61.25% | 55.51% | 56.05% |
| 每股生息负债(元) | 1.08 | 1.11 | 2.35 | 2.50 | 2.38 | 2.47 | 2.39 | 2.51 | 2.52 | 2.46 | 2.81 | 2.95 | 2.95 | 3.01 | 3.02 |
| 生息债务占负债比率 | 45.61% | 46.19% | 47.82% | 48.20% | 46.73% | 48.42% | 44.91% | 46.42% | 47.23% | 47.71% | 53.79% | 53.44% | 51.25% | 56.05% | 54.90% |
| 每股现金保有额(元) | 0.50 | 0.60 | 0.99 | 1.07 | 0.99 | 0.88 | 0.95 | 0.85 | 0.98 | 0.69 | 0.75 | 0.68 | 0.96 | 0.85 | 0.82 |
| 存货环比增长率 | 9.59% | -8.75% | 13.36% | 2.23% | 13.03% | -2.30% | 9.82% | -3.62% | 5.16% | -4.42% | 15.70% | -3.93% | -8.47% | -5.67% | -1.85% |
| 应收帐款环比增长率 | 2.40% | 13.22% | -4.15% | -3.09% | 0.20% | 24.23% | -1.12% | 11.00% | -0.24% | 4.47% | -5.11% | 20.44% | -12.22% | -10.90% | 5.02% |
| 存货同比增长率 | 15.89% | 19.53% | 27.97% | 23.97% | 16.88% | 8.74% | 6.38% | 12.07% | 11.72% | -2.75% | -4.03% | -18.58% | -19.47% | -26.62% | -21.77% |
| 应收帐款同比增长率 | 7.69% | 5.38% | 15.63% | 19.28% | 36.62% | 36.02% | 14.38% | 9.77% | 19.11% | 4.81% | -10.61% | -1.07% | -8.36% | -31.59% | -16.01% |
| 预收帐款同比增长率 | 99.67% | -41.38% | -56.33% | -29.01% | -34.57% | -30.18% | -12.78% | 2.82% | 31.63% | 13.01% | 22.98% | 43.64% | 42.55% | 20.98% | -1.92% |
| 存货周转率 - 单期值 | 3.57 | 3.91 | 3.28 | 3.08 | 3.45 | 3.62 | 3.21 | 3.28 | 3.34 | 3.48 | 3.15 | 3.95 | 3.71 | 3.35 | 3.19 |
| 总资产周转率-单期值 | 0.91 | 0.93 | 0.91 | 0.82 | 0.79 | 0.76 | 0.73 | 0.71 | 0.69 | 0.71 | 0.68 | 0.71 | 0.65 | 0.62 | 0.62 |
| 净资产周转率-单期值 | 1.66 | 1.74 | 1.75 | 1.65 | 1.61 | 1.57 | 1.58 | 1.60 | 1.61 | 1.63 | 1.58 | 1.76 | 1.68 | 1.39 | 1.41 |
| 应收帐款周转率--单期值 | 8.57 | 8.96 | 9.88 | 8.63 | 7.65 | 7.29 | 8.71 | 8.29 | 8.59 | 8.65 | 8.67 | 8.64 | 9.76 | 8.38 | 7.61 |
| 流动资产周转率--单期值 | 1.93 | 1.98 | 1.95 | 1.84 | 1.76 | 1.70 | 1.71 | 1.76 | 1.73 | 1.76 | 1.73 | 1.84 | 1.71 | 1.65 | 1.59 |
| 固定资产周转率--单期值 | 3.23 | 3.38 | 3.26 | 2.90 | 2.62 | 2.50 | 2.38 | 2.30 | 2.12 | 2.12 | 1.99 | 2.05 | 1.92 | 1.69 | 1.70 |
| 股本同比变动率 | 100.00% | 100.00% | 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 | 37.99% | 35.25% | 48.67% | 30.44% | 51.37% | 22.32% | -1.25% | 81.35% | -758.39% | 177.02% | 86.79% | 34.79% | -93.29% | 69.97% | 57.59% |
| 每股营运资金(元) | 0.32 | 0.35 | 0.40 | 0.05 | (0.22) | (0.27) | (0.64) | (0.98) | (1.49) | (1.25) | (1.31) | (1.80) | (1.56) | (0.59) | (0.54) |
| 短期借款占营运资金的比例 | 276.60% | 260.14% | 479.72% | 4049.45% | -936.98% | -820.38% | -332.56% | -227.33% | -147.54% | -146.19% | -125.55% | -82.88% | -95.44% | -264.47% | -291.93% |
| 每股资本性支出(元) | 0.07 | 0.06 | 0.09 | 0.04 | 0.21 | 0.11 | 0.08 | 0.02 | (0.04) | (0.01) | (0.02) | (0.04) | (0.19) | 0.00 | 0.05 |
| 每股投入资本净额(元) | 3.70 | 3.53 | 7.20 | 7.15 | 6.80 | 6.68 | 6.05 | 5.81 | 5.58 | 5.78 | 5.97 | 5.94 | 5.94 | 6.63 | 6.78 |
| 每股经营活动产生的现金流(元) | 0.19 | 0.19 | 0.24 | 0.04 | 0.23 | (0.10) | (0.03) | (0.06) | 0.42 | 0.13 | (0.24) | (0.27) | 0.05 | 0.14 | 0.12 |
| 投资支出占收入之比 | 2.70% | 1.91% | 2.53% | 1.96% | 3.95% | 2.27% | 2.13% | 0.92% | 2.44% | 2.33% | 3.13% | 2.34% | 2.80% | 3.29% | 3.08% |
| 存货储存期(天) | 100.76 | 91.95 | 109.84 | 116.74 | 104.46 | 99.41 | 112.11 | 109.67 | 107.80 | 103.38 | 114.23 | 91.15 | 96.96 | 107.49 | 112.98 |
| 应付帐款付款期(天) | 71.33 | 68.13 | 78.98 | 96.51 | 90.87 | 87.94 | 87.30 | 84.09 | 72.37 | 75.12 | 82.12 | 86.10 | 70.15 | 67.65 | 75.86 |
| 应收帐款回收期(天) | 42.01 | 40.19 | 36.43 | 41.71 | 47.04 | 49.40 | 41.32 | 43.41 | 41.93 | 41.63 | 41.53 | 41.66 | 36.87 | 42.96 | 47.32 |
| 预付帐款占用期(天) | 16.44 | 20.34 | 22.64 | 25.77 | 14.25 | 12.06 | 11.44 | 10.14 | 15.45 | 10.25 | 11.18 | 13.90 | 12.30 | 21.82 | 21.64 |
| 预收帐款信用期(天) | 4.66 | 1.08 | 0.95 | 1.88 | 2.81 | 2.39 | 2.85 | 3.29 | 5.24 | 3.93 | 3.76 | 3.37 | 4.17 | 3.76 | 3.11 |
| 现金占总资产比例 | 9.71% | 11.61% | 9.61% | 10.30% | 9.95% | 8.94% | 9.65% | 8.80% | 10.50% | 7.62% | 8.17% | 7.42% | 10.27% | 8.80% | 8.34% |
| 存货占总资产比例 | 15.59% | 14.34% | 15.77% | 13.79% | 14.07% | 12.59% | 12.87% | 11.89% | 12.82% | 12.46% | 12.98% | 11.14% | 11.38% | 12.07% | 12.60% |
| 总资产同比增加比例 | 4.62% | 4.96% | 4.39% | 6.90% | 6.45% | 7.57% | 7.29% | 4.98% | -0.79% | -5.82% | -6.84% | -8.83% | -0.98% | -8.65% | -9.03% |
| 应付款项占总资产比例 | 11.03% | 10.63% | 11.34% | 11.40% | 12.24% | 11.14% | 10.02% | 9.12% | 8.60% | 9.05% | 9.33% | 10.52% | 8.23% | 7.60% | 8.46% |
| 应收款项占总资产比例 | 12.36% | 12.17% | 10.79% | 11.16% | 12.01% | 12.13% | 9.74% | 10.00% | 9.36% | 9.59% | 9.14% | 9.56% | 7.79% | 8.62% | 9.52% |
| 预收款项占总资产比例 | 1.37% | 0.33% | 0.28% | 0.50% | 0.72% | 0.59% | 0.67% | 0.76% | 1.17% | 0.91% | 0.83% | 0.77% | 0.88% | 0.75% | 0.63% |
| 预付款项占总资产比例 | 2.54% | 3.17% | 3.25% | 3.04% | 1.92% | 1.53% | 1.31% | 1.10% | 1.84% | 1.23% | 1.27% | 1.70% | 1.44% | 2.45% | 2.41% |
| 固定资产占总资产比例 | 28.06% | 27.56% | 27.99% | 28.36% | 30.04% | 30.21% | 30.51% | 30.77% | 32.46% | 33.47% | 33.93% | 34.39% | 33.81% | 36.47% | 36.46% |
| 无形资产占总资产比例 | 5.29% | 5.16% | 5.22% | 5.17% | 5.44% | 5.48% | 5.52% | 5.27% | 5.52% | 5.71% | 5.73% | 5.69% | 4.95% | 6.43% | 6.39% |
| 流动比例 | 1.15 | 1.16 | 1.09 | 1.01 | 0.95 | 0.94 | 0.87 | 0.80 | 0.72 | 0.74 | 0.74 | 0.66 | 0.70 | 0.86 | 0.87 |
| 速动比率 | 0.76 | 0.82 | 0.72 | 0.71 | 0.65 | 0.68 | 0.61 | 0.58 | 0.49 | 0.51 | 0.50 | 0.46 | 0.49 | 0.57 | 0.58 |
| 综合税率 | 1.64% | 2.05% | 2.14% | 1.99% | 0.07% | 0.23% | -0.01% | 1.02% | -0.50% | 0.27% | -0.01% | 1.05% | 1.67% | 0.93% | 0.98% |
| 实际所得税率 | 9.05% | 10.75% | 9.70% | 6.19% | -7.53% | -4.83% | -7.58% | 0.80% | -17.36% | -4.77% | -6.32% | 2.42% | -80.20% | 6.07% | 4.81% |
| 可持续增长率 | 7.46% | 9.64% | 14.64% | 15.63% | 6.10% | 8.46% | 12.05% | 14.12% | 0.49% | 4.98% | 5.94% | 7.27% | -22.40% | -4.74% | -2.58% |
| 最大内部融资增长率 | 12.51% | 16.27% | 24.41% | 28.15% | 7.49% | 12.62% | 19.11% | 26.99% | 9.22% | 13.80% | 17.28% | 22.85% | -9.59% | -4.83% | -4.32% |
| 净利润现金含量 | 47.41% | 58.90% | 46.35% | 12.06% | 32.35% | -15.98% | -8.24% | -23.18% | 85.55% | 27.25% | -61.56% | -206.35% | -28.78% | 127.26% | 74.91% |
| 主营业务收入现金含量 | 83.05% | 88.90% | 99.43% | 94.89% | 93.14% | 87.64% | 86.34% | 72.50% | 99.08% | 92.26% | 94.91% | 89.85% | 96.50% | 97.85% | 92.69% |
| 经营性现金周期(天) | 146.53 | 142.70 | 147.60 | 160.03 | 161.65 | 173.81 | 169.12 | 167.72 | 158.16 | 166.33 | 173.09 | 156.00 | 158.11 | 163.99 | 174.06 |
| 单位收入需投入现金 | 0.83 | 0.82 | 0.80 | 0.77 | 0.85 | 0.84 | 0.82 | 0.79 | 0.88 | 0.85 | 0.85 | 0.86 | 0.91 | 0.89 | 0.88 |
| 单位收入产生的现金 | 0.06 | 0.07 | 0.09 | 0.11 | 0.05 | 0.07 | 0.09 | 0.10 | 0.03 | 0.05 | 0.06 | 0.05 | (0.07) | (0.02) | (0.00) |
| 单位收入可用于增长的现金 | 0.04 | 0.05 | 0.07 | 0.09 | 0.03 | 0.05 | 0.07 | 0.09 | 0.03 | 0.05 | 0.07 | 0.08 | (0.04) | (0.02) | (0.02) |
| 市值环比增长 | 4.08% | 10.91% | -7.04% | 25.56% | 0.98% | 20.10% | 34.11% | 48.55% | 18.25% | -27.45% | 7.09% | -16.19% | -4.44% | 32.93% | 13.97% |
| 主评级建议 | 中性 | 中性 | 良 可关注 | 中性 | 中性 | 中性 | 中性 | 中性 | 数据为空 | 数据为空 | 回避 | 回避 | 数据为空 | 回避 | 回避 |
| 次评级(敏感性) | 中性 | 中性 | 良 可关注 | 中性 | 数据为空 | 回避 | 中性 | 中性 | 数据为空 | 数据为空 | 数据为空 | 回避 | 数据为空 | 数据为空 | 回避 |
| 中新药业 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 五 粮 液 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 当季收盘价 | 34.63 | 34.33 | 24.23 | 28.17 | 31.66 | 20.91 | 19.73 | 15.92 | 13.34 | 16.7 | 18.22 | 24.2 | 45.45 | 42.45 |
| 赢利能力评分 | 100.00 | 100.00 | 100.00 | 98.10 | 100.00 | 93.92 | 89.90 | 90.32 | 89.06 | 88.54 | 87.35 | 91.08 | 87.79 | 88.54 |
| 成长能力评分 | 91.76 | 91.77 | 91.76 | 72.93 | 100.00 | 88.08 | 61.26 | 45.86 | 45.06 | 42.34 | 30.25 | 48.83 | 35.07 | 41.97 |
| 估值情况评分 | 54.66 | 60.42 | 69.52 | 54.06 | 40.63 | 44.14 | 38.72 | 49.57 | 45.73 | 35.59 | 31.11 | 27.98 | 10.83 | 12.18 |
| 信用情况评分 | 79.43 | 85.69 | 84.38 | 84.15 | 80.83 | 79.81 | 80.03 | 85.44 | 85.25 | 84.44 | 83.14 | 83.37 | 82.26 | 82.05 |
| 综合情况评价 | 84.75 | 86.51 | 88.71 | 77.58 | 84.20 | 78.73 | 66.59 | 64.33 | 62.64 | 58.93 | 49.07 | 53.14 | 34.61 | 37.28 |
| 报表期每股收益(元) | 1.16 | 0.89 | 0.60 | 0.40 | 0.85 | 0.61 | 0.42 | 0.33 | 0.48 | 0.42 | 0.34 | 0.27 | 0.39 | 0.35 |
| 预估全年每股收益(调整) | 1.17 | 1.26 | 1.20 | 1.02 | 0.85 | 0.69 | 0.58 | 0.60 | 0.48 | 0.47 | 0.45 | 0.52 | 0.39 | 0.40 |
| 每股净资产(元) | 4.84 | 4.62 | 4.30 | 4.26 | 3.84 | 3.60 | 3.39 | 3.35 | 3.02 | 2.96 | 2.88 | 2.80 | 2.54 | 2.50 |
| 每股自由现金流(元) | 1.91 | 1.18 | 0.77 | 0.53 | 1.34 | 1.23 | 0.45 | 0.30 | 0.49 | 0.47 | 0.30 | 0.31 | 0.37 | 0.50 |
| 当季净利润 | 10.00 | 11.34 | 7.38 | 15.23 | 9.45 | 6.95 | 3.44 | 12.61 | 2.21 | 2.94 | 2.88 | 10.08 | 1.45 | 1.80 |
| 当季主营业务收入 | 40.70 | 38.95 | 30.83 | 44.94 | 31.00 | 26.89 | 20.02 | 33.39 | 13.54 | 19.81 | 15.11 | 30.86 | 12.85 | 17.00 |
| 预估全年净利润(调整) | 44.30 | 47.73 | 45.55 | 38.87 | 32.25 | 26.06 | 22.20 | 22.94 | 18.35 | 17.95 | 17.07 | 19.87 | 14.72 | 15.20 |
| 预估全年主营业务收入 | 155.41 | 159.00 | 157.88 | 149.78 | 111.29 | 96.83 | 92.16 | 85.83 | 79.33 | 79.78 | 77.58 | 75.14 | 73.29 | 74.95 |
| 市净率 | 7.16 | 7.44 | 5.63 | 6.61 | 8.24 | 5.81 | 5.81 | 4.75 | 4.42 | 5.64 | 6.33 | 8.63 | 17.92 | 16.99 |
| 市销率(折算为全年数据) | 8.48 | 8.22 | 5.85 | 7.16 | 10.83 | 8.21 | 8.14 | 7.05 | 6.39 | 7.95 | 8.92 | 12.23 | 23.55 | 21.51 |
| 市盈率(调整) | 29.68 | 27.30 | 20.19 | 27.51 | 37.27 | 30.46 | 33.73 | 26.34 | 27.60 | 35.32 | 40.52 | 46.24 | 117.22 | 106.03 |
| 市盈率(含债去息税) | 29.68 | 27.30 | 20.19 | 27.51 | 37.27 | 30.46 | 33.73 | 26.34 | 27.60 | 35.32 | 40.52 | 46.24 | 117.22 | 106.03 |
| PER(以当期ROE为增长标准) | 1.23 | 1.08 | 0.83 | 1.31 | 1.68 | 1.63 | 2.05 | 1.58 | 1.73 | 2.25 | 2.69 | 2.71 | 7.67 | 6.75 |
| PEG(以3年均净利增长为标准) | 0.65 | 0.55 | 0.43 | 0.68 | 0.89 | 1.00 | 1.43 | 1.06 | 0.84 | 1.11 | 1.36 | 1.28 | 5.14 | 4.39 |
| PEG(以3年均收入增长为标准) | 1.01 | 0.90 | 0.67 | 0.99 | 2.34 | 3.10 | 4.28 | 5.05 | 3.67 | 4.58 | 6.03 | 8.24 | 21.69 | 17.23 |
| 预估总资产报酬率(调整) | 15.45% | 19.34% | 19.60% | 17.04% | 15.47% | 13.78% | 13.37% | 15.96% | 13.60% | 13.62% | 13.67% | 15.94% | 12.72% | 12.65% |
| 预估投入资本报酬率(调整) | 25.03% | 27.72% | 28.67% | 24.48% | 22.64% | 19.56% | 19.48% | 18.13% | 16.14% | 16.08% | 15.71% | 18.78% | 15.39% | 16.15% |
| 预估股东权益报酬率(调整) | 24.07% | 25.26% | 24.45% | 20.95% | 22.15% | 18.66% | 16.44% | 16.68% | 15.98% | 15.69% | 15.04% | 17.10% | 15.29% | 15.70% |
| 自由现金流与营业收入之比 | 46.60% | 39.01% | 38.33% | 44.59% | 45.55% | 57.93% | 32.09% | 33.60% | 23.53% | 27.02% | 24.43% | 37.84% | 19.35% | 31.61% |
| 二级市场自由现金收益率-报表期 | 5.67% | 3.55% | 3.27% | 1.93% | 4.26% | 5.96% | 2.32% | 2.04% | 3.99% | 2.99% | 1.71% | 1.32% | 0.83% | 1.20% |
| 总收入同比增长率 | 39.64% | 42.87% | 41.86% | 34.59% | 40.29% | 22.06% | 16.18% | 8.19% | 8.25% | 8.86% | 5.86% | 2.53% | -0.78% | 1.47% |
| 净利润同比增长率 | 35.46% | 47.67% | 40.91% | 20.78% | 79.20% | 44.67% | 23.83% | 25.05% | 23.27% | 20.02% | 13.23% | 35.46% | 25.54% | 29.98% |
| 当季收入同比增长率 | 31.30% | 44.87% | 53.99% | 34.59% | 128.85% | 35.70% | 32.49% | 8.19% | 5.36% | 16.54% | 13.36% | 2.53% | -10.14% | 9.09% |
| 当季净利润同比增长率 | 5.77% | 63.28% | 114.72% | 20.78% | 327.15% | 136.64% | 19.54% | 25.05% | 52.93% | 63.26% | -28.12% | 35.46% | -4.38% | -9.97% |
| 非经常项占比 | -1.04% | 0.33% | 0.61% | 0.35% | 0.82% | 0.64% | 0.93% | 0.09% | -1.76% | -1.82% | -2.13% | 0.07% | -0.29% | 0.31% |
| 净利润率(还原) | 28.49% | 29.55% | 29.75% | 33.79% | 28.96% | 28.52% | 29.87% | 37.73% | 23.12% | 24.51% | 28.66% | 32.65% | 20.05% | 21.86% |
| 税前利润率(还原) | 39.34% | 40.72% | 40.91% | 46.31% | 41.12% | 39.27% | 40.17% | 49.70% | 30.62% | 32.41% | 37.85% | 43.77% | 29.74% | 32.61% |
| 主营业务利润率 | 59.75% | 58.05% | 58.95% | 61.81% | 58.14% | 55.60% | 55.39% | 60.58% | 47.26% | 47.49% | 51.61% | 54.50% | 45.96% | 48.01% |
| 当季净利润率(还原) | 25.51% | 29.16% | 23.85% | 33.79% | 30.10% | 25.84% | 16.75% | 37.73% | 16.36% | 14.87% | 20.52% | 32.65% | 11.56% | 10.91% |
| 当季税前利润率(还原) | 35.43% | 40.34% | 33.04% | 46.31% | 45.92% | 37.49% | 24.28% | 49.70% | 21.96% | 19.77% | 25.77% | 43.77% | 16.26% | 16.26% |
| 当季主营业务利润率 | 64.53% | 56.31% | 54.77% | 61.81% | 64.71% | 56.01% | 46.73% | 60.58% | 46.13% | 37.94% | 45.70% | 54.50% | 36.28% | 35.33% |
| 当季权益报酬率(调整) | 5.75% | 6.49% | 4.47% | 9.37% | 6.40% | 5.09% | 2.56% | 9.90% | 1.96% | 2.63% | 2.89% | 9.47% | 1.59% | 1.99% |
| 经营性现金流同比增长率 | 27.24% | -1.12% | 66.65% | 74.23% | 206.90% | 160.90% | 57.37% | 4.74% | 18.44% | -11.14% | -25.20% | 11.00% | 24.64% | 75.26% |
| 综合业务利润率 | 59.75% | 58.05% | 58.95% | 61.81% | 58.14% | 55.60% | 55.39% | 60.58% | 47.26% | 47.49% | 51.61% | 54.50% | 45.96% | 48.01% |
| 当季综合业务利润率 | 64.53% | 56.31% | 54.77% | 61.81% | 64.71% | 56.01% | 46.73% | 60.58% | 46.13% | 37.94% | 45.70% | 54.50% | 36.28% | 35.33% |
| 总市值 | 1314.54 | 1303.16 | 919.76 | 1069.32 | 1201.80 | 793.74 | 748.94 | 604.32 | 506.38 | 633.93 | 691.63 | 918.62 | 1725.27 | 1611.39 |
| 总市值含债调整 | 1314.54 | 1303.16 | 919.76 | 1069.32 | 1201.80 | 793.74 | 748.94 | 604.32 | 506.38 | 633.93 | 691.63 | 918.62 | 1725.27 | 1611.39 |
| 资本支出与销售收入比 | 2.97% | 2.75% | 3.10% | 3.00% | 8.85% | 2.41% | 3.17% | 3.16% | 1.34% | 1.21% | 1.61% | 0.13% | 3.38% | 2.98% |
| 总市值中的现金比例 | 10.75% | 8.80% | 10.81% | 8.92% | 6.28% | 8.27% | 6.47% | 11.74% | 11.70% | 9.21% | 7.50% | 5.69% | 2.35% | 2.91% |
| 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 营业费用与收入之比 | 11.60% | 9.04% | 10.21% | 7.82% | 10.46% | 9.63% | 9.07% | 6.03% | 11.23% | 9.76% | 8.97% | 6.20% | 10.68% | 9.47% |
| 管理费用与收入之比 | 10.05% | 9.21% | 8.85% | 7.94% | 7.54% | 7.52% | 6.91% | 5.18% | 7.42% | 6.66% | 6.42% | 5.04% | 6.79% | 6.61% |
| 财务费用与收入之比 | -1.24% | -0.92% | -1.02% | -0.27% | -0.99% | -0.82% | -0.76% | -0.33% | -2.02% | -1.33% | -1.63% | -0.51% | -1.26% | -0.68% |
| 期间费用占收入比 | 20.41% | 17.33% | 18.03% | 15.50% | 17.01% | 16.33% | 15.22% | 10.88% | 16.64% | 15.09% | 13.76% | 10.73% | 16.22% | 15.41% |
| 当季期间费用占收入比 | 29.10% | 15.97% | 21.73% | 15.50% | 18.79% | 18.53% | 22.45% | 10.88% | 24.17% | 18.17% | 19.93% | 10.73% | 20.02% | 19.07% |
| 期间费用占收入比同比增长率 | 19.99% | 6.16% | 18.47% | 42.37% | 2.26% | 8.22% | 10.64% | 1.40% | 2.59% | -2.08% | -1.55% | -23.76% | -16.04% | -15.55% |
| 当季期间费用占收入比同比增长率 | 54.88% | -13.78% | -3.22% | 42.37% | -22.26% | 1.93% | 12.66% | 1.40% | 20.70% | -4.69% | 45.08% | -23.76% | -15.78% | 16.90% |
| 债务杠杆 | 1.56 | 1.41 | 1.42 | 1.41 | 1.43 | 1.38 | 1.29 | 1.13 | 1.18 | 1.17 | 1.14 | 1.17 | 1.20 | 1.27 |
| 生息负债率 | 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% |
| 资产负债率 | 35.95% | 29.03% | 29.71% | 29.06% | 30.07% | 27.78% | 22.42% | 11.46% | 15.12% | 14.79% | 12.43% | 14.61% | 16.81% | 21.02% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 生息债务占负债比率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 每股现金保有额(元) | 3.72 | 3.02 | 2.62 | 2.51 | 1.99 | 1.73 | 1.28 | 1.87 | 1.56 | 1.54 | 1.37 | 1.38 | 1.07 | 1.24 |
| 存货环比增长率 | 12.53% | 0.07% | 6.73% | 8.04% | 6.51% | 1.38% | 54.45% | 0.38% | 8.42% | 1.28% | 8.65% | -3.59% | 10.76% | -1.83% |
| 应收帐款环比增长率 | -6.25% | -21.55% | 14.35% | 3.34% | -53.05% | 170.03% | 95.66% | 701.09% | -74.60% | 23.70% | -73.50% | 814.52% | -88.70% | 462.79% |
| 存货同比增长率 | 29.85% | 22.91% | 24.51% | 80.18% | 67.40% | 70.41% | 70.23% | 19.75% | 15.01% | 17.49% | 13.88% | 17.22% | 19.75% | 14.44% |
| 应收帐款同比增长率 | -13.09% | -56.47% | 49.83% | 156.36% | 1887.25% | 974.86% | 392.38% | -33.32% | -23.87% | -66.12% | 54.16% | -0.65% | 8.50% | 3.28% |
| 预收帐款同比增长率 | 62.41% | 73.77% | 1807.58% | 2552.07% | 315.63% | 499.67% | -20.19% | -57.65% | 47.97% | -12.90% | 1.23% | 105.31% | 105.68% | 152.59% |
| 存货周转率 - 单期值 | 1.08 | 1.33 | 1.28 | 1.20 | 1.11 | 1.12 | 1.09 | 1.34 | 1.74 | 1.90 | 1.70 | 1.69 | 1.87 | 2.05 |
| 总资产周转率-单期值 | 0.54 | 0.64 | 0.68 | 0.66 | 0.53 | 0.51 | 0.55 | 0.60 | 0.59 | 0.61 | 0.62 | 0.60 | 0.63 | 0.62 |
| 净资产周转率-单期值 | 0.85 | 0.91 | 0.97 | 0.93 | 0.76 | 0.71 | 0.72 | 0.67 | 0.69 | 0.71 | 0.71 | 0.71 | 0.76 | 0.79 |
| 应收帐款周转率--单期值 | 203.60 | 195.29 | 152.12 | 165.02 | 126.72 | 51.76 | 133.05 | 242.41 | 1794.97 | 458.43 | 551.42 | 141.53 | 1262.33 | 145.92 |
| 流动资产周转率--单期值 | 0.80 | 0.96 | 1.01 | 1.05 | 0.91 | 0.96 | 0.99 | 0.93 | 0.93 | 1.00 | 1.03 | 1.08 | 1.10 | 1.13 |
| 固定资产周转率--单期值 | 2.44 | 2.43 | 2.36 | 2.20 | 1.60 | 1.44 | 1.34 | 2.02 | 1.83 | 1.73 | 1.65 | 1.63 | 1.57 | 1.52 |
| 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% | 40.00% | 40.00% | 40.00% |
| 税前利润同比增长率 | 31.80% | 47.80% | 44.10% | 25.67% | 91.97% | 50.60% | 26.06% | 22.86% | 10.14% | 6.43% | 0.27% | 20.70% | 21.99% | 27.46% |
| 每股营运资金(元) | 2.92 | 2.67 | 2.35 | 2.29 | 1.85 | 1.59 | 1.36 | 2.10 | 1.77 | 1.68 | 1.58 | 1.49 | 1.20 | 1.15 |
| 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 每股资本性支出(元) | 0.12 | 0.08 | 0.06 | 0.04 | 0.26 | 0.05 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.00 | 0.07 | 0.05 |
| 每股投入资本净额(元) | 4.66 | 4.54 | 4.18 | 4.18 | 3.75 | 3.51 | 3.00 | 3.33 | 3.00 | 2.94 | 2.86 | 2.79 | 2.52 | 2.48 |
| 每股经营活动产生的现金流(元) | 2.03 | 1.26 | 0.83 | 0.56 | 1.59 | 1.28 | 0.50 | 0.32 | 0.52 | 0.49 | 0.32 | 0.31 | 0.44 | 0.55 |
| 投资支出占收入之比 | 3.02% | 3.29% | 3.35% | 3.12% | 38.29% | 50.00% | 51.86% | 3.16% | 1.38% | 1.25% | 1.62% | 0.13% | 3.40% | 3.03% |
| 存货储存期(天) | 334.21 | 269.84 | 280.32 | 299.62 | 324.21 | 321.54 | 330.98 | 268.61 | 206.66 | 189.89 | 211.28 | 212.58 | 192.46 | 175.81 |
| 应付帐款付款期(天) | 11.51 | 17.61 | 31.31 | 32.35 | 22.29 | 44.83 | 53.80 | 31.26 | 3.79 | 26.17 | 5.19 | 4.51 | 3.23 | 2.82 |
| 应收帐款回收期(天) | 1.77 | 1.84 | 2.37 | 2.18 | 2.84 | 6.95 | 2.71 | 1.49 | 0.20 | 0.79 | 0.65 | 2.54 | 0.29 | 2.47 |
| 预付帐款占用期(天) | 24.31 | 12.91 | 22.59 | 27.79 | 18.25 | 18.19 | 14.29 | 5.31 | 4.52 | 1.18 | 1.17 | 0.61 | 0.81 | 0.27 |
| 预收帐款信用期(天) | 140.72 | 101.96 | 102.73 | 102.00 | 120.99 | 96.35 | 9.22 | 6.71 | 40.84 | 19.50 | 13.73 | 18.10 | 29.88 | 23.83 |
| 现金占总资产比例 | 49.29% | 46.47% | 42.77% | 41.82% | 36.18% | 34.70% | 29.18% | 49.38% | 43.90% | 44.30% | 41.52% | 41.96% | 35.09% | 39.04% |
| 存货占总资产比例 | 15.75% | 16.25% | 17.25% | 16.46% | 16.68% | 17.26% | 19.39% | 14.51% | 15.39% | 14.54% | 15.15% | 13.97% | 15.61% | 13.58% |
| 总资产同比增加比例 | 37.53% | 30.53% | 39.95% | 58.77% | 54.48% | 43.51% | 33.02% | 15.33% | 16.63% | 9.74% | 7.85% | 9.91% | 11.98% | 17.15% |
| 应付款项占总资产比例 | 0.54% | 1.06% | 1.93% | 1.78% | 1.15% | 2.41% | 3.15% | 1.69% | 0.28% | 2.00% | 0.37% | 0.30% | 0.26% | 0.22% |
| 应收款项占总资产比例 | 0.31% | 0.39% | 0.52% | 0.47% | 0.49% | 1.16% | 0.49% | 0.29% | 0.04% | 0.15% | 0.13% | 0.50% | 0.06% | 0.50% |
| 预收款项占总资产比例 | 24.79% | 21.34% | 22.67% | 21.76% | 20.99% | 16.03% | 1.66% | 1.30% | 7.80% | 3.84% | 2.77% | 3.55% | 6.15% | 4.83% |
| 预付款项占总资产比例 | 1.15% | 0.78% | 1.39% | 1.53% | 0.94% | 0.98% | 0.84% | 0.29% | 0.34% | 0.09% | 0.08% | 0.04% | 0.07% | 0.02% |
| 固定资产占总资产比例 | 22.23% | 26.49% | 28.76% | 29.83% | 33.27% | 35.56% | 41.34% | 29.54% | 32.12% | 34.97% | 37.73% | 36.98% | 40.36% | 41.09% |
| 无形资产占总资产比例 | 1.04% | 1.22% | 1.31% | 1.34% | 1.48% | 1.64% | 1.88% | 0.42% | 0.45% | 0.47% | 0.50% | 0.50% | 0.54% | 0.52% |
| 流动比例 | 2.08 | 2.41 | 2.29 | 2.31 | 2.12 | 2.15 | 2.39 | 5.84 | 4.28 | 4.28 | 4.86 | 4.11 | 3.34 | 2.74 |
| 速动比率 | 1.64 | 1.85 | 1.71 | 1.74 | 1.57 | 1.53 | 1.53 | 4.58 | 3.27 | 3.30 | 3.64 | 3.15 | 2.41 | 2.09 |
| 综合税率 | 18.66% | 18.27% | 18.55% | 19.38% | 17.41% | 16.41% | 16.68% | 18.58% | 14.31% | 14.55% | 15.62% | 17.14% | 17.58% | 18.17% |
| 实际所得税率 | 24.85% | 24.50% | 24.64% | 24.37% | 24.73% | 24.73% | 24.93% | 23.56% | 23.74% | 23.69% | 23.58% | 24.85% | 32.39% | 32.82% |
| 可持续增长率 | 24.11% | 26.82% | 28.74% | 31.27% | 22.10% | 20.22% | 21.36% | 25.45% | 16.01% | 17.41% | 20.33% | 23.05% | 15.27% | 17.27% |
| 最大内部融资增长率 | 347.42% | 534.84% | 435.59% | 503.37% | 182.72% | 201.98% | 160.21% | 774.62% | 221.94% | 268.22% | 354.57% | 598.39% | 168.82% | 258.93% |
| 净利润现金含量 | 175.26% | 141.10% | 138.82% | 140.46% | 186.58% | 210.73% | 117.38% | 97.37% | 108.94% | 116.85% | 92.36% | 116.25% | 113.39% | 157.82% |
| 主营业务收入现金含量 | 114.98% | 110.00% | 116.26% | 119.44% | 116.12% | 113.49% | 92.14% | 85.19% | 102.51% | 100.53% | 103.78% | 90.57% | 105.87% | 105.83% |
| 经营性现金周期(天) | 169.44 | 133.17 | 135.25 | 139.67 | 187.45 | 178.38 | 160.35 | 107.03 | 129.20 | 113.95 | 110.52 | 108.89 | 120.28 | 106.41 |
| 单位收入需投入现金 | 0.35 | 0.38 | 0.42 | 0.40 | 0.41 | 0.47 | 0.64 | 0.47 | 0.57 | 0.61 | 0.59 | 0.50 | 0.64 | 0.58 |
| 单位收入产生的现金 | 0.39 | 0.39 | 0.39 | 0.43 | 0.38 | 0.36 | 0.37 | 0.45 | 0.31 | 0.32 | 0.36 | 0.39 | 0.28 | 0.29 |
| 单位收入可用于增长的现金 | 0.36 | 0.36 | 0.36 | 0.40 | 0.29 | 0.34 | 0.34 | 0.42 | 0.29 | 0.31 | 0.34 | 0.39 | 0.25 | 0.26 |
| 市值环比增长 | 0.87% | 41.68% | -13.99% | -11.02% | 51.41% | 5.98% | 23.93% | 19.34% | -20.12% | -8.34% | -24.71% | -46.75% | 7.07% | 34.93% |
| 主评级建议 | 优 买入 | 优 买入 | 优异 强买 | 良 可关注 | 优 买入 | 良 可关注 | 中性 | 中性 | 中性 | 中性 | 回避 | 回避 | 回避 | 回避 |
| 次评级(敏感性) | 良 可关注 | 优 买入 | 优异 强买 | 良 可关注 | 优 买入 | 优 买入 | 中性 | 中性 | 中性 | 中性 | 回避 | 回避 | 回避 | 回避 |
| 五 粮 液 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 烟台氨纶 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 |
| 当季收盘价 | 34.09 | 27.23 | 20.59 | 39.48 | 35.75 | 23.75 | 34.42 | 32.42 | 25.5 | 24 | 27.19 | 0 |
| 赢利能力评分 | 84.86 | 94.00 | 100.00 | 100.00 | 62.08 | 40.41 | 25.04 | 16.82 | 78.98 | 数据为空 | 数据为空 | 数据为空 |
| 成长能力评分 | 99.89 | 98.46 | 94.73 | 95.93 | 5.05 | 15.00 | 15.00 | 15.00 | 15.00 | 数据为空 | 数据为空 | 数据为空 |
| 估值情况评分 | 62.13 | 62.09 | 75.53 | 75.89 | 52.76 | 38.14 | 11.47 | 9.04 | 66.35 | 数据为空 | 数据为空 | 数据为空 |
| 信用情况评分 | 83.11 | 86.11 | 84.74 | 86.22 | 83.13 | 73.20 | 73.31 | 69.73 | 81.87 | 数据为空 | 数据为空 | 数据为空 |
| 综合情况评价 | 84.35 | 87.19 | 91.28 | 91.86 | 44.28 | 32.59 | 5.18 | 2.12 | 56.29 | 数据为空 | 数据为空 | 数据为空 |
| 报表期每股收益(元) | 0.98 | 0.72 | 0.55 | 0.39 | 0.67 | 0.41 | 0.23 | 0.07 | 1.45 | 1.39 | 1.11 | 0.78 |
| 预估全年每股收益(调整) | 0.98 | 1.41 | 3.13 | 8.90 | 0.62 | 0.37 | 0.20 | 0.14 | 1.59 | 数据为空 | 数据为空 | 数据为空 |
| 每股净资产(元) | 7.19 | 6.83 | 6.64 | 10.82 | 10.40 | 9.98 | 12.64 | 13.49 | 13.42 | 13.27 | 14.10 | 12.51 |
| 每股自由现金流(元) | 0.05 | 0.06 | 0.09 | 0.06 | 1.25 | 1.45 | 1.55 | 0.48 | 0.92 | 0.85 | 0.91 | 0.02 |
| 当季净利润 | 0.68 | 0.45 | 0.79 | 0.63 | 0.42 | 0.38 | 0.20 | 0.09 | 0.08 | 0.34 | 0.67 | 0.73 |
| 当季主营业务收入 | 3.96 | 3.88 | 3.63 | 3.43 | 3.30 | 2.89 | 2.85 | 2.29 | 2.97 | 3.37 | 4.11 | 3.73 |
| 预估全年净利润(调整) | 2.57 | 3.67 | 8.18 | 14.52 | 1.01 | 0.61 | 0.25 | 0.18 | 2.00 | 数据为空 | 数据为空 | 数据为空 |
| 预估全年主营业务收入 | 14.91 | 15.45 | 15.57 | 16.96 | 11.33 | 10.15 | 9.29 | 8.70 | 14.18 | 数据为空 | 数据为空 | 数据为空 |
| 市净率 | 4.74 | 3.99 | 3.10 | 3.65 | 3.44 | 2.38 | 2.72 | 2.40 | 1.90 | 1.81 | 1.93 | 0.00 |
| 市销率(折算为全年数据) | 6.08 | 4.69 | 3.54 | 3.89 | 5.28 | 3.96 | 4.80 | 4.84 | 2.36 | 数据为空 | 数据为空 | 数据为空 |
| 市盈率(调整) | 34.63 | 19.37 | 6.57 | 4.44 | 57.49 | 63.41 | 171.48 | 229.44 | 16.04 | 数据为空 | 数据为空 | 数据为空 |
| 市盈率(含债去息税) | 34.63 | 19.37 | 6.57 | 4.44 | 57.49 | 63.41 | 171.48 | 229.44 | 16.04 | 数据为空 | 数据为空 | 数据为空 |
| PER(以当期ROE为增长标准) | 2.53 | 1.04 | 0.19 | 0.10 | 9.58 | 16.83 | 107.70 | 220.18 | 1.37 | 数据为空 | 数据为空 | 数据为空 |
| PEG(以3年均净利增长为标准) | 1.72 | 0.34 | 0.03 | 0.03 | 0.32 | 0.37 | 1.02 | 1.37 | 0.08 | 数据为空 | 数据为空 | 数据为空 |
| PEG(以3年均收入增长为标准) | (13.17) | (18.74) | (9.67) | 1.30 | 8.25 | 15.11 | 78.92 | 295.08 | 0.66 | 数据为空 | 数据为空 | 数据为空 |
| 预估总资产报酬率(调整) | 11.33% | 17.55% | 41.25% | 71.95% | 5.22% | 3.14% | 1.24% | 0.92% | 10.34% | 数据为空 | 数据为空 | 数据为空 |
| 预估投入资本报酬率(调整) | 13.31% | 20.11% | 46.47% | 81.20% | 5.90% | 3.72% | 1.57% | 1.03% | 11.67% | 数据为空 | 数据为空 | 数据为空 |
| 预估股东权益报酬率(调整) | 13.67% | 18.70% | 33.94% | 46.04% | 6.00% | 3.77% | 1.59% | 1.04% | 11.72% | 数据为空 | 数据为空 | 数据为空 |
| 自由现金流与营业收入之比 | 0.81% | 1.54% | 3.43% | 2.81% | 18.01% | 29.50% | 37.75% | 26.57% | 8.10% | 9.48% | 14.58% | 0.51% |
| 二级市场自由现金收益率-报表期 | 0.14% | 0.24% | 0.47% | 0.16% | 3.72% | 6.55% | 4.73% | 1.61% | 3.88% | 3.84% | 3.64% | 0.61% |
| 总收入同比增长率 | 31.55% | 36.35% | 37.41% | 49.67% | -20.09% | -28.42% | -34.49% | -38.68% | -19.36% | 数据为空 | 数据为空 | 数据为空 |
| 净利润同比增长率 | 134.56% | 178.11% | 388.72% | 599.60% | -40.00% | -61.15% | -79.17% | -87.70% | -48.01% | 数据为空 | 数据为空 | 数据为空 |
| 当季收入同比增长率 | 19.91% | 34.46% | 27.56% | 49.67% | 11.41% | -14.31% | -30.69% | -38.68% | -19.36% | 数据为空 | 数据为空 | 数据为空 |
| 当季净利润同比增长率 | 63.88% | 18.43% | 294.62% | 599.60% | 415.80% | 13.03% | -69.84% | -87.70% | -48.01% | 数据为空 | 数据为空 | 数据为空 |
| 非经常项占比 | -0.42% | -1.60% | -1.68% | -1.29% | 8.36% | 25.41% | 47.75% | 71.48% | -11.07% | 1.54% | -1.85% | 0.01% |
| 净利润率(还原) | 17.23% | 17.38% | 20.44% | 18.53% | 8.87% | 6.45% | 3.39% | 1.94% | 14.07% | 15.32% | 18.09% | 19.58% |
| 税前利润率(还原) | 21.84% | 22.83% | 26.21% | 23.95% | 11.64% | 8.37% | 4.89% | 2.73% | 16.73% | 21.10% | 25.10% | 27.10% |
| 主营业务利润率 | 31.36% | 30.99% | 33.36% | 30.01% | 22.12% | 17.49% | 13.09% | 10.65% | 27.67% | 29.50% | 33.08% | 34.03% |
| 当季净利润率(还原) | 16.82% | 11.83% | 22.24% | 18.53% | 14.73% | 11.89% | 4.56% | 1.94% | 9.36% | 8.88% | 16.74% | 19.58% |
| 当季税前利润率(还原) | 19.12% | 16.69% | 28.34% | 23.95% | 19.59% | 14.56% | 6.63% | 2.73% | 0.23% | 11.79% | 23.30% | 27.10% |
| 当季主营业务利润率 | 32.37% | 26.68% | 36.52% | 30.01% | 33.37% | 25.32% | 15.05% | 10.65% | 20.77% | 21.16% | 32.22% | 34.03% |
| 当季权益报酬率(调整) | 3.53% | 2.59% | 4.67% | 3.61% | 2.92% | 2.16% | 0.80% | 0.59% | 1.83% | 1.72% | 3.92% | 6.25% |
| 经营性现金流同比增长率 | -27.74% | -59.41% | -67.24% | -45.82% | -8.66% | 43.18% | 28.28% | 253.26% | -32.94% | 数据为空 | 数据为空 | 数据为空 |
| 综合业务利润率 | 31.36% | 30.99% | 33.36% | 30.01% | 22.12% | 17.49% | 13.09% | 10.65% | 27.67% | 29.50% | 33.08% | 34.03% |
| 当季综合业务利润率 | 32.37% | 26.68% | 36.52% | 30.01% | 33.37% | 25.32% | 15.05% | 10.65% | 20.77% | 21.16% | 32.22% | 34.03% |
| 总市值 | 88.99 | 71.08 | 53.75 | 64.41 | 58.33 | 38.75 | 43.20 | 40.69 | 32.00 | 30.12 | 34.12 | 0.00 |
| 总市值含债调整 | 88.99 | 71.08 | 53.75 | 64.41 | 58.33 | 38.75 | 43.20 | 40.69 | 32.00 | 30.12 | 34.82 | 1.30 |
| 资本支出与销售收入比 | 10.62% | 9.02% | 7.14% | 9.48% | 2.79% | 5.99% | 6.59% | 7.37% | 10.10% | 8.27% | 8.06% | 5.39% |
| 总市值中的现金比例 | 5.92% | 7.32% | 9.61% | 9.51% | 10.12% | 15.01% | 15.34% | 13.12% | 15.12% | 15.94% | 19.68% | 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% | 0.00% | 0.00% | 0.00% | 3.96% | 11.12% |
| 营业费用与收入之比 | 2.87% | 2.46% | 1.92% | 1.25% | 3.28% | 2.42% | 1.91% | 1.31% | 2.51% | 1.82% | 1.77% | 1.32% |
| 管理费用与收入之比 | 6.98% | 6.09% | 5.55% | 5.10% | 7.55% | 7.14% | 6.62% | 7.33% | 7.86% | 6.08% | 5.43% | 4.76% |
| 财务费用与收入之比 | -0.34% | -0.39% | -0.33% | -0.29% | -0.35% | -0.44% | -0.33% | -0.72% | 0.57% | 0.50% | 0.78% | 0.85% |
| 期间费用占收入比 | 9.51% | 8.16% | 7.15% | 6.06% | 10.48% | 9.12% | 8.20% | 7.92% | 10.94% | 8.40% | 7.98% | 6.93% |
| 当季期间费用占收入比 | 13.26% | 9.99% | 8.18% | 6.06% | 13.79% | 10.76% | 8.42% | 7.92% | 20.54% | 9.37% | 8.93% | 6.93% |
| 期间费用占收入比同比增长率 | -9.23% | -10.55% | -12.75% | -23.52% | -4.17% | 8.61% | 2.75% | 14.23% | 10.63% | 数据为空 | 数据为空 | 数据为空 |
| 当季期间费用占收入比同比增长率 | -3.85% | -7.20% | -2.80% | -23.52% | -32.88% | 14.83% | -5.67% | 14.23% | 107.80% | 数据为空 | 数据为空 | 数据为空 |
| 债务杠杆 | 1.21 | 1.17 | 1.14 | 1.14 | 1.14 | 1.20 | 1.28 | 1.14 | 1.15 | 1.14 | 1.23 | 1.33 |
| 生息负债率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 3.22% | 8.38% |
| 资产负债率 | 17.20% | 14.72% | 12.51% | 12.55% | 12.59% | 16.42% | 21.84% | 12.56% | 12.71% | 12.38% | 18.55% | 24.60% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.56 | 1.39 |
| 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% | 0.00% | 0.00% | 17.37% | 34.07% |
| 每股现金保有额(元) | 2.02 | 1.99 | 1.98 | 3.75 | 3.62 | 3.57 | 5.28 | 4.25 | 3.86 | 3.83 | 5.35 | 0.78 |
| 存货环比增长率 | 21.74% | 1.58% | 27.88% | -3.31% | 13.81% | 8.04% | -14.53% | -25.21% | -5.79% | -16.61% | -0.92% | 30.53% |
| 应收帐款环比增长率 | -56.35% | 22.61% | 63.47% | 42.50% | -51.49% | 105.64% | -49.07% | 65.51% | -46.23% | -35.82% | 43.12% | 8.18% |
| 存货同比增长率 | 52.90% | 42.94% | 52.03% | 1.61% | -21.41% | -34.94% | -49.78% | -41.79% | 1.60% | 数据为空 | 数据为空 | 数据为空 |
| 应收帐款同比增长率 | 24.67% | 38.55% | 132.38% | -27.61% | -15.92% | -6.80% | -70.91% | -18.25% | -46.57% | 数据为空 | 数据为空 | 数据为空 |
| 预收帐款同比增长率 | 37.90% | -8.16% | -51.71% | -26.19% | 23.40% | 68.63% | 10.56% | -36.44% | -49.96% | 数据为空 | 数据为空 | 数据为空 |
| 存货周转率 - 单期值 | 5.08 | 6.44 | 6.38 | 9.33 | 6.70 | 7.24 | 7.55 | 6.21 | 6.12 | 数据为空 | 数据为空 | 数据为空 |
| 总资产周转率-单期值 | 0.66 | 0.74 | 0.79 | 0.84 | 0.58 | 0.52 | 0.46 | 0.45 | 0.73 | 数据为空 | 数据为空 | 数据为空 |
| 净资产周转率-单期值 | 0.79 | 0.87 | 0.90 | 0.96 | 0.67 | 0.62 | 0.59 | 0.51 | 0.84 | 数据为空 | 数据为空 | 数据为空 |
| 应收帐款周转率--单期值 | 37.70 | 17.06 | 21.08 | 37.53 | 35.73 | 15.53 | 29.22 | 13.93 | 37.60 | 数据为空 | 数据为空 | 数据为空 |
| 流动资产周转率--单期值 | 1.40 | 1.49 | 1.51 | 1.63 | 1.13 | 0.99 | 0.92 | 0.92 | 1.53 | 数据为空 | 数据为空 | 数据为空 |
| 固定资产周转率--单期值 | 1.56 | 1.98 | 1.91 | 2.03 | 1.37 | 1.18 | 1.03 | 0.95 | 1.51 | 数据为空 | 数据为空 | 数据为空 |
| 股本同比变动率 | 60.00% | 60.00% | 108.00% | 30.00% | 30.00% | 30.00% | 0.00% | 34.22% | 34.22% | 数据为空 | 数据为空 | 数据为空 |
| 税前利润同比增长率 | 128.23% | 189.42% | 360.99% | 541.82% | -34.50% | -64.35% | -79.60% | -87.47% | -56.14% | 数据为空 | 数据为空 | 数据为空 |
| 每股营运资金(元) | 2.82 | 3.07 | 3.02 | 5.11 | 4.91 | 4.24 | 5.11 | 5.98 | 5.65 | 5.71 | 6.16 | 2.32 |
| 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% | 0.00% | 0.00% | 9.05% | 50.61% |
| 每股资本性支出(元) | 0.61 | 0.38 | 0.19 | 0.20 | 0.19 | 0.29 | 0.27 | 0.13 | 1.14 | 0.74 | 0.50 | 0.21 |
| 每股投入资本净额(元) | 7.39 | 6.99 | 6.74 | 10.96 | 10.54 | 10.08 | 12.81 | 13.68 | 13.63 | 13.39 | 14.60 | 13.84 |
| 每股经营活动产生的现金流(元) | 0.65 | 0.44 | 0.29 | 0.26 | 1.44 | 1.75 | 1.81 | 0.62 | 2.06 | 1.59 | 1.41 | 0.24 |
| 投资支出占收入之比 | 10.88% | 9.66% | 7.18% | 9.48% | 3.90% | 7.57% | 9.01% | 12.52% | 11.49% | 8.45% | 8.27% | 5.45% |
| 存货储存期(天) | 70.82 | 55.86 | 56.43 | 38.59 | 53.74 | 49.69 | 47.70 | 57.95 | 58.83 | 数据为空 | 数据为空 | 数据为空 |
| 应付帐款付款期(天) | 84.14 | 54.41 | 51.71 | 46.82 | 60.90 | 68.54 | 69.45 | 72.89 | 55.03 | 数据为空 | 数据为空 | 数据为空 |
| 应收帐款回收期(天) | 9.55 | 21.11 | 17.08 | 9.59 | 10.08 | 23.19 | 12.32 | 25.84 | 9.58 | 数据为空 | 数据为空 | 数据为空 |
| 预付帐款占用期(天) | 2.78 | 5.15 | 3.77 | 2.43 | 4.04 | 2.19 | 2.05 | 7.75 | 1.98 | 数据为空 | 数据为空 | 数据为空 |
| 预收帐款信用期(天) | 6.86 | 6.02 | 3.60 | 4.68 | 6.54 | 9.98 | 12.51 | 12.36 | 4.23 | 数据为空 | 数据为空 | 数据为空 |
| 现金占总资产比例 | 23.24% | 24.90% | 26.06% | 30.35% | 30.39% | 29.86% | 32.67% | 27.57% | 25.08% | 25.25% | 30.92% | 4.70% |
| 存货占总资产比例 | 8.83% | 7.86% | 8.17% | 6.27% | 6.74% | 5.90% | 5.25% | 6.43% | 8.63% | 9.30% | 9.76% | 13.80% |
| 总资产同比增加比例 | 16.79% | 7.31% | -2.32% | 4.25% | 0.66% | 2.48% | -6.58% | 24.82% | 27.41% | 数据为空 | 数据为空 | 数据为空 |
| 应付款项占总资产比例 | 10.48% | 7.66% | 7.48% | 7.61% | 7.64% | 8.14% | 7.64% | 8.09% | 8.08% | 6.73% | 9.78% | 10.36% |
| 应收款项占总资产比例 | 2.04% | 5.07% | 4.36% | 2.62% | 1.91% | 3.93% | 1.83% | 3.77% | 2.29% | 4.32% | 5.89% | 5.76% |
| 预收款项占总资产比例 | 1.46% | 1.45% | 0.92% | 1.28% | 1.24% | 1.69% | 1.86% | 1.80% | 1.01% | 1.03% | 1.57% | 3.54% |
| 预付款项占总资产比例 | 0.35% | 0.73% | 0.55% | 0.39% | 0.51% | 0.26% | 0.23% | 0.86% | 0.29% | 0.67% | 0.62% | 0.89% |
| 固定资产占总资产比例 | 42.09% | 37.34% | 41.16% | 41.41% | 42.51% | 44.17% | 44.40% | 47.08% | 48.75% | 47.65% | 37.79% | 54.80% |
| 无形资产占总资产比例 | 2.33% | 2.13% | 2.27% | 2.24% | 2.34% | 2.35% | 2.26% | 2.02% | 2.03% | 2.06% | 1.81% | 2.55% |
| 流动比例 | 3.21 | 4.08 | 4.59 | 4.72 | 4.70 | 3.32 | 2.54 | 4.54 | 4.32 | 4.33 | 2.94 | 1.57 |
| 速动比率 | 2.61 | 3.45 | 3.85 | 4.15 | 4.10 | 2.94 | 2.28 | 3.95 | 3.54 | 3.51 | 2.41 | 1.01 |
| 综合税率 | 3.84% | 4.58% | 4.60% | 4.38% | 2.44% | 1.79% | 1.90% | 1.96% | 2.35% | 5.46% | 6.20% | 6.72% |
| 实际所得税率 | 15.90% | 18.47% | 16.58% | 16.95% | 15.68% | 13.05% | 19.36% | 29.21% | 12.50% | 23.45% | 22.97% | 22.97% |
| 可持续增长率 | 13.68% | 15.06% | 18.35% | 17.80% | 5.92% | 4.02% | 1.99% | 1.00% | 11.85% | 数据为空 | 数据为空 | 数据为空 |
| 最大内部融资增长率 | 34.65% | 46.05% | 86.61% | 71.48% | 24.90% | 4.00% | -6.99% | -10.45% | 21.85% | 数据为空 | 数据为空 | 数据为空 |
| 净利润现金含量 | 66.52% | 61.56% | 52.41% | 66.96% | 215.92% | 421.76% | 781.98% | 864.62% | 141.84% | 114.44% | 126.95% | 30.10% |
| 主营业务收入现金含量 | 70.75% | 66.95% | 66.64% | 66.51% | 77.69% | 107.64% | 127.97% | 103.06% | 76.38% | 74.14% | 77.55% | 92.41% |
| 经营性现金周期(天) | 132.38 | 128.05 | 115.28 | 95.85 | 137.51 | 146.60 | 155.21 | 179.78 | 112.90 | 数据为空 | 数据为空 | 数据为空 |
| 单位收入需投入现金 | 0.71 | 0.71 | 0.69 | 0.71 | 0.84 | 0.87 | 0.92 | 1.12 | 0.82 | 数据为空 | 数据为空 | 数据为空 |
| 单位收入产生的现金 | 0.19 | 0.19 | 0.22 | 0.20 | 0.10 | 0.07 | 0.04 | 0.01 | 0.15 | 0.17 | 0.20 | 0.21 |
| 单位收入可用于增长的现金 | 0.08 | 0.10 | 0.15 | 0.11 | 0.07 | 0.01 | (0.03) | (0.06) | 0.05 | 0.08 | 0.12 | 0.16 |
| 市值环比增长 | 25.19% | 32.25% | -16.56% | 10.43% | 50.53% | -10.30% | 6.17% | 27.14% | 6.25% | -11.73% | 数据为空 | 数据为空 |
| 主评级建议 | 优 待定 | 优 待定 | 优 待定 | 优+待定 | 回避 | 回避 | 回避 | 回避 | 中性 | 数据为空 | 数据为空 | 数据为空 |
| 次评级(敏感性) | 良 可关注 | 优 待定 | 优 待定 | 优+待定 | 中性 | 回避 | 回避 | 回避 | 中性 | 数据为空 | 数据为空 | 数据为空 |
| 烟台氨纶 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 |
| 武汉健民 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 当季收盘价 | 22.85 | 19.01 | 12.65 | 15.5 | 14.95 | 9 | 9.65 | 7.67 | 4.69 | 4.93 | 5.4 | 8.57 | 10.22 | 10.96 | 8.96 | 8.99 |
| 赢利能力评分 | 54.02 | 61.65 | 57.72 | 47.74 | 44.96 | 23.09 | 21.16 | 35.00 | 22.56 | 27.61 | 32.84 | 49.58 | 19.24 | 15.16 | 11.69 | 7.13 |
| 成长能力评分 | 42.22 | 70.25 | 77.35 | 65.65 | 85.00 | 85.00 | 85.00 | 85.00 | 11.33 | 28.84 | 55.00 | 55.00 | 15.00 | 15.00 | 50.00 | 50.00 |
| 估值情况评分 | 53.21 | 58.79 | 67.99 | 67.88 | 58.13 | 33.89 | 30.72 | 62.53 | 46.78 | 47.88 | 50.09 | 77.86 | 22.07 | 19.03 | 23.46 | 19.92 |
| 信用情况评分 | 92.97 | 92.81 | 94.65 | 90.46 | 85.57 | 80.42 | 85.95 | 82.65 | 86.76 | 80.03 | 71.28 | 76.24 | 93.43 | 96.32 | 92.87 | 91.30 |
| 综合情况评价 | 51.63 | 66.49 | 70.38 | 63.43 | 64.30 | 45.60 | 45.20 | 63.02 | 32.88 | 39.30 | 48.51 | 59.88 | 14.15 | 12.87 | 26.24 | 22.06 |
| 报表期每股收益(元) | 0.47 | 0.34 | 0.20 | 0.09 | 0.32 | 0.22 | 0.15 | 0.07 | 0.10 | 0.08 | 0.06 | 0.02 | 0.05 | 0.07 | 0.04 | 0.01 |
| 预估全年每股收益(调整) | 0.42 | 0.60 | 0.55 | 0.40 | 0.34 | 0.07 | 0.05 | 0.11 | 0.03 | 0.07 | 0.10 | 0.28 | 0.06 | 0.04 | 0.05 | 0.02 |
| 每股净资产(元) | 5.53 | 5.55 | 5.41 | 5.28 | 5.35 | 5.26 | 5.18 | 5.03 | 4.96 | 4.95 | 4.92 | 4.86 | 4.84 | 4.89 | 5.08 | 5.06 |
| 每股自由现金流(元) | 0.95 | 0.62 | 0.41 | 0.13 | 0.34 | 0.21 | 0.24 | 0.08 | 0.67 | 0.40 | 0.28 | 0.19 | (0.08) | 0.08 | 0.07 | (0.10) |
| 当季净利润 | 0.20 | 0.22 | 0.16 | 0.14 | 0.15 | 0.12 | 0.11 | 0.11 | 0.03 | 0.04 | 0.06 | 0.03 | (0.03) | 0.05 | 0.04 | 0.02 |
| 当季主营业务收入 | 3.72 | 3.91 | 4.12 | 3.98 | 4.44 | 3.85 | 4.57 | 2.48 | 2.46 | 2.48 | 2.27 | 1.15 | 1.11 | 1.05 | 4.34 | 3.87 |
| 预估全年净利润(调整) | 0.65 | 0.92 | 0.85 | 0.62 | 0.52 | 0.11 | 0.08 | 0.17 | 0.04 | 0.10 | 0.16 | 0.43 | 0.09 | 0.06 | 0.08 | 0.03 |
| 预估全年主营业务收入 | 15.72 | 16.90 | 17.62 | 24.62 | 15.34 | 15.43 | 17.21 | 18.00 | 8.35 | 6.60 | 4.32 | 3.08 | 10.36 | 12.87 | 17.97 | 16.96 |
| 市净率 | 4.13 | 3.43 | 2.34 | 2.94 | 2.80 | 1.71 | 1.86 | 1.52 | 0.95 | 1.00 | 1.10 | 1.76 | 2.11 | 2.24 | 1.76 | 1.78 |
| 市销率(折算为全年数据) | 2.25 | 1.75 | 1.13 | 0.98 | 1.52 | 0.92 | 0.89 | 0.67 | 0.99 | 1.40 | 2.33 | 4.74 | 1.59 | 1.35 | 0.83 | 0.88 |
| 市盈率(调整) | 54.27 | 31.81 | 22.86 | 38.38 | 43.70 | 125.63 | 175.73 | 68.65 | 165.30 | 72.07 | 51.60 | 30.27 | 167.50 | 265.17 | 177.37 | 464.79 |
| 市盈率(含债去息税) | 54.27 | 31.81 | 23.12 | 38.38 | 43.70 | 125.63 | 220.82 | 65.50 | 110.04 | 69.73 | 55.31 | 32.62 | 179.01 | 229.12 | 168.07 | 429.25 |
| PER(以当期ROE为增长标准) | 7.07 | 3.09 | 2.41 | 5.31 | 6.86 | 89.64 | 204.63 | 29.76 | 189.58 | 50.32 | 26.27 | 5.90 | 142.22 | 269.46 | 169.41 | 1123.98 |
| PEG(以3年均净利增长为标准) | 0.15 | 0.08 | 0.06 | 0.11 | 0.13 | 3.96 | 18.29 | 0.83 | (3.22) | (5.68) | 7.35 | (7.42) | (6.24) | (5.87) | (4.91) | (10.01) |
| PEG(以3年均收入增长为标准) | 2.44 | 1.28 | 0.88 | 0.92 | 2.95 | 8.27 | 9.91 | 2.58 | 126.26 | (14.65) | (4.57) | (2.03) | 5.72 | 6.07 | 3.30 | 8.89 |
| 预估总资产报酬率(调整) | 5.99% | 7.19% | 7.15% | 4.61% | 4.05% | 0.85% | 0.67% | 1.24% | 0.38% | 0.88% | 1.34% | 4.51% | 1.06% | 0.72% | 0.70% | 0.28% |
| 预估投入资本报酬率(调整) | 8.01% | 11.69% | 10.94% | 8.01% | 6.69% | 1.42% | 1.13% | 2.38% | 0.53% | 1.24% | 1.86% | 5.16% | 1.22% | 0.83% | 1.00% | 0.37% |
| 预估股东权益报酬率(调整) | 7.67% | 10.29% | 9.59% | 7.23% | 6.37% | 1.40% | 1.08% | 2.20% | 0.58% | 1.39% | 2.11% | 5.53% | 1.26% | 0.85% | 0.99% | 0.38% |
| 自由现金流与营业收入之比 | 9.25% | 7.86% | 7.70% | 4.93% | 3.41% | 3.01% | 5.32% | 4.84% | 12.25% | 10.50% | 12.51% | 24.72% | -1.14% | 1.28% | 1.24% | -4.16% |
| 二级市场自由现金收益率-报表期 | 4.28% | 3.05% | 3.04% | 0.79% | 2.20% | 2.21% | 2.34% | 1.00% | 12.79% | 7.16% | 4.56% | 2.14% | -0.78% | 0.75% | 0.71% | -1.12% |
| 总收入同比增长率 | 2.49% | 10.17% | 14.90% | 60.51% | 83.62% | 84.74% | 106.03% | 115.42% | -19.38% | -36.27% | -58.34% | -70.25% | -19.79% | -0.35% | 39.10% | 31.26% |
| 净利润同比增长率 | 46.72% | 51.72% | 34.23% | 32.84% | 209.65% | 175.26% | 155.65% | 277.29% | 89.50% | 12.06% | 45.43% | 41.74% | -27.51% | -27.72% | -3.29% | -47.54% |
| 当季收入同比增长率 | -16.35% | 1.51% | -9.86% | 60.51% | 80.93% | 55.37% | 101.26% | 115.42% | 121.86% | 136.60% | -47.72% | -70.25% | -69.51% | -69.07% | 46.92% | 31.26% |
| 当季净利润同比增长率 | 35.18% | 85.18% | 35.55% | 32.84% | 335.31% | 222.57% | 95.69% | 277.29% | 数据为空 | -27.87% | 47.32% | 41.74% | 数据为空 | -44.50% | 70.28% | -47.54% |
| 非经常项占比 | 12.73% | 5.95% | 12.37% | 13.00% | -9.40% | 21.28% | 31.74% | 0.06% | 114.70% | 17.75% | 3.49% | 9.00% | -29.96% | 20.18% | 36.90% | 111.45% |
| 净利润率(还原) | 3.85% | 3.87% | 3.10% | 2.97% | 3.28% | 2.51% | 2.36% | 4.22% | 1.81% | 2.60% | 3.53% | 4.85% | 1.19% | 1.13% | 0.65% | 0.19% |
| 税前利润率(还原) | 4.69% | 4.54% | 3.67% | 3.51% | 3.97% | 3.10% | 2.90% | 5.02% | 2.83% | 4.46% | 5.82% | 10.19% | 2.98% | 1.93% | 1.15% | 0.42% |
| 主营业务利润率 | 19.79% | 20.74% | 20.22% | 21.00% | 18.10% | 17.13% | 16.67% | 23.68% | 24.72% | 26.50% | 29.14% | 38.10% | 18.07% | 14.11% | 10.14% | 8.94% |
| 当季净利润率(还原) | 3.79% | 5.48% | 3.22% | 2.97% | 5.17% | 2.79% | 1.35% | 4.22% | -0.07% | 1.32% | 2.86% | 4.85% | 1.74% | 4.84% | 1.06% | 0.19% |
| 当季税前利润率(还原) | 5.19% | 6.34% | 3.82% | 3.51% | 6.08% | 3.48% | 1.75% | 5.02% | -1.09% | 2.58% | 3.60% | 10.19% | 11.77% | 8.08% | 1.79% | 0.42% |
| 当季主营业务利润率 | 16.74% | 21.82% | 19.45% | 21.00% | 20.51% | 17.95% | 12.87% | 23.68% | 20.46% | 22.85% | 24.60% | 38.10% | 51.23% | 45.21% | 11.21% | 8.94% |
| 当季权益报酬率(调整) | 1.64% | 2.62% | 1.65% | 1.56% | 3.24% | 1.43% | 0.55% | 1.41% | -1.64% | 0.23% | 0.77% | 0.35% | 0.27% | 0.67% | 0.52% | 0.26% |
| 经营性现金流同比增长率 | 125.03% | 139.33% | 52.42% | 34.49% | -39.43% | -36.25% | -3.12% | -44.84% | 数据为空 | 441.43% | 394.28% | 数据为空 | -112.25% | 数据为空 | -70.95% | -201.12% |
| 综合业务利润率 | 19.79% | 20.74% | 20.22% | 21.00% | 18.10% | 17.13% | 16.67% | 23.68% | 24.72% | 26.50% | 29.14% | 38.10% | 18.07% | 14.11% | 10.14% | 8.94% |
| 当季综合业务利润率 | 16.74% | 21.82% | 19.45% | 21.00% | 20.51% | 17.95% | 12.87% | 23.68% | 20.46% | 22.85% | 24.60% | 38.10% | 51.23% | 45.21% | 11.21% | 8.94% |
| 总市值 | 35.05 | 29.16 | 19.40 | 23.78 | 22.93 | 13.81 | 14.80 | 11.77 | 7.19 | 7.56 | 8.28 | 13.15 | 15.68 | 16.81 | 13.74 | 13.79 |
| 总市值含债调整 | 35.05 | 29.16 | 19.42 | 23.78 | 22.93 | 13.81 | 14.81 | 11.82 | 7.99 | 8.92 | 9.74 | 14.35 | 16.18 | 17.11 | 14.29 | 14.34 |
| 资本支出与销售收入比 | 0.30% | 0.36% | 0.45% | 0.59% | 0.94% | 0.78% | 0.82% | 1.75% | 0.93% | 0.47% | 0.56% | 1.02% | 0.47% | 0.01% | -0.14% | -0.34% |
| 总市值中的现金比例 | 9.58% | 8.57% | 12.68% | 17.38% | 17.06% | 27.51% | 23.10% | 49.70% | 44.06% | 42.54% | 40.27% | 15.51% | 12.78% | 13.06% | 18.52% | 16.67% |
| 生息负债与净资产比率 | 0.00% | 0.00% | 0.24% | 0.00% | 0.00% | 0.00% | 0.15% | 0.65% | 10.51% | 17.85% | 19.26% | 16.10% | 6.73% | 4.00% | 7.06% | 7.09% |
| 营业费用与收入之比 | 10.93% | 12.38% | 12.79% | 13.46% | 9.92% | 9.44% | 9.37% | 12.27% | 13.46% | 13.91% | 13.70% | 16.17% | 10.04% | 7.41% | 5.29% | 4.84% |
| 管理费用与收入之比 | 4.31% | 3.91% | 3.88% | 4.12% | 4.62% | 4.97% | 4.70% | 5.97% | 7.88% | 7.44% | 8.81% | 10.74% | 5.12% | 4.51% | 3.49% | 3.52% |
| 财务费用与收入之比 | -0.14% | -0.09% | -0.12% | -0.09% | -0.41% | -0.39% | -0.30% | 0.42% | 0.55% | 0.69% | 0.82% | 1.00% | -0.08% | 0.24% | 0.20% | 0.15% |
| 期间费用占收入比 | 15.10% | 16.20% | 16.54% | 17.49% | 14.14% | 14.02% | 13.77% | 18.66% | 21.89% | 22.04% | 23.32% | 27.91% | 15.09% | 12.17% | 8.99% | 8.51% |
| 当季期间费用占收入比 | 11.55% | 15.49% | 15.63% | 17.49% | 14.43% | 14.48% | 11.12% | 18.66% | 21.54% | 20.27% | 21.00% | 27.91% | 39.47% | 37.12% | 9.41% | 8.51% |
| 期间费用占收入比同比增长率 | 6.81% | 15.54% | 20.15% | -6.27% | -35.43% | -36.39% | -40.96% | -33.14% | 45.11% | 81.07% | 159.50% | 227.92% | 22.26% | 4.48% | -25.28% | -19.32% |
| 当季期间费用占收入比同比增长率 | -19.94% | 6.96% | 40.62% | -6.27% | -33.03% | -28.58% | -47.06% | -33.14% | -45.42% | -45.40% | 123.07% | 227.92% | 179.79% | 237.74% | -30.30% | -19.32% |
| 债务杠杆 | 1.27 | 1.50 | 1.43 | 1.66 | 1.58 | 1.60 | 1.59 | 1.79 | 1.52 | 1.57 | 1.59 | 1.29 | 1.19 | 1.18 | 1.42 | 1.36 |
| 生息负债率 | 0.00% | 0.00% | 0.17% | 0.00% | 0.00% | 0.00% | 0.09% | 0.36% | 6.90% | 11.39% | 12.14% | 12.47% | 5.65% | 3.40% | 4.98% | 5.20% |
| 资产负债率 | 21.23% | 33.23% | 30.03% | 39.73% | 36.71% | 37.48% | 36.94% | 44.23% | 34.32% | 36.17% | 37.00% | 22.56% | 16.15% | 14.94% | 29.45% | 26.66% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.03 | 0.52 | 0.88 | 0.95 | 0.78 | 0.33 | 0.20 | 0.36 | 0.36 |
| 生息债务占负债比率 | 0.00% | 0.00% | 0.56% | 0.00% | 0.00% | 0.00% | 0.25% | 0.82% | 20.11% | 31.50% | 32.80% | 55.27% | 34.95% | 22.76% | 16.91% | 19.50% |
| 每股现金保有额(元) | 2.19 | 1.63 | 1.60 | 2.69 | 2.55 | 2.48 | 2.23 | 3.81 | 2.07 | 2.10 | 2.17 | 1.33 | 1.31 | 1.43 | 1.66 | 1.50 |
| 存货环比增长率 | -25.44% | 5.99% | -9.99% | 18.62% | -26.09% | 8.85% | 29.83% | 20.07% | -10.96% | 11.52% | 72.61% | -5.24% | 14.94% | -61.50% | -2.87% | 0.90% |
| 应收帐款环比增长率 | -50.79% | 19.19% | -28.42% | 19.19% | -5.15% | 3.30% | 71.98% | -9.92% | 8.22% | -9.46% | 37.67% | 5.02% | -13.42% | -23.71% | -4.50% | 22.78% |
| 存货同比增长率 | -15.62% | -16.35% | -14.09% | 23.91% | 25.42% | 51.09% | 54.79% | 105.80% | 62.41% | 109.64% | -27.63% | -59.27% | -56.63% | -60.58% | 19.96% | 18.28% |
| 应收帐款同比增长率 | -49.97% | -3.55% | -16.41% | 100.86% | 51.81% | 73.20% | 51.80% | 21.51% | 41.66% | 13.34% | -4.50% | -33.75% | -22.55% | -18.80% | 1.08% | -9.04% |
| 预收帐款同比增长率 | -55.22% | 195.83% | 118.72% | 5008.88% | 28.78% | 2720.90% | 4414.27% | 51.47% | 827.37% | -55.17% | -92.42% | -84.53% | -66.09% | -69.19% | 30.88% | -85.18% |
| 存货周转率 - 单期值 | 10.28 | 8.14 | 9.06 | 11.29 | 8.65 | 6.51 | 7.95 | 9.87 | 5.42 | 3.72 | 2.61 | 2.79 | 11.92 | 17.87 | 10.06 | 9.35 |
| 总资产周转率-单期值 | 1.46 | 1.33 | 1.49 | 1.83 | 1.18 | 1.20 | 1.37 | 1.30 | 0.72 | 0.56 | 0.36 | 0.32 | 1.17 | 1.46 | 1.63 | 1.60 |
| 净资产周转率-单期值 | 1.85 | 1.99 | 2.12 | 3.04 | 1.87 | 1.91 | 2.17 | 2.33 | 1.10 | 0.87 | 0.57 | 0.41 | 1.40 | 1.72 | 2.31 | 2.19 |
| 应收帐款周转率--单期值 | 19.65 | 10.39 | 12.92 | 12.92 | 9.59 | 9.15 | 10.55 | 18.96 | 7.93 | 6.78 | 4.02 | 3.95 | 13.93 | 14.99 | 15.96 | 14.38 |
| 流动资产周转率--单期值 | 2.15 | 2.20 | 2.07 | 2.59 | 1.66 | 1.69 | 1.84 | 2.09 | 1.12 | 0.87 | 0.66 | 0.57 | 1.95 | 2.05 | 2.54 | 2.49 |
| 固定资产周转率--单期值 | 6.71 | 6.40 | 6.61 | 9.16 | 5.57 | 5.78 | 6.36 | 7.50 | 3.44 | 2.71 | 1.77 | 1.26 | 4.14 | 4.96 | 6.71 | 6.21 |
| 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% | 100.00% | 100.00% |
| 税前利润同比增长率 | 49.33% | 44.45% | 29.04% | 31.65% | 139.40% | 99.20% | 97.49% | 115.56% | 16.31% | 10.30% | 28.46% | 63.88% | -16.13% | -27.05% | -9.06% | -49.44% |
| 每股营运资金(元) | 2.74 | 2.56 | 2.41 | 2.91 | 2.92 | 2.91 | 2.81 | 2.37 | 2.28 | 2.06 | 2.13 | 2.05 | 2.62 | 2.55 | 2.67 | 2.61 |
| 短期借款占营运资金的比例 | 0.00% | 0.00% | 0.54% | 0.00% | 0.00% | 0.00% | 0.00% | 1.38% | 22.83% | 42.65% | 44.35% | 38.13% | 12.44% | 7.67% | 13.44% | 13.75% |
| 每股资本性支出(元) | 0.03 | 0.03 | 0.02 | 0.02 | 0.09 | 0.06 | 0.04 | 0.03 | 0.05 | 0.02 | 0.01 | 0.01 | 0.03 | 0.00 | (0.01) | (0.01) |
| 每股投入资本净额(元) | 5.25 | 5.11 | 5.06 | 5.04 | 5.11 | 5.05 | 4.84 | 4.69 | 5.31 | 5.53 | 5.62 | 5.49 | 5.01 | 4.96 | 5.07 | 5.28 |
| 每股经营活动产生的现金流(元) | 0.98 | 0.64 | 0.43 | 0.14 | 0.43 | 0.27 | 0.28 | 0.11 | 0.72 | 0.42 | 0.29 | 0.19 | (0.04) | 0.08 | 0.06 | (0.11) |
| 投资支出占收入之比 | 15.81% | 17.02% | 25.10% | 0.77% | 0.95% | 4.48% | 6.54% | 1.77% | 18.82% | 24.09% | 35.71% | 100.98% | 6.77% | 5.53% | 0.33% | 0.44% |
| 存货储存期(天) | 35.01 | 44.21 | 39.72 | 31.89 | 41.61 | 55.27 | 45.27 | 36.49 | 66.44 | 96.73 | 137.84 | 128.87 | 30.21 | 20.15 | 35.80 | 38.50 |
| 应付帐款付款期(天) | 32.15 | 60.37 | 48.81 | 41.14 | 48.94 | 63.80 | 47.08 | 30.58 | 54.87 | 70.21 | 126.65 | 86.54 | 17.55 | 15.17 | 29.68 | 31.15 |
| 应收帐款回收期(天) | 18.32 | 34.64 | 27.87 | 27.87 | 37.53 | 39.33 | 34.14 | 18.98 | 45.40 | 53.07 | 89.66 | 91.20 | 25.84 | 24.02 | 22.55 | 25.03 |
| 预付帐款占用期(天) | 4.12 | 17.77 | 11.53 | 3.30 | 10.22 | 6.31 | 4.70 | 7.44 | 17.68 | 2.31 | 4.62 | 3.48 | 12.00 | 1.01 | 7.55 | 5.42 |
| 预收帐款信用期(天) | 4.63 | 4.82 | 4.61 | 2.44 | 10.60 | 1.78 | 2.16 | 0.07 | 15.11 | 0.15 | 0.19 | 0.25 | 1.31 | 0.17 | 0.60 | 0.30 |
| 现金占总资产比例 | 31.16% | 19.60% | 20.74% | 30.77% | 30.18% | 29.42% | 27.14% | 42.22% | 27.35% | 27.05% | 27.83% | 21.18% | 22.61% | 24.90% | 23.05% | 21.72% |
| 存货占总资产比例 | 11.30% | 12.82% | 12.99% | 12.75% | 11.13% | 15.12% | 14.24% | 9.98% | 9.93% | 10.86% | 9.67% | 6.98% | 8.00% | 6.99% | 14.49% | 15.58% |
| 总资产同比增加比例 | -16.86% | -1.30% | -5.86% | -3.03% | 11.83% | 8.55% | 5.10% | 43.89% | 30.86% | 34.83% | 8.53% | -9.04% | -15.79% | -17.06% | 8.21% | -1.32% |
| 应付款项占总资产比例 | 10.38% | 17.50% | 15.96% | 16.44% | 13.10% | 17.46% | 14.80% | 8.36% | 8.20% | 7.89% | 8.88% | 4.68% | 4.65% | 5.26% | 12.02% | 12.61% |
| 应收款项占总资产比例 | 8.69% | 14.93% | 13.46% | 16.61% | 14.44% | 15.28% | 15.15% | 8.02% | 10.63% | 9.58% | 10.49% | 9.49% | 9.82% | 11.39% | 11.92% | 13.04% |
| 预收款项占总资产比例 | 2.20% | 2.08% | 2.22% | 1.45% | 4.08% | 0.69% | 0.96% | 0.03% | 3.54% | 0.03% | 0.02% | 0.03% | 0.50% | 0.08% | 0.32% | 0.15% |
| 预付款项占总资产比例 | 1.33% | 5.15% | 3.77% | 1.32% | 2.73% | 1.73% | 1.48% | 2.04% | 2.64% | 0.26% | 0.32% | 0.19% | 3.18% | 0.35% | 3.06% | 2.19% |
| 固定资产占总资产比例 | 21.74% | 20.71% | 22.47% | 20.02% | 21.23% | 20.69% | 21.46% | 17.33% | 20.97% | 20.51% | 20.35% | 25.49% | 28.22% | 29.39% | 24.25% | 25.80% |
| 无形资产占总资产比例 | 2.23% | 1.91% | 2.07% | 1.85% | 1.93% | 1.87% | 1.93% | 1.76% | 2.10% | 2.07% | 2.06% | 2.56% | 2.83% | 3.28% | 2.80% | 2.95% |
| 流动比例 | 2.84 | 1.93 | 2.04 | 1.84 | 1.94 | 1.92 | 1.93 | 1.59 | 1.88 | 1.74 | 1.74 | 2.46 | 3.83 | 4.00 | 2.26 | 2.42 |
| 速动比率 | 2.30 | 1.54 | 1.61 | 1.52 | 1.64 | 1.52 | 1.54 | 1.37 | 1.59 | 1.44 | 1.48 | 2.15 | 3.33 | 3.53 | 1.77 | 1.83 |
| 综合税率 | 1.80% | 1.38% | 1.20% | 1.12% | 1.31% | 1.15% | 1.20% | 1.33% | 1.73% | 2.22% | 2.56% | 3.83% | 1.64% | 1.37% | 0.97% | 0.51% |
| 实际所得税率 | 22.19% | 16.15% | 14.71% | 14.16% | 21.26% | 17.85% | 18.83% | 14.25% | 36.86% | 43.43% | 44.43% | 52.86% | 58.57% | 50.07% | 54.35% | 36.52% |
| 可持续增长率 | 7.14% | 7.69% | 6.58% | 9.05% | 6.14% | 4.80% | 5.11% | 9.82% | 1.99% | 2.26% | 2.02% | 2.01% | 1.66% | 1.93% | 1.51% | 0.42% |
| 最大内部融资增长率 | 24.25% | 14.29% | 13.79% | 15.01% | 9.42% | 6.59% | 6.70% | 17.49% | 3.39% | 5.75% | 5.10% | 9.68% | 6.10% | 6.03% | 3.32% | 2.31% |
| 净利润现金含量 | 209.36% | 190.82% | 219.58% | 151.57% | 136.51% | 120.97% | 193.37% | 149.70% | 697.84% | 522.27% | 510.28% | 1023.94% | -82.66% | 108.10% | 150.14% | -852.65% |
| 主营业务收入现金含量 | 103.87% | 78.58% | 83.83% | 79.52% | 94.74% | 73.00% | 70.55% | 85.24% | 107.35% | 84.31% | 95.14% | 94.29% | 94.40% | 88.62% | 95.54% | 93.43% |
| 经营性现金周期(天) | 72.49 | 119.80 | 98.78 | 82.96 | 126.47 | 128.15 | 108.35 | 78.46 | 187.89 | 221.91 | 337.24 | 343.62 | 117.46 | 81.99 | 96.84 | 95.83 |
| 单位收入需投入现金 | 0.84 | 0.88 | 0.88 | 0.88 | 0.85 | 0.93 | 0.93 | 0.88 | 0.85 | 0.90 | 0.89 | 0.82 | 0.91 | 0.93 | 0.95 | 0.96 |
| 单位收入产生的现金 | 0.04 | 0.04 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.05 | 0.02 | 0.04 | 0.05 | 0.08 | 0.02 | 0.01 | 0.01 | 0.00 |
| 单位收入可用于增长的现金 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.01 | 0.03 | 0.04 | 0.07 | 0.02 | 0.01 | 0.01 | 0.01 |
| 市值环比增长 | 20.20% | 50.28% | -18.39% | 3.68% | 66.11% | -6.74% | 25.81% | 63.54% | -4.87% | -8.70% | -36.99% | -16.14% | -6.75% | 22.32% | -0.33% | 41.35% |
| 主评级建议 | 回避 | 中性 | 良 可关注 | 中性 | 中性 | 回避 | 回避 | 中性 | 回避 | 回避 | 回避 | 中性 | 回避 | 回避 | 回避 | 回避 |
| 次评级(敏感性) | 回避 | 中性 | 中性 | 中性 | 数据为空 | 回避 | 回避 | 中性 | 数据为空 | 回避 | 回避 | 中性 | 数据为空 | 回避 | 回避 | 回避 |
| 武汉健民 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |