| 恒瑞医药 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 59.56 | 48.79 | 39.07 | 39.21 | 52.5 | 41.82 | 34.91 | 39.87 | 38.51 | 35.12 | 34.9 | 42.6 | 57.75 | 41.81 | 45.24 | 34.98 | 32.26 |
| 赢利能力评分 | 98.19 | 100.00 | 100.00 | 97.52 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 98.03 | 95.43 | 95.77 | 89.93 |
| 成长能力评分 | 74.07 | 88.39 | 91.21 | 74.66 | 41.78 | 57.98 | 46.55 | 60.37 | 86.02 | 98.27 | 93.83 | 95.00 | 96.74 | 92.15 | 91.49 | 75.78 | 68.99 |
| 估值情况评分 | 28.50 | 38.38 | 46.84 | 41.97 | 31.99 | 51.10 | 58.96 | 66.73 | 58.34 | 53.42 | 67.03 | 71.45 | 26.01 | 32.57 | 27.21 | 34.32 | 33.58 |
| 信用情况评分 | 84.84 | 85.65 | 86.38 | 87.55 | 85.43 | 86.60 | 87.38 | 87.29 | 86.08 | 88.04 | 89.27 | 91.40 | 86.12 | 91.62 | 92.71 | 91.13 | 88.97 |
| 综合情况评价 | 68.28 | 79.81 | 82.95 | 75.13 | 57.65 | 72.40 | 70.40 | 77.18 | 84.00 | 87.15 | 89.06 | 90.68 | 73.17 | 74.89 | 70.06 | 68.35 | 63.82 |
| 报表期每股收益(元) | 0.97 | 0.75 | 0.53 | 0.27 | 1.07 | 0.76 | 0.60 | 0.41 | 0.82 | 0.53 | 0.37 | 0.17 | 0.96 | 0.58 | 0.36 | 0.17 | 0.62 |
| 预估全年每股收益(调整) | 0.98 | 1.05 | 1.00 | 0.91 | 0.92 | 1.13 | 1.10 | 1.42 | 1.16 | 1.00 | 1.19 | 1.58 | 0.80 | 0.75 | 0.68 | 0.69 | 0.62 |
| 每股净资产(元) | 4.64 | 4.39 | 4.04 | 3.78 | 4.29 | 3.97 | 3.80 | 4.34 | 3.91 | 3.61 | 3.44 | 3.97 | 3.79 | 3.41 | 3.18 | 2.99 | 3.79 |
| 每股自由现金流(元) | 0.13 | 0.00 | 0.10 | 0.14 | 0.48 | 0.44 | 0.52 | 0.55 | 0.01 | 0.11 | 0.08 | 0.06 | 0.36 | 0.55 | 0.37 | 0.21 | 0.55 |
| 当季净利润 | 1.61 | 1.72 | 1.88 | 2.03 | 1.93 | 1.00 | 1.60 | 2.13 | 1.48 | 0.83 | 1.18 | 0.74 | 1.63 | 0.96 | 0.80 | 0.73 | 0.51 |
| 当季主营业务收入 | 9.30 | 9.45 | 9.27 | 9.42 | 8.17 | 7.82 | 7.18 | 7.12 | 6.05 | 5.90 | 5.99 | 5.98 | 5.73 | 4.87 | 4.98 | 4.02 | 3.83 |
| 预估全年净利润(调整) | 7.31 | 7.85 | 7.48 | 6.78 | 5.73 | 7.00 | 6.85 | 7.36 | 6.02 | 5.16 | 6.16 | 6.81 | 3.45 | 3.23 | 2.95 | 2.98 | 2.07 |
| 预估全年主营业务收入 | 37.44 | 38.54 | 39.62 | 40.12 | 30.29 | 29.60 | 28.55 | 28.45 | 23.93 | 25.25 | 26.07 | 29.18 | 19.60 | 18.98 | 19.09 | 17.14 | 14.22 |
| 市净率 | 12.85 | 11.11 | 9.68 | 10.39 | 12.23 | 10.53 | 9.20 | 9.20 | 9.84 | 9.73 | 10.14 | 10.74 | 15.24 | 12.25 | 14.23 | 11.70 | 8.51 |
| 市销率(折算为全年数据) | 11.95 | 9.51 | 7.37 | 7.30 | 10.78 | 8.79 | 7.60 | 7.26 | 8.34 | 7.21 | 6.93 | 6.30 | 12.74 | 9.54 | 10.26 | 8.83 | 7.56 |
| 市盈率(调整) | 61.04 | 46.56 | 38.90 | 43.06 | 56.86 | 37.08 | 31.66 | 28.00 | 33.07 | 35.21 | 29.30 | 26.97 | 72.11 | 55.76 | 66.19 | 50.66 | 51.68 |
| 市盈率(含债去息税) | 61.88 | 46.86 | 39.10 | 43.26 | 57.62 | 37.08 | 31.66 | 28.00 | 33.07 | 35.21 | 29.30 | 26.97 | 71.62 | 55.83 | 66.36 | 50.96 | 52.01 |
| PER(以当期ROE为增长标准) | 2.95 | 2.10 | 1.76 | 2.10 | 2.59 | 1.43 | 1.23 | 1.05 | 1.21 | 1.44 | 1.05 | 0.92 | 3.25 | 2.67 | 3.40 | 2.59 | 3.16 |
| PEG(以3年均净利增长为标准) | 1.91 | 1.32 | 1.17 | 1.48 | 1.27 | 0.71 | 0.61 | 0.51 | 0.60 | 0.75 | 0.52 | 0.43 | 1.75 | 1.49 | 2.03 | 1.53 | 1.57 |
| PEG(以3年均收入增长为标准) | 2.57 | 1.85 | 1.48 | 1.60 | 2.00 | 1.33 | 1.20 | 1.07 | 1.23 | 1.21 | 0.96 | 0.75 | 3.50 | 2.94 | 3.45 | 3.46 | 4.78 |
| 预估总资产报酬率(调整) | 18.77% | 21.65% | 21.67% | 20.55% | 19.11% | 25.55% | 26.28% | 29.30% | 26.72% | 24.14% | 30.11% | 34.15% | 17.14% | 17.81% | 17.88% | 18.80% | 14.20% |
| 预估投入资本报酬率(调整) | 21.66% | 24.52% | 26.41% | 25.93% | 22.48% | 29.34% | 30.03% | 34.07% | 30.87% | 29.46% | 36.64% | 43.40% | 21.64% | 21.66% | 21.50% | 23.12% | 16.40% |
| 预估股东权益报酬率(调整) | 21.00% | 22.36% | 22.24% | 20.64% | 22.28% | 26.00% | 25.66% | 26.62% | 27.33% | 24.47% | 27.95% | 29.39% | 22.05% | 20.92% | 19.49% | 19.68% | 16.46% |
| 自由现金流与营业收入之比 | 2.65% | 0.01% | 4.07% | 11.29% | 9.84% | 12.39% | 22.54% | 39.68% | 0.30% | 3.28% | 3.66% | 4.04% | 7.82% | 17.14% | 17.73% | 22.61% | 12.70% |
| 二级市场自由现金收益率-报表期 | 0.23% | 0.00% | 0.26% | 0.37% | 0.93% | 1.07% | 1.52% | 1.40% | 0.04% | 0.33% | 0.25% | 0.13% | 0.62% | 1.35% | 0.84% | 0.62% | 1.75% |
| 总收入同比增长率 | 23.61% | 27.25% | 30.81% | 32.45% | 26.60% | 23.73% | 19.35% | 18.89% | 22.09% | 28.85% | 33.03% | 48.91% | 37.77% | 33.45% | 34.18% | 20.52% | 20.62% |
| 净利润同比增长率 | 8.78% | 19.14% | 4.81% | -4.41% | 57.40% | 72.22% | 94.55% | 186.33% | 2.43% | 10.05% | 24.75% | 1.18% | 99.82% | 59.89% | 43.00% | 43.16% | 27.39% |
| 当季收入同比增长率 | 13.77% | 20.75% | 29.17% | 32.45% | 35.06% | 32.64% | 19.80% | 18.89% | 5.71% | 21.12% | 20.22% | 48.91% | 49.48% | 32.12% | 47.68% | 20.52% | 26.76% |
| 当季净利润同比增长率 | -16.60% | 72.79% | 17.04% | -4.41% | 30.00% | 20.43% | 36.54% | 186.33% | -9.20% | -13.57% | 46.30% | 1.18% | 222.84% | 97.34% | 42.86% | 43.16% | 56.56% |
| 非经常项占比 | -1.12% | -3.72% | -4.28% | -4.04% | 15.66% | 11.82% | 19.26% | 18.57% | -45.79% | -44.04% | -55.22% | -128.09% | 20.03% | 2.87% | 0.47% | -0.67% | -0.22% |
| 净利润率(还原) | 19.51% | 20.61% | 21.64% | 22.31% | 19.23% | 19.08% | 21.68% | 24.79% | 24.34% | 19.46% | 21.54% | 22.39% | 15.99% | 17.18% | 16.30% | 18.32% | 13.65% |
| 税前利润率(还原) | 23.17% | 25.42% | 26.19% | 26.55% | 22.68% | 22.85% | 25.76% | 28.93% | 26.83% | 26.73% | 28.52% | 30.42% | 19.90% | 23.55% | 19.92% | 27.33% | 19.09% |
| 主营业务利润率 | 82.33% | 82.98% | 83.31% | 83.35% | 81.21% | 82.52% | 82.39% | 82.04% | 81.67% | 81.28% | 80.00% | 82.68% | 81.55% | 81.32% | 80.99% | 83.21% | 79.69% |
| 当季净利润率(还原) | 16.17% | 18.57% | 20.97% | 22.31% | 19.63% | 14.35% | 18.59% | 24.79% | 38.73% | 15.24% | 20.69% | 22.39% | 13.13% | 18.80% | 14.67% | 18.32% | 9.92% |
| 当季税前利润率(还原) | 16.36% | 23.89% | 25.83% | 26.55% | 22.22% | 17.54% | 22.61% | 28.93% | 27.12% | 23.09% | 26.63% | 30.42% | 11.04% | 30.26% | 13.94% | 27.33% | 15.24% |
| 当季主营业务利润率 | 80.36% | 82.33% | 83.26% | 83.35% | 77.68% | 82.75% | 82.73% | 82.04% | 82.81% | 83.88% | 77.33% | 82.68% | 82.11% | 81.93% | 79.19% | 83.21% | 78.55% |
| 当季权益报酬率(调整) | 4.26% | 5.36% | 6.53% | 7.52% | 5.43% | 4.69% | 5.44% | 7.72% | 10.92% | 5.23% | 7.21% | 9.91% | 5.38% | 6.07% | 5.77% | 5.74% | 4.03% |
| 经营性现金流同比增长率 | -12.11% | -28.92% | -27.88% | -44.60% | 273.84% | 192.86% | 347.30% | 432.92% | -46.33% | -57.00% | -57.58% | -36.78% | -17.77% | 45.65% | 101.94% | 116.66% | 16.81% |
| 综合业务利润率 | 82.33% | 82.98% | 83.31% | 83.35% | 81.21% | 82.52% | 82.39% | 82.04% | 81.67% | 81.28% | 80.00% | 82.68% | 81.55% | 81.32% | 80.99% | 83.21% | 79.69% |
| 当季综合业务利润率 | 80.36% | 82.33% | 83.26% | 83.35% | 77.68% | 82.75% | 82.73% | 82.04% | 82.81% | 83.88% | 77.33% | 82.68% | 82.11% | 81.93% | 79.19% | 83.21% | 78.55% |
| 总市值 | 446.36 | 365.65 | 291.03 | 292.07 | 325.89 | 259.59 | 216.70 | 206.24 | 199.21 | 181.67 | 180.53 | 183.64 | 248.94 | 180.23 | 195.02 | 150.79 | 106.97 |
| 总市值含债调整 | 446.56 | 365.75 | 291.13 | 292.17 | 325.99 | 259.59 | 216.70 | 206.24 | 199.21 | 181.67 | 180.53 | 183.64 | 249.54 | 180.83 | 195.62 | 151.27 | 107.45 |
| 资本支出与销售收入比 | 7.65% | 9.60% | 10.98% | 7.89% | 4.65% | 4.82% | 4.75% | 6.17% | 4.61% | 3.99% | 3.63% | 6.20% | 3.35% | 4.65% | 5.11% | 1.49% | 6.01% |
| 总市值中的现金比例 | 2.23% | 2.52% | 2.62% | 2.57% | 2.17% | 2.59% | 3.50% | 3.24% | 1.93% | 2.39% | 2.93% | 3.00% | 2.30% | 4.40% | 3.67% | 4.47% | 5.29% |
| 生息负债与净资产比率 | 0.58% | 0.30% | 0.33% | 0.36% | 0.38% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 3.67% | 4.08% | 4.38% | 3.72% | 3.82% |
| 营业费用与收入之比 | 42.86% | 42.72% | 44.02% | 41.41% | 44.42% | 45.61% | 45.88% | 39.38% | 40.35% | 40.58% | 41.06% | 37.86% | 40.73% | 38.59% | 41.60% | 37.82% | 39.55% |
| 管理费用与收入之比 | 16.60% | 15.04% | 13.32% | 15.75% | 14.39% | 14.36% | 10.85% | 13.61% | 14.29% | 13.94% | 10.04% | 14.00% | 20.73% | 19.11% | 19.45% | 18.35% | 21.15% |
| 财务费用与收入之比 | -0.29% | -0.20% | -0.23% | -0.37% | -0.28% | -0.30% | -0.10% | 0.11% | 0.20% | 0.04% | 0.38% | 0.41% | 0.20% | 0.07% | 0.02% | -0.30% | -0.04% |
| 期间费用占收入比 | 59.16% | 57.56% | 57.11% | 56.79% | 58.53% | 59.67% | 56.63% | 53.11% | 54.84% | 54.55% | 51.48% | 52.26% | 61.65% | 57.77% | 61.06% | 55.87% | 60.66% |
| 当季期间费用占收入比 | 64.01% | 58.45% | 57.44% | 56.79% | 55.46% | 65.22% | 60.12% | 53.11% | 55.68% | 60.79% | 50.70% | 52.26% | 71.07% | 51.68% | 65.25% | 55.87% | 63.39% |
| 期间费用占收入比同比增长率 | 1.08% | -3.53% | 0.86% | 6.94% | 6.73% | 9.37% | 10.00% | 1.62% | -11.05% | -5.56% | -15.69% | -6.46% | 1.63% | -3.17% | 3.56% | -2.30% | -0.03% |
| 当季期间费用占收入比同比增长率 | 15.41% | -10.38% | -4.46% | 6.94% | -0.40% | 7.28% | 18.58% | 1.62% | -21.65% | 17.64% | -22.30% | -6.46% | 12.12% | -15.19% | 7.47% | -2.30% | 12.53% |
| 债务杠杆 | 1.12 | 1.10 | 1.15 | 1.17 | 1.13 | 1.11 | 1.11 | 1.12 | 1.11 | 1.14 | 1.15 | 1.17 | 1.23 | 1.23 | 1.20 | 1.23 | 1.16 |
| 生息负债率 | 0.51% | 0.28% | 0.29% | 0.30% | 0.33% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.98% | 3.31% | 3.64% | 3.03% | 3.29% |
| 资产负债率 | 10.80% | 9.32% | 12.89% | 14.81% | 11.13% | 10.02% | 9.55% | 10.76% | 10.20% | 12.64% | 13.01% | 14.24% | 18.90% | 18.90% | 16.81% | 18.63% | 13.79% |
| 每股生息负债(元) | 0.03 | 0.01 | 0.01 | 0.01 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.14 | 0.14 | 0.14 | 0.11 | 0.14 |
| 生息债务占负债比率 | 4.75% | 2.97% | 2.25% | 2.05% | 3.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 15.77% | 17.50% | 21.66% | 16.27% | 23.87% |
| 每股现金保有额(元) | 1.33 | 1.23 | 1.02 | 1.01 | 1.14 | 1.08 | 1.22 | 1.29 | 0.74 | 0.84 | 1.02 | 1.28 | 1.33 | 1.84 | 1.66 | 1.56 | 1.71 |
| 存货环比增长率 | 6.34% | -6.39% | 5.10% | -4.92% | 3.40% | 3.53% | 2.56% | -0.60% | 47.21% | -5.77% | -1.88% | 3.57% | -2.11% | 20.07% | -5.83% | 5.88% | 19.82% |
| 应收帐款环比增长率 | 5.61% | 5.35% | 10.02% | 11.12% | 17.79% | 12.55% | -1.84% | 7.23% | 7.41% | 6.98% | 5.45% | 18.29% | 67.85% | 22.32% | 26.19% | 16.78% | 2.99% |
| 存货同比增长率 | -0.53% | -3.27% | 6.98% | 4.39% | 9.13% | 55.36% | 41.41% | 35.29% | 40.98% | -6.25% | 19.46% | 14.64% | 17.19% | 43.44% | 18.95% | 65.52% | 42.92% |
| 应收帐款同比增长率 | 36.03% | 51.71% | 62.07% | 44.60% | 39.54% | 27.25% | 20.95% | 29.93% | 43.33% | 124.00% | 156.10% | 206.47% | 202.56% | 85.65% | 43.16% | 0.37% | -8.96% |
| 预收帐款同比增长率 | -100.00% | 数据为空 | 数据为空 | 数据为空 | -21.93% | 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 |
| 存货周转率 - 单期值 | 3.44 | 3.61 | 3.40 | 3.59 | 2.96 | 2.76 | 2.76 | 2.88 | 2.47 | 3.92 | 4.11 | 3.83 | 2.87 | 2.76 | 3.39 | 2.50 | 2.71 |
| 总资产周转率-单期值 | 0.96 | 1.06 | 1.15 | 1.22 | 1.01 | 1.08 | 1.10 | 1.13 | 1.06 | 1.18 | 1.27 | 1.46 | 0.97 | 1.05 | 1.16 | 1.08 | 0.98 |
| 净资产周转率-单期值 | 1.08 | 1.17 | 1.32 | 1.43 | 1.14 | 1.20 | 1.21 | 1.27 | 1.18 | 1.35 | 1.46 | 1.71 | 1.20 | 1.29 | 1.39 | 1.33 | 1.13 |
| 应收帐款周转率--单期值 | 3.77 | 4.10 | 4.44 | 4.94 | 4.15 | 4.77 | 5.18 | 5.07 | 4.57 | 5.18 | 5.72 | 6.76 | 5.37 | 8.73 | 10.73 | 12.16 | 11.79 |
| 流动资产周转率--单期值 | 1.29 | 1.46 | 1.61 | 1.75 | 1.44 | 1.47 | 1.52 | 1.70 | 1.57 | 1.68 | 1.74 | 1.97 | 1.41 | 1.57 | 1.73 | 1.69 | 1.51 |
| 固定资产周转率--单期值 | 5.19 | 7.44 | 8.32 | 8.49 | 6.30 | 6.30 | 6.25 | 6.26 | 5.18 | 5.76 | 5.84 | 6.37 | 4.18 | 4.43 | 4.78 | 4.21 | 3.21 |
| 股本同比变动率 | 20.73% | 20.73% | 20.00% | 44.00% | 20.00% | 20.00% | 20.00% | 20.00% | 20.00% | 20.00% | 20.00% | 0.00% | 30.00% | 30.00% | 69.00% | 69.00% | 30.00% |
| 税前利润同比增长率 | 10.19% | 23.40% | 7.46% | -1.92% | 66.10% | 48.43% | 72.49% | 141.79% | -8.10% | 11.14% | 36.14% | -6.77% | 76.79% | 60.29% | 33.71% | 41.05% | 31.08% |
| 每股营运资金(元) | 3.46 | 3.31 | 2.75 | 2.62 | 2.94 | 2.88 | 2.79 | 2.94 | 2.56 | 2.36 | 2.42 | 2.77 | 2.64 | 2.20 | 1.97 | 1.93 | 2.42 |
| 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% | 5.26% | 6.32% | 7.05% | 0.00% | 0.00% |
| 每股资本性支出(元) | 0.38 | 0.36 | 0.28 | 0.10 | 0.23 | 0.17 | 0.11 | 0.08 | 0.21 | 0.14 | 0.08 | 0.09 | 0.15 | 0.15 | 0.11 | 0.01 | 0.26 |
| 每股投入资本净额(元) | 4.50 | 4.27 | 3.80 | 3.51 | 4.11 | 3.84 | 3.67 | 4.18 | 3.77 | 3.39 | 3.25 | 3.64 | 3.70 | 3.46 | 3.18 | 2.99 | 3.81 |
| 每股经营活动产生的现金流(元) | 0.51 | 0.36 | 0.38 | 0.24 | 0.71 | 0.61 | 0.63 | 0.63 | 0.23 | 0.25 | 0.17 | 0.14 | 0.51 | 0.70 | 0.48 | 0.22 | 0.80 |
| 投资支出占收入之比 | 8.63% | 9.60% | 10.98% | 7.89% | 9.10% | 6.77% | 4.81% | 6.18% | 10.87% | 11.91% | 7.43% | 7.65% | 11.47% | 4.70% | 5.17% | 1.53% | 6.84% |
| 存货储存期(天) | 104.75 | 99.78 | 105.98 | 100.28 | 121.72 | 130.59 | 130.21 | 125.04 | 145.76 | 91.77 | 87.70 | 93.89 | 125.46 | 130.58 | 106.15 | 144.25 | 132.79 |
| 应付帐款付款期(天) | 116.83 | 67.32 | 72.43 | 74.57 | 95.22 | 97.20 | 99.61 | 95.45 | 118.51 | 50.92 | 61.03 | 47.73 | 78.79 | 64.50 | 42.25 | 43.04 | 62.52 |
| 应收帐款回收期(天) | 95.53 | 87.87 | 81.13 | 72.83 | 86.81 | 75.41 | 69.46 | 71.03 | 78.76 | 69.48 | 62.90 | 53.29 | 67.08 | 41.26 | 33.55 | 29.60 | 30.55 |
| 预付帐款占用期(天) | 55.80 | 44.18 | 4.60 | 19.14 | 20.69 | 32.54 | 29.59 | 38.54 | 32.69 | 19.42 | 14.42 | 3.91 | 9.11 | 12.21 | 7.07 | 7.81 | 6.54 |
| 预收帐款信用期(天) | 数据为空 | 0.98 | 0.45 | 数据为空 | 0.52 | 数据为空 | 数据为空 | 数据为空 | 0.84 | 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 |
| 现金占总资产比例 | 25.54% | 25.43% | 22.11% | 22.78% | 23.58% | 24.53% | 29.15% | 26.57% | 17.09% | 20.29% | 25.84% | 27.65% | 28.43% | 43.70% | 43.37% | 42.53% | 38.79% |
| 存货占总资产比例 | 4.52% | 4.57% | 5.13% | 5.10% | 5.91% | 6.25% | 6.35% | 6.42% | 7.20% | 5.16% | 5.72% | 5.98% | 5.72% | 6.48% | 5.94% | 6.57% | 6.74% |
| 总资产同比增加比例 | 29.90% | 32.42% | 32.49% | 31.34% | 33.03% | 28.18% | 27.31% | 26.08% | 11.95% | 17.79% | 24.18% | 25.87% | 38.12% | 28.77% | 19.49% | 16.80% | 13.44% |
| 应付款项占总资产比例 | 5.04% | 3.08% | 3.50% | 3.79% | 4.62% | 4.65% | 4.86% | 4.90% | 5.85% | 2.86% | 3.98% | 3.04% | 3.59% | 3.20% | 2.37% | 1.96% | 3.17% |
| 应收款项占总资产比例 | 29.84% | 30.34% | 30.27% | 28.77% | 28.50% | 26.48% | 24.74% | 26.13% | 27.17% | 26.68% | 26.04% | 25.35% | 21.22% | 14.03% | 12.63% | 10.41% | 9.69% |
| 预收款项占总资产比例 | 0.00% | 0.34% | 0.17% | 0.00% | 0.17% | 0.00% | 0.00% | 0.00% | 0.29% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 预付款项占总资产比例 | 2.41% | 2.02% | 0.22% | 0.97% | 1.00% | 1.56% | 1.44% | 1.98% | 1.61% | 1.09% | 0.94% | 0.25% | 0.42% | 0.61% | 0.40% | 0.36% | 0.33% |
| 固定资产占总资产比例 | 18.53% | 14.28% | 13.79% | 14.32% | 16.03% | 17.16% | 17.54% | 18.07% | 20.49% | 20.51% | 21.80% | 22.99% | 23.26% | 23.61% | 24.24% | 25.69% | 30.36% |
| 无形资产占总资产比例 | 1.34% | 3.10% | 3.18% | 1.52% | 1.68% | 1.46% | 1.54% | 1.61% | 1.30% | 1.38% | 1.45% | 1.50% | 1.49% | 1.56% | 1.73% | 1.81% | 0.00% |
| 流动比例 | 7.46 | 8.56 | 5.71 | 5.08 | 6.63 | 7.51 | 7.96 | 6.62 | 6.76 | 5.52 | 5.72 | 5.28 | 4.21 | 3.80 | 4.10 | 4.37 | 6.71 |
| 速动比率 | 7.02 | 8.05 | 5.30 | 4.73 | 6.09 | 6.88 | 7.29 | 6.03 | 6.05 | 5.12 | 5.28 | 4.85 | 3.89 | 3.45 | 3.74 | 3.95 | 6.01 |
| 综合税率 | 4.30% | 5.50% | 5.23% | 5.10% | 4.38% | 4.74% | 5.58% | 5.66% | 3.01% | 6.96% | 6.49% | 5.96% | 6.33% | 7.71% | 5.11% | 10.49% | 7.52% |
| 实际所得税率 | 12.18% | 16.15% | 14.65% | 13.69% | 11.19% | 12.61% | 12.93% | 11.62% | 7.32% | 25.31% | 23.04% | 25.23% | 18.17% | 24.81% | 16.78% | 32.43% | 29.17% |
| 可持续增长率 | 21.02% | 24.15% | 28.52% | 31.82% | 21.86% | 22.92% | 26.27% | 31.44% | 28.76% | 26.32% | 31.55% | 38.23% | 19.19% | 22.16% | 22.69% | 24.37% | 15.44% |
| 最大内部融资增长率 | 数据为空 | 52.27% | 60.10% | 数据为空 | 66.63% | 数据为空 | 数据为空 | 数据为空 | 98.98% | 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 |
| 净利润现金含量 | 53.29% | 48.02% | 71.92% | 88.91% | 65.96% | 80.48% | 104.52% | 153.40% | 27.77% | 47.33% | 45.46% | 82.42% | 53.01% | 121.13% | 133.69% | 131.92% | 128.81% |
| 主营业务收入现金含量 | 89.00% | 86.86% | 85.77% | 82.22% | 87.12% | 90.66% | 99.78% | 108.60% | 91.51% | 87.41% | 86.65% | 84.97% | 82.33% | 88.83% | 89.48% | 90.91% | 100.68% |
| 经营性现金周期(天) | 194.62 | 178.30 | 158.46 | 152.93 | 173.66 | 154.77 | 136.60 | 128.61 | 166.00 | 131.63 | 114.21 | 92.34 | 121.35 | 92.63 | 76.47 | 84.32 | 94.54 |
| 单位收入需投入现金 | 数据为空 | 0.59 | 0.57 | 数据为空 | 0.60 | 数据为空 | 数据为空 | 数据为空 | 0.61 | 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 |
| 单位收入产生的现金 | 0.22 | 0.23 | 0.24 | 0.25 | 0.21 | 0.21 | 0.23 | 0.27 | 0.27 | 0.23 | 0.25 | 0.28 | 0.17 | 0.19 | 0.18 | 0.20 | 0.15 |
| 单位收入可用于增长的现金 | 0.14 | 0.13 | 0.13 | 0.17 | 0.17 | 0.16 | 0.19 | 0.20 | 0.22 | 0.19 | 0.22 | 0.22 | 0.13 | 0.14 | 0.13 | 0.19 | 0.09 |
| 市值环比增长 | 22.07% | 25.64% | -0.36% | -10.38% | 25.54% | 19.79% | 5.07% | 3.53% | 9.65% | 0.63% | -1.69% | -26.23% | 38.12% | -7.58% | 29.33% | 40.96% | 51.03% |
| 主评级建议 | 中性 | 良 可关注 | 优 买入 | 良 可关注 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 优 买入 | 优异 强买 | 优异 强买 | 优异 强买 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 中性 |
| 次评级(敏感性) | 回避 | 良 可关注 | 优 买入 | 良 可关注 | 中性 | 良 可关注 | 中性 | 良 可关注 | 良 可关注 | 中性 | 优 买入 | 优异 强买 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 良 可关注 |
| 恒瑞医药 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 恒顺醋业 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 当季收盘价 | 18.78 | 17.6 | 13.85 | 14.78 | 13.45 | 9.56 | 10.1 | 9.15 | 6.67 | 7.36 | 8.86 | 13.13 | 17.29 | 16.93 | 15.69 |
| 赢利能力评分 | 38.92 | 32.69 | 36.37 | 33.28 | 29.21 | 18.86 | 19.60 | 15.00 | 15.00 | 31.86 | 39.35 | 37.12 | 28.35 | 28.20 | 28.06 |
| 成长能力评分 | 43.34 | 4.65 | 30.41 | 20.51 | 数据为空 | 60.00 | 40.69 | 23.94 | 0.00 | 15.00 | 38.91 | 84.29 | 50.23 | 30.08 | 23.82 |
| 估值情况评分 | 52.34 | 36.54 | 46.21 | 39.08 | 58.48 | 24.42 | 23.33 | 23.32 | 30.72 | 50.38 | 52.41 | 55.59 | 36.76 | 54.82 | 52.64 |
| 信用情况评分 | 46.87 | 49.39 | 49.65 | 49.52 | 49.84 | 51.17 | 51.43 | 51.72 | 51.56 | 56.35 | 57.31 | 60.59 | 59.16 | 57.06 | 55.81 |
| 综合情况评价 | 45.07 | 27.10 | 38.86 | 32.81 | 数据为空 | 28.77 | 23.23 | 16.85 | 14.16 | 34.81 | 44.93 | 59.16 | 40.52 | 39.64 | 36.94 |
| 报表期每股收益(元) | 0.25 | 0.12 | 0.10 | 0.06 | 0.24 | 0.12 | 0.11 | 0.06 | (0.39) | 0.19 | 0.18 | 0.12 | 0.24 | 0.25 | 0.17 |
| 预估全年每股收益(调整) | 0.27 | 0.20 | 0.24 | 0.25 | 0.21 | (0.01) | (0.01) | (0.01) | (0.02) | 0.15 | 0.21 | 0.29 | 0.18 | 0.28 | 0.28 |
| 每股净资产(元) | 3.62 | 3.63 | 3.62 | 5.05 | 4.90 | 5.24 | 5.19 | 5.10 | 5.08 | 5.83 | 5.58 | 5.56 | 5.42 | 5.44 | 5.34 |
| 每股自由现金流(元) | (1.11) | (1.99) | (1.15) | (0.35) | 1.45 | 1.54 | 0.86 | 0.20 | (1.62) | 0.66 | 0.69 | (0.49) | (0.96) | (0.86) | (0.91) |
| 当季净利润 | 0.17 | 0.02 | 0.05 | 0.08 | 0.16 | 0.02 | 0.06 | 0.08 | (0.73) | 0.01 | 0.08 | 0.15 | (0.01) | 0.10 | 0.12 |
| 当季主营业务收入 | 5.28 | 1.90 | 2.23 | 2.08 | 5.50 | 2.04 | 2.02 | 2.19 | 2.22 | 1.28 | 1.56 | 1.92 | 3.05 | 1.83 | 1.79 |
| 预估全年净利润(调整) | 0.34 | 0.26 | 0.30 | 0.32 | 0.27 | (0.02) | (0.01) | (0.01) | (0.02) | 0.19 | 0.27 | 0.37 | 0.23 | 0.36 | 0.35 |
| 预估全年主营业务收入 | 11.49 | 11.67 | 12.03 | 11.17 | 11.74 | 9.15 | 8.43 | 7.94 | 6.98 | 7.55 | 8.49 | 9.90 | 8.28 | 7.38 | 7.10 |
| 市净率 | 5.19 | 4.85 | 3.83 | 2.93 | 2.74 | 1.82 | 1.95 | 1.79 | 1.31 | 1.26 | 1.59 | 2.36 | 3.19 | 3.11 | 2.94 |
| 市销率(折算为全年数据) | 3.59 | 3.33 | 2.83 | 3.22 | 2.77 | 3.00 | 3.15 | 3.32 | 3.31 | 3.11 | 2.97 | 3.07 | 4.18 | 4.90 | 4.92 |
| 市盈率(调整) | 70.17 | 86.53 | 58.57 | 58.44 | 62.72 | (777.88) | (947.79) | (1050.82) | (341.98) | 48.42 | 42.22 | 44.66 | 96.95 | 60.63 | 56.85 |
| 市盈率(含债去息税) | 53.89 | 93.17 | 83.04 | 91.33 | 42.32 | 214.98 | 333.78 | 365.34 | 27.04 | 57.52 | 61.47 | 58.50 | 61.27 | 47.71 | 54.66 |
| PER(以当期ROE为增长标准) | 7.31 | 17.00 | 13.19 | 18.91 | 9.62 | (893.70) | (1589.15) | (2112.37) | (75.57) | 21.93 | 16.45 | 11.43 | 18.39 | 9.34 | 10.79 |
| 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 | (3.49) | (5.18) | (5.39) | (0.57) | (3.67) | (12.64) | 5.38 | 0.84 | 0.56 | 0.65 |
| PEG(以3年均收入增长为标准) | 3.22 | 5.40 | 4.54 | 5.76 | 1.67 | 16.60 | 35.15 | 51.21 | 9.45 | 11.22 | 6.89 | 4.01 | 3.98 | 4.37 | 5.74 |
| 预估总资产报酬率(调整) | 1.13% | 0.79% | 0.96% | 0.97% | 0.91% | -0.06% | -0.05% | -0.04% | -0.10% | 0.76% | 1.07% | 1.64% | 1.06% | 1.47% | 1.44% |
| 预估投入资本报酬率(调整) | 1.66% | 1.36% | 1.55% | 1.59% | 1.49% | -0.08% | -0.08% | -0.06% | -0.14% | 1.10% | 1.54% | 2.18% | 1.45% | 1.98% | 1.87% |
| 预估股东权益报酬率(调整) | 7.37% | 5.48% | 6.30% | 4.83% | 4.40% | -0.24% | -0.21% | -0.17% | -0.36% | 2.62% | 3.74% | 5.12% | 3.33% | 5.11% | 5.07% |
| 自由现金流与营业收入之比 | -12.25% | -40.85% | -33.89% | -21.67% | 15.72% | 31.40% | 25.93% | 11.64% | -29.55% | 17.71% | 25.05% | -32.29% | -14.72% | -20.96% | -33.96% |
| 二级市场自由现金收益率-报表期 | -3.25% | -5.85% | -3.87% | -1.23% | 5.53% | 7.22% | 4.00% | 0.99% | -9.12% | 3.62% | 3.51% | -2.12% | -3.56% | -3.09% | -3.44% |
| 总收入同比增长率 | -2.14% | -0.62% | 2.45% | -4.84% | 68.09% | 31.06% | 20.70% | 13.62% | -15.70% | -8.90% | 2.48% | 19.52% | 23.49% | 10.05% | 5.88% |
| 净利润同比增长率 | 2.80% | 0.96% | -3.09% | 1.81% | 数据为空 | -36.89% | -39.65% | -46.97% | -259.66% | -25.14% | 2.53% | 52.27% | -28.59% | 3.64% | 6.19% |
| 当季收入同比增长率 | -3.86% | -6.93% | 10.35% | -4.84% | 147.60% | 59.15% | 29.45% | 13.62% | -27.34% | -30.01% | -12.86% | 19.52% | 56.11% | 18.72% | -8.57% |
| 当季净利润同比增长率 | 4.53% | 35.93% | -9.83% | 1.81% | 数据为空 | 4.44% | -25.50% | -46.97% | 数据为空 | -85.15% | -37.17% | 52.27% | -107.03% | -1.47% | -2.17% |
| 非经常项占比 | -10.52% | -8.12% | -20.27% | -6.18% | 15.85% | -18.17% | 0.43% | 11.83% | 84.27% | -15.71% | -12.73% | -9.03% | 35.64% | 1.77% | 4.99% |
| 净利润率(还原) | 2.15% | 1.60% | 2.14% | 2.10% | 1.12% | 1.24% | 1.47% | -0.46% | -2.69% | 3.22% | 4.70% | 2.74% | 1.46% | -0.43% | -0.63% |
| 税前利润率(还原) | 3.87% | 2.57% | 3.13% | 5.79% | 1.97% | 2.72% | 3.26% | -0.52% | -5.61% | 4.74% | 6.53% | 3.97% | 3.78% | 0.72% | 0.33% |
| 主营业务利润率 | 27.74% | 26.68% | 26.55% | 27.91% | 23.29% | 25.17% | 26.49% | 21.88% | 25.00% | 28.23% | 28.73% | 26.60% | 25.61% | 27.29% | 28.08% |
| 当季净利润率(还原) | 2.81% | 0.36% | 2.17% | 2.10% | 0.99% | 0.75% | 3.56% | -0.46% | -15.39% | -0.81% | 7.12% | 2.74% | 4.69% | -0.07% | -1.30% |
| 当季税前利润率(还原) | 5.38% | 1.30% | 0.65% | 5.79% | 1.11% | 1.61% | 7.36% | -0.52% | -27.81% | -0.12% | 9.69% | 3.97% | 9.02% | 1.43% | -0.41% |
| 当季主营业务利润率 | 28.99% | 26.96% | 25.29% | 27.91% | 21.16% | 22.46% | 31.48% | 21.88% | 18.06% | 26.85% | 31.37% | 26.60% | 22.75% | 25.80% | 28.23% |
| 当季权益报酬率(调整) | 4.10% | 0.15% | 1.57% | 1.31% | 1.34% | 0.65% | 0.99% | 1.06% | -5.45% | 0.32% | 1.28% | 2.26% | -1.64% | 1.52% | 1.63% |
| 经营性现金流同比增长率 | -58.61% | -202.44% | -196.81% | -194.76% | 数据为空 | 71.90% | 8.66% | 数据为空 | -120.10% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 综合业务利润率 | 27.74% | 26.68% | 26.55% | 27.91% | 23.29% | 25.17% | 26.49% | 21.88% | 25.00% | 28.23% | 28.73% | 26.60% | 25.61% | 27.29% | 28.08% |
| 当季综合业务利润率 | 28.99% | 26.96% | 25.29% | 27.91% | 21.16% | 22.46% | 31.48% | 21.88% | 18.06% | 26.85% | 31.37% | 26.60% | 22.75% | 25.80% | 28.23% |
| 总市值 | 23.88 | 22.38 | 17.61 | 18.79 | 17.10 | 12.16 | 12.84 | 11.63 | 8.48 | 9.36 | 11.27 | 16.69 | 21.98 | 21.53 | 19.95 |
| 总市值含债调整 | 40.92 | 38.40 | 33.63 | 34.03 | 30.66 | 25.10 | 24.20 | 24.08 | 20.78 | 20.93 | 22.95 | 28.25 | 32.46 | 33.84 | 32.62 |
| 资本支出与销售收入比 | 25.57% | 3.38% | 4.27% | 2.18% | 15.78% | 4.95% | 5.42% | 7.93% | 27.07% | 10.00% | 9.77% | 16.93% | 25.10% | 16.56% | 22.92% |
| 总市值中的现金比例 | 25.49% | 31.91% | 37.69% | 46.62% | 43.36% | 53.24% | 39.15% | 41.92% | 46.85% | 42.54% | 37.28% | 18.90% | 9.98% | 15.48% | 20.11% |
| 生息负债与净资产比率 | 370.79% | 347.59% | 347.98% | 237.46% | 217.42% | 194.35% | 172.04% | 191.73% | 190.28% | 156.13% | 164.65% | 163.31% | 152.06% | 178.09% | 186.58% |
| 营业费用与收入之比 | 8.70% | 10.44% | 9.80% | 9.56% | 7.22% | 9.84% | 9.66% | 9.42% | 10.40% | 9.78% | 9.74% | 8.19% | 8.35% | 9.67% | 10.50% |
| 管理费用与收入之比 | 9.59% | 9.88% | 9.97% | 9.41% | 9.01% | 9.42% | 10.50% | 8.60% | 10.12% | 9.12% | 8.63% | 7.61% | 8.56% | 8.33% | 8.27% |
| 财务费用与收入之比 | 5.59% | 3.79% | 3.65% | 3.15% | 5.09% | 3.19% | 3.06% | 4.38% | 10.08% | 4.59% | 3.84% | 6.84% | 4.93% | 8.56% | 8.98% |
| 期间费用占收入比 | 23.88% | 24.11% | 23.42% | 22.12% | 21.32% | 22.45% | 23.22% | 22.40% | 30.60% | 23.49% | 22.21% | 22.63% | 21.84% | 26.57% | 27.75% |
| 当季期间费用占收入比 | 23.61% | 25.66% | 24.64% | 22.12% | 20.05% | 20.84% | 24.12% | 22.40% | 45.87% | 26.97% | 21.68% | 22.63% | 13.73% | 24.38% | 28.64% |
| 期间费用占收入比同比增长率 | 11.98% | 7.41% | 0.85% | -1.25% | -30.32% | -4.44% | 4.58% | -1.03% | 40.14% | -11.60% | -19.98% | -15.44% | -5.31% | 35.02% | 33.31% |
| 当季期间费用占收入比同比增长率 | 17.76% | 23.11% | 2.16% | -1.25% | -56.30% | -22.70% | 11.23% | -1.03% | 234.09% | 10.61% | -24.30% | -15.44% | -56.10% | 40.84% | 67.45% |
| 债务杠杆 | 6.56 | 7.09 | 6.80 | 5.15 | 4.80 | 4.22 | 3.94 | 3.92 | 3.80 | 3.42 | 3.51 | 3.23 | 3.10 | 3.50 | 3.58 |
| 生息负债率 | 56.55% | 49.00% | 51.15% | 46.08% | 45.29% | 46.00% | 43.63% | 48.86% | 50.01% | 45.70% | 46.94% | 50.57% | 49.07% | 50.87% | 52.05% |
| 资产负债率 | 84.75% | 85.90% | 85.30% | 80.59% | 79.17% | 76.33% | 74.64% | 74.52% | 73.72% | 70.73% | 71.49% | 69.04% | 67.73% | 71.44% | 72.10% |
| 每股生息负债(元) | 13.40 | 12.60 | 12.60 | 11.99 | 10.66 | 10.18 | 8.93 | 9.79 | 9.67 | 9.10 | 9.19 | 9.09 | 8.24 | 9.68 | 9.97 |
| 生息债务占负债比率 | 66.72% | 57.04% | 59.97% | 57.17% | 57.21% | 60.27% | 58.46% | 65.57% | 67.84% | 64.62% | 65.66% | 73.25% | 72.44% | 71.21% | 72.19% |
| 每股现金保有额(元) | 4.79 | 5.62 | 5.22 | 6.89 | 5.83 | 5.09 | 3.95 | 3.84 | 3.12 | 3.13 | 3.30 | 2.48 | 1.72 | 2.62 | 3.16 |
| 存货环比增长率 | -37.78% | 8.59% | 0.47% | 16.98% | -6.29% | 4.04% | 2.72% | -3.66% | -9.61% | 2.17% | 4.34% | 1.49% | -9.39% | 0.37% | 2.10% |
| 应收帐款环比增长率 | -9.82% | -13.82% | 19.59% | 10.48% | 15.27% | 37.54% | -11.78% | -17.05% | 23.32% | 14.24% | -9.58% | 5.37% | -46.50% | -8.31% | 26.18% |
| 存货同比增长率 | -20.59% | 19.60% | 14.58% | 17.15% | -3.52% | -6.93% | -8.61% | -7.17% | -2.21% | -1.96% | -3.69% | -5.76% | -2.09% | 15.66% | 17.40% |
| 应收帐款同比增长率 | 2.69% | 31.26% | 109.49% | 54.54% | 16.02% | 24.12% | 3.09% | 5.66% | 34.23% | -41.77% | -53.26% | -34.78% | -28.04% | 20.68% | 25.79% |
| 预收帐款同比增长率 | -47.25% | -9.48% | 29.95% | 151.14% | 141.00% | 262.25% | 172.61% | 82.51% | 52.30% | -41.25% | -31.83% | -50.23% | -35.58% | 164.02% | 87.66% |
| 存货周转率 - 单期值 | 1.03 | 0.68 | 0.76 | 0.70 | 0.89 | 0.64 | 0.60 | 0.62 | 0.51 | 0.47 | 0.54 | 0.68 | 0.58 | 0.46 | 0.44 |
| 总资产周转率-单期值 | 0.38 | 0.36 | 0.38 | 0.34 | 0.39 | 0.33 | 0.32 | 0.31 | 0.28 | 0.30 | 0.34 | 0.43 | 0.39 | 0.31 | 0.29 |
| 净资产周转率-单期值 | 2.50 | 2.53 | 2.61 | 1.74 | 1.88 | 1.37 | 1.28 | 1.22 | 1.08 | 1.02 | 1.20 | 1.40 | 1.20 | 1.07 | 1.05 |
| 应收帐款周转率--单期值 | 23.03 | 21.09 | 18.74 | 20.81 | 24.17 | 21.72 | 27.51 | 22.85 | 16.68 | 22.23 | 28.57 | 30.13 | 26.56 | 12.66 | 11.17 |
| 流动资产周转率--单期值 | 0.59 | 0.53 | 0.54 | 0.52 | 0.59 | 0.48 | 0.47 | 0.46 | 0.40 | 0.42 | 0.49 | 0.62 | 0.48 | 0.39 | 0.37 |
| 固定资产周转率--单期值 | 1.47 | 1.60 | 1.63 | 1.51 | 1.60 | 1.66 | 1.59 | 1.49 | 1.35 | 2.77 | 3.20 | 3.87 | 3.26 | 2.38 | 2.27 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 18.37% | -14.30% | -21.73% | 69.88% | -170.60% | -16.21% | -18.47% | -48.50% | -216.89% | -28.61% | -2.03% | 42.52% | -14.91% | -0.59% | -2.51% |
| 每股营运资金(元) | (5.69) | (1.54) | (1.54) | (1.16) | (1.69) | 0.26 | 0.39 | 0.96 | 1.05 | 2.35 | 2.38 | 2.92 | 2.47 | 3.75 | 3.12 |
| 短期借款占营运资金的比例 | -187.85% | -660.58% | -657.93% | -863.32% | -533.51% | 3372.34% | 1925.87% | 806.66% | 726.52% | 298.97% | 297.74% | 238.81% | 263.04% | 191.48% | 254.15% |
| 每股资本性支出(元) | 2.31 | 0.17 | 0.14 | 0.04 | 1.46 | 0.24 | 0.18 | 0.14 | 1.49 | 0.37 | 0.27 | 0.26 | 1.64 | 0.68 | 0.61 |
| 每股投入资本净额(元) | 16.12 | 14.93 | 15.24 | 15.87 | 14.42 | 14.73 | 13.35 | 14.18 | 14.09 | 13.85 | 13.63 | 13.51 | 12.27 | 14.09 | 14.74 |
| 每股经营活动产生的现金流(元) | 1.20 | (1.83) | (1.00) | (0.32) | 2.91 | 1.79 | 1.04 | 0.34 | (0.14) | 1.04 | 0.95 | (0.23) | 0.68 | (0.18) | (0.30) |
| 投资支出占收入之比 | 31.04% | 3.47% | 42.84% | 2.29% | 24.00% | 5.01% | 5.49% | 8.05% | 31.52% | 10.06% | 9.84% | 16.93% | 35.53% | 16.60% | 22.95% |
| 存货储存期(天) | 349.31 | 532.62 | 475.19 | 516.76 | 406.34 | 562.22 | 598.41 | 582.67 | 711.35 | 759.17 | 666.65 | 528.18 | 621.96 | 781.17 | 814.65 |
| 应付帐款付款期(天) | 83.00 | 77.37 | 65.35 | 72.35 | 69.95 | 35.52 | 51.76 | 51.53 | 68.56 | 48.14 | 39.59 | 26.71 | 30.45 | 54.61 | 65.66 |
| 应收帐款回收期(天) | 15.63 | 17.07 | 19.21 | 17.30 | 14.90 | 16.58 | 13.09 | 15.76 | 21.58 | 16.20 | 12.60 | 11.95 | 13.56 | 28.43 | 32.23 |
| 预付帐款占用期(天) | 60.50 | 86.04 | 82.27 | 92.89 | 83.13 | 103.70 | 129.05 | 126.73 | 134.71 | 147.68 | 135.11 | 114.12 | 120.51 | 134.32 | 138.14 |
| 预收帐款信用期(天) | 19.23 | 68.68 | 63.52 | 61.43 | 35.67 | 96.71 | 69.73 | 34.44 | 24.88 | 32.38 | 25.40 | 15.12 | 13.77 | 56.33 | 44.52 |
| 现金占总资产比例 | 20.19% | 21.84% | 21.20% | 26.49% | 24.77% | 23.00% | 19.32% | 19.15% | 16.16% | 15.72% | 16.87% | 13.81% | 10.27% | 13.77% | 16.48% |
| 存货占总资产比例 | 25.50% | 37.77% | 36.32% | 34.23% | 32.34% | 36.70% | 38.15% | 37.94% | 40.78% | 43.82% | 43.63% | 45.56% | 48.04% | 46.76% | 46.32% |
| 总资产同比增加比例 | 0.71% | 16.21% | 20.36% | 29.85% | 21.69% | 11.13% | 4.53% | 11.47% | 15.20% | 4.62% | 2.24% | -8.00% | -2.80% | 24.27% | 19.31% |
| 应付款项占总资产比例 | 6.06% | 5.49% | 4.99% | 4.79% | 5.57% | 2.32% | 3.30% | 3.36% | 3.93% | 2.78% | 2.59% | 2.30% | 2.35% | 3.27% | 3.73% |
| 应收款项占总资产比例 | 1.94% | 1.98% | 2.40% | 1.90% | 1.90% | 1.75% | 1.38% | 1.60% | 1.99% | 1.57% | 1.40% | 1.68% | 1.71% | 2.82% | 3.06% |
| 预收款项占总资产比例 | 2.38% | 7.96% | 7.93% | 6.74% | 4.55% | 10.22% | 7.34% | 3.49% | 2.30% | 3.14% | 2.82% | 2.13% | 1.74% | 5.58% | 4.22% |
| 预付款项占总资产比例 | 4.42% | 6.10% | 6.29% | 6.15% | 6.62% | 6.77% | 8.23% | 8.25% | 7.72% | 8.52% | 8.84% | 9.84% | 9.31% | 8.04% | 7.85% |
| 固定资产占总资产比例 | 25.86% | 22.30% | 23.54% | 22.37% | 24.54% | 19.58% | 20.37% | 20.97% | 21.02% | 10.76% | 10.65% | 11.20% | 11.91% | 12.82% | 12.84% |
| 无形资产占总资产比例 | 2.44% | 2.22% | 2.31% | 2.20% | 2.45% | 2.62% | 2.84% | 2.92% | 3.03% | 2.28% | 2.22% | 2.37% | 2.58% | 1.98% | 2.59% |
| 流动比例 | 0.69 | 0.92 | 0.92 | 0.94 | 0.90 | 1.02 | 1.03 | 1.07 | 1.09 | 1.20 | 1.20 | 1.28 | 1.26 | 1.34 | 1.27 |
| 速动比率 | 0.37 | 0.42 | 0.43 | 0.48 | 0.47 | 0.49 | 0.46 | 0.48 | 0.44 | 0.47 | 0.48 | 0.49 | 0.42 | 0.53 | 0.51 |
| 综合税率 | 4.99% | 3.10% | 3.30% | 3.25% | 4.65% | 4.08% | 4.61% | 3.75% | 3.52% | 3.59% | 3.95% | 3.44% | 4.49% | 3.93% | 3.51% |
| 实际所得税率 | 34.70% | 34.64% | 33.64% | 22.09% | 24.47% | 33.51% | 33.13% | 19.54% | -12.68% | 22.00% | 20.36% | 17.14% | 25.78% | 20.89% | 19.39% |
| 可持续增长率 | 5.39% | 4.04% | 5.59% | 3.66% | 2.11% | 1.70% | 1.88% | -0.56% | -2.91% | 3.28% | 5.63% | 3.84% | 1.75% | -0.46% | -0.66% |
| 最大内部融资增长率 | -26.22% | -0.35% | -0.83% | 3.14% | -12.34% | -1.00% | -1.13% | -4.51% | -19.19% | -2.87% | -1.95% | -10.65% | -14.87% | -8.88% | -12.82% |
| 净利润现金含量 | 480.60% | -1536.95% | -979.93% | -511.58% | 1193.74% | 1514.74% | 980.93% | 549.65% | 35.11% | 556.14% | 544.83% | -201.44% | 278.87% | -72.53% | -172.85% |
| 主营业务收入现金含量 | 97.09% | 113.86% | 108.01% | 136.65% | 108.31% | 123.52% | 122.53% | 107.05% | 99.56% | 101.90% | 119.95% | 84.26% | 94.80% | 95.26% | 98.43% |
| 经营性现金周期(天) | 324.35 | 488.53 | 446.96 | 473.38 | 393.98 | 534.37 | 558.97 | 583.76 | 670.31 | 688.85 | 598.20 | 502.84 | 580.82 | 762.75 | 760.18 |
| 单位收入需投入现金 | 0.85 | 0.82 | 0.83 | 0.82 | 0.84 | 0.78 | 0.82 | 0.90 | 0.97 | 0.89 | 0.89 | 0.90 | 0.90 | 0.89 | 0.91 |
| 单位收入产生的现金 | 0.06 | 0.03 | 0.03 | 0.06 | 0.05 | 0.04 | 0.04 | 0.01 | (0.04) | 0.05 | 0.07 | 0.04 | 0.05 | 0.01 | 0.00 |
| 单位收入可用于增长的现金 | (0.20) | (0.00) | (0.01) | 0.03 | (0.11) | (0.01) | (0.01) | (0.06) | (0.32) | (0.05) | (0.03) | (0.13) | (0.20) | (0.16) | (0.23) |
| 市值环比增长 | 6.70% | 27.08% | -6.29% | 9.89% | 40.69% | -5.35% | 10.38% | 37.18% | -9.38% | -16.93% | -32.52% | -24.06% | 2.13% | 7.90% | -7.05% |
| 主评级建议 | 回避 | 回避 | 回避 | 回避 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 |
| 次评级(敏感性) | 回避 | 回避 | 回避 | 回避 | 数据为空 | 回避 | 回避 | 回避 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 |
| 恒顺醋业 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 顺络电子 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 当季收盘价 | 27.70 | 21.75 | 22.75 | 23.45 | 20.23 | 12.68 | 12.73 | 14.35 | 11.4 | 9.2 | 14.29 | 20.66 | 30.8 | 28.33 |
| 赢利能力评分 | 83.75 | 89.89 | 98.50 | 92.13 | 81.85 | 73.16 | 71.88 | 70.07 | 70.43 | 78.38 | 77.97 | 81.48 | 79.85 | 数据为空 |
| 成长能力评分 | 100.00 | 100.00 | 100.00 | 100.00 | 99.77 | 54.24 | 59.13 | 44.24 | 55.00 | 68.77 | 61.62 | 77.58 | 74.26 | 数据为空 |
| 估值情况评分 | 22.36 | 32.62 | 66.11 | 48.89 | 63.68 | 70.44 | 70.12 | 74.75 | 75.74 | 84.03 | 71.63 | 65.48 | 58.66 | 数据为空 |
| 信用情况评分 | 59.14 | 64.43 | 69.87 | 74.79 | 69.72 | 64.32 | 67.32 | 73.29 | 65.02 | 66.20 | 71.70 | 79.55 | 76.23 | 数据为空 |
| 综合情况评价 | 64.77 | 73.43 | 89.50 | 83.21 | 82.97 | 65.42 | 66.75 | 62.36 | 66.08 | 75.82 | 70.35 | 76.02 | 72.42 | 数据为空 |
| 报表期每股收益(元) | 0.49 | 0.40 | 0.41 | 0.16 | 0.50 | 0.37 | 0.20 | 0.13 | 0.45 | 0.41 | 0.23 | 0.12 | 0.59 | 0.39 |
| 预估全年每股收益(调整) | 0.50 | 0.56 | 1.10 | 0.89 | 0.53 | 0.40 | 0.38 | 0.47 | 0.46 | 0.62 | 0.59 | 0.65 | 0.56 | 数据为空 |
| 每股净资产(元) | 3.28 | 3.17 | 4.51 | 4.29 | 4.29 | 4.21 | 4.04 | 5.42 | 5.29 | 5.30 | 5.12 | 5.00 | 4.89 | 4.74 |
| 每股自由现金流(元) | (1.00) | (0.46) | (0.23) | (0.03) | 0.34 | 0.15 | 0.12 | 0.19 | (0.41) | (0.70) | (0.54) | (0.29) | (0.48) | (0.37) |
| 当季净利润 | 0.19 | 0.25 | 0.32 | 0.21 | 0.17 | 0.21 | 0.12 | 0.12 | 0.04 | 0.17 | 0.11 | 0.11 | 0.19 | 0.15 |
| 当季主营业务收入 | 1.17 | 1.20 | 1.11 | 1.02 | 0.91 | 0.95 | 0.79 | 0.61 | 0.52 | 0.90 | 0.61 | 0.49 | 0.45 | 0.48 |
| 预估全年净利润(调整) | 0.97 | 1.09 | 1.43 | 1.15 | 0.65 | 0.49 | 0.46 | 0.44 | 0.43 | 0.58 | 0.55 | 0.62 | 0.52 | 数据为空 |
| 预估全年主营业务收入 | 4.49 | 4.61 | 4.96 | 5.46 | 3.26 | 2.96 | 3.19 | 3.11 | 2.51 | 2.78 | 2.67 | 2.64 | 1.59 | 数据为空 |
| 市净率 | 8.44 | 6.86 | 5.05 | 5.47 | 4.72 | 3.01 | 3.15 | 2.65 | 2.15 | 1.74 | 2.79 | 4.13 | 6.30 | 5.97 |
| 市销率(折算为全年数据) | 12.58 | 9.52 | 6.16 | 5.68 | 7.68 | 5.40 | 5.02 | 4.45 | 4.51 | 3.29 | 5.15 | 7.52 | 18.50 | 数据为空 |
| 市盈率(调整) | 55.78 | 38.84 | 20.64 | 26.47 | 38.25 | 31.54 | 33.81 | 30.48 | 24.80 | 14.93 | 24.41 | 31.57 | 55.32 | 数据为空 |
| 市盈率(含债去息税) | 54.23 | 38.84 | 21.06 | 26.86 | 35.85 | 30.10 | 33.21 | 30.65 | 22.72 | 15.04 | 24.18 | 31.56 | 55.15 | 数据为空 |
| PER(以当期ROE为增长标准) | 3.59 | 2.31 | 0.99 | 1.52 | 2.93 | 3.18 | 3.72 | 3.75 | 2.62 | 1.34 | 2.26 | 2.67 | 4.80 | 数据为空 |
| PEG(以3年均净利增长为标准) | 2.00 | 1.16 | 0.41 | 0.73 | 2.16 | 6.48 | 14.81 | 34.58 | 3.05 | 0.89 | 1.61 | 1.65 | 2.13 | 数据为空 |
| PEG(以3年均收入增长为标准) | 1.30 | 0.90 | 0.45 | 0.52 | 0.93 | 0.87 | 0.88 | 0.84 | 0.62 | 0.35 | 0.61 | 0.80 | 2.04 | 数据为空 |
| 预估总资产报酬率(调整) | 9.38% | 11.95% | 17.65% | 15.71% | 9.71% | 7.29% | 7.10% | 6.82% | 6.45% | 8.67% | 9.01% | 10.18% | 9.32% | 数据为空 |
| 预估投入资本报酬率(调整) | 10.44% | 13.44% | 19.70% | 17.54% | 10.86% | 8.19% | 7.79% | 7.40% | 7.06% | 9.87% | 10.37% | 11.61% | 9.85% | 数据为空 |
| 预估股东权益报酬率(调整) | 15.12% | 16.80% | 21.18% | 17.67% | 12.26% | 9.47% | 8.93% | 8.17% | 8.67% | 11.20% | 10.70% | 11.81% | 11.48% | 数据为空 |
| 自由现金流与营业收入之比 | -43.06% | -27.11% | -14.02% | -3.21% | 12.62% | 7.67% | 10.19% | 28.75% | -15.18% | -32.88% | -46.36% | -55.98% | -28.50% | -30.73% |
| 二级市场自由现金收益率-报表期 | -3.40% | -2.04% | -0.97% | -0.10% | 1.60% | 1.08% | 0.85% | 1.22% | -3.25% | -6.55% | -3.61% | -1.38% | -1.63% | -1.40% |
| 总收入同比增长率 | 37.77% | 41.50% | 52.09% | 67.58% | 29.85% | 17.75% | 27.19% | 23.86% | 57.86% | 75.08% | 67.59% | 65.75% | 27.68% | 数据为空 |
| 净利润同比增长率 | 55.96% | 73.12% | 118.19% | 71.58% | 45.56% | 15.71% | 9.55% | 7.86% | -24.21% | 5.03% | 0.92% | 10.15% | 25.29% | 数据为空 |
| 当季收入同比增长率 | 28.20% | 25.96% | 40.20% | 67.58% | 76.42% | 6.18% | 29.88% | 23.86% | 14.50% | 85.23% | 69.11% | 65.75% | 27.68% | 数据为空 |
| 当季净利润同比增长率 | 10.44% | 20.11% | 164.70% | 71.58% | 360.73% | 23.91% | 11.30% | 7.86% | -80.76% | 11.05% | -7.09% | 10.15% | 25.29% | 数据为空 |
| 非经常项占比 | -0.83% | -0.27% | -2.04% | -0.20% | -6.09% | -3.70% | -0.57% | 3.91% | -2.65% | -5.41% | -3.77% | -2.11% | 6.44% | 0.53% |
| 净利润率(还原) | 21.49% | 23.32% | 25.22% | 20.38% | 19.82% | 19.60% | 17.36% | 19.23% | 17.21% | 20.30% | 20.74% | 23.25% | 32.91% | 32.10% |
| 税前利润率(还原) | 25.81% | 27.86% | 29.73% | 25.69% | 23.38% | 23.65% | 21.39% | 23.32% | 19.52% | 22.45% | 23.35% | 25.67% | 35.02% | 34.59% |
| 主营业务利润率 | 45.36% | 46.67% | 47.34% | 44.25% | 41.60% | 41.95% | 39.41% | 44.24% | 39.42% | 40.78% | 41.53% | 45.70% | 53.50% | 53.30% |
| 当季净利润率(还原) | 16.29% | 19.94% | 29.67% | 20.38% | 20.41% | 22.88% | 15.93% | 19.23% | 5.32% | 19.75% | 18.71% | 23.25% | 34.94% | 30.80% |
| 当季税前利润率(还原) | 19.98% | 24.54% | 33.44% | 25.69% | 22.68% | 26.96% | 19.92% | 23.32% | 8.26% | 21.35% | 21.47% | 25.67% | 36.12% | 33.01% |
| 当季主营业务利润率 | 41.65% | 45.48% | 50.18% | 44.25% | 40.69% | 45.68% | 35.71% | 44.24% | 34.17% | 39.86% | 38.16% | 45.70% | 54.03% | 51.42% |
| 当季权益报酬率(调整) | 3.01% | 3.86% | 5.65% | 3.73% | 3.61% | 4.28% | 2.57% | 2.27% | 0.54% | 3.58% | 2.38% | 2.42% | 3.40% | 3.34% |
| 经营性现金流同比增长率 | -24.67% | 4.69% | 47.58% | -1.11% | 55.33% | 275.92% | 279.42% | 72.86% | 65.60% | -21.87% | -47.53% | 数据为空 | -5.75% | 数据为空 |
| 综合业务利润率 | 45.36% | 46.67% | 47.34% | 44.25% | 41.60% | 41.95% | 39.41% | 44.24% | 39.42% | 40.78% | 41.53% | 45.70% | 53.50% | 53.30% |
| 当季综合业务利润率 | 41.65% | 45.48% | 50.18% | 44.25% | 40.69% | 45.68% | 35.71% | 44.24% | 34.17% | 39.86% | 38.16% | 45.70% | 54.03% | 51.42% |
| 总市值 | 53.83 | 42.27 | 29.47 | 30.38 | 24.72 | 15.49 | 15.56 | 13.49 | 10.72 | 8.65 | 13.43 | 19.42 | 28.95 | 26.63 |
| 总市值含债调整 | 56.48 | 43.93 | 30.52 | 31.04 | 25.02 | 15.96 | 16.03 | 13.84 | 11.31 | 9.15 | 13.73 | 19.82 | 29.42 | 27.44 |
| 资本支出与销售收入比 | 60.10% | 49.99% | 42.51% | 33.68% | 18.55% | 23.26% | 19.17% | 22.87% | 41.23% | 42.57% | 56.21% | 92.97% | 53.33% | 52.44% |
| 总市值中的现金比例 | 1.69% | 2.32% | 3.34% | 2.90% | 2.01% | 2.86% | 2.65% | 4.54% | 6.51% | 3.94% | 4.66% | 4.98% | 7.46% | 9.79% |
| 生息负债与净资产比率 | 41.61% | 27.01% | 18.00% | 11.93% | 5.72% | 9.14% | 9.52% | 6.87% | 12.03% | 10.04% | 6.23% | 8.42% | 10.23% | 18.25% |
| 营业费用与收入之比 | 4.93% | 4.90% | 4.71% | 4.93% | 4.21% | 4.43% | 4.07% | 4.34% | 4.81% | 4.79% | 4.86% | 4.88% | 5.10% | 5.06% |
| 管理费用与收入之比 | 12.58% | 12.36% | 11.71% | 12.63% | 12.14% | 11.86% | 11.96% | 14.77% | 12.10% | 11.94% | 11.51% | 12.30% | 12.70% | 11.80% |
| 财务费用与收入之比 | 2.05% | 1.55% | 1.19% | 1.00% | 1.87% | 2.01% | 1.99% | 1.81% | 2.98% | 1.59% | 1.81% | 2.85% | 0.68% | 1.85% |
| 期间费用占收入比 | 19.55% | 18.81% | 17.61% | 18.56% | 18.22% | 18.30% | 18.02% | 20.92% | 19.89% | 18.33% | 18.18% | 20.03% | 18.48% | 18.71% |
| 当季期间费用占收入比 | 21.67% | 20.94% | 16.73% | 18.56% | 18.01% | 18.72% | 15.79% | 20.92% | 25.91% | 18.51% | 16.69% | 20.03% | 17.90% | 18.41% |
| 期间费用占收入比同比增长率 | 7.32% | 2.76% | -2.29% | -11.26% | -8.40% | -0.14% | -0.89% | 4.42% | 7.64% | -2.03% | -3.95% | -10.07% | -1.25% | 数据为空 |
| 当季期间费用占收入比同比增长率 | 20.33% | 11.84% | 5.93% | -11.26% | -30.48% | 1.12% | -5.36% | 4.42% | 44.71% | 0.55% | 3.17% | -10.07% | -4.32% | 数据为空 |
| 债务杠杆 | 1.61 | 1.48 | 1.39 | 1.31 | 1.27 | 1.31 | 1.31 | 1.27 | 1.35 | 1.34 | 1.27 | 1.28 | 1.22 | 1.23 |
| 生息负债率 | 25.81% | 18.27% | 12.99% | 9.07% | 4.51% | 6.98% | 7.25% | 5.39% | 8.93% | 7.48% | 4.91% | 6.55% | 8.37% | 14.85% |
| 资产负债率 | 37.98% | 32.36% | 27.81% | 23.95% | 21.24% | 23.70% | 23.87% | 21.48% | 25.74% | 25.48% | 21.18% | 22.14% | 18.20% | 18.65% |
| 每股生息负债(元) | 1.37 | 0.86 | 0.81 | 0.51 | 0.25 | 0.38 | 0.38 | 0.37 | 0.64 | 0.53 | 0.32 | 0.42 | 0.50 | 0.87 |
| 生息债务占负债比率 | 67.94% | 56.46% | 46.72% | 37.88% | 21.22% | 29.44% | 30.38% | 25.10% | 34.70% | 29.37% | 23.20% | 29.60% | 46.01% | 79.63% |
| 每股现金保有额(元) | 0.47 | 0.51 | 0.76 | 0.68 | 0.41 | 0.36 | 0.34 | 0.65 | 0.74 | 0.36 | 0.67 | 1.03 | 2.30 | 2.77 |
| 存货环比增长率 | 23.30% | 45.26% | 25.57% | 0.62% | -3.98% | 4.57% | 0.44% | 13.48% | 0.63% | 8.17% | 10.84% | 28.46% | 15.27% | 1.05% |
| 应收帐款环比增长率 | -5.30% | 18.97% | 8.52% | 11.34% | -11.19% | 17.56% | 22.73% | -15.19% | -32.89% | 42.60% | 19.97% | 22.90% | -5.19% | 31.50% |
| 存货同比增长率 | 126.28% | 76.22% | 26.85% | 1.47% | 14.44% | 19.93% | 24.07% | 36.92% | 54.99% | 77.54% | 65.85% | 69.36% | 74.62% | 数据为空 |
| 应收帐款同比增长率 | 36.13% | 27.66% | 26.16% | 42.68% | 8.68% | -17.87% | -0.38% | -2.62% | 41.11% | 99.35% | 83.82% | 73.77% | 23.50% | 数据为空 |
| 预收帐款同比增长率 | 255.16% | 14.02% | -20.01% | 101.15% | -60.41% | -71.22% | -90.20% | -88.47% | 61.79% | 175.11% | 998.69% | 237.92% | 31.94% | 数据为空 |
| 存货周转率 - 单期值 | 1.82 | 2.25 | 3.47 | 5.09 | 3.20 | 2.77 | 3.27 | 2.94 | 2.93 | 3.20 | 3.27 | 3.32 | 2.20 | 数据为空 |
| 总资产周转率-单期值 | 0.44 | 0.51 | 0.61 | 0.75 | 0.49 | 0.44 | 0.49 | 0.48 | 0.37 | 0.42 | 0.44 | 0.44 | 0.28 | 数据为空 |
| 净资产周转率-单期值 | 0.70 | 0.75 | 0.85 | 0.98 | 0.62 | 0.58 | 0.65 | 0.61 | 0.50 | 0.56 | 0.55 | 0.56 | 0.35 | 数据为空 |
| 应收帐款周转率--单期值 | 5.03 | 4.89 | 6.26 | 7.48 | 4.97 | 4.00 | 5.08 | 6.07 | 4.16 | 3.10 | 4.23 | 5.01 | 3.72 | 数据为空 |
| 流动资产周转率--单期值 | 1.25 | 1.43 | 1.79 | 2.37 | 1.58 | 1.50 | 1.69 | 1.56 | 1.18 | 1.31 | 1.26 | 1.01 | 0.48 | 数据为空 |
| 固定资产周转率--单期值 | 1.21 | 1.24 | 1.40 | 1.56 | 0.94 | 0.85 | 0.92 | 0.88 | 0.75 | 1.05 | 1.20 | 1.53 | 1.45 | 数据为空 |
| 股本同比变动率 | 59.02% | 59.02% | 6.02% | 37.82% | 30.00% | 30.00% | 30.00% | 0.00% | 0.00% | 0.00% | 0.00% | 34.29% | 34.29% | 数据为空 |
| 税前利润同比增长率 | 58.85% | 71.41% | 108.75% | 78.40% | 51.28% | 26.24% | 19.91% | 18.47% | -19.21% | 7.81% | 5.03% | 13.16% | 23.23% | 数据为空 |
| 每股营运资金(元) | 0.24 | 0.48 | 0.90 | 0.93 | 0.91 | 0.78 | 0.75 | 1.18 | 1.05 | 1.07 | 1.14 | 1.58 | 2.97 | 3.43 |
| 短期借款占营运资金的比例 | 507.30% | 175.16% | 90.26% | 55.22% | 27.00% | 49.17% | 51.20% | 31.60% | 60.94% | 49.81% | 28.09% | 0.00% | 1.79% | 2.17% |
| 每股资本性支出(元) | 1.39 | 0.85 | 0.70 | 0.26 | 0.49 | 0.45 | 0.22 | 0.15 | 1.10 | 0.90 | 0.66 | 0.48 | 0.90 | 0.64 |
| 每股投入资本净额(元) | 4.76 | 4.17 | 5.60 | 5.05 | 4.87 | 4.91 | 4.83 | 6.36 | 6.51 | 6.25 | 5.64 | 5.64 | 5.66 | 5.57 |
| 每股经营活动产生的现金流(元) | 0.39 | 0.39 | 0.47 | 0.24 | 0.83 | 0.59 | 0.34 | 0.33 | 0.70 | 0.21 | 0.11 | 0.19 | 0.42 | 0.26 |
| 投资支出占收入之比 | 60.11% | 49.99% | 42.51% | 33.68% | 18.55% | 23.26% | 19.17% | 22.87% | 88.19% | 105.91% | 141.10% | 283.27% | 53.33% | 52.44% |
| 存货储存期(天) | 197.58 | 159.77 | 103.72 | 70.67 | 112.40 | 129.82 | 110.12 | 122.41 | 122.93 | 112.66 | 110.20 | 108.32 | 163.42 | 数据为空 |
| 应付帐款付款期(天) | 70.17 | 70.40 | 46.47 | 40.16 | 53.51 | 63.69 | 55.60 | 46.59 | 70.39 | 85.96 | 72.29 | 61.08 | 36.42 | 数据为空 |
| 应收帐款回收期(天) | 71.57 | 73.59 | 57.55 | 48.13 | 72.44 | 89.94 | 70.82 | 59.26 | 86.54 | 116.27 | 85.18 | 71.79 | 96.81 | 数据为空 |
| 预付帐款占用期(天) | 13.81 | 21.98 | 18.89 | 3.15 | 2.26 | 7.88 | 8.12 | 6.76 | 7.22 | 19.75 | 17.80 | 6.86 | 14.12 | 数据为空 |
| 预收帐款信用期(天) | 1.40 | 0.96 | 0.34 | 0.72 | 0.54 | 1.32 | 0.65 | 0.63 | 1.78 | 4.87 | 8.01 | 6.40 | 1.74 | 数据为空 |
| 现金占总资产比例 | 8.82% | 10.78% | 12.18% | 12.07% | 7.48% | 6.58% | 6.35% | 9.43% | 10.42% | 5.09% | 10.26% | 16.01% | 38.46% | 47.56% |
| 存货占总资产比例 | 13.06% | 11.96% | 9.27% | 8.18% | 8.92% | 9.18% | 9.12% | 9.07% | 7.74% | 7.72% | 7.81% | 7.12% | 5.96% | 5.30% |
| 总资产同比增加比例 | 54.51% | 35.18% | 24.85% | 12.53% | -0.69% | 0.84% | 6.16% | 7.41% | 19.36% | 21.86% | 9.87% | 159.08% | 138.73% | 数据为空 |
| 应付款项占总资产比例 | 4.64% | 5.27% | 4.15% | 4.65% | 4.25% | 4.50% | 4.61% | 3.45% | 4.43% | 5.89% | 5.12% | 4.01% | 1.33% | 1.62% |
| 应收款项占总资产比例 | 10.16% | 12.11% | 11.46% | 11.70% | 11.53% | 12.83% | 11.34% | 9.23% | 10.54% | 15.75% | 12.08% | 10.18% | 8.91% | 9.63% |
| 预收款项占总资产比例 | 0.20% | 0.16% | 0.07% | 0.17% | 0.09% | 0.19% | 0.10% | 0.10% | 0.22% | 0.66% | 1.14% | 0.91% | 0.16% | 0.29% |
| 预付款项占总资产比例 | 0.91% | 1.65% | 1.69% | 0.36% | 0.18% | 0.56% | 0.67% | 0.50% | 0.45% | 1.35% | 1.26% | 0.45% | 0.52% | 0.68% |
| 固定资产占总资产比例 | 36.19% | 40.82% | 43.68% | 48.00% | 52.18% | 51.79% | 53.76% | 54.49% | 50.25% | 39.55% | 36.38% | 28.51% | 19.51% | 18.68% |
| 无形资产占总资产比例 | 5.63% | 6.39% | 7.25% | 7.91% | 6.24% | 6.24% | 6.57% | 6.60% | 6.47% | 6.53% | 7.23% | 7.21% | 7.29% | 1.94% |
| 流动比例 | 1.14 | 1.37 | 1.64 | 1.89 | 2.18 | 1.86 | 1.95 | 2.40 | 1.89 | 1.86 | 2.06 | 3.26 | 10.39 | 12.78 |
| 速动比率 | 0.73 | 0.94 | 1.23 | 1.45 | 1.55 | 1.30 | 1.34 | 1.65 | 1.42 | 1.42 | 1.59 | 2.61 | 9.27 | 11.72 |
| 综合税率 | 4.43% | 4.65% | 4.59% | 5.35% | 3.45% | 3.98% | 4.07% | 4.31% | 2.34% | 2.12% | 2.59% | 2.46% | 2.39% | 2.65% |
| 实际所得税率 | 16.74% | 16.31% | 15.17% | 20.69% | 15.20% | 17.13% | 18.85% | 17.54% | 11.86% | 9.59% | 11.17% | 9.42% | 6.05% | 7.21% |
| 可持续增长率 | 15.13% | 17.46% | 21.41% | 20.04% | 12.33% | 11.27% | 11.23% | 11.73% | 8.68% | 11.35% | 11.49% | 13.03% | 11.40% | 数据为空 |
| 最大内部融资增长率 | -73.25% | -59.41% | -51.50% | -50.33% | 4.45% | -8.38% | -4.75% | -12.03% | -49.72% | -40.74% | -68.99% | -100.00% | -50.56% | 数据为空 |
| 净利润现金含量 | 79.85% | 98.35% | 114.91% | 149.75% | 165.32% | 162.64% | 169.89% | 259.82% | 154.93% | 50.06% | 49.05% | 162.11% | 70.91% | 67.30% |
| 主营业务收入现金含量 | 84.17% | 83.60% | 84.61% | 84.77% | 88.76% | 84.71% | 87.74% | 98.21% | 89.40% | 70.96% | 83.48% | 106.19% | 80.41% | 78.75% |
| 经营性现金周期(天) | 226.50 | 197.43 | 147.58 | 111.55 | 173.82 | 200.67 | 168.53 | 151.20 | 201.39 | 239.51 | 198.57 | 162.66 | 212.84 | 数据为空 |
| 单位收入需投入现金 | 0.69 | 0.69 | 0.67 | 0.69 | 0.73 | 0.74 | 0.78 | 0.71 | 0.76 | 0.76 | 0.75 | 0.70 | 0.61 | 数据为空 |
| 单位收入产生的现金 | 0.22 | 0.23 | 0.25 | 0.20 | 0.20 | 0.20 | 0.17 | 0.19 | 0.17 | 0.20 | 0.21 | 0.23 | 0.33 | 0.32 |
| 单位收入可用于增长的现金 | (0.38) | (0.27) | (0.17) | (0.13) | 0.02 | (0.03) | (0.02) | (0.04) | (0.24) | (0.22) | (0.35) | (0.70) | (0.20) | (0.20) |
| 市值环比增长 | 27.36% | 43.41% | -2.99% | 22.89% | 59.54% | -0.39% | 15.32% | 25.88% | 23.91% | -35.62% | -30.83% | -32.92% | 8.72% | -17.43% |
| 主评级建议 | 回避 | 中性 | 优 待定 | 优 待定 | 良 可关注 | 中性 | 中性 | 中性 | 中性 | 良 可关注 | 中性 | 良 可关注 | 中性 | 数据为空 |
| 次评级(敏感性) | 回避 | 回避 | 优 待定 | 优 待定 | 良 可关注 | 中性 | 中性 | 中性 | 回避 | 良 可关注 | 中性 | 良 可关注 | 中性 | 数据为空 |
| 顺络电子 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 天士力 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 |
| 当季收盘价 | 40.76 | 34.86 | 26.87 | 26.01 | 22.4 | 18.18 | 16.39 | 14.75 | 12.37 | 11.25 | 11.29 | 17.94 | 22.97 | 22.69 | 17.52 | 23.25 | 15.42 | 15.14 | 16.79 | 10.98 |
| 赢利能力评分 | 75.49 | 86.90 | 85.80 | 74.82 | 74.99 | 76.86 | 75.41 | 79.80 | 70.82 | 70.47 | 71.65 | 76.69 | 60.03 | 57.23 | 55.95 | 52.29 | 69.75 | 69.92 | 69.39 | 67.77 |
| 成长能力评分 | 75.82 | 76.93 | 73.29 | 65.08 | 59.62 | 81.48 | 66.74 | 53.71 | 89.31 | 88.79 | 88.64 | 70.10 | 33.64 | 38.65 | 31.52 | 42.85 | 63.43 | 64.75 | 59.84 | 67.40 |
| 估值情况评分 | 62.67 | 37.48 | 46.08 | 39.07 | 67.86 | 52.68 | 53.68 | 59.11 | 78.48 | 80.33 | 79.22 | 54.56 | 63.75 | 64.08 | 67.92 | 57.01 | 79.59 | 78.43 | 77.13 | 73.88 |
| 信用情况评分 | 80.94 | 69.95 | 68.79 | 71.45 | 68.26 | 68.45 | 71.57 | 72.51 | 72.27 | 70.92 | 69.73 | 77.67 | 76.89 | 82.20 | 76.31 | 78.88 | 67.59 | 69.41 | 69.66 | 74.50 |
| 综合情况评价 | 72.67 | 70.21 | 70.64 | 62.30 | 67.49 | 72.01 | 66.75 | 65.04 | 79.28 | 79.37 | 79.39 | 68.17 | 52.57 | 53.69 | 51.41 | 53.53 | 69.89 | 70.21 | 68.00 | 70.16 |
| 报表期每股收益(元) | 0.87 | 0.66 | 0.40 | 0.14 | 0.65 | 0.46 | 0.28 | 0.11 | 0.52 | 0.32 | 0.20 | 0.08 | 0.36 | 0.23 | 0.14 | 0.07 | 0.72 | 0.44 | 0.27 | 0.09 |
| 预估全年每股收益(调整) | 0.85 | 0.91 | 0.90 | 0.79 | 0.64 | 0.73 | 0.70 | 0.66 | 0.53 | 0.55 | 0.57 | 0.67 | 0.36 | 0.36 | 0.35 | 0.57 | 0.72 | 0.74 | 0.76 | 0.72 |
| 每股净资产(元) | 6.63 | 4.64 | 4.37 | 4.57 | 4.45 | 4.32 | 4.14 | 3.96 | 4.29 | 4.08 | 3.96 | 4.12 | 4.05 | 4.11 | 4.05 | 6.61 | 6.04 | 5.71 | 5.53 | 5.34 |
| 每股自由现金流(元) | 0.49 | 0.35 | 0.27 | 0.02 | 0.59 | 0.59 | 0.52 | 0.16 | 0.31 | 0.19 | 0.16 | (0.25) | 0.04 | (0.09) | 0.01 | (0.19) | (0.40) | (0.15) | (0.07) | (0.04) |
| 当季净利润 | 1.27 | 1.28 | 1.28 | 0.67 | 0.91 | 0.88 | 0.85 | 0.52 | 0.98 | 0.59 | 0.58 | 0.41 | 0.66 | 0.44 | 0.47 | 0.20 | 0.79 | 0.49 | 0.50 | 0.27 |
| 当季主营业务收入 | 12.85 | 12.18 | 11.54 | 9.94 | 11.31 | 10.25 | 9.90 | 8.46 | 10.02 | 8.44 | 8.32 | 7.56 | 8.10 | 6.88 | 6.58 | 6.40 | 7.48 | 5.32 | 5.95 | 5.40 |
| 预估全年净利润(调整) | 4.40 | 4.46 | 4.40 | 3.86 | 3.10 | 3.56 | 3.39 | 3.24 | 2.59 | 2.68 | 2.80 | 3.26 | 1.77 | 1.74 | 1.72 | 1.75 | 2.06 | 2.12 | 2.15 | 2.06 |
| 预估全年主营业务收入 | 46.52 | 46.97 | 46.69 | 46.90 | 39.93 | 40.40 | 39.71 | 38.45 | 34.34 | 34.24 | 34.22 | 33.03 | 27.95 | 28.76 | 27.61 | 28.63 | 24.14 | 25.38 | 26.86 | 35.96 |
| 市净率 | 6.15 | 7.51 | 6.14 | 5.69 | 5.03 | 4.21 | 3.96 | 3.72 | 2.88 | 2.75 | 2.85 | 4.35 | 5.68 | 5.52 | 4.32 | 3.52 | 2.55 | 2.65 | 3.04 | 2.06 |
| 市销率(折算为全年数据) | 4.77 | 3.87 | 3.06 | 2.92 | 3.03 | 2.47 | 2.27 | 2.09 | 2.02 | 1.90 | 1.93 | 2.95 | 4.27 | 4.16 | 3.29 | 2.72 | 2.16 | 2.18 | 2.17 | 1.13 |
| 市盈率(调整) | 47.86 | 38.13 | 29.77 | 32.85 | 35.27 | 24.89 | 23.58 | 22.23 | 23.30 | 20.51 | 19.70 | 26.86 | 63.30 | 63.81 | 49.72 | 40.63 | 21.35 | 20.39 | 22.21 | 15.22 |
| 市盈率(含债去息税) | 44.99 | 37.48 | 30.68 | 34.14 | 34.76 | 25.62 | 25.04 | 23.90 | 21.42 | 20.68 | 21.20 | 28.64 | 56.94 | 58.58 | 47.06 | 42.18 | 20.26 | 21.54 | 23.83 | 17.78 |
| PER(以当期ROE为增长标准) | 3.49 | 2.01 | 1.66 | 2.25 | 2.43 | 1.61 | 1.64 | 1.63 | 1.73 | 1.63 | 1.60 | 2.02 | 6.35 | 6.99 | 5.70 | 5.25 | 1.69 | 1.74 | 1.90 | 1.47 |
| PEG(以3年均净利增长为标准) | 1.25 | 1.02 | 0.85 | 1.13 | 2.01 | 1.10 | 1.19 | 1.25 | 1.65 | 1.42 | 1.26 | 1.12 | 37.70 | 62.92 | 69.67 | 38.64 | 1.53 | 1.51 | 1.60 | 1.34 |
| PEG(以3年均收入增长为标准) | 2.43 | 1.98 | 1.64 | 1.81 | 1.90 | 1.37 | 1.38 | 1.42 | 0.62 | 0.60 | 0.62 | 0.87 | 1.84 | 1.82 | 1.54 | 1.32 | 0.60 | 0.59 | 0.60 | 0.29 |
| 预估总资产报酬率(调整) | 8.07% | 10.63% | 10.72% | 9.57% | 7.70% | 8.96% | 9.46% | 9.24% | 7.51% | 7.79% | 8.16% | 9.56% | 5.72% | 5.58% | 5.28% | 4.99% | 6.31% | 6.88% | 7.13% | 6.62% |
| 预估投入资本报酬率(调整) | 9.97% | 13.69% | 14.05% | 12.67% | 9.88% | 12.01% | 12.22% | 12.67% | 9.39% | 9.66% | 10.06% | 11.69% | 7.07% | 6.60% | 7.67% | 7.18% | 9.18% | 8.32% | 9.22% | 9.43% |
| 预估股东权益报酬率(调整) | 12.88% | 18.68% | 18.51% | 15.16% | 14.32% | 15.93% | 15.28% | 14.68% | 12.36% | 12.73% | 13.23% | 14.18% | 8.97% | 8.39% | 8.25% | 8.04% | 11.96% | 12.37% | 12.57% | 12.09% |
| 自由现金流与营业收入之比 | 5.48% | 5.07% | 6.10% | 0.99% | 7.19% | 10.03% | 13.80% | 8.98% | 4.34% | 3.78% | 5.04% | -16.17% | 0.78% | -2.15% | 0.38% | -8.93% | -4.72% | -2.60% | -1.72% | -2.13% |
| 二级市场自由现金收益率-报表期 | 1.19% | 0.92% | 0.89% | 0.07% | 2.35% | 2.80% | 2.80% | 0.91% | 2.13% | 1.40% | 1.21% | -1.25% | 0.18% | -0.36% | 0.05% | -0.73% | -2.14% | -0.84% | -0.35% | -0.28% |
| 总收入同比增长率 | 16.50% | 17.64% | 16.95% | 17.46% | 16.26% | 17.65% | 15.63% | 11.95% | 22.87% | 22.53% | 22.43% | 18.19% | 15.76% | 19.10% | 14.35% | 18.56% | 64.70% | 73.14% | 83.21% | 145.29% |
| 净利润同比增长率 | 42.18% | 43.46% | 41.89% | 28.09% | 23.77% | 42.97% | 40.25% | 29.12% | 43.96% | 41.38% | 46.21% | 99.30% | -13.51% | -12.01% | -13.32% | -24.75% | 6.19% | 9.71% | 11.38% | 6.17% |
| 当季收入同比增长率 | 13.63% | 18.88% | 16.51% | 17.46% | 12.88% | 21.46% | 18.97% | 11.95% | 23.73% | 22.71% | 26.55% | 18.19% | 8.32% | 29.25% | 10.52% | 18.56% | 48.58% | 54.96% | 49.02% | 145.29% |
| 当季净利润同比增长率 | 39.04% | 45.93% | 50.34% | 28.09% | -7.04% | 47.47% | 48.06% | 29.12% | 48.31% | 34.06% | 23.16% | 99.30% | -15.92% | -9.94% | -7.20% | -24.75% | 0.98% | 7.19% | 14.38% | 6.17% |
| 非经常项占比 | 2.81% | 0.92% | 2.40% | 0.10% | 2.63% | 1.33% | 2.57% | -3.28% | -1.58% | -3.68% | -6.65% | -8.17% | 0.50% | 4.87% | 4.16% | -33.33% | -0.18% | -0.37% | -0.80% | -2.27% |
| 净利润率(还原) | 9.36% | 9.48% | 8.92% | 6.73% | 7.75% | 7.59% | 7.05% | 6.33% | 7.54% | 6.66% | 6.48% | 5.66% | 6.34% | 5.38% | 5.01% | 3.67% | 8.45% | 7.57% | 6.78% | 5.00% |
| 税前利润率(还原) | 11.55% | 11.64% | 11.17% | 8.73% | 9.78% | 9.10% | 8.47% | 7.62% | 9.28% | 8.55% | 8.32% | 7.30% | 8.03% | 6.05% | 5.80% | 4.19% | 10.79% | 8.82% | 8.38% | 6.73% |
| 主营业务利润率 | 33.02% | 31.54% | 32.10% | 30.15% | 32.05% | 31.71% | 31.40% | 27.60% | 32.48% | 32.86% | 32.07% | 26.57% | 32.16% | 31.98% | 32.15% | 26.87% | 34.31% | 33.15% | 33.33% | 25.96% |
| 当季净利润率(还原) | 9.03% | 10.47% | 10.81% | 6.73% | 8.16% | 8.57% | 7.67% | 6.33% | 9.69% | 7.00% | 7.22% | 5.66% | 8.67% | 6.08% | 6.31% | 3.67% | 10.42% | 9.26% | 8.39% | 5.00% |
| 当季税前利润率(还原) | 11.34% | 12.45% | 13.28% | 8.73% | 11.48% | 10.24% | 9.19% | 7.62% | 11.03% | 8.99% | 9.26% | 7.30% | 12.87% | 6.53% | 7.36% | 4.19% | 15.18% | 9.75% | 9.87% | 6.73% |
| 当季主营业务利润率 | 36.91% | 30.55% | 33.79% | 30.15% | 32.89% | 32.28% | 34.64% | 27.60% | 31.53% | 34.36% | 37.07% | 26.57% | 32.60% | 31.65% | 37.29% | 26.87% | 36.89% | 32.77% | 40.01% | 25.96% |
| 当季权益报酬率(调整) | 3.42% | 5.72% | 5.80% | 3.00% | 3.96% | 4.18% | 3.97% | 2.80% | 4.61% | 2.94% | 3.15% | 2.18% | 3.58% | 2.08% | 1.88% | 1.35% | 4.57% | 3.02% | 3.20% | 1.82% |
| 经营性现金流同比增长率 | -1.33% | -26.41% | -39.04% | -58.59% | 53.87% | 115.34% | 126.52% | 数据为空 | 17.45% | 74.20% | 77.81% | 数据为空 | 57.62% | 19.45% | 44.80% | -130.44% | -34.59% | -0.78% | 4.25% | -11.90% |
| 综合业务利润率 | 33.02% | 31.54% | 32.10% | 30.15% | 32.05% | 31.71% | 31.40% | 27.60% | 32.48% | 32.86% | 32.07% | 26.57% | 32.16% | 31.98% | 32.15% | 26.87% | 34.31% | 33.15% | 33.33% | 25.96% |
| 当季综合业务利润率 | 36.91% | 30.55% | 33.79% | 30.15% | 32.89% | 32.28% | 34.64% | 27.60% | 31.53% | 34.36% | 37.07% | 26.57% | 32.60% | 31.65% | 37.29% | 26.87% | 36.89% | 32.77% | 40.01% | 25.96% |
| 总市值 | 210.49 | 170.12 | 131.13 | 126.93 | 109.31 | 88.72 | 79.98 | 71.98 | 60.37 | 54.90 | 55.10 | 87.55 | 112.09 | 110.73 | 85.50 | 70.91 | 43.95 | 43.15 | 47.85 | 31.29 |
| 总市值含债调整 | 220.79 | 180.59 | 141.84 | 135.85 | 119.60 | 97.99 | 88.30 | 78.85 | 67.57 | 63.37 | 64.31 | 95.91 | 117.91 | 117.11 | 88.19 | 75.22 | 49.37 | 52.51 | 55.61 | 37.95 |
| 资本支出与销售收入比 | 3.01% | 3.13% | 2.54% | 3.07% | 2.84% | 3.07% | 2.78% | 2.52% | 3.24% | 3.38% | 3.42% | 3.63% | 7.15% | 7.19% | 5.44% | 7.95% | 10.54% | 7.62% | 6.32% | 5.92% |
| 总市值中的现金比例 | 7.62% | 2.68% | 3.10% | 3.48% | 5.09% | 5.70% | 6.25% | 5.12% | 6.69% | 6.53% | 7.24% | 4.23% | 2.28% | 3.46% | 6.25% | 9.95% | 14.09% | 13.65% | 13.26% | 18.03% |
| 生息负债与净资产比率 | 30.05% | 46.24% | 50.21% | 40.00% | 47.39% | 43.98% | 41.20% | 35.52% | 34.43% | 42.49% | 47.69% | 41.53% | 29.46% | 31.81% | 13.59% | 21.35% | 31.51% | 57.59% | 49.24% | 43.76% |
| 营业费用与收入之比 | 13.58% | 12.84% | 12.91% | 13.60% | 14.17% | 15.47% | 15.69% | 12.59% | 14.44% | 15.55% | 15.32% | 11.33% | 14.61% | 15.46% | 15.33% | 11.47% | 14.61% | 15.02% | 15.33% | 10.56% |
| 管理费用与收入之比 | 6.57% | 5.80% | 6.77% | 6.37% | 7.04% | 6.04% | 6.35% | 6.48% | 6.69% | 6.64% | 6.37% | 6.36% | 8.04% | 8.79% | 9.34% | 9.88% | 7.10% | 7.23% | 7.84% | 7.02% |
| 财务费用与收入之比 | 1.32% | 1.27% | 1.24% | 1.46% | 1.05% | 1.10% | 0.89% | 0.91% | 2.06% | 2.12% | 2.05% | 1.58% | 1.48% | 1.68% | 1.68% | 1.34% | 1.92% | 2.13% | 1.83% | 1.69% |
| 期间费用占收入比 | 21.47% | 19.91% | 20.93% | 21.42% | 22.27% | 22.61% | 22.93% | 19.98% | 23.20% | 24.31% | 23.75% | 19.27% | 24.13% | 25.93% | 26.35% | 22.68% | 23.64% | 24.38% | 25.00% | 19.27% |
| 当季期间费用占收入比 | 25.57% | 18.10% | 20.51% | 21.42% | 21.41% | 22.04% | 25.45% | 19.98% | 20.50% | 25.37% | 27.81% | 19.27% | 19.73% | 25.12% | 29.92% | 22.68% | 21.98% | 23.06% | 30.19% | 19.27% |
| 期间费用占收入比同比增长率 | -3.59% | -11.96% | -8.72% | 7.22% | -4.00% | -6.99% | -3.44% | 3.67% | -3.87% | -6.24% | -9.90% | -15.05% | 2.10% | 6.36% | 5.43% | 17.73% | -35.83% | -41.19% | -37.32% | -54.71% |
| 当季期间费用占收入比同比增长率 | 19.41% | -17.87% | -19.42% | 7.22% | 4.43% | -13.13% | -8.48% | 3.67% | 3.90% | 1.00% | -7.07% | -15.05% | -10.23% | 8.95% | -0.88% | 17.73% | -21.50% | -47.93% | -21.41% | -54.71% |
| 债务杠杆 | 1.59 | 1.85 | 1.93 | 1.81 | 1.85 | 1.89 | 1.78 | 1.81 | 1.65 | 1.72 | 1.77 | 1.69 | 1.57 | 1.55 | 1.64 | 1.73 | 1.90 | 1.89 | 1.92 | 2.04 |
| 生息负债率 | 18.88% | 24.97% | 26.07% | 22.08% | 25.56% | 23.28% | 23.20% | 19.62% | 20.90% | 24.65% | 26.88% | 24.52% | 18.80% | 20.53% | 8.26% | 12.32% | 16.63% | 30.45% | 25.66% | 21.43% |
| 资产负债率 | 37.19% | 46.01% | 48.08% | 44.81% | 46.06% | 47.06% | 43.70% | 44.78% | 39.30% | 42.00% | 43.64% | 40.97% | 36.18% | 35.46% | 39.19% | 42.30% | 47.23% | 47.12% | 47.87% | 51.02% |
| 每股生息负债(元) | 1.99 | 2.15 | 2.20 | 1.83 | 2.11 | 1.90 | 1.70 | 1.41 | 1.48 | 1.74 | 1.89 | 1.71 | 1.19 | 1.31 | 0.55 | 1.41 | 1.90 | 3.29 | 2.72 | 2.34 |
| 生息债务占负债比率 | 50.76% | 54.26% | 54.23% | 49.28% | 55.49% | 49.47% | 53.08% | 43.80% | 53.17% | 58.68% | 61.59% | 59.85% | 51.96% | 57.89% | 21.08% | 29.12% | 35.20% | 64.61% | 53.61% | 42.01% |
| 每股现金保有额(元) | 3.11 | 0.94 | 0.83 | 0.91 | 1.14 | 1.04 | 1.02 | 0.76 | 0.83 | 0.73 | 0.82 | 0.76 | 0.52 | 0.79 | 1.10 | 2.31 | 2.17 | 2.07 | 2.23 | 1.98 |
| 存货环比增长率 | 23.38% | 4.10% | 6.04% | 6.29% | 1.90% | 3.05% | 13.23% | 4.09% | 4.67% | 1.54% | 9.16% | 11.85% | 5.01% | 7.21% | 0.13% | 6.99% | -2.98% | 6.44% | -10.74% | 134.46% |
| 应收帐款环比增长率 | -10.30% | 2.58% | 9.73% | 4.32% | -2.95% | 13.60% | -11.27% | 5.52% | 1.24% | 15.47% | 0.24% | 15.50% | 3.98% | -0.29% | -5.25% | 34.54% | -12.47% | 10.34% | -12.49% | 27.14% |
| 存货同比增长率 | 44.76% | 19.55% | 18.34% | 26.37% | 23.75% | 27.12% | 25.26% | 20.76% | 29.77% | 30.19% | 37.46% | 26.09% | 20.61% | 11.44% | 10.63% | -1.38% | 116.12% | 98.70% | 119.71% | 109.73% |
| 应收帐款同比增长率 | 5.33% | 13.96% | 26.21% | 2.05% | 3.22% | 7.67% | 9.45% | 23.64% | 35.34% | 39.01% | 20.04% | 13.47% | 32.17% | 11.27% | 23.12% | 13.72% | 7.47% | 16.30% | 33.61% | 24.35% |
| 预收帐款同比增长率 | 464.09% | 162.82% | 324.64% | 68.93% | -35.23% | -8.91% | -12.47% | -26.37% | -20.41% | 25.00% | 36.56% | 47.65% | 2.88% | 122.12% | 194.69% | 218.98% | 185.95% | 8132.85% | 51639.77% | 218756.94% |
| 存货周转率 - 单期值 | 5.49 | 7.00 | 7.19 | 7.88 | 6.93 | 7.18 | 7.31 | 8.46 | 7.33 | 7.61 | 7.81 | 8.91 | 7.77 | 8.42 | 8.64 | 9.69 | 7.83 | 8.13 | 9.14 | 12.18 |
| 总资产周转率-单期值 | 0.85 | 1.12 | 1.14 | 1.16 | 0.99 | 1.02 | 1.11 | 1.10 | 1.00 | 1.00 | 1.00 | 0.97 | 0.90 | 0.92 | 0.85 | 0.82 | 0.74 | 0.83 | 0.89 | 1.16 |
| 净资产周转率-单期值 | 1.36 | 2.07 | 2.19 | 2.10 | 1.84 | 1.92 | 1.97 | 1.99 | 1.64 | 1.72 | 1.77 | 1.64 | 1.42 | 1.43 | 1.40 | 1.42 | 1.40 | 1.56 | 1.70 | 2.36 |
| 应收帐款周转率--单期值 | 9.64 | 8.73 | 8.91 | 9.82 | 8.72 | 8.56 | 9.56 | 8.21 | 7.74 | 7.81 | 9.02 | 8.72 | 8.52 | 9.12 | 8.73 | 8.58 | 9.73 | 8.96 | 10.46 | 12.25 |
| 流动资产周转率--单期值 | 1.81 | 2.41 | 2.47 | 2.54 | 2.22 | 2.35 | 2.45 | 2.49 | 2.28 | 2.28 | 2.23 | 2.34 | 2.16 | 2.01 | 1.67 | 1.67 | 1.51 | 1.66 | 1.71 | 2.43 |
| 固定资产周转率--单期值 | 4.01 | 4.03 | 4.19 | 4.13 | 3.50 | 3.79 | 3.67 | 3.52 | 3.06 | 3.46 | 3.41 | 3.70 | 2.99 | 3.54 | 3.38 | 3.88 | 2.86 | 3.35 | 3.47 | 4.66 |
| 股本同比变动率 | 5.82% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 60.00% | 71.23% | 71.23% | 71.23% | 7.02% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 39.22% | 46.80% | 47.79% | 37.89% | 26.86% | 33.55% | 31.54% | 20.82% | 39.69% | 60.60% | 60.84% | 164.91% | -14.10% | -14.62% | -18.30% | -45.85% | 13.02% | 19.08% | 19.47% | 27.14% |
| 每股营运资金(元) | 2.70 | 0.59 | 0.42 | 0.60 | 0.47 | 0.45 | 0.71 | 0.26 | 0.56 | 0.46 | 0.36 | 0.69 | 0.72 | 1.13 | 1.02 | 1.77 | 1.31 | 1.35 | 1.28 | 1.04 |
| 短期借款占营运资金的比例 | 57.64% | 286.74% | 410.51% | 227.66% | 348.45% | 282.91% | 175.73% | 470.41% | 225.77% | 298.50% | 414.79% | 178.23% | 81.36% | 61.89% | 10.43% | 32.08% | 73.08% | 173.41% | 139.25% | 146.22% |
| 每股资本性支出(元) | 0.27 | 0.22 | 0.11 | 0.06 | 0.23 | 0.18 | 0.10 | 0.04 | 0.23 | 0.17 | 0.11 | 0.06 | 0.41 | 0.29 | 0.14 | 0.17 | 0.89 | 0.45 | 0.25 | 0.11 |
| 每股投入资本净额(元) | 8.54 | 6.68 | 6.42 | 6.25 | 6.43 | 6.08 | 5.69 | 5.23 | 5.66 | 5.67 | 5.70 | 5.71 | 5.13 | 5.39 | 4.59 | 7.97 | 7.86 | 8.92 | 8.20 | 7.65 |
| 每股经营活动产生的现金流(元) | 0.76 | 0.57 | 0.38 | 0.08 | 0.82 | 0.77 | 0.62 | 0.20 | 0.53 | 0.36 | 0.28 | (0.19) | 0.45 | 0.20 | 0.15 | (0.02) | 0.49 | 0.29 | 0.18 | 0.07 |
| 投资支出占收入之比 | 4.25% | 3.75% | 2.60% | 3.09% | 10.19% | 13.04% | 2.79% | 2.55% | 6.10% | 7.12% | 9.12% | 3.77% | 11.43% | 8.62% | 6.22% | 8.21% | 11.52% | 8.77% | 6.67% | 6.30% |
| 存货储存期(天) | 65.52 | 51.42 | 50.09 | 45.68 | 51.94 | 50.12 | 49.25 | 42.53 | 49.14 | 47.33 | 46.10 | 40.39 | 46.35 | 42.75 | 41.66 | 37.15 | 45.99 | 44.26 | 39.38 | 29.55 |
| 应付帐款付款期(天) | 22.57 | 30.26 | 26.44 | 26.49 | 20.97 | 35.71 | 33.49 | 30.86 | 27.94 | 38.22 | 37.23 | 37.08 | 34.26 | 42.11 | 41.10 | 44.46 | 42.09 | 45.74 | 41.09 | 27.37 |
| 应收帐款回收期(天) | 37.33 | 41.22 | 40.42 | 36.68 | 41.30 | 42.05 | 37.66 | 43.84 | 46.51 | 46.07 | 39.93 | 41.27 | 42.23 | 39.47 | 41.23 | 41.97 | 36.99 | 40.20 | 34.43 | 29.38 |
| 预付帐款占用期(天) | 12.23 | 12.43 | 12.38 | 11.36 | 11.96 | 13.34 | 10.31 | 11.22 | 13.95 | 9.61 | 9.08 | 10.15 | 15.31 | 10.38 | 10.31 | 10.61 | 48.02 | 38.84 | 32.21 | 21.81 |
| 预收帐款信用期(天) | 4.20 | 1.72 | 3.94 | 1.53 | 0.87 | 0.76 | 1.09 | 1.10 | 1.56 | 0.98 | 1.45 | 1.75 | 2.40 | 0.94 | 1.31 | 1.36 | 2.70 | 0.48 | 0.46 | 0.34 |
| 现金占总资产比例 | 29.41% | 10.88% | 9.89% | 10.93% | 13.82% | 12.71% | 13.94% | 10.53% | 11.70% | 10.43% | 11.62% | 10.86% | 8.24% | 12.33% | 16.43% | 20.19% | 18.99% | 19.15% | 20.99% | 18.15% |
| 存货占总资产比例 | 10.29% | 10.84% | 10.63% | 10.20% | 9.63% | 9.56% | 10.30% | 9.31% | 9.09% | 8.71% | 8.60% | 7.92% | 7.80% | 7.39% | 6.59% | 6.13% | 6.14% | 6.71% | 6.41% | 6.99% |
| 总资产同比增加比例 | 35.46% | 5.43% | 14.60% | 15.33% | 16.74% | 15.83% | 4.56% | 2.73% | 11.43% | 10.49% | 5.41% | -2.44% | -5.08% | 1.12% | 7.62% | 12.47% | 18.35% | 28.73% | 24.21% | 32.10% |
| 应付款项占总资产比例 | 3.55% | 6.38% | 5.61% | 5.92% | 3.89% | 6.81% | 7.00% | 6.76% | 5.17% | 7.03% | 6.94% | 7.27% | 5.77% | 7.28% | 6.50% | 7.34% | 5.62% | 6.93% | 6.69% | 6.47% |
| 应收款项占总资产比例 | 10.35% | 15.00% | 14.92% | 13.84% | 13.31% | 13.87% | 13.55% | 15.64% | 15.06% | 14.92% | 12.95% | 12.99% | 12.40% | 11.86% | 11.37% | 11.17% | 8.90% | 10.78% | 9.94% | 11.05% |
| 预收款项占总资产比例 | 1.16% | 0.62% | 1.46% | 0.58% | 0.28% | 0.25% | 0.39% | 0.39% | 0.50% | 0.32% | 0.47% | 0.55% | 0.71% | 0.28% | 0.36% | 0.36% | 0.65% | 0.13% | 0.13% | 0.13% |
| 预付款项占总资产比例 | 1.92% | 2.62% | 2.63% | 2.54% | 2.22% | 2.54% | 2.16% | 2.46% | 2.58% | 1.77% | 1.69% | 1.99% | 2.58% | 1.79% | 1.63% | 1.75% | 6.41% | 5.89% | 5.24% | 5.16% |
| 固定资产占总资产比例 | 21.27% | 27.75% | 27.14% | 28.08% | 28.32% | 26.80% | 30.14% | 31.22% | 32.52% | 28.84% | 29.27% | 26.21% | 30.24% | 26.09% | 25.10% | 21.12% | 25.88% | 24.62% | 25.56% | 24.81% |
| 无形资产占总资产比例 | 3.16% | 4.26% | 4.11% | 4.22% | 4.29% | 4.84% | 5.47% | 5.47% | 5.66% | 5.78% | 5.91% | 5.71% | 6.39% | 5.71% | 5.58% | 5.07% | 2.53% | 2.60% | 2.72% | 2.75% |
| 流动比例 | 1.78 | 1.17 | 1.12 | 1.19 | 1.14 | 1.14 | 1.26 | 1.09 | 1.22 | 1.18 | 1.13 | 1.28 | 1.39 | 1.71 | 1.48 | 1.44 | 1.29 | 1.33 | 1.32 | 1.22 |
| 速动比率 | 1.47 | 0.90 | 0.87 | 0.92 | 0.90 | 0.90 | 0.98 | 0.86 | 0.97 | 0.94 | 0.91 | 1.06 | 1.12 | 1.41 | 1.27 | 1.27 | 1.13 | 1.15 | 1.15 | 1.06 |
| 综合税率 | 2.74% | 2.59% | 2.67% | 2.41% | 2.54% | 2.24% | 2.19% | 2.00% | 2.55% | 2.73% | 2.80% | 2.33% | 2.97% | 2.00% | 2.47% | 2.32% | 2.79% | 1.55% | 1.83% | 1.42% |
| 实际所得税率 | 17.31% | 16.57% | 17.95% | 20.78% | 18.91% | 16.93% | 17.41% | 18.94% | 20.41% | 25.00% | 27.20% | 25.55% | 27.63% | 20.71% | 29.18% | 55.39% | 18.49% | 9.33% | 13.56% | 14.24% |
| 可持续增长率 | 12.71% | 19.66% | 19.52% | 14.17% | 14.26% | 14.56% | 13.87% | 12.58% | 12.38% | 11.44% | 11.47% | 9.29% | 8.97% | 7.71% | 6.99% | 5.22% | 11.87% | 11.82% | 11.55% | 11.81% |
| 最大内部融资增长率 | 28.58% | 29.65% | 29.76% | 18.31% | 22.82% | 20.68% | 20.48% | 16.73% | 18.84% | 13.83% | 12.93% | 7.86% | -1.97% | -6.16% | -2.24% | -14.07% | -3.09% | 3.47% | 5.84% | 1.14% |
| 净利润现金含量 | 87.73% | 85.36% | 94.93% | 60.11% | 126.42% | 166.38% | 220.96% | 185.93% | 101.69% | 110.46% | 136.80% | -233.87% | 124.65% | 89.65% | 112.50% | -30.63% | 68.40% | 66.04% | 67.34% | 75.73% |
| 主营业务收入现金含量 | 97.71% | 94.37% | 91.11% | 88.04% | 97.42% | 83.86% | 88.97% | 85.49% | 97.55% | 86.26% | 83.11% | 68.46% | 97.54% | 85.67% | 83.51% | 78.01% | 93.85% | 88.97% | 95.19% | 94.88% |
| 经营性现金周期(天) | 123.06 | 117.34 | 119.17 | 110.04 | 117.48 | 113.57 | 107.44 | 114.55 | 117.72 | 121.75 | 117.67 | 132.25 | 130.67 | 118.15 | 128.79 | 132.96 | 155.12 | 130.80 | 116.63 | 98.91 |
| 单位收入需投入现金 | 0.81 | 0.83 | 0.81 | 0.85 | 0.83 | 0.84 | 0.84 | 0.86 | 0.85 | 0.85 | 0.85 | 0.89 | 0.85 | 0.87 | 0.87 | 0.90 | 0.83 | 0.85 | 0.85 | 0.89 |
| 单位收入产生的现金 | 0.10 | 0.10 | 0.10 | 0.08 | 0.09 | 0.08 | 0.08 | 0.07 | 0.08 | 0.07 | 0.07 | 0.06 | 0.07 | 0.05 | 0.05 | 0.03 | 0.09 | 0.09 | 0.08 | 0.06 |
| 单位收入可用于增长的现金 | 0.07 | 0.07 | 0.07 | 0.04 | 0.06 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.03 | 0.02 | (0.01) | (0.02) | (0.01) | (0.05) | (0.01) | 0.01 | 0.02 | 0.00 |
| 市值环比增长 | 23.73% | 29.74% | 3.31% | 16.12% | 23.21% | 10.92% | 11.12% | 19.24% | 9.96% | -0.35% | -37.07% | -21.90% | 1.23% | 29.51% | 20.57% | 61.36% | 1.85% | -9.83% | 52.91% | 11.36% |
| 主评级建议 | 良 可关注 | 良 可关注 | 中性 | 中性 | 中性 | 良 可关注 | 中性 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 良 可关注 |
| 次评级(敏感性) | 良 可关注 | 良 可关注 | 中性 | 中性 | 回避 | 良 可关注 | 良 可关注 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 回避 | 中性 | 回避 | 回避 | 中性 | 中性 | 中性 | 优-待定 |
| 天士力 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 |
| 华侨城A | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 当季收盘价 | 12.15 | 12.69 | 11 | 16.17 | 17.17 | 18.5 | 20.9 | 13.18 | 8.18 | 9.57 | 10.11 | 40.79 | 50.64 | 61.29 |
| 赢利能力评分 | 92.02 | 99.00 | 100.00 | 98.70 | 80.90 | 54.71 | 46.93 | 62.61 | 56.23 | 88.63 | 87.13 | 80.00 | 68.44 | 48.37 |
| 成长能力评分 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 66.75 | 60.00 | 97.63 | 55.00 | 100.00 | 100.00 | 100.00 | 42.40 | 55.00 |
| 估值情况评分 | 76.45 | 94.18 | 96.60 | 88.89 | 40.77 | 58.06 | 35.82 | 25.83 | 65.84 | 66.31 | 68.15 | 40.52 | 54.14 | 35.64 |
| 信用情况评分 | 54.75 | 59.26 | 63.48 | 62.70 | 50.24 | 48.83 | 51.30 | 51.59 | 49.60 | 48.20 | 47.53 | 47.16 | 46.15 | 46.95 |
| 综合情况评价 | 89.06 | 96.16 | 97.32 | 94.90 | 76.02 | 59.47 | 47.96 | 58.12 | 57.87 | 85.01 | 84.91 | 75.49 | 54.64 | 47.44 |
| 报表期每股收益(元) | 0.98 | 0.53 | 0.43 | 0.11 | 0.55 | 0.22 | 0.17 | 0.05 | 0.35 | 0.20 | 0.17 | 0.04 | 0.57 | 0.19 |
| 预估全年每股收益(调整) | 1.03 | 1.68 | 1.77 | 1.42 | 0.59 | 0.23 | 0.21 | 0.50 | 0.21 | 0.73 | 1.19 | 1.30 | 0.55 | 0.34 |
| 每股净资产(元) | 4.73 | 4.23 | 4.12 | 3.81 | 3.68 | 2.79 | 2.72 | 2.69 | 2.64 | 2.33 | 2.25 | 4.47 | 4.35 | 3.44 |
| 每股自由现金流(元) | (3.02) | (2.75) | (2.39) | (1.59) | 1.35 | 0.51 | 0.13 | (0.01) | (0.34) | 0.05 | (0.04) | (0.61) | (0.89) | (1.26) |
| 当季净利润 | 13.85 | 3.03 | 10.19 | 3.32 | 11.19 | 1.33 | 3.11 | 1.43 | 3.97 | 0.85 | 3.90 | 0.46 | 5.29 | 0.97 |
| 当季主营业务收入 | 91.28 | 18.17 | 42.39 | 21.33 | 84.81 | 11.71 | 8.92 | 4.13 | 18.02 | 9.08 | 4.59 | 3.22 | 9.30 | 4.05 |
| 预估全年净利润(调整) | 31.99 | 52.09 | 55.11 | 44.01 | 18.30 | 5.97 | 5.42 | 13.09 | 5.47 | 19.05 | 31.24 | 17.09 | 7.27 | 3.91 |
| 预估全年主营业务收入 | 173.18 | 362.43 | 534.92 | 566.06 | 109.57 | 51.17 | 58.39 | 44.83 | 34.91 | 36.52 | 34.23 | 34.62 | 17.29 | 23.37 |
| 市净率 | 2.57 | 3.00 | 2.67 | 4.24 | 4.66 | 6.64 | 7.69 | 4.91 | 3.10 | 4.10 | 4.50 | 9.13 | 11.63 | 17.83 |
| 市销率(折算为全年数据) | 3.33 | 1.58 | 0.95 | 1.13 | 5.57 | 10.41 | 10.38 | 9.05 | 7.81 | 8.36 | 9.43 | 17.24 | 41.63 | 32.59 |
| 市盈率(调整) | 11.80 | 7.57 | 6.20 | 11.42 | 29.15 | 81.22 | 101.12 | 26.40 | 39.19 | 13.17 | 8.48 | 31.29 | 91.34 | 182.18 |
| 市盈率(含债去息税) | 16.56 | 10.55 | 8.83 | 14.22 | 31.06 | 76.97 | 101.71 | 29.43 | 38.18 | 14.86 | 10.00 | 33.98 | 91.43 | 176.47 |
| PER(以当期ROE为增长标准) | 0.77 | 0.34 | 0.27 | 0.51 | 1.96 | 9.43 | 13.54 | 1.85 | 4.57 | 0.58 | 0.27 | 1.49 | 7.15 | 18.79 |
| PEG(以3年均净利增长为标准) | 0.17 | 0.08 | 0.06 | 0.12 | 0.40 | 24.00 | (639.80) | 0.63 | 5.61 | 0.21 | 0.08 | 0.57 | 3.07 | 16.78 |
| PEG(以3年均收入增长为标准) | 0.13 | 0.06 | 0.04 | 0.06 | 0.30 | 1.59 | 1.84 | 0.69 | 0.42 | 0.16 | 0.11 | 0.38 | 1.48 | 2.41 |
| 预估总资产报酬率(调整) | 6.59% | 11.67% | 13.80% | 11.66% | 5.95% | 3.73% | 3.51% | 8.95% | 3.92% | 14.43% | 24.05% | 12.81% | 5.83% | 4.20% |
| 预估投入资本报酬率(调整) | 11.79% | 20.84% | 22.75% | 20.82% | 12.53% | 5.92% | 5.09% | 11.53% | 5.00% | 18.18% | 29.25% | 15.48% | 7.06% | 4.75% |
| 预估股东权益报酬率(调整) | 21.51% | 31.18% | 32.48% | 27.67% | 15.81% | 8.16% | 7.51% | 15.94% | 8.36% | 25.40% | 36.41% | 22.73% | 12.79% | 9.39% |
| 自由现金流与营业收入之比 | -54.11% | -104.17% | -116.69% | -231.58% | 38.28% | 54.00% | 26.45% | -7.66% | -25.26% | 7.14% | -14.42% | -247.34% | -67.14% | -183.47% |
| 二级市场自由现金收益率-报表期 | -14.17% | -12.93% | -13.09% | -6.85% | 6.02% | 2.39% | 0.56% | -0.08% | -3.20% | 0.39% | -0.35% | -1.34% | -1.62% | -1.94% |
| 总收入同比增长率 | 58.05% | 230.77% | 388.20% | 416.62% | 213.89% | 46.60% | 67.27% | 28.42% | 101.87% | 111.22% | 97.96% | 100.21% | -3.21% | 30.83% |
| 净利润同比增长率 | 78.21% | 181.92% | 197.80% | 132.04% | 85.91% | 12.72% | 4.14% | 210.87% | 22.26% | 134.73% | 248.61% | 77.37% | 29.18% | -25.55% |
| 当季收入同比增长率 | 7.63% | 55.22% | 375.05% | 416.62% | 370.70% | 28.85% | 94.49% | 28.42% | 93.84% | 124.11% | 96.42% | 100.21% | -20.92% | 39.82% |
| 当季净利润同比增长率 | 23.82% | 127.85% | 228.05% | 132.04% | 181.87% | 56.73% | -20.26% | 210.87% | -24.91% | -12.22% | 293.43% | 77.37% | 86.77% | 11.27% |
| 非经常项占比 | -6.85% | 0.87% | 1.49% | 1.91% | -9.34% | 1.81% | 2.38% | 4.76% | 44.26% | -1.67% | -2.84% | -19.30% | 3.36% | 9.68% |
| 净利润率(还原) | 16.77% | 16.52% | 16.55% | 12.32% | 14.88% | 5.80% | 3.19% | -3.95% | 6.34% | 5.39% | 4.46% | -1.43% | 7.16% | -1.45% |
| 税前利润率(还原) | 24.07% | 22.37% | 22.85% | 18.46% | 20.85% | 13.34% | 6.73% | -9.04% | 14.85% | 7.48% | 7.79% | -6.26% | 10.87% | -8.04% |
| 主营业务利润率 | 37.07% | 39.78% | 38.82% | 35.79% | 36.60% | 32.79% | 27.06% | 21.45% | 35.71% | 48.72% | 49.70% | 46.95% | 48.01% | 48.99% |
| 当季净利润率(还原) | 16.99% | 16.41% | 18.68% | 12.32% | 17.53% | 8.71% | 6.50% | -3.95% | 7.23% | 6.19% | 8.59% | -1.43% | 14.56% | 19.98% |
| 当季税前利润率(还原) | 25.59% | 20.69% | 25.06% | 18.46% | 23.04% | 20.72% | 14.03% | -9.04% | 21.76% | 7.21% | 17.64% | -6.26% | 27.13% | 15.16% |
| 当季主营业务利润率 | 34.63% | 43.16% | 40.35% | 35.79% | 37.71% | 39.19% | 29.66% | 21.45% | 23.52% | 47.88% | 51.62% | 46.95% | 47.17% | 59.55% |
| 当季权益报酬率(调整) | 10.93% | 2.35% | 7.85% | 2.75% | 11.26% | 1.82% | 4.30% | 1.93% | -0.26% | 1.33% | 6.67% | 0.94% | 9.20% | 2.31% |
| 经营性现金流同比增长率 | -173.89% | -302.60% | -567.02% | -1077.82% | 544.79% | 109.60% | 148.63% | 数据为空 | 53.87% | 数据为空 | 数据为空 | 数据为空 | 202.89% | -107.21% |
| 综合业务利润率 | 37.07% | 39.78% | 38.82% | 35.79% | 36.60% | 32.79% | 27.06% | 21.45% | 35.71% | 48.72% | 49.70% | 46.95% | 48.01% | 48.99% |
| 当季综合业务利润率 | 34.63% | 43.16% | 40.35% | 35.79% | 37.71% | 39.19% | 29.66% | 21.45% | 23.52% | 47.88% | 51.62% | 46.95% | 47.17% | 59.55% |
| 总市值 | 377.56 | 394.34 | 341.82 | 502.48 | 533.55 | 484.90 | 547.81 | 345.46 | 214.41 | 250.84 | 264.99 | 534.57 | 663.66 | 711.70 |
| 总市值含债调整 | 561.96 | 561.08 | 496.19 | 631.06 | 600.46 | 518.50 | 592.10 | 392.57 | 259.51 | 296.06 | 315.01 | 589.26 | 712.13 | 755.47 |
| 资本支出与销售收入比 | 23.15% | 31.73% | 24.76% | 78.10% | 27.95% | 64.27% | 69.65% | 88.75% | 57.50% | 75.58% | 79.07% | 210.58% | 109.44% | 181.98% |
| 总市值中的现金比例 | 14.44% | 12.58% | 13.19% | 8.08% | 5.62% | 2.57% | 1.97% | 3.08% | 4.34% | 4.67% | 5.11% | 3.04% | 2.52% | 1.10% |
| 生息负债与净资产比率 | 125.36% | 126.79% | 120.52% | 108.62% | 58.43% | 45.98% | 62.18% | 66.90% | 65.27% | 73.95% | 84.89% | 93.43% | 84.96% | 109.65% |
| 营业费用与收入之比 | 4.27% | 4.99% | 3.88% | 4.41% | 5.42% | 3.88% | 4.14% | 4.76% | 2.74% | 4.68% | 5.94% | 7.26% | 4.84% | 5.47% |
| 管理费用与收入之比 | 7.26% | 10.71% | 9.89% | 10.64% | 9.13% | 12.09% | 12.90% | 19.83% | 13.95% | 31.19% | 32.43% | 39.41% | 29.10% | 46.53% |
| 财务费用与收入之比 | 1.47% | 1.72% | 2.20% | 2.27% | 1.20% | 3.48% | 3.28% | 5.89% | 4.16% | 5.37% | 3.53% | 6.54% | 3.20% | 5.02% |
| 期间费用占收入比 | 13.00% | 17.41% | 15.97% | 17.32% | 15.75% | 19.45% | 20.33% | 30.48% | 20.86% | 41.24% | 41.91% | 53.21% | 37.14% | 57.03% |
| 当季期间费用占收入比 | 9.05% | 22.47% | 15.29% | 17.32% | 14.67% | 18.47% | 15.63% | 30.48% | 1.76% | 40.67% | 33.98% | 53.21% | 20.04% | 44.39% |
| 期间费用占收入比同比增长率 | -17.45% | -10.48% | -21.43% | -43.17% | -24.49% | -52.84% | -51.49% | -42.71% | -43.84% | -27.68% | -40.15% | 33.37% | 122.18% | 139.45% |
| 当季期间费用占收入比同比增长率 | -38.34% | 21.64% | -2.15% | -43.17% | 734.93% | -54.58% | -54.02% | -42.71% | -91.23% | -8.38% | -62.55% | 33.37% | 53.82% | 89.06% |
| 债务杠杆 | 3.30 | 3.39 | 3.12 | 3.19 | 2.69 | 2.19 | 2.17 | 2.08 | 2.02 | 2.16 | 2.20 | 2.28 | 2.19 | 2.33 |
| 生息负债率 | 37.99% | 37.36% | 38.64% | 34.08% | 21.76% | 20.99% | 28.71% | 32.20% | 32.34% | 34.25% | 38.50% | 41.01% | 38.88% | 47.04% |
| 资产负债率 | 69.69% | 70.54% | 67.94% | 68.62% | 62.76% | 54.35% | 53.82% | 51.87% | 50.45% | 53.69% | 54.64% | 56.11% | 54.24% | 57.10% |
| 每股生息负债(元) | 5.93 | 5.37 | 4.97 | 4.14 | 2.15 | 1.28 | 1.69 | 1.80 | 1.72 | 1.73 | 1.91 | 4.17 | 3.70 | 3.77 |
| 生息债务占负债比率 | 54.51% | 52.96% | 56.88% | 49.66% | 34.67% | 38.63% | 53.35% | 62.08% | 64.11% | 63.79% | 70.46% | 73.09% | 71.68% | 82.39% |
| 每股现金保有额(元) | 1.75 | 1.60 | 1.45 | 1.31 | 0.97 | 0.47 | 0.41 | 0.41 | 0.36 | 0.45 | 0.52 | 1.24 | 1.28 | 0.68 |
| 存货环比增长率 | 29.00% | 15.39% | -2.18% | 47.75% | 239.19% | 13.68% | 8.89% | 29.16% | 12.47% | 9.61% | 6.43% | 21.17% | 15.43% | 55.07% |
| 应收帐款环比增长率 | -35.58% | 14.24% | 8.25% | 32.80% | 198.93% | 9.02% | 16.80% | 34.35% | 8.77% | -31.01% | 52.51% | 35.06% | 19.71% | 94.58% |
| 存货同比增长率 | 115.12% | 465.62% | 457.26% | 520.31% | 442.28% | 79.81% | 73.37% | 69.46% | 58.98% | 63.15% | 130.82% | 150.50% | 125.89% | -3.50% |
| 应收帐款同比增长率 | 5.79% | 390.90% | 368.48% | 405.47% | 411.41% | 86.08% | 17.75% | 53.76% | 54.56% | 70.12% | 379.81% | 205.46% | 196.20% | 126.61% |
| 预收帐款同比增长率 | -26.07% | 166.87% | 220.49% | 976.66% | 1631.09% | 74.78% | 25.47% | -1.12% | -6.54% | 723.94% | 4291.04% | 3813.63% | 3272.90% | -82.00% |
| 存货周转率 - 单期值 | 0.43 | 1.17 | 1.98 | 2.14 | 0.65 | 1.03 | 1.50 | 1.47 | 1.10 | 1.05 | 1.11 | 1.33 | 0.72 | 1.21 |
| 总资产周转率-单期值 | 0.36 | 0.81 | 1.34 | 1.50 | 0.36 | 0.32 | 0.38 | 0.31 | 0.25 | 0.28 | 0.26 | 0.26 | 0.14 | 0.25 |
| 净资产周转率-单期值 | 1.18 | 2.76 | 4.18 | 4.78 | 0.96 | 0.70 | 0.82 | 0.64 | 0.51 | 0.60 | 0.58 | 0.59 | 0.30 | 0.59 |
| 应收帐款周转率--单期值 | 107.07 | 144.36 | 243.40 | 278.82 | 71.67 | 100.06 | 124.46 | 111.61 | 116.77 | 132.88 | 85.92 | 132.53 | 89.40 | 144.67 |
| 流动资产周转率--单期值 | 0.62 | 1.45 | 2.44 | 3.19 | 1.17 | 1.32 | 1.68 | 1.38 | 1.14 | 1.24 | 1.12 | 1.15 | 0.73 | 1.60 |
| 固定资产周转率--单期值 | 1.60 | 3.98 | 5.92 | 6.05 | 1.21 | 0.95 | 1.39 | 1.12 | 0.86 | 0.89 | 0.82 | 0.81 | 0.41 | 1.23 |
| 股本同比变动率 | 0.00% | 18.56% | 18.56% | 18.56% | 18.56% | 0.00% | 0.00% | 100.00% | 100.00% | 125.72% | 135.88% | 17.94% | 17.94% | 4.50% |
| 税前利润同比增长率 | 82.52% | 167.37% | 250.39% | 314.52% | 85.77% | 45.50% | 12.26% | 441.50% | 50.45% | 206.25% | 839.87% | 79.58% | 9.70% | -44.90% |
| 每股营运资金(元) | 2.87 | 1.54 | 1.10 | 0.66 | (0.55) | (1.42) | (1.78) | (1.59) | (1.46) | (1.43) | (1.46) | (3.01) | (2.71) | (2.61) |
| 短期借款占营运资金的比例 | 49.82% | 156.21% | 230.17% | 285.39% | -218.09% | -68.39% | -88.22% | -105.30% | -109.79% | -112.63% | -122.90% | -130.90% | -127.62% | -134.08% |
| 每股资本性支出(元) | 1.29 | 0.84 | 0.51 | 0.54 | 0.99 | 0.61 | 0.35 | 0.14 | 0.77 | 0.49 | 0.24 | 0.52 | 1.44 | 1.25 |
| 每股投入资本净额(元) | 8.73 | 8.04 | 7.80 | 6.80 | 4.70 | 3.85 | 4.06 | 4.33 | 4.18 | 4.00 | 4.07 | 8.42 | 7.85 | 7.08 |
| 每股经营活动产生的现金流(元) | (1.73) | (1.91) | (1.89) | (1.05) | 2.34 | 1.12 | 0.48 | 0.13 | 0.43 | 0.53 | 0.19 | (0.09) | 0.56 | (0.01) |
| 投资支出占收入之比 | 26.84% | 33.80% | 27.16% | 78.36% | 34.86% | 73.01% | 86.24% | 127.49% | 86.50% | 108.75% | 91.89% | 210.58% | 164.70% | 205.36% |
| 存货储存期(天) | 831.81 | 306.50 | 181.60 | 168.21 | 554.52 | 350.17 | 240.70 | 244.45 | 327.64 | 341.42 | 325.67 | 271.51 | 501.68 | 297.23 |
| 应付帐款付款期(天) | 162.74 | 49.81 | 32.67 | 28.58 | 159.16 | 206.42 | 134.51 | 125.75 | 234.77 | 132.26 | 150.00 | 190.26 | 410.42 | 89.40 |
| 应收帐款回收期(天) | 3.36 | 2.49 | 1.48 | 1.29 | 5.02 | 3.60 | 2.89 | 3.23 | 3.08 | 2.71 | 4.19 | 2.72 | 4.03 | 2.49 |
| 预付帐款占用期(天) | 136.83 | 87.19 | 35.16 | 23.61 | 52.49 | 6.34 | 1.24 | 0.93 | 73.81 | 50.49 | 8.14 | 6.49 | 13.64 | 21.27 |
| 预收帐款信用期(天) | 62.60 | 56.90 | 22.51 | 28.58 | 133.84 | 151.01 | 64.36 | 33.52 | 24.27 | 121.06 | 87.49 | 43.90 | 52.42 | 22.96 |
| 现金占总资产比例 | 11.23% | 11.11% | 11.29% | 10.76% | 9.76% | 7.78% | 7.00% | 7.28% | 6.68% | 8.88% | 10.43% | 12.17% | 13.44% | 8.43% |
| 存货占总资产比例 | 40.33% | 34.00% | 32.92% | 35.63% | 29.60% | 16.76% | 15.30% | 14.81% | 12.03% | 11.30% | 10.48% | 9.59% | 8.47% | 9.83% |
| 总资产同比增加比例 | 57.87% | 178.89% | 158.95% | 157.85% | 120.44% | 21.21% | 18.74% | 9.70% | 11.86% | 41.93% | 62.52% | 76.98% | 75.84% | 35.26% |
| 应付款项占总资产比例 | 7.89% | 5.52% | 5.92% | 6.05% | 8.49% | 9.88% | 8.55% | 7.62% | 8.62% | 4.38% | 4.83% | 6.72% | 6.93% | 2.96% |
| 应收款项占总资产比例 | 0.39% | 0.66% | 0.64% | 0.63% | 0.58% | 0.37% | 0.36% | 0.32% | 0.25% | 0.24% | 0.36% | 0.23% | 0.18% | 0.20% |
| 预收款项占总资产比例 | 7.26% | 15.02% | 9.80% | 13.94% | 15.50% | 15.69% | 7.92% | 3.34% | 1.97% | 10.88% | 7.49% | 3.70% | 2.36% | 1.87% |
| 预付款项占总资产比例 | 6.63% | 9.67% | 6.37% | 5.00% | 2.80% | 0.30% | 0.08% | 0.06% | 2.71% | 1.67% | 0.26% | 0.23% | 0.23% | 0.70% |
| 固定资产占总资产比例 | 22.34% | 20.39% | 22.63% | 24.82% | 29.56% | 33.67% | 27.33% | 27.27% | 29.10% | 30.92% | 32.29% | 31.99% | 34.08% | 20.50% |
| 无形资产占总资产比例 | 5.89% | 3.08% | 3.57% | 3.81% | 4.57% | 1.96% | 2.84% | 3.01% | 3.77% | 3.24% | 2.83% | 2.61% | 2.92% | 3.18% |
| 流动比例 | 1.45 | 1.21 | 1.18 | 1.11 | 0.89 | 0.53 | 0.44 | 0.44 | 0.45 | 0.44 | 0.43 | 0.45 | 0.44 | 0.39 |
| 速动比率 | 0.46 | 0.53 | 0.50 | 0.39 | 0.34 | 0.19 | 0.15 | 0.16 | 0.21 | 0.22 | 0.23 | 0.27 | 0.28 | 0.20 |
| 综合税率 | 19.88% | 16.82% | 19.07% | 18.08% | 14.20% | 17.02% | 14.84% | 6.27% | 14.69% | 9.26% | 7.28% | 2.61% | 10.96% | 5.21% |
| 实际所得税率 | 23.40% | 21.36% | 22.93% | 20.82% | 21.70% | 11.07% | 5.83% | -3.86% | 8.78% | 3.10% | 1.55% | -21.77% | 5.62% | 6.77% |
| 可持续增长率 | 19.74% | 45.52% | 69.11% | 58.89% | 14.24% | 4.06% | 2.62% | -2.52% | 3.20% | 3.22% | 2.59% | -0.85% | 2.17% | -0.85% |
| 最大内部融资增长率 | 10.81% | -10.27% | 19.89% | #NUM! | -4.35% | -99.97% | -96.01% | -99.45% | -69.68% | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! |
| 净利润现金含量 | -176.40% | -358.65% | -433.74% | -987.49% | 425.45% | 499.06% | 276.58% | 234.33% | 122.66% | 268.40% | 115.84% | -257.18% | 97.47% | -5.37% |
| 主营业务收入现金含量 | 83.56% | 111.47% | 80.03% | 112.00% | 115.96% | 165.38% | 156.88% | 131.74% | 86.05% | 143.90% | 162.98% | 135.34% | 98.75% | 101.89% |
| 经营性现金周期(天) | 492.83 | 222.92 | 125.61 | 105.01 | 369.93 | 207.91 | 158.99 | 185.22 | 230.87 | 181.08 | 165.23 | 162.36 | 241.22 | 174.10 |
| 单位收入需投入现金 | 0.61 | 0.64 | 0.61 | 0.51 | 0.53 | 0.42 | 0.70 | 0.96 | 0.65 | 0.47 | 0.62 | 0.83 | 0.58 | 0.76 |
| 单位收入产生的现金 | 0.32 | 0.28 | 0.29 | 0.27 | 0.26 | 0.23 | 0.17 | (0.01) | 0.23 | 0.15 | 0.13 | (0.01) | 0.16 | (0.06) |
| 单位收入可用于增长的现金 | 0.09 | (0.04) | 0.04 | (0.51) | (0.02) | (0.41) | (0.53) | (0.89) | (0.34) | (0.61) | (0.66) | (2.11) | (0.93) | (1.88) |
| 市值环比增长 | -4.26% | 15.36% | -31.97% | -5.82% | 10.03% | -11.48% | 58.57% | 61.12% | -14.52% | -5.34% | -50.43% | -19.45% | -6.75% | 60.92% |
| 主评级建议 | 优 待定 | 优+买入 | 优 待定 | 优 待定 | 中性 | 回避 | 回避 | 回避 | 回避 | 良 可关注 | 良 可关注 | 回避 | 回避 | 回避 |
| 次评级(敏感性) | 中性 | 优+买入 | 优 待定 | 优 待定 | 中性 | 中性 | 回避 | 回避 | 回避 | 中性 | 良 可关注 | 回避 | 回避 | 回避 |
| 华侨城A | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |