| 万向钱潮 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 当季收盘价 | 13.85 | 15.39 | 10.36 | 10.81 | 7.72 | 6 | 7.25 | 6.43 | 3.09 | 4.17 | 5.62 | 9.66 | 14.72 | 13.57 | 8.77 | 8.3 |
| 赢利能力评分 | 59.55 | 66.75 | 76.30 | 96.68 | 70.57 | 54.41 | 47.58 | 46.94 | 50.52 | 52.46 | 53.32 | 64.62 | 58.88 | 64.77 | 72.11 | 64.38 |
| 成长能力评分 | 99.77 | 100.00 | 100.00 | 93.00 | 69.22 | 12.48 | 15.00 | 0.00 | 39.25 | 43.67 | 57.72 | 60.54 | 92.40 | 100.00 | 94.94 | 97.18 |
| 估值情况评分 | 51.56 | 50.68 | 57.33 | 60.28 | 54.24 | 55.78 | 51.33 | 52.89 | 62.65 | 60.53 | 58.72 | 55.15 | 47.80 | 48.30 | 54.34 | 55.80 |
| 信用情况评分 | 71.41 | 75.69 | 79.97 | 81.18 | 55.13 | 49.29 | 46.96 | 48.20 | 52.71 | 55.45 | 57.28 | 61.39 | 56.26 | 60.66 | 58.52 | 58.38 |
| 综合情况评价 | 72.22 | 74.82 | 80.04 | 85.52 | 65.24 | 39.82 | 37.08 | 32.06 | 49.72 | 51.55 | 56.41 | 60.23 | 67.71 | 72.78 | 72.27 | 71.04 |
| 报表期每股收益(元) | 0.35 | 0.24 | 0.18 | 0.11 | 0.26 | 0.18 | 0.11 | 0.07 | 0.22 | 0.18 | 0.12 | 0.08 | 0.26 | 0.17 | 0.12 | 0.07 |
| 预估全年每股收益(调整) | 0.33 | 0.40 | 0.50 | 0.51 | 0.27 | 0.17 | 0.13 | 0.13 | 0.17 | 0.22 | 0.21 | 0.27 | 0.24 | 0.27 | 0.31 | 0.24 |
| 每股净资产(元) | 3.30 | 3.16 | 3.19 | 1.95 | 1.83 | 1.74 | 1.66 | 1.82 | 1.74 | 2.43 | 2.37 | 2.46 | 2.36 | 2.20 | 2.14 | 2.25 |
| 每股自由现金流(元) | 0.27 | 0.15 | (0.00) | (0.01) | 0.58 | 0.18 | 0.14 | 0.06 | 0.10 | (0.13) | (0.07) | (0.08) | 0.09 | 0.12 | 0.11 | 0.05 |
| 当季净利润 | 1.28 | 0.81 | 1.02 | 1.15 | 0.83 | 0.70 | 0.42 | 0.71 | 0.41 | 0.53 | 0.46 | 0.82 | 0.89 | 0.48 | 0.58 | 0.68 |
| 当季主营业务收入 | 19.20 | 17.60 | 21.77 | 19.62 | 17.26 | 14.24 | 14.06 | 10.14 | 9.14 | 12.34 | 14.71 | 12.29 | 8.75 | 12.08 | 11.13 | 10.36 |
| 预估全年净利润(调整) | 4.01 | 4.84 | 6.14 | 5.27 | 2.74 | 1.72 | 1.38 | 1.33 | 1.72 | 2.25 | 2.19 | 2.78 | 2.41 | 2.74 | 3.18 | 2.44 |
| 预估全年主营业务收入 | 78.20 | 85.48 | 95.25 | 107.75 | 55.70 | 47.37 | 43.45 | 40.00 | 48.48 | 49.61 | 53.17 | 50.20 | 42.33 | 45.88 | 42.82 | 43.23 |
| 市净率 | 4.20 | 4.87 | 3.25 | 5.54 | 4.22 | 3.46 | 4.37 | 3.53 | 1.78 | 1.72 | 2.37 | 3.92 | 6.23 | 6.16 | 4.10 | 3.69 |
| 市销率(折算为全年数据) | 2.31 | 2.33 | 1.43 | 1.26 | 1.82 | 1.66 | 2.28 | 2.28 | 1.19 | 1.38 | 1.45 | 2.30 | 3.94 | 3.43 | 2.53 | 2.37 |
| 市盈率(调整) | 42.29 | 38.95 | 20.67 | 21.04 | 28.90 | 35.82 | 53.79 | 49.70 | 18.44 | 18.98 | 26.30 | 35.59 | 62.60 | 50.76 | 28.30 | 34.85 |
| 市盈率(含债去息税) | 37.80 | 36.36 | 20.53 | 24.32 | 26.70 | 30.87 | 52.06 | 56.21 | 20.20 | 20.88 | 27.46 | 36.97 | 52.68 | 47.88 | 30.04 | 37.85 |
| PER(以当期ROE为增长标准) | 3.78 | 3.05 | 1.44 | 1.11 | 1.84 | 3.18 | 6.51 | 8.16 | 2.04 | 2.35 | 3.16 | 3.62 | 5.25 | 4.12 | 2.26 | 3.85 |
| PEG(以3年均净利增长为标准) | 1.47 | 1.02 | 0.40 | 0.59 | 1.12 | 7.74 | (20.62) | (15.61) | 1.08 | 0.80 | 1.09 | 1.11 | 2.02 | 1.47 | 0.73 | 1.42 |
| PEG(以3年均收入增长为标准) | 1.62 | 1.32 | 0.61 | 0.59 | 1.46 | 2.46 | 5.27 | 7.50 | 1.02 | 1.01 | 1.17 | 1.75 | 2.39 | 1.88 | 1.33 | 1.65 |
| 预估总资产报酬率(调整) | 4.97% | 6.43% | 8.20% | 8.68% | 4.72% | 2.99% | 2.32% | 2.37% | 2.96% | 3.65% | 3.68% | 5.03% | 4.39% | 5.36% | 6.48% | 4.84% |
| 预估投入资本报酬率(调整) | 8.33% | 10.54% | 13.40% | 12.53% | 7.14% | 5.28% | 3.53% | 3.26% | 4.25% | 5.07% | 5.85% | 7.84% | 7.10% | 7.90% | 9.13% | 7.00% |
| 预估股东权益报酬率(调整) | 10.00% | 11.92% | 14.26% | 21.85% | 14.53% | 9.72% | 8.00% | 6.89% | 9.90% | 8.88% | 8.70% | 10.22% | 10.04% | 11.62% | 13.32% | 9.84% |
| 自由现金流与营业收入之比 | 4.19% | 3.16% | -0.14% | -0.46% | 10.65% | 4.89% | 5.97% | 6.22% | 2.12% | -3.49% | -2.57% | -6.67% | 2.14% | 3.81% | 5.21% | 4.95% |
| 二级市场自由现金收益率-报表期 | 1.72% | 0.90% | -0.04% | -0.06% | 5.23% | 1.97% | 1.32% | 0.65% | 1.59% | -1.91% | -0.81% | -0.66% | 0.52% | 0.79% | 1.01% | 0.49% |
| 总收入同比增长率 | 40.39% | 53.47% | 71.00% | 93.45% | 14.88% | -2.31% | -10.37% | -17.50% | 14.55% | 17.20% | 25.63% | 18.61% | 25.44% | 35.97% | 26.91% | 28.12% |
| 净利润同比增长率 | 60.03% | 62.67% | 91.92% | 61.92% | 20.50% | 1.68% | -11.22% | -12.90% | -16.11% | 3.36% | 0.98% | 20.10% | 51.27% | 49.55% | 67.81% | 37.88% |
| 当季收入同比增长率 | 11.27% | 23.65% | 54.81% | 93.45% | 88.91% | 15.34% | -4.41% | -17.50% | 4.37% | 2.20% | 32.17% | 18.61% | -3.29% | 55.76% | 25.80% | 28.12% |
| 当季净利润同比增长率 | 54.22% | 15.45% | 143.03% | 61.92% | 103.41% | 32.82% | -8.20% | -12.90% | -54.14% | 9.59% | -21.47% | 20.10% | 54.76% | 16.37% | 125.18% | 37.88% |
| 非经常项占比 | 6.71% | 0.17% | -4.64% | -3.20% | -3.46% | 9.77% | 13.71% | 15.98% | 25.27% | 7.63% | 2.45% | 3.25% | 10.41% | -4.66% | -12.42% | -1.77% |
| 净利润率(还原) | 4.94% | 5.04% | 5.44% | 6.03% | 4.84% | 4.33% | 4.08% | 5.88% | 3.21% | 4.12% | 4.41% | 6.18% | 4.84% | 4.81% | 5.67% | 6.46% |
| 税前利润率(还原) | 6.47% | 6.74% | 7.34% | 7.81% | 6.42% | 5.78% | 5.56% | 7.52% | 6.15% | 7.12% | 8.34% | 9.98% | 9.60% | 9.32% | 11.13% | 10.92% |
| 主营业务利润率 | 17.31% | 16.37% | 16.65% | 17.42% | 17.65% | 17.51% | 16.82% | 18.74% | 16.53% | 16.59% | 17.13% | 20.04% | 19.91% | 18.67% | 20.60% | 21.06% |
| 当季净利润率(还原) | 4.63% | 4.10% | 4.91% | 6.03% | 5.98% | 4.76% | 2.77% | 5.88% | -0.73% | 3.48% | 2.94% | 6.18% | 4.93% | 3.29% | 4.94% | 6.46% |
| 当季税前利润率(还原) | 5.65% | 5.33% | 6.91% | 7.81% | 7.86% | 6.15% | 4.16% | 7.52% | 1.97% | 4.45% | 6.96% | 9.98% | 10.66% | 6.10% | 11.33% | 10.92% |
| 当季主营业务利润率 | 20.20% | 15.72% | 15.95% | 17.42% | 17.98% | 18.68% | 15.44% | 18.74% | 16.25% | 15.41% | 14.70% | 20.04% | 24.70% | 15.22% | 20.18% | 21.06% |
| 当季权益报酬率(调整) | 2.48% | 1.81% | 2.76% | 5.95% | 5.87% | 3.80% | 2.21% | 3.21% | -0.07% | 1.69% | 1.86% | 3.13% | 2.21% | 1.79% | 3.30% | 3.00% |
| 经营性现金流同比增长率 | -37.91% | 51.66% | 0.24% | -33.55% | 65.58% | 123.11% | 119.43% | 3.14% | -14.98% | -45.15% | -39.20% | -49.18% | 36.00% | 40.72% | 17.65% | 206.46% |
| 综合业务利润率 | 17.31% | 16.37% | 16.65% | 17.42% | 17.65% | 17.51% | 16.82% | 18.74% | 16.53% | 16.59% | 17.13% | 20.04% | 19.91% | 18.67% | 20.60% | 21.06% |
| 当季综合业务利润率 | 20.20% | 15.72% | 15.95% | 17.42% | 17.98% | 18.68% | 15.44% | 18.74% | 16.25% | 15.41% | 14.70% | 20.04% | 24.70% | 15.22% | 20.18% | 21.06% |
| 总市值 | 169.74 | 188.62 | 126.97 | 110.87 | 79.18 | 61.54 | 74.36 | 65.95 | 31.69 | 42.77 | 57.64 | 99.07 | 150.97 | 139.17 | 89.94 | 85.12 |
| 总市值含债调整 | 177.87 | 196.35 | 133.97 | 133.28 | 99.07 | 76.56 | 96.85 | 88.10 | 54.55 | 62.66 | 71.14 | 109.45 | 160.97 | 151.99 | 103.34 | 97.42 |
| 资本支出与销售收入比 | 1.58% | 5.25% | 6.43% | 2.51% | 2.40% | 3.62% | 4.76% | -0.26% | 6.93% | 7.22% | 6.95% | 11.43% | 10.07% | 4.16% | 3.85% | 6.17% |
| 总市值中的现金比例 | 11.77% | 9.13% | 13.15% | 5.19% | 6.35% | 9.33% | 9.99% | 9.88% | 22.89% | 17.77% | 13.14% | 5.51% | 4.99% | 3.72% | 7.03% | 8.33% |
| 生息负债与净资产比率 | 20.12% | 19.94% | 17.90% | 112.10% | 105.99% | 84.43% | 132.13% | 118.74% | 128.07% | 79.86% | 55.57% | 41.06% | 41.25% | 56.73% | 61.05% | 53.33% |
| 营业费用与收入之比 | 3.02% | 2.99% | 2.72% | 2.81% | 3.17% | 3.35% | 3.16% | 3.21% | 2.93% | 2.97% | 2.93% | 3.03% | 2.99% | 2.76% | 3.27% | 3.04% |
| 管理费用与收入之比 | 6.79% | 5.50% | 5.47% | 5.48% | 6.01% | 5.99% | 5.67% | 5.24% | 5.14% | 4.29% | 4.02% | 5.21% | 5.43% | 4.81% | 4.52% | 5.47% |
| 财务费用与收入之比 | 1.03% | 1.14% | 1.12% | 1.32% | 2.05% | 2.39% | 2.43% | 2.78% | 2.31% | 2.21% | 1.85% | 1.81% | 1.89% | 1.78% | 1.69% | 1.63% |
| 期间费用占收入比 | 10.84% | 9.63% | 9.31% | 9.60% | 11.23% | 11.73% | 11.26% | 11.23% | 10.38% | 9.47% | 8.79% | 10.05% | 10.32% | 9.35% | 9.47% | 10.14% |
| 当季期间费用占收入比 | 14.55% | 10.39% | 9.04% | 9.60% | 10.12% | 12.53% | 11.28% | 11.23% | 14.28% | 10.96% | 7.74% | 10.05% | 14.04% | 9.12% | 8.85% | 10.14% |
| 期间费用占收入比同比增长率 | -3.49% | -17.89% | -17.30% | -14.46% | 8.22% | 23.81% | 28.02% | 11.66% | 0.59% | 1.35% | -7.19% | -0.85% | -10.79% | -19.72% | -21.63% | -10.58% |
| 当季期间费用占收入比同比增长率 | 43.73% | -17.11% | -19.82% | -14.46% | -29.09% | 14.33% | 45.73% | 11.66% | 1.69% | 20.18% | -12.59% | -0.85% | 23.63% | -14.51% | -30.68% | -10.58% |
| 债务杠杆 | 2.00 | 1.94 | 1.92 | 3.04 | 3.09 | 3.23 | 3.49 | 3.01 | 3.25 | 2.48 | 2.45 | 2.19 | 2.26 | 2.26 | 2.24 | 2.19 |
| 生息负债率 | 10.06% | 10.26% | 9.34% | 36.94% | 34.25% | 26.11% | 37.84% | 39.50% | 39.37% | 32.24% | 22.64% | 18.74% | 18.21% | 25.09% | 27.29% | 24.37% |
| 资产负债率 | 50.00% | 48.56% | 47.80% | 67.05% | 67.69% | 69.08% | 71.37% | 66.74% | 69.26% | 59.63% | 59.25% | 54.37% | 55.85% | 55.78% | 55.30% | 54.30% |
| 每股生息负债(元) | 0.66 | 0.63 | 0.57 | 2.19 | 1.94 | 1.47 | 2.19 | 2.16 | 2.23 | 1.94 | 1.32 | 1.01 | 0.98 | 1.25 | 1.31 | 1.20 |
| 生息债务占负债比率 | 20.13% | 21.13% | 19.55% | 55.09% | 50.60% | 37.79% | 53.02% | 59.18% | 56.84% | 54.07% | 38.21% | 34.46% | 32.61% | 44.98% | 49.36% | 44.88% |
| 每股现金保有额(元) | 1.63 | 1.40 | 1.36 | 0.56 | 0.49 | 0.56 | 0.72 | 0.63 | 0.71 | 0.74 | 0.74 | 0.53 | 0.73 | 0.50 | 0.62 | 0.69 |
| 存货环比增长率 | 15.07% | -2.73% | 2.43% | 6.23% | -2.22% | 5.10% | -0.23% | -9.83% | 3.62% | -0.08% | 13.81% | -1.45% | 17.93% | 0.54% | 4.04% | -3.88% |
| 应收帐款环比增长率 | 0.51% | -0.31% | 2.15% | 12.11% | 8.30% | -0.62% | 21.07% | 5.88% | -16.24% | 2.47% | 15.86% | 17.69% | -14.24% | 9.10% | -9.51% | 25.43% |
| 存货同比增长率 | 21.80% | 3.49% | 11.82% | 8.92% | -7.55% | -2.03% | -6.86% | 6.25% | 16.13% | 32.16% | 32.98% | 21.56% | 18.58% | 20.25% | 14.15% | 12.33% |
| 应收帐款同比增长率 | 14.75% | 23.64% | 23.25% | 46.08% | 37.96% | 6.70% | 10.02% | 5.28% | 17.03% | 19.83% | 27.58% | -0.36% | 6.20% | 36.07% | 2.66% | 23.19% |
| 预收帐款同比增长率 | 213.36% | 106.77% | 138.79% | -11.47% | 2.58% | -37.14% | 0.31% | -0.60% | -16.37% | 320.98% | 43.71% | 86.03% | 97.73% | 338.53% | -34.93% | 0.96% |
| 存货周转率 - 单期值 | 4.94 | 6.28 | 6.78 | 7.77 | 4.26 | 3.55 | 3.45 | 3.10 | 3.48 | 3.68 | 3.92 | 4.06 | 3.38 | 4.39 | 4.02 | 4.19 |
| 总资产周转率-单期值 | 0.97 | 1.13 | 1.27 | 1.78 | 0.96 | 0.82 | 0.73 | 0.71 | 0.83 | 0.80 | 0.89 | 0.91 | 0.77 | 0.90 | 0.87 | 0.86 |
| 净资产周转率-单期值 | 1.94 | 2.21 | 2.44 | 5.39 | 2.97 | 2.66 | 2.55 | 2.14 | 2.72 | 1.99 | 2.19 | 1.99 | 1.75 | 2.03 | 1.95 | 1.87 |
| 应收帐款周转率--单期值 | 8.49 | 9.33 | 10.36 | 11.98 | 6.94 | 6.39 | 5.83 | 6.49 | 8.34 | 7.14 | 7.85 | 8.58 | 8.52 | 7.92 | 8.06 | 7.36 |
| 流动资产周转率--单期值 | 1.53 | 1.78 | 2.35 | 3.39 | 1.87 | 1.57 | 1.47 | 1.38 | 1.55 | 1.55 | 1.82 | 1.85 | 1.64 | 1.86 | 1.68 | 1.62 |
| 固定资产周转率--单期值 | 3.96 | 4.00 | 4.38 | 4.89 | 2.48 | 2.17 | 2.03 | 1.99 | 2.36 | 2.51 | 2.80 | 2.66 | 2.20 | 2.43 | 2.24 | 2.22 |
| 股本同比变动率 | 19.50% | 19.50% | 19.50% | 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 | 56.22% | 64.36% | 92.77% | 66.67% | -5.08% | -19.52% | -35.28% | -31.01% | -22.19% | -8.85% | -3.94% | 13.51% | 59.27% | 62.34% | 80.57% | 57.01% |
| 每股营运资金(元) | 1.13 | 0.96 | 0.99 | 0.28 | 0.00 | (0.70) | (0.83) | (0.61) | (0.82) | (0.03) | (0.36) | (0.21) | (0.27) | 0.29 | (0.12) | 0.01 |
| 短期借款占营运资金的比例 | 57.23% | 65.08% | 56.85% | 345.31% | 136841.50% | -150.46% | -217.00% | -292.71% | -233.40% | -4795.06% | -340.61% | -428.26% | -316.61% | 183.03% | -997.28% | 18313.96% |
| 每股资本性支出(元) | 0.10 | 0.25 | 0.22 | 0.05 | 0.13 | 0.14 | 0.11 | (0.00) | 0.33 | 0.28 | 0.18 | 0.14 | 0.42 | 0.14 | 0.08 | 0.06 |
| 每股投入资本净额(元) | 3.93 | 3.75 | 3.74 | 4.10 | 3.74 | 3.17 | 3.82 | 3.96 | 3.95 | 4.33 | 3.65 | 3.46 | 3.31 | 3.38 | 3.39 | 3.40 |
| 每股经营活动产生的现金流(元) | 0.37 | 0.41 | 0.21 | 0.04 | 0.71 | 0.32 | 0.25 | 0.06 | 0.43 | 0.14 | 0.12 | 0.06 | 0.50 | 0.26 | 0.19 | 0.11 |
| 投资支出占收入之比 | 11.11% | 22.53% | 26.17% | 2.54% | 4.40% | 5.26% | 7.35% | 1.22% | 25.43% | 9.07% | 8.82% | 11.43% | 14.52% | 10.53% | 10.07% | 6.17% |
| 存货储存期(天) | 72.93 | 57.35 | 53.11 | 46.31 | 84.53 | 101.49 | 104.37 | 116.27 | 103.59 | 97.76 | 91.87 | 88.64 | 106.53 | 82.05 | 89.65 | 85.89 |
| 应付帐款付款期(天) | 75.23 | 55.49 | 53.89 | 41.84 | 87.39 | 81.30 | 101.48 | 78.50 | 70.83 | 73.52 | 71.47 | 66.25 | 84.34 | 69.09 | 75.89 | 72.86 |
| 应收帐款回收期(天) | 42.39 | 38.58 | 34.73 | 30.06 | 51.86 | 56.31 | 61.77 | 55.43 | 43.19 | 50.40 | 45.88 | 41.94 | 42.27 | 45.47 | 44.66 | 48.89 |
| 预付帐款占用期(天) | 14.23 | 14.03 | 11.44 | 3.59 | 4.83 | 6.13 | 7.96 | 13.50 | 6.70 | 16.13 | 8.15 | 10.74 | 7.06 | 8.85 | 12.16 | 10.39 |
| 预收帐款信用期(天) | 3.37 | 2.27 | 2.20 | 0.67 | 1.51 | 1.98 | 2.02 | 2.03 | 1.69 | 3.01 | 1.64 | 1.63 | 2.32 | 0.77 | 1.42 | 1.02 |
| 现金占总资产比例 | 24.74% | 22.85% | 22.29% | 9.48% | 8.66% | 9.97% | 12.49% | 11.61% | 12.49% | 12.31% | 12.70% | 9.86% | 13.72% | 10.13% | 12.88% | 14.05% |
| 存货占总资产比例 | 16.15% | 15.05% | 15.56% | 18.75% | 18.43% | 19.03% | 17.53% | 18.62% | 19.95% | 18.12% | 18.77% | 17.75% | 18.17% | 16.55% | 17.14% | 16.02% |
| 总资产同比增加比例 | 39.06% | 30.91% | 25.98% | 8.21% | 0.03% | -6.73% | -0.25% | 1.26% | 5.78% | 20.75% | 21.45% | 9.76% | 6.03% | 3.97% | -1.78% | 10.34% |
| 应付款项占总资产比例 | 16.65% | 14.56% | 15.79% | 16.94% | 19.06% | 15.24% | 17.04% | 12.57% | 13.64% | 13.63% | 14.60% | 13.26% | 14.38% | 13.94% | 14.51% | 13.59% |
| 应收款项占总资产比例 | 13.33% | 14.23% | 14.35% | 17.34% | 16.16% | 15.06% | 14.67% | 12.85% | 11.72% | 13.17% | 13.30% | 12.36% | 10.59% | 13.27% | 12.66% | 13.61% |
| 预收款项占总资产比例 | 1.06% | 0.84% | 0.91% | 0.38% | 0.47% | 0.53% | 0.48% | 0.47% | 0.46% | 0.79% | 0.48% | 0.48% | 0.58% | 0.23% | 0.40% | 0.28% |
| 预付款项占总资产比例 | 3.15% | 3.68% | 3.35% | 1.45% | 1.05% | 1.15% | 1.34% | 2.16% | 1.29% | 2.99% | 1.67% | 2.15% | 1.20% | 1.78% | 2.32% | 1.94% |
| 固定资产占总资产比例 | 24.41% | 28.37% | 29.05% | 36.33% | 38.68% | 37.85% | 36.01% | 35.86% | 35.33% | 31.99% | 31.84% | 34.01% | 35.01% | 36.91% | 38.90% | 38.57% |
| 无形资产占总资产比例 | 1.48% | 1.58% | 1.60% | 1.99% | 2.11% | 2.21% | 2.17% | 2.32% | 2.22% | 1.77% | 1.85% | 1.92% | 1.90% | 1.97% | 2.05% | 0.88% |
| 流动比例 | 1.35 | 1.32 | 1.34 | 1.10 | 1.00 | 0.80 | 0.78 | 0.82 | 0.78 | 0.99 | 0.89 | 0.93 | 0.91 | 1.14 | 0.95 | 1.00 |
| 速动比率 | 1.02 | 1.01 | 1.01 | 0.72 | 0.65 | 0.50 | 0.52 | 0.52 | 0.47 | 0.65 | 0.57 | 0.59 | 0.57 | 0.75 | 0.63 | 0.69 |
| 综合税率 | 1.38% | 1.55% | 1.66% | 1.90% | 1.41% | 1.55% | 1.63% | 1.71% | 1.38% | 1.50% | 2.17% | 2.61% | 2.65% | 3.14% | 3.69% | 3.00% |
| 实际所得税率 | 14.50% | 17.14% | 17.53% | 18.16% | 14.93% | 17.05% | 18.63% | 14.71% | 12.20% | 14.14% | 20.09% | 20.59% | 19.57% | 27.53% | 28.03% | 22.25% |
| 可持续增长率 | 9.56% | 11.11% | 13.25% | 32.49% | 14.36% | 11.52% | 10.40% | 12.61% | 8.71% | 8.20% | 9.66% | 12.27% | 8.45% | 9.77% | 11.06% | 12.10% |
| 最大内部融资增长率 | 11.10% | 2.22% | 0.28% | 20.95% | 8.81% | 3.45% | 0.17% | 14.40% | -3.01% | -1.63% | 0.13% | -8.24% | -5.49% | 7.82% | 12.23% | 7.46% |
| 净利润现金含量 | 106.01% | 166.83% | 120.10% | 34.83% | 273.24% | 178.94% | 229.94% | 84.88% | 198.85% | 81.55% | 93.03% | 71.68% | 196.22% | 153.67% | 154.51% | 169.42% |
| 主营业务收入现金含量 | 94.05% | 96.26% | 94.57% | 93.83% | 91.84% | 94.94% | 91.98% | 97.09% | 97.56% | 93.03% | 99.52% | 94.10% | 97.09% | 104.13% | 98.07% | 87.99% |
| 经营性现金周期(天) | 159.25 | 132.57 | 119.45 | 93.32 | 165.33 | 181.84 | 197.37 | 199.28 | 167.68 | 186.38 | 161.51 | 158.09 | 168.80 | 152.99 | 158.64 | 160.47 |
| 单位收入需投入现金 | 0.90 | 0.90 | 0.90 | 0.89 | 0.91 | 0.91 | 0.92 | 0.90 | 0.92 | 0.91 | 0.90 | 0.87 | 0.87 | 0.90 | 0.89 | 0.88 |
| 单位收入产生的现金 | 0.06 | 0.06 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.07 | 0.06 | 0.06 | 0.07 | 0.08 | 0.08 | 0.07 | 0.08 | 0.09 |
| 单位收入可用于增长的现金 | 0.04 | 0.01 | 0.00 | 0.04 | 0.04 | 0.02 | 0.00 | 0.07 | (0.01) | (0.01) | 0.00 | (0.03) | (0.02) | 0.03 | 0.05 | 0.03 |
| 市值环比增长 | -10.01% | 48.55% | 14.53% | 40.03% | 28.67% | -17.24% | 12.75% | 108.09% | -25.90% | -25.80% | -41.82% | -34.38% | 8.47% | 54.73% | 5.66% | 95.75% |
| 主评级建议 | 中性 | 良 可关注 | 良 可关注 | 优 待定 | 中性 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 中性 | 中性 |
| 次评级(敏感性) | 回避 | 中性 | 良 可关注 | 优 待定 | 中性 | 中性 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 回避 | 回避 | 中性 | 中性 |
| 万向钱潮 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 陕西金叶 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 6.29 | 6.25 | 4.94 | 7.71 | 6.76 | 4.88 | 5.41 | 3.82 | 2.61 | 2.94 | 3.97 | 6.71 | 7.98 | 7.84 | 6.48 | 4.98 | 2.76 |
| 赢利能力评分 | 57.22 | 49.93 | 53.97 | 59.42 | 62.16 | 57.13 | 55.87 | 56.07 | 52.97 | 52.93 | 52.63 | 72.28 | 63.52 | 数据为空 | 78.99 | 34.76 | 10.00 |
| 成长能力评分 | 10.00 | 12.15 | 36.03 | 68.60 | 52.33 | 58.15 | 22.34 | 50.18 | 60.00 | 39.68 | 44.22 | 100.00 | 数据为空 | 数据为空 | 90.69 | 19.09 | 0.00 |
| 估值情况评分 | 66.55 | 64.95 | 71.17 | 64.16 | 52.72 | 70.48 | 68.36 | 74.10 | 68.23 | 64.35 | 44.59 | 53.98 | 60.39 | 数据为空 | 28.17 | 63.14 | 50.48 |
| 信用情况评分 | 66.25 | 65.08 | 67.44 | 69.68 | 68.01 | 58.28 | 60.01 | 59.20 | 62.83 | 63.66 | 61.65 | 67.43 | 59.17 | 数据为空 | 62.56 | 53.78 | 53.22 |
| 综合情况评价 | 43.48 | 41.22 | 52.67 | 64.33 | 56.96 | 60.88 | 47.46 | 58.67 | 60.64 | 53.46 | 48.60 | 74.62 | 数据为空 | 数据为空 | 65.44 | 37.32 | 18.78 |
| 报表期每股收益(元) | 0.13 | 0.07 | 0.05 | 0.02 | 0.12 | 0.08 | 0.05 | 0.01 | 0.05 | 0.05 | 0.04 | 0.01 | 0.17 | 0.15 | 0.13 | 0.01 | (0.31) |
| 预估全年每股收益(调整) | 0.12 | 0.10 | 0.11 | 0.16 | 0.12 | 0.11 | 0.10 | 0.13 | 0.09 | 0.07 | 0.07 | 0.25 | 0.17 | 数据为空 | (4.78) | (0.26) | (0.23) |
| 每股净资产(元) | 2.10 | 1.90 | 1.86 | 1.82 | 1.79 | 1.74 | 1.71 | 1.67 | 1.65 | 1.65 | 1.62 | 1.76 | 1.75 | 1.77 | 1.75 | 1.41 | 1.36 |
| 每股自由现金流(元) | 0.18 | 0.20 | (0.04) | (0.01) | 0.22 | 0.30 | 0.09 | 0.01 | 0.14 | 0.12 | (0.08) | (0.01) | 0.05 | (0.06) | (0.17) | (0.18) | (0.08) |
| 当季净利润 | 0.22 | 0.04 | 0.13 | 0.08 | 0.15 | 0.10 | 0.14 | 0.05 | (0.01) | 0.07 | 0.10 | 0.04 | 0.06 | 0.07 | 0.42 | 0.03 | (1.05) |
| 当季主营业务收入 | 1.45 | 0.82 | 1.22 | 1.14 | 1.97 | 1.13 | 1.06 | 0.95 | 2.51 | 0.95 | 0.96 | 0.96 | 0.86 | 0.86 | 1.13 | 0.48 | 1.05 |
| 预估全年净利润(调整) | 0.46 | 0.35 | 0.42 | 0.59 | 0.46 | 0.42 | 0.36 | 0.49 | 0.33 | 0.26 | 0.24 | 0.83 | 0.59 | 数据为空 | (16.19) | (0.88) | (0.76) |
| 预估全年主营业务收入 | 4.64 | 5.19 | 6.00 | 6.13 | 5.12 | 5.90 | 5.64 | 5.36 | 5.38 | 3.87 | 3.97 | 6.61 | 3.32 | 3.91 | 3.98 | 2.52 | 2.84 |
| 市净率 | 2.99 | 3.29 | 2.65 | 4.24 | 3.77 | 2.80 | 3.16 | 2.29 | 1.58 | 1.79 | 2.45 | 3.81 | 4.56 | 4.42 | 3.70 | 3.53 | 2.03 |
| 市销率(折算为全年数据) | 5.71 | 4.97 | 3.48 | 5.06 | 5.43 | 3.52 | 4.03 | 3.11 | 2.24 | 3.48 | 4.36 | 3.79 | 8.87 | 7.48 | 6.30 | 7.47 | 3.98 |
| 市盈率(调整) | 51.49 | 65.75 | 43.63 | 48.93 | 54.60 | 43.11 | 56.58 | 28.90 | 29.49 | 42.68 | 60.64 | 27.24 | 46.16 | 数据为空 | (1.36) | (19.23) | (12.24) |
| 市盈率(含债去息税) | 48.41 | 60.66 | 43.07 | 49.30 | 48.20 | 40.05 | 52.95 | 29.92 | 28.03 | 41.14 | 60.10 | 28.29 | 40.76 | 数据为空 | (1.49) | (21.61) | (16.55) |
| PER(以当期ROE为增长标准) | 8.31 | 12.30 | 7.31 | 6.12 | 7.00 | 6.29 | 9.73 | 4.04 | 5.34 | 9.92 | 15.13 | 2.29 | 4.13 | 数据为空 | (0.01) | 0.95 | 1.06 |
| PEG(以3年均净利增长为标准) | (28.21) | (6.73) | (10.45) | 6.30 | 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 | (0.00) | 0.13 | 0.09 |
| PEG(以3年均收入增长为标准) | 3.04 | 3.11 | 1.74 | 1.92 | 1.95 | 1.35 | 1.89 | 1.14 | 1.15 | 4.48 | 5.90 | 0.77 | 34.45 | 数据为空 | (0.17) | 2.61 | (58.88) |
| 预估总资产报酬率(调整) | 3.94% | 3.24% | 4.20% | 5.76% | 4.30% | 3.60% | 3.33% | 4.75% | 3.26% | 2.38% | 2.40% | 8.48% | 5.91% | 数据为空 | -162.07% | -10.20% | -9.81% |
| 预估投入资本报酬率(调整) | 5.43% | 4.50% | 5.29% | 7.62% | 5.80% | 5.50% | 4.66% | 6.70% | 4.57% | 3.52% | 3.37% | 11.98% | 8.41% | 数据为空 | -237.66% | -17.26% | -14.10% |
| 预估股东权益报酬率(调整) | 5.82% | 4.93% | 5.89% | 8.05% | 6.89% | 6.37% | 5.44% | 7.40% | 5.25% | 4.15% | 3.97% | 12.34% | 9.86% | 数据为空 | 151.24% | -22.68% | -15.56% |
| 自由现金流与营业收入之比 | 14.19% | 23.06% | -5.65% | -3.21% | 16.27% | 36.05% | 16.58% | 4.26% | 9.43% | 15.42% | -15.84% | -3.41% | 5.39% | -8.85% | -36.04% | -128.07% | -9.40% |
| 二级市场自由现金收益率-报表期 | 2.64% | 2.95% | -0.66% | -0.12% | 3.02% | 5.33% | 1.45% | 0.23% | 3.97% | 3.04% | -1.64% | -0.12% | 0.59% | -0.73% | -2.27% | -3.06% | -2.25% |
| 总收入同比增长率 | -9.36% | 1.43% | 17.35% | 19.88% | -4.96% | 9.53% | 4.83% | -0.43% | 62.03% | 16.45% | 19.48% | 98.83% | 17.15% | 37.81% | 40.29% | -11.26% | -6.08% |
| 净利润同比增长率 | 8.29% | -14.26% | 5.24% | 43.84% | 130.20% | 43.91% | 44.37% | 47.88% | -67.12% | -61.42% | -69.98% | 21.43% | 数据为空 | 数据为空 | 1837.25% | 5.15% | -631.40% |
| 当季收入同比增长率 | -26.55% | -26.95% | 15.08% | 19.88% | -21.50% | 19.05% | 10.06% | -0.43% | 192.93% | 10.77% | -14.52% | 98.83% | -18.10% | 33.37% | 86.78% | -11.26% | 37.00% |
| 当季净利润同比增长率 | 52.60% | -53.76% | -9.59% | 43.84% | 数据为空 | 42.96% | 43.07% | 47.88% | -120.48% | -9.76% | -76.54% | 21.43% | 数据为空 | 数据为空 | 数据为空 | 5.15% | -1027.15% |
| 非经常项占比 | 4.22% | 8.70% | 10.87% | -3.23% | -6.08% | -2.90% | -3.93% | -18.34% | -93.34% | -18.87% | -47.32% | -20.20% | -1.63% | -1.82% | 0.10% | 1.91% | 28.29% |
| 净利润率(还原) | 9.83% | 6.94% | 7.48% | 6.96% | 9.02% | 9.46% | 9.99% | 6.56% | 6.76% | 8.96% | 8.88% | 5.45% | 7.33% | 7.55% | 6.08% | 6.10% | -26.65% |
| 税前利润率(还原) | 14.77% | 10.85% | 11.40% | 10.57% | 11.12% | 12.00% | 12.75% | 9.13% | 9.59% | 11.02% | 10.49% | 6.37% | 9.30% | 8.61% | 7.14% | 6.32% | -28.97% |
| 主营业务利润率 | 33.09% | 31.12% | 30.45% | 31.81% | 28.29% | 30.54% | 31.72% | 30.38% | 21.88% | 27.18% | 27.15% | 26.26% | 30.03% | 26.86% | 25.38% | 30.87% | 18.04% |
| 当季净利润率(还原) | 16.19% | 5.37% | 7.97% | 6.96% | 8.32% | 8.53% | 13.09% | 6.56% | 4.26% | 9.10% | 12.31% | 5.45% | 6.70% | 10.32% | 6.07% | 6.10% | -69.93% |
| 当季税前利润率(还原) | 23.41% | 9.27% | 12.17% | 10.57% | 9.72% | 10.66% | 16.02% | 9.13% | 7.96% | 12.08% | 14.60% | 6.37% | 11.30% | 11.36% | 7.50% | 6.32% | -76.68% |
| 当季主营业务利润率 | 37.43% | 33.01% | 29.18% | 31.81% | 24.70% | 28.44% | 32.93% | 30.38% | 15.82% | 27.24% | 28.03% | 26.26% | 39.11% | 29.65% | 23.03% | 30.87% | 13.13% |
| 当季权益报酬率(调整) | 2.89% | 0.63% | 1.47% | 1.18% | 2.48% | 1.49% | 2.16% | 1.02% | 2.08% | 0.67% | 2.55% | 0.73% | 0.94% | 1.40% | 7.04% | 0.62% | -16.12% |
| 经营性现金流同比增长率 | 8.89% | -8.31% | -75.62% | -133.93% | 24.02% | 72.64% | 数据为空 | -37.25% | -1.61% | 52.89% | -290.44% | 数据为空 | 290.48% | 数据为空 | 数据为空 | 数据为空 | 30.88% |
| 综合业务利润率 | 33.09% | 31.12% | 30.45% | 31.81% | 28.29% | 30.54% | 31.72% | 30.38% | 21.88% | 27.18% | 27.15% | 26.26% | 30.03% | 26.86% | 25.38% | 30.87% | 18.04% |
| 当季综合业务利润率 | 37.43% | 33.01% | 29.18% | 31.81% | 24.70% | 28.44% | 32.93% | 30.38% | 15.82% | 27.24% | 28.03% | 26.26% | 39.11% | 29.65% | 23.03% | 30.87% | 13.13% |
| 总市值 | 23.45 | 23.30 | 18.42 | 28.74 | 25.20 | 18.19 | 20.17 | 14.24 | 9.73 | 10.96 | 14.80 | 22.74 | 27.05 | 26.57 | 21.96 | 16.88 | 9.35 |
| 总市值含债调整 | 24.76 | 24.62 | 19.76 | 29.94 | 26.72 | 19.70 | 21.72 | 15.66 | 11.09 | 12.52 | 16.37 | 24.08 | 28.51 | 28.21 | 24.03 | 18.56 | 11.04 |
| 资本支出与销售收入比 | 12.10% | 13.53% | 9.66% | 1.51% | 5.62% | 4.43% | 2.76% | 1.75% | 7.34% | 10.26% | 11.98% | 12.94% | 22.22% | 28.41% | 38.46% | 89.05% | 17.69% |
| 总市值中的现金比例 | 9.44% | 9.75% | 7.72% | 4.88% | 6.73% | 11.85% | 7.01% | 7.12% | 9.62% | 9.72% | 2.25% | 1.72% | 2.13% | 1.81% | 2.28% | 3.09% | 7.28% |
| 生息负债与净资产比率 | 16.78% | 18.58% | 19.40% | 17.70% | 22.67% | 23.15% | 24.20% | 22.80% | 22.12% | 25.41% | 25.93% | 22.38% | 24.68% | 27.23% | 34.92% | 35.29% | 36.59% |
| 营业费用与收入之比 | 4.29% | 4.45% | 4.42% | 4.79% | 4.02% | 4.21% | 3.54% | 3.61% | 3.08% | 4.12% | 4.37% | 5.32% | 4.38% | 4.07% | 4.03% | 7.07% | 5.01% |
| 管理费用与收入之比 | 12.68% | 14.08% | 12.92% | 14.52% | 11.18% | 11.94% | 12.62% | 14.05% | 7.66% | 10.03% | 10.49% | 12.33% | 12.57% | 10.30% | 11.13% | 13.45% | 38.59% |
| 财务费用与收入之比 | 1.35% | 1.74% | 1.72% | 1.92% | 1.96% | 2.39% | 2.80% | 3.59% | 1.54% | 2.01% | 1.80% | 2.24% | 3.77% | 3.88% | 3.07% | 4.04% | 3.42% |
| 期间费用占收入比 | 18.32% | 20.27% | 19.06% | 21.23% | 17.17% | 18.54% | 18.97% | 21.25% | 12.29% | 16.16% | 16.66% | 19.89% | 20.72% | 18.25% | 18.23% | 24.55% | 47.01% |
| 当季期间费用占收入比 | 14.02% | 23.74% | 17.01% | 21.23% | 14.98% | 17.78% | 16.91% | 21.25% | 7.87% | 15.16% | 13.44% | 19.89% | 27.81% | 18.29% | 15.53% | 24.55% | 88.01% |
| 期间费用占收入比同比增长率 | 6.69% | 9.32% | 0.47% | -0.09% | 39.72% | 14.73% | 13.89% | 6.88% | -40.70% | -11.47% | -8.66% | -19.01% | -55.92% | -20.61% | -24.42% | 5.40% | 147.27% |
| 当季期间费用占收入比同比增长率 | -6.41% | 33.53% | 0.63% | -0.09% | 90.44% | 17.29% | 25.84% | 6.88% | -71.71% | -17.11% | -13.47% | -19.01% | -68.40% | -12.78% | -37.57% | 5.40% | 339.68% |
| 债务杠杆 | 1.48 | 1.54 | 1.45 | 1.50 | 1.61 | 1.80 | 1.68 | 1.67 | 1.65 | 1.76 | 1.68 | 1.65 | 1.67 | 1.66 | 1.68 | 1.80 | 1.69 |
| 生息负债率 | 11.37% | 12.03% | 13.40% | 11.77% | 14.11% | 12.84% | 14.43% | 13.67% | 13.43% | 14.43% | 15.41% | 13.57% | 14.77% | 16.43% | 20.74% | 19.60% | 21.63% |
| 资产负债率 | 32.24% | 35.24% | 30.93% | 33.48% | 37.74% | 44.54% | 40.39% | 40.06% | 39.31% | 43.23% | 40.56% | 39.38% | 40.15% | 39.66% | 40.61% | 44.46% | 40.88% |
| 每股生息负债(元) | 0.35 | 0.35 | 0.36 | 0.32 | 0.41 | 0.40 | 0.41 | 0.38 | 0.37 | 0.42 | 0.42 | 0.39 | 0.43 | 0.48 | 0.61 | 0.50 | 0.50 |
| 生息债务占负债比率 | 35.26% | 34.14% | 43.32% | 35.17% | 37.39% | 28.83% | 35.71% | 34.13% | 34.16% | 33.38% | 37.99% | 34.45% | 36.79% | 41.42% | 51.06% | 44.08% | 52.92% |
| 每股现金保有额(元) | 0.59 | 0.61 | 0.38 | 0.38 | 0.46 | 0.58 | 0.38 | 0.27 | 0.25 | 0.29 | 0.09 | 0.12 | 0.17 | 0.14 | 0.15 | 0.15 | 0.20 |
| 存货环比增长率 | -3.82% | 3.04% | -0.68% | 9.13% | -50.53% | 4.96% | -0.95% | 3.57% | -18.24% | 34.66% | 11.20% | -1.75% | 22.68% | 6.36% | -15.49% | 47.25% | -14.78% |
| 应收帐款环比增长率 | 6.80% | -0.44% | -24.06% | 14.05% | 2.19% | 5.30% | -7.50% | 40.06% | -4.02% | -23.08% | 30.28% | 9.22% | -34.47% | 8.30% | -9.87% | 13.11% | -40.51% |
| 存货同比增长率 | 7.42% | -44.75% | -43.73% | -43.88% | -46.74% | -11.97% | 12.93% | 26.79% | 20.28% | 80.48% | 42.56% | 8.35% | 62.39% | 12.81% | 14.15% | 42.17% | -0.77% |
| 应收帐款同比增长率 | -7.90% | -11.88% | -6.80% | 13.51% | 39.40% | 30.94% | -4.36% | 34.71% | 5.05% | -28.27% | 1.00% | -30.13% | -27.64% | -34.32% | -29.77% | -15.21% | -27.46% |
| 预收帐款同比增长率 | -18.08% | -28.18% | -43.28% | -1.71% | 9.98% | -40.84% | -63.77% | -57.44% | -50.21% | 395.71% | 1023.10% | 4081.76% | 4630.52% | 398.37% | 121.49% | -12.78% | -25.46% |
| 存货周转率 - 单期值 | 3.16 | 3.51 | 4.22 | 4.22 | 4.00 | 2.22 | 2.19 | 2.11 | 2.42 | 1.35 | 1.87 | 3.49 | 1.64 | 2.47 | 2.74 | 1.34 | 2.67 |
| 总资产周转率-单期值 | 0.40 | 0.47 | 0.60 | 0.60 | 0.48 | 0.50 | 0.53 | 0.52 | 0.53 | 0.36 | 0.39 | 0.67 | 0.33 | 0.39 | 0.40 | 0.29 | 0.36 |
| 净资产周转率-单期值 | 0.59 | 0.73 | 0.86 | 0.90 | 0.77 | 0.91 | 0.88 | 0.86 | 0.88 | 0.63 | 0.66 | 1.11 | 0.56 | 0.65 | 0.67 | 0.53 | 0.62 |
| 应收帐款周转率--单期值 | 7.88 | 9.42 | 10.85 | 8.42 | 8.01 | 9.43 | 9.51 | 8.35 | 11.75 | 8.10 | 6.40 | 13.86 | 7.62 | 5.87 | 6.47 | 3.69 | 4.70 |
| 流动资产周转率--单期值 | 1.11 | 1.36 | 1.67 | 1.55 | 1.08 | 1.24 | 1.39 | 1.44 | 1.36 | 0.97 | 1.13 | 1.94 | 0.95 | 1.09 | 1.10 | 0.73 | 0.78 |
| 固定资产周转率--单期值 | 0.89 | 1.08 | 1.25 | 1.27 | 1.05 | 1.18 | 1.12 | 1.06 | 1.06 | 1.06 | 1.07 | 1.75 | 0.87 | 1.11 | 1.12 | 1.94 | 2.15 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 10.00% | 10.00% | 10.00% | 10.00% | 0.00% | 0.00% | 0.00% | 30.00% | 30.00% | 30.00% |
| 税前利润同比增长率 | 29.93% | 1.76% | 20.17% | 53.37% | 83.33% | 48.32% | 58.66% | 93.25% | -56.36% | -56.00% | -67.13% | 28.86% | -159.89% | -3905.95% | 1579.79% | -8.80% | -593.21% |
| 每股营运资金(元) | 0.15 | 0.12 | 0.13 | 0.28 | 0.24 | 0.19 | 0.16 | 0.10 | 0.07 | 0.07 | 0.04 | 0.03 | 0.02 | 0.06 | 0.05 | 0.11 | 0.22 |
| 短期借款占营运资金的比例 | 228.96% | 295.69% | 279.39% | 57.94% | 103.94% | 124.91% | 158.50% | 209.21% | 295.80% | 370.66% | 700.37% | 857.27% | 1416.95% | 541.61% | 964.36% | 294.12% | 146.76% |
| 每股资本性支出(元) | 0.15 | 0.12 | 0.06 | 0.00 | 0.08 | 0.04 | 0.01 | 0.00 | 0.11 | 0.08 | 0.06 | 0.04 | 0.22 | 0.21 | 0.18 | 0.13 | 0.15 |
| 每股投入资本净额(元) | 2.25 | 2.11 | 2.14 | 2.07 | 2.14 | 2.06 | 2.05 | 1.97 | 1.94 | 1.96 | 1.94 | 2.06 | 2.06 | 1.89 | 2.01 | 1.50 | 1.60 |
| 每股经营活动产生的现金流(元) | 0.33 | 0.31 | 0.03 | (0.01) | 0.30 | 0.34 | 0.10 | 0.02 | 0.24 | 0.20 | (0.02) | 0.03 | 0.27 | 0.14 | 0.01 | (0.06) | 0.07 |
| 投资支出占收入之比 | 12.12% | 13.60% | 9.77% | 1.51% | 5.65% | 4.45% | 2.77% | 1.81% | 7.57% | 10.28% | 13.36% | 12.97% | 28.84% | 28.41% | 38.46% | 89.05% | 18.39% |
| 存货储存期(天) | 114.04 | 102.51 | 85.27 | 85.28 | 89.91 | 161.94 | 164.28 | 170.69 | 148.55 | 266.27 | 192.62 | 103.03 | 219.45 | 145.57 | 131.58 | 267.86 | 134.93 |
| 应付帐款付款期(天) | 69.77 | 66.31 | 60.22 | 49.95 | 89.52 | 123.76 | 140.60 | 127.06 | 106.15 | 50.94 | 67.00 | 40.09 | 81.05 | 68.32 | 70.10 | 132.12 | 63.65 |
| 应收帐款回收期(天) | 45.67 | 38.21 | 33.18 | 42.76 | 44.95 | 38.17 | 37.87 | 43.11 | 30.64 | 44.42 | 56.29 | 25.97 | 47.27 | 61.32 | 55.61 | 97.55 | 76.53 |
| 预付帐款占用期(天) | 15.90 | 12.67 | 15.67 | 14.55 | 44.62 | 24.95 | 24.89 | 20.08 | 18.15 | 43.05 | 96.22 | 51.43 | 84.77 | 99.31 | 92.81 | 102.91 | 87.06 |
| 预收帐款信用期(天) | 41.10 | 54.08 | 15.84 | 31.45 | 45.48 | 66.27 | 29.71 | 36.61 | 39.30 | 170.72 | 116.54 | 69.81 | 127.90 | 34.10 | 10.35 | 4.38 | 3.17 |
| 现金占总资产比例 | 19.15% | 20.78% | 14.13% | 13.76% | 15.82% | 18.42% | 13.18% | 9.77% | 9.23% | 9.86% | 3.28% | 3.98% | 5.80% | 4.83% | 5.02% | 6.06% | 8.73% |
| 存货占总资产比例 | 8.36% | 9.20% | 9.70% | 9.64% | 8.40% | 15.55% | 16.19% | 16.88% | 16.68% | 19.13% | 15.12% | 14.04% | 14.17% | 11.51% | 10.79% | 14.82% | 11.11% |
| 总资产同比增加比例 | 7.86% | -6.64% | -6.13% | -1.71% | 5.81% | 8.28% | 5.53% | 5.44% | 2.19% | 8.59% | 1.68% | 14.40% | 27.25% | 12.97% | 11.78% | -0.48% | -9.52% |
| 应付款项占总资产比例 | 5.12% | 5.95% | 6.85% | 5.64% | 8.36% | 11.88% | 13.85% | 12.56% | 11.92% | 3.66% | 5.26% | 5.46% | 5.24% | 5.40% | 5.75% | 7.31% | 5.24% |
| 应收款项占总资产比例 | 5.95% | 5.90% | 6.43% | 8.36% | 6.97% | 6.25% | 6.48% | 7.24% | 5.29% | 5.17% | 7.15% | 5.66% | 5.15% | 7.82% | 7.20% | 9.27% | 9.05% |
| 预收款项占总资产比例 | 5.35% | 8.34% | 3.07% | 6.15% | 7.05% | 10.85% | 5.08% | 6.15% | 6.78% | 19.85% | 14.80% | 15.23% | 13.92% | 4.35% | 1.34% | 0.42% | 0.37% |
| 预付款项占总资产比例 | 1.17% | 1.14% | 1.78% | 1.64% | 4.17% | 2.40% | 2.45% | 1.99% | 2.04% | 3.09% | 7.56% | 7.01% | 5.48% | 7.85% | 7.61% | 5.69% | 7.17% |
| 固定资产占总资产比例 | 45.22% | 43.93% | 47.69% | 47.33% | 45.44% | 42.71% | 46.84% | 48.58% | 50.34% | 33.66% | 36.37% | 38.34% | 38.60% | 35.27% | 35.64% | 15.09% | 16.94% |
| 无形资产占总资产比例 | 12.42% | 8.05% | 8.83% | 8.78% | 8.43% | 8.76% | 9.65% | 10.05% | 10.38% | 9.81% | 10.54% | 10.96% | 10.97% | 11.02% | 11.08% | 5.61% | 6.24% |
| 流动比例 | 1.16 | 1.12 | 1.16 | 1.39 | 1.26 | 1.16 | 1.16 | 1.11 | 1.08 | 1.06 | 1.04 | 1.03 | 1.02 | 1.06 | 1.04 | 1.11 | 1.29 |
| 速动比率 | 0.89 | 0.85 | 0.83 | 1.02 | 0.99 | 0.76 | 0.69 | 0.61 | 0.57 | 0.56 | 0.60 | 0.60 | 0.60 | 0.71 | 0.73 | 0.72 | 0.95 |
| 综合税率 | 2.62% | 1.70% | 2.07% | 1.50% | 2.03% | 1.65% | 1.54% | 1.60% | 3.14% | 2.06% | 2.03% | 1.71% | 2.49% | 1.74% | 1.60% | 1.24% | 0.65% |
| 实际所得税率 | 10.39% | 7.56% | 9.23% | 9.28% | 7.64% | 7.22% | 5.09% | 11.00% | 20.93% | 17.51% | 18.35% | 24.85% | 9.47% | 4.91% | 3.60% | 3.04% | -0.33% |
| 可持续增长率 | 5.81% | 5.08% | 6.46% | 6.29% | 6.91% | 8.59% | 8.82% | 5.65% | 5.92% | 5.64% | 5.84% | 6.03% | 4.10% | 4.91% | 4.08% | 3.21% | -16.40% |
| 最大内部融资增长率 | 8.09% | -12.72% | 5.83% | 37.24% | 20.41% | 24.23% | 29.05% | 19.86% | 9.20% | -0.57% | -4.98% | -25.20% | -30.35% | -31.61% | -43.81% | -79.93% | -44.25% |
| 净利润现金含量 | 257.58% | 469.69% | 46.54% | -25.14% | 256.16% | 439.22% | 200.91% | 106.59% | 475.48% | 366.12% | -55.18% | 251.19% | 158.89% | 92.40% | 8.70% | -628.05% | -22.02% |
| 主营业务收入现金含量 | 93.25% | 103.45% | 81.84% | 75.68% | 88.39% | 117.59% | 91.39% | 75.14% | 69.41% | 106.32% | 80.64% | 84.62% | 113.07% | 102.49% | 80.58% | 106.00% | 98.54% |
| 经营性现金周期(天) | 156.33 | 133.81 | 124.60 | 138.40 | 168.50 | 192.94 | 184.24 | 194.60 | 178.29 | 299.98 | 297.36 | 157.89 | 300.79 | 285.82 | 285.10 | 445.58 | 339.49 |
| 单位收入需投入现金 | 0.63 | 0.57 | 0.75 | 0.68 | 0.66 | 0.62 | 0.75 | 0.71 | 0.70 | 0.46 | 0.60 | 0.59 | 0.55 | 0.79 | 0.88 | 0.95 | 1.10 |
| 单位收入产生的现金 | 0.14 | 0.11 | 0.11 | 0.10 | 0.12 | 0.12 | 0.13 | 0.09 | 0.10 | 0.10 | 0.10 | 0.06 | 0.08 | 0.08 | 0.07 | 0.07 | (0.29) |
| 单位收入可用于增长的现金 | 0.02 | (0.03) | 0.01 | 0.09 | 0.06 | 0.08 | 0.10 | 0.07 | 0.03 | (0.00) | (0.02) | (0.07) | (0.14) | (0.20) | (0.32) | (0.82) | (0.46) |
| 市值环比增长 | 0.64% | 26.52% | -35.93% | 14.05% | 38.52% | -9.80% | 41.62% | 46.36% | -11.22% | -25.94% | -34.92% | -15.91% | 1.79% | 20.99% | 30.12% | 80.43% | -14.81% |
| 主评级建议 | 回避 | 回避 | 回避 | 中性 | 回避 | 中性 | 回避 | 中性 | 中性 | 回避 | 回避 | 良 可关注 | 数据为空 | 数据为空 | 中性 | 回避 | 回避 |
| 次评级(敏感性) | 中性 | 回避 | 回避 | 中性 | 回避 | 中性 | 回避 | 中性 | 中性 | 回避 | 回避 | 良 可关注 | 数据为空 | 数据为空 | 数据为空 | 回避 | 回避 |
| 陕西金叶 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| S上石化 | 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 | 8.48 | 8.47 | 7.64 | 9.85 | 10.97 | 10.39 | 8.33 | 6.29 | 5.53 | 5.23 | 6.43 | 9.84 | 17.04 | 19.81 | 11.44 | 8.96 | 6.1 | 6.2 | 6.22 | 5.8 |
| 赢利能力评分 | 72.61 | 57.15 | 68.57 | 87.49 | 47.71 | 数据为空 | 数据为空 | 数据为空 | 0.00 | 0.00 | 0.00 | 0.00 | 27.33 | 数据为空 | 数据为空 | 数据为空 | 15.39 | 1.62 | 1.83 | 1.04 |
| 成长能力评分 | 85.71 | 80.00 | 80.00 | 80.00 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 14.76 | 43.42 | 43.38 | 41.56 | 57.28 | 数据为空 | 数据为空 | 数据为空 | 31.64 | 17.33 | 11.70 | 10.70 |
| 估值情况评分 | 43.56 | 43.63 | 46.68 | 56.06 | 33.28 | 数据为空 | 数据为空 | 数据为空 | 58.35 | 63.11 | 60.41 | 24.13 | 30.95 | 数据为空 | 数据为空 | 数据为空 | 46.70 | 16.87 | 16.34 | 18.32 |
| 信用情况评分 | 90.17 | 88.49 | 88.05 | 87.00 | 77.46 | 71.08 | 78.15 | 数据为空 | 85.13 | 86.65 | 84.88 | 88.82 | 82.18 | 数据为空 | 93.78 | 93.13 | 84.83 | 81.47 | 79.63 | 82.59 |
| 综合情况评价 | 67.70 | 61.69 | 66.12 | 74.92 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 24.01 | 35.31 | 34.53 | 18.99 | 37.47 | 数据为空 | 数据为空 | 数据为空 | 32.38 | 5.70 | 3.72 | 5.74 |
| 报表期每股收益(元) | 0.38 | 0.25 | 0.21 | 0.12 | 0.22 | 0.21 | 0.14 | 0.02 | (0.87) | (0.37) | (0.05) | (0.03) | 0.22 | 0.23 | 0.24 | 0.15 | 0.10 | (0.01) | (0.00) | (0.02) |
| 预估全年每股收益(调整) | 0.43 | 0.29 | 0.37 | 3.47 | 0.19 | 数据为空 | 数据为空 | 数据为空 | (1.02) | (0.54) | (0.17) | (0.08) | 0.15 | 数据为空 | 数据为空 | 数据为空 | 0.09 | (0.01) | (0.00) | (0.02) |
| 每股净资产(元) | 2.52 | 2.39 | 2.34 | 2.30 | 2.17 | 2.17 | 2.10 | 1.99 | 1.96 | 2.47 | 2.79 | 2.90 | 2.96 | 2.96 | 2.99 | 2.89 | 2.72 | 2.61 | 2.60 | 2.69 |
| 每股自由现金流(元) | 0.41 | 0.13 | 0.01 | (0.08) | 0.24 | (0.02) | 0.24 | 0.19 | (0.68) | (0.57) | (0.17) | 0.00 | (0.04) | 0.06 | 0.10 | 0.08 | 0.04 | 0.03 | (0.07) | (0.15) |
| 当季净利润 | 9.12 | 2.98 | 5.99 | 8.95 | 0.24 | 5.51 | 8.23 | 1.64 | (35.66) | (23.07) | (1.72) | (2.00) | (0.65) | (0.95) | 6.87 | 10.65 | 7.97 | (0.33) | 1.27 | (1.54) |
| 当季主营业务收入 | 224.12 | 190.28 | 174.12 | 187.39 | 174.59 | 130.59 | 121.32 | 90.73 | 104.47 | 169.56 | 168.87 | 160.20 | 158.46 | 126.75 | 140.39 | 128.44 | 133.37 | 137.19 | 120.89 | 113.34 |
| 预估全年净利润(调整) | 31.15 | 21.09 | 26.63 | 249.93 | 14.03 | 数据为空 | 数据为空 | 数据为空 | (73.30) | (38.57) | (12.14) | (6.00) | 10.82 | 数据为空 | 数据为空 | 数据为空 | 6.60 | (0.51) | (0.04) | (1.61) |
| 预估全年主营业务收入 | 775.91 | 832.96 | 881.81 | 1068.29 | 517.23 | 414.42 | 388.62 | 341.56 | 603.11 | 698.38 | 678.20 | 691.05 | 554.05 | 537.64 | 579.36 | 572.06 | 504.79 | 506.69 | 491.21 | 488.44 |
| 市净率 | 3.36 | 3.55 | 3.26 | 4.29 | 5.05 | 4.79 | 3.96 | 3.17 | 2.82 | 2.12 | 2.30 | 3.39 | 5.76 | 6.70 | 3.83 | 3.10 | 2.24 | 2.37 | 2.39 | 2.16 |
| 市销率(折算为全年数据) | 0.84 | 0.81 | 0.70 | 0.74 | 1.67 | 2.02 | 1.73 | 1.58 | 0.83 | 0.67 | 0.76 | 1.10 | 2.31 | 2.70 | 1.46 | 1.19 | 0.94 | 0.98 | 1.01 | 0.96 |
| 市盈率(调整) | 19.60 | 28.91 | 20.66 | 2.84 | 56.29 | 数据为空 | 数据为空 | 数据为空 | (5.43) | (9.76) | (38.14) | (118.00) | 113.40 | 数据为空 | 数据为空 | 数据为空 | 66.58 | (867.53) | (11196.06) | (259.58) |
| 市盈率(含债去息税) | 20.28 | 30.62 | 22.34 | 3.16 | 52.49 | 数据为空 | 数据为空 | 数据为空 | (7.09) | (12.68) | (46.47) | (140.59) | 104.48 | 数据为空 | 数据为空 | 数据为空 | 55.44 | (674.38) | 890.74 | (405.13) |
| PER(以当期ROE为增长标准) | 1.21 | 2.54 | 1.51 | 0.05 | 5.79 | 数据为空 | 数据为空 | 数据为空 | 0.13 | 0.55 | 7.37 | 48.02 | 20.08 | 数据为空 | 数据为空 | 数据为空 | 16.42 | 2467.50 | (41750.75) | 487.76 |
| 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 | 0.03 | 0.09 | 0.70 | 2.97 | (5.78) | 数据为空 | 数据为空 | 数据为空 | 3.46 | 374.04 | (1456.10) | 89.05 |
| PEG(以3年均收入增长为标准) | 1.36 | 1.65 | 1.03 | 0.09 | 36.01 | 数据为空 | 数据为空 | 数据为空 | (0.74) | (0.83) | (3.31) | (9.48) | 8.65 | 数据为空 | 数据为空 | 数据为空 | 2.78 | (33.64) | 47.07 | (21.64) |
| 预估总资产报酬率(调整) | 10.68% | 6.62% | 8.83% | 80.60% | 4.61% | 数据为空 | 数据为空 | 数据为空 | -26.08% | -12.35% | -3.85% | -1.98% | 3.55% | 数据为空 | 数据为空 | 数据为空 | 2.38% | -0.18% | -0.01% | -0.58% |
| 预估投入资本报酬率(调整) | 14.00% | 8.91% | 11.09% | 103.30% | 6.08% | 数据为空 | 数据为空 | 数据为空 | -31.20% | -15.02% | -4.99% | -2.43% | 4.29% | 数据为空 | 数据为空 | 数据为空 | 2.93% | -0.22% | -0.02% | -0.67% |
| 预估股东权益报酬率(调整) | 16.76% | 12.06% | 14.77% | 61.51% | 9.06% | 数据为空 | 数据为空 | 数据为空 | -56.29% | -23.23% | -6.31% | -2.93% | 5.20% | 数据为空 | 数据为空 | 数据为空 | 3.38% | -0.27% | -0.02% | -0.83% |
| 自由现金流与营业收入之比 | 3.81% | 1.75% | 0.25% | -2.97% | 3.33% | -0.48% | 8.06% | 14.71% | -8.07% | -8.27% | -3.68% | 0.19% | -0.51% | 1.16% | 2.64% | 4.29% | 0.57% | 0.53% | -2.20% | -9.51% |
| 二级市场自由现金收益率-报表期 | 4.11% | 1.29% | 0.13% | -0.65% | 1.84% | -0.18% | 2.35% | 2.31% | -9.15% | -8.18% | -2.13% | 0.04% | -0.21% | 0.31% | 0.79% | 0.76% | 0.56% | 0.37% | -0.97% | -2.20% |
| 总收入同比增长率 | 50.01% | 61.04% | 70.49% | 106.54% | -14.24% | -31.28% | -35.56% | -43.37% | 8.85% | 26.05% | 22.41% | 24.73% | 9.76% | 6.51% | 14.77% | 13.32% | 9.98% | 10.40% | 7.02% | 6.42% |
| 净利润同比增长率 | 73.14% | 16.51% | 51.32% | 445.50% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | -492.27% | -261.68% | -121.28% | -118.81% | 116.07% | 数据为空 | 数据为空 | 数据为空 | -56.77% | -103.45% | -101.67% | -114.35% |
| 当季收入同比增长率 | 28.37% | 45.71% | 43.52% | 106.54% | 67.12% | -22.98% | -28.16% | -43.37% | -34.07% | 33.77% | 20.29% | 24.73% | 18.81% | -7.60% | 16.13% | 13.32% | 8.85% | 16.68% | 7.59% | 6.42% |
| 当季净利润同比增长率 | 3742.49% | -45.91% | -27.24% | 445.50% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | -125.11% | -118.81% | -108.16% | 数据为空 | 441.88% | 数据为空 | 数据为空 | -133.23% | -77.97% | -114.35% |
| 非经常项占比 | -19.26% | -10.78% | -3.50% | -0.44% | 13.33% | 20.84% | 23.73% | 91.55% | -22.44% | -85.56% | -451.27% | -188.42% | 41.42% | 33.06% | 20.64% | -2.82% | 11.00% | 152.77% | 170.72% | 11.21% |
| 净利润率(还原) | 3.35% | 2.79% | 3.40% | 3.98% | 2.37% | 3.53% | 3.65% | 0.23% | -12.14% | -9.06% | -5.42% | -4.29% | 1.04% | 2.14% | 4.50% | 6.92% | 0.04% | -0.04% | -0.51% | -2.19% |
| 税前利润率(还原) | 4.28% | 3.53% | 4.29% | 5.08% | 3.28% | 4.86% | 5.06% | 0.50% | -15.61% | -11.85% | -6.92% | -4.01% | 1.45% | 2.94% | 6.35% | 8.06% | 0.18% | -0.88% | -0.77% | -1.92% |
| 主营业务利润率 | 8.22% | 7.44% | 7.97% | 8.60% | 9.17% | 10.93% | 11.47% | 7.83% | -10.51% | -7.75% | -2.95% | -0.32% | 6.78% | 7.60% | 10.61% | 11.96% | 3.72% | 2.92% | 3.30% | 1.86% |
| 当季净利润率(还原) | 4.73% | 1.64% | 2.78% | 3.98% | 0.09% | 3.35% | 6.20% | 0.23% | -26.87% | -16.11% | -6.49% | -4.29% | -1.71% | -2.89% | 2.30% | 6.92% | 0.25% | 0.77% | 1.06% | -2.19% |
| 当季税前利润率(还原) | 6.14% | 2.09% | 3.43% | 5.08% | 0.18% | 4.54% | 8.47% | 0.50% | -33.55% | -21.42% | -9.69% | -4.01% | -2.25% | -4.29% | 4.78% | 8.06% | 3.12% | -1.08% | 0.31% | -1.92% |
| 当季主营业务利润率 | 10.13% | 6.46% | 7.28% | 8.60% | 5.73% | 10.06% | 14.18% | 7.83% | -23.70% | -17.07% | -5.43% | -0.32% | 4.74% | 1.22% | 9.38% | 11.96% | 5.94% | 2.27% | 4.64% | 1.86% |
| 当季权益报酬率(调整) | 6.82% | 2.55% | 3.84% | 5.44% | 0.87% | 2.97% | 4.88% | 0.72% | -18.96% | -16.40% | -7.35% | -2.76% | -0.83% | -1.32% | 1.37% | 5.26% | 3.18% | 0.07% | 0.84% | -0.71% |
| 经营性现金流同比增长率 | 14.59% | 35.44% | -86.36% | -118.68% | 数据为空 | 数据为空 | 数据为空 | 798.47% | -290.96% | -262.99% | -160.57% | -74.53% | -12.55% | 31.74% | 147.99% | 数据为空 | -51.93% | -51.34% | -69.72% | -154.38% |
| 综合业务利润率 | 8.22% | 7.44% | 7.97% | 8.60% | 9.17% | 10.93% | 11.47% | 7.83% | -10.51% | -7.75% | -2.95% | -0.32% | 6.78% | 7.60% | 10.61% | 11.96% | 3.72% | 2.92% | 3.30% | 1.86% |
| 当季综合业务利润率 | 10.13% | 6.46% | 7.28% | 8.60% | 5.73% | 10.06% | 14.18% | 7.83% | -23.70% | -17.07% | -5.43% | -0.32% | 4.74% | 1.22% | 9.38% | 11.96% | 5.94% | 2.27% | 4.64% | 1.86% |
| 总市值 | 610.56 | 609.84 | 550.08 | 709.20 | 789.84 | 748.08 | 599.76 | 452.88 | 398.16 | 376.56 | 462.96 | 708.48 | 1226.88 | 1426.32 | 823.68 | 645.12 | 439.20 | 446.40 | 447.84 | 417.60 |
| 总市值含债调整 | 647.05 | 669.59 | 615.71 | 790.13 | 860.63 | 833.40 | 668.01 | 538.46 | 496.18 | 462.43 | 514.19 | 753.76 | 1274.19 | 1450.03 | 842.27 | 674.79 | 472.54 | 495.02 | 491.82 | 467.68 |
| 资本支出与销售收入比 | 1.66% | 1.20% | 0.77% | 1.18% | 3.83% | 3.99% | 4.62% | 5.10% | 2.42% | 1.67% | 1.23% | 1.05% | 3.73% | 3.94% | 2.33% | 1.82% | 3.47% | 3.60% | 4.50% | 2.66% |
| 总市值中的现金比例 | 0.16% | 0.76% | 0.73% | 0.30% | 0.16% | 0.46% | 0.71% | 1.44% | 1.58% | 1.90% | 1.64% | 1.14% | 0.73% | 0.75% | 0.97% | 1.61% | 2.04% | 2.72% | 1.77% | 2.32% |
| 生息负债与净资产比率 | 20.08% | 34.79% | 38.91% | 48.95% | 45.26% | 54.62% | 45.10% | 59.86% | 69.49% | 48.28% | 25.50% | 21.66% | 22.21% | 11.13% | 8.64% | 14.25% | 17.00% | 25.84% | 23.49% | 25.85% |
| 营业费用与收入之比 | 0.75% | 0.73% | 0.71% | 0.67% | 0.79% | 0.85% | 0.88% | 0.97% | 0.78% | 0.81% | 0.82% | 0.83% | 0.91% | 0.91% | 0.90% | 0.88% | 1.03% | 1.11% | 1.20% | 1.22% |
| 管理费用与收入之比 | 3.07% | 3.01% | 2.65% | 2.50% | 4.50% | 4.47% | 4.52% | 5.15% | 3.61% | 2.74% | 2.73% | 2.48% | 4.10% | 3.37% | 3.03% | 2.62% | 2.50% | 2.58% | 2.62% | 2.52% |
| 财务费用与收入之比 | 0.12% | 0.18% | 0.32% | 0.34% | 0.60% | 0.74% | 0.97% | 1.22% | 0.71% | 0.55% | 0.42% | 0.37% | 0.32% | 0.37% | 0.33% | 0.40% | 0.40% | 0.46% | 0.54% | 0.38% |
| 期间费用占收入比 | 3.94% | 3.92% | 3.68% | 3.52% | 5.89% | 6.07% | 6.36% | 7.34% | 5.10% | 4.10% | 3.98% | 3.69% | 5.33% | 4.66% | 4.26% | 3.90% | 3.93% | 4.14% | 4.36% | 4.12% |
| 当季期间费用占收入比 | 3.99% | 4.37% | 3.86% | 3.52% | 5.55% | 5.60% | 5.63% | 7.34% | 9.85% | 4.35% | 4.25% | 3.69% | 6.99% | 5.51% | 4.59% | 3.90% | 3.35% | 3.77% | 4.59% | 4.12% |
| 期间费用占收入比同比增长率 | -33.16% | -35.47% | -42.15% | -52.06% | 15.58% | 47.92% | 59.93% | 98.96% | -4.30% | -11.97% | -6.63% | -5.42% | 35.50% | 12.55% | -2.29% | -5.27% | -6.89% | 1.85% | 4.70% | -6.55% |
| 当季期间费用占收入比同比增长率 | -28.00% | -21.98% | -31.55% | -52.06% | -43.69% | 28.72% | 32.44% | 98.96% | 40.89% | -21.12% | -7.37% | -5.42% | 108.84% | 46.24% | 0.05% | -5.27% | -28.04% | -2.96% | 16.56% | -6.55% |
| 债务杠杆 | 1.60 | 1.85 | 1.79 | 1.88 | 1.95 | 1.98 | 1.86 | 1.92 | 1.99 | 1.76 | 1.57 | 1.45 | 1.43 | 1.39 | 1.36 | 1.42 | 1.41 | 1.51 | 1.49 | 1.42 |
| 生息负债率 | 12.51% | 18.76% | 21.75% | 26.10% | 23.24% | 27.64% | 24.20% | 31.16% | 34.87% | 27.48% | 16.25% | 14.93% | 15.52% | 8.01% | 6.36% | 10.03% | 12.04% | 17.06% | 15.75% | 18.16% |
| 资产负债率 | 37.67% | 46.09% | 44.11% | 46.68% | 48.65% | 49.39% | 46.34% | 47.95% | 49.82% | 43.08% | 36.30% | 31.07% | 30.14% | 28.06% | 26.38% | 29.62% | 29.17% | 33.97% | 32.92% | 29.74% |
| 每股生息负债(元) | 0.51 | 0.83 | 0.91 | 1.12 | 0.98 | 1.18 | 0.95 | 1.19 | 1.36 | 1.19 | 0.71 | 0.63 | 0.66 | 0.33 | 0.26 | 0.41 | 0.46 | 0.68 | 0.61 | 0.70 |
| 生息债务占负债比率 | 33.21% | 40.69% | 49.31% | 55.91% | 47.77% | 55.97% | 52.22% | 64.99% | 70.00% | 63.80% | 44.76% | 48.04% | 51.48% | 28.53% | 24.13% | 33.86% | 41.29% | 50.21% | 47.86% | 61.06% |
| 每股现金保有额(元) | 0.01 | 0.06 | 0.06 | 0.03 | 0.02 | 0.05 | 0.06 | 0.09 | 0.09 | 0.10 | 0.11 | 0.11 | 0.12 | 0.15 | 0.11 | 0.14 | 0.12 | 0.17 | 0.11 | 0.13 |
| 存货环比增长率 | -31.85% | 5.68% | 3.66% | 4.15% | 5.37% | 51.22% | 27.54% | -24.59% | -35.89% | -6.32% | 20.99% | 18.93% | -2.86% | 5.10% | 4.44% | 17.09% | -15.22% | 1.68% | 6.67% | 10.02% |
| 应收帐款环比增长率 | -7.96% | 7.52% | -13.51% | 64.22% | -52.91% | 49.34% | 11.64% | 201.11% | -75.46% | -11.58% | 71.46% | 7.99% | -18.85% | -10.04% | -6.72% | 32.33% | -31.61% | 7.99% | 24.34% | 25.07% |
| 存货同比增长率 | -22.25% | 20.22% | 72.02% | 111.65% | 53.24% | -6.76% | -42.24% | -45.20% | -13.58% | 30.94% | 46.91% | 26.81% | 24.85% | 8.97% | 5.42% | 7.67% | 1.17% | 12.15% | 8.71% | 8.22% |
| 应收帐款同比增长率 | 40.56% | -28.09% | -0.12% | 28.93% | 136.40% | 23.22% | -27.04% | 12.05% | -59.81% | 32.87% | 35.17% | -26.46% | -9.89% | -24.06% | -8.83% | 21.52% | 14.86% | 7.47% | 17.52% | -24.27% |
| 预收帐款同比增长率 | 53.02% | 9.80% | 22.92% | 3.87% | 19.35% | 55.45% | -1.59% | 8.27% | 3.25% | -19.48% | -1.85% | 25.68% | 6.42% | 34.75% | 6.16% | 6.77% | -1.13% | 23.61% | 24.04% | -27.03% |
| 存货周转率 - 单期值 | 12.29 | 9.08 | 10.12 | 12.61 | 6.20 | 5.08 | 7.08 | 8.30 | 14.64 | 10.59 | 9.18 | 11.07 | 9.73 | 9.15 | 10.02 | 10.16 | 11.51 | 9.88 | 9.70 | 10.44 |
| 总资产周转率-单期值 | 2.66 | 2.61 | 2.92 | 3.45 | 1.70 | 1.34 | 1.38 | 1.24 | 2.15 | 2.24 | 2.15 | 2.28 | 1.82 | 1.82 | 1.98 | 1.93 | 1.82 | 1.78 | 1.76 | 1.77 |
| 净资产周转率-单期值 | 4.27 | 4.85 | 5.23 | 6.46 | 3.31 | 2.65 | 2.57 | 2.39 | 4.28 | 3.93 | 3.38 | 3.31 | 2.60 | 2.52 | 2.69 | 2.75 | 2.57 | 2.69 | 2.62 | 2.52 |
| 应收帐款周转率--单期值 | 120.73 | 119.29 | 135.78 | 142.28 | 113.12 | 42.68 | 59.77 | 58.65 | 311.82 | 88.63 | 76.10 | 132.96 | 115.12 | 90.65 | 87.88 | 80.94 | 94.51 | 64.88 | 67.92 | 83.98 |
| 流动资产周转率--单期值 | 7.79 | 7.90 | 8.94 | 11.18 | 5.58 | 5.15 | 6.31 | 5.59 | 7.31 | 6.68 | 6.72 | 7.63 | 6.41 | 6.35 | 6.56 | 6.84 | 6.30 | 6.16 | 6.22 | 6.39 |
| 固定资产周转率--单期值 | 5.62 | 5.87 | 6.04 | 7.21 | 3.40 | 2.76 | 2.95 | 2.56 | 4.46 | 4.91 | 4.67 | 4.65 | 3.63 | 3.83 | 4.02 | 4.00 | 3.45 | 3.37 | 3.15 | 3.09 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 61.67% | 7.96% | 39.08% | 386.93% | -126.63% | -160.07% | -401.50% | -224.38% | -478.21% | -256.58% | -118.31% | -115.22% | 151.41% | 12265.62% | 14281.81% | -1057.35% | -60.52% | -99.17% | -99.17% | -109.89% |
| 每股营运资金(元) | (0.28) | (0.38) | (0.43) | (0.54) | (0.72) | (0.73) | (0.82) | (0.95) | (0.95) | (0.39) | 0.03 | 0.10 | 0.10 | 0.18 | 0.30 | 0.24 | 0.07 | 0.10 | 0.06 | 0.22 |
| 短期借款占营运资金的比例 | -161.43% | -202.89% | -201.73% | -198.67% | -128.42% | -153.25% | -105.00% | -113.30% | -129.38% | -281.21% | 1921.18% | 467.36% | 529.52% | 105.16% | 39.28% | 86.61% | 347.75% | 335.41% | 512.22% | 183.37% |
| 每股资本性支出(元) | 0.18 | 0.09 | 0.04 | 0.03 | 0.28 | 0.19 | 0.14 | 0.06 | 0.20 | 0.12 | 0.06 | 0.02 | 0.29 | 0.22 | 0.09 | 0.03 | 0.24 | 0.19 | 0.15 | 0.04 |
| 每股投入资本净额(元) | 3.09 | 3.29 | 3.33 | 3.36 | 3.20 | 3.41 | 3.14 | 3.12 | 3.26 | 3.57 | 3.38 | 3.43 | 3.50 | 3.56 | 3.51 | 3.28 | 3.13 | 3.23 | 3.15 | 3.34 |
| 每股经营活动产生的现金流(元) | 0.59 | 0.23 | 0.05 | (0.05) | 0.51 | 0.17 | 0.37 | 0.25 | (0.47) | (0.46) | (0.11) | 0.03 | 0.25 | 0.28 | 0.19 | 0.11 | 0.28 | 0.21 | 0.07 | (0.11) |
| 投资支出占收入之比 | 1.75% | 1.24% | 0.77% | 1.18% | 5.72% | 4.72% | 5.70% | 6.15% | 2.52% | 1.70% | 1.26% | 1.07% | 3.85% | 4.08% | 2.50% | 2.07% | 4.09% | 4.37% | 4.90% | 2.84% |
| 存货储存期(天) | 29.29 | 39.66 | 35.59 | 28.55 | 58.08 | 70.80 | 50.88 | 43.36 | 24.59 | 34.00 | 39.23 | 32.51 | 37.00 | 39.34 | 35.92 | 35.42 | 31.27 | 36.44 | 37.12 | 34.50 |
| 应付帐款付款期(天) | 18.18 | 24.28 | 13.48 | 14.02 | 30.92 | 18.79 | 18.14 | 24.39 | 13.76 | 10.73 | 13.85 | 10.17 | 13.62 | 12.75 | 11.48 | 15.96 | 11.35 | 11.75 | 9.16 | 9.96 |
| 应收帐款回收期(天) | 2.98 | 3.02 | 2.65 | 2.53 | 3.18 | 8.43 | 6.02 | 6.14 | 1.15 | 4.06 | 4.73 | 2.71 | 3.13 | 3.97 | 4.10 | 4.45 | 3.81 | 5.55 | 5.30 | 4.29 |
| 预付帐款占用期(天) | 0.80 | 2.16 | 0.82 | 1.79 | 1.08 | 2.04 | 2.43 | 1.95 | 0.37 | 0.82 | 0.30 | 0.97 | 0.88 | 1.75 | 1.21 | 2.09 | 2.64 | 1.59 | 1.34 | 1.29 |
| 预收帐款信用期(天) | 3.21 | 3.45 | 1.52 | 1.26 | 3.15 | 6.31 | 2.81 | 3.79 | 2.26 | 2.41 | 1.63 | 1.73 | 2.39 | 3.88 | 1.95 | 1.66 | 2.46 | 3.06 | 2.17 | 1.82 |
| 现金占总资产比例 | 0.34% | 1.46% | 1.33% | 0.69% | 0.41% | 1.11% | 1.50% | 2.37% | 2.23% | 2.29% | 2.41% | 2.67% | 2.93% | 3.61% | 2.74% | 3.51% | 3.23% | 4.26% | 2.84% | 3.51% |
| 存货占总资产比例 | 18.36% | 24.66% | 24.63% | 23.12% | 22.60% | 21.17% | 15.32% | 12.33% | 15.98% | 22.43% | 23.72% | 20.38% | 17.05% | 18.07% | 17.43% | 16.47% | 15.04% | 17.23% | 17.30% | 16.42% |
| 总资产同比增加比例 | -4.27% | 3.20% | 6.98% | 12.90% | 8.36% | -1.21% | -10.56% | -9.45% | -7.83% | 5.51% | 7.95% | 2.49% | 10.15% | 3.90% | 4.66% | 7.32% | 2.15% | 2.02% | -2.76% | -6.49% |
| 应付款项占总资产比例 | 11.40% | 15.09% | 9.33% | 11.36% | 12.03% | 5.62% | 5.46% | 6.94% | 8.94% | 7.07% | 8.37% | 6.37% | 6.27% | 5.86% | 5.57% | 7.42% | 5.46% | 5.56% | 4.27% | 4.74% |
| 应收款项占总资产比例 | 2.58% | 2.56% | 2.52% | 2.83% | 1.76% | 3.68% | 2.70% | 2.48% | 0.81% | 2.95% | 3.31% | 2.00% | 1.85% | 2.34% | 2.64% | 2.79% | 2.26% | 3.21% | 3.03% | 2.47% |
| 预收款项占总资产比例 | 2.78% | 2.93% | 1.44% | 1.41% | 1.74% | 2.75% | 1.26% | 1.53% | 1.58% | 1.75% | 1.14% | 1.28% | 1.41% | 2.29% | 1.26% | 1.05% | 1.46% | 1.77% | 1.24% | 1.05% |
| 预付款项占总资产比例 | 0.50% | 1.34% | 0.56% | 1.45% | 0.42% | 0.61% | 0.73% | 0.55% | 0.24% | 0.54% | 0.18% | 0.61% | 0.41% | 0.80% | 0.59% | 0.97% | 1.27% | 0.75% | 0.62% | 0.61% |
| 固定资产占总资产比例 | 47.34% | 44.53% | 48.36% | 47.79% | 49.92% | 48.68% | 46.68% | 48.56% | 48.13% | 45.57% | 46.01% | 48.97% | 50.04% | 47.46% | 49.29% | 48.27% | 52.78% | 52.79% | 55.80% | 57.33% |
| 无形资产占总资产比例 | 1.84% | 1.70% | 1.81% | 1.78% | 1.83% | 1.82% | 2.01% | 2.08% | 2.05% | 1.86% | 1.86% | 1.95% | 1.96% | 1.92% | 1.96% | 2.03% | 0.00% | 0.00% | 0.01% | 0.02% |
| 流动比例 | 0.81 | 0.81 | 0.76 | 0.72 | 0.63 | 0.64 | 0.53 | 0.46 | 0.49 | 0.78 | 1.02 | 1.09 | 1.09 | 1.18 | 1.34 | 1.23 | 1.08 | 1.10 | 1.06 | 1.25 |
| 速动比率 | 0.30 | 0.25 | 0.18 | 0.21 | 0.15 | 0.20 | 0.18 | 0.19 | 0.15 | 0.23 | 0.32 | 0.36 | 0.45 | 0.43 | 0.54 | 0.58 | 0.48 | 0.46 | 0.42 | 0.53 |
| 综合税率 | 7.93% | 7.80% | 7.85% | 8.09% | 9.32% | 10.38% | 11.41% | 10.46% | -1.52% | -0.17% | 1.43% | 1.37% | 2.80% | 2.65% | 3.80% | 2.69% | 1.43% | 1.40% | 1.39% | 1.49% |
| 实际所得税率 | 20.98% | 20.31% | 20.66% | 21.69% | 23.88% | 23.98% | 23.95% | 24.34% | 22.61% | 24.17% | 22.84% | -7.36% | 22.63% | 23.68% | 27.32% | 12.96% | 4.77% | 112.97% | 52.75% | -6.87% |
| 可持续增长率 | 14.31% | 13.54% | 17.78% | 25.73% | 7.85% | 9.38% | 9.36% | 0.55% | -51.92% | -35.56% | -18.30% | -14.19% | 2.70% | 5.39% | 12.13% | 18.99% | 0.09% | -0.11% | -1.35% | -5.52% |
| 最大内部融资增长率 | 157.18% | 107.84% | 168.79% | 222.65% | 63.30% | 57.24% | 92.80% | 45.64% | -76.12% | -53.81% | -34.00% | -28.16% | -8.96% | -8.29% | 28.31% | 66.51% | -18.22% | -23.69% | -27.03% | -23.70% |
| 净利润现金含量 | 156.96% | 90.95% | 24.55% | -37.50% | 237.16% | 78.23% | 272.31% | 1095.11% | 54.57% | 122.79% | 216.97% | -99.81% | 112.09% | 121.80% | 76.22% | 73.71% | 276.95% | -2541.93% | -1953.70% | 503.20% |
| 主营业务收入现金含量 | 98.83% | 98.88% | 99.28% | 95.53% | 100.11% | 98.50% | 97.62% | 96.20% | 103.24% | 102.29% | 101.87% | 103.05% | 100.20% | 102.01% | 99.56% | 95.60% | 101.73% | 102.05% | 101.11% | 99.63% |
| 经营性现金周期(天) | 39.32 | 47.70 | 38.25 | 33.60 | 58.12 | 78.89 | 57.91 | 52.96 | 33.51 | 48.52 | 54.61 | 44.75 | 52.31 | 50.21 | 48.36 | 51.93 | 48.07 | 52.27 | 53.34 | 51.26 |
| 单位收入需投入现金 | 0.81 | 0.84 | 0.84 | 0.82 | 0.84 | 0.81 | 0.80 | 0.82 | 1.10 | 1.06 | 1.01 | 0.97 | 0.90 | 0.86 | 0.85 | 0.85 | 0.93 | 0.93 | 0.94 | 0.96 |
| 单位收入产生的现金 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | 0.12 | 0.13 | 0.10 | (0.11) | (0.09) | (0.05) | (0.03) | 0.03 | 0.03 | 0.05 | 0.08 | 0.01 | 0.00 | 0.00 | (0.01) |
| 单位收入可用于增长的现金 | 0.09 | 0.08 | 0.09 | 0.09 | 0.07 | 0.08 | 0.09 | 0.05 | (0.14) | (0.10) | (0.06) | (0.04) | (0.01) | (0.01) | 0.03 | 0.06 | (0.02) | (0.04) | (0.04) | (0.04) |
| 市值环比增长 | 0.12% | 10.86% | -22.44% | -10.21% | 5.58% | 24.73% | 32.43% | 13.74% | 5.74% | -18.66% | -34.65% | -42.25% | -13.98% | 73.16% | 27.68% | 46.89% | -1.61% | -0.32% | 7.24% | 38.76% |
| 主评级建议 | 中性 | 中性 | 中性 | 良 可关注 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 良 可关注 | 回避 | 数据为空 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 |
| 次评级(敏感性) | 中性 | 回避 | 回避 | 良 可关注 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 回避 | 良 可关注 | 回避 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 |
| S上石化 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 |