| 川投能源 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 当季收盘价 | 16.18 | 12 | 15.39 | 16.2 | 15.63 | 18.54 | 22.68 | 14.61 | 14.28 | 21.77 | 25.94 | 33.8 | 15.1 | 9.53 |
| 赢利能力评分 | 60.40 | 46.21 | 51.30 | 47.13 | 51.86 | 57.64 | 72.70 | 72.98 | 73.21 | 68.25 | 92.33 | 49.96 | 60.55 | 60.64 |
| 成长能力评分 | 79.99 | 22.28 | 58.72 | 55.00 | 55.00 | 55.00 | 55.00 | 100.00 | 100.00 | 100.00 | 92.42 | 75.68 | 56.67 | 63.72 |
| 估值情况评分 | 64.92 | 31.44 | 30.69 | 36.38 | 59.92 | 58.12 | 57.01 | 40.16 | 34.35 | 55.14 | 48.07 | 9.37 | 31.44 | 47.40 |
| 信用情况评分 | 48.81 | 48.69 | 50.87 | 50.87 | 37.83 | 43.06 | 45.74 | 43.64 | 47.87 | 49.42 | 52.77 | 56.47 | 85.00 | 82.08 |
| 综合情况评价 | 67.81 | 30.16 | 44.80 | 47.38 | 54.27 | 56.11 | 61.24 | 72.76 | 66.77 | 75.14 | 77.34 | 28.34 | 48.17 | 59.74 |
| 报表期每股收益(元) | 0.35 | 0.09 | 0.08 | 0.18 | 0.21 | 0.18 | 0.11 | 0.56 | 0.51 | 0.31 | 0.19 | 0.12 | 0.16 | 0.13 |
| 预估全年每股收益(调整) | 0.36 | 0.10 | 0.14 | 0.14 | 0.23 | 0.32 | 0.43 | 0.60 | 0.53 | 0.39 | 1.94 | 0.12 | 0.14 | 0.14 |
| 每股净资产(元) | 6.19 | 5.92 | 5.92 | 5.84 | 3.39 | 3.35 | 3.35 | 3.23 | 3.14 | 2.94 | 3.58 | 3.38 | 2.45 | 2.42 |
| 每股自由现金流(元) | 0.39 | 0.18 | 0.04 | 0.02 | (0.08) | (0.20) | (0.14) | (1.22) | (0.85) | (0.63) | (0.39) | (1.53) | 0.14 | 0.11 |
| 当季净利润 | 2.47 | 0.10 | 0.71 | 0.39 | 0.20 | 0.44 | 0.69 | 0.34 | 1.25 | 1.05 | 0.95 | (0.02) | 0.11 | 0.43 |
| 当季主营业务收入 | 3.30 | 1.84 | 2.68 | 2.39 | 2.45 | 2.27 | 1.91 | 1.46 | 1.18 | 1.38 | 1.17 | 0.99 | 0.83 | 0.87 |
| 预估全年净利润(调整) | 3.33 | 0.94 | 1.32 | 1.28 | 1.45 | 2.03 | 2.77 | 3.83 | 3.40 | 2.50 | 9.54 | 0.61 | 0.55 | 0.55 |
| 预估全年主营业务收入 | 10.65 | 9.76 | 12.67 | 9.02 | 9.22 | 8.50 | 8.45 | 5.19 | 5.13 | 5.12 | 4.53 | 3.63 | 3.40 | 3.55 |
| 市净率 | 2.61 | 2.03 | 2.60 | 2.77 | 4.62 | 5.53 | 6.77 | 4.53 | 4.55 | 7.41 | 7.25 | 10.00 | 6.16 | 3.94 |
| 市销率(折算为全年数据) | 18.24 | 15.96 | 14.82 | 21.72 | 15.60 | 19.05 | 22.50 | 25.88 | 25.42 | 34.45 | 35.51 | 53.90 | 17.75 | 10.96 |
| 市盈率(调整) | 45.29 | 119.50 | 108.63 | 117.65 | 68.90 | 58.43 | 52.31 | 24.33 | 26.83 | 55.59 | 13.36 | 271.00 | 105.54 | 66.51 |
| 市盈率(含债去息税) | 37.51 | 79.14 | 101.63 | 62.37 | 49.95 | 55.91 | 59.91 | 28.07 | 32.05 | 60.41 | 16.39 | 258.74 | 94.31 | 63.26 |
| PER(以当期ROE为增长标准) | 6.50 | 46.72 | 42.90 | 26.24 | 7.50 | 6.16 | 5.08 | 1.53 | 1.90 | 4.65 | 0.45 | 70.10 | 16.03 | 10.71 |
| PEG(以3年均净利增长为标准) | 0.18 | 0.55 | 0.66 | 0.37 | 0.30 | 0.32 | 0.33 | 0.15 | 0.20 | 0.53 | 0.03 | 38.86 | 46.49 | 30.21 |
| PEG(以3年均收入增长为标准) | 0.83 | 1.90 | 1.94 | 1.43 | 1.11 | 1.39 | 1.50 | 1.11 | 1.29 | 2.45 | 0.85 | (22.22) | (6.75) | (5.08) |
| 预估总资产报酬率(调整) | 3.28% | 0.95% | 1.33% | 1.30% | 2.21% | 3.12% | 4.17% | 6.26% | 5.73% | 4.46% | 18.62% | 1.28% | 4.54% | 4.56% |
| 预估投入资本报酬率(调整) | 3.45% | 0.98% | 1.38% | 1.35% | 2.34% | 3.31% | 4.41% | 6.60% | 6.05% | 4.72% | 19.78% | 1.42% | 5.11% | 5.18% |
| 预估股东权益报酬率(调整) | 5.77% | 1.69% | 2.37% | 2.38% | 6.66% | 9.08% | 11.79% | 18.39% | 16.83% | 12.98% | 36.47% | 3.69% | 5.88% | 5.91% |
| 自由现金流与营业收入之比 | 46.80% | 36.64% | 13.63% | 1.81% | -7.40% | -30.50% | -47.08% | -150.81% | -145.06% | -158.08% | -164.65% | -207.05% | 20.21% | 23.58% |
| 二级市场自由现金收益率-报表期 | 1.90% | 1.08% | 0.20% | 0.08% | -0.35% | -0.80% | -0.49% | -5.94% | -4.28% | -2.34% | -1.22% | -3.92% | 0.89% | 1.10% |
| 总收入同比增长率 | 18.05% | 8.19% | 40.49% | 73.88% | 77.71% | 63.85% | 62.84% | 43.04% | 41.56% | 41.18% | 24.95% | 13.79% | 6.79% | 11.35% |
| 净利润同比增长率 | 148.40% | -27.36% | 3.79% | -52.12% | -59.21% | -43.70% | -27.77% | 487.36% | 415.24% | 286.68% | 949.63% | 12.44% | 14.18% | 12.56% |
| 当季收入同比增长率 | 34.88% | -18.94% | 40.49% | 64.06% | 107.69% | 64.70% | 62.84% | 46.99% | 42.39% | 58.67% | 24.95% | 37.79% | -1.96% | -7.90% |
| 当季净利润同比增长率 | 1137.82% | -76.28% | 3.79% | 15.96% | -84.01% | -58.18% | -27.77% | 数据为空 | 999.56% | 145.64% | 949.63% | 数据为空 | 22.17% | 11.46% |
| 非经常项占比 | 1.36% | 2.06% | 3.43% | 26.10% | 5.64% | 2.32% | 2.38% | -7.03% | -2.01% | -4.11% | 2.35% | -0.41% | 5.94% | 1.54% |
| 净利润率(还原) | 12.78% | 10.44% | 23.06% | 9.91% | 7.15% | 7.17% | 12.74% | 4.39% | 6.71% | 8.10% | 5.54% | 9.09% | 11.27% | 11.13% |
| 税前利润率(还原) | 17.24% | 15.22% | 31.74% | 15.55% | 12.16% | 11.23% | 17.51% | 7.61% | 9.95% | 11.46% | 8.12% | 12.95% | 14.25% | 13.50% |
| 主营业务利润率 | 46.52% | 45.09% | 56.73% | 43.56% | 39.57% | 37.93% | 42.98% | 35.79% | 33.98% | 33.47% | 28.96% | 28.34% | 27.08% | 25.18% |
| 当季净利润率(还原) | 15.98% | -7.91% | 23.06% | 17.59% | 7.11% | 2.48% | 12.74% | -1.54% | 3.70% | 10.27% | 5.54% | 3.31% | 11.58% | 16.26% |
| 当季税前利润率(还原) | 20.01% | -8.83% | 31.74% | 24.98% | 13.75% | 5.95% | 17.51% | 1.64% | 6.69% | 14.29% | 8.12% | 9.49% | 15.89% | 18.61% |
| 当季主营业务利润率 | 48.47% | 28.16% | 56.73% | 54.63% | 42.35% | 33.70% | 42.98% | 40.42% | 35.08% | 37.31% | 28.96% | 31.70% | 31.20% | 31.49% |
| 当季权益报酬率(调整) | 4.24% | 0.20% | 1.25% | 0.03% | 0.70% | 2.00% | 3.14% | 2.55% | 6.15% | 6.13% | 5.29% | 0.12% | 0.89% | 4.88% |
| 经营性现金流同比增长率 | 35.34% | 52.33% | 22.68% | 265.20% | 184.58% | 277.40% | 389.68% | 32.58% | 117.51% | 0.05% | 33.41% | 62.43% | 170.86% | 数据为空 |
| 综合业务利润率 | 46.52% | 45.09% | 56.73% | 43.56% | 39.57% | 37.93% | 42.98% | 35.79% | 33.98% | 33.47% | 28.96% | 28.34% | 27.08% | 25.18% |
| 当季综合业务利润率 | 48.47% | 28.16% | 56.73% | 54.63% | 42.35% | 33.70% | 42.98% | 40.42% | 35.08% | 37.31% | 28.96% | 31.70% | 31.20% | 31.49% |
| 总市值 | 150.95 | 111.95 | 143.58 | 151.13 | 99.83 | 118.41 | 144.85 | 93.31 | 91.20 | 139.04 | 127.44 | 166.06 | 58.32 | 36.81 |
| 总市值含债调整 | 191.55 | 153.15 | 185.15 | 193.30 | 141.25 | 159.38 | 187.54 | 131.85 | 128.31 | 174.20 | 158.97 | 193.56 | 59.87 | 38.36 |
| 资本支出与销售收入比 | 21.03% | 27.47% | 32.87% | 54.24% | 66.57% | 76.03% | 100.33% | 177.50% | 182.00% | 177.85% | 182.35% | 235.85% | 3.83% | 4.31% |
| 总市值中的现金比例 | 1.73% | 1.78% | 1.22% | 1.69% | 2.67% | 2.69% | 3.29% | 2.39% | 4.55% | 3.11% | 2.60% | 3.32% | 1.60% | 2.30% |
| 生息负债与净资产比率 | 70.33% | 74.66% | 75.32% | 77.40% | 191.59% | 191.24% | 199.47% | 187.04% | 185.10% | 187.35% | 179.46% | 165.68% | 16.37% | 16.61% |
| 营业费用与收入之比 | 0.85% | 0.92% | 1.09% | 1.25% | 1.46% | 1.79% | 1.51% | 2.37% | 2.05% | 1.87% | 1.36% | 2.23% | 2.17% | 2.23% |
| 管理费用与收入之比 | 5.13% | 5.25% | 3.87% | 5.91% | 4.70% | 5.09% | 4.82% | 8.91% | 5.62% | 5.03% | 5.66% | 8.68% | 7.12% | 6.23% |
| 财务费用与收入之比 | 23.30% | 23.70% | 20.02% | 20.84% | 21.25% | 19.83% | 19.14% | 16.89% | 16.36% | 15.12% | 13.81% | 4.47% | 3.53% | 3.22% |
| 期间费用占收入比 | 29.28% | 29.87% | 24.99% | 28.00% | 27.41% | 26.71% | 25.47% | 28.18% | 24.03% | 22.02% | 20.83% | 15.39% | 12.82% | 11.68% |
| 当季期间费用占收入比 | 28.46% | 36.99% | 24.99% | 29.66% | 28.61% | 27.75% | 25.47% | 38.78% | 28.39% | 23.02% | 20.83% | 22.21% | 15.31% | 12.87% |
| 期间费用占收入比同比增长率 | 6.82% | 11.86% | -1.90% | -0.61% | 14.05% | 21.31% | 22.25% | 83.10% | 87.44% | 88.47% | 96.99% | 7.73% | -1.85% | -7.88% |
| 当季期间费用占收入比同比增长率 | -0.50% | 33.31% | -1.90% | -23.53% | 0.75% | 20.53% | 22.25% | 74.60% | 85.49% | 78.82% | 96.99% | 20.23% | 10.95% | 15.85% |
| 债务杠杆 | 1.76 | 1.79 | 1.80 | 1.82 | 3.03 | 3.04 | 3.10 | 2.97 | 2.96 | 2.99 | 2.92 | 2.88 | 1.29 | 1.30 |
| 生息负债率 | 39.92% | 41.73% | 41.88% | 42.59% | 63.21% | 62.99% | 64.35% | 62.92% | 62.62% | 62.70% | 61.54% | 57.63% | 12.74% | 12.79% |
| 资产负债率 | 43.24% | 44.11% | 44.39% | 44.98% | 67.01% | 67.06% | 67.74% | 66.36% | 66.17% | 66.54% | 65.71% | 65.22% | 22.19% | 23.02% |
| 每股生息负债(元) | 4.35 | 4.42 | 4.46 | 4.52 | 6.49 | 6.41 | 6.68 | 6.03 | 5.81 | 5.51 | 6.42 | 5.60 | 0.40 | 0.40 |
| 生息债务占负债比率 | 92.31% | 94.60% | 94.35% | 94.69% | 94.33% | 93.92% | 94.99% | 94.83% | 94.63% | 94.23% | 93.66% | 88.36% | 57.42% | 55.53% |
| 每股现金保有额(元) | 0.28 | 0.21 | 0.19 | 0.27 | 0.42 | 0.50 | 0.75 | 0.35 | 0.65 | 0.68 | 0.67 | 1.12 | 0.24 | 0.22 |
| 存货环比增长率 | 8.35% | 10.38% | 61.09% | 21.09% | -56.54% | 11.51% | -1.71% | 12.05% | 12.15% | 15.58% | 35.49% | -13.45% | -15.68% | 8.09% |
| 应收帐款环比增长率 | 20.35% | -13.97% | 46.60% | -13.28% | 1.16% | 36.98% | 27.50% | 16.45% | 5.43% | 17.67% | -6.86% | 46.27% | 11.70% | -39.59% |
| 存货同比增长率 | 133.29% | -6.42% | -5.46% | -42.32% | -46.62% | 37.73% | 42.76% | 96.78% | 52.00% | 14.29% | 6.89% | -2.04% | 50.33% | 26.44% |
| 应收帐款同比增长率 | 31.62% | 10.64% | 76.17% | 53.22% | 105.76% | 114.44% | 84.21% | 34.56% | 69.01% | 79.07% | -8.07% | 73.57% | -16.01% | -17.72% |
| 预收帐款同比增长率 | 180.75% | -90.65% | -82.98% | 70.07% | -32.33% | 114.70% | 161.00% | 1.28% | -41.35% | -37.16% | -34.98% | -30.00% | 5.12% | 29.15% |
| 存货周转率 - 单期值 | 8.81 | 8.98 | 10.10 | 15.25 | 20.25 | 8.36 | 8.53 | 5.77 | 6.58 | 7.41 | 8.10 | 8.86 | 7.33 | 6.62 |
| 总资产周转率-单期值 | 0.10 | 0.10 | 0.13 | 0.09 | 0.14 | 0.13 | 0.13 | 0.08 | 0.09 | 0.09 | 0.09 | 0.08 | 0.28 | 0.29 |
| 净资产周转率-单期值 | 0.18 | 0.18 | 0.23 | 0.17 | 0.43 | 0.40 | 0.39 | 0.25 | 0.26 | 0.27 | 0.26 | 0.22 | 0.36 | 0.38 |
| 应收帐款周转率--单期值 | 6.32 | 6.97 | 7.78 | 8.12 | 7.20 | 6.71 | 9.14 | 7.16 | 8.25 | 8.67 | 9.03 | 6.73 | 9.24 | 10.77 |
| 流动资产周转率--单期值 | 1.77 | 1.72 | 2.17 | 1.56 | 1.45 | 1.12 | 1.24 | 0.83 | 0.71 | 0.74 | 0.63 | 0.67 | 1.25 | 1.29 |
| 固定资产周转率--单期值 | 0.23 | 0.22 | 0.28 | 0.19 | 0.20 | 0.35 | 0.35 | 0.29 | 0.50 | 0.49 | 0.46 | 0.36 | 0.91 | 0.93 |
| 股本同比变动率 | 46.07% | 46.07% | 46.07% | 46.07% | 0.00% | 0.00% | 30.00% | 30.00% | 65.37% | 65.37% | 27.21% | 27.21% | 0.00% | 0.00% |
| 税前利润同比增长率 | 121.07% | -18.56% | 21.71% | -40.80% | -50.62% | -38.03% | -20.95% | 372.43% | 351.06% | 254.72% | 729.29% | 13.00% | 14.11% | 10.04% |
| 每股营运资金(元) | (0.64) | (0.71) | (0.70) | (0.81) | (0.92) | (0.70) | (0.71) | (0.67) | (0.38) | (0.17) | (0.05) | 0.52 | 0.39 | 0.33 |
| 短期借款占营运资金的比例 | -153.49% | -145.45% | -148.14% | -141.63% | -151.89% | -191.12% | -225.86% | -176.99% | -303.76% | -592.05% | -1636.33% | 62.34% | 0.00% | 0.00% |
| 每股资本性支出(元) | 0.18 | 0.13 | 0.09 | 0.52 | 0.69 | 0.50 | 0.30 | 1.44 | 1.06 | 0.71 | 0.43 | 1.74 | 0.03 | 0.02 |
| 每股投入资本净额(元) | 10.36 | 10.21 | 10.25 | 10.24 | 9.68 | 9.60 | 9.83 | 9.09 | 8.80 | 8.29 | 9.82 | 8.75 | 2.80 | 2.77 |
| 每股经营活动产生的现金流(元) | 0.57 | 0.31 | 0.13 | 0.54 | 0.61 | 0.30 | 0.16 | 0.22 | 0.22 | 0.08 | 0.04 | 0.21 | 0.16 | 0.13 |
| 投资支出占收入之比 | 52.97% | 82.12% | 34.16% | 69.41% | 86.66% | 79.15% | 106.01% | 283.45% | 311.17% | 343.56% | 506.02% | 320.56% | 75.47% | 108.79% |
| 存货储存期(天) | 40.87 | 40.09 | 35.65 | 23.60 | 17.78 | 43.06 | 42.23 | 62.42 | 54.73 | 48.61 | 44.42 | 40.63 | 49.08 | 54.41 |
| 应付帐款付款期(天) | 35.12 | 39.74 | 31.98 | 48.82 | 31.15 | 38.89 | 36.07 | 49.09 | 62.38 | 55.18 | 68.65 | 243.91 | 75.83 | 82.51 |
| 应收帐款回收期(天) | 56.98 | 51.67 | 46.25 | 44.32 | 50.00 | 53.61 | 39.38 | 50.29 | 43.64 | 41.51 | 39.85 | 53.47 | 38.95 | 33.44 |
| 预付帐款占用期(天) | 2.86 | 5.94 | 6.66 | 2.66 | 3.84 | 12.28 | 4.49 | 8.19 | 5.82 | 4.76 | 51.20 | 0.35 | 2.39 | 2.06 |
| 预收帐款信用期(天) | 1.81 | 0.19 | 0.19 | 1.79 | 0.75 | 2.39 | 1.65 | 1.83 | 1.98 | 1.85 | 1.18 | 2.59 | 5.09 | 4.24 |
| 现金占总资产比例 | 2.56% | 2.01% | 1.76% | 2.58% | 4.06% | 4.90% | 7.19% | 3.65% | 7.00% | 7.72% | 6.47% | 11.54% | 7.67% | 6.98% |
| 存货占总资产比例 | 0.63% | 0.60% | 0.54% | 0.33% | 0.42% | 0.97% | 0.85% | 0.94% | 0.86% | 0.81% | 0.77% | 0.61% | 2.77% | 3.29% |
| 总资产同比增加比例 | 55.22% | 51.79% | 49.61% | 61.66% | 10.57% | 15.99% | 29.48% | 28.34% | 387.11% | 362.58% | 336.29% | 302.78% | 0.97% | 1.36% |
| 应付款项占总资产比例 | 0.54% | 0.59% | 0.48% | 0.69% | 0.73% | 0.87% | 0.73% | 0.74% | 0.98% | 0.92% | 1.19% | 3.66% | 4.27% | 4.99% |
| 应收款项占总资产比例 | 1.94% | 1.66% | 1.92% | 1.31% | 2.29% | 2.28% | 1.63% | 1.38% | 1.23% | 1.23% | 1.15% | 1.32% | 3.54% | 3.18% |
| 预收款项占总资产比例 | 0.06% | 0.01% | 0.01% | 0.05% | 0.03% | 0.10% | 0.07% | 0.05% | 0.06% | 0.05% | 0.03% | 0.06% | 0.46% | 0.40% |
| 预付款项占总资产比例 | 0.04% | 0.09% | 0.10% | 0.04% | 0.09% | 0.28% | 0.09% | 0.12% | 0.09% | 0.08% | 0.89% | 0.01% | 0.13% | 0.12% |
| 固定资产占总资产比例 | 45.58% | 45.86% | 46.22% | 46.94% | 68.63% | 36.89% | 36.71% | 28.75% | 17.39% | 18.68% | 19.41% | 21.17% | 30.68% | 31.50% |
| 无形资产占总资产比例 | 0.35% | 0.36% | 0.36% | 0.37% | 0.56% | 0.61% | 0.60% | 0.66% | 0.69% | 0.73% | 0.81% | 0.88% | 3.47% | 3.52% |
| 流动比例 | 0.52 | 0.45 | 0.48 | 0.43 | 0.49 | 0.61 | 0.64 | 0.56 | 0.74 | 0.87 | 0.96 | 1.47 | 2.17 | 1.94 |
| 速动比率 | 0.47 | 0.40 | 0.43 | 0.41 | 0.47 | 0.55 | 0.60 | 0.50 | 0.69 | 0.82 | 0.90 | 1.42 | 1.91 | 1.65 |
| 综合税率 | 2.07% | 2.41% | 3.25% | 1.39% | 0.98% | 0.45% | 0.60% | 1.69% | 1.20% | 1.15% | 1.29% | 4.18% | 3.68% | 3.38% |
| 实际所得税率 | 2.72% | 6.83% | 6.78% | 3.46% | 2.11% | 0.58% | 1.05% | 1.64% | 0.80% | 0.73% | 0.98% | 16.59% | 11.48% | 9.08% |
| 可持续增长率 | 2.36% | 1.85% | 5.29% | 1.64% | 3.05% | 2.84% | 5.03% | 1.11% | 1.72% | 2.21% | 1.43% | 1.99% | 4.05% | 4.23% |
| 最大内部融资增长率 | -14.63% | -38.99% | -12.37% | -86.30% | -97.11% | -98.09% | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | #NUM! | 16.94% | 15.43% |
| 净利润现金含量 | 161.25% | 354.64% | 174.63% | 294.36% | 295.96% | 169.10% | 147.73% | 38.59% | 42.42% | 25.23% | 21.79% | 170.97% | 100.48% | 97.50% |
| 主营业务收入现金含量 | 93.58% | 97.28% | 76.26% | 86.42% | 84.39% | 82.64% | 81.94% | 83.79% | 85.79% | 76.24% | 80.55% | 90.41% | 83.43% | 85.20% |
| 经营性现金周期(天) | 135.95 | 128.93 | 119.45 | 131.08 | 123.19 | 160.62 | 148.21 | 224.62 | 206.85 | 226.26 | 248.81 | 248.38 | 198.77 | 186.74 |
| 单位收入需投入现金 | 0.75 | 0.81 | 0.64 | 0.76 | 0.78 | 0.78 | 0.75 | 0.86 | 0.86 | 0.88 | 0.94 | 0.86 | 0.85 | 0.87 |
| 单位收入产生的现金 | 0.17 | 0.14 | 0.30 | 0.15 | 0.12 | 0.11 | 0.17 | 0.07 | 0.10 | 0.11 | 0.08 | 0.10 | 0.11 | 0.11 |
| 单位收入可用于增长的现金 | (0.04) | (0.13) | (0.03) | (0.39) | (0.54) | (0.65) | (0.83) | (1.71) | (1.72) | (1.66) | (1.75) | (2.26) | 0.08 | 0.07 |
| 市值环比增长 | 34.83% | -22.03% | -5.00% | 51.40% | -15.70% | -18.25% | 55.24% | 2.31% | -34.41% | 9.10% | -23.25% | 184.75% | 58.45% | 11.20% |
| 主评级建议 | 回避 | 回避 | 回避 | 回避 | 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 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 数据为空 | 回避 | 回避 |
| 川投能源 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 重庆啤酒 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 |
| 当季收盘价 | 55.43 | 53 | 36 | 29.1 | 23.52 | 19.94 | 19.76 | 20.75 | 13.06 | 9.23 | 13 | 30.59 | 31.67 | 35.67 | 44.38 | 39.89 | 25.1 | 22.9 | 26.5 |
| 赢利能力评分 | 62.46 | 71.71 | 71.99 | 70.02 | 74.26 | 63.36 | 61.93 | 64.90 | 68.01 | 75.25 | 78.10 | 79.27 | 79.84 | 81.02 | 90.62 | 91.54 | 78.64 | 75.82 | 70.14 |
| 成长能力评分 | 17.63 | 19.14 | 13.71 | 19.26 | 56.21 | 21.28 | 24.70 | 44.00 | 22.50 | 35.01 | 33.59 | 32.30 | 40.23 | 50.11 | 74.51 | 81.92 | 87.44 | 85.56 | 88.18 |
| 估值情况评分 | 52.93 | 54.83 | 56.81 | 58.61 | 62.13 | 64.14 | 64.41 | 62.32 | 65.58 | 54.04 | 41.19 | 25.22 | 24.09 | 22.09 | 24.06 | 44.47 | 34.80 | 35.79 | 62.77 |
| 信用情况评分 | 46.85 | 48.01 | 47.69 | 48.64 | 47.70 | 48.92 | 47.59 | 52.40 | 51.29 | 52.54 | 51.17 | 52.09 | 50.75 | 52.01 | 51.03 | 51.21 | 47.64 | 46.59 | 45.96 |
| 综合情况评价 | 43.61 | 47.91 | 46.58 | 48.33 | 63.58 | 48.10 | 48.80 | 56.32 | 50.64 | 54.73 | 51.94 | 41.65 | 44.56 | 46.00 | 60.35 | 74.39 | 64.26 | 67.76 | 73.40 |
| 报表期每股收益(元) | 0.75 | 0.32 | 0.19 | 0.07 | 0.37 | 0.30 | 0.18 | 0.07 | 0.34 | 0.30 | 0.17 | 0.08 | 0.43 | 0.36 | 0.20 | 0.09 | 0.52 | 0.38 | 0.20 |
| 预估全年每股收益(调整) | 0.31 | 0.41 | 0.41 | 0.42 | 0.40 | 0.29 | 0.27 | 0.31 | 0.31 | 0.39 | 0.41 | 0.55 | 0.47 | 0.50 | 0.63 | 1.06 | 0.53 | 0.53 | 0.49 |
| 每股净资产(元) | 3.09 | 2.67 | 2.54 | 2.72 | 2.67 | 2.58 | 2.42 | 2.40 | 2.33 | 2.28 | 2.16 | 2.72 | 2.64 | 2.58 | 2.43 | 3.18 | 3.11 | 2.98 | 3.09 |
| 每股自由现金流(元) | (0.05) | 0.56 | 0.33 | 0.29 | 0.62 | 0.99 | 0.65 | 0.10 | (0.49) | (0.25) | (0.18) | (0.21) | 0.23 | 0.57 | 0.33 | 0.26 | 0.88 | 1.19 | 0.88 |
| 当季净利润 | 2.06 | 0.63 | 0.58 | 0.34 | 0.37 | 0.57 | 0.54 | 0.33 | 0.20 | 0.59 | 0.53 | 0.31 | 0.27 | 0.57 | 0.49 | 0.27 | 0.40 | 0.57 | 0.38 |
| 当季主营业务收入 | 4.41 | 8.70 | 6.10 | 4.54 | 3.80 | 7.92 | 6.45 | 4.43 | 3.72 | 7.58 | 6.26 | 3.65 | 3.51 | 6.60 | 5.80 | 3.67 | 3.25 | 6.50 | 5.27 |
| 预估全年净利润(调整) | 1.50 | 2.00 | 1.99 | 2.04 | 1.93 | 1.42 | 1.31 | 1.52 | 1.50 | 1.91 | 1.97 | 2.05 | 1.75 | 1.87 | 2.36 | 3.04 | 1.53 | 1.52 | 1.27 |
| 预估全年主营业务收入 | 23.75 | 23.25 | 22.11 | 23.15 | 22.60 | 22.81 | 23.29 | 25.77 | 21.21 | 21.31 | 20.49 | 19.44 | 19.58 | 19.58 | 20.48 | 21.38 | 18.13 | 17.94 | 18.20 |
| 市净率 | 17.93 | 19.87 | 14.15 | 10.69 | 8.81 | 7.74 | 8.18 | 8.66 | 5.61 | 4.04 | 6.02 | 11.23 | 12.00 | 13.84 | 18.23 | 12.54 | 8.07 | 7.69 | 8.57 |
| 市销率(折算为全年数据) | 11.76 | 11.47 | 8.36 | 6.53 | 5.49 | 4.65 | 4.53 | 4.34 | 3.50 | 2.63 | 3.56 | 6.32 | 6.42 | 7.09 | 8.40 | 5.67 | 4.35 | 4.05 | 4.15 |
| 市盈率(调整) | 179.25 | 128.11 | 87.77 | 69.18 | 59.00 | 68.10 | 72.90 | 65.87 | 42.03 | 23.41 | 31.88 | 55.53 | 67.46 | 71.19 | 69.97 | 37.56 | 46.95 | 43.09 | 53.55 |
| 市盈率(含债去息税) | 145.61 | 113.71 | 83.41 | 70.75 | 52.96 | 56.98 | 66.87 | 68.19 | 39.13 | 25.38 | 33.86 | 57.58 | 61.78 | 62.28 | 66.23 | 38.51 | 42.81 | 38.20 | 50.64 |
| PER(以当期ROE为增长标准) | 12.49 | 7.58 | 5.62 | 5.17 | 3.58 | 5.00 | 6.18 | 5.72 | 2.90 | 1.53 | 1.99 | 3.33 | 3.53 | 3.39 | 2.99 | 1.50 | 2.51 | 2.25 | 3.46 |
| PEG(以3年均净利增长为标准) | (53.97) | 18.84 | 14.53 | 10.70 | 5.58 | (30.72) | (15.96) | 129.96 | 1.23 | 0.64 | 0.83 | 1.36 | 1.44 | 1.37 | 1.18 | 0.54 | 0.97 | 0.88 | 1.54 |
| PEG(以3年均收入增长为标准) | 21.87 | 19.21 | 19.72 | 12.26 | 6.94 | 7.16 | 7.67 | 5.41 | 3.09 | 1.98 | 2.96 | 5.97 | 3.80 | 3.83 | 3.70 | 1.97 | 1.75 | 1.59 | 2.06 |
| 预估总资产报酬率(调整) | 4.21% | 5.20% | 5.29% | 5.61% | 5.86% | 4.07% | 3.87% | 4.58% | 4.81% | 5.81% | 6.40% | 7.70% | 7.25% | 7.87% | 10.21% | 13.47% | 7.47% | 6.79% | 5.69% |
| 预估投入资本报酬率(调整) | 7.53% | 15.59% | 14.60% | 13.66% | 11.59% | 11.05% | 9.60% | 8.85% | 8.97% | 12.34% | 14.07% | 15.38% | 14.09% | 17.13% | 21.34% | 25.43% | 12.64% | 12.91% | 10.88% |
| 预估股东权益报酬率(调整) | 11.65% | 14.99% | 14.85% | 13.69% | 14.80% | 11.39% | 10.81% | 11.91% | 13.50% | 16.56% | 17.04% | 17.27% | 17.52% | 18.40% | 22.13% | 25.59% | 17.09% | 16.97% | 14.62% |
| 自由现金流与营业收入之比 | -1.08% | 14.09% | 15.15% | 31.25% | 13.30% | 25.41% | 29.10% | 10.82% | -11.09% | -6.84% | -8.96% | -21.24% | 4.45% | 13.09% | 13.14% | 20.16% | 13.86% | 22.94% | 26.93% |
| 二级市场自由现金收益率-报表期 | -0.09% | 0.98% | 0.83% | 0.89% | 2.31% | 4.19% | 2.78% | 0.40% | -2.92% | -1.92% | -1.11% | -0.61% | 0.67% | 1.45% | 0.70% | 0.59% | 3.08% | 4.48% | 2.83% |
| 总收入同比增长率 | 5.08% | 2.86% | -2.20% | 2.42% | 6.56% | 7.52% | 9.80% | 21.50% | 8.33% | 8.81% | 4.64% | -0.70% | 8.02% | 8.02% | 13.00% | 17.94% | 21.62% | 20.37% | 22.12% |
| 净利润同比增长率 | 99.42% | 7.89% | 6.13% | 5.31% | 10.91% | 0.57% | 3.46% | 4.09% | 2.73% | 8.59% | 11.63% | 17.02% | 7.38% | 22.12% | 46.53% | 99.57% | 88.16% | 86.91% | 52.34% |
| 当季收入同比增长率 | 16.07% | 9.82% | -5.38% | 2.42% | 2.06% | 4.53% | 2.99% | 21.50% | 6.13% | 14.79% | 8.03% | -0.70% | 8.00% | 1.60% | 10.08% | 17.94% | 27.72% | 18.19% | 19.63% |
| 当季净利润同比增长率 | 456.48% | 10.57% | 6.62% | 5.31% | 85.16% | -3.54% | 3.09% | 4.09% | -25.94% | 4.55% | 8.66% | 17.02% | -32.52% | 0.00% | 27.82% | 99.57% | 91.63% | 135.29% | 48.91% |
| 非经常项占比 | 66.43% | 11.81% | 16.04% | 4.18% | -7.82% | 7.47% | 12.89% | 4.40% | 9.73% | -0.30% | -7.44% | 1.16% | -11.66% | 0.35% | -5.71% | 1.49% | -4.05% | 0.08% | 0.43% |
| 净利润率(还原) | 6.22% | 7.28% | 7.54% | 7.32% | 8.48% | 7.21% | 7.16% | 7.11% | 7.03% | 8.23% | 9.02% | 8.52% | 8.93% | 8.21% | 8.36% | 7.21% | 8.51% | 7.39% | 6.27% |
| 税前利润率(还原) | 6.80% | 8.69% | 9.14% | 9.03% | 10.96% | 9.18% | 9.22% | 9.11% | 8.60% | 10.14% | 11.28% | 10.45% | 11.08% | 10.19% | 10.33% | 9.01% | 11.11% | 9.43% | 8.11% |
| 主营业务利润率 | 33.80% | 33.89% | 34.88% | 33.69% | 35.52% | 35.37% | 36.05% | 34.17% | 31.86% | 32.67% | 34.93% | 35.36% | 35.24% | 34.73% | 35.45% | 35.50% | 35.79% | 34.83% | 34.20% |
| 当季净利润率(还原) | 1.58% | 6.96% | 7.69% | 7.32% | 14.75% | 7.29% | 7.20% | 7.11% | 1.40% | 7.21% | 9.31% | 8.52% | 12.24% | 7.99% | 9.08% | 7.21% | 13.62% | 8.84% | 7.30% |
| 当季税前利润率(还原) | -1.47% | 8.13% | 9.22% | 9.03% | 19.78% | 9.12% | 9.30% | 9.11% | 1.37% | 8.64% | 11.76% | 10.45% | 15.19% | 9.98% | 11.17% | 9.01% | 18.80% | 11.13% | 9.44% |
| 当季主营业务利润率 | 33.43% | 32.67% | 35.77% | 33.69% | 36.26% | 34.44% | 37.35% | 34.17% | 28.06% | 29.72% | 34.69% | 35.36% | 37.58% | 33.70% | 35.42% | 35.50% | 40.17% | 35.65% | 34.61% |
| 当季权益报酬率(调整) | -1.07% | 4.63% | 3.63% | 2.50% | 4.80% | 4.63% | 3.82% | 2.69% | 0.32% | 4.85% | 5.69% | 3.06% | 4.69% | 5.42% | 5.89% | 2.90% | 5.17% | 6.68% | 4.79% |
| 经营性现金流同比增长率 | -32.08% | -26.25% | -32.72% | 40.27% | 165.23% | 153.62% | 171.85% | 192.31% | -40.19% | -22.61% | -26.46% | -69.53% | -12.64% | -24.76% | -33.86% | 69.73% | 24.19% | 41.34% | 53.83% |
| 综合业务利润率 | 33.80% | 33.89% | 34.88% | 33.69% | 35.52% | 35.37% | 36.05% | 34.17% | 31.86% | 32.67% | 34.93% | 35.36% | 35.24% | 34.73% | 35.45% | 35.50% | 35.79% | 34.83% | 34.20% |
| 当季综合业务利润率 | 33.43% | 32.67% | 35.77% | 33.69% | 36.26% | 34.44% | 37.35% | 34.17% | 28.06% | 29.72% | 34.69% | 35.36% | 37.58% | 33.70% | 35.42% | 35.50% | 40.17% | 35.65% | 34.61% |
| 总市值 | 268.27 | 256.50 | 174.23 | 140.84 | 113.83 | 96.50 | 95.63 | 100.42 | 63.21 | 44.67 | 62.92 | 113.88 | 117.90 | 132.79 | 165.22 | 114.23 | 71.88 | 65.58 | 67.92 |
| 总市值含债调整 | 278.65 | 265.86 | 184.05 | 150.36 | 123.30 | 105.28 | 104.89 | 111.33 | 73.72 | 55.38 | 72.35 | 122.19 | 125.02 | 138.27 | 171.39 | 120.56 | 78.17 | 72.03 | 74.98 |
| 资本支出与销售收入比 | 15.16% | 9.81% | 9.75% | 3.96% | 8.48% | 7.93% | 7.11% | 14.89% | 19.85% | 20.97% | 23.59% | 31.93% | 11.41% | 6.78% | 7.67% | 14.68% | 5.74% | 5.59% | 8.62% |
| 总市值中的现金比例 | 0.88% | 1.95% | 2.69% | 3.56% | 3.34% | 5.10% | 4.15% | 3.37% | 4.21% | 9.50% | 5.59% | 2.39% | 2.04% | 1.73% | 1.30% | 2.22% | 2.57% | 5.05% | 3.87% |
| 生息负债与净资产比率 | 69.40% | 72.51% | 79.80% | 72.30% | 73.24% | 70.40% | 79.20% | 94.06% | 93.28% | 96.91% | 90.30% | 81.95% | 72.47% | 57.02% | 68.05% | 69.45% | 70.53% | 75.56% | 89.05% |
| 营业费用与收入之比 | 12.96% | 12.70% | 12.90% | 11.19% | 12.33% | 13.08% | 13.69% | 12.03% | 12.22% | 12.06% | 12.55% | 12.33% | 13.71% | 13.66% | 13.90% | 14.15% | 13.84% | 13.97% | 14.21% |
| 管理费用与收入之比 | 12.06% | 10.38% | 10.33% | 11.01% | 10.04% | 10.30% | 10.26% | 9.99% | 8.89% | 8.58% | 9.10% | 10.21% | 8.75% | 8.28% | 8.41% | 9.36% | 9.71% | 9.25% | 9.52% |
| 财务费用与收入之比 | 1.99% | 2.12% | 2.51% | 2.45% | 2.18% | 2.81% | 2.88% | 3.03% | 2.16% | 1.89% | 2.01% | 2.37% | 1.69% | 2.61% | 2.80% | 2.97% | 2.05% | 3.01% | 3.16% |
| 期间费用占收入比 | 27.00% | 25.20% | 25.74% | 24.65% | 24.56% | 26.19% | 26.83% | 25.06% | 23.27% | 22.54% | 23.65% | 24.91% | 24.16% | 24.54% | 25.11% | 26.48% | 25.61% | 26.23% | 26.89% |
| 当季期间费用占收入比 | 34.90% | 24.55% | 26.55% | 24.65% | 16.48% | 25.31% | 28.05% | 25.06% | 26.69% | 21.08% | 22.92% | 24.91% | 22.40% | 23.72% | 24.25% | 26.48% | 22.74% | 25.38% | 25.96% |
| 期间费用占收入比同比增长率 | 9.95% | -3.78% | -4.07% | -1.61% | 5.56% | 16.21% | 13.43% | 0.58% | -3.69% | -8.16% | -5.81% | -5.94% | -5.66% | -6.44% | -6.62% | -6.98% | -3.63% | -2.92% | -2.41% |
| 当季期间费用占收入比同比增长率 | 111.78% | -3.03% | -5.36% | -1.61% | -38.24% | 20.09% | 22.36% | 0.58% | 19.15% | -11.13% | -5.46% | -5.94% | -1.51% | -6.53% | -6.60% | -6.98% | -6.77% | -3.67% | -2.00% |
| 债务杠杆 | 2.37 | 2.98 | 3.05 | 2.76 | 2.55 | 2.79 | 2.90 | 2.87 | 2.77 | 2.97 | 2.95 | 2.63 | 2.45 | 2.47 | 2.55 | 2.48 | 2.30 | 2.63 | 2.81 |
| 生息负债率 | 29.23% | 24.32% | 26.20% | 26.24% | 28.74% | 25.21% | 27.33% | 32.75% | 33.65% | 32.58% | 30.63% | 31.18% | 29.54% | 23.08% | 26.68% | 28.04% | 30.68% | 28.76% | 31.65% |
| 资产负债率 | 57.88% | 66.45% | 67.17% | 63.71% | 60.76% | 64.19% | 65.49% | 65.18% | 63.92% | 66.38% | 66.09% | 61.95% | 59.24% | 59.52% | 60.80% | 59.63% | 56.50% | 61.94% | 64.46% |
| 每股生息负债(元) | 2.15 | 1.93 | 2.03 | 1.97 | 1.96 | 1.81 | 1.91 | 2.25 | 2.17 | 2.21 | 1.95 | 2.23 | 1.91 | 1.47 | 1.66 | 2.21 | 2.19 | 2.25 | 2.75 |
| 生息债务占负债比率 | 50.50% | 36.60% | 39.01% | 41.19% | 47.30% | 39.28% | 41.74% | 50.25% | 52.65% | 49.08% | 46.34% | 50.33% | 49.87% | 38.78% | 43.87% | 47.01% | 54.30% | 46.42% | 49.10% |
| 每股现金保有额(元) | 0.49 | 1.04 | 0.97 | 1.04 | 0.78 | 1.02 | 0.82 | 0.70 | 0.55 | 0.88 | 0.73 | 0.73 | 0.65 | 0.62 | 0.57 | 0.89 | 0.64 | 1.16 | 1.02 |
| 存货环比增长率 | -1.41% | -1.08% | 12.95% | 2.40% | -6.91% | -2.65% | 1.21% | 1.68% | -6.46% | -4.13% | 22.86% | 15.79% | 0.36% | 3.44% | 10.64% | 13.72% | -4.40% | -0.51% | 3.91% |
| 应收帐款环比增长率 | -72.64% | -0.02% | 37.19% | 191.96% | -71.33% | -2.93% | 73.94% | 158.13% | -75.46% | 0.23% | 34.23% | 146.76% | -69.22% | 25.85% | 65.52% | 110.38% | -49.91% | -30.24% | 30.13% |
| 存货同比增长率 | 12.79% | 6.51% | 4.82% | -6.08% | -6.73% | -6.29% | -7.71% | 12.03% | 27.57% | 36.87% | 47.67% | 32.98% | 30.60% | 24.41% | 19.66% | 12.39% | 14.25% | 14.42% | 9.63% |
| 应收帐款同比增长率 | 9.54% | 14.82% | 11.48% | 41.34% | 24.96% | 6.97% | 10.45% | -14.77% | -18.52% | 2.19% | 28.31% | 58.21% | 34.89% | 119.50% | 21.68% | -4.33% | -25.28% | -29.69% | -29.62% |
| 预收帐款同比增长率 | -13.24% | -28.23% | -16.25% | -10.99% | 0.17% | -20.84% | -7.92% | 34.21% | 45.82% | -22.25% | -27.67% | -29.34% | -24.39% | 94.86% | 89.63% | 133.87% | 65.38% | 1311.03% | 401.53% |
| 存货周转率 - 单期值 | 1.52 | 1.46 | 1.35 | 1.63 | 1.57 | 1.48 | 1.45 | 1.70 | 1.46 | 1.35 | 1.19 | 1.38 | 1.57 | 1.58 | 1.69 | 1.96 | 1.86 | 1.79 | 1.85 |
| 总资产周转率-单期值 | 0.67 | 0.60 | 0.59 | 0.64 | 0.69 | 0.66 | 0.69 | 0.77 | 0.68 | 0.65 | 0.66 | 0.73 | 0.81 | 0.83 | 0.89 | 0.95 | 0.88 | 0.80 | 0.82 |
| 净资产周转率-单期值 | 1.59 | 1.80 | 1.80 | 1.76 | 1.75 | 1.83 | 1.99 | 2.22 | 1.88 | 1.93 | 1.96 | 1.92 | 1.99 | 2.04 | 2.26 | 2.35 | 2.03 | 2.10 | 2.30 |
| 应收帐款周转率--单期值 | 90.54 | 24.25 | 23.05 | 33.11 | 94.39 | 27.31 | 27.07 | 52.10 | 110.69 | 27.29 | 26.30 | 33.50 | 83.25 | 25.63 | 33.74 | 58.28 | 103.96 | 51.54 | 36.48 |
| 流动资产周转率--单期值 | 1.53 | 1.33 | 1.29 | 1.49 | 1.46 | 1.39 | 1.52 | 1.87 | 1.42 | 1.32 | 1.47 | 1.70 | 1.86 | 1.83 | 1.97 | 2.36 | 2.08 | 1.89 | 2.08 |
| 固定资产周转率--单期值 | 1.40 | 1.61 | 1.57 | 1.60 | 1.53 | 1.63 | 1.62 | 2.37 | 2.06 | 2.21 | 2.05 | 2.06 | 2.02 | 2.15 | 2.19 | 2.21 | 1.64 | 1.63 | 1.68 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 45.25% | 11.73% | 11.73% | 11.73% | 0.00% |
| 税前利润同比增长率 | 71.84% | 1.61% | 0.43% | 1.51% | 17.73% | 3.73% | 5.81% | 8.72% | 0.69% | 7.71% | 12.78% | 14.80% | 2.25% | 18.74% | 40.26% | 91.80% | 91.21% | 87.43% | 54.34% |
| 每股营运资金(元) | (1.27) | (1.34) | (1.30) | (0.96) | (0.92) | (0.70) | (0.88) | (1.01) | (1.05) | (0.47) | (0.93) | (0.76) | (0.90) | (0.73) | (0.84) | (0.93) | (1.10) | (1.38) | (1.74) |
| 短期借款占营运资金的比例 | -145.89% | -115.87% | -127.01% | -166.08% | -171.63% | -197.72% | -168.73% | -164.42% | -149.72% | -339.87% | -183.02% | -240.87% | -168.73% | -175.97% | -172.33% | -208.09% | -174.80% | -152.55% | -143.42% |
| 每股资本性支出(元) | 0.74 | 0.39 | 0.21 | 0.04 | 0.40 | 0.31 | 0.16 | 0.14 | 0.87 | 0.76 | 0.48 | 0.31 | 0.60 | 0.29 | 0.20 | 0.19 | 0.36 | 0.29 | 0.28 |
| 每股投入资本净额(元) | 4.11 | 2.65 | 2.81 | 3.08 | 3.44 | 2.65 | 2.82 | 3.56 | 3.46 | 3.20 | 2.90 | 3.58 | 3.33 | 2.93 | 2.97 | 4.18 | 4.23 | 4.12 | 4.55 |
| 每股经营活动产生的现金流(元) | 0.69 | 0.96 | 0.55 | 0.33 | 1.02 | 1.30 | 0.81 | 0.24 | 0.38 | 0.51 | 0.30 | 0.10 | 0.83 | 0.86 | 0.53 | 0.45 | 1.24 | 1.48 | 1.16 |
| 投资支出占收入之比 | 21.73% | 17.27% | 23.31% | 32.62% | 14.87% | 10.48% | 11.06% | 14.89% | 22.68% | 21.28% | 23.62% | 31.99% | 12.02% | 7.83% | 10.76% | 16.72% | 6.12% | 6.19% | 9.57% |
| 存货储存期(天) | 236.68 | 246.63 | 266.41 | 220.82 | 229.24 | 243.41 | 247.51 | 212.35 | 246.92 | 267.49 | 301.72 | 261.20 | 229.74 | 227.58 | 212.71 | 183.88 | 193.30 | 200.80 | 194.68 |
| 应付帐款付款期(天) | 60.79 | 75.52 | 86.93 | 62.16 | 54.07 | 63.60 | 90.62 | 84.34 | 82.65 | 67.18 | 101.34 | 52.66 | 55.05 | 47.25 | 46.22 | 45.77 | 32.38 | 49.72 | 65.36 |
| 应收帐款回收期(天) | 3.98 | 14.85 | 15.62 | 10.87 | 3.81 | 13.18 | 13.30 | 6.91 | 3.25 | 13.19 | 13.69 | 10.75 | 4.32 | 14.05 | 10.67 | 6.18 | 3.46 | 6.99 | 9.87 |
| 预付帐款占用期(天) | 11.59 | 44.12 | 49.43 | 62.24 | 43.48 | 45.73 | 39.02 | 30.07 | 33.40 | 76.53 | 34.15 | 42.37 | 27.22 | 26.01 | 31.38 | 36.18 | 25.17 | 9.12 | 16.86 |
| 预收帐款信用期(天) | 10.39 | 10.58 | 11.42 | 17.30 | 12.59 | 15.02 | 12.94 | 17.46 | 13.39 | 20.31 | 15.98 | 17.24 | 9.95 | 28.43 | 22.10 | 22.20 | 14.21 | 15.92 | 13.11 |
| 现金占总资产比例 | 6.68% | 13.03% | 12.51% | 13.82% | 11.53% | 14.14% | 11.72% | 10.16% | 8.51% | 12.92% | 11.41% | 10.22% | 9.97% | 9.67% | 9.26% | 11.24% | 9.01% | 14.78% | 11.78% |
| 存货占总资产比例 | 24.58% | 23.02% | 23.88% | 21.84% | 23.51% | 23.90% | 25.23% | 25.35% | 26.57% | 27.01% | 30.04% | 28.28% | 27.01% | 27.35% | 27.12% | 25.11% | 24.32% | 23.25% | 23.50% |
| 总资产同比增加比例 | 7.87% | 10.54% | 10.71% | 9.02% | 5.39% | 5.91% | 9.90% | 24.99% | 29.71% | 38.63% | 33.28% | 18.05% | 17.60% | 5.76% | 3.71% | 6.93% | 4.13% | 7.81% | 3.46% |
| 应付款项占总资产比例 | 6.31% | 7.05% | 7.79% | 6.15% | 5.55% | 6.24% | 9.24% | 10.07% | 8.89% | 6.78% | 10.09% | 5.70% | 6.47% | 5.68% | 5.89% | 6.25% | 4.07% | 5.76% | 7.89% |
| 应收款项占总资产比例 | 0.86% | 2.92% | 2.99% | 2.25% | 0.85% | 2.81% | 2.97% | 1.74% | 0.72% | 2.78% | 2.96% | 2.55% | 1.14% | 3.77% | 3.07% | 1.90% | 1.00% | 1.82% | 2.62% |
| 预收款项占总资产比例 | 2.26% | 2.08% | 2.19% | 3.59% | 2.81% | 3.20% | 2.89% | 4.39% | 2.95% | 4.28% | 3.45% | 4.09% | 2.63% | 7.63% | 6.36% | 6.83% | 4.09% | 4.14% | 3.48% |
| 预付款项占总资产比例 | 1.20% | 4.12% | 4.43% | 6.16% | 4.46% | 4.49% | 3.98% | 3.59% | 3.59% | 7.73% | 3.40% | 4.59% | 3.20% | 3.13% | 4.00% | 4.94% | 3.17% | 1.06% | 2.03% |
| 固定资产占总资产比例 | 47.73% | 37.52% | 37.61% | 39.76% | 44.90% | 40.17% | 42.46% | 32.70% | 32.96% | 29.39% | 32.49% | 35.37% | 40.17% | 38.47% | 40.47% | 42.92% | 53.99% | 49.00% | 48.67% |
| 无形资产占总资产比例 | 11.18% | 9.02% | 9.20% | 8.61% | 9.28% | 8.63% | 8.82% | 9.04% | 10.03% | 9.20% | 9.89% | 11.53% | 12.85% | 10.85% | 11.23% | 11.10% | 7.07% | 6.50% | 6.60% |
| 流动比例 | 0.69 | 0.73 | 0.73 | 0.79 | 0.76 | 0.83 | 0.79 | 0.75 | 0.72 | 0.88 | 0.77 | 0.82 | 0.75 | 0.80 | 0.77 | 0.79 | 0.72 | 0.71 | 0.68 |
| 速动比率 | 0.24 | 0.36 | 0.36 | 0.42 | 0.34 | 0.42 | 0.36 | 0.32 | 0.25 | 0.42 | 0.30 | 0.33 | 0.27 | 0.33 | 0.31 | 0.36 | 0.26 | 0.32 | 0.31 |
| 综合税率 | 12.26% | 12.24% | 12.18% | 12.29% | 12.68% | 12.50% | 12.45% | 12.13% | 12.66% | 13.00% | 13.07% | 13.11% | 14.35% | 14.46% | 14.19% | 14.26% | 15.22% | 14.83% | 14.16% |
| 实际所得税率 | 11.72% | 18.16% | 17.17% | 19.43% | 19.21% | 18.63% | 18.15% | 19.42% | 16.89% | 17.27% | 17.99% | 17.82% | 16.54% | 15.42% | 14.50% | 17.99% | 20.57% | 18.88% | 19.94% |
| 可持续增长率 | 9.88% | 13.11% | 13.53% | 12.87% | 14.83% | 13.20% | 14.27% | 15.80% | 13.23% | 15.87% | 17.68% | 16.34% | 17.80% | 16.74% | 18.89% | 16.92% | 17.30% | 15.54% | 14.39% |
| 最大内部融资增长率 | -0.23% | 17.80% | 17.51% | 36.54% | 33.74% | 25.96% | 29.17% | 8.04% | -4.53% | -2.79% | -6.91% | -28.94% | 38.11% | 51.01% | 53.16% | 22.08% | 73.30% | 65.84% | 37.20% |
| 净利润现金含量 | 92.42% | 296.69% | 286.61% | 464.69% | 271.38% | 434.05% | 452.10% | 348.88% | 113.48% | 172.11% | 172.06% | 124.23% | 194.91% | 241.49% | 261.17% | 477.15% | 239.56% | 391.95% | 578.66% |
| 主营业务收入现金含量 | 96.99% | 100.94% | 97.62% | 99.55% | 97.47% | 100.35% | 99.44% | 103.91% | 98.40% | 100.82% | 100.50% | 107.88% | 94.86% | 99.99% | 101.63% | 109.02% | 103.20% | 103.03% | 103.05% |
| 经营性现金周期(天) | 169.73 | 197.00 | 209.51 | 188.69 | 165.62 | 191.18 | 185.96 | 160.46 | 174.43 | 219.84 | 208.30 | 188.31 | 143.66 | 161.36 | 148.84 | 131.74 | 121.17 | 124.83 | 136.26 |
| 单位收入需投入现金 | 0.82 | 0.82 | 0.82 | 0.79 | 0.79 | 0.79 | 0.78 | 0.78 | 0.81 | 0.78 | 0.77 | 0.75 | 0.79 | 0.74 | 0.74 | 0.71 | 0.76 | 0.76 | 0.77 |
| 单位收入产生的现金 | 0.15 | 0.17 | 0.18 | 0.18 | 0.20 | 0.18 | 0.18 | 0.18 | 0.18 | 0.20 | 0.21 | 0.20 | 0.22 | 0.21 | 0.22 | 0.20 | 0.21 | 0.20 | 0.18 |
| 单位收入可用于增长的现金 | (0.00) | 0.08 | 0.08 | 0.14 | 0.11 | 0.10 | 0.11 | 0.03 | (0.02) | (0.01) | (0.03) | (0.12) | 0.11 | 0.15 | 0.14 | 0.05 | 0.15 | 0.14 | 0.10 |
| 市值环比增长 | 4.58% | 47.22% | 23.71% | 23.72% | 17.95% | 0.91% | -4.77% | 58.88% | 41.50% | -29.00% | -44.75% | -3.41% | -11.21% | -19.63% | 44.63% | 58.92% | 9.61% | -3.45% | 61.39% |
| 主评级建议 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 中性 |
| 次评级(敏感性) | 回避 | 回避 | 回避 | 回避 | 中性 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 中性 |
| 重庆啤酒 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 |
| 格力电器 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 | 05Q3 | 05Q2 | 05Q1 |
| 当季收盘价 | 18.13 | 14.18 | 18.8 | 28.2 | 28.94 | 21.8 | 20.9 | 26.01 | 19.44 | 18.6 | 31.3 | 44.89 | 51.7 | 43.08 | 34.28 | 16.91 | 11.87 | 8.04 | 13.74 | 10.58 | 11.41 | 10.08 | 10.21 | 9 |
| 赢利能力评分 | 83.20 | 85.86 | 71.95 | 60.75 | 87.73 | 88.48 | 88.91 | 92.97 | 93.21 | 93.91 | 97.63 | 96.62 | 83.29 | 82.72 | 86.69 | 93.24 | 75.51 | 75.06 | 70.18 | 71.11 | 74.27 | 71.61 | 71.07 | 71.19 |
| 成长能力评分 | 93.28 | 100.00 | 65.93 | 46.11 | 47.02 | 51.93 | 25.93 | 36.57 | 61.62 | 77.79 | 86.59 | 100.00 | 100.00 | 98.11 | 94.59 | 100.00 | 83.02 | 79.62 | 78.83 | 84.18 | 90.39 | 81.80 | 85.01 | 84.40 |
| 估值情况评分 | 69.98 | 80.19 | 73.08 | 61.24 | 57.70 | 65.85 | 64.08 | 69.03 | 86.11 | 87.99 | 84.23 | 79.00 | 46.69 | 52.55 | 75.67 | 93.62 | 92.95 | 94.19 | 94.16 | 94.26 | 93.88 | 95.06 | 94.71 | 94.97 |
| 信用情况评分 | 62.96 | 76.61 | 76.62 | 62.75 | 62.76 | 62.79 | 64.57 | 64.98 | 77.66 | 79.47 | 76.16 | 76.47 | 72.62 | 74.81 | 76.11 | 73.69 | 70.24 | 74.12 | 76.28 | 72.73 | 72.60 | 70.19 | 68.39 | 69.95 |
| 综合情况评价 | 81.40 | 88.93 | 70.36 | 56.71 | 63.48 | 67.46 | 58.22 | 64.45 | 79.60 | 86.06 | 89.34 | 92.39 | 79.45 | 80.17 | 86.17 | 94.73 | 82.24 | 81.39 | 79.51 | 81.55 | 84.73 | 80.97 | 81.73 | 81.70 |
| 报表期每股收益(元) | 1.52 | 1.03 | 0.84 | 0.34 | 1.55 | 1.06 | 0.66 | 0.44 | 1.68 | 1.16 | 1.20 | 0.52 | 1.52 | 0.95 | 0.60 | 0.20 | 0.78 | 0.62 | 0.58 | 0.21 | 0.95 | 0.78 | 0.50 | 0.18 |
| 预估全年每股收益(调整) | 1.50 | 1.16 | 1.17 | 0.94 | 1.37 | 1.43 | 1.19 | 1.93 | 1.62 | 1.83 | 2.89 | 2.76 | 1.48 | 1.24 | 1.46 | 1.88 | 0.77 | 0.77 | 1.13 | 1.17 | 0.98 | 0.92 | 0.94 | 0.93 |
| 每股净资产(元) | 4.97 | 4.49 | 6.00 | 6.01 | 5.67 | 5.06 | 4.65 | 6.60 | 6.17 | 5.63 | 7.95 | 7.54 | 7.02 | 5.25 | 4.67 | 4.23 | 3.91 | 3.77 | 5.72 | 5.45 | 5.23 | 5.10 | 4.81 | 4.48 |
| 每股自由现金流(元) | (0.66) | (0.27) | 0.64 | 1.09 | 4.65 | 11.61 | 10.32 | 9.79 | (0.50) | (0.43) | 0.45 | 3.94 | 2.19 | 4.46 | 2.94 | 3.60 | 1.55 | 2.90 | 4.81 | 6.06 | 0.24 | 0.53 | 1.74 | 5.56 |
| 当季净利润 | 13.86 | 13.17 | 9.34 | 6.39 | 9.22 | 7.60 | 6.77 | 5.54 | 6.55 | 4.44 | 5.68 | 4.36 | 5.07 | 2.77 | 3.21 | 1.64 | 1.31 | 1.88 | 1.98 | 1.12 | 0.89 | 1.52 | 1.74 | 0.95 |
| 当季主营业务收入 | 164.28 | 190.47 | 147.31 | 102.27 | 120.72 | 105.08 | 109.88 | 90.69 | 70.87 | 101.61 | 141.60 | 107.92 | 86.83 | 93.07 | 129.88 | 70.63 | 56.83 | 57.84 | 83.86 | 39.50 | 52.68 | 37.25 | 63.06 | 29.50 |
| 预估全年净利润(调整) | 42.36 | 32.68 | 22.00 | 17.71 | 25.77 | 26.92 | 22.29 | 24.19 | 20.35 | 22.86 | 24.09 | 23.03 | 12.38 | 9.95 | 11.73 | 15.16 | 6.20 | 6.21 | 6.04 | 6.26 | 5.25 | 4.96 | 5.03 | 5.00 |
| 预估全年主营业务收入 | 604.32 | 613.83 | 530.53 | 480.79 | 426.37 | 367.35 | 339.22 | 354.61 | 422.00 | 454.97 | 473.38 | 581.24 | 380.41 | 385.67 | 386.92 | 425.65 | 238.03 | 254.73 | 243.19 | 244.35 | 182.48 | 178.53 | 190.42 | 190.11 |
| 市净率 | 3.65 | 3.16 | 3.13 | 4.69 | 5.10 | 4.30 | 4.50 | 3.94 | 3.15 | 3.31 | 3.94 | 5.96 | 7.37 | 8.20 | 7.34 | 3.99 | 3.04 | 2.13 | 2.40 | 1.94 | 2.18 | 1.98 | 2.12 | 2.01 |
| 市销率(折算为全年数据) | 0.92 | 0.71 | 0.73 | 1.15 | 1.31 | 1.14 | 1.18 | 0.93 | 0.58 | 0.53 | 0.56 | 0.65 | 1.14 | 0.91 | 0.71 | 0.32 | 0.41 | 0.26 | 0.31 | 0.25 | 0.36 | 0.33 | 0.31 | 0.27 |
| 市盈率(调整) | 12.06 | 12.23 | 16.05 | 29.92 | 21.10 | 15.21 | 17.61 | 13.47 | 11.97 | 10.19 | 10.85 | 16.28 | 34.87 | 34.86 | 23.55 | 8.98 | 15.42 | 10.42 | 12.20 | 9.08 | 11.66 | 10.92 | 10.91 | 9.66 |
| 市盈率(含债去息税) | 13.80 | 13.94 | 18.62 | 33.13 | 22.19 | 15.53 | 17.72 | 13.40 | 11.54 | 9.89 | 10.71 | 16.28 | 34.87 | 34.86 | 23.55 | 8.98 | 15.05 | 10.26 | 12.14 | 9.35 | 10.90 | 10.27 | 11.53 | 10.16 |
| PER(以当期ROE为增长标准) | 0.46 | 0.56 | 1.01 | 2.32 | 0.89 | 0.59 | 0.77 | 0.56 | 0.43 | 0.34 | 0.36 | 0.58 | 1.64 | 1.56 | 0.89 | 0.28 | 0.76 | 0.52 | 0.68 | 0.51 | 0.59 | 0.58 | 0.65 | 0.57 |
| PEG(以3年均净利增长为标准) | 0.27 | 0.31 | 0.49 | 0.98 | 0.35 | 0.24 | 0.31 | 0.22 | 0.19 | 0.15 | 0.15 | 0.24 | 0.73 | 1.01 | 0.53 | 0.14 | 0.65 | 0.44 | 0.55 | 0.40 | 0.52 | 0.55 | 0.60 | 0.53 |
| PEG(以3年均收入增长为标准) | 0.77 | 0.75 | 1.54 | 4.02 | 0.93 | 0.81 | 1.04 | 0.73 | 0.34 | 0.27 | 0.28 | 0.34 | 0.86 | 0.84 | 0.57 | 0.19 | 0.45 | 0.28 | 0.35 | 0.27 | 0.29 | 0.28 | 0.29 | 0.26 |
| 预估总资产报酬率(调整) | 6.46% | 5.18% | 4.46% | 3.40% | 5.00% | 4.92% | 5.55% | 7.05% | 6.61% | 7.50% | 8.94% | 8.37% | 4.85% | 4.40% | 6.20% | 7.86% | 3.88% | 3.81% | 4.02% | 3.94% | 4.14% | 3.65% | 3.50% | 3.40% |
| 预估投入资本报酬率(调整) | 25.13% | 22.07% | 17.04% | 14.74% | 23.96% | 29.93% | 27.56% | 32.57% | 29.20% | 35.37% | 40.11% | 38.84% | 22.55% | 23.73% | 32.69% | 45.93% | 21.83% | 22.99% | 21.48% | 20.84% | 17.98% | 17.58% | 18.84% | 21.06% |
| 预估股东权益报酬率(调整) | 30.32% | 25.06% | 18.48% | 14.25% | 24.98% | 26.36% | 22.92% | 23.89% | 26.56% | 28.99% | 29.96% | 28.23% | 21.24% | 22.30% | 26.36% | 31.84% | 19.76% | 19.64% | 17.96% | 18.18% | 18.59% | 17.62% | 17.83% | 17.80% |
| 自由现金流与营业收入之比 | -3.09% | -1.75% | 4.81% | 20.05% | 20.48% | 71.36% | 96.65% | 135.22% | -1.49% | -1.52% | 1.51% | 30.52% | 4.81% | 12.23% | 11.82% | 41.04% | 5.25% | 12.90% | 20.93% | 82.41% | 0.71% | 2.20% | 10.11% | 101.24% |
| 二级市场自由现金收益率-报表期 | -2.13% | -1.09% | 2.40% | 2.96% | 12.07% | 36.15% | 40.82% | 28.79% | -1.43% | -1.26% | 0.91% | 6.49% | 3.12% | 7.44% | 6.05% | 11.43% | 5.91% | 13.46% | 15.66% | 21.86% | 0.84% | 1.83% | 5.88% | 21.96% |
| 总收入同比增长率 | 41.73% | 43.97% | 24.43% | 12.76% | 1.04% | -12.95% | -19.62% | -15.97% | 10.93% | 19.60% | 24.44% | 52.79% | 59.82% | 62.03% | 62.55% | 78.82% | 30.44% | 39.59% | 33.27% | 33.90% | 31.92% | 29.07% | 37.66% | 37.44% |
| 净利润同比增长率 | 46.76% | 45.09% | 27.68% | 15.30% | 38.55% | 37.57% | 22.65% | 27.09% | 65.60% | 89.92% | 106.83% | 165.79% | 102.14% | 53.27% | 56.81% | 46.37% | 23.26% | 18.39% | 15.41% | 18.27% | 21.11% | 19.10% | 22.32% | 21.44% |
| 当季收入同比增长率 | 36.08% | 81.26% | 34.06% | 12.76% | 70.33% | 3.42% | -22.40% | -15.97% | -18.37% | 9.17% | 9.02% | 52.79% | 52.78% | 60.91% | 54.89% | 78.82% | 7.89% | 55.30% | 32.97% | 33.90% | 39.52% | 11.73% | 37.77% | 37.44% |
| 当季净利润同比增长率 | 50.36% | 73.30% | 37.81% | 15.30% | 40.73% | 71.34% | 19.25% | 27.09% | 29.06% | 60.26% | 76.74% | 165.79% | 288.07% | 47.42% | 62.74% | 46.37% | 46.13% | 23.67% | 13.84% | 18.27% | 31.54% | 13.80% | 22.81% | 21.44% |
| 非经常项占比 | 54.95% | 62.07% | 73.70% | 58.15% | 13.31% | 3.34% | 0.51% | -9.00% | 3.66% | -1.27% | -14.10% | -18.30% | 2.78% | -4.62% | -21.48% | -74.80% | 1.65% | 0.95% | 2.12% | 2.20% | -3.80% | 0.83% | 1.81% | 3.21% |
| 净利润率(还原) | 3.78% | 3.15% | 2.48% | 3.27% | 6.05% | 6.33% | 6.12% | 6.57% | 4.83% | 4.17% | 4.49% | 4.64% | 3.25% | 2.70% | 2.87% | 3.80% | 2.53% | 2.65% | 2.44% | 2.41% | 2.85% | 3.07% | 2.85% | 3.23% |
| 税前利润率(还原) | 4.49% | 3.77% | 3.00% | 4.00% | 7.02% | 7.52% | 7.32% | 8.04% | 5.53% | 5.19% | 5.57% | 5.80% | 3.66% | 3.22% | 3.34% | 4.35% | 3.20% | 3.16% | 2.93% | 2.95% | 3.43% | 3.65% | 3.41% | 3.79% |
| 主营业务利润率 | 20.66% | 19.30% | 15.46% | 20.91% | 24.11% | 24.35% | 24.83% | 23.72% | 19.20% | 18.35% | 17.64% | 17.77% | 17.37% | 17.86% | 17.52% | 17.71% | 17.86% | 17.11% | 16.40% | 17.54% | 18.20% | 18.82% | 18.18% | 16.39% |
| 当季净利润率(还原) | 5.46% | 4.03% | 1.93% | 3.27% | 5.32% | 6.75% | 5.75% | 6.57% | 8.09% | 3.39% | 4.37% | 4.64% | 5.13% | 2.34% | 2.36% | 3.80% | 2.14% | 3.11% | 2.46% | 2.41% | 2.31% | 3.64% | 2.67% | 3.23% |
| 当季税前利润率(还原) | 6.43% | 4.77% | 2.31% | 4.00% | 5.76% | 7.91% | 6.73% | 8.04% | 7.20% | 4.25% | 5.40% | 5.80% | 5.13% | 2.96% | 2.80% | 4.35% | 3.32% | 3.65% | 2.92% | 2.95% | 2.87% | 4.24% | 3.24% | 3.79% |
| 当季主营业务利润率 | 24.30% | 24.33% | 11.67% | 20.91% | 23.49% | 23.44% | 25.75% | 23.72% | 23.43% | 20.09% | 17.54% | 17.77% | 15.72% | 18.57% | 17.42% | 17.71% | 20.24% | 18.64% | 15.86% | 17.54% | 16.67% | 20.41% | 19.02% | 16.39% |
| 当季权益报酬率(调整) | 9.60% | 9.76% | 7.82% | 5.82% | 5.64% | 7.36% | 7.12% | 7.31% | 7.24% | 4.55% | 9.49% | 8.20% | 7.46% | 4.91% | 8.06% | 8.41% | 3.98% | 6.24% | 6.30% | 3.74% | 4.00% | 5.60% | 6.64% | 3.82% |
| 经营性现金流同比增长率 | -93.48% | -95.71% | -90.23% | -80.90% | 2464.03% | 8937.61% | 1956.16% | 237.78% | -86.80% | -93.88% | -63.23% | 21.45% | 59.32% | 52.94% | -6.98% | -10.05% | 126.56% | 221.73% | 100.84% | 7.44% | 470.17% | -15.60% | 46.30% | 32.09% |
| 综合业务利润率 | 20.66% | 19.30% | 15.46% | 20.91% | 24.11% | 24.35% | 24.83% | 23.72% | 19.20% | 18.35% | 17.64% | 17.77% | 17.37% | 17.86% | 17.52% | 17.71% | 17.86% | 17.11% | 16.40% | 17.54% | 18.20% | 18.82% | 18.18% | 16.39% |
| 当季综合业务利润率 | 24.30% | 24.33% | 11.67% | 20.91% | 23.49% | 23.44% | 25.75% | 23.72% | 23.43% | 20.09% | 17.54% | 17.77% | 15.72% | 18.57% | 17.42% | 17.71% | 20.24% | 18.64% | 15.86% | 17.54% | 16.67% | 20.41% | 19.02% | 16.39% |
| 总市值 | 510.88 | 399.58 | 353.18 | 529.76 | 543.66 | 409.53 | 392.63 | 325.75 | 243.47 | 232.95 | 261.33 | 374.80 | 431.66 | 346.97 | 276.09 | 136.19 | 95.60 | 64.75 | 73.78 | 56.81 | 61.26 | 54.12 | 54.82 | 48.32 |
| 总市值含债调整 | 548.43 | 429.89 | 379.83 | 546.23 | 553.28 | 414.19 | 395.79 | 326.23 | 243.55 | 238.09 | 263.52 | 374.80 | 431.66 | 346.97 | 276.09 | 136.19 | 96.11 | 65.39 | 74.93 | 59.67 | 65.02 | 57.75 | 58.47 | 51.28 |
| 资本支出与销售收入比 | 4.11% | 3.92% | 2.90% | 3.20% | 1.68% | 1.42% | 1.50% | 2.06% | 2.36% | 2.22% | 2.33% | 3.63% | 2.53% | 1.46% | 1.17% | 1.92% | 2.11% | 1.60% | 1.76% | 3.00% | 3.53% | 4.10% | 4.95% | 5.22% |
| 总市值中的现金比例 | 29.69% | 49.35% | 66.27% | 46.34% | 42.13% | 63.08% | 59.18% | 49.16% | 15.06% | 18.74% | 20.05% | 21.19% | 9.57% | 13.87% | 13.01% | 30.32% | 13.36% | 36.95% | 38.99% | 65.87% | 9.35% | 12.70% | 24.60% | 72.88% |
| 生息负债与净资产比率 | 26.79% | 23.93% | 23.64% | 14.59% | 9.03% | 4.90% | 3.63% | 0.59% | 0.11% | 7.30% | 3.30% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 1.62% | 2.11% | 3.77% | 9.79% | 13.38% | 13.24% | 14.14% | 12.28% |
| 营业费用与收入之比 | 13.92% | 13.92% | 11.02% | 15.06% | 13.60% | 14.38% | 14.73% | 12.85% | 10.43% | 10.46% | 9.95% | 9.17% | 11.43% | 12.43% | 12.17% | 10.81% | 12.20% | 11.97% | 10.75% | 11.56% | 12.67% | 12.83% | 12.65% | 10.21% |
| 管理费用与收入之比 | 3.27% | 2.66% | 2.85% | 3.21% | 3.67% | 2.87% | 2.70% | 2.58% | 3.01% | 2.26% | 2.11% | 2.46% | 2.28% | 2.11% | 1.95% | 2.59% | 3.37% | 2.70% | 3.39% | 4.03% | 3.17% | 3.38% | 3.49% | 4.27% |
| 财务费用与收入之比 | -0.51% | -0.50% | -0.78% | -1.45% | -0.23% | -0.10% | 0.03% | 0.21% | 0.20% | 0.42% | 0.26% | 0.35% | -0.01% | 0.10% | 0.06% | -0.04% | 0.10% | 0.11% | 0.12% | 0.35% | 0.48% | 0.60% | 0.06% | 0.18% |
| 期间费用占收入比 | 16.68% | 16.09% | 13.09% | 16.82% | 17.04% | 17.16% | 17.47% | 15.64% | 13.65% | 13.14% | 12.32% | 11.98% | 13.71% | 14.63% | 14.18% | 13.36% | 15.67% | 14.77% | 14.26% | 15.94% | 16.33% | 16.82% | 16.21% | 14.66% |
| 当季期间费用占收入比 | 18.27% | 20.01% | 10.49% | 16.82% | 16.75% | 16.58% | 18.98% | 15.64% | 16.15% | 15.16% | 12.58% | 11.98% | 10.59% | 15.61% | 14.63% | 13.36% | 18.54% | 15.86% | 13.46% | 15.94% | 15.13% | 18.35% | 16.93% | 14.66% |
| 期间费用占收入比同比增长率 | -2.15% | -6.26% | -25.07% | 7.58% | 24.90% | 30.58% | 41.79% | 30.57% | -0.47% | -10.20% | -13.14% | -10.38% | -12.49% | -0.92% | -0.53% | -16.20% | -4.05% | -12.19% | -12.03% | 8.74% | 15.42% | 7.47% | 2.97% | -4.74% |
| 当季期间费用占收入比同比增长率 | 9.05% | 20.73% | -44.69% | 7.58% | 3.72% | 9.32% | 50.84% | 30.57% | 52.48% | -2.85% | -14.00% | -10.38% | -42.86% | -1.60% | 8.66% | -16.20% | 22.55% | -13.53% | -20.48% | 8.74% | 49.05% | 18.57% | 6.45% | -4.74% |
| 债务杠杆 | 4.68 | 4.98 | 4.38 | 4.61 | 4.84 | 5.75 | 4.60 | 4.15 | 3.99 | 4.32 | 4.06 | 4.37 | 4.36 | 5.35 | 5.03 | 5.65 | 5.08 | 5.37 | 4.90 | 5.42 | 4.51 | 4.96 | 5.56 | 6.11 |
| 生息负债率 | 5.72% | 4.80% | 5.40% | 3.16% | 1.87% | 0.85% | 0.79% | 0.14% | 0.03% | 1.69% | 0.81% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.32% | 0.39% | 0.77% | 1.80% | 2.97% | 2.67% | 2.54% | 2.01% |
| 资产负债率 | 78.64% | 79.94% | 77.16% | 78.32% | 79.33% | 82.62% | 78.28% | 75.91% | 74.91% | 76.87% | 75.38% | 77.12% | 77.06% | 81.30% | 80.11% | 82.32% | 80.33% | 81.37% | 79.60% | 81.56% | 77.84% | 79.85% | 82.01% | 83.64% |
| 每股生息负债(元) | 1.33 | 1.08 | 1.42 | 0.88 | 0.51 | 0.25 | 0.17 | 0.04 | 0.01 | 0.41 | 0.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 | 0.08 | 0.22 | 0.53 | 0.70 | 0.67 | 0.68 | 0.55 |
| 生息债务占负债比率 | 7.28% | 6.01% | 7.00% | 4.04% | 2.35% | 1.03% | 1.01% | 0.19% | 0.04% | 2.20% | 1.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.40% | 0.48% | 0.97% | 2.21% | 3.81% | 3.34% | 3.10% | 2.40% |
| 每股现金保有额(元) | 5.38 | 7.00 | 12.46 | 13.07 | 12.19 | 13.75 | 12.37 | 12.79 | 2.93 | 3.49 | 6.28 | 9.51 | 4.95 | 5.98 | 4.46 | 5.13 | 1.59 | 2.97 | 5.36 | 6.97 | 1.07 | 1.28 | 2.51 | 6.56 |
| 存货环比增长率 | 63.75% | 11.34% | -8.45% | 18.92% | 66.41% | 21.37% | -9.13% | -33.75% | 2.46% | -28.47% | -15.04% | 6.44% | 32.10% | 9.88% | -21.95% | 23.70% | 38.97% | 19.63% | -22.59% | 26.28% | -18.31% | 13.24% | -16.80% | 16.89% |
| 应收帐款环比增长率 | 7.13% | -42.09% | -10.26% | 135.47% | -1.52% | -44.83% | 3.19% | 188.47% | -67.39% | -55.89% | 49.94% | 193.09% | -38.22% | -50.09% | -7.26% | 264.66% | -2.45% | -58.75% | 18.77% | 60.96% | -20.20% | -36.31% | 60.64% | 38.81% |
| 存货同比增长率 | 98.49% | 101.71% | 119.88% | 118.26% | 21.58% | -25.14% | -55.88% | -58.75% | -33.72% | -14.54% | 31.27% | 20.58% | 40.13% | 47.43% | 60.50% | 59.20% | 62.53% | -4.46% | -9.56% | -2.80% | -10.03% | 61.50% | 62.11% | 99.82% |
| 应收帐款同比增长率 | 31.10% | 20.51% | 14.80% | 32.01% | 61.72% | -46.44% | -57.18% | -37.78% | -36.79% | 19.76% | 35.50% | -16.19% | 4.27% | 64.64% | 36.09% | 74.28% | -23.07% | -37.07% | -2.84% | 31.41% | 13.33% | -9.07% | 33.97% | 37.31% |
| 预收帐款同比增长率 | 35.33% | 3.67% | 98.47% | 86.46% | 52.20% | 149.17% | 96.42% | 19.93% | 26.37% | 10.70% | -45.37% | -24.77% | 43.71% | 10.43% | 2.55% | 44.71% | 74.57% | 34.97% | 8.74% | 3.33% | -15.14% | 146.80% | 37.93% | 104.99% |
| 存货周转率 - 单期值 | 4.10 | 6.95 | 7.01 | 5.42 | 5.49 | 7.85 | 8.76 | 8.45 | 7.04 | 7.87 | 5.92 | 6.17 | 4.31 | 5.74 | 6.35 | 5.42 | 3.78 | 5.67 | 6.54 | 5.02 | 4.69 | 3.73 | 4.54 | 3.85 |
| 总资产周转率-单期值 | 0.92 | 0.97 | 1.07 | 0.92 | 0.83 | 0.67 | 0.84 | 1.03 | 1.37 | 1.49 | 1.76 | 2.11 | 1.49 | 1.71 | 2.05 | 2.21 | 1.49 | 1.56 | 1.62 | 1.54 | 1.44 | 1.31 | 1.33 | 1.29 |
| 净资产周转率-单期值 | 4.31 | 4.85 | 4.70 | 4.26 | 4.00 | 3.86 | 3.89 | 4.29 | 5.46 | 6.46 | 7.13 | 9.24 | 6.49 | 9.12 | 10.29 | 12.48 | 7.57 | 8.38 | 7.92 | 8.34 | 6.49 | 6.52 | 7.37 | 7.91 |
| 应收帐款周转率--单期值 | 58.97 | 64.17 | 32.12 | 26.12 | 54.55 | 46.28 | 23.58 | 25.43 | 87.31 | 30.70 | 14.09 | 25.94 | 49.75 | 31.16 | 15.60 | 15.92 | 32.46 | 33.89 | 13.35 | 15.93 | 19.14 | 14.95 | 10.15 | 16.28 |
| 流动资产周转率--单期值 | 1.13 | 1.35 | 1.32 | 1.14 | 0.95 | 0.91 | 1.10 | 1.39 | 1.80 | 2.02 | 2.15 | 2.67 | 1.90 | 2.24 | 2.45 | 2.96 | 1.83 | 2.01 | 1.94 | 2.14 | 1.77 | 1.60 | 1.60 | 1.68 |
| 固定资产周转率--单期值 | 10.93 | 12.46 | 10.95 | 10.37 | 9.25 | 8.59 | 7.78 | 8.09 | 9.81 | 13.76 | 14.91 | 20.88 | 14.06 | 14.70 | 15.12 | 17.28 | 9.26 | 10.98 | 10.61 | 10.61 | 7.99 | 8.70 | 10.21 | 10.19 |
| 股本同比变动率 | 50.00% | 50.00% | 0.00% | 50.00% | 50.00% | 50.00% | 125.00% | 50.00% | 50.00% | 55.50% | 3.67% | 3.67% | 3.67% | 0.00% | 50.00% | 50.00% | 50.00% | 50.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 49.58% | 45.81% | 29.38% | 15.13% | 40.48% | 31.26% | 17.99% | 24.19% | 68.70% | 98.06% | 120.44% | 195.59% | 79.99% | 53.77% | 52.55% | 35.81% | 29.59% | 18.56% | 15.38% | 22.33% | 21.16% | 17.15% | 20.17% | 18.45% |
| 每股营运资金(元) | 1.72 | 1.03 | 0.29 | 0.54 | 0.94 | 0.87 | 1.25 | 1.26 | 0.17 | 0.15 | 1.37 | 1.66 | 1.59 | 1.23 | 0.73 | 0.48 | (0.12) | 0.04 | 0.23 | 0.03 | (0.03) | (0.20) | (0.39) | (0.09) |
| 短期借款占营运资金的比例 | 39.12% | 66.44% | 455.77% | 163.08% | 54.28% | 28.66% | 13.44% | 3.06% | 4.04% | 283.08% | 19.17% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -52.91% | 205.97% | 92.59% | 1558.26% | -2086.54% | -338.71% | -172.65% | -568.71% |
| 每股资本性支出(元) | 0.88 | 0.61 | 0.38 | 0.17 | 0.38 | 0.23 | 0.16 | 0.15 | 0.80 | 0.62 | 0.70 | 0.47 | 1.15 | 0.53 | 0.29 | 0.17 | 0.62 | 0.36 | 0.40 | 0.22 | 1.20 | 0.99 | 0.85 | 0.29 |
| 每股投入资本净额(元) | 5.98 | 5.25 | 6.87 | 6.39 | 5.73 | 4.79 | 4.31 | 5.93 | 5.56 | 5.16 | 7.19 | 7.10 | 6.58 | 5.21 | 4.45 | 4.10 | 3.53 | 3.36 | 5.24 | 5.59 | 5.44 | 5.25 | 4.97 | 4.42 |
| 每股经营活动产生的现金流(元) | 0.22 | 0.34 | 1.02 | 1.27 | 5.03 | 11.84 | 10.48 | 9.94 | 0.29 | 0.20 | 1.15 | 4.41 | 3.34 | 4.99 | 3.23 | 3.77 | 2.18 | 3.26 | 5.21 | 6.28 | 1.44 | 1.52 | 2.60 | 5.85 |
| 投资支出占收入之比 | 4.92% | 6.10% | 4.61% | 6.85% | 7.35% | 86.19% | 89.24% | 100.14% | 2.45% | 2.23% | 2.33% | 3.64% | 3.08% | 1.82% | 1.24% | 1.93% | 2.34% | 1.66% | 1.84% | 3.01% | 3.84% | 4.26% | 5.18% | 5.94% |
| 存货储存期(天) | 87.77 | 51.83 | 51.38 | 66.42 | 65.61 | 45.84 | 41.11 | 42.62 | 51.12 | 45.77 | 60.80 | 58.38 | 83.60 | 62.73 | 56.68 | 66.38 | 95.28 | 63.54 | 55.08 | 71.72 | 76.79 | 96.57 | 79.30 | 93.40 |
| 应付帐款付款期(天) | 104.75 | 95.57 | 92.02 | 105.88 | 131.24 | 160.49 | 179.25 | 128.24 | 93.03 | 100.87 | 108.25 | 73.56 | 102.98 | 114.15 | 107.16 | 72.38 | 124.12 | 107.35 | 113.51 | 105.77 | 119.09 | 128.88 | 147.25 | 114.71 |
| 应收帐款回收期(天) | 6.10 | 5.61 | 11.21 | 13.78 | 6.60 | 7.78 | 15.27 | 14.15 | 4.12 | 11.73 | 25.55 | 13.88 | 7.24 | 11.55 | 23.07 | 22.62 | 11.09 | 10.62 | 26.97 | 22.60 | 18.80 | 24.09 | 35.46 | 22.11 |
| 预付帐款占用期(天) | 19.44 | 18.80 | 11.51 | 16.02 | 16.77 | 14.20 | 13.27 | 14.64 | 9.57 | 7.38 | 10.04 | 5.11 | 13.74 | 4.57 | 7.69 | 0.61 | 15.74 | 14.09 | 14.84 | 20.78 | 22.90 | 16.66 | 41.17 | 30.59 |
| 预收帐款信用期(天) | 61.13 | 63.26 | 26.67 | 58.17 | 64.02 | 101.96 | 21.02 | 42.30 | 42.50 | 33.04 | 7.67 | 21.52 | 37.31 | 35.21 | 17.17 | 39.06 | 41.49 | 48.27 | 26.64 | 47.02 | 31.00 | 51.03 | 31.29 | 58.49 |
| 现金占总资产比例 | 23.12% | 31.24% | 47.40% | 47.13% | 44.45% | 47.21% | 57.81% | 46.70% | 11.90% | 14.33% | 19.44% | 28.89% | 16.17% | 21.28% | 18.99% | 21.41% | 7.98% | 14.66% | 19.11% | 23.57% | 4.52% | 5.06% | 9.39% | 23.97% |
| 存货占总资产比例 | 17.62% | 11.18% | 12.84% | 13.30% | 11.30% | 6.39% | 7.17% | 9.25% | 15.55% | 15.34% | 24.25% | 27.97% | 28.29% | 24.19% | 26.33% | 33.08% | 32.24% | 22.74% | 20.60% | 25.23% | 25.02% | 28.59% | 23.87% | 28.05% |
| 总资产同比增加比例 | 27.31% | 15.33% | 22.85% | 51.88% | 67.31% | 79.63% | 49.15% | 24.71% | 20.56% | 34.71% | 42.52% | 42.59% | 59.73% | 38.59% | 25.60% | 21.46% | 26.12% | 20.13% | 4.80% | 8.06% | -0.62% | 28.08% | 29.15% | 44.01% |
| 应付款项占总资产比例 | 21.03% | 20.62% | 22.99% | 21.20% | 22.61% | 22.39% | 31.28% | 27.84% | 28.30% | 33.82% | 43.18% | 35.24% | 34.84% | 44.02% | 49.78% | 36.07% | 42.00% | 38.42% | 42.46% | 37.21% | 38.80% | 38.16% | 44.33% | 34.45% |
| 应收款项占总资产比例 | 1.83% | 1.77% | 3.91% | 4.13% | 1.77% | 1.70% | 4.19% | 4.76% | 1.84% | 5.69% | 14.59% | 9.53% | 3.50% | 6.40% | 15.34% | 16.22% | 5.36% | 5.39% | 14.16% | 11.31% | 8.79% | 10.29% | 15.27% | 9.30% |
| 预收款项占总资产比例 | 18.30% | 19.99% | 9.31% | 17.45% | 17.22% | 22.24% | 5.76% | 14.21% | 18.93% | 16.04% | 4.38% | 14.78% | 18.06% | 19.51% | 11.42% | 28.02% | 20.07% | 24.49% | 13.99% | 23.52% | 14.50% | 21.80% | 13.48% | 24.59% |
| 预付款项占总资产比例 | 3.90% | 4.06% | 2.88% | 3.21% | 2.89% | 1.98% | 2.32% | 3.18% | 2.91% | 2.47% | 4.01% | 2.45% | 4.65% | 1.76% | 3.57% | 0.31% | 5.33% | 5.04% | 5.55% | 7.31% | 7.46% | 4.93% | 12.39% | 9.19% |
| 固定资产占总资产比例 | 8.43% | 7.80% | 9.81% | 8.90% | 8.94% | 7.81% | 10.85% | 12.78% | 13.97% | 10.85% | 11.78% | 10.12% | 10.59% | 11.60% | 13.54% | 12.77% | 16.07% | 14.21% | 15.22% | 14.50% | 18.01% | 15.11% | 12.98% | 12.70% |
| 无形资产占总资产比例 | 1.60% | 0.85% | 1.08% | 0.97% | 0.98% | 0.93% | 1.22% | 1.30% | 1.46% | 1.57% | 1.78% | 1.76% | 1.71% | 1.70% | 1.91% | 1.83% | 0.61% | 0.38% | 0.42% | 0.40% | 0.51% | 0.60% | 0.57% | 0.47% |
| 流动比例 | 1.10 | 1.06 | 1.01 | 1.02 | 1.04 | 1.04 | 1.07 | 1.06 | 1.01 | 1.01 | 1.06 | 1.07 | 1.07 | 1.06 | 1.04 | 1.02 | 0.99 | 1.00 | 1.01 | 1.00 | 1.00 | 0.99 | 0.98 | 1.00 |
| 速动比率 | 0.87 | 0.92 | 0.85 | 0.85 | 0.90 | 0.96 | 0.98 | 0.94 | 0.80 | 0.81 | 0.73 | 0.70 | 0.70 | 0.75 | 0.71 | 0.62 | 0.59 | 0.72 | 0.75 | 0.69 | 0.68 | 0.63 | 0.69 | 0.66 |
| 综合税率 | 2.14% | 2.09% | 2.14% | 2.38% | 2.00% | 2.03% | 1.91% | 2.10% | 1.52% | 1.79% | 1.55% | 1.60% | 1.20% | 1.21% | 1.15% | 1.40% | 0.93% | 0.84% | 0.71% | 0.60% | 0.94% | 0.66% | 0.60% | 0.68% |
| 实际所得税率 | 14.89% | 16.01% | 17.47% | 17.94% | 13.27% | 15.39% | 16.00% | 18.64% | 11.56% | 18.59% | 18.70% | 19.45% | 9.75% | 15.15% | 13.97% | 14.52% | 19.57% | 14.78% | 15.49% | 13.09% | 19.41% | 15.06% | 15.79% | 17.16% |
| 可持续增长率 | 16.29% | 15.27% | 11.65% | 13.93% | 24.21% | 24.46% | 23.77% | 28.20% | 26.37% | 26.92% | 32.00% | 42.83% | 21.12% | 24.63% | 29.49% | 47.48% | 19.16% | 22.25% | 19.34% | 20.08% | 18.53% | 20.05% | 20.97% | 25.54% |
| 最大内部融资增长率 | -1.09% | -3.36% | -5.04% | 2.72% | 20.95% | 18.85% | 25.52% | 30.25% | 10.62% | 9.44% | 9.34% | 10.78% | 5.00% | 8.11% | 10.88% | 20.22% | -0.84% | 2.15% | 0.55% | -6.93% | -5.04% | -6.42% | -8.10% | -13.63% |
| 净利润现金含量 | 14.41% | 33.03% | 122.31% | 372.02% | 324.34% | 1116.78% | 1598.44% | 2246.33% | 17.53% | 17.00% | 95.35% | 845.19% | 219.95% | 527.13% | 536.31% | 1849.61% | 279.06% | 528.27% | 904.05% | 3009.66% | 151.83% | 194.40% | 519.47% | 3313.11% |
| 主营业务收入现金含量 | 50.82% | 57.39% | 72.89% | 108.23% | 84.30% | 106.45% | 109.75% | 146.70% | 41.58% | 40.08% | 40.41% | 66.85% | 36.17% | 38.30% | 36.14% | 66.46% | 49.36% | 51.94% | 57.44% | 115.77% | 57.53% | 65.43% | 70.01% | 163.82% |
| 经营性现金周期(天) | 228.71 | 186.22 | 102.45 | 129.58 | 165.24 | 208.64 | 113.87 | 119.39 | 169.62 | 154.28 | 125.03 | 91.12 | 161.95 | 133.58 | 112.06 | 101.78 | 175.10 | 155.87 | 137.86 | 137.00 | 184.57 | 204.43 | 194.63 | 166.72 |
| 单位收入需投入现金 | 0.70 | 0.65 | 0.73 | 0.56 | 0.59 | 0.52 | 0.74 | 0.59 | 0.71 | 0.74 | 0.86 | 0.70 | 0.73 | 0.70 | 0.78 | 0.58 | 0.73 | 0.67 | 0.77 | 0.64 | 0.78 | 0.71 | 0.79 | 0.63 |
| 单位收入产生的现金 | 0.04 | 0.03 | 0.02 | 0.04 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.04 | 0.05 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 |
| 单位收入可用于增长的现金 | (0.00) | (0.01) | (0.01) | 0.01 | 0.05 | 0.05 | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | (0.00) | 0.01 | 0.00 | (0.02) | (0.02) | (0.03) | (0.03) | (0.04) |
| 市值环比增长 | 27.86% | 13.14% | -33.33% | -2.56% | 32.75% | 4.31% | 20.53% | 33.80% | 4.52% | -10.86% | -30.27% | -13.17% | 24.41% | 25.67% | 102.72% | 42.46% | 47.64% | -12.23% | 29.87% | -7.27% | 13.19% | -1.27% | 13.44% | -9.64% |
| 主评级建议 | 优-待定 | 优+买入 | 良 可关注 | 中性 | 中性 | 中性 | 中性 | 中性 | 良 可关注 | 优 买入 | 优异 强买 | 优异 强买 | 良 可关注 | 优 买入 | 优 买入 | 优异 强买 | 优 买入 | 优-待定 | 良 可关注 | 优 买入 | 优 买入 | 优 买入 | 优 买入 | 优 买入 |
| 次评级(敏感性) | 优-待定 | 优+买入 | 良 可关注 | 中性 | 良 可关注 | 良 可关注 | 回避 | 中性 | 良 可关注 | 良 可关注 | 优 买入 | 优异 强买 | 优 买入 | 优-待定 | 优 买入 | 优异 强买 | 中性 | 优-待定 | 良 可关注 | 优 买入 | 优异 强买 | 良 可关注 | 优 买入 | 优 买入 |
| 格力电器 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 | 05Q3 | 05Q2 | 05Q1 |
| 兔 宝 宝 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 当季收盘价 | 12.20 | 8.28 | 7.01 | 10.05 | 6.94 | 5.34 | 6.16 | 5.44 | 3.73 | 3.63 | 4.49 | 9.12 | 12.02 | 10.78 | 7.98 |
| 赢利能力评分 | 39.25 | 52.68 | 数据为空 | 数据为空 | 23.85 | 15.51 | 7.00 | 5.77 | 36.59 | 47.09 | 52.04 | 45.32 | 52.41 | 52.29 | 55.58 |
| 成长能力评分 | 82.51 | 80.67 | 数据为空 | 数据为空 | 14.57 | 15.00 | 15.00 | 0.00 | 15.00 | 15.00 | 18.83 | 15.00 | 77.03 | 83.06 | 72.42 |
| 估值情况评分 | 49.57 | 53.77 | 数据为空 | 数据为空 | 39.05 | 22.23 | 12.21 | 52.00 | 63.25 | 64.96 | 61.95 | 56.19 | 52.85 | 54.67 | 58.66 |
| 信用情况评分 | 73.87 | 74.63 | 数据为空 | 数据为空 | 70.15 | 69.74 | 67.29 | 60.73 | 67.50 | 68.44 | 68.40 | 70.66 | 72.69 | 75.06 | 70.72 |
| 综合情况评价 | 58.70 | 63.85 | 数据为空 | 数据为空 | 26.71 | 11.67 | (1.43) | 18.06 | 37.25 | 41.39 | 43.71 | 38.69 | 62.15 | 64.79 | 63.00 |
| 报表期每股收益(元) | 0.18 | 0.13 | 0.07 | 0.02 | 0.12 | 0.10 | 0.05 | (0.03) | 0.15 | 0.15 | 0.11 | 0.03 | 0.30 | 0.22 | 0.15 |
| 预估全年每股收益(调整) | 0.16 | 0.26 | 数据为空 | 数据为空 | 0.07 | 0.03 | (0.01) | (0.18) | 0.14 | 0.20 | 0.21 | 0.30 | 0.31 | 0.32 | 0.33 |
| 每股净资产(元) | 2.51 | 2.45 | 2.39 | 2.39 | 2.38 | 2.35 | 2.30 | 2.45 | 2.49 | 2.51 | 2.45 | 3.35 | 3.31 | 3.21 | 3.14 |
| 每股自由现金流(元) | (0.07) | (0.28) | (0.19) | (0.13) | 0.73 | 0.53 | 0.32 | 0.06 | (0.06) | (0.19) | (0.08) | (0.47) | 0.41 | 0.15 | 0.26 |
| 当季净利润 | 0.10 | 0.10 | 0.10 | 0.03 | 0.05 | 0.09 | 0.13 | (0.05) | (0.02) | 0.09 | 0.15 | 0.04 | 0.09 | 0.09 | 0.15 |
| 当季主营业务收入 | 3.02 | 2.83 | 3.11 | 1.85 | 2.58 | 2.58 | 2.35 | 1.34 | 2.08 | 2.89 | 2.86 | 1.64 | 2.63 | 3.05 | 2.88 |
| 预估全年净利润(调整) | 0.28 | 0.47 | 数据为空 | 数据为空 | 0.13 | 0.05 | (0.02) | (0.33) | 0.25 | 0.36 | 0.39 | 0.37 | 0.38 | 0.38 | 0.40 |
| 预估全年主营业务收入 | 10.81 | 10.99 | 11.88 | 12.21 | 8.85 | 8.04 | 7.78 | 7.76 | 9.48 | 9.94 | 10.07 | 9.85 | 10.26 | 10.43 | 9.65 |
| 市净率 | 4.86 | 3.38 | 2.93 | 4.20 | 2.92 | 2.27 | 2.68 | 2.22 | 1.50 | 1.45 | 1.83 | 2.73 | 3.63 | 3.35 | 2.54 |
| 市销率(折算为全年数据) | 2.33 | 1.63 | 1.28 | 1.69 | 1.61 | 1.47 | 1.79 | 1.70 | 1.10 | 1.02 | 1.18 | 1.47 | 1.71 | 1.42 | 1.19 |
| 市盈率(调整) | 78.66 | 32.13 | 数据为空 | 数据为空 | 98.34 | 186.38 | (591.05) | (30.50) | 27.15 | 18.30 | 21.00 | 30.18 | 38.92 | 34.21 | 24.17 |
| 市盈率(含债去息税) | 65.94 | 32.93 | 数据为空 | 数据为空 | 56.86 | 85.69 | 525.01 | (45.05) | 23.42 | 19.52 | 24.16 | 35.82 | 34.05 | 29.44 | 23.72 |
| PER(以当期ROE为增长标准) | 10.56 | 3.30 | 数据为空 | 数据为空 | 18.75 | 68.31 | (1127.73) | 5.80 | 4.23 | 2.51 | 2.89 | 4.28 | 3.66 | 3.09 | 2.38 |
| PEG(以3年均净利增长为标准) | 5.23 | 0.54 | 数据为空 | 数据为空 | (2.60) | (2.67) | (12.63) | 0.55 | (7.27) | 2.93 | 2.64 | 5.01 | 3.03 | 2.45 | 1.70 |
| PEG(以3年均收入增长为标准) | 24.92 | 9.88 | 数据为空 | 数据为空 | 12.85 | 54.46 | 783.18 | (76.07) | 1.69 | 1.27 | 1.53 | 2.37 | 1.56 | 1.31 | 1.23 |
| 预估总资产报酬率(调整) | 3.23% | 5.29% | 数据为空 | 数据为空 | 1.51% | 0.60% | -0.21% | -3.20% | 2.52% | 3.68% | 3.80% | 4.09% | 4.28% | 4.47% | 4.43% |
| 预估投入资本报酬率(调整) | 3.99% | 6.89% | 数据为空 | 数据为空 | 2.33% | 0.87% | -0.29% | -4.67% | 3.37% | 4.95% | 5.24% | 5.28% | 5.78% | 7.28% | 7.59% |
| 预估股东权益报酬率(调整) | 6.24% | 9.99% | 数据为空 | 数据为空 | 3.03% | 1.25% | -0.47% | -7.77% | 5.54% | 7.77% | 8.35% | 8.36% | 9.31% | 9.54% | 9.95% |
| 自由现金流与营业收入之比 | -1.19% | -6.69% | -7.05% | -12.95% | 15.10% | 15.39% | 15.68% | 8.00% | -1.10% | -4.80% | -3.07% | -34.95% | 4.88% | 2.37% | 7.02% |
| 二级市场自由现金收益率-报表期 | -0.50% | -2.81% | -2.17% | -1.13% | 8.70% | 7.60% | 3.98% | 0.79% | -0.99% | -3.33% | -1.14% | -3.89% | 2.86% | 1.13% | 2.54% |
| 总收入同比增长率 | 22.16% | 24.22% | 34.30% | 37.97% | -6.62% | -15.18% | -17.88% | -18.12% | -7.60% | -3.11% | -1.80% | -3.91% | 27.50% | 29.70% | 19.93% |
| 净利润同比增长率 | 47.62% | 31.20% | 56.66% | 数据为空 | -16.54% | -38.11% | -56.32% | -221.66% | -27.93% | 2.90% | 3.98% | 5.99% | 15.52% | 19.21% | 21.22% |
| 当季收入同比增长率 | 17.16% | 9.76% | 32.21% | 37.97% | 23.71% | -10.96% | -17.75% | -18.12% | -20.65% | -5.08% | -0.54% | -3.91% | 21.50% | 47.81% | 24.55% |
| 当季净利润同比增长率 | 108.74% | 7.24% | -24.56% | 数据为空 | 数据为空 | 1.90% | -12.04% | -221.66% | -117.72% | 0.61% | 3.45% | 5.99% | 5.94% | 15.16% | 24.19% |
| 非经常项占比 | 16.87% | 15.22% | -3.10% | -0.90% | 49.99% | 88.23% | 180.69% | -0.89% | 6.49% | 7.69% | -3.02% | 7.18% | -3.19% | -0.34% | -3.30% |
| 净利润率(还原) | 2.78% | 2.75% | 2.90% | 1.70% | 1.78% | 1.19% | 0.03% | -3.75% | 2.83% | 3.58% | 4.41% | 2.36% | 3.83% | 3.60% | 4.17% |
| 税前利润率(还原) | 3.82% | 3.66% | 3.81% | 2.22% | 1.90% | 1.10% | -1.29% | -5.31% | 3.84% | 4.99% | 6.04% | 3.35% | 5.42% | 5.06% | 5.79% |
| 主营业务利润率 | 14.26% | 14.34% | 14.41% | 12.75% | 13.14% | 12.99% | 12.41% | 10.39% | 14.88% | 15.03% | 15.93% | 15.05% | 14.07% | 13.50% | 14.29% |
| 当季净利润率(还原) | 2.85% | 2.48% | 3.62% | 1.70% | 3.23% | 2.85% | 2.19% | -3.75% | 0.17% | 2.30% | 5.58% | 2.36% | 4.47% | 2.75% | 5.27% |
| 当季税前利润率(还原) | 4.23% | 3.40% | 4.76% | 2.22% | 3.87% | 4.53% | 1.00% | -5.31% | -0.25% | 3.36% | 7.59% | 3.35% | 6.48% | 3.96% | 7.17% |
| 当季主营业务利润率 | 14.04% | 14.23% | 15.40% | 12.75% | 13.52% | 13.82% | 13.56% | 10.39% | 14.35% | 13.62% | 16.43% | 15.05% | 15.70% | 12.32% | 15.34% |
| 当季权益报酬率(调整) | 1.69% | 1.28% | 2.41% | 0.72% | 2.07% | 2.07% | -0.43% | -1.12% | -0.27% | 1.32% | 3.60% | 0.93% | 2.60% | 2.10% | 3.98% |
| 经营性现金流同比增长率 | -98.06% | -139.24% | -134.22% | -188.04% | 128.05% | 379.28% | 242.66% | 数据为空 | -35.78% | -48.48% | -56.70% | -2194.74% | 数据为空 | -70.51% | -32.08% |
| 综合业务利润率 | 14.26% | 14.34% | 14.41% | 12.75% | 13.14% | 12.99% | 12.41% | 10.39% | 14.88% | 15.03% | 15.93% | 15.05% | 14.07% | 13.50% | 14.29% |
| 当季综合业务利润率 | 14.04% | 14.23% | 15.40% | 12.75% | 13.52% | 13.82% | 13.56% | 10.39% | 14.35% | 13.62% | 16.43% | 15.05% | 15.70% | 12.32% | 15.34% |
| 总市值 | 22.33 | 15.15 | 12.83 | 18.39 | 12.70 | 9.77 | 11.27 | 9.96 | 6.83 | 6.64 | 8.22 | 11.13 | 14.66 | 13.15 | 9.74 |
| 总市值含债调整 | 24.89 | 17.64 | 15.03 | 20.42 | 13.98 | 11.61 | 13.72 | 12.70 | 9.93 | 9.62 | 11.42 | 14.27 | 17.26 | 14.55 | 11.26 |
| 资本支出与销售收入比 | 1.44% | 0.83% | 2.10% | 4.47% | 0.81% | 3.16% | 3.73% | 5.29% | 7.62% | 8.08% | 7.73% | 14.03% | 4.49% | 3.80% | 3.53% |
| 总市值中的现金比例 | 4.47% | 6.72% | 10.52% | 8.48% | 12.27% | 15.75% | 14.42% | 20.53% | 25.14% | 19.10% | 22.69% | 12.02% | 12.94% | 14.01% | 23.81% |
| 生息负债与净资产比率 | 55.92% | 55.42% | 50.43% | 46.31% | 29.38% | 42.77% | 58.26% | 61.24% | 68.08% | 64.90% | 71.51% | 76.98% | 64.19% | 35.72% | 39.77% |
| 营业费用与收入之比 | 4.57% | 4.57% | 4.18% | 4.34% | 4.40% | 4.64% | 5.13% | 4.86% | 4.29% | 3.47% | 3.14% | 3.81% | 3.92% | 3.73% | 3.53% |
| 管理费用与收入之比 | 4.76% | 5.07% | 5.07% | 4.96% | 5.26% | 5.54% | 6.70% | 7.75% | 4.51% | 4.36% | 4.40% | 5.48% | 2.98% | 2.76% | 2.88% |
| 财务费用与收入之比 | 1.11% | 1.04% | 1.35% | 1.23% | 1.58% | 1.71% | 1.88% | 3.09% | 2.25% | 2.21% | 2.34% | 2.41% | 1.74% | 1.95% | 2.09% |
| 期间费用占收入比 | 10.44% | 10.68% | 10.60% | 10.53% | 11.24% | 11.89% | 13.70% | 15.70% | 11.04% | 10.03% | 9.88% | 11.69% | 8.64% | 8.44% | 8.50% |
| 当季期间费用占收入比 | 9.81% | 10.83% | 10.64% | 10.53% | 9.65% | 9.30% | 12.57% | 15.70% | 14.61% | 10.27% | 8.85% | 11.69% | 9.23% | 8.35% | 8.16% |
| 期间费用占收入比同比增长率 | -7.12% | -10.17% | -22.65% | -32.90% | 1.81% | 18.54% | 38.65% | 34.24% | 27.74% | 18.87% | 16.28% | 28.99% | 10.44% | 12.92% | 31.14% |
| 当季期间费用占收入比同比增长率 | 1.68% | 16.47% | -15.33% | -32.90% | -33.94% | -9.44% | 42.05% | 34.24% | 58.33% | 22.91% | 8.36% | 28.99% | 5.10% | -10.33% | 40.56% |
| 债务杠杆 | 1.91 | 1.99 | 2.06 | 2.02 | 1.97 | 2.04 | 2.17 | 2.28 | 2.19 | 2.15 | 2.29 | 2.21 | 2.18 | 2.19 | 2.37 |
| 生息负债率 | 29.23% | 27.86% | 24.50% | 22.95% | 14.94% | 20.97% | 26.83% | 26.87% | 31.06% | 30.22% | 31.17% | 34.82% | 29.47% | 16.29% | 16.77% |
| 资产负债率 | 47.73% | 49.73% | 51.42% | 50.45% | 49.17% | 50.98% | 53.94% | 56.13% | 54.38% | 53.44% | 56.41% | 54.77% | 54.10% | 54.41% | 57.84% |
| 每股生息负债(元) | 1.40 | 1.36 | 1.21 | 1.11 | 0.70 | 1.01 | 1.34 | 1.50 | 1.69 | 1.63 | 1.75 | 2.57 | 2.12 | 1.15 | 1.25 |
| 生息债务占负债比率 | 61.23% | 56.02% | 47.64% | 45.48% | 30.38% | 41.13% | 49.74% | 47.87% | 57.11% | 56.55% | 55.25% | 63.58% | 54.47% | 29.94% | 28.99% |
| 每股现金保有额(元) | 0.55 | 0.56 | 0.74 | 0.85 | 0.85 | 0.84 | 0.89 | 1.12 | 0.94 | 0.69 | 1.02 | 1.10 | 1.56 | 1.51 | 1.90 |
| 存货环比增长率 | 0.62% | 8.24% | 18.60% | 2.77% | -0.44% | -2.02% | -14.32% | -8.66% | 1.81% | -1.70% | 10.96% | 9.90% | 1.10% | -10.84% | 4.06% |
| 应收帐款环比增长率 | -12.92% | 3.84% | -9.69% | 18.33% | -6.12% | -6.80% | -18.64% | 10.43% | -28.90% | 5.49% | 1.61% | -3.43% | 6.83% | 1.04% | 7.11% |
| 存货同比增长率 | 32.74% | 31.34% | 18.90% | -14.11% | -23.65% | -21.93% | -21.68% | 1.43% | 22.04% | 21.19% | 9.92% | 3.08% | 15.90% | 54.40% | 74.84% |
| 应收帐款同比增长率 | -3.38% | 4.17% | -6.51% | -15.76% | -21.39% | -40.46% | -32.61% | -15.85% | -26.41% | 10.58% | 5.92% | 11.65% | 19.67% | -4.17% | 8.28% |
| 预收帐款同比增长率 | 4.01% | 85.94% | 15.73% | 99.70% | -3.26% | -41.55% | -31.59% | -63.72% | 5.40% | -14.12% | -18.07% | 69.87% | 15.50% | 118.63% | 129.40% |
| 存货周转率 - 单期值 | 2.99 | 3.06 | 3.58 | 4.45 | 3.30 | 2.99 | 2.85 | 2.49 | 2.64 | 2.82 | 2.78 | 3.05 | 3.53 | 3.65 | 2.98 |
| 总资产周转率-单期值 | 1.23 | 1.23 | 1.32 | 1.38 | 1.03 | 0.92 | 0.85 | 0.76 | 0.95 | 1.01 | 0.98 | 1.09 | 1.17 | 1.21 | 1.06 |
| 净资产周转率-单期值 | 2.36 | 2.45 | 2.72 | 2.79 | 2.03 | 1.87 | 1.85 | 1.73 | 2.08 | 2.16 | 2.25 | 2.41 | 2.54 | 2.66 | 2.52 |
| 应收帐款周转率--单期值 | 19.78 | 17.52 | 19.67 | 18.24 | 15.65 | 13.34 | 12.04 | 9.77 | 13.17 | 9.82 | 10.50 | 10.44 | 10.49 | 11.40 | 10.65 |
| 流动资产周转率--单期值 | 2.00 | 2.00 | 2.22 | 2.41 | 1.72 | 1.46 | 1.30 | 1.26 | 1.56 | 1.56 | 1.63 | 1.70 | 1.73 | 1.67 | 1.52 |
| 固定资产周转率--单期值 | 4.28 | 4.55 | 4.68 | 4.65 | 3.26 | 3.42 | 3.23 | 2.95 | 3.55 | 4.70 | 4.69 | 5.86 | 5.98 | 6.21 | 5.74 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 50.00% | 50.00% | 50.00% | 50.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 82.65% | 53.75% | 117.45% | -157.59% | -32.01% | -49.34% | -69.83% | -222.24% | -31.19% | 1.42% | 2.64% | 0.45% | 10.84% | 14.20% | 13.05% |
| 每股营运资金(元) | 0.64 | 0.61 | 0.48 | 0.45 | 0.41 | 0.50 | 0.42 | 0.35 | 0.36 | 0.46 | 0.46 | 0.66 | 0.88 | 1.09 | 1.02 |
| 短期借款占营运资金的比例 | 219.29% | 219.81% | 247.89% | 245.14% | 167.81% | 198.67% | 318.23% | 423.34% | 470.29% | 353.92% | 381.52% | 388.23% | 241.27% | 104.61% | 122.28% |
| 每股资本性支出(元) | 0.09 | 0.04 | 0.06 | 0.05 | 0.04 | 0.11 | 0.08 | 0.04 | 0.39 | 0.33 | 0.19 | 0.19 | 0.38 | 0.24 | 0.13 |
| 每股投入资本净额(元) | 3.88 | 3.74 | 3.53 | 3.44 | 3.03 | 3.29 | 3.55 | 3.82 | 4.08 | 4.01 | 4.08 | 5.72 | 5.34 | 4.33 | 4.35 |
| 每股经营活动产生的现金流(元) | 0.01 | (0.25) | (0.13) | (0.09) | 0.77 | 0.64 | 0.39 | 0.10 | 0.34 | 0.13 | 0.11 | (0.28) | 0.79 | 0.39 | 0.40 |
| 投资支出占收入之比 | 2.86% | 2.45% | 2.56% | 5.06% | 5.78% | 6.36% | 7.78% | 5.67% | 9.92% | 11.34% | 13.05% | 27.07% | 5.37% | 3.90% | 3.69% |
| 存货储存期(天) | 120.26 | 117.58 | 100.52 | 80.98 | 109.20 | 120.48 | 126.21 | 144.41 | 136.27 | 127.84 | 129.65 | 118.11 | 102.12 | 98.64 | 120.72 |
| 应付帐款付款期(天) | 31.13 | 26.15 | 28.86 | 19.73 | 32.73 | 31.38 | 32.97 | 36.44 | 30.96 | 27.00 | 29.11 | 23.30 | 22.14 | 18.36 | 24.52 |
| 应收帐款回收期(天) | 18.20 | 20.55 | 18.31 | 19.73 | 23.01 | 26.98 | 29.90 | 36.86 | 27.33 | 36.66 | 34.28 | 34.49 | 34.31 | 31.57 | 33.79 |
| 预付帐款占用期(天) | 16.50 | 21.86 | 17.95 | 15.48 | 15.05 | 23.35 | 24.69 | 26.07 | 17.52 | 25.94 | 24.18 | 22.20 | 9.73 | 24.35 | 14.76 |
| 预收帐款信用期(天) | 2.21 | 3.39 | 2.31 | 2.56 | 2.59 | 2.49 | 3.05 | 2.02 | 2.50 | 3.45 | 3.45 | 4.39 | 2.19 | 3.83 | 4.39 |
| 现金占总资产比例 | 11.37% | 11.42% | 14.98% | 17.64% | 18.21% | 17.54% | 17.82% | 20.03% | 17.19% | 12.87% | 18.12% | 14.82% | 21.58% | 21.43% | 25.51% |
| 存货占总资产比例 | 35.16% | 34.43% | 31.47% | 27.04% | 27.17% | 26.62% | 26.14% | 27.27% | 30.52% | 30.35% | 29.58% | 30.41% | 28.38% | 28.72% | 30.48% |
| 总资产同比增加比例 | 2.58% | 1.56% | -1.25% | -13.38% | -14.24% | -10.99% | -11.37% | 13.10% | 13.47% | 14.65% | 13.25% | 2.35% | 6.77% | 17.00% | 30.31% |
| 应付款项占总资产比例 | 9.10% | 7.66% | 9.04% | 6.59% | 8.14% | 6.93% | 6.83% | 6.88% | 6.93% | 6.41% | 6.64% | 6.00% | 6.15% | 5.34% | 6.19% |
| 应收款项占总资产比例 | 7.28% | 8.24% | 7.85% | 8.86% | 7.73% | 8.03% | 8.29% | 9.11% | 8.43% | 12.01% | 10.91% | 12.24% | 13.00% | 12.45% | 11.66% |
| 预收款项占总资产比例 | 0.88% | 1.36% | 0.99% | 1.15% | 0.87% | 0.74% | 0.85% | 0.50% | 0.77% | 1.13% | 1.10% | 1.56% | 0.83% | 1.51% | 1.52% |
| 预付款项占总资产比例 | 4.82% | 6.40% | 5.62% | 5.17% | 3.74% | 5.16% | 5.11% | 4.92% | 3.92% | 6.16% | 5.52% | 5.71% | 2.70% | 7.09% | 3.73% |
| 固定资产占总资产比例 | 28.75% | 27.10% | 28.20% | 29.69% | 31.70% | 26.75% | 26.38% | 25.73% | 26.73% | 21.46% | 20.87% | 18.63% | 19.49% | 19.55% | 18.50% |
| 无形资产占总资产比例 | 7.10% | 5.84% | 5.98% | 6.29% | 6.38% | 6.57% | 6.36% | 6.36% | 6.43% | 6.00% | 5.79% | 4.98% | 5.14% | 5.98% | 5.69% |
| 流动比例 | 1.28 | 1.26 | 1.19 | 1.19 | 1.18 | 1.21 | 1.16 | 1.11 | 1.12 | 1.16 | 1.14 | 1.16 | 1.23 | 1.29 | 1.24 |
| 速动比率 | 0.54 | 0.56 | 0.57 | 0.64 | 0.62 | 0.68 | 0.67 | 0.62 | 0.56 | 0.59 | 0.62 | 0.61 | 0.70 | 0.76 | 0.71 |
| 综合税率 | 1.14% | 1.03% | 0.96% | 0.86% | 0.67% | 0.88% | 0.95% | 0.59% | 0.91% | 1.25% | 1.48% | 0.98% | 1.51% | 1.45% | 1.51% |
| 实际所得税率 | 21.77% | 21.43% | 22.92% | 29.68% | 16.60% | 22.51% | 34.82% | -7.30% | 18.99% | 20.46% | 22.56% | 25.00% | 27.04% | 26.29% | 24.89% |
| 可持续增长率 | 6.54% | 6.74% | 7.88% | 4.72% | 3.63% | 2.22% | 0.06% | -6.50% | 5.89% | 7.76% | 9.90% | 5.71% | 9.72% | 9.59% | 10.50% |
| 最大内部融资增长率 | 4.76% | 5.92% | 3.38% | -9.42% | 2.35% | -5.61% | -10.74% | -18.18% | -9.75% | -8.62% | -6.47% | -25.34% | -0.89% | 0.15% | 2.45% |
| 净利润现金含量 | 8.37% | -199.34% | -184.99% | -503.79% | 635.56% | 666.44% | 846.87% | -358.10% | 232.59% | 86.06% | 107.95% | -836.97% | 261.06% | 171.88% | 259.22% |
| 主营业务收入现金含量 | 96.95% | 96.23% | 96.22% | 88.30% | 85.01% | 98.97% | 95.63% | 99.42% | 90.17% | 115.90% | 122.41% | 131.54% | 86.95% | 94.67% | 96.02% |
| 经营性现金周期(天) | 144.50 | 148.81 | 126.44 | 109.70 | 138.10 | 172.99 | 188.28 | 200.68 | 166.30 | 177.39 | 172.86 | 163.27 | 139.82 | 145.79 | 158.05 |
| 单位收入需投入现金 | 0.93 | 0.92 | 0.92 | 0.92 | 0.95 | 0.97 | 0.98 | 1.03 | 0.94 | 0.93 | 0.92 | 0.94 | 0.92 | 0.91 | 0.90 |
| 单位收入产生的现金 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | (0.02) | (0.05) | 0.03 | 0.04 | 0.05 | 0.03 | 0.04 | 0.04 | 0.04 |
| 单位收入可用于增长的现金 | 0.02 | 0.02 | 0.01 | (0.03) | 0.01 | (0.03) | (0.06) | (0.11) | (0.04) | (0.04) | (0.03) | (0.11) | (0.00) | 0.00 | 0.01 |
| 市值环比增长 | 47.34% | 18.12% | -30.25% | 44.81% | 29.96% | -13.31% | 13.24% | 45.84% | 2.75% | -19.15% | -26.15% | -24.13% | 11.50% | 35.09% | -9.01% |
| 主评级建议 | 回避 | 中性 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 |
| 次评级(敏感性) | 回避 | 回避 | 数据为空 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 |
| 兔 宝 宝 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |