| 片仔癀 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 |
| 当季收盘价 | 53.99 | 39.08 | 36.58 | 39.31 | 33.04 | 24.87 | 24.07 | 18.87 | 16.71 | 23.87 | 31.1 | 38.48 | 36.38 | 37.65 | 28.25 | 21.38 | 18.69 | 18.31 |
| 赢利能力评分 | 89.35 | 91.36 | 87.76 | 86.95 | 83.75 | 80.17 | 78.18 | 86.86 | 87.40 | 89.00 | 79.68 | 78.94 | 83.47 | 86.64 | 87.57 | 83.96 | 84.97 | 87.09 |
| 成长能力评分 | 62.12 | 67.67 | 73.94 | 39.90 | 22.08 | 4.44 | 5.01 | 55.87 | 66.49 | 69.25 | 46.73 | 36.02 | 40.87 | 59.39 | 93.21 | 37.03 | 45.02 | 67.46 |
| 估值情况评分 | 26.72 | 37.44 | 35.33 | 60.73 | 62.37 | 65.52 | 63.27 | 69.85 | 59.69 | 43.30 | 62.82 | 59.48 | 58.46 | 59.09 | 34.55 | 64.51 | 67.18 | 67.06 |
| 信用情况评分 | 87.42 | 83.97 | 86.58 | 83.11 | 81.07 | 78.81 | 81.28 | 83.24 | 80.82 | 83.88 | 87.16 | 88.16 | 85.96 | 86.82 | 91.32 | 89.05 | 86.66 | 91.06 |
| 综合情况评价 | 57.38 | 69.22 | 69.76 | 63.73 | 56.69 | 49.93 | 49.00 | 71.58 | 72.82 | 70.41 | 64.30 | 59.51 | 62.43 | 70.22 | 71.59 | 62.93 | 66.63 | 75.41 |
| 报表期每股收益(元) | 1.04 | 0.68 | 0.24 | 0.93 | 0.71 | 0.47 | 0.19 | 1.01 | 0.67 | 0.49 | 0.21 | 0.68 | 0.53 | 0.38 | 0.20 | 0.59 | 0.47 | 0.30 |
| 预估全年每股收益(调整) | 1.13 | 1.15 | 1.15 | 0.91 | 0.80 | 0.70 | 0.68 | 0.76 | 0.84 | 0.88 | 0.67 | 0.61 | 0.61 | 0.69 | 0.79 | 0.58 | 0.61 | 0.67 |
| 每股净资产(元) | 6.71 | 6.18 | 6.41 | 6.12 | 5.81 | 5.51 | 5.61 | 5.37 | 5.17 | 5.12 | 5.47 | 5.42 | 4.62 | 4.43 | 4.65 | 4.44 | 4.30 | 4.13 |
| 每股自由现金流(元) | 0.68 | 0.10 | 0.13 | 0.72 | 0.30 | 0.05 | (0.02) | (0.30) | (0.41) | (0.18) | (0.21) | (0.33) | (0.53) | (0.61) | (0.51) | 0.30 | 0.03 | 0.03 |
| 当季净利润 | 0.50 | 0.62 | 0.34 | 0.30 | 0.34 | 0.40 | 0.26 | 0.48 | 0.24 | 0.39 | 0.30 | 0.20 | 0.21 | 0.25 | 0.28 | 0.16 | 0.24 | 0.21 |
| 当季主营业务收入 | 2.34 | 2.21 | 1.92 | 1.58 | 1.96 | 1.89 | 1.52 | 1.47 | 1.64 | 1.67 | 1.71 | 1.27 | 1.58 | 1.62 | 1.47 | 1.25 | 1.33 | 1.48 |
| 预估全年净利润(调整) | 1.58 | 1.61 | 1.61 | 1.27 | 1.13 | 0.98 | 0.95 | 1.06 | 1.18 | 1.23 | 0.93 | 0.85 | 0.85 | 0.97 | 1.11 | 0.82 | 0.85 | 0.94 |
| 预估全年主营业务收入 | 8.38 | 8.45 | 8.81 | 6.95 | 6.94 | 6.54 | 5.76 | 6.50 | 6.38 | 6.49 | 6.92 | 5.93 | 6.14 | 6.10 | 6.55 | 5.22 | 5.60 | 6.82 |
| 市净率 | 8.05 | 6.32 | 5.70 | 6.42 | 5.69 | 4.52 | 4.29 | 3.51 | 3.23 | 4.66 | 5.68 | 7.10 | 7.88 | 8.50 | 6.08 | 4.82 | 4.34 | 4.44 |
| 市销率(折算为全年数据) | 9.25 | 6.74 | 6.09 | 8.30 | 6.94 | 5.70 | 6.20 | 4.37 | 3.94 | 5.27 | 6.43 | 9.27 | 8.44 | 8.79 | 6.09 | 5.80 | 4.72 | 3.81 |
| 市盈率(调整) | 47.99 | 34.06 | 31.90 | 43.22 | 41.12 | 35.35 | 35.41 | 24.83 | 19.85 | 27.13 | 46.72 | 63.05 | 60.10 | 54.18 | 35.55 | 36.58 | 30.60 | 27.30 |
| 市盈率(含债去息税) | 47.50 | 34.61 | 32.88 | 43.29 | 41.22 | 36.81 | 36.55 | 25.20 | 20.52 | 27.00 | 46.70 | 63.04 | 60.10 | 54.78 | 35.75 | 36.59 | 30.60 | 27.45 |
| PER(以当期ROE为增长标准) | 2.87 | 2.01 | 2.10 | 2.91 | 3.03 | 3.00 | 3.28 | 1.70 | 1.30 | 1.69 | 4.16 | 5.53 | 4.66 | 3.74 | 2.36 | 2.78 | 2.23 | 1.84 |
| PEG(以3年均净利增长为标准) | 2.10 | 1.48 | 1.40 | 2.67 | 3.57 | 5.14 | 5.96 | 3.07 | 1.62 | 1.83 | 15.22 | 1.75 | 1.68 | 1.34 | 0.77 | 1.53 | 1.21 | 0.96 |
| PEG(以3年均收入增长为标准) | 3.84 | 2.73 | 2.28 | 4.32 | 4.12 | 4.64 | 9.36 | 1.58 | 1.34 | 1.70 | 2.55 | 1.83 | 1.68 | 1.54 | 0.93 | 1.01 | 0.78 | 0.56 |
| 预估总资产报酬率(调整) | 11.86% | 12.73% | 11.90% | 9.91% | 9.32% | 8.60% | 8.61% | 9.94% | 11.47% | 12.47% | 9.51% | 8.80% | 10.27% | 12.23% | 14.79% | 11.20% | 12.21% | 13.88% |
| 预估投入资本报酬率(调整) | 13.84% | 14.80% | 14.04% | 11.34% | 11.00% | 9.92% | 9.93% | 11.65% | 13.40% | 15.89% | 11.06% | 10.10% | 12.21% | 14.47% | 16.89% | 13.05% | 14.19% | 16.06% |
| 预估股东权益报酬率(调整) | 16.56% | 17.25% | 15.66% | 14.89% | 13.62% | 12.25% | 11.14% | 14.83% | 15.75% | 15.97% | 11.23% | 11.41% | 12.91% | 14.65% | 15.16% | 13.18% | 13.73% | 14.90% |
| 自由现金流与营业收入之比 | 14.62% | 3.23% | 9.20% | 14.41% | 7.76% | 1.88% | -2.09% | -6.53% | -11.50% | -7.37% | -16.98% | -7.83% | -15.94% | -27.51% | -49.06% | 8.04% | 1.17% | 1.72% |
| 二级市场自由现金收益率-报表期 | 1.22% | 0.23% | 0.33% | 1.76% | 0.85% | 0.17% | -0.09% | -1.52% | -2.29% | -0.72% | -0.66% | -0.86% | -1.46% | -1.61% | -1.86% | 1.47% | 0.19% | 0.18% |
| 总收入同比增长率 | 20.66% | 21.60% | 26.83% | 6.93% | 6.86% | 0.66% | -11.41% | 9.56% | 7.66% | 9.50% | 16.71% | 13.57% | 17.52% | 16.73% | 25.47% | 24.68% | 33.80% | 62.72% |
| 净利润同比增长率 | 46.30% | 45.33% | 29.43% | -7.96% | 6.66% | -5.29% | -12.52% | 47.99% | 24.53% | 28.81% | 5.12% | 16.21% | 14.16% | 29.82% | 39.42% | -5.20% | -0.29% | 10.30% |
| 当季收入同比增长率 | 19.03% | 17.40% | 26.83% | 7.14% | 19.64% | 13.05% | -11.41% | 16.56% | 4.06% | 2.97% | 16.71% | 1.04% | 19.09% | 9.81% | 25.47% | 2.54% | -1.24% | 28.43% |
| 当季净利润同比增长率 | 48.19% | 55.77% | 29.43% | -36.49% | 41.11% | 0.15% | -12.52% | 134.06% | 13.64% | 55.12% | 5.12% | 24.42% | -12.64% | 20.61% | 39.42% | -20.79% | -14.36% | 6.82% |
| 非经常项占比 | 18.89% | 16.50% | -0.73% | 2.12% | 0.62% | 1.19% | -3.91% | 29.08% | -0.46% | -1.58% | -1.35% | 15.75% | 13.94% | 14.09% | 4.03% | 0.14% | 0.17% | 1.75% |
| 净利润率(还原) | 18.64% | 19.06% | 17.19% | 17.90% | 17.83% | 18.57% | 17.67% | 15.47% | 14.69% | 14.61% | 16.88% | 13.84% | 14.40% | 15.56% | 17.03% | 14.32% | 15.36% | 14.54% |
| 税前利润率(还原) | 22.19% | 22.41% | 20.30% | 21.15% | 21.62% | 22.52% | 21.21% | 18.53% | 19.60% | 17.87% | 22.33% | 21.59% | 21.69% | 23.51% | 26.25% | 22.18% | 23.30% | 22.50% |
| 主营业务利润率 | 38.14% | 38.83% | 33.81% | 37.26% | 36.47% | 37.47% | 34.61% | 36.60% | 35.19% | 34.12% | 35.92% | 36.07% | 34.90% | 36.19% | 37.91% | 35.59% | 35.96% | 34.93% |
| 当季净利润率(还原) | 17.91% | 20.68% | 17.19% | 18.14% | 16.54% | 19.30% | 17.67% | 18.15% | 14.83% | 12.29% | 16.88% | 11.75% | 12.15% | 14.23% | 17.03% | 11.00% | 17.00% | 13.89% |
| 当季税前利润率(还原) | 21.80% | 24.23% | 20.30% | 19.58% | 20.05% | 23.58% | 21.21% | 14.89% | 23.16% | 13.29% | 22.33% | 21.20% | 18.13% | 21.03% | 26.25% | 18.66% | 24.88% | 23.26% |
| 当季主营业务利润率 | 36.92% | 43.19% | 33.81% | 39.97% | 34.73% | 39.76% | 34.61% | 41.38% | 37.39% | 32.28% | 35.92% | 40.38% | 32.37% | 34.64% | 37.91% | 34.43% | 38.02% | 36.97% |
| 当季权益报酬率(调整) | 4.09% | 5.27% | 3.77% | 3.29% | 4.19% | 4.89% | 3.44% | 0.84% | 3.22% | 5.60% | 3.93% | 2.08% | 2.82% | 3.06% | 4.17% | 2.64% | 4.11% | 3.53% |
| 经营性现金流同比增长率 | 81.50% | 88.06% | 2718.21% | 930.11% | 数据为空 | 数据为空 | 数据为空 | -79.06% | -178.74% | -137.74% | -170.43% | 18.41% | 146.76% | 94.46% | 数据为空 | -26.58% | -82.54% | 67.39% |
| 综合业务利润率 | 38.14% | 38.83% | 33.81% | 37.26% | 36.47% | 37.47% | 34.61% | 36.60% | 35.19% | 34.12% | 35.92% | 36.07% | 34.90% | 36.19% | 37.91% | 35.59% | 35.96% | 34.93% |
| 当季综合业务利润率 | 36.92% | 43.19% | 33.81% | 39.97% | 34.73% | 39.76% | 34.61% | 41.38% | 37.39% | 32.28% | 35.92% | 40.38% | 32.37% | 34.64% | 37.91% | 34.43% | 38.02% | 36.97% |
| 总市值 | 75.59 | 54.71 | 51.21 | 55.03 | 46.26 | 34.82 | 33.70 | 26.42 | 23.39 | 33.42 | 43.54 | 53.87 | 50.93 | 52.71 | 39.55 | 29.93 | 26.17 | 25.63 |
| 总市值含债调整 | 77.25 | 56.65 | 53.33 | 57.36 | 47.87 | 36.97 | 35.40 | 28.12 | 24.89 | 33.90 | 44.15 | 54.59 | 51.46 | 53.31 | 39.65 | 29.97 | 26.17 | 25.69 |
| 资本支出与销售收入比 | 3.37% | 3.76% | 2.95% | 4.23% | 4.20% | 2.64% | 2.64% | 8.47% | 7.53% | 5.30% | 9.52% | 17.95% | 21.37% | 33.50% | 61.42% | 1.67% | 1.42% | 1.87% |
| 总市值中的现金比例 | 2.74% | 2.68% | 4.69% | 4.37% | 2.85% | 3.73% | 4.62% | 6.17% | 5.16% | 4.08% | 3.02% | 4.07% | 3.50% | 3.39% | 4.51% | 8.53% | 8.09% | 7.33% |
| 生息负债与净资产比率 | 17.75% | 22.34% | 23.59% | 27.14% | 19.86% | 27.90% | 21.66% | 22.60% | 20.73% | 6.69% | 7.96% | 9.49% | 8.20% | 9.67% | 1.54% | 0.64% | 0.00% | 1.04% |
| 营业费用与收入之比 | 7.70% | 7.91% | 5.31% | 7.34% | 6.89% | 7.26% | 5.60% | 10.33% | 7.90% | 8.64% | 6.22% | 7.60% | 7.09% | 6.86% | 6.18% | 6.18% | 5.98% | 5.52% |
| 管理费用与收入之比 | 7.31% | 7.65% | 7.16% | 7.89% | 7.15% | 7.00% | 6.50% | 6.79% | 6.78% | 6.77% | 6.32% | 6.58% | 5.84% | 5.80% | 5.83% | 7.23% | 7.04% | 7.10% |
| 财务费用与收入之比 | 0.94% | 0.87% | 1.05% | 0.88% | 0.82% | 0.68% | 1.30% | 0.95% | 0.92% | 0.84% | 1.05% | 0.30% | 0.28% | 0.01% | -0.36% | 0.02% | -0.26% | -0.17% |
| 期间费用占收入比 | 15.95% | 16.43% | 13.51% | 16.11% | 14.85% | 14.94% | 13.40% | 18.07% | 15.59% | 16.25% | 13.59% | 14.48% | 13.21% | 12.68% | 11.65% | 13.43% | 12.76% | 12.45% |
| 当季期间费用占收入比 | 15.12% | 18.95% | 13.51% | 20.39% | 14.68% | 16.19% | 13.40% | 26.49% | 14.23% | 18.99% | 13.59% | 19.18% | 14.25% | 13.60% | 11.65% | 15.56% | 13.39% | 13.72% |
| 期间费用占收入比同比增长率 | 7.44% | 9.91% | 0.85% | -10.84% | -4.77% | -8.06% | -1.37% | 24.75% | 18.06% | 28.23% | 16.62% | 7.80% | 3.47% | 1.80% | 7.34% | -27.09% | -32.65% | -41.61% |
| 当季期间费用占收入比同比增长率 | 2.96% | 17.10% | 0.85% | -23.03% | 3.17% | -14.77% | -1.37% | 38.10% | -0.12% | 39.60% | 16.62% | 23.30% | 6.42% | -0.82% | 7.34% | -9.27% | -16.74% | -33.67% |
| 债务杠杆 | 1.41 | 1.46 | 1.50 | 1.50 | 1.48 | 1.49 | 1.41 | 1.42 | 1.42 | 1.38 | 1.28 | 1.28 | 1.28 | 1.28 | 1.16 | 1.18 | 1.16 | 1.17 |
| 生息负债率 | 12.55% | 15.33% | 15.71% | 18.11% | 13.38% | 18.77% | 15.38% | 15.88% | 14.61% | 4.86% | 6.22% | 7.42% | 6.42% | 7.54% | 1.33% | 0.55% | 0.00% | 0.89% |
| 资产负债率 | 29.29% | 31.39% | 33.41% | 33.27% | 32.64% | 32.71% | 29.01% | 29.75% | 29.54% | 27.42% | 21.83% | 21.84% | 21.60% | 21.99% | 13.48% | 14.99% | 13.96% | 14.59% |
| 每股生息负债(元) | 1.19 | 1.38 | 1.51 | 1.66 | 1.15 | 1.54 | 1.21 | 1.21 | 1.07 | 0.34 | 0.44 | 0.51 | 0.38 | 0.43 | 0.07 | 0.03 | 0.00 | 0.04 |
| 生息债务占负债比率 | 42.86% | 48.84% | 47.02% | 54.43% | 40.98% | 57.39% | 53.00% | 53.38% | 49.44% | 17.72% | 28.50% | 33.96% | 29.74% | 34.30% | 9.86% | 3.65% | 0.00% | 6.08% |
| 每股现金保有额(元) | 1.48 | 1.05 | 1.72 | 1.72 | 0.94 | 0.93 | 1.11 | 1.16 | 0.86 | 0.97 | 0.94 | 1.57 | 1.27 | 1.27 | 1.27 | 1.82 | 1.51 | 1.34 |
| 存货环比增长率 | -2.40% | -2.75% | 5.82% | -2.59% | 2.78% | 8.54% | 3.57% | 12.17% | 26.70% | 3.37% | -1.40% | 9.12% | 7.54% | 13.24% | -0.39% | 16.15% | 9.00% | -10.33% |
| 应收帐款环比增长率 | -10.57% | 24.29% | 16.76% | -22.11% | 6.61% | 22.18% | 3.37% | -16.45% | 12.43% | -9.91% | 44.83% | -26.14% | 8.34% | 23.21% | 1.02% | -27.74% | 14.68% | 28.95% |
| 存货同比增长率 | -2.16% | 3.04% | 15.00% | 12.56% | 29.61% | 59.77% | 52.16% | 44.85% | 40.92% | 19.61% | 31.02% | 32.36% | 40.88% | 42.80% | 13.07% | 13.55% | 7.18% | 10.05% |
| 应收帐款同比增长率 | 1.08% | 20.50% | 18.45% | 4.87% | 12.49% | 18.64% | -12.52% | 22.56% | 8.34% | 4.40% | 42.78% | -0.41% | -2.56% | 3.15% | 7.96% | 71.28% | 61.87% | 5.18% |
| 预收帐款同比增长率 | 28.77% | 228.06% | 681.77% | 188.77% | 261.49% | 62.54% | -11.94% | -4.98% | -48.25% | 63.06% | 184.67% | 149.43% | 771.99% | -6.79% | 14.90% | 302.59% | -78.98% | 150.82% |
| 存货周转率 - 单期值 | 1.53 | 1.49 | 1.63 | 1.29 | 1.28 | 1.21 | 1.22 | 1.38 | 1.56 | 2.04 | 2.18 | 1.84 | 2.11 | 2.21 | 2.61 | 2.15 | 2.67 | 3.60 |
| 总资产周转率-单期值 | 0.63 | 0.67 | 0.65 | 0.54 | 0.58 | 0.57 | 0.52 | 0.61 | 0.62 | 0.66 | 0.71 | 0.61 | 0.74 | 0.77 | 0.87 | 0.71 | 0.80 | 1.01 |
| 净资产周转率-单期值 | 0.89 | 0.98 | 0.98 | 0.81 | 0.85 | 0.85 | 0.73 | 0.86 | 0.88 | 0.91 | 0.90 | 0.78 | 0.95 | 0.98 | 1.01 | 0.84 | 0.93 | 1.18 |
| 应收帐款周转率--单期值 | 6.24 | 5.62 | 7.29 | 6.71 | 5.22 | 5.24 | 5.64 | 6.58 | 5.40 | 6.18 | 5.93 | 7.36 | 5.62 | 6.05 | 8.02 | 6.45 | 5.00 | 6.98 |
| 流动资产周转率--单期值 | 1.17 | 1.13 | 1.14 | 0.95 | 1.01 | 0.99 | 0.89 | 1.07 | 1.14 | 1.16 | 1.23 | 1.10 | 1.20 | 1.27 | 1.32 | 1.01 | 1.15 | 1.37 |
| 固定资产周转率--单期值 | 4.75 | 4.74 | 4.90 | 3.80 | 3.96 | 3.93 | 3.52 | 3.91 | 4.10 | 4.20 | 4.50 | 3.81 | 4.18 | 4.16 | 4.49 | 6.38 | 6.74 | 8.01 |
| 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% | 0.78% | 0.78% |
| 税前利润同比增长率 | 43.63% | 40.89% | 27.28% | -8.99% | -2.90% | -5.77% | -20.62% | 13.59% | 10.27% | 4.02% | -9.69% | 17.02% | 13.38% | 26.75% | 53.32% | -5.14% | -0.44% | 9.42% |
| 每股营运资金(元) | 3.07 | 2.78 | 2.99 | 2.86 | 2.73 | 2.33 | 2.59 | 2.42 | 2.16 | 2.10 | 2.77 | 2.64 | 2.52 | 2.33 | 2.59 | 3.10 | 2.96 | 2.77 |
| 短期借款占营运资金的比例 | 31.82% | 44.60% | 45.84% | 53.13% | 42.22% | 65.83% | 46.93% | 50.28% | 49.66% | 16.34% | 15.74% | 19.49% | 15.05% | 18.36% | 2.76% | 0.92% | 0.00% | 1.55% |
| 每股资本性支出(元) | 0.16 | 0.11 | 0.04 | 0.21 | 0.16 | 0.06 | 0.03 | 0.39 | 0.27 | 0.13 | 0.12 | 0.76 | 0.71 | 0.74 | 0.64 | 0.06 | 0.04 | 0.04 |
| 每股投入资本净额(元) | 8.13 | 7.75 | 8.17 | 8.02 | 7.30 | 7.09 | 6.85 | 6.52 | 6.28 | 5.54 | 6.02 | 6.04 | 4.96 | 4.80 | 4.70 | 4.48 | 4.30 | 4.18 |
| 每股经营活动产生的现金流(元) | 0.83 | 0.21 | 0.17 | 0.93 | 0.46 | 0.11 | 0.01 | 0.09 | (0.14) | (0.05) | (0.09) | 0.43 | 0.18 | 0.13 | 0.13 | 0.36 | 0.07 | 0.07 |
| 投资支出占收入之比 | 4.57% | 5.36% | 2.95% | 5.07% | 5.54% | 4.14% | 5.93% | 16.16% | 17.90% | 20.69% | 37.66% | 28.23% | 30.23% | 47.77% | 85.81% | 25.44% | 30.01% | 29.73% |
| 存货储存期(天) | 235.36 | 241.84 | 220.62 | 278.58 | 282.13 | 296.46 | 296.04 | 260.94 | 231.18 | 176.81 | 165.08 | 196.09 | 170.32 | 162.54 | 137.89 | 167.17 | 134.78 | 99.98 |
| 应付帐款付款期(天) | 55.48 | 52.58 | 62.31 | 52.21 | 82.53 | 72.56 | 79.64 | 61.22 | 71.93 | 66.01 | 65.39 | 66.28 | 71.85 | 64.79 | 51.88 | 61.87 | 57.31 | 45.02 |
| 应收帐款回收期(天) | 57.73 | 64.05 | 49.41 | 53.67 | 68.95 | 68.66 | 63.86 | 54.72 | 66.65 | 58.29 | 60.70 | 48.92 | 64.01 | 59.48 | 44.91 | 55.78 | 71.94 | 51.58 |
| 预付帐款占用期(天) | 11.69 | 25.00 | 28.60 | 29.34 | 44.91 | 34.92 | 52.79 | 34.19 | 31.80 | 43.89 | 27.50 | 9.52 | 10.43 | 6.67 | 8.05 | 6.14 | 6.65 | 3.40 |
| 预收帐款信用期(天) | 4.92 | 4.80 | 8.02 | 8.88 | 4.61 | 1.89 | 1.57 | 3.29 | 1.39 | 1.17 | 1.48 | 3.79 | 2.79 | 0.76 | 0.55 | 1.73 | 0.35 | 0.73 |
| 现金占总资产比例 | 15.60% | 11.61% | 17.81% | 18.72% | 10.94% | 11.34% | 14.09% | 15.23% | 11.75% | 13.81% | 13.42% | 22.59% | 21.59% | 22.44% | 23.72% | 34.96% | 30.22% | 27.78% |
| 存货占总资产比例 | 25.20% | 27.17% | 26.14% | 25.93% | 28.34% | 29.04% | 27.72% | 27.64% | 25.69% | 21.07% | 20.54% | 21.04% | 22.69% | 21.89% | 20.44% | 21.12% | 18.97% | 18.02% |
| 总资产同比增加比例 | 10.04% | 10.13% | 21.97% | 19.99% | 17.49% | 15.95% | 12.77% | 10.27% | 24.50% | 24.23% | 30.34% | 32.88% | 17.79% | 17.59% | 4.04% | 5.33% | 0.39% | 2.78% |
| 应付款项占总资产比例 | 5.94% | 5.91% | 7.38% | 4.86% | 8.29% | 7.11% | 7.46% | 6.48% | 7.99% | 7.87% | 8.14% | 7.11% | 9.57% | 8.72% | 7.69% | 7.82% | 8.07% | 8.12% |
| 应收款项占总资产比例 | 11.85% | 13.94% | 10.49% | 9.43% | 12.89% | 12.74% | 10.80% | 10.79% | 13.47% | 12.45% | 13.93% | 9.71% | 15.48% | 14.82% | 12.72% | 12.96% | 18.71% | 16.89% |
| 预收款项占总资产比例 | 1.01% | 1.04% | 1.70% | 1.56% | 0.86% | 0.35% | 0.27% | 0.65% | 0.28% | 0.25% | 0.34% | 0.75% | 0.67% | 0.19% | 0.16% | 0.40% | 0.09% | 0.24% |
| 预付款项占总资产比例 | 1.25% | 2.81% | 3.39% | 2.73% | 4.51% | 3.42% | 4.94% | 3.62% | 3.53% | 5.23% | 3.42% | 1.02% | 1.39% | 0.90% | 1.19% | 0.78% | 0.94% | 0.61% |
| 固定资产占总资产比例 | 13.30% | 14.13% | 13.34% | 14.22% | 14.54% | 14.52% | 14.78% | 15.52% | 15.17% | 15.65% | 15.69% | 16.04% | 17.82% | 18.43% | 19.42% | 11.20% | 11.87% | 12.57% |
| 无形资产占总资产比例 | 4.11% | 3.22% | 3.05% | 3.19% | 3.23% | 3.42% | 3.56% | 3.69% | 3.85% | 3.98% | 3.96% | 4.02% | 4.76% | 4.97% | 5.18% | 2.30% | 2.43% | 2.53% |
| 流动比例 | 2.45 | 2.21 | 2.13 | 2.14 | 2.18 | 1.95 | 2.22 | 2.14 | 2.07 | 2.19 | 3.05 | 3.05 | 3.01 | 2.90 | 4.62 | 5.44 | 5.77 | 5.42 |
| 速动比率 | 1.32 | 1.14 | 1.18 | 1.19 | 1.12 | 0.98 | 1.19 | 1.14 | 1.14 | 1.35 | 1.98 | 1.92 | 1.94 | 1.89 | 3.09 | 3.86 | 4.24 | 4.03 |
| 综合税率 | 5.09% | 4.78% | 4.15% | 4.09% | 4.50% | 4.67% | 3.84% | 4.68% | 6.46% | 4.88% | 6.23% | 9.43% | 8.50% | 9.15% | 11.10% | 8.97% | 8.85% | 8.93% |
| 实际所得税率 | 15.98% | 14.79% | 15.62% | 14.97% | 16.92% | 16.69% | 15.53% | 15.84% | 24.25% | 17.17% | 24.42% | 34.95% | 32.64% | 32.72% | 34.56% | 33.82% | 32.57% | 34.17% |
| 可持续增长率 | 16.65% | 18.60% | 16.87% | 14.51% | 15.23% | 15.76% | 12.96% | 13.37% | 12.96% | 13.23% | 15.24% | 10.81% | 13.67% | 15.28% | 17.14% | 12.04% | 14.29% | 17.16% |
| 最大内部融资增长率 | 34.60% | 31.64% | 32.28% | 27.36% | 23.18% | 28.29% | 23.69% | 11.45% | 11.82% | 18.94% | 18.11% | -9.80% | -14.87% | -39.12% | -88.60% | 34.47% | 39.55% | 51.91% |
| 净利润现金含量 | 80.17% | 30.38% | 69.47% | 99.89% | 64.62% | 23.48% | 3.19% | 8.93% | -21.42% | -10.08% | -42.99% | 63.07% | 33.87% | 34.42% | 64.17% | 61.90% | 15.67% | 22.98% |
| 主营业务收入现金含量 | 84.34% | 77.43% | 89.52% | 91.55% | 89.57% | 91.01% | 89.00% | 86.19% | 81.15% | 79.54% | 61.29% | 93.33% | 85.30% | 86.27% | 95.21% | 85.85% | 76.72% | 71.00% |
| 经营性现金周期(天) | 225.94 | 243.34 | 227.35 | 266.12 | 299.90 | 297.95 | 315.32 | 264.58 | 264.47 | 226.95 | 234.77 | 203.23 | 207.24 | 191.99 | 156.02 | 191.10 | 188.02 | 138.33 |
| 单位收入需投入现金 | 0.76 | 0.77 | 0.79 | 0.75 | 0.77 | 0.74 | 0.79 | 0.80 | 0.78 | 0.78 | 0.69 | 0.79 | 0.79 | 0.78 | 0.74 | 0.78 | 0.77 | 0.76 |
| 单位收入产生的现金 | 0.19 | 0.19 | 0.18 | 0.19 | 0.19 | 0.19 | 0.19 | 0.15 | 0.14 | 0.14 | 0.17 | 0.14 | 0.14 | 0.15 | 0.17 | 0.15 | 0.16 | 0.15 |
| 单位收入可用于增长的现金 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.17 | 0.16 | 0.07 | 0.07 | 0.09 | 0.08 | (0.04) | (0.07) | (0.18) | (0.45) | 0.13 | 0.14 | 0.13 |
| 市值环比增长 | 38.15% | 6.83% | -6.94% | 18.98% | 32.85% | 3.32% | 27.56% | 12.93% | -30.00% | -23.25% | -19.18% | 5.77% | -3.37% | 33.27% | 32.13% | 14.39% | 2.08% | -11.16% |
| 主评级建议 | 回避 | 中性 | 中性 | 中性 | 回避 | 回避 | 回避 | 中性 | 中性 | 良 可关注 | 中性 | 中性 | 中性 | 良 可关注 | 良 可关注 | 中性 | 中性 | 良 可关注 |
| 次评级(敏感性) | 回避 | 中性 | 中性 | 中性 | 良 可关注 | 回避 | 回避 | 中性 | 中性 | 中性 | 中性 | 回避 | 中性 | 中性 | 良 可关注 | 回避 | 回避 | 良 可关注 |
| 片仔癀 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 |
| 美的电器 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 17.40 | 15.3 | 11.4 | 22.44 | 23.2 | 17.3 | 14.3 | 10.96 | 8.28 | 10.73 | 11.95 | 31.69 | 39.4 | 36.9 | 30.4 | 27.39 | 11.85 |
| 赢利能力评分 | 35.52 | 42.63 | 62.95 | 61.39 | 66.31 | 60.92 | 67.77 | 41.98 | 65.93 | 76.01 | 82.34 | 89.59 | 82.56 | 92.57 | 96.10 | 97.36 | 55.22 |
| 成长能力评分 | 65.00 | 65.00 | 69.75 | 98.38 | 57.53 | 34.92 | 19.09 | 15.00 | 66.13 | 92.72 | 100.00 | 100.00 | 100.00 | 94.39 | 97.84 | 100.00 | 50.00 |
| 估值情况评分 | 68.48 | 71.65 | 83.11 | 73.50 | 64.06 | 70.09 | 73.56 | 71.89 | 94.66 | 88.47 | 85.72 | 70.07 | 39.41 | 49.12 | 62.77 | 81.00 | 95.41 |
| 信用情况评分 | 78.70 | 90.21 | 87.95 | 88.76 | 69.36 | 70.39 | 65.93 | 62.47 | 78.00 | 76.23 | 76.77 | 78.72 | 73.73 | 81.17 | 80.22 | 72.82 | 72.62 |
| 综合情况评价 | 56.24 | 60.09 | 71.62 | 78.73 | 63.31 | 56.82 | 54.72 | 44.91 | 73.78 | 84.98 | 89.09 | 87.81 | 77.43 | 81.77 | 87.58 | 92.97 | 64.31 |
| 报表期每股收益(元) | 1.00 | 0.87 | 0.57 | 0.30 | 0.91 | 0.75 | 0.61 | 0.10 | 0.55 | 0.65 | 0.52 | 0.22 | 0.95 | 0.79 | 0.56 | 0.31 | 0.80 |
| 预估全年每股收益(调整) | 0.32 | 0.40 | 0.62 | 1.08 | 0.86 | 0.66 | 0.65 | 0.31 | 0.60 | 0.75 | 0.81 | 1.22 | 0.89 | 1.04 | 1.11 | 3.70 | 0.82 |
| 每股净资产(元) | 5.25 | 5.03 | 4.65 | 6.53 | 6.12 | 5.81 | 4.55 | 3.90 | 3.86 | 4.22 | 4.01 | 4.29 | 4.49 | 4.31 | 4.04 | 7.27 | 7.14 |
| 每股自由现金流(元) | 0.49 | 2.02 | 1.31 | (0.16) | 0.53 | 1.11 | 1.02 | 0.30 | 0.93 | 0.87 | 0.56 | (0.04) | 0.41 | 0.56 | 0.88 | (0.19) | 0.68 |
| 当季净利润 | 4.08 | 9.31 | 11.57 | 6.32 | 3.41 | 4.05 | 9.59 | 1.87 | (2.02) | 2.45 | 7.14 | 2.77 | 1.97 | 2.86 | 5.15 | 1.95 | 0.98 |
| 当季主营业务收入 | 173.99 | 181.35 | 234.84 | 155.41 | 116.21 | 107.56 | 160.77 | 88.24 | 79.72 | 98.62 | 151.46 | 123.34 | 63.80 | 78.65 | 119.87 | 70.64 | 38.05 |
| 预估全年净利润(调整) | 9.90 | 12.54 | 19.36 | 22.52 | 17.88 | 13.78 | 12.34 | 5.85 | 11.30 | 14.28 | 15.34 | 15.33 | 11.18 | 13.16 | 14.02 | 23.35 | 5.16 |
| 预估全年主营业务收入 | 745.59 | 757.90 | 740.96 | 832.68 | 472.78 | 432.69 | 410.60 | 324.18 | 453.13 | 461.94 | 480.29 | 581.41 | 332.97 | 331.87 | 318.88 | 278.44 | 201.39 |
| 市净率 | 3.31 | 3.04 | 2.45 | 3.44 | 3.79 | 2.98 | 3.14 | 2.81 | 2.15 | 2.54 | 2.98 | 7.39 | 8.78 | 8.56 | 7.52 | 3.77 | 1.66 |
| 市销率(折算为全年数据) | 0.80 | 0.69 | 0.54 | 0.61 | 1.10 | 0.91 | 0.76 | 0.78 | 0.45 | 0.54 | 0.58 | 0.75 | 1.55 | 1.45 | 1.25 | 0.68 | 0.45 |
| 市盈率(调整) | 54.86 | 38.06 | 18.37 | 20.73 | 27.00 | 26.12 | 21.92 | 35.40 | 13.85 | 14.21 | 14.73 | 26.06 | 44.44 | 35.36 | 27.35 | 7.39 | 14.49 |
| 市盈率(含债去息税) | 40.51 | 32.71 | 17.47 | 20.83 | 24.51 | 23.57 | 21.30 | 35.73 | 11.58 | 12.92 | 14.29 | 26.03 | 37.56 | 32.22 | 25.88 | 7.61 | 12.42 |
| PER(以当期ROE为增长标准) | 5.83 | 3.71 | 1.32 | 1.41 | 1.73 | 2.04 | 1.50 | 4.74 | 0.76 | 0.74 | 0.76 | 1.13 | 1.88 | 1.41 | 1.07 | 0.22 | 1.09 |
| PEG(以3年均净利增长为标准) | 8.30 | 3.33 | 0.78 | 0.19 | 0.42 | 0.51 | 0.50 | 1.54 | 0.23 | 0.22 | 0.23 | 0.41 | 0.65 | 0.46 | 0.34 | 0.06 | 0.34 |
| PEG(以3年均收入增长为标准) | 1.24 | 0.97 | 0.54 | 0.54 | 0.70 | 0.73 | 0.69 | 1.47 | 0.36 | 0.39 | 0.41 | 0.58 | 1.59 | 1.38 | 1.22 | 0.52 | 0.83 |
| 预估总资产报酬率(调整) | 2.35% | 2.75% | 4.55% | 5.80% | 5.65% | 4.61% | 4.36% | 2.26% | 4.83% | 5.57% | 5.79% | 6.81% | 6.45% | 8.49% | 8.99% | 15.36% | 4.14% |
| 预估投入资本报酬率(调整) | 5.73% | 7.72% | 12.83% | 15.99% | 13.73% | 11.37% | 12.60% | 6.29% | 11.97% | 14.49% | 15.55% | 21.40% | 17.64% | 22.92% | 25.92% | 45.49% | 10.62% |
| 预估股东权益报酬率(调整) | 6.95% | 8.81% | 13.21% | 14.82% | 14.16% | 11.57% | 14.20% | 7.54% | 15.30% | 17.46% | 18.89% | 23.01% | 20.03% | 22.85% | 24.22% | 34.74% | 11.43% |
| 自由现金流与营业收入之比 | 2.07% | 11.04% | 10.51% | -2.14% | 2.31% | 6.48% | 7.71% | 6.37% | 3.86% | 4.39% | 3.86% | -0.44% | 1.56% | 2.64% | 5.80% | -1.70% | 2.13% |
| 二级市场自由现金收益率-报表期 | 2.08% | 9.38% | 7.44% | -0.49% | 1.72% | 4.72% | 4.39% | 1.53% | 5.94% | 4.61% | 2.74% | -0.10% | 0.88% | 1.29% | 2.33% | -0.45% | 3.00% |
| 总收入同比增长率 | 57.70% | 60.31% | 56.72% | 76.12% | 4.34% | -4.51% | -9.39% | -28.46% | 36.09% | 38.73% | 44.25% | 74.62% | 65.34% | 64.79% | 58.34% | 38.26% | -5.51% |
| 净利润同比增长率 | 65.29% | 75.29% | 56.06% | 236.89% | 83.14% | 25.57% | 15.69% | -32.24% | -13.44% | 24.03% | 39.42% | 41.87% | 136.11% | 144.56% | 125.87% | 177.23% | 32.40% |
| 当季收入同比增长率 | 49.72% | 68.60% | 46.07% | 76.12% | 45.79% | 9.07% | 6.15% | -28.46% | 24.94% | 25.38% | 26.35% | 74.62% | 67.68% | 82.82% | 73.17% | 38.26% | 43.50% |
| 当季净利润同比增长率 | 19.74% | 129.69% | 20.70% | 236.89% | 数据为空 | 65.55% | 34.27% | -32.24% | -202.43% | -14.29% | 38.50% | 41.87% | 101.06% | 207.99% | 111.08% | 177.23% | 48.42% |
| 非经常项占比 | 83.90% | 71.61% | 28.68% | 79.94% | 6.04% | -1.19% | -9.68% | -13.74% | -10.67% | -4.57% | -16.43% | -52.94% | 7.09% | -1.24% | -18.88% | -56.60% | -2.14% |
| 净利润率(还原) | 1.27% | 1.86% | 3.39% | 1.28% | 3.76% | 4.36% | 4.97% | 2.34% | 2.40% | 3.37% | 4.06% | 3.29% | 2.88% | 3.18% | 3.94% | 3.71% | 2.51% |
| 税前利润率(还原) | 3.07% | 3.62% | 5.17% | 2.76% | 5.56% | 6.39% | 7.19% | 3.82% | 4.02% | 5.35% | 6.04% | 4.95% | 4.83% | 5.44% | 6.31% | 5.65% | 4.10% |
| 主营业务利润率 | 16.58% | 15.99% | 17.16% | 15.26% | 21.66% | 22.14% | 22.48% | 20.24% | 19.07% | 19.20% | 19.35% | 18.71% | 18.54% | 18.40% | 18.48% | 18.47% | 18.06% |
| 当季净利润率(还原) | -0.67% | -1.42% | 4.79% | 1.28% | 1.94% | 2.94% | 6.41% | 2.34% | -2.10% | 1.43% | 4.69% | 3.29% | 1.61% | 1.33% | 4.08% | 3.71% | 2.96% |
| 当季税前利润率(还原) | 1.26% | 0.28% | 6.76% | 2.76% | 3.01% | 4.54% | 9.04% | 3.82% | -2.24% | 3.44% | 6.92% | 4.95% | 2.24% | 3.34% | 6.69% | 5.65% | 4.80% |
| 当季主营业务利润率 | 18.50% | 13.47% | 18.42% | 15.26% | 20.22% | 21.35% | 23.70% | 20.24% | 18.43% | 18.81% | 19.87% | 18.71% | 19.16% | 18.20% | 18.48% | 18.47% | 17.34% |
| 当季权益报酬率(调整) | -1.64% | -3.21% | 7.92% | 5.61% | 1.64% | 2.59% | 12.14% | 2.89% | -2.04% | 1.73% | 9.64% | 7.83% | 1.78% | 3.01% | 10.58% | 6.67% | 2.72% |
| 经营性现金流同比增长率 | 164.81% | 173.34% | 112.24% | -84.10% | -45.20% | 3.50% | 40.63% | 216.71% | 129.74% | 140.58% | 27.48% | 数据为空 | 46.09% | -12.50% | -13.64% | -145.28% | -39.66% |
| 综合业务利润率 | 16.58% | 15.99% | 17.16% | 15.26% | 21.66% | 22.14% | 22.48% | 20.24% | 19.07% | 19.20% | 19.35% | 18.71% | 18.54% | 18.40% | 18.48% | 18.47% | 18.06% |
| 当季综合业务利润率 | 18.50% | 13.47% | 18.42% | 15.26% | 20.22% | 21.35% | 23.70% | 20.24% | 18.43% | 18.81% | 19.87% | 18.71% | 19.16% | 18.20% | 18.48% | 18.47% | 17.34% |
| 总市值 | 542.93 | 477.40 | 355.71 | 466.79 | 482.60 | 359.87 | 270.42 | 207.26 | 156.58 | 202.91 | 225.98 | 399.52 | 496.72 | 465.20 | 383.26 | 172.65 | 74.70 |
| 总市值含债调整 | 554.15 | 486.23 | 364.32 | 474.30 | 488.00 | 363.27 | 284.84 | 228.84 | 180.18 | 224.14 | 251.16 | 424.62 | 504.74 | 469.20 | 387.26 | 179.45 | 80.07 |
| 资本支出与销售收入比 | 5.24% | 4.16% | 2.82% | 2.94% | 2.04% | 2.44% | 2.13% | 2.50% | 4.42% | 3.84% | 2.48% | 2.44% | 3.34% | 2.10% | 1.38% | 1.37% | 3.42% |
| 总市值中的现金比例 | 10.69% | 21.72% | 23.88% | 8.71% | 7.99% | 13.57% | 11.16% | 12.23% | 14.60% | 11.94% | 12.64% | 5.82% | 3.71% | 2.91% | 3.81% | 5.66% | 15.06% |
| 生息负债与净资产比率 | 6.85% | 5.62% | 5.93% | 5.53% | 4.24% | 2.81% | 16.76% | 29.29% | 32.37% | 26.60% | 33.22% | 46.45% | 14.18% | 7.36% | 7.85% | 14.83% | 11.93% |
| 营业费用与收入之比 | 9.31% | 9.13% | 9.08% | 9.58% | 12.12% | 12.30% | 11.82% | 11.78% | 10.18% | 9.83% | 9.83% | 9.99% | 9.81% | 9.71% | 9.26% | 9.42% | 10.27% |
| 管理费用与收入之比 | 3.57% | 2.75% | 2.47% | 2.73% | 3.51% | 2.91% | 2.99% | 3.94% | 3.81% | 3.09% | 2.58% | 2.86% | 3.15% | 2.64% | 2.35% | 3.05% | 3.57% |
| 财务费用与收入之比 | 0.62% | 0.49% | 0.44% | 0.18% | 0.47% | 0.53% | 0.47% | 0.70% | 1.06% | 0.93% | 0.89% | 0.90% | 0.76% | 0.61% | 0.56% | 0.35% | 0.69% |
| 期间费用占收入比 | 13.51% | 12.37% | 11.99% | 12.50% | 16.10% | 15.74% | 15.28% | 16.42% | 15.05% | 13.85% | 13.31% | 13.75% | 13.72% | 12.96% | 12.17% | 12.82% | 14.53% |
| 当季期间费用占收入比 | 17.24% | 13.18% | 11.66% | 12.50% | 17.21% | 16.80% | 14.66% | 16.42% | 20.67% | 15.37% | 12.94% | 13.75% | 16.92% | 14.87% | 11.79% | 12.82% | 14.09% |
| 期间费用占收入比同比增长率 | -16.12% | -21.42% | -21.53% | -23.87% | 6.98% | 13.64% | 14.85% | 19.38% | 9.73% | 6.90% | 9.33% | 7.25% | -5.61% | -11.46% | -10.31% | -17.40% | -5.87% |
| 当季期间费用占收入比同比增长率 | 0.17% | -21.55% | -20.48% | -23.87% | -16.75% | 9.31% | 13.27% | 19.38% | 22.21% | 3.41% | 9.81% | 7.25% | 20.05% | -15.60% | -2.82% | -17.40% | -8.81% |
| 债务杠杆 | 2.57 | 2.91 | 2.93 | 2.86 | 2.49 | 2.47 | 3.29 | 3.52 | 3.21 | 3.21 | 3.50 | 4.16 | 3.06 | 2.85 | 3.06 | 3.32 | 2.77 |
| 生息负债率 | 2.67% | 1.93% | 2.02% | 1.93% | 1.70% | 1.14% | 5.09% | 8.33% | 10.09% | 8.28% | 9.49% | 11.15% | 4.63% | 2.58% | 2.56% | 4.47% | 4.32% |
| 资产负债率 | 61.04% | 65.61% | 65.88% | 65.02% | 59.80% | 59.59% | 69.61% | 71.56% | 68.81% | 68.88% | 71.42% | 75.99% | 67.35% | 64.91% | 67.32% | 69.87% | 63.84% |
| 每股生息负债(元) | 0.36 | 0.28 | 0.28 | 0.36 | 0.26 | 0.16 | 0.76 | 1.14 | 1.25 | 1.12 | 1.33 | 1.99 | 0.64 | 0.32 | 0.32 | 1.08 | 0.85 |
| 生息债务占负债比率 | 4.37% | 2.95% | 3.07% | 2.97% | 2.85% | 1.91% | 7.32% | 11.64% | 14.67% | 12.02% | 13.29% | 14.68% | 6.88% | 3.98% | 3.81% | 6.39% | 6.76% |
| 每股现金保有额(元) | 1.86 | 3.32 | 2.72 | 1.95 | 1.85 | 2.35 | 1.60 | 1.34 | 1.21 | 1.28 | 1.51 | 1.84 | 1.46 | 1.07 | 1.16 | 1.55 | 1.78 |
| 存货环比增长率 | 110.30% | 19.39% | -36.71% | 12.71% | 63.81% | 18.00% | -44.82% | 6.34% | -18.10% | 1.97% | 3.77% | -12.95% | 77.79% | 28.08% | -36.42% | 8.26% | 144.59% |
| 应收帐款环比增长率 | -31.51% | -21.73% | 18.10% | 50.36% | 21.82% | -35.82% | 33.87% | 51.85% | -8.72% | -25.44% | 14.37% | 153.84% | -39.16% | -34.61% | 25.55% | 218.78% | -38.14% |
| 存货同比增长率 | 79.09% | 39.50% | 37.88% | 20.22% | 13.43% | -43.29% | -50.99% | -7.84% | -24.56% | 63.76% | 105.69% | 26.03% | 56.74% | 115.63% | 71.80% | 72.35% | 32.57% |
| 应收帐款同比增长率 | -4.82% | 69.32% | 38.84% | 57.38% | 58.94% | 19.09% | 38.36% | 18.20% | 97.60% | 31.70% | 15.50% | 26.79% | 59.22% | 61.88% | 99.38% | 30.99% | 7.13% |
| 预收帐款同比增长率 | 78.08% | -7.31% | 49.34% | -57.37% | -4.39% | 34.96% | -15.08% | 129.65% | -17.35% | 15.94% | 4.33% | -25.34% | 283.49% | -39.36% | 20.28% | 139.71% | -56.10% |
| 存货周转率 - 单期值 | 5.95 | 12.82 | 14.75 | 10.73 | 6.34 | 9.46 | 10.54 | 4.72 | 7.13 | 5.94 | 6.29 | 7.97 | 3.98 | 7.06 | 8.68 | 4.82 | 3.80 |
| 总资产周转率-单期值 | 1.77 | 1.66 | 1.74 | 2.15 | 1.49 | 1.45 | 1.45 | 1.25 | 1.94 | 1.80 | 1.81 | 2.58 | 1.92 | 2.14 | 2.04 | 1.83 | 1.62 |
| 净资产周转率-单期值 | 4.55 | 4.83 | 5.11 | 6.13 | 3.71 | 3.58 | 4.78 | 4.40 | 6.21 | 5.79 | 6.34 | 10.76 | 5.89 | 6.10 | 6.26 | 6.08 | 4.48 |
| 应收帐款周转率--单期值 | 19.64 | 13.67 | 10.46 | 13.88 | 11.85 | 13.22 | 8.05 | 8.51 | 18.06 | 16.80 | 13.03 | 18.03 | 26.22 | 15.90 | 9.99 | 10.95 | 25.25 |
| 流动资产周转率--单期值 | 2.47 | 2.40 | 2.52 | 3.41 | 2.32 | 2.29 | 2.39 | 2.16 | 2.97 | 2.65 | 2.87 | 4.19 | 2.83 | 2.98 | 2.90 | 2.93 | 2.64 |
| 固定资产周转率--单期值 | 9.72 | 11.55 | 12.85 | 14.53 | 8.30 | 8.01 | 7.68 | 6.24 | 9.02 | 10.22 | 11.68 | 16.95 | 10.32 | 11.03 | 10.86 | 9.39 | 6.07 |
| 股本同比变动率 | 50.00% | 50.00% | 65.00% | 10.00% | 10.00% | 10.00% | 0.00% | 50.00% | 50.00% | 50.00% | 50.00% | 100.00% | 100.00% | 100.00% | 100.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 80.29% | 78.21% | 51.69% | 195.94% | 56.81% | 15.33% | 10.78% | -32.06% | -6.11% | 21.25% | 31.60% | 42.60% | 126.05% | 147.01% | 129.68% | 169.42% | 18.52% |
| 每股营运资金(元) | 0.91 | 0.89 | 0.97 | 1.24 | 1.09 | 0.90 | (0.81) | (1.19) | (1.18) | (0.46) | (0.34) | (1.42) | 0.63 | 0.83 | 0.52 | 0.36 | 0.40 |
| 短期借款占营运资金的比例 | 25.76% | 19.85% | 28.38% | 29.14% | 23.75% | 18.19% | -94.03% | -96.14% | -105.91% | -242.04% | -392.29% | -140.71% | 100.45% | 38.08% | 60.63% | 295.37% | 212.43% |
| 每股资本性支出(元) | 1.25 | 0.76 | 0.35 | 0.22 | 0.46 | 0.42 | 0.28 | 0.12 | 1.06 | 0.76 | 0.36 | 0.24 | 0.88 | 0.45 | 0.21 | 0.15 | 1.09 |
| 每股投入资本净额(元) | 5.53 | 5.20 | 4.84 | 6.77 | 6.26 | 5.83 | 5.18 | 4.92 | 4.99 | 5.21 | 5.22 | 5.68 | 5.02 | 4.55 | 4.29 | 8.14 | 7.70 |
| 每股经营活动产生的现金流(元) | 1.75 | 2.79 | 1.67 | 0.06 | 0.99 | 1.53 | 1.30 | 0.41 | 1.98 | 1.62 | 0.92 | 0.20 | 1.30 | 1.01 | 1.08 | (0.04) | 1.77 |
| 投资支出占收入之比 | 5.86% | 4.91% | 2.91% | 3.03% | 2.90% | 2.62% | 2.36% | 2.64% | 8.73% | 7.94% | 6.61% | 11.38% | 4.32% | 3.25% | 2.76% | 3.68% | 4.33% |
| 存货储存期(天) | 60.49 | 28.09 | 24.41 | 33.55 | 56.74 | 38.06 | 34.14 | 76.20 | 50.49 | 60.56 | 57.21 | 45.18 | 90.48 | 50.97 | 41.45 | 74.66 | 94.80 |
| 应付帐款付款期(天) | 63.89 | 45.83 | 49.79 | 54.92 | 89.73 | 85.28 | 90.46 | 98.44 | 59.63 | 67.34 | 78.91 | 48.98 | 69.53 | 56.83 | 62.42 | 72.98 | 96.23 |
| 应收帐款回收期(天) | 18.33 | 26.33 | 34.41 | 25.93 | 30.37 | 27.24 | 44.73 | 42.32 | 19.94 | 21.43 | 27.64 | 19.96 | 13.73 | 22.65 | 36.04 | 32.88 | 14.26 |
| 预付帐款占用期(天) | 14.75 | 13.87 | 4.32 | 9.46 | 7.87 | 10.31 | 10.14 | 15.13 | 7.33 | 15.65 | 13.94 | 12.06 | 10.08 | 12.39 | 9.74 | 7.68 | 16.64 |
| 预收帐款信用期(天) | 7.40 | 3.84 | 2.76 | 2.39 | 6.56 | 7.26 | 3.33 | 14.40 | 7.15 | 5.04 | 3.36 | 3.50 | 11.78 | 6.05 | 4.84 | 9.78 | 5.08 |
| 现金占总资产比例 | 13.80% | 22.71% | 19.96% | 10.48% | 12.18% | 16.33% | 10.66% | 9.79% | 9.77% | 9.44% | 10.77% | 10.32% | 10.65% | 8.72% | 9.36% | 6.43% | 9.04% |
| 存货占总资产比例 | 24.82% | 10.87% | 9.77% | 16.92% | 18.41% | 11.90% | 10.65% | 21.09% | 21.97% | 24.45% | 23.20% | 26.34% | 39.31% | 24.72% | 19.17% | 30.93% | 34.92% |
| 总资产同比增加比例 | 32.84% | 52.64% | 50.32% | 49.86% | 35.38% | 16.57% | 6.72% | 15.06% | 34.96% | 65.55% | 70.01% | 48.03% | 39.26% | 43.53% | 35.01% | 37.83% | 29.48% |
| 应付款项占总资产比例 | 26.21% | 17.74% | 19.93% | 27.70% | 29.11% | 26.65% | 28.23% | 27.25% | 25.95% | 27.19% | 32.00% | 28.55% | 30.21% | 27.56% | 28.88% | 30.23% | 35.45% |
| 应收款项占总资产比例 | 10.56% | 14.21% | 19.48% | 18.08% | 14.74% | 12.81% | 21.09% | 17.21% | 12.56% | 12.54% | 16.27% | 16.76% | 8.58% | 15.76% | 23.95% | 19.56% | 7.50% |
| 预收款项占总资产比例 | 4.27% | 2.07% | 1.56% | 1.67% | 3.18% | 3.42% | 1.57% | 5.86% | 4.51% | 2.95% | 1.97% | 2.93% | 7.36% | 4.21% | 3.22% | 5.82% | 2.67% |
| 预付款项占总资产比例 | 6.05% | 5.37% | 1.73% | 4.77% | 2.55% | 3.22% | 3.17% | 4.19% | 3.19% | 6.32% | 5.65% | 7.03% | 4.38% | 6.01% | 4.51% | 3.18% | 6.13% |
| 固定资产占总资产比例 | 18.24% | 14.37% | 13.56% | 14.77% | 17.99% | 18.06% | 18.89% | 20.07% | 21.49% | 17.61% | 15.51% | 15.24% | 18.62% | 19.42% | 18.82% | 19.49% | 26.66% |
| 无形资产占总资产比例 | 3.69% | 3.12% | 2.83% | 3.12% | 3.86% | 4.04% | 4.26% | 4.52% | 5.11% | 4.39% | 3.90% | 3.07% | 3.89% | 4.59% | 3.60% | 3.68% | 4.53% |
| 流动比例 | 1.11 | 1.09 | 1.11 | 1.10 | 1.12 | 1.11 | 0.92 | 0.88 | 0.86 | 0.95 | 0.97 | 0.90 | 1.07 | 1.10 | 1.06 | 1.02 | 1.03 |
| 速动比率 | 0.70 | 0.93 | 0.96 | 0.84 | 0.81 | 0.90 | 0.77 | 0.58 | 0.54 | 0.59 | 0.64 | 0.55 | 0.48 | 0.72 | 0.78 | 0.58 | 0.48 |
| 综合税率 | 1.35% | 1.29% | 0.99% | 0.95% | 0.63% | 0.93% | 0.97% | 0.54% | 0.54% | 0.66% | 0.56% | 0.48% | 0.67% | 0.95% | 0.76% | 0.46% | 0.30% |
| 实际所得税率 | 18.54% | 16.84% | 13.76% | 14.29% | 8.68% | 12.96% | 12.79% | 11.29% | 11.65% | 10.96% | 9.09% | 11.63% | 10.45% | 14.37% | 11.33% | 8.43% | 7.20% |
| 可持续增长率 | 5.79% | 9.00% | 17.31% | 7.83% | 13.98% | 15.60% | 23.74% | 10.31% | 14.94% | 19.48% | 25.74% | 35.40% | 16.93% | 19.39% | 24.65% | 22.53% | 11.21% |
| 最大内部融资增长率 | -12.53% | -6.34% | 5.89% | -3.69% | 10.55% | 11.84% | 14.50% | 3.09% | -3.58% | 3.88% | 11.74% | 11.66% | 3.93% | 10.94% | 18.12% | 14.24% | -0.59% |
| 净利润现金含量 | 174.15% | 319.64% | 290.89% | 19.69% | 108.70% | 204.98% | 213.90% | 417.30% | 363.29% | 248.68% | 175.97% | 89.28% | 136.87% | 128.20% | 192.46% | -11.90% | 221.22% |
| 主营业务收入现金含量 | 40.88% | 48.83% | 47.40% | 36.80% | 49.52% | 53.64% | 48.16% | 51.16% | 55.43% | 52.04% | 50.45% | 42.09% | 52.54% | 59.40% | 53.78% | 40.23% | 41.86% |
| 经营性现金周期(天) | 106.53 | 104.42 | 109.85 | 102.27 | 132.09 | 123.47 | 132.97 | 152.96 | 91.98 | 112.39 | 116.63 | 81.41 | 113.58 | 104.87 | 108.94 | 128.69 | 128.06 |
| 单位收入需投入现金 | 0.86 | 0.89 | 0.88 | 0.90 | 0.85 | 0.84 | 0.85 | 0.82 | 0.84 | 0.85 | 0.86 | 0.85 | 0.81 | 0.84 | 0.85 | 0.82 | 0.87 |
| 单位收入产生的现金 | 0.02 | 0.03 | 0.04 | 0.02 | 0.05 | 0.06 | 0.06 | 0.04 | 0.04 | 0.05 | 0.06 | 0.05 | 0.04 | 0.05 | 0.06 | 0.05 | 0.03 |
| 单位收入可用于增长的现金 | (0.03) | (0.02) | 0.02 | (0.01) | 0.03 | 0.03 | 0.04 | 0.01 | (0.01) | 0.01 | 0.03 | 0.02 | 0.01 | 0.03 | 0.04 | 0.04 | (0.00) |
| 市值环比增长 | 13.73% | 34.21% | -23.80% | -3.28% | 34.10% | 33.08% | 30.47% | 32.37% | -22.83% | -10.21% | -43.44% | -19.57% | 6.78% | 21.38% | 121.98% | 131.14% | 32.11% |
| 主评级建议 | 中性 | 中性 | 良 可关注 | 良 可关注 | 中性 | 中性 | 回避 | 回避 | 良 可关注 | 优 买入 | 优异 强买 | 优异 强买 | 良 可关注 | 优 买入 | 优异 强买 | 优异 强买 | 中性 |
| 次评级(敏感性) | 中性 | 中性 | 良 可关注 | 良 可关注 | 数据为空 | 中性 | 中性 | 回避 | 中性 | 良 可关注 | 优异 强买 | 优异 强买 | 中性 | 良 可关注 | 优异 强买 | 优异 强买 | 良 可关注 |
| 美的电器 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |