| 贵州茅台 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 当季收盘价 | 212.63 | 179.85 | 183.92 | 168.73 | 127.36 | 158.76 | 169.82 | 164.86 | 148.01 | 114.74 | 108.7 | 131.89 | 138.58 | 187.71 | 222.02 | 150.47 |
| 赢利能力评分 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| 成长能力评分 | 92.39 | 92.66 | 58.36 | 48.16 | 48.59 | 42.82 | 48.25 | 61.20 | 65.31 | 88.15 | 69.27 | 93.29 | 92.88 | 86.25 | 94.65 | 95.90 |
| 估值情况评分 | 63.88 | 64.21 | 50.53 | 50.12 | 65.02 | 46.01 | 49.73 | 55.64 | 61.93 | 65.47 | 63.93 | 64.39 | 65.90 | 54.20 | 28.41 | 35.17 |
| 信用情况评分 | 89.24 | 88.75 | 86.41 | 87.06 | 87.11 | 88.28 | 87.02 | 89.18 | 89.72 | 90.41 | 88.53 | 91.38 | 91.82 | 91.10 | 89.16 | 87.70 |
| 综合情况评价 | 87.77 | 87.92 | 72.38 | 68.74 | 72.61 | 65.90 | 68.67 | 74.79 | 77.83 | 86.74 | 79.65 | 88.32 | 88.57 | 83.29 | 76.33 | 81.74 |
| 报表期每股收益(元) | 5.20 | 2.00 | 5.35 | 4.42 | 3.28 | 1.34 | 4.57 | 4.01 | 2.96 | 1.29 | 4.03 | 3.33 | 2.37 | 0.93 | 3.00 | 1.69 |
| 预估全年每股收益(调整) | 8.45 | 7.94 | 5.35 | 5.03 | 5.08 | 4.76 | 4.56 | 4.85 | 5.01 | 5.62 | 4.03 | 5.94 | 7.93 | 4.89 | 3.00 | 2.66 |
| 每股净资产(元) | 22.83 | 21.76 | 19.65 | 18.78 | 17.73 | 16.95 | 15.52 | 15.06 | 13.95 | 13.36 | 12.19 | 11.45 | 10.44 | 9.84 | 8.87 | 7.37 |
| 每股自由现金流(元) | 4.85 | 3.30 | 4.74 | 2.72 | 0.73 | 0.38 | 3.04 | 1.08 | (0.15) | (0.44) | 4.49 | 2.57 | 1.15 | 0.87 | 1.03 | 1.06 |
| 当季净利润 | 30.23 | 18.84 | 8.77 | 10.74 | 18.34 | 12.66 | 5.25 | 9.97 | 15.73 | 12.17 | 6.55 | 9.05 | 13.66 | 8.73 | 12.40 | 7.41 |
| 当季主营业务收入 | 56.05 | 42.21 | 23.06 | 27.40 | 35.47 | 30.40 | 18.63 | 22.61 | 30.33 | 25.13 | 17.55 | 18.67 | 26.26 | 19.93 | 27.79 | 18.29 |
| 预估全年净利润(调整) | 79.76 | 74.95 | 50.47 | 47.51 | 47.93 | 44.89 | 43.08 | 45.74 | 47.26 | 53.02 | 38.03 | 56.09 | 74.89 | 46.15 | 28.31 | 25.11 |
| 预估全年主营业务收入 | 173.53 | 161.52 | 116.33 | 115.53 | 114.86 | 117.00 | 96.70 | 99.20 | 98.94 | 103.88 | 82.42 | 105.30 | 127.17 | 90.88 | 72.37 | 67.18 |
| 市净率 | 9.31 | 8.26 | 9.36 | 8.99 | 7.18 | 9.37 | 10.94 | 10.95 | 10.61 | 8.59 | 8.92 | 11.52 | 13.27 | 19.08 | 25.04 | 20.43 |
| 市销率(折算为全年数据) | 11.59 | 10.53 | 14.93 | 13.80 | 10.49 | 12.83 | 16.59 | 15.71 | 14.14 | 10.44 | 12.48 | 11.84 | 10.30 | 19.51 | 28.97 | 21.15 |
| 市盈率(调整) | 25.16 | 22.65 | 34.39 | 33.52 | 25.08 | 33.38 | 37.21 | 34.02 | 29.56 | 20.43 | 26.98 | 22.19 | 17.47 | 38.39 | 74.01 | 56.56 |
| 市盈率(含债去息税) | 25.16 | 22.65 | 34.39 | 33.52 | 25.08 | 33.38 | 37.21 | 34.02 | 29.56 | 20.43 | 26.98 | 22.19 | 17.47 | 38.39 | 74.01 | 56.56 |
| PER(以当期ROE为增长标准) | 0.78 | 0.79 | 1.26 | 1.29 | 0.96 | 1.43 | 1.27 | 1.12 | 0.94 | 0.64 | 0.82 | 0.53 | 0.35 | 1.08 | 2.19 | 1.77 |
| PEG(以3年均净利增长为标准) | 0.85 | 0.86 | 1.59 | 1.74 | 1.28 | 1.93 | 0.82 | 0.71 | 0.60 | 0.38 | 0.51 | 0.30 | 0.18 | 0.62 | 1.39 | 1.23 |
| PEG(以3年均收入增长为标准) | 0.87 | 0.89 | 2.00 | 1.98 | 1.51 | 1.92 | 1.41 | 1.24 | 1.08 | 0.70 | 0.94 | 0.56 | 0.35 | 1.18 | 2.16 | 1.84 |
| 预估总资产报酬率(调整) | 25.80% | 25.70% | 19.73% | 20.83% | 22.47% | 21.97% | 21.79% | 27.33% | 29.59% | 33.93% | 24.14% | 43.18% | 66.41% | 39.93% | 27.01% | 24.63% |
| 预估投入资本报酬率(调整) | 38.44% | 37.99% | 28.45% | 27.97% | 30.04% | 29.37% | 30.88% | 33.78% | 37.65% | 44.06% | 34.80% | 55.19% | 81.22% | 53.36% | 35.64% | 38.38% |
| 预估股东权益报酬率(调整) | 32.41% | 28.66% | 27.22% | 25.97% | 26.01% | 23.36% | 29.41% | 30.49% | 31.29% | 31.76% | 33.05% | 42.27% | 49.58% | 35.42% | 33.83% | 31.89% |
| 自由现金流与营业收入之比 | 46.62% | 73.70% | 38.42% | 27.55% | 10.42% | 11.70% | 29.65% | 13.05% | -2.54% | -16.70% | 51.41% | 37.38% | 23.51% | 41.03% | 13.41% | 22.49% |
| 二级市场自由现金收益率-报表期 | 2.38% | 1.92% | 2.66% | 1.68% | 0.60% | 0.25% | 1.84% | 0.68% | -0.10% | -0.40% | 4.29% | 2.02% | 0.85% | 0.47% | 0.47% | 0.71% |
| 总收入同比增长率 | 49.16% | 38.84% | 20.30% | 19.47% | 18.77% | 20.99% | 17.33% | 20.36% | 20.05% | 26.04% | 13.88% | 45.49% | 75.72% | 25.57% | 47.82% | 37.20% |
| 净利润同比增长率 | 58.31% | 48.85% | 17.13% | 10.23% | 11.09% | 4.00% | 13.50% | 20.42% | 24.59% | 39.35% | 34.22% | 97.72% | 163.56% | 62.92% | 88.21% | 67.25% |
| 当季收入同比增长率 | 58.01% | 38.84% | 23.78% | 21.19% | 16.94% | 20.99% | 6.13% | 21.13% | 15.51% | 26.04% | -36.84% | 2.05% | 152.15% | 25.57% | 68.76% | 49.94% |
| 当季净利润同比增长率 | 64.83% | 48.85% | 66.89% | 7.80% | 16.58% | 4.00% | -19.74% | 10.11% | 15.16% | 39.35% | -47.21% | 22.20% | 335.59% | 62.92% | 124.24% | 114.25% |
| 当季净利润同比增长率(调整) | 64.61% | 48.49% | 67.16% | 7.58% | 16.75% | 4.20% | -20.41% | 10.34% | 14.65% | 39.42% | -47.34% | 22.07% | 337.95% | 62.99% | 125.41% | 114.25% |
| 非经常项占比 | 0.05% | 0.10% | 0.10% | -0.10% | -0.18% | -0.22% | 0.15% | 0.00% | 0.04% | 0.04% | -0.11% | -0.16% | -0.29% | 0.11% | -0.03% | 0.12% |
| 净利润率(还原) | 49.92% | 44.60% | 43.39% | 44.78% | 47.12% | 41.70% | 44.55% | 48.51% | 50.30% | 48.42% | 46.14% | 48.54% | 48.58% | 43.77% | 39.12% | 35.65% |
| 税前利润率(还原) | 70.07% | 62.84% | 61.52% | 63.25% | 66.54% | 59.07% | 62.81% | 67.96% | 70.40% | 67.84% | 65.39% | 67.97% | 68.01% | 61.28% | 62.49% | 56.21% |
| 主营业务利润率 | 78.40% | 73.92% | 77.39% | 76.08% | 78.32% | 72.49% | 80.44% | 81.82% | 82.88% | 80.65% | 82.02% | 82.29% | 82.41% | 79.96% | 79.61% | 75.89% |
| 当季净利润率(还原) | 53.93% | 44.60% | 37.74% | 39.16% | 51.76% | 41.70% | 27.95% | 44.12% | 51.85% | 48.42% | 37.27% | 48.43% | 52.23% | 43.77% | 44.70% | 40.49% |
| 当季税前利润率(还原) | 75.51% | 62.84% | 54.54% | 55.35% | 72.95% | 59.07% | 41.26% | 61.95% | 72.53% | 67.84% | 55.87% | 67.87% | 73.12% | 61.28% | 72.57% | 62.69% |
| 当季主营业务利润率 | 81.77% | 73.92% | 82.71% | 70.70% | 83.31% | 72.49% | 74.67% | 79.23% | 84.72% | 80.65% | 81.04% | 81.99% | 84.27% | 79.96% | 85.58% | 78.47% |
| 当季权益报酬率(调整) | 14.03% | 9.16% | 4.68% | 6.05% | 10.98% | 7.93% | 3.54% | 7.02% | 11.94% | 9.65% | 5.68% | 8.36% | 13.94% | 9.39% | 14.85% | 10.65% |
| 经营性现金流同比增长率 | 201.63% | 313.58% | 46.82% | 90.82% | 222.22% | 数据为空 | -19.51% | -32.30% | -63.35% | -113.17% | 201.01% | 98.20% | 118.09% | 160.86% | -17.19% | 3.90% |
| 综合业务利润率 | 78.40% | 73.92% | 77.39% | 76.08% | 78.32% | 72.49% | 80.44% | 81.82% | 82.88% | 80.65% | 82.02% | 82.29% | 82.41% | 79.96% | 79.61% | 75.89% |
| 当季综合业务利润率 | 81.77% | 73.92% | 82.71% | 70.70% | 83.31% | 72.49% | 74.67% | 79.23% | 84.72% | 80.65% | 81.04% | 81.99% | 84.27% | 79.96% | 85.58% | 78.47% |
| 总市值 | 2006.80 | 1697.42 | 1735.84 | 1592.47 | 1202.02 | 1498.38 | 1602.76 | 1555.95 | 1396.92 | 1082.92 | 1025.91 | 1244.78 | 1307.92 | 1771.61 | 2095.42 | 1420.14 |
| 总市值含债调整 | 2006.80 | 1697.42 | 1735.84 | 1592.47 | 1202.02 | 1498.38 | 1602.76 | 1555.95 | 1396.92 | 1082.92 | 1025.91 | 1244.78 | 1307.92 | 1771.61 | 2095.42 | 1420.14 |
| 资本性支出(亿) | 7.47 | 3.01 | 17.32 | 13.94 | 10.80 | 4.69 | 13.57 | 10.59 | 6.89 | 2.89 | 10.11 | 6.44 | 4.10 | 1.75 | 7.72 | 5.46 |
| 资本支出与销售收入比 | 7.60% | 7.12% | 14.89% | 14.95% | 16.39% | 15.43% | 14.03% | 13.56% | 12.42% | 11.50% | 12.26% | 9.93% | 8.87% | 8.76% | 10.67% | 12.24% |
| 总市值中的现金比例 | 8.62% | 9.43% | 7.42% | 6.92% | 8.54% | 6.66% | 6.08% | 5.07% | 5.58% | 7.08% | 7.89% | 5.14% | 3.87% | 3.14% | 2.25% | 3.35% |
| 营业费用与收入之比 | 3.30% | 3.96% | 5.82% | 5.17% | 4.78% | 4.76% | 6.42% | 5.63% | 5.69% | 7.19% | 6.46% | 7.02% | 7.39% | 12.22% | 7.74% | 9.86% |
| 管理费用与收入之比 | 6.54% | 8.39% | 11.57% | 9.13% | 8.51% | 10.19% | 12.59% | 9.39% | 8.36% | 8.86% | 11.42% | 8.26% | 8.00% | 8.45% | 9.99% | 10.67% |
| 财务费用与收入之比 | -1.52% | -1.27% | -1.52% | -1.47% | -1.51% | -1.52% | -1.38% | -1.16% | -1.58% | -3.24% | -1.24% | -0.96% | -1.00% | -1.99% | -0.62% | -0.86% |
| 期间费用占收入比 | 8.33% | 11.08% | 15.87% | 12.83% | 11.78% | 13.43% | 17.63% | 13.86% | 12.47% | 12.81% | 16.63% | 14.32% | 14.40% | 18.68% | 17.12% | 19.68% |
| 当季期间费用占收入比 | 6.26% | 11.08% | 28.17% | 15.35% | 10.36% | 13.43% | 33.41% | 17.28% | 12.19% | 12.81% | 25.17% | 14.13% | 11.15% | 18.68% | 13.01% | 15.78% |
| 期间费用占收入比同比增长率 | -29.26% | -17.46% | -9.99% | -7.48% | -5.57% | 4.81% | 6.00% | -3.19% | -13.38% | -31.44% | -2.83% | -27.22% | -35.69% | 3.98% | -19.95% | -11.85% |
| 当季期间费用占收入比同比增长率 | -39.60% | -17.46% | -15.69% | -11.16% | -14.98% | 4.81% | 32.76% | 22.29% | 9.38% | -31.44% | 93.50% | -10.48% | -61.73% | 3.98% | -33.39% | -37.36% |
| 生息负债率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 资产负债率 | 30.32% | 29.56% | 27.51% | 22.31% | 21.55% | 21.70% | 25.89% | 15.07% | 17.57% | 19.31% | 26.98% | 16.80% | 12.61% | 19.65% | 20.16% | 31.80% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 免息负债与净资产比 | 0.44 | 0.42 | 0.38 | 0.29 | 0.27 | 0.28 | 0.35 | 0.18 | 0.21 | 0.24 | 0.37 | 0.20 | 0.14 | 0.24 | 0.25 | 0.47 |
| 生息负债与净资产比 | 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 |
| 每股现金保有额(元) | 18.32 | 16.95 | 13.66 | 11.68 | 10.88 | 10.57 | 10.32 | 8.37 | 8.26 | 8.12 | 8.58 | 6.78 | 5.37 | 5.90 | 5.00 | 5.04 |
| 存货环比增长率 | 1.44% | 4.62% | 16.34% | 6.59% | 3.32% | 3.79% | 23.11% | 4.58% | 1.03% | 3.48% | 20.34% | 5.92% | 2.31% | 3.62% | 9.71% | -0.91% |
| 应收帐款环比增长率 | 130.47% | -20.51% | -95.52% | -2.63% | -7.44% | 45.28% | -48.55% | 4.24% | -28.94% | 61.14% | -26.44% | -1.00% | -38.52% | 67.62% | -32.53% | 5.52% |
| 存货同比增长率 | 31.59% | 34.03% | 32.96% | 40.70% | 38.05% | 35.00% | 34.60% | 31.58% | 33.26% | 34.95% | 35.13% | 23.20% | 15.26% | 18.92% | 16.72% | 11.54% |
| 应收帐款同比增长率 | -92.01% | -96.79% | -94.13% | -32.63% | -27.88% | -44.63% | -38.59% | -12.21% | -16.61% | -27.85% | -24.96% | -31.17% | -26.64% | -25.08% | -31.19% | -12.71% |
| 预收帐款同比增长率 | 150.79% | 107.19% | 34.76% | 152.48% | 199.84% | 66.12% | 19.76% | 37.99% | 122.99% | 41.86% | 160.93% | -57.93% | -87.95% | -43.23% | -47.32% | -6.33% |
| 存货周转率 - 单期值 | 0.25 | 0.26 | 0.19 | 0.21 | 0.22 | 0.26 | 0.23 | 0.28 | 0.29 | 0.32 | 0.26 | 0.39 | 0.50 | 0.38 | 0.38 | 0.48 |
| 总资产周转率-单期值 | 0.56 | 0.55 | 0.45 | 0.51 | 0.54 | 0.57 | 0.49 | 0.59 | 0.62 | 0.66 | 0.52 | 0.81 | 1.13 | 0.79 | 0.69 | 0.66 |
| 净资产周转率-单期值 | 0.81 | 0.79 | 0.63 | 0.65 | 0.69 | 0.73 | 0.66 | 0.70 | 0.75 | 0.82 | 0.72 | 0.97 | 1.29 | 0.98 | 0.86 | 0.97 |
| 应收帐款周转率--单期值 | 8832.85 | 18948.35 | 10848.83 | 482.70 | 467.26 | 440.57 | 529.03 | 279.23 | 290.31 | 216.57 | 276.89 | 260.22 | 311.15 | 136.70 | 182.47 | 114.26 |
| 流动资产周转率--单期值 | 0.71 | 0.73 | 0.61 | 0.67 | 0.70 | 0.73 | 0.68 | 0.79 | 0.82 | 0.86 | 0.77 | 1.24 | 1.59 | 1.17 | 1.01 | 0.93 |
| 固定资产周转率--单期值 | 4.07 | 3.83 | 2.78 | 3.08 | 3.08 | 3.63 | 3.05 | 4.10 | 4.33 | 4.62 | 3.76 | 5.37 | 6.53 | 4.86 | 3.96 | 4.68 |
| 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% |
| 税前利润同比增长率 | 57.33% | 48.04% | 17.79% | 11.13% | 12.08% | 5.15% | 12.91% | 20.47% | 24.57% | 39.47% | 19.09% | 75.59% | 130.37% | 39.85% | 81.74% | 60.03% |
| 每股营运资金(元) | 17.07 | 16.05 | 14.06 | 13.64 | 12.71 | 12.48 | 11.18 | 10.95 | 9.98 | 9.42 | 8.47 | 7.49 | 6.71 | 6.30 | 5.47 | 4.10 |
| 短期借款占营运资金的比例 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 每股资本性支出(元) | 0.79 | 0.32 | 1.84 | 1.48 | 1.14 | 0.50 | 1.44 | 1.12 | 0.73 | 0.31 | 1.07 | 0.68 | 0.43 | 0.19 | 0.82 | 0.58 |
| 每股投入资本净额(元) | 21.99 | 20.90 | 18.80 | 18.00 | 16.90 | 16.20 | 14.78 | 14.35 | 13.30 | 12.75 | 11.58 | 10.77 | 9.77 | 9.16 | 8.42 | 6.93 |
| 每股经营活动产生的现金流(元) | 5.65 | 3.61 | 6.57 | 4.20 | 1.87 | 0.87 | 4.48 | 2.20 | 0.58 | (0.14) | 5.56 | 3.25 | 1.58 | 1.05 | 1.85 | 1.64 |
| 投资支出占收入之比 | 7.89% | 7.40% | 15.80% | 16.10% | 17.83% | 15.43% | 14.13% | 13.69% | 12.60% | 11.90% | 12.32% | 9.93% | 8.87% | 8.76% | 10.91% | 12.62% |
| 存货储存期(天) | 1426.96 | 1399.27 | 1905.81 | 1695.65 | 1630.65 | 1377.79 | 1587.52 | 1298.21 | 1235.99 | 1116.11 | 1402.06 | 933.35 | 722.86 | 939.15 | 951.92 | 757.46 |
| 应付帐款付款期(天) | 24.98 | 25.34 | 79.33 | 49.98 | 31.21 | 21.81 | 52.68 | 33.77 | 22.74 | 19.49 | 54.60 | 43.96 | 21.94 | 26.68 | 24.65 | 20.97 |
| 应收帐款回收期(天) | 0.04 | 0.02 | 0.03 | 0.75 | 0.77 | 0.82 | 0.68 | 1.29 | 1.24 | 1.66 | 1.30 | 1.38 | 1.16 | 2.63 | 1.97 | 3.15 |
| 预付帐款占用期(天) | 449.00 | 386.11 | 523.07 | 600.25 | 541.09 | 459.17 | 455.60 | 434.71 | 340.37 | 247.67 | 333.86 | 10.80 | 1.99 | 0.86 | 2.82 | 1.46 |
| 预收帐款信用期(天) | 87.50 | 120.85 | 125.33 | 86.88 | 52.72 | 80.52 | 111.89 | 40.07 | 20.41 | 54.60 | 109.62 | 27.36 | 7.12 | 43.99 | 47.84 | 101.94 |
| 现金占总资产比例 | 55.92% | 54.86% | 50.37% | 48.34% | 48.13% | 48.85% | 49.28% | 47.17% | 48.80% | 49.04% | 51.38% | 49.29% | 44.93% | 48.15% | 45.06% | 46.63% |
| 存货占总资产比例 | 19.13% | 20.00% | 21.78% | 21.01% | 21.07% | 21.30% | 21.21% | 20.34% | 20.38% | 20.63% | 19.77% | 19.92% | 21.67% | 20.67% | 21.99% | 20.61% |
| 总资产同比增加比例 | 44.93% | 42.74% | 29.43% | 36.28% | 33.56% | 30.75% | 25.49% | 28.86% | 41.66% | 35.21% | 50.31% | 27.42% | 10.26% | 16.93% | 11.64% | 15.76% |
| 应付款项占总资产比例 | 0.33% | 0.36% | 0.91% | 0.62% | 0.40% | 0.34% | 0.70% | 0.53% | 0.38% | 0.36% | 0.77% | 0.94% | 0.66% | 0.59% | 0.57% | 0.57% |
| 应收款项占总资产比例 | 0.01% | 0.00% | 0.00% | 0.12% | 0.13% | 0.15% | 0.11% | 0.25% | 0.25% | 0.36% | 0.22% | 0.36% | 0.42% | 0.67% | 0.44% | 0.67% |
| 预收款项占总资产比例 | 15.96% | 21.75% | 18.52% | 14.30% | 9.22% | 14.99% | 17.79% | 7.72% | 4.11% | 11.80% | 18.64% | 7.21% | 2.61% | 11.24% | 10.74% | 21.83% |
| 预付款项占总资产比例 | 6.02% | 5.52% | 5.98% | 7.44% | 6.99% | 7.10% | 6.09% | 6.81% | 5.61% | 4.58% | 4.71% | 0.23% | 0.06% | 0.02% | 0.07% | 0.04% |
| 固定资产占总资产比例 | 13.81% | 14.47% | 16.38% | 16.46% | 17.49% | 15.78% | 16.03% | 14.46% | 14.31% | 14.38% | 13.90% | 15.11% | 17.26% | 16.18% | 17.43% | 14.08% |
| 无形资产占总资产比例 | 1.51% | 1.60% | 1.77% | 2.02% | 2.17% | 2.26% | 2.35% | 2.79% | 2.96% | 3.05% | 2.83% | 1.98% | 2.30% | 2.14% | 2.38% | 2.48% |
| 流动比例 | 2.72 | 2.76 | 2.89 | 3.54 | 3.62 | 3.66 | 3.06 | 5.11 | 4.37 | 3.96 | 2.88 | 4.24 | 5.45 | 3.62 | 3.44 | 2.19 |
| 速动比率 | 2.09 | 2.08 | 2.10 | 2.59 | 2.64 | 2.68 | 2.24 | 3.76 | 3.20 | 2.88 | 2.15 | 3.05 | 3.73 | 2.57 | 2.35 | 1.54 |
| 综合税率 | 30.51% | 32.49% | 29.22% | 31.03% | 29.78% | 32.54% | 25.52% | 25.64% | 25.15% | 26.30% | 25.07% | 25.18% | 24.98% | 25.29% | 29.85% | 28.06% |
| 实际所得税率 | 24.99% | 24.97% | 25.45% | 25.18% | 25.20% | 25.01% | 25.12% | 24.99% | 25.01% | 25.00% | 25.71% | 24.97% | 24.99% | 24.99% | 34.41% | 33.45% |
| 可持续增长率 | 18.10% | 11.98% | 13.25% | 1.72% | 4.25% | 1.00% | -4.45% | 2.97% | 4.56% | 12.69% | -11.43% | 8.68% | 185.17% | 21.68% | 33.88% | 26.84% |
| 净利润现金含量 | 108.57% | 181.06% | 122.77% | 94.97% | 56.98% | 65.17% | 97.95% | 54.86% | 19.65% | -10.74% | 138.11% | 97.58% | 66.78% | 113.66% | 61.58% | 97.34% |
| 主营业务收入现金含量 | 100.44% | 132.52% | 109.75% | 98.40% | 82.53% | 86.42% | 103.91% | 81.67% | 64.71% | 63.64% | 116.93% | 97.58% | 84.53% | 109.76% | 87.84% | 101.57% |
| 经营性现金周期(天) | 172.01 | 175.33 | 232.55 | 218.91 | 200.67 | 194.24 | 222.53 | 182.12 | 163.09 | 148.79 | 183.66 | 98.74 | 77.04 | 106.59 | 128.54 | 127.94 |
| 单位收入需投入现金 | 0.34 | 0.38 | 0.45 | 0.45 | 0.43 | 0.42 | 0.47 | 0.42 | 0.40 | 0.42 | 0.44 | 0.33 | 0.30 | 0.44 | 0.44 | 0.44 |
| 单位收入产生的现金 | 0.66 | 0.64 | 0.59 | 0.62 | 0.63 | 0.62 | 0.57 | 0.60 | 0.60 | 0.60 | 0.57 | 0.59 | 0.59 | 0.56 | 0.49 | 0.47 |
| 单位收入可用于增长的现金 | 0.58 | 0.57 | 0.45 | 0.48 | 0.46 | 0.47 | 0.43 | 0.46 | 0.48 | 0.49 | 0.45 | 0.49 | 0.50 | 0.47 | 0.39 | 0.34 |
| 市值环比增长 | 10.62% | -10.62% | 16.99% | -15.14% | 14.92% | -2.92% | -5.75% | -6.49% | 5.05% | -0.48% | -1.17% | -2.70% | 5.39% | -6.56% | 9.05% | 3.51% |
| 主评级建议 | 优 待定 | 优 待定 | 良 可关注 | 中性 | 良 可关注 | 中性 | 中性 | 良 可关注 | 良 可关注 | 优 买入 | 良 可关注 | 优异 强买 | 优异 强买 | 良 可关注 | 良 可关注 | 良 可关注 |
| 次评级(敏感性) | 优 待定 | 优 待定 | 优 待定 | 中性 | 良 可关注 | 中性 | 中性 | 良 可关注 | 良 可关注 | 优 买入 | 中性 | 中性 | 优异 强买 | 良 可关注 | 良 可关注 | 良 可关注 |
| 贵州茅台 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 桑德环境 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 当季收盘价 | 24.93 | 28.64 | 33.37 | 25.21 | 20.46 | 18.89 | 15.45 | 10.33 | 11.04 | 11.95 | 9.38 | 8.26 | 15.3 | 17.78 | 18.94 | 18.52 |
| 赢利能力评分 | 86.86 | 87.09 | 81.93 | 82.37 | 82.42 | 82.83 | 76.72 | 75.40 | 72.94 | 76.55 | 72.39 | 75.51 | 91.47 | 88.85 | 82.62 | 85.35 |
| 成长能力评分 | 100.00 | 100.00 | 98.52 | 100.00 | 99.01 | 91.32 | 96.73 | 88.91 | 74.13 | 88.87 | 94.84 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| 估值情况评分 | 34.78 | 30.78 | 55.53 | 56.84 | 59.07 | 29.67 | 60.46 | 65.11 | 64.19 | 61.60 | 63.86 | 66.22 | 56.85 | 40.40 | 26.95 | 29.94 |
| 信用情况评分 | 56.19 | 55.17 | 49.22 | 53.28 | 53.60 | 54.88 | 54.49 | 55.73 | 54.31 | 57.51 | 56.35 | 51.19 | 43.82 | 46.04 | 42.03 | 42.18 |
| 综合情况评价 | 71.96 | 71.99 | 79.50 | 80.71 | 80.95 | 67.44 | 78.55 | 76.57 | 70.24 | 76.17 | 77.31 | 80.54 | 83.42 | 78.50 | 66.02 | 70.73 |
| 报表期每股收益(元) | 0.30 | 0.12 | 0.50 | 0.34 | 0.21 | 0.08 | 0.35 | 0.25 | 0.15 | 0.06 | 0.27 | 0.19 | 0.26 | 0.09 | 0.43 | 0.27 |
| 预估全年每股收益(调整) | 0.70 | 0.72 | 0.49 | 0.50 | 0.49 | 0.53 | 0.37 | 0.35 | 0.32 | 0.35 | 0.28 | 0.31 | 0.67 | 0.61 | 0.44 | 0.48 |
| 每股净资产(元) | 3.61 | 3.56 | 3.36 | 3.17 | 3.03 | 2.95 | 2.87 | 2.76 | 2.66 | 2.56 | 2.50 | 2.40 | 2.84 | 2.67 | 2.58 | 2.44 |
| 每股自由现金流(元) | (0.55) | (0.34) | 0.18 | 0.00 | (0.05) | 0.02 | (1.09) | (0.83) | (0.43) | (0.38) | (0.71) | (0.22) | (0.27) | (0.37) | 0.63 | 0.12 |
| 当季净利润 | 0.74 | 0.48 | 0.67 | 0.55 | 0.53 | 0.32 | 0.42 | 0.40 | 0.41 | 0.23 | 0.33 | 0.27 | 0.33 | 0.18 | 0.32 | 0.21 |
| 当季主营业务收入 | 3.71 | 2.63 | 3.31 | 2.42 | 2.46 | 1.53 | 2.00 | 1.91 | 1.71 | 1.23 | 1.76 | 1.25 | 1.37 | 0.85 | 1.33 | 1.02 |
| 预估全年净利润(调整) | 2.90 | 2.97 | 2.03 | 2.06 | 2.04 | 2.18 | 1.52 | 1.45 | 1.32 | 1.45 | 1.15 | 1.27 | 1.35 | 1.22 | 0.87 | 0.95 |
| 预估全年主营业务收入 | 15.43 | 16.73 | 9.72 | 9.05 | 9.30 | 8.50 | 6.84 | 7.31 | 6.91 | 7.57 | 5.23 | 5.60 | 6.74 | 5.53 | 3.50 | 3.34 |
| 市净率 | 6.90 | 8.04 | 9.95 | 7.95 | 6.75 | 6.40 | 5.38 | 3.74 | 4.15 | 4.67 | 3.76 | 3.44 | 5.39 | 6.66 | 7.34 | 7.58 |
| 市销率(折算为全年数据) | 7.60 | 7.70 | 15.32 | 12.73 | 10.29 | 10.47 | 10.96 | 7.32 | 7.93 | 7.59 | 9.05 | 7.55 | 5.63 | 7.78 | 12.93 | 12.58 |
| 市盈率(调整) | 35.57 | 39.88 | 67.93 | 50.54 | 41.53 | 35.75 | 42.10 | 29.50 | 34.68 | 34.13 | 33.85 | 26.81 | 22.70 | 29.12 | 43.24 | 38.81 |
| 市盈率(含债去息税) | 36.52 | 41.49 | 62.56 | 49.85 | 42.78 | 38.77 | 40.33 | 31.32 | 36.64 | 36.95 | 32.85 | 28.01 | 25.07 | 33.10 | 45.89 | 40.36 |
| PER(以当期ROE为增长标准) | 2.09 | 2.41 | 4.26 | 3.33 | 2.88 | 2.50 | 3.17 | 2.56 | 3.25 | 3.01 | 2.97 | 2.29 | 1.21 | 1.73 | 2.71 | 2.24 |
| PEG(以3年均净利增长为标准) | 1.01 | 1.11 | 1.93 | 1.51 | 1.31 | 1.08 | 0.78 | 0.63 | 0.80 | 0.75 | 0.57 | 0.45 | 0.39 | 0.55 | 0.88 | 0.70 |
| PEG(以3年均收入增长为标准) | 0.83 | 0.86 | 1.54 | 1.33 | 1.11 | 1.11 | 0.91 | 0.66 | 0.82 | 0.76 | 0.55 | 0.44 | 0.34 | 0.53 | 0.75 | 0.68 |
| 预估总资产报酬率(调整) | 8.44% | 8.96% | 6.83% | 6.76% | 6.96% | 8.00% | 5.74% | 5.42% | 4.96% | 6.15% | 4.86% | 5.50% | 7.37% | 7.54% | 5.69% | 6.34% |
| 预估投入资本报酬率(调整) | 10.51% | 12.59% | 8.68% | 9.25% | 9.44% | 10.25% | 7.02% | 7.01% | 7.08% | 8.41% | 6.67% | 7.81% | 12.00% | 10.93% | 7.97% | 9.22% |
| 预估股东权益报酬率(调整) | 17.45% | 17.23% | 14.68% | 14.98% | 14.84% | 15.53% | 12.71% | 12.25% | 11.28% | 12.28% | 11.06% | 12.24% | 20.70% | 19.15% | 16.94% | 18.01% |
| 自由现金流与营业收入之比 | -35.68% | -52.74% | 7.58% | 0.17% | -5.17% | 6.44% | -65.82% | -70.35% | -60.12% | -126.34% | -56.45% | -25.79% | -23.92% | -86.91% | 35.95% | 10.64% |
| 二级市场自由现金收益率-报表期 | -1.87% | -1.04% | 0.48% | 0.01% | -0.21% | 0.11% | -5.89% | -6.26% | -3.08% | -2.67% | -6.09% | -2.08% | -1.27% | -1.63% | 2.66% | 0.50% |
| 总收入同比增长率 | 58.73% | 72.15% | 42.01% | 32.23% | 35.83% | 24.21% | 30.83% | 39.66% | 32.15% | 44.63% | 49.37% | 59.89% | 92.45% | 57.80% | 52.49% | 45.59% |
| 净利润同比增长率 | 43.70% | 47.71% | 42.04% | 34.62% | 33.13% | 40.70% | 30.91% | 32.13% | 24.25% | 28.54% | 28.58% | 44.72% | 53.69% | 40.43% | 89.25% | 74.25% |
| 当季收入同比增长率 | 50.43% | 72.15% | 65.79% | 26.68% | 44.19% | 24.21% | 13.42% | 53.01% | 24.43% | 44.63% | 32.19% | 22.90% | 122.69% | 57.80% | 65.28% | 40.40% |
| 当季净利润同比增长率 | 41.24% | 47.71% | 60.35% | 36.99% | 28.88% | 40.70% | 28.00% | 46.99% | 21.97% | 28.54% | 1.52% | 30.37% | 61.85% | 40.43% | 121.13% | 50.31% |
| 当季净利润同比增长率(调整) | 40.56% | 46.19% | 29.65% | 38.55% | 28.95% | 43.99% | 46.86% | 50.12% | 9.51% | 26.34% | 5.74% | 31.21% | 61.71% | 39.43% | 67.20% | 79.27% |
| 非经常项占比 | 2.46% | 4.02% | 2.18% | 1.03% | 1.61% | 2.78% | -4.86% | 2.17% | 2.69% | 5.18% | -3.54% | -3.22% | -7.00% | 4.09% | -1.32% | -2.48% |
| 净利润率(还原) | 18.85% | 17.54% | 20.89% | 21.57% | 20.97% | 20.65% | 22.16% | 20.99% | 21.22% | 17.81% | 21.89% | 23.20% | 24.41% | 20.39% | 24.97% | 25.46% |
| 税前利润率(还原) | 22.87% | 21.14% | 25.02% | 25.85% | 25.00% | 24.83% | 28.03% | 26.53% | 27.82% | 21.40% | 27.45% | 28.92% | 29.53% | 27.28% | 32.34% | 30.76% |
| 主营业务利润率 | 36.83% | 35.80% | 34.30% | 34.76% | 35.21% | 38.43% | 39.62% | 38.49% | 40.92% | 34.93% | 39.35% | 41.98% | 43.14% | 43.57% | 42.21% | 40.90% |
| 当季净利润率(还原) | 19.78% | 17.54% | 19.56% | 22.57% | 21.17% | 20.65% | 25.02% | 20.64% | 23.67% | 17.81% | 19.32% | 21.03% | 26.90% | 20.39% | 24.15% | 19.70% |
| 当季税前利润率(还原) | 24.09% | 21.14% | 23.41% | 27.25% | 25.11% | 24.83% | 31.70% | 24.54% | 32.43% | 21.40% | 24.53% | 27.84% | 30.93% | 27.28% | 34.90% | 21.12% |
| 当季主营业务利润率 | 37.56% | 35.80% | 33.40% | 34.02% | 33.22% | 38.43% | 42.38% | 34.75% | 45.23% | 34.93% | 34.14% | 39.93% | 42.87% | 43.57% | 44.35% | 27.48% |
| 当季权益报酬率(调整) | 4.90% | 3.11% | 4.64% | 4.17% | 4.16% | 2.57% | 4.33% | 3.45% | 3.66% | 2.06% | 3.32% | 2.63% | 6.66% | 3.21% | 6.24% | 4.03% |
| 经营性现金流同比增长率 | -137.06% | -6.43% | 1145.73% | 5867.77% | -18.90% | -23.57% | -2.08% | -98.33% | 数据为空 | 数据为空 | -90.31% | 36.93% | -111.98% | 数据为空 | 400.16% | 数据为空 |
| 综合业务利润率 | 36.83% | 35.80% | 34.30% | 34.76% | 35.21% | 38.43% | 39.62% | 38.49% | 40.92% | 34.93% | 39.35% | 41.98% | 43.14% | 43.57% | 42.21% | 40.90% |
| 当季综合业务利润率 | 37.56% | 35.80% | 33.40% | 34.02% | 33.22% | 38.43% | 42.38% | 34.75% | 45.23% | 34.93% | 34.14% | 39.93% | 42.87% | 43.57% | 44.35% | 27.48% |
| 总市值 | 103.05 | 118.39 | 137.94 | 104.21 | 84.57 | 78.08 | 63.86 | 42.70 | 45.63 | 49.40 | 38.77 | 34.14 | 30.55 | 35.50 | 37.81 | 36.97 |
| 总市值含债调整 | 116.17 | 127.45 | 147.81 | 114.11 | 94.59 | 87.94 | 73.97 | 52.50 | 53.86 | 56.48 | 46.45 | 41.36 | 37.09 | 42.10 | 44.41 | 41.20 |
| 资本性支出(亿) | 2.00 | 1.88 | 1.84 | 1.40 | 0.90 | 0.43 | 4.71 | 3.43 | 2.62 | 2.25 | 3.16 | 2.31 | 0.41 | 0.20 | 0.92 | 0.80 |
| 资本支出与销售收入比 | 31.63% | 71.65% | 18.97% | 21.84% | 22.52% | 28.36% | 68.85% | 70.83% | 89.17% | 182.88% | 60.49% | 66.57% | 18.39% | 23.20% | 26.41% | 36.99% |
| 总市值中的现金比例 | 1.78% | 3.03% | 1.19% | 1.17% | 1.23% | 1.86% | 3.02% | 8.25% | 8.54% | 8.44% | 9.20% | 12.83% | 4.21% | 2.58% | 1.91% | 1.35% |
| 营业费用与收入之比 | 0.92% | 1.03% | 1.20% | 1.29% | 1.33% | 1.72% | 1.27% | 1.30% | 1.39% | 1.04% | 1.37% | 1.76% | 2.00% | 2.62% | 2.19% | 2.72% |
| 管理费用与收入之比 | 7.73% | 8.96% | 4.15% | 3.49% | 3.79% | 5.50% | 4.83% | 5.03% | 5.25% | 5.06% | 4.25% | 4.20% | 4.34% | 5.17% | 4.17% | 3.51% |
| 财务费用与收入之比 | 5.30% | 4.67% | 3.92% | 4.13% | 5.08% | 6.38% | 5.48% | 5.63% | 6.46% | 7.42% | 6.28% | 7.10% | 7.26% | 8.49% | 3.51% | 3.91% |
| 期间费用占收入比 | 13.96% | 14.66% | 9.28% | 8.91% | 10.20% | 13.60% | 11.59% | 11.96% | 13.10% | 13.52% | 11.90% | 13.06% | 13.60% | 16.29% | 9.87% | 10.14% |
| 当季期间费用占收入比 | 13.46% | 14.66% | 9.99% | 6.77% | 8.10% | 13.60% | 10.68% | 10.21% | 12.79% | 13.52% | 9.61% | 12.10% | 11.94% | 16.29% | 9.41% | 6.38% |
| 期间费用占收入比同比增长率 | 36.79% | 7.80% | -19.95% | -25.52% | -22.10% | 0.54% | -2.63% | -8.42% | -3.71% | -16.98% | 20.63% | 28.79% | 1.13% | 20.81% | -10.74% | 9.67% |
| 当季期间费用占收入比同比增长率 | 66.15% | 7.80% | -6.49% | -33.66% | -36.66% | 0.54% | 11.14% | -15.57% | 7.12% | -16.98% | 2.09% | 89.61% | -11.04% | 20.81% | -34.60% | -27.90% |
| 生息负债率 | 38.24% | 27.38% | 33.20% | 32.48% | 34.24% | 36.08% | 38.23% | 36.70% | 31.01% | 30.13% | 32.56% | 31.19% | 35.81% | 40.80% | 42.92% | 28.11% |
| 资产负债率 | 56.50% | 55.52% | 53.37% | 57.04% | 57.13% | 55.30% | 55.09% | 57.26% | 58.57% | 55.04% | 56.21% | 57.17% | 68.97% | 67.06% | 66.48% | 67.54% |
| 每股生息负债(元) | 3.17 | 2.19 | 2.39 | 2.40 | 2.42 | 2.38 | 2.44 | 2.37 | 1.99 | 1.71 | 1.86 | 1.75 | 3.28 | 3.31 | 3.31 | 2.12 |
| 免息负债与净资产比 | 0.42 | 0.63 | 0.43 | 0.57 | 0.53 | 0.43 | 0.38 | 0.48 | 0.67 | 0.55 | 0.54 | 0.61 | 1.07 | 0.80 | 0.70 | 1.21 |
| 生息负债与净资产比 | 0.88 | 0.62 | 0.71 | 0.76 | 0.80 | 0.81 | 0.85 | 0.86 | 0.75 | 0.67 | 0.74 | 0.73 | 1.15 | 1.24 | 1.28 | 0.87 |
| 每股现金保有额(元) | 0.44 | 0.87 | 0.40 | 0.29 | 0.25 | 0.35 | 0.47 | 0.85 | 0.94 | 1.01 | 0.86 | 1.06 | 0.64 | 0.46 | 0.36 | 0.25 |
| 存货环比增长率 | 40.88% | 28.88% | 17.36% | 38.28% | -3.08% | 190.45% | -54.92% | 28.95% | 15.66% | 24.56% | -1.26% | 17.62% | 102.76% | -2.30% | 189.58% | -43.88% |
| 应收帐款环比增长率 | 35.79% | 0.86% | -12.22% | 7.02% | 26.73% | 19.65% | 1.15% | 6.85% | 12.84% | 13.17% | 3.61% | 6.08% | 33.76% | 21.40% | -7.31% | 30.38% |
| 存货同比增长率 | 194.67% | 102.71% | 356.83% | 75.48% | 63.64% | 95.27% | -16.26% | 83.42% | 67.30% | 193.31% | 130.06% | 574.71% | 221.91% | 92.17% | 89.26% | 47.45% |
| 应收帐款同比增长率 | 28.66% | 20.07% | 42.44% | 64.13% | 63.87% | 45.91% | 38.01% | 41.37% | 40.35% | 66.38% | 78.48% | 59.66% | 96.24% | 34.74% | 55.05% | 33.47% |
| 预收帐款同比增长率 | 5.61% | 124.74% | 127.39% | 502.87% | 62.48% | 82.66% | -1.63% | 114.94% | 127.22% | 92.98% | 323.67% | 153.12% | 71.55% | 46.19% | 217.26% | 49.80% |
| 存货周转率 - 单期值 | 43.21 | 67.12 | 51.61 | 56.04 | 79.02 | 66.38 | 151.91 | 74.50 | 87.09 | 121.93 | 97.20 | 98.16 | 135.99 | 216.78 | 142.04 | 403.86 |
| 总资产周转率-单期值 | 0.45 | 0.51 | 0.33 | 0.30 | 0.32 | 0.31 | 0.26 | 0.27 | 0.26 | 0.32 | 0.22 | 0.24 | 0.37 | 0.34 | 0.23 | 0.22 |
| 净资产周转率-单期值 | 1.03 | 1.14 | 0.70 | 0.69 | 0.74 | 0.70 | 0.58 | 0.64 | 0.63 | 0.72 | 0.51 | 0.56 | 1.19 | 1.04 | 0.68 | 0.69 |
| 应收帐款周转率--单期值 | 1.80 | 2.65 | 1.55 | 1.27 | 1.40 | 1.62 | 1.56 | 1.68 | 1.70 | 2.10 | 1.64 | 1.82 | 2.33 | 2.55 | 1.96 | 1.74 |
| 流动资产周转率--单期值 | 1.17 | 1.50 | 0.92 | 0.81 | 0.93 | 0.96 | 0.70 | 0.65 | 0.62 | 0.73 | 0.49 | 0.61 | 1.20 | 1.31 | 0.88 | 0.91 |
| 固定资产周转率--单期值 | 4.17 | 4.48 | 2.59 | 22.85 | 23.92 | 21.63 | 17.10 | 17.81 | 17.09 | 19.17 | 13.11 | 1.54 | 1.85 | 2.94 | 1.82 | 1.86 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 107.05% | 107.05% | 107.05% | 107.05% | 0.00% | 10.00% | 10.00% | 10.00% |
| 税前利润同比增长率 | 46.19% | 48.15% | 34.04% | 27.75% | 21.21% | 41.13% | 32.33% | 33.67% | 34.44% | 14.99% | 24.55% | 49.57% | 44.91% | 23.31% | 111.48% | 76.74% |
| 每股营运资金(元) | 0.87 | (0.06) | (0.17) | 0.16 | 0.16 | 0.18 | 0.13 | 0.52 | 0.36 | 0.51 | 0.54 | 0.88 | (0.53) | (0.59) | (0.63) | (0.40) |
| 短期借款占营运资金的比例 | 104.69% | -1395.75% | -623.82% | 557.49% | 550.65% | 491.40% | 743.29% | 175.24% | 210.70% | 150.60% | 102.81% | 51.61% | -161.52% | -127.94% | -120.12% | -163.59% |
| 每股资本性支出(元) | 0.48 | 0.46 | 0.45 | 0.34 | 0.22 | 0.10 | 1.14 | 0.83 | 0.63 | 0.54 | 0.77 | 0.56 | 0.20 | 0.10 | 0.46 | 0.40 |
| 每股投入资本净额(元) | 6.67 | 5.70 | 5.66 | 5.39 | 5.22 | 5.15 | 5.23 | 5.00 | 4.50 | 4.16 | 4.16 | 3.95 | 5.62 | 5.59 | 5.50 | 5.17 |
| 每股经营活动产生的现金流(元) | (0.06) | 0.12 | 0.62 | 0.34 | 0.17 | 0.13 | 0.05 | 0.01 | 0.21 | 0.17 | 0.05 | 0.34 | (0.06) | (0.27) | 1.09 | 0.52 |
| 投资支出占收入之比 | 36.25% | 72.73% | 18.97% | 27.20% | 29.23% | 42.26% | 76.90% | 90.70% | 100.43% | 226.49% | 60.49% | 66.59% | 18.39% | 23.20% | 65.92% | 75.23% |
| 存货储存期(天) | 8.33 | 5.36 | 6.98 | 6.42 | 4.56 | 5.42 | 2.37 | 4.83 | 4.13 | 2.95 | 3.70 | 3.67 | 2.65 | 1.66 | 2.53 | 0.89 |
| 应付帐款付款期(天) | 134.40 | 97.89 | 195.78 | 267.83 | 240.78 | 199.58 | 224.96 | 229.01 | 285.93 | 168.37 | 314.99 | 286.46 | 249.04 | 243.48 | 411.55 | 243.32 |
| 应收帐款回收期(天) | 200.03 | 135.83 | 231.83 | 283.64 | 258.01 | 222.65 | 231.14 | 214.07 | 211.73 | 171.45 | 219.12 | 197.55 | 154.73 | 141.07 | 183.37 | 207.22 |
| 预付帐款占用期(天) | 49.19 | 46.16 | 24.36 | 75.39 | 73.17 | 85.60 | 95.87 | 135.39 | 192.83 | 128.69 | 231.30 | 379.21 | 165.79 | 121.31 | 158.54 | 195.22 |
| 预收帐款信用期(天) | 3.24 | 3.79 | 4.55 | 24.58 | 5.10 | 3.32 | 2.84 | 5.05 | 4.22 | 2.04 | 3.78 | 3.07 | 1.90 | 1.45 | 1.33 | 2.03 |
| 现金占总资产比例 | 5.36% | 10.82% | 5.53% | 4.00% | 3.54% | 5.32% | 7.30% | 13.20% | 14.68% | 17.73% | 15.13% | 18.92% | 7.05% | 5.66% | 4.71% | 3.31% |
| 存货占总资产比例 | 0.64% | 0.47% | 0.41% | 0.34% | 0.26% | 0.28% | 0.10% | 0.22% | 0.17% | 0.17% | 0.14% | 0.14% | 0.15% | 0.08% | 0.09% | 0.03% |
| 总资产同比增加比例 | 17.32% | 21.28% | 12.51% | 14.23% | 10.23% | 16.16% | 12.12% | 15.32% | 45.24% | 45.35% | 53.34% | 53.99% | 81.86% | 74.09% | 73.95% | 78.24% |
| 应付款项占总资产比例 | 10.40% | 8.65% | 11.49% | 14.19% | 13.56% | 10.44% | 9.57% | 10.50% | 11.96% | 9.62% | 11.49% | 10.88% | 14.12% | 12.26% | 14.62% | 8.68% |
| 应收款项占总资产比例 | 29.24% | 22.30% | 24.62% | 27.36% | 26.66% | 22.53% | 19.45% | 19.04% | 17.93% | 17.93% | 15.80% | 15.53% | 18.56% | 15.67% | 13.58% | 14.98% |
| 预收款项占总资产比例 | 0.47% | 0.62% | 0.48% | 2.37% | 0.53% | 0.34% | 0.24% | 0.45% | 0.36% | 0.21% | 0.27% | 0.24% | 0.23% | 0.16% | 0.10% | 0.15% |
| 预付款项占总资产比例 | 3.81% | 4.08% | 1.43% | 3.99% | 4.12% | 4.48% | 4.08% | 6.21% | 8.06% | 7.35% | 8.43% | 14.40% | 9.40% | 6.11% | 5.63% | 6.96% |
| 固定资产占总资产比例 | 10.79% | 11.27% | 12.63% | 1.30% | 1.33% | 1.44% | 1.51% | 1.54% | 1.53% | 1.68% | 1.69% | 15.71% | 19.92% | 11.64% | 12.49% | 11.99% |
| 无形资产占总资产比例 | 36.63% | 38.46% | 43.41% | 34.68% | 36.64% | 39.76% | 41.24% | 41.28% | 42.02% | 40.10% | 50.43% | 0.27% | 0.34% | 0.40% | 0.42% | 0.31% |
| 流动比例 | 1.36 | 0.98 | 0.93 | 1.06 | 1.07 | 1.09 | 1.07 | 1.24 | 1.15 | 1.25 | 1.29 | 1.46 | 0.86 | 0.79 | 0.75 | 0.84 |
| 速动比率 | 1.33 | 0.97 | 0.92 | 1.05 | 1.06 | 1.08 | 1.06 | 1.24 | 1.14 | 1.24 | 1.29 | 1.46 | 0.86 | 0.79 | 0.75 | 0.83 |
| 综合税率 | 4.83% | 4.59% | 4.32% | 4.67% | 4.51% | 4.62% | 5.41% | 5.55% | 6.61% | 3.57% | 6.36% | 6.45% | 6.36% | 11.09% | 9.38% | 7.35% |
| 实际所得税率 | 15.39% | 15.33% | 12.90% | 14.19% | 13.82% | 13.80% | 15.57% | 16.11% | 18.69% | 10.76% | 18.23% | 17.56% | 17.22% | 27.33% | 24.11% | 19.78% |
| 可持续增长率 | 3.44% | 4.09% | 2.02% | 2.47% | 1.93% | 2.83% | 2.69% | 2.88% | 0.53% | 1.51% | 0.28% | 1.75% | 5.56% | 2.75% | 3.82% | 4.49% |
| 净利润现金含量 | -21.03% | 104.17% | 124.70% | 101.13% | 81.56% | 164.45% | 14.22% | 2.28% | 133.90% | 302.73% | 19.01% | 180.49% | -23.98% | -303.15% | 252.25% | 190.77% |
| 主营业务收入现金含量 | 45.42% | 88.09% | 70.66% | 56.92% | 35.77% | 37.49% | 64.73% | 63.03% | 57.92% | 42.43% | 59.75% | 65.21% | 36.61% | 44.53% | 72.48% | 49.45% |
| 经营性现金周期(天) | 279.39 | 198.60 | 301.14 | 414.89 | 380.47 | 334.65 | 352.69 | 370.93 | 401.31 | 317.14 | 439.41 | 465.77 | 292.92 | 241.26 | 327.51 | 387.78 |
| 单位收入需投入现金 | 0.75 | 0.70 | 0.72 | 0.71 | 0.72 | 0.68 | 0.68 | 0.70 | 0.70 | 0.75 | 0.76 | 0.78 | 0.73 | 0.80 | 0.66 | 0.69 |
| 单位收入产生的现金 | 0.21 | 0.19 | 0.23 | 0.23 | 0.23 | 0.22 | 0.25 | 0.23 | 0.24 | 0.20 | 0.24 | 0.25 | 0.26 | 0.23 | 0.26 | 0.26 |
| 单位收入可用于增长的现金 | (0.11) | (0.53) | 0.04 | 0.01 | (0.00) | (0.06) | (0.44) | (0.47) | (0.65) | (1.63) | (0.36) | (0.41) | 0.08 | (0.00) | (0.00) | (0.11) |
| 市值环比增长 | 4.90% | 7.20% | -1.83% | 2.42% | -13.56% | -9.34% | 21.98% | -23.17% | 29.49% | 2.30% | -14.50% | -6.86% | -1.60% | -1.77% | 61.40% | -51.05% |
| 主评级建议 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 优 待定 | 良 可关注 | 中性 | 良 可关注 |
| 次评级(敏感性) | 中性 | 中性 | 回避 | 中性 | 中性 | 回避 | 回避 | 中性 | 回避 | 中性 | 回避 | 中性 | 良 可关注 | 中性 | 回避 | 回避 |
| 桑德环境 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 风神股份 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 当季收盘价 | 12.03 | 11.57 | 10.71 | 11.91 | 10.05 | 13.71 | 15.76 | 12.82 | 10.86 | 9.53 | 5.09 | 7.82 | 8.51 | 13.12 | 15.23 |
| 赢利能力评分 | 50.32 | 41.95 | 37.37 | 37.26 | 56.12 | 数据为空 | 82.95 | 25.00 | 24.40 | 5.70 | 4.75 | 43.85 | 54.70 | 67.46 | 62.70 |
| 成长能力评分 | 100.00 | 79.50 | 65.00 | 65.00 | 64.98 | 数据为空 | 数据为空 | 44.31 | 50.00 | 15.00 | 2.13 | 38.13 | 42.31 | 77.91 | 78.17 |
| 估值情况评分 | 68.35 | 73.12 | 63.34 | 60.65 | 64.60 | 数据为空 | 56.98 | 19.17 | 16.48 | 13.48 | 25.33 | 64.32 | 64.02 | 54.25 | 52.06 |
| 信用情况评分 | 75.84 | 73.95 | 65.55 | 71.30 | 74.66 | 数据为空 | 51.36 | 59.69 | 60.02 | 49.45 | 65.94 | 63.72 | 70.03 | 75.01 | 73.45 |
| 综合情况评价 | 73.49 | 64.49 | 54.94 | 54.52 | 62.27 | 数据为空 | 数据为空 | 24.74 | 24.04 | 2.22 | 5.70 | 47.96 | 53.46 | 68.19 | 65.99 |
| 报表期每股收益(元) | 0.39 | 0.20 | 0.41 | 0.29 | 0.26 | 0.17 | 0.83 | 0.68 | 0.35 | 0.02 | (0.26) | 0.37 | 0.33 | 0.15 | 0.42 |
| 预估全年每股收益(调整) | 0.58 | 0.44 | 0.39 | 0.39 | 0.68 | 数据为空 | 0.87 | (0.05) | (0.03) | 0.02 | (0.01) | 0.47 | 0.61 | 0.78 | 0.59 |
| 每股净资产(元) | 5.11 | 5.03 | 4.83 | 4.66 | 4.63 | 4.64 | 4.47 | 4.32 | 3.98 | 3.75 | 3.73 | 3.97 | 3.94 | 3.77 | 3.61 |
| 每股自由现金流(元) | (0.03) | (0.02) | (0.20) | (0.15) | 0.16 | (0.40) | 0.15 | 0.44 | 0.26 | (0.29) | (1.42) | (1.93) | (0.43) | (0.78) | (0.42) |
| 当季净利润 | 0.72 | 0.76 | 0.45 | 0.10 | 0.34 | 0.64 | 0.56 | 1.25 | 1.24 | 0.06 | (1.91) | 0.11 | 0.44 | 0.39 | 0.12 |
| 当季主营业务收入 | 27.68 | 27.58 | 19.20 | 20.01 | 23.13 | 18.88 | 16.06 | 15.44 | 14.45 | 10.28 | 9.95 | 16.07 | 18.05 | 16.88 | 15.40 |
| 预估全年净利润(调整) | 2.16 | 1.66 | 1.45 | 1.45 | 2.55 | 数据为空 | 3.25 | (0.18) | (0.11) | 0.06 | (0.05) | 1.21 | 1.55 | 1.99 | 1.51 |
| 预估全年主营业务收入 | 106.83 | 118.65 | 81.22 | 86.81 | 95.51 | 103.29 | 56.23 | 48.00 | 43.15 | 37.10 | 60.95 | 68.54 | 69.13 | 71.39 | 60.19 |
| 市净率 | 2.35 | 2.30 | 2.22 | 2.56 | 2.17 | 2.95 | 3.53 | 2.97 | 2.73 | 2.54 | 1.36 | 1.97 | 2.16 | 3.48 | 4.22 |
| 市销率(折算为全年数据) | 0.75 | 0.60 | 0.81 | 0.80 | 0.67 | 0.78 | 1.47 | 1.52 | 1.62 | 1.65 | 0.68 | 0.64 | 0.64 | 0.74 | 0.90 |
| 市盈率(调整) | 20.85 | 26.19 | 27.76 | 30.80 | 14.76 | 数据为空 | 18.16 | (271.25) | (379.77) | 582.29 | (350.14) | 16.47 | 14.03 | 16.82 | 25.75 |
| 市盈率(含债去息税) | 24.01 | 32.50 | 24.80 | 30.59 | 20.36 | 数据为空 | 16.71 | 57.57 | 73.34 | 98.72 | 25.18 | 20.65 | 20.90 | 23.77 | 20.86 |
| PER(以当期ROE为增长标准) | 2.20 | 3.88 | 3.09 | 3.76 | 1.51 | 数据为空 | 0.87 | (43.76) | (92.51) | 226.28 | (68.90) | 1.77 | 1.45 | 1.34 | 1.33 |
| PEG(以3年均净利增长为标准) | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 0.19 | 0.28 | 0.64 | 0.13 | 0.09 | 0.09 | 0.10 | 0.08 |
| PEG(以3年均收入增长为标准) | 1.06 | 1.18 | 1.96 | 1.92 | 0.96 | 数据为空 | 3.71 | 7403.05 | (27.72) | (16.57) | 1.33 | 0.89 | 0.89 | 0.96 | 0.71 |
| 预估总资产报酬率(调整) | 2.68% | 2.22% | 2.24% | 2.37% | 3.94% | 数据为空 | 5.96% | -0.33% | -0.19% | 0.12% | -0.11% | 2.20% | 3.26% | 4.85% | 4.50% |
| 预估投入资本报酬率(调整) | 4.13% | 3.63% | 3.38% | 3.56% | 6.01% | 数据为空 | 8.59% | -0.44% | -0.25% | 0.16% | -0.15% | 3.42% | 4.95% | 7.23% | 6.47% |
| 预估股东权益报酬率(调整) | 10.90% | 8.38% | 8.02% | 8.13% | 13.49% | 数据为空 | 19.24% | -1.32% | -0.79% | 0.44% | -0.37% | 11.65% | 14.39% | 17.75% | 15.64% |
| 自由现金流与营业收入之比 | -0.18% | -0.31% | -0.94% | -0.91% | 1.46% | -7.96% | 1.00% | 4.08% | 4.01% | -10.71% | -8.75% | -9.67% | -3.12% | -11.82% | -1.77% |
| 二级市场自由现金收益率-报表期 | -0.10% | -0.09% | -0.92% | -0.67% | 0.79% | -1.67% | 0.61% | 2.10% | 1.41% | -1.63% | -11.04% | -8.33% | -2.06% | -3.20% | -1.75% |
| 总收入同比增长率 | 31.53% | 46.08% | 44.45% | 54.40% | 69.87% | 83.70% | -7.76% | -21.24% | -29.20% | -39.14% | 1.28% | 13.88% | 14.86% | 18.61% | 19.99% |
| 净利润同比增长率 | 50.76% | 17.39% | -50.77% | -57.61% | -24.39% | 1023.30% | 数据为空 | 170.01% | 54.96% | -85.36% | -191.41% | -0.24% | 38.32% | 36.46% | 764.12% |
| 当季收入同比增长率 | 19.65% | 46.08% | 19.58% | 29.61% | 60.03% | 83.70% | 61.36% | -3.94% | -19.91% | -39.14% | -35.38% | 11.81% | 11.55% | 18.61% | 16.82% |
| 当季净利润同比增长率 | 114.92% | 17.39% | -19.50% | -92.09% | -72.93% | 1023.30% | 数据为空 | 1076.26% | 178.69% | -85.36% | -1719.47% | -68.78% | 40.00% | 36.46% | 数据为空 |
| 当季净利润同比增长率(调整) | 101.34% | 14.50% | -55.94% | -93.27% | -75.91% | 数据为空 | 数据为空 | 1096.03% | 480.26% | -212.58% | -259.03% | -67.56% | -19.63% | 31.89% | 数据为空 |
| 非经常项占比 | -8.07% | 5.18% | 6.21% | -6.75% | -9.57% | 2.53% | -5.59% | -0.53% | -4.43% | 844.51% | 103.66% | 22.23% | 24.23% | 4.24% | -48.66% |
| 净利润率(还原) | 2.86% | 2.62% | 1.78% | 1.84% | 2.52% | 3.34% | 5.79% | 6.36% | 5.45% | -4.16% | -0.09% | 1.54% | 1.96% | 2.25% | 2.51% |
| 税前利润率(还原) | 3.22% | 2.98% | 2.11% | 2.19% | 3.01% | 3.93% | 6.56% | 6.95% | 5.96% | -4.16% | -0.10% | 2.07% | 2.64% | 3.00% | 2.91% |
| 主营业务利润率 | 14.66% | 14.08% | 12.41% | 10.92% | 10.99% | 12.29% | 22.53% | 19.67% | 16.92% | 7.89% | 8.54% | 9.33% | 10.18% | 10.58% | 11.25% |
| 当季净利润率(还原) | 3.11% | 2.62% | 1.60% | 0.41% | 1.85% | 3.34% | 4.34% | 7.83% | 12.28% | -4.16% | -8.45% | 0.63% | 1.69% | 2.25% | 3.43% |
| 当季税前利润率(还原) | 3.46% | 2.98% | 1.86% | 0.48% | 2.25% | 3.93% | 5.59% | 8.52% | 13.15% | -4.16% | -11.22% | 0.85% | 2.29% | 3.00% | 1.87% |
| 当季主营业务利润率 | 15.24% | 14.08% | 17.24% | 10.77% | 9.92% | 12.29% | 29.68% | 24.09% | 23.33% | 7.89% | 4.50% | 7.50% | 9.80% | 10.58% | 10.80% |
| 当季权益报酬率(调整) | 4.59% | 3.80% | 1.55% | 0.45% | 2.57% | 3.61% | 4.28% | 7.44% | 11.92% | -3.04% | -4.98% | 0.98% | 2.57% | 3.90% | 6.33% |
| 经营性现金流同比增长率 | 0.70% | 数据为空 | -45.24% | -63.17% | -35.20% | 数据为空 | 数据为空 | 303.73% | -27.84% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | -181.75% |
| 综合业务利润率 | 14.66% | 14.08% | 12.41% | 10.92% | 10.99% | 12.29% | 22.53% | 19.67% | 16.92% | 7.89% | 8.54% | 9.33% | 10.18% | 10.58% | 11.25% |
| 当季综合业务利润率 | 15.24% | 14.08% | 17.24% | 10.77% | 9.92% | 12.29% | 29.68% | 24.09% | 23.33% | 7.89% | 4.50% | 7.50% | 9.80% | 10.58% | 10.80% |
| 总市值 | 45.11 | 43.38 | 40.16 | 44.66 | 37.68 | 51.40 | 59.09 | 48.07 | 40.72 | 35.73 | 19.08 | 19.94 | 21.70 | 33.46 | 38.84 |
| 总市值含债调整 | 79.62 | 71.14 | 65.60 | 69.33 | 64.30 | 80.46 | 82.62 | 73.20 | 69.81 | 61.25 | 41.49 | 43.64 | 44.43 | 52.75 | 54.39 |
| 资本性支出(亿) | 1.50 | 0.82 | 2.59 | 1.64 | 0.78 | 0.25 | 2.78 | 1.27 | 1.16 | 0.83 | 5.04 | 5.65 | 4.08 | 1.19 | 0.56 |
| 资本支出与销售收入比 | 2.72% | 2.96% | 3.19% | 2.64% | 1.86% | 1.33% | 4.94% | 3.17% | 4.70% | 8.04% | 8.26% | 11.09% | 11.67% | 7.06% | 0.93% |
| 总市值中的现金比例 | 29.41% | 15.08% | 9.12% | 8.06% | 20.81% | 16.70% | 9.05% | 16.29% | 29.91% | 20.71% | 32.15% | 28.00% | 27.98% | 7.17% | 5.70% |
| 营业费用与收入之比 | 2.99% | 3.57% | 3.48% | 3.27% | 3.06% | 3.43% | 4.15% | 3.84% | 3.66% | 3.23% | 3.53% | 3.21% | 3.19% | 3.05% | 3.70% |
| 管理费用与收入之比 | 6.11% | 5.35% | 5.07% | 3.88% | 3.21% | 3.25% | 8.41% | 4.96% | 2.62% | 3.37% | 2.05% | 1.68% | 2.13% | 2.71% | 2.53% |
| 财务费用与收入之比 | 2.34% | 2.20% | 1.75% | 1.57% | 1.72% | 1.68% | 3.41% | 3.94% | 4.68% | 5.44% | 3.07% | 2.38% | 2.23% | 1.82% | 2.12% |
| 期间费用占收入比 | 11.44% | 11.11% | 10.30% | 8.73% | 7.98% | 8.36% | 15.97% | 12.73% | 10.96% | 12.05% | 8.64% | 7.26% | 7.54% | 7.58% | 8.35% |
| 当季期间费用占收入比 | 11.78% | 11.11% | 15.38% | 10.29% | 7.67% | 8.36% | 24.09% | 15.57% | 10.18% | 12.05% | 15.72% | 6.65% | 7.51% | 7.58% | 8.93% |
| 期间费用占收入比同比增长率 | 43.36% | 32.84% | -35.52% | -31.44% | -27.13% | -30.57% | 84.81% | 75.28% | 45.27% | 59.01% | 3.54% | -10.85% | -5.72% | -7.98% | 3.63% |
| 当季期间费用占收入比同比增长率 | 53.52% | 32.84% | -36.15% | -33.93% | -24.64% | -30.57% | 53.22% | 133.97% | 35.57% | 59.01% | 75.98% | -21.32% | -3.64% | -7.98% | 46.21% |
| 生息负债率 | 42.83% | 37.24% | 39.37% | 40.30% | 41.08% | 44.82% | 43.08% | 46.59% | 51.03% | 47.84% | 45.40% | 43.07% | 47.91% | 47.07% | 46.39% |
| 资产负债率 | 76.22% | 74.71% | 71.98% | 71.50% | 73.21% | 73.16% | 69.32% | 69.98% | 73.81% | 73.64% | 71.64% | 81.60% | 78.85% | 76.55% | 72.57% |
| 每股生息负债(元) | 9.21 | 7.40 | 6.79 | 6.58 | 7.10 | 7.75 | 6.28 | 6.70 | 7.76 | 6.81 | 5.98 | 9.29 | 8.91 | 7.56 | 6.10 |
| 免息负债与净资产比 | 1.40 | 1.48 | 1.16 | 1.09 | 1.20 | 1.06 | 0.86 | 0.78 | 0.87 | 0.98 | 0.93 | 2.09 | 1.46 | 1.26 | 0.95 |
| 生息负债与净资产比 | 1.80 | 1.47 | 1.41 | 1.41 | 1.53 | 1.67 | 1.40 | 1.55 | 1.95 | 1.81 | 1.60 | 2.34 | 2.27 | 2.01 | 1.69 |
| 每股现金保有额(元) | 3.54 | 1.75 | 0.98 | 0.96 | 2.09 | 2.29 | 1.43 | 2.09 | 3.25 | 1.97 | 1.64 | 2.19 | 2.38 | 0.94 | 0.87 |
| 存货环比增长率 | -20.62% | 24.47% | 40.50% | -6.74% | -8.44% | 13.95% | 53.73% | 16.73% | -29.78% | -17.18% | -25.51% | 65.79% | 7.31% | 4.87% | -3.70% |
| 应收帐款环比增长率 | -25.24% | 217.27% | -60.22% | -0.83% | 1.69% | 128.20% | -46.49% | 13.17% | -2.26% | 53.41% | -40.84% | 43.49% | -10.87% | 27.98% | -25.98% |
| 存货同比增长率 | 29.47% | 49.34% | 36.71% | 49.59% | 87.22% | 43.59% | 4.37% | -49.43% | -28.18% | 9.76% | 38.98% | 79.68% | 25.75% | 2.25% | -1.85% |
| 应收帐款同比增长率 | -6.44% | 27.27% | -8.46% | 23.14% | 40.52% | 35.07% | -9.20% | 0.39% | 27.29% | 16.08% | -3.16% | 21.17% | -23.83% | -26.33% | 7.21% |
| 预收帐款同比增长率 | 60.45% | 8.34% | 134.31% | 99.77% | 152.18% | 291.89% | 212.42% | 36.64% | -34.51% | -34.69% | -58.65% | -11.83% | 27.58% | -9.29% | 149.68% |
| 存货周转率 - 单期值 | 7.71 | 6.84 | 5.95 | 9.09 | 9.32 | 9.10 | 4.98 | 6.78 | 7.35 | 4.93 | 6.66 | 5.52 | 9.13 | 10.08 | 8.85 |
| 总资产周转率-单期值 | 1.33 | 1.59 | 1.26 | 1.42 | 1.47 | 1.59 | 1.03 | 0.89 | 0.76 | 0.70 | 1.24 | 1.25 | 1.46 | 1.74 | 1.79 |
| 净资产周转率-单期值 | 5.57 | 6.29 | 4.49 | 4.97 | 5.50 | 5.94 | 3.36 | 2.96 | 2.89 | 2.64 | 4.35 | 6.77 | 6.89 | 7.43 | 6.54 |
| 应收帐款周转率--单期值 | 14.73 | 12.23 | 26.56 | 11.29 | 12.32 | 13.55 | 16.83 | 7.69 | 7.82 | 6.57 | 16.57 | 11.02 | 15.95 | 14.68 | 15.84 |
| 流动资产周转率--单期值 | 2.39 | 3.17 | 2.61 | 2.73 | 2.83 | 3.61 | 2.42 | 1.93 | 1.72 | 1.62 | 2.43 | 2.78 | 3.49 | 4.27 | 3.75 |
| 固定资产周转率--单期值 | 3.88 | 4.23 | 2.86 | 3.03 | 3.33 | 3.59 | 1.94 | 2.27 | 2.00 | 1.70 | 2.73 | 3.05 | 2.92 | 3.56 | 3.55 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 47.04% | 47.04% | 47.04% | 47.04% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 41.91% | 13.39% | -48.46% | -53.69% | -17.50% | 1221.64% | -429.43% | 119.33% | 26.16% | -89.05% | -186.55% | -10.20% | 24.49% | 22.24% | 273.97% |
| 每股营运资金(元) | 0.47 | (1.81) | (2.42) | (2.33) | (2.31) | (0.16) | (0.44) | (0.54) | (0.22) | (2.00) | (2.02) | (3.39) | (4.34) | (2.99) | (1.79) |
| 短期借款占营运资金的比例 | 991.16% | -189.82% | -124.61% | -126.11% | -148.32% | -2456.06% | -586.86% | -547.45% | -1527.85% | -220.92% | -215.47% | -215.34% | -156.76% | -179.79% | -222.20% |
| 每股资本性支出(元) | 0.40 | 0.22 | 0.69 | 0.44 | 0.21 | 0.07 | 0.74 | 0.34 | 0.31 | 0.22 | 1.34 | 2.22 | 1.60 | 0.47 | 0.22 |
| 每股投入资本净额(元) | 13.98 | 12.18 | 11.41 | 10.85 | 11.33 | 11.89 | 10.10 | 10.68 | 11.45 | 10.54 | 9.91 | 13.89 | 12.24 | 10.79 | 9.14 |
| 每股经营活动产生的现金流(元) | 0.37 | 0.20 | 0.49 | 0.29 | 0.37 | (0.33) | 0.89 | 0.78 | 0.57 | (0.07) | (0.08) | 0.28 | 1.17 | (0.32) | (0.20) |
| 投资支出占收入之比 | 3.44% | 2.96% | 3.19% | 2.64% | 1.87% | 1.33% | 4.95% | 3.17% | 4.71% | 8.06% | 9.10% | 12.70% | 14.02% | 7.06% | 0.96% |
| 存货储存期(天) | 46.71 | 52.62 | 60.46 | 39.59 | 38.64 | 39.55 | 72.35 | 53.13 | 48.96 | 72.96 | 54.09 | 65.20 | 39.42 | 35.72 | 40.66 |
| 应付帐款付款期(天) | 60.75 | 63.56 | 56.75 | 45.49 | 49.28 | 40.95 | 60.08 | 53.92 | 50.60 | 76.56 | 48.71 | 76.24 | 56.00 | 39.82 | 31.67 |
| 应收帐款回收期(天) | 24.44 | 29.44 | 13.55 | 31.88 | 29.22 | 26.57 | 21.39 | 46.82 | 46.02 | 54.77 | 21.73 | 32.66 | 22.57 | 24.52 | 22.72 |
| 预付帐款占用期(天) | 14.24 | 9.86 | 14.02 | 5.74 | 3.56 | 4.99 | 10.02 | 6.91 | 16.04 | 16.38 | 15.84 | 14.29 | 9.95 | 10.02 | 4.55 |
| 预收帐款信用期(天) | 5.04 | 4.45 | 8.50 | 5.64 | 3.51 | 4.72 | 5.24 | 5.10 | 3.08 | 3.35 | 1.55 | 2.62 | 2.94 | 2.67 | 3.79 |
| 现金占总资产比例 | 16.46% | 8.78% | 5.67% | 5.88% | 12.10% | 13.24% | 9.79% | 14.52% | 21.37% | 13.87% | 12.43% | 10.15% | 12.80% | 5.85% | 6.61% |
| 存货占总资产比例 | 14.44% | 19.67% | 18.23% | 13.69% | 13.88% | 15.14% | 15.77% | 10.39% | 8.42% | 12.82% | 16.73% | 20.14% | 14.09% | 15.20% | 17.71% |
| 总资产同比增加比例 | 24.40% | 15.00% | 18.32% | 13.51% | 13.65% | 21.52% | 10.67% | -1.97% | 20.13% | 30.19% | 47.15% | 56.35% | 37.14% | 15.76% | 7.89% |
| 应付款项占总资产比例 | 18.78% | 23.76% | 17.11% | 15.73% | 17.70% | 15.68% | 13.10% | 10.54% | 8.70% | 13.45% | 15.06% | 23.55% | 20.01% | 16.95% | 13.79% |
| 应收款项占总资产比例 | 10.53% | 15.23% | 5.54% | 14.69% | 14.00% | 13.76% | 7.16% | 13.54% | 11.32% | 12.38% | 8.72% | 13.22% | 10.69% | 13.88% | 13.25% |
| 预收款项占总资产比例 | 2.17% | 2.30% | 3.47% | 2.60% | 1.68% | 2.44% | 1.75% | 1.48% | 0.76% | 0.76% | 0.62% | 1.06% | 1.39% | 1.51% | 2.21% |
| 预付款项占总资产比例 | 4.40% | 3.69% | 4.23% | 1.99% | 1.28% | 1.91% | 2.18% | 1.35% | 2.76% | 2.88% | 4.90% | 4.41% | 3.56% | 4.26% | 1.98% |
| 固定资产占总资产比例 | 34.20% | 37.63% | 43.90% | 46.72% | 44.22% | 44.36% | 52.95% | 39.21% | 37.78% | 40.98% | 45.20% | 40.86% | 49.91% | 48.93% | 50.53% |
| 无形资产占总资产比例 | 0.38% | 0.42% | 0.49% | 0.06% | 0.06% | 0.07% | 0.08% | 0.08% | 0.08% | 0.10% | 0.11% | 0.19% | 0.19% | 0.18% | 0.19% |
| 流动比例 | 1.04 | 0.86 | 0.78 | 0.77 | 0.80 | 0.98 | 0.93 | 0.92 | 0.97 | 0.76 | 0.74 | 0.77 | 0.66 | 0.71 | 0.77 |
| 速动比率 | 0.78 | 0.56 | 0.50 | 0.56 | 0.58 | 0.70 | 0.59 | 0.70 | 0.79 | 0.54 | 0.47 | 0.47 | 0.45 | 0.47 | 0.46 |
| 综合税率 | 1.70% | 1.75% | 1.59% | 1.60% | 1.77% | 1.78% | 1.96% | 1.79% | 1.77% | 1.18% | 1.16% | 2.02% | 2.34% | 2.26% | 1.65% |
| 实际所得税率 | 10.98% | 12.01% | 15.73% | 16.14% | 16.20% | 15.01% | 11.77% | 8.37% | 8.56% | 0.00% | 8.94% | 25.57% | 25.56% | 25.20% | 13.79% |
| 可持续增长率 | 3.85% | 0.60% | -1.25% | -2.43% | -2.82% | 数据为空 | 数据为空 | 62.07% | 19.82% | 6.14% | 0.29% | -1.30% | -0.56% | 1.25% | 数据为空 |
| 净利润现金含量 | 95.20% | 96.80% | 119.79% | 99.40% | 142.53% | -194.30% | 107.68% | 114.40% | 166.31% | -478.28% | 30.26% | 76.51% | 357.12% | -205.28% | -47.67% |
| 主营业务收入现金含量 | 68.22% | 64.73% | 64.11% | 56.22% | 53.38% | 43.75% | 58.03% | 59.08% | 59.80% | 54.56% | 63.87% | 60.34% | 64.76% | 49.46% | 55.66% |
| 经营性现金周期(天) | 114.60 | 110.23 | 129.35 | 110.48 | 98.65 | 89.08 | 117.15 | 115.82 | 121.72 | 160.08 | 95.19 | 120.60 | 79.01 | 82.61 | 76.97 |
| 单位收入需投入现金 | 0.89 | 0.89 | 0.88 | 0.90 | 0.91 | 0.87 | 0.84 | 0.85 | 0.89 | 0.98 | 0.96 | 0.94 | 0.92 | 0.91 | 0.89 |
| 单位收入产生的现金 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.05 | 0.07 | 0.08 | 0.07 | (0.03) | 0.01 | 0.03 | 0.03 | 0.04 | 0.04 |
| 单位收入可用于增长的现金 | 0.02 | 0.01 | (0.00) | 0.00 | 0.02 | 0.03 | 0.02 | 0.04 | 0.02 | (0.11) | (0.07) | (0.08) | (0.08) | (0.03) | 0.03 |
| 市值环比增长 | 8.20% | -18.33% | 60.19% | 8.47% | -19.27% | -58.58% | 23.20% | 3.24% | 195.75% | 75.15% | -39.93% | -23.48% | -7.37% | -2.04% | -7.62% |
| 主评级建议 | 良 可关注 | 中性 | 回避 | 回避 | 中性 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 |
| 次评级(敏感性) | 中性 | 中性 | 回避 | 回避 | 中性 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 数据为空 |
| 风神股份 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 合肥百货 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 当季收盘价 | 18.2 | 17.02 | 19.4 | 19.31 | 14.4 | 15.22 | 14.67 | 9.91 | 8.61 | 8.16 | 8.6 | 8.22 | 7.76 | 9.13 | 11.79 | 11.18 | 9.11 |
| 赢利能力评分 | 63.46 | 71.94 | 72.86 | 75.44 | 79.32 | 76.65 | 59.51 | 58.50 | 52.42 | 54.28 | 51.36 | 81.23 | 73.81 | 61.82 | 45.43 | 30.15 | 30.20 |
| 成长能力评分 | 46.23 | 46.70 | 74.12 | 79.60 | 77.79 | 72.61 | 71.85 | 64.19 | 34.55 | 56.08 | 95.23 | 99.79 | 100.00 | 100.00 | 77.29 | 78.41 | 65.18 |
| 估值情况评分 | 61.42 | 49.15 | 36.01 | 38.58 | 55.22 | 48.90 | 57.10 | 65.79 | 68.56 | 76.16 | 68.22 | 75.33 | 75.89 | 68.19 | 56.49 | 55.84 | 61.39 |
| 信用情况评分 | 96.33 | 92.12 | 87.01 | 90.62 | 91.00 | 90.44 | 86.54 | 84.37 | 89.83 | 88.18 | 83.72 | 86.92 | 89.42 | 88.97 | 87.69 | 89.61 | 89.51 |
| 综合情况评价 | 58.56 | 58.42 | 64.80 | 68.44 | 73.34 | 68.99 | 64.58 | 63.61 | 52.07 | 62.08 | 72.55 | 86.53 | 84.28 | 78.13 | 61.46 | 56.44 | 53.21 |
| 报表期每股收益(元) | 0.56 | 0.47 | 0.60 | 0.40 | 0.23 | 0.13 | 0.42 | 0.27 | 0.16 | 0.11 | 0.33 | 0.20 | 0.12 | 0.07 | 0.27 | 0.14 | 0.10 |
| 预估全年每股收益(调整) | 0.63 | 0.65 | 0.54 | 0.57 | 0.60 | 0.57 | 0.34 | 0.33 | 0.29 | 0.42 | 0.35 | 0.68 | 0.61 | 0.47 | 0.25 | 0.14 | 0.14 |
| 每股净资产(元) | 5.02 | 3.99 | 3.44 | 3.20 | 3.00 | 2.91 | 2.73 | 2.56 | 2.53 | 3.40 | 3.22 | 3.03 | 3.07 | 3.01 | 2.73 | 2.53 | 2.49 |
| 每股自由现金流(元) | 0.44 | 0.64 | 1.50 | 0.74 | 0.49 | 0.58 | 1.15 | 0.50 | 0.22 | 0.08 | 1.46 | 0.83 | 0.62 | 0.59 | 0.82 | 0.65 | 0.41 |
| 当季净利润 | 0.68 | 2.25 | 0.95 | 0.79 | 0.48 | 0.63 | 0.69 | 0.54 | 0.36 | 0.41 | 0.48 | 0.27 | 0.19 | 0.26 | 0.49 | 0.16 | 0.13 |
| 当季主营业务收入 | 19.31 | 26.79 | 18.87 | 15.44 | 15.38 | 20.92 | 15.81 | 12.87 | 13.06 | 17.11 | 12.98 | 10.86 | 11.56 | 15.04 | 10.83 | 8.47 | 9.25 |
| 预估全年净利润(调整) | 3.28 | 3.13 | 2.61 | 2.72 | 2.89 | 2.76 | 1.65 | 1.60 | 1.39 | 1.54 | 1.28 | 2.50 | 2.26 | 1.74 | 0.92 | 0.53 | 0.53 |
| 预估全年主营业务收入 | 89.65 | 90.40 | 70.62 | 70.76 | 70.83 | 71.99 | 58.85 | 57.95 | 57.20 | 57.37 | 50.44 | 51.52 | 51.80 | 53.62 | 39.67 | 40.93 | 40.92 |
| 市净率 | 3.63 | 4.26 | 5.64 | 6.03 | 4.81 | 5.23 | 5.38 | 3.87 | 3.41 | 2.40 | 2.67 | 2.71 | 2.53 | 3.03 | 4.32 | 4.41 | 3.66 |
| 市销率(折算为全年数据) | 1.11 | 0.95 | 1.38 | 1.37 | 1.03 | 1.07 | 1.27 | 0.89 | 0.82 | 0.63 | 0.76 | 0.71 | 0.68 | 0.76 | 1.22 | 1.11 | 0.94 |
| 市盈率(调整) | 28.85 | 26.06 | 35.65 | 34.07 | 23.93 | 26.49 | 42.57 | 29.73 | 29.65 | 19.59 | 24.77 | 12.12 | 12.70 | 19.31 | 47.18 | 77.94 | 63.89 |
| 市盈率(含债去息税) | 28.83 | 25.95 | 34.83 | 33.59 | 23.82 | 26.63 | 40.65 | 29.02 | 29.74 | 20.70 | 24.05 | 12.77 | 13.73 | 21.12 | 45.60 | 72.36 | 62.72 |
| PER(以当期ROE为增长标准) | 2.32 | 1.66 | 2.17 | 2.00 | 1.33 | 1.56 | 3.13 | 2.28 | 2.72 | 1.84 | 2.24 | 0.66 | 0.80 | 1.53 | 4.95 | 12.80 | 11.16 |
| PEG(以3年均净利增长为标准) | 0.98 | 1.34 | 0.83 | 0.76 | 0.50 | 0.59 | 0.68 | 0.50 | 0.56 | 0.37 | 0.36 | 0.12 | 0.14 | 0.25 | 0.75 | 2.36 | 2.07 |
| PEG(以3年均收入增长为标准) | 1.36 | 1.20 | 1.64 | 1.57 | 1.11 | 1.21 | 1.82 | 1.34 | 1.40 | 0.97 | 0.91 | 0.47 | 0.50 | 0.73 | 1.89 | 2.85 | 2.47 |
| 预估总资产报酬率(调整) | 5.96% | 6.30% | 5.84% | 6.59% | 7.79% | 7.15% | 4.48% | 4.65% | 4.40% | 4.66% | 3.83% | 8.30% | 7.66% | 5.68% | 3.70% | 2.22% | 2.21% |
| 预估投入资本报酬率(调整) | 12.97% | 17.18% | 16.76% | 18.54% | 21.16% | 19.95% | 12.51% | 12.92% | 10.59% | 11.12% | 9.10% | 18.07% | 15.96% | 12.29% | 7.60% | 4.91% | 4.54% |
| 预估股东权益报酬率(调整) | 12.41% | 15.64% | 16.05% | 16.82% | 17.89% | 17.12% | 12.98% | 12.71% | 10.93% | 11.25% | 10.72% | 19.31% | 17.17% | 13.83% | 9.22% | 5.65% | 5.62% |
| 自由现金流与营业收入之比 | 4.94% | 11.48% | 10.21% | 6.85% | 6.48% | 13.39% | 9.39% | 5.55% | 3.43% | 1.70% | 10.67% | 8.16% | 8.57% | 14.55% | 7.62% | 8.32% | 7.50% |
| 二级市场自由现金收益率-报表期 | 2.44% | 3.56% | 7.16% | 3.48% | 3.07% | 3.45% | 6.96% | 4.10% | 2.08% | 0.75% | 13.11% | 7.69% | 6.16% | 5.10% | 6.06% | 4.91% | 3.76% |
| 总收入同比增长率 | 26.95% | 28.02% | 19.99% | 20.23% | 20.35% | 22.32% | 16.69% | 14.90% | 13.41% | 13.75% | 27.14% | 29.87% | 30.57% | 35.17% | 23.04% | 26.94% | 26.92% |
| 净利润同比增长率 | 162.86% | 255.11% | 42.29% | 44.87% | 44.66% | 55.71% | 66.93% | 81.16% | 70.79% | 58.16% | 20.14% | 41.09% | 26.15% | 14.14% | 89.74% | 71.40% | 52.13% |
| 当季收入同比增长率 | 25.49% | 28.02% | 19.33% | 19.95% | 17.76% | 22.32% | 21.86% | 18.54% | 12.97% | 13.75% | 19.86% | 28.19% | 25.04% | 35.17% | 13.72% | 27.00% | 32.50% |
| 当季净利润同比增长率 | 41.02% | 255.11% | 37.42% | 45.18% | 32.25% | 55.71% | 45.35% | 98.27% | 87.59% | 58.16% | -1.95% | 75.33% | 46.69% | 14.14% | 113.85% | 141.54% | 18.25% |
| 当季净利润同比增长率(调整) | -377.53% | -28.66% | 46.84% | 49.54% | 88.78% | 66.71% | 36.83% | 59.68% | -6.91% | 19.98% | -26.82% | 255.54% | 312.25% | 89.18% | 233.94% | 23.39% | -33.09% |
| 非经常项占比 | 62.87% | 79.40% | 11.28% | 13.47% | 4.31% | -5.46% | 24.35% | 29.14% | 26.94% | 3.62% | -8.32% | -19.39% | -33.99% | -36.45% | 11.72% | 60.84% | 50.71% |
| 净利润率(还原) | 3.34% | 3.37% | 3.70% | 3.29% | 2.97% | 3.16% | 2.81% | 2.41% | 2.05% | 2.32% | 2.54% | 2.22% | 2.14% | 2.19% | 2.14% | 1.05% | 1.12% |
| 税前利润率(还原) | 6.10% | 6.37% | 6.33% | 5.79% | 5.45% | 5.81% | 5.92% | 5.15% | 4.56% | 4.72% | 4.99% | 4.73% | 4.41% | 4.29% | 4.70% | 2.71% | 2.78% |
| 主营业务利润率 | 16.86% | 16.22% | 15.73% | 16.62% | 16.41% | 16.21% | 15.74% | 16.94% | 17.06% | 16.41% | 15.16% | 16.12% | 15.20% | 15.42% | 14.09% | 14.55% | 14.39% |
| 当季净利润率(还原) | 3.31% | 3.37% | 4.80% | 4.05% | 2.72% | 3.16% | 3.90% | 3.25% | 1.70% | 2.32% | 3.47% | 2.41% | 2.06% | 2.19% | 5.06% | 0.87% | 0.62% |
| 当季税前利润率(还原) | 5.71% | 6.37% | 7.80% | 6.60% | 4.95% | 5.81% | 8.04% | 6.52% | 4.36% | 4.72% | 5.74% | 5.53% | 4.56% | 4.29% | 10.00% | 2.55% | 1.85% |
| 当季主营业务利润率 | 17.75% | 16.22% | 13.30% | 17.10% | 16.69% | 16.21% | 12.47% | 16.65% | 17.93% | 16.41% | 12.40% | 18.36% | 14.91% | 15.42% | 12.85% | 14.95% | 13.85% |
| 当季权益报酬率(调整) | -4.45% | 2.46% | 5.38% | 3.77% | 2.77% | 4.79% | 4.50% | 2.99% | 1.41% | 3.14% | 3.69% | 2.33% | 2.23% | 3.16% | 6.77% | 0.27% | 0.26% |
| 经营性现金流同比增长率 | 4.32% | 19.16% | 24.64% | 42.94% | 109.86% | 392.33% | 3.59% | -14.56% | -44.98% | -74.96% | 72.06% | 35.29% | 35.83% | 23.33% | 44.42% | 26.37% | 36.06% |
| 综合业务利润率 | 16.86% | 16.22% | 15.73% | 16.62% | 16.41% | 16.21% | 15.74% | 16.94% | 17.06% | 16.41% | 15.16% | 16.12% | 15.20% | 15.42% | 14.09% | 14.55% | 14.39% |
| 当季综合业务利润率 | 17.75% | 16.22% | 13.30% | 17.10% | 16.69% | 16.21% | 12.47% | 16.65% | 17.93% | 16.41% | 12.40% | 18.36% | 14.91% | 15.42% | 12.85% | 14.95% | 13.85% |
| 总市值 | 94.63 | 81.65 | 93.07 | 92.63 | 69.08 | 73.01 | 70.38 | 47.54 | 41.30 | 30.11 | 31.74 | 30.33 | 28.64 | 33.69 | 43.51 | 41.26 | 33.62 |
| 总市值含债调整 | 95.05 | 81.98 | 93.40 | 93.30 | 69.55 | 74.01 | 71.63 | 49.02 | 43.47 | 32.70 | 35.16 | 33.87 | 32.36 | 37.87 | 46.29 | 43.52 | 36.83 |
| 资本性支出(亿) | 0.84 | 0.30 | 1.26 | 1.21 | 0.64 | 0.03 | 1.27 | 0.94 | 0.39 | 0.29 | 1.18 | 0.83 | 0.31 | 0.11 | 0.79 | 0.47 | 0.38 |
| 资本支出与销售收入比 | 1.83% | 1.13% | 1.78% | 2.34% | 1.75% | 0.15% | 2.15% | 2.18% | 1.29% | 1.67% | 2.33% | 2.23% | 1.16% | 0.74% | 1.98% | 1.64% | 1.86% |
| 总市值中的现金比例 | 31.93% | 31.72% | 22.18% | 18.16% | 21.83% | 22.33% | 20.98% | 24.14% | 27.00% | 38.68% | 38.56% | 31.51% | 33.82% | 30.81% | 19.26% | 16.47% | 22.53% |
| 营业费用与收入之比 | 3.12% | 2.98% | 2.70% | 2.93% | 3.09% | 2.83% | 2.65% | 2.85% | 3.13% | 2.94% | 2.56% | 2.64% | 2.68% | 2.95% | 2.42% | 2.73% | 2.87% |
| 管理费用与收入之比 | 7.60% | 6.74% | 6.57% | 7.75% | 7.76% | 7.42% | 6.91% | 8.66% | 9.06% | 8.42% | 7.14% | 8.21% | 7.62% | 7.76% | 6.62% | 8.73% | 8.30% |
| 财务费用与收入之比 | 0.05% | 0.13% | 0.13% | 0.15% | 0.12% | 0.15% | 0.25% | 0.29% | 0.31% | 0.33% | 0.46% | 0.53% | 0.50% | 0.42% | 0.35% | 0.38% | 0.43% |
| 期间费用占收入比 | 10.77% | 9.85% | 9.41% | 10.83% | 10.97% | 10.40% | 9.82% | 11.79% | 12.50% | 11.69% | 10.17% | 11.38% | 10.79% | 11.13% | 9.39% | 11.84% | 11.60% |
| 当季期间费用占收入比 | 12.04% | 9.85% | 5.50% | 10.50% | 11.74% | 10.40% | 4.43% | 10.13% | 13.57% | 11.69% | 6.66% | 12.83% | 10.36% | 11.13% | 2.85% | 12.40% | 12.00% |
| 期间费用占收入比同比增长率 | -1.84% | -5.32% | -4.17% | -8.19% | -12.26% | -10.98% | -3.45% | 3.62% | 15.84% | 5.05% | 8.32% | -3.86% | -7.01% | -1.31% | -8.10% | 10.33% | 11.43% |
| 当季期间费用占收入比同比增长率 | 2.58% | -5.32% | 24.24% | 3.57% | -13.49% | -10.98% | -33.45% | -21.00% | 30.99% | 5.05% | 133.50% | 3.44% | -13.72% | -1.31% | -68.25% | 7.94% | 12.38% |
| 生息负债率 | 0.77% | 0.67% | 0.74% | 1.62% | 1.26% | 2.60% | 3.39% | 4.29% | 6.84% | 7.85% | 10.26% | 11.73% | 12.65% | 13.63% | 11.18% | 9.51% | 13.52% |
| 资产负债率 | 52.56% | 61.48% | 63.10% | 62.80% | 61.22% | 63.72% | 64.56% | 64.26% | 61.69% | 62.02% | 64.46% | 62.90% | 61.48% | 63.75% | 59.50% | 60.73% | 61.32% |
| 每股生息负债(元) | 0.08 | 0.07 | 0.07 | 0.14 | 0.10 | 0.21 | 0.26 | 0.31 | 0.45 | 0.70 | 0.93 | 0.96 | 1.01 | 1.13 | 0.75 | 0.61 | 0.87 |
| 免息负债与净资产比 | 1.09 | 1.58 | 1.69 | 1.64 | 1.55 | 1.69 | 1.73 | 1.68 | 1.43 | 1.43 | 1.53 | 1.38 | 1.27 | 1.38 | 1.19 | 1.30 | 1.24 |
| 生息负债与净资产比 | 0.02 | 0.02 | 0.02 | 0.04 | 0.03 | 0.07 | 0.10 | 0.12 | 0.18 | 0.21 | 0.29 | 0.32 | 0.33 | 0.38 | 0.28 | 0.24 | 0.35 |
| 每股现金保有额(元) | 5.81 | 5.40 | 4.30 | 3.51 | 3.14 | 3.40 | 3.08 | 2.39 | 2.32 | 3.16 | 3.32 | 2.59 | 2.62 | 2.81 | 2.27 | 1.84 | 2.05 |
| 存货环比增长率 | 5.87% | -13.13% | 20.27% | 20.43% | -4.49% | -10.51% | -6.44% | 26.38% | -8.07% | -3.62% | 12.41% | 15.28% | -2.76% | 10.31% | 7.38% | 6.24% | 16.40% |
| 应收帐款环比增长率 | -23.20% | 63.71% | -29.60% | 12.84% | -22.37% | 74.94% | -52.61% | 59.67% | 5.07% | 47.49% | -40.37% | 23.23% | -22.67% | 108.07% | -54.16% | -1.12% | -25.34% |
| 存货同比增长率 | 33.22% | 20.18% | 23.80% | -3.69% | 1.07% | -2.71% | 4.77% | 25.87% | 14.82% | 21.45% | 39.00% | 32.78% | 22.36% | 46.46% | 16.15% | 45.87% | 49.50% |
| 应收帐款同比增长率 | -0.13% | 0.96% | 7.89% | -27.38% | 2.76% | 39.07% | 17.25% | 47.56% | 13.87% | -16.19% | 18.24% | -9.12% | -27.07% | -29.59% | 56.43% | 205.76% | 63.07% |
| 预收帐款同比增长率 | 33.05% | 42.92% | 39.55% | 44.93% | 51.12% | 53.59% | 31.75% | 44.01% | 47.88% | 37.97% | 80.47% | 32.14% | 41.84% | 62.33% | 172.70% | 269.60% | 207.41% |
| 存货周转率 - 单期值 | 14.07 | 15.13 | 10.35 | 12.35 | 14.93 | 14.53 | 10.70 | 9.72 | 12.10 | 11.27 | 9.68 | 11.00 | 12.89 | 12.94 | 10.73 | 11.84 | 12.60 |
| 总资产周转率-单期值 | 1.63 | 1.82 | 1.58 | 1.71 | 1.91 | 1.87 | 1.59 | 1.68 | 1.81 | 1.74 | 1.51 | 1.71 | 1.76 | 1.75 | 1.59 | 1.72 | 1.72 |
| 净资产周转率-单期值 | 3.44 | 4.72 | 4.28 | 4.61 | 4.93 | 5.15 | 4.50 | 4.71 | 4.72 | 4.58 | 4.25 | 4.61 | 4.57 | 4.82 | 3.94 | 4.38 | 4.45 |
| 应收帐款周转率--单期值 | 364.51 | 282.31 | 361.01 | 254.66 | 287.64 | 226.97 | 324.61 | 151.46 | 238.71 | 251.55 | 326.17 | 198.69 | 246.15 | 197.06 | 303.33 | 143.46 | 141.82 |
| 流动资产周转率--单期值 | 2.34 | 2.72 | 2.42 | 2.76 | 2.90 | 2.95 | 2.64 | 2.91 | 2.98 | 2.87 | 2.69 | 3.03 | 3.00 | 3.29 | 2.79 | 3.02 | 2.95 |
| 固定资产周转率--单期值 | 9.49 | 9.48 | 7.24 | 7.28 | 7.24 | 7.23 | 5.82 | 6.08 | 5.94 | 5.86 | 5.11 | 5.46 | 5.41 | 5.59 | 5.53 | 5.30 | 5.12 |
| 股本同比变动率 | 8.38% | 0.00% | 0.00% | 0.00% | 0.00% | 30.00% | 30.00% | 30.00% | 30.00% | 0.00% | 0.00% | 0.00% | 0.00% | 50.00% | 50.00% | 50.00% | 50.00% |
| 税前利润同比增长率 | 129.72% | 196.19% | 20.49% | 25.20% | 27.83% | 43.60% | 64.40% | 59.15% | 55.48% | 48.83% | 15.77% | 48.30% | 35.21% | 16.66% | 117.12% | 107.62% | 94.68% |
| 每股营运资金(元) | 2.42 | 1.21 | 0.60 | 0.46 | 0.26 | 0.23 | 0.01 | (0.16) | (0.12) | (0.13) | (0.29) | (0.38) | (0.32) | (0.39) | 0.10 | (0.06) | (0.19) |
| 短期借款占营运资金的比例 | 1.79% | 3.88% | 7.88% | 25.34% | 28.37% | 80.81% | 4572.17% | -171.34% | -342.73% | -507.59% | -304.54% | -230.54% | -291.04% | -269.93% | 643.29% | -798.37% | -325.69% |
| 每股资本性支出(元) | 0.16 | 0.06 | 0.26 | 0.25 | 0.13 | 0.01 | 0.26 | 0.20 | 0.08 | 0.08 | 0.32 | 0.23 | 0.08 | 0.03 | 0.21 | 0.13 | 0.10 |
| 每股投入资本净额(元) | 4.87 | 3.80 | 3.25 | 3.06 | 2.84 | 2.88 | 2.76 | 2.58 | 2.74 | 3.75 | 3.81 | 3.75 | 3.83 | 3.85 | 3.29 | 2.92 | 3.14 |
| 每股经营活动产生的现金流(元) | 0.60 | 0.70 | 1.76 | 0.99 | 0.62 | 0.59 | 1.42 | 0.69 | 0.30 | 0.16 | 1.78 | 1.05 | 0.70 | 0.62 | 1.03 | 0.78 | 0.52 |
| 投资支出占收入之比 | 4.43% | 1.18% | 1.85% | 2.41% | 1.82% | 0.15% | 3.57% | 3.30% | 1.41% | 1.79% | 4.88% | 5.27% | 5.24% | 7.01% | 3.58% | 3.68% | 1.91% |
| 存货储存期(天) | 25.58 | 23.79 | 34.78 | 29.15 | 24.11 | 24.78 | 33.65 | 37.05 | 29.74 | 31.95 | 37.18 | 32.72 | 27.92 | 27.82 | 33.54 | 30.40 | 28.56 |
| 应付帐款付款期(天) | 25.08 | 30.69 | 34.23 | 32.68 | 29.86 | 33.11 | 32.76 | 37.53 | 31.74 | 34.84 | 39.35 | 31.31 | 31.41 | 37.30 | 35.14 | 32.17 | 30.98 |
| 应收帐款回收期(天) | 0.99 | 1.28 | 1.00 | 1.41 | 1.25 | 1.59 | 1.11 | 2.38 | 1.51 | 1.43 | 1.10 | 1.81 | 1.46 | 1.83 | 1.19 | 2.51 | 2.54 |
| 预付帐款占用期(天) | 19.16 | 15.48 | 19.07 | 29.22 | 20.43 | 20.37 | 21.67 | 25.64 | 20.46 | 21.45 | 23.10 | 23.26 | 22.91 | 20.88 | 25.00 | 19.00 | 18.93 |
| 预收帐款信用期(天) | 50.80 | 54.11 | 64.36 | 53.50 | 48.33 | 47.54 | 55.34 | 45.07 | 39.60 | 38.84 | 49.01 | 35.20 | 29.57 | 30.12 | 34.53 | 33.53 | 26.39 |
| 现金占总资产比例 | 54.95% | 52.10% | 46.15% | 40.77% | 40.71% | 42.33% | 39.97% | 33.36% | 35.24% | 35.30% | 36.63% | 31.72% | 32.91% | 33.83% | 33.66% | 28.53% | 31.86% |
| 存货占总资产比例 | 9.51% | 9.94% | 12.71% | 11.46% | 10.60% | 10.67% | 12.43% | 14.27% | 12.27% | 12.81% | 13.12% | 12.94% | 11.49% | 11.34% | 12.67% | 12.33% | 11.63% |
| 总资产同比增加比例 | 48.44% | 29.05% | 21.11% | 19.94% | 17.06% | 16.75% | 10.57% | 14.18% | 7.55% | 7.51% | 34.21% | 26.53% | 23.75% | 24.06% | 7.07% | 5.66% | 11.59% |
| 应付款项占总资产比例 | 9.32% | 12.82% | 12.51% | 12.85% | 13.12% | 14.25% | 12.11% | 14.45% | 13.09% | 13.96% | 13.89% | 12.38% | 12.93% | 15.20% | 13.27% | 13.05% | 12.61% |
| 应收款项占总资产比例 | 0.52% | 0.75% | 0.51% | 0.79% | 0.78% | 0.96% | 0.57% | 1.30% | 0.89% | 0.81% | 0.54% | 1.01% | 0.84% | 1.04% | 0.61% | 1.40% | 1.42% |
| 预收款项占总资产比例 | 26.92% | 31.98% | 33.02% | 29.82% | 30.03% | 28.88% | 28.66% | 24.67% | 23.26% | 21.95% | 24.05% | 19.56% | 16.92% | 17.10% | 17.88% | 18.73% | 14.76% |
| 预付款项占总资产比例 | 7.12% | 6.47% | 6.97% | 11.48% | 8.98% | 8.77% | 8.01% | 9.88% | 8.44% | 8.60% | 8.15% | 9.20% | 9.43% | 8.51% | 9.44% | 7.71% | 7.70% |
| 固定资产占总资产比例 | 17.17% | 19.18% | 21.79% | 23.55% | 26.41% | 25.83% | 27.39% | 27.70% | 30.42% | 29.65% | 29.56% | 31.29% | 32.52% | 31.28% | 28.80% | 32.43% | 33.59% |
| 无形资产占总资产比例 | 5.65% | 5.67% | 6.35% | 5.89% | 6.60% | 5.60% | 5.88% | 6.43% | 6.20% | 5.93% | 5.89% | 6.77% | 6.68% | 6.72% | 8.01% | 4.98% | 4.99% |
| 流动比例 | 1.44 | 1.19 | 1.10 | 1.09 | 1.06 | 1.05 | 1.00 | 0.96 | 0.97 | 0.98 | 0.95 | 0.93 | 0.93 | 0.93 | 1.02 | 0.98 | 0.95 |
| 速动比率 | 1.26 | 1.03 | 0.90 | 0.90 | 0.88 | 0.88 | 0.81 | 0.74 | 0.77 | 0.77 | 0.74 | 0.72 | 0.75 | 0.75 | 0.80 | 0.77 | 0.75 |
| 综合税率 | 3.51% | 4.29% | 2.51% | 2.30% | 2.19% | 2.28% | 2.62% | 2.42% | 2.14% | 1.73% | 1.75% | 1.70% | 1.52% | 1.48% | 2.31% | 1.77% | 1.62% |
| 实际所得税率 | 24.53% | 24.45% | 23.36% | 22.75% | 24.40% | 25.20% | 27.39% | 27.62% | 26.28% | 23.12% | 21.89% | 25.02% | 23.84% | 22.75% | 32.43% | 33.52% | 30.84% |
| 可持续增长率 | -20.57% | -1.75% | 2.73% | 2.80% | 5.04% | 3.94% | 1.65% | 2.42% | -0.26% | 0.80% | -1.03% | 9.69% | 11.74% | 3.42% | 7.99% | 0.42% | -0.64% |
| 净利润现金含量 | 106.43% | 149.84% | 296.30% | 249.69% | 268.18% | 446.54% | 338.28% | 253.06% | 184.86% | 141.23% | 545.11% | 536.57% | 573.83% | 891.90% | 380.60% | 559.53% | 532.94% |
| 主营业务收入现金含量 | 100.99% | 104.03% | 111.83% | 105.40% | 103.69% | 104.32% | 113.03% | 105.58% | 99.81% | 91.99% | 113.06% | 100.94% | 99.05% | 98.33% | 112.37% | 102.84% | 98.55% |
| 经营性现金周期(天) | 42.06 | 39.11 | 49.86 | 54.93 | 42.62 | 44.29 | 52.40 | 59.38 | 47.18 | 50.67 | 56.99 | 54.20 | 48.52 | 50.05 | 55.67 | 58.43 | 49.78 |
| 单位收入需投入现金 | (0.14) | (0.30) | (0.19) | 0.09 | (0.06) | (0.01) | 0.00 | 0.26 | 0.20 | 0.26 | 0.18 | 0.36 | 0.39 | 0.40 | 0.37 | 0.43 | 0.46 |
| 单位收入产生的现金 | 0.05 | 0.04 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 |
| 单位收入可用于增长的现金 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.05 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.00 | 0.00 |
| 市值环比增长 | 9.43% | 21.96% | -22.22% | 2.46% | 2.96% | 30.00% | -25.12% | -7.10% | 9.26% | 32.32% | -32.47% | 23.11% | -3.26% | 19.98% | -14.07% | 7.96% | -6.60% |
| 主评级建议 | 中性 | 中性 | 中性 | 中性 | 良 可关注 | 中性 | 中性 | 中性 | 回避 | 中性 | 良 可关注 | 优 待定 | 优 待定 | 良 可关注 | 中性 | 中性 | 回避 |
| 次评级(敏感性) | 中性 | 中性 | 中性 | 中性 | 良 可关注 | 中性 | 中性 | 中性 | 回避 | 中性 | 中性 | 优 待定 | 优 待定 | 良 可关注 | 中性 | 中性 | 回避 |
| 合肥百货 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 科达机电 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 当季收盘价 | 16.01 | 19.78 | 23.84 | 21.13 | 20 | 20.7 | 21.83 | 13.96 | 11.31 | 14.09 | 6.98 | 7.51 | 18 | 17.02 | 27.56 |
| 赢利能力评分 | 58.69 | 65.03 | 67.18 | 86.69 | 100.00 | 93.43 | 64.93 | 68.21 | 47.55 | 57.32 | 73.24 | 64.16 | 80.10 | 85.70 | 80.99 |
| 成长能力评分 | 44.27 | 34.93 | 100.00 | 100.00 | 100.00 | 91.53 | 81.34 | 45.29 | 15.00 | 15.00 | 29.53 | 30.12 | 69.87 | 50.61 | 97.35 |
| 估值情况评分 | 47.12 | 45.78 | 44.51 | 18.45 | 30.26 | 28.05 | 44.34 | 45.58 | 44.02 | 46.74 | 63.37 | 62.11 | 59.60 | 37.86 | 50.36 |
| 信用情况评分 | 62.00 | 66.02 | 69.53 | 79.27 | 74.84 | 79.58 | 69.08 | 62.67 | 62.79 | 61.29 | 89.89 | 88.38 | 88.70 | 71.47 | 71.02 |
| 综合情况评价 | 50.92 | 49.73 | 73.12 | 66.43 | 76.23 | 72.47 | 65.74 | 54.25 | 36.04 | 40.06 | 58.83 | 55.76 | 71.74 | 60.04 | 75.71 |
| 报表期每股收益(元) | 0.21 | 0.08 | 0.40 | 0.30 | 0.20 | 0.08 | 0.40 | 0.21 | 0.11 | 0.07 | 0.43 | 0.34 | 0.38 | 0.17 | 0.63 |
| 预估全年每股收益(调整) | 0.33 | 0.33 | 0.32 | 0.47 | 0.66 | 0.50 | 0.29 | 0.29 | 0.15 | 0.28 | 0.30 | 0.25 | 0.82 | 0.74 | 0.61 |
| 每股净资产(元) | 3.31 | 2.86 | 2.88 | 2.87 | 2.50 | 2.16 | 2.79 | 2.51 | 2.45 | 3.21 | 3.13 | 2.97 | 6.21 | 4.38 | 4.19 |
| 每股自由现金流(元) | (0.30) | (0.53) | (0.09) | (0.31) | (0.20) | (0.08) | 0.58 | 0.22 | 0.10 | (0.05) | (0.27) | (0.16) | 0.17 | (0.33) | 0.43 |
| 当季净利润 | 0.80 | 0.49 | 0.60 | 0.59 | 0.75 | 0.47 | 0.85 | 0.44 | 0.26 | 0.25 | 0.33 | 0.50 | 0.41 | 0.25 | 0.19 |
| 当季主营业务收入 | 6.93 | 5.00 | 5.31 | 5.04 | 5.77 | 4.53 | 5.43 | 3.40 | 2.91 | 2.52 | 2.23 | 2.85 | 3.52 | 3.00 | 4.13 |
| 预估全年净利润(调整) | 1.99 | 1.99 | 1.94 | 2.81 | 3.93 | 3.00 | 1.33 | 1.33 | 0.67 | 0.95 | 1.02 | 0.85 | 1.40 | 1.11 | 0.90 |
| 预估全年主营业务收入 | 23.92 | 22.77 | 20.65 | 24.77 | 27.06 | 25.69 | 14.26 | 10.93 | 9.65 | 9.74 | 11.60 | 13.91 | 14.23 | 13.90 | 12.64 |
| 市净率 | 4.83 | 6.92 | 8.28 | 7.37 | 8.00 | 9.57 | 7.82 | 5.56 | 4.62 | 4.39 | 2.23 | 2.53 | 2.90 | 3.89 | 6.58 |
| 市销率(折算为全年数据) | 4.49 | 5.52 | 7.15 | 5.30 | 4.64 | 4.90 | 7.05 | 5.87 | 5.34 | 5.07 | 2.13 | 1.92 | 2.29 | 1.99 | 3.43 |
| 市盈率(调整) | 48.72 | 60.23 | 73.55 | 44.98 | 30.44 | 41.34 | 74.41 | 47.73 | 75.21 | 51.22 | 23.57 | 30.30 | 22.08 | 22.91 | 45.55 |
| 市盈率(含债去息税) | 50.02 | 60.99 | 72.93 | 45.04 | 31.37 | 41.82 | 75.03 | 48.02 | 76.11 | 51.94 | 22.46 | 28.77 | 21.64 | 23.99 | 42.95 |
| PER(以当期ROE为增长标准) | 5.22 | 5.77 | 6.30 | 2.91 | 1.41 | 2.16 | 6.88 | 4.26 | 12.57 | 6.44 | 2.27 | 3.34 | 1.76 | 1.60 | 2.96 |
| PEG(以3年均净利增长为标准) | 1.89 | 2.31 | 2.45 | 0.87 | 0.39 | 0.74 | 1.51 | 0.97 | 2.70 | 1.40 | 0.51 | 0.76 | 0.37 | 0.51 | 1.31 |
| PEG(以3年均收入增长为标准) | 1.80 | 2.35 | 3.68 | 1.53 | 0.90 | 1.32 | 3.29 | 3.62 | 7.93 | 5.28 | 0.73 | 0.78 | 0.57 | 0.65 | 1.24 |
| 预估总资产报酬率(调整) | 4.86% | 6.80% | 6.62% | 9.68% | 13.95% | 13.20% | 6.42% | 7.52% | 4.25% | 6.08% | 6.97% | 5.46% | 8.39% | 8.57% | 7.44% |
| 预估投入资本报酬率(调整) | 7.80% | 9.81% | 9.81% | 15.28% | 21.41% | 21.53% | 9.97% | 11.34% | 5.86% | 8.33% | 9.32% | 7.93% | 12.36% | 13.87% | 11.84% |
| 预估股东权益报酬率(调整) | 9.59% | 10.57% | 11.58% | 15.49% | 22.25% | 19.37% | 10.91% | 11.27% | 6.05% | 8.06% | 9.89% | 8.60% | 12.27% | 15.01% | 14.52% |
| 自由现金流与营业收入之比 | -15.46% | -63.77% | -2.66% | -12.06% | -11.33% | -9.96% | 18.55% | 11.22% | 8.64% | -6.73% | -8.08% | -5.92% | 4.54% | -16.64% | 5.03% |
| 二级市场自由现金收益率-报表期 | -1.69% | -2.53% | -0.38% | -1.42% | -0.94% | -0.36% | 2.64% | 1.52% | 0.91% | -0.34% | -3.84% | -2.04% | 0.94% | -1.67% | 1.42% |
| 总收入同比增长率 | 15.85% | 10.28% | 44.82% | 73.78% | 89.83% | 80.17% | 22.92% | -5.77% | -16.78% | -16.06% | -8.20% | 10.08% | 12.62% | 10.04% | 53.78% |
| 净利润同比增长率 | 5.78% | 4.77% | 33.94% | 91.27% | 139.65% | 91.81% | 20.71% | -18.35% | -22.74% | -2.52% | 59.12% | 56.24% | 55.64% | 20.15% | 105.56% |
| 当季收入同比增长率 | 20.23% | 10.28% | -2.23% | 48.16% | 98.18% | 80.17% | 143.32% | 19.47% | -17.40% | -16.06% | -45.91% | 4.69% | 14.90% | 10.04% | 46.04% |
| 当季净利润同比增长率 | 6.42% | 4.77% | -29.93% | 35.32% | 184.37% | 91.81% | 158.39% | -12.61% | -35.29% | -2.52% | 70.15% | 57.03% | 90.58% | 20.15% | -23.37% |
| 当季净利润同比增长率(调整) | 2.91% | 2.79% | -81.17% | 26.68% | 274.36% | 125.18% | 31.48% | 5769.89% | -50.19% | -7.11% | 82.11% | -97.38% | 84.37% | 22.80% | -27.75% |
| 非经常项占比 | -4.23% | -10.64% | 21.90% | -2.60% | -7.57% | -13.10% | 29.73% | 8.33% | 15.27% | 6.25% | 33.17% | 46.24% | -1.14% | 0.83% | 4.54% |
| 净利润率(还原) | 8.67% | 8.21% | 7.09% | 10.13% | 10.79% | 9.64% | 7.42% | 7.69% | 5.59% | 7.03% | 7.98% | 6.82% | 10.22% | 8.36% | 7.15% |
| 税前利润率(还原) | 9.64% | 9.47% | 8.21% | 11.62% | 12.28% | 11.00% | 8.70% | 8.66% | 6.21% | 9.08% | 9.77% | 8.73% | 10.56% | 12.76% | 10.31% |
| 主营业务利润率 | 18.50% | 19.51% | 19.31% | 20.46% | 20.33% | 19.88% | 17.65% | 18.10% | 16.05% | 18.49% | 23.78% | 22.54% | 24.43% | 23.98% | 23.61% |
| 当季净利润率(还原) | 8.99% | 8.21% | -1.71% | 8.79% | 11.70% | 9.64% | 7.00% | 11.03% | 4.35% | 7.03% | 12.83% | -0.95% | 11.80% | 8.36% | 4.58% |
| 当季税前利润率(还原) | 9.76% | 9.47% | -1.63% | 10.27% | 13.28% | 11.00% | 8.75% | 12.58% | 3.73% | 9.08% | 14.15% | 4.53% | 8.69% | 12.76% | 9.27% |
| 当季主营业务利润率 | 17.77% | 19.51% | 15.97% | 20.74% | 20.68% | 19.88% | 16.92% | 21.38% | 13.94% | 18.49% | 28.99% | 18.22% | 24.80% | 23.98% | 24.74% |
| 当季权益报酬率(调整) | 3.97% | 3.15% | 0.12% | 3.21% | 5.20% | 4.12% | 3.12% | 3.85% | 1.83% | 2.09% | 3.45% | -0.41% | 3.89% | 3.83% | 2.95% |
| 经营性现金流同比增长率 | 数据为空 | 数据为空 | -31.30% | -86.21% | -136.32% | -210.61% | 333.96% | 101.32% | 67.05% | 数据为空 | -24.76% | 132.40% | -4.21% | 数据为空 | 45.59% |
| 综合业务利润率 | 18.50% | 19.51% | 19.31% | 20.46% | 20.33% | 19.88% | 17.65% | 18.10% | 16.05% | 18.49% | 23.78% | 22.54% | 24.43% | 23.98% | 23.61% |
| 当季综合业务利润率 | 17.77% | 19.51% | 15.97% | 20.74% | 20.68% | 19.88% | 16.92% | 21.38% | 13.94% | 18.49% | 28.99% | 18.22% | 24.80% | 23.98% | 24.74% |
| 总市值 | 97.19 | 120.08 | 142.65 | 126.44 | 119.68 | 123.86 | 99.02 | 63.32 | 50.54 | 48.44 | 24.00 | 25.82 | 30.94 | 25.41 | 41.15 |
| 总市值含债调整 | 102.79 | 123.07 | 145.24 | 128.34 | 123.58 | 125.36 | 100.12 | 63.92 | 51.35 | 49.14 | 24.50 | 26.52 | 31.89 | 27.09 | 42.75 |
| 资本性支出(亿) | 1.87 | 0.50 | 3.27 | 2.12 | 0.75 | 0.19 | 1.31 | 1.00 | 0.67 | 0.40 | 1.85 | 1.54 | 0.38 | 0.13 | 0.58 |
| 资本支出与销售收入比 | 15.70% | 9.97% | 15.84% | 13.84% | 7.33% | 4.25% | 9.22% | 11.29% | 12.31% | 16.03% | 15.95% | 16.46% | 5.89% | 4.26% | 4.57% |
| 总市值中的现金比例 | 8.99% | 5.05% | 6.44% | 6.47% | 7.63% | 5.27% | 6.79% | 7.10% | 7.93% | 7.25% | 14.31% | 15.76% | 17.99% | 7.72% | 5.87% |
| 营业费用与收入之比 | 3.70% | 3.85% | 3.90% | 3.81% | 3.79% | 3.83% | 4.11% | 4.80% | 4.94% | 4.93% | 6.51% | 6.47% | 6.41% | 5.76% | 5.74% |
| 管理费用与收入之比 | 4.58% | 5.63% | 6.91% | 4.74% | 4.17% | 5.02% | 4.82% | 4.58% | 4.84% | 4.47% | 6.85% | 6.53% | 6.43% | 4.56% | 6.64% |
| 财务费用与收入之比 | 0.58% | 0.56% | 0.28% | 0.29% | 0.09% | 0.03% | 0.03% | 0.06% | 0.05% | 0.01% | 0.65% | 0.82% | 1.03% | 0.90% | 0.92% |
| 期间费用占收入比 | 8.86% | 10.04% | 11.10% | 8.85% | 8.05% | 8.88% | 8.95% | 9.44% | 9.84% | 9.41% | 14.01% | 13.81% | 13.87% | 11.23% | 13.30% |
| 当季期间费用占收入比 | 8.01% | 10.04% | 17.60% | 10.47% | 7.40% | 8.88% | 8.16% | 8.81% | 10.21% | 9.41% | 14.84% | 13.69% | 16.11% | 11.23% | 15.46% |
| 期间费用占收入比同比增长率 | 10.04% | 13.05% | 23.92% | -6.30% | -18.14% | -5.55% | -36.08% | -31.65% | -29.06% | -16.22% | 5.32% | 12.73% | 23.42% | 2.82% | 7.02% |
| 当季期间费用占收入比同比增长率 | 8.23% | 13.05% | 115.56% | 18.84% | -27.53% | -5.55% | -44.97% | -35.65% | -36.64% | -16.22% | -4.05% | -5.07% | 39.92% | 2.82% | 49.01% |
| 生息负债率 | 13.63% | 10.19% | 8.82% | 6.54% | 13.84% | 6.61% | 5.31% | 3.40% | 5.12% | 4.50% | 3.42% | 4.49% | 5.69% | 12.98% | 13.17% |
| 资产负债率 | 51.02% | 40.81% | 41.26% | 40.94% | 46.93% | 42.98% | 38.90% | 35.45% | 30.81% | 29.06% | 26.26% | 34.57% | 36.11% | 49.51% | 48.50% |
| 每股生息负债(元) | 0.92 | 0.49 | 0.43 | 0.32 | 0.65 | 0.25 | 0.24 | 0.13 | 0.18 | 0.20 | 0.15 | 0.20 | 0.55 | 1.13 | 1.07 |
| 免息负债与净资产比 | 0.76 | 0.52 | 0.55 | 0.58 | 0.62 | 0.64 | 0.55 | 0.50 | 0.37 | 0.35 | 0.31 | 0.46 | 0.48 | 0.72 | 0.69 |
| 生息负债与净资产比 | 0.28 | 0.17 | 0.15 | 0.11 | 0.26 | 0.12 | 0.09 | 0.05 | 0.07 | 0.06 | 0.05 | 0.07 | 0.09 | 0.26 | 0.26 |
| 每股现金保有额(元) | 1.44 | 1.00 | 1.54 | 1.37 | 1.53 | 1.09 | 1.48 | 0.99 | 0.90 | 1.02 | 1.00 | 1.18 | 3.24 | 1.31 | 1.62 |
| 存货环比增长率 | 58.86% | 27.09% | -16.82% | 8.37% | 24.01% | 35.99% | -3.80% | 19.24% | -15.98% | 0.68% | -14.45% | -8.46% | 9.39% | 12.73% | -15.02% |
| 应收帐款环比增长率 | 4.99% | 51.31% | -12.01% | 5.10% | 5.22% | 59.63% | -19.90% | 23.52% | -8.09% | 17.19% | -0.83% | -20.15% | -7.30% | 32.51% | -22.50% |
| 存货同比增长率 | 82.00% | 42.07% | 52.03% | 75.81% | 93.44% | 31.06% | -2.96% | -13.71% | -33.75% | -13.75% | -3.43% | -4.07% | 28.58% | 24.56% | 36.69% |
| 应收帐款同比增长率 | 46.92% | 47.24% | 55.34% | 41.41% | 66.20% | 45.17% | 6.57% | 31.94% | -14.71% | -13.98% | -2.73% | -23.98% | 11.68% | 36.58% | 13.62% |
| 预收帐款同比增长率 | 206.69% | -16.01% | 55.05% | 36.19% | 125.39% | 125.42% | 75.84% | 72.97% | -6.83% | -12.42% | -31.65% | -31.00% | -12.88% | 25.99% | 60.40% |
| 存货周转率 - 单期值 | 1.91 | 2.85 | 3.30 | 3.25 | 3.86 | 4.56 | 3.52 | 2.58 | 2.79 | 2.28 | 2.58 | 2.69 | 2.45 | 2.62 | 2.72 |
| 总资产周转率-单期值 | 0.58 | 0.78 | 0.70 | 0.85 | 0.96 | 1.13 | 0.69 | 0.62 | 0.61 | 0.63 | 0.79 | 0.89 | 0.85 | 1.07 | 1.04 |
| 净资产周转率-单期值 | 1.19 | 1.31 | 1.20 | 1.44 | 1.81 | 1.98 | 1.13 | 0.96 | 0.88 | 0.88 | 1.08 | 1.36 | 1.33 | 2.13 | 2.02 |
| 应收帐款周转率--单期值 | 7.36 | 7.35 | 10.09 | 10.65 | 12.23 | 12.21 | 10.82 | 6.64 | 7.25 | 6.72 | 9.38 | 11.16 | 9.11 | 8.25 | 9.94 |
| 流动资产周转率--单期值 | 1.15 | 1.31 | 1.15 | 1.34 | 1.65 | 1.93 | 1.23 | 1.09 | 1.03 | 1.06 | 1.21 | 1.23 | 1.35 | 1.67 | 1.54 |
| 固定资产周转率--单期值 | 3.43 | 3.92 | 3.28 | 4.18 | 4.69 | 4.60 | 2.59 | 3.47 | 3.06 | 3.20 | 3.74 | 4.46 | 4.03 | 4.06 | 3.64 |
| 股本同比变动率 | 1.45% | 1.45% | 31.92% | 31.92% | 33.90% | 74.06% | 31.95% | 31.95% | 160.00% | 130.24% | 130.24% | 130.24% | 15.12% | 0.00% | 0.00% |
| 税前利润同比增长率 | 4.09% | 5.91% | 32.20% | 95.14% | 143.78% | 74.08% | 20.93% | -23.34% | -16.47% | -19.48% | 28.25% | 46.11% | 20.96% | 35.13% | 102.10% |
| 每股营运资金(元) | 1.32 | 1.15 | 1.14 | 1.11 | 0.88 | 0.75 | 0.96 | 0.99 | 0.98 | 1.43 | 1.47 | 1.42 | 3.71 | 1.53 | 1.38 |
| 短期借款占营运资金的比例 | 18.78% | 24.99% | 23.50% | 28.60% | 74.28% | 33.23% | 25.39% | 13.41% | 18.49% | 14.24% | 9.87% | 14.34% | 14.89% | 73.43% | 77.76% |
| 每股资本性支出(元) | 0.31 | 0.08 | 0.55 | 0.35 | 0.13 | 0.03 | 0.29 | 0.22 | 0.15 | 0.12 | 0.54 | 0.45 | 0.22 | 0.09 | 0.39 |
| 每股投入资本净额(元) | 4.21 | 3.35 | 3.30 | 3.07 | 3.07 | 2.33 | 2.94 | 2.58 | 2.57 | 3.30 | 3.18 | 3.13 | 6.60 | 5.36 | 5.11 |
| 每股经营活动产生的现金流(元) | 0.00 | (0.44) | 0.45 | 0.05 | (0.07) | (0.04) | 0.87 | 0.44 | 0.25 | 0.07 | 0.27 | 0.29 | 0.40 | (0.25) | 0.81 |
| 投资支出占收入之比 | 17.64% | 9.98% | 19.49% | 16.69% | 10.48% | 4.26% | 15.76% | 11.29% | 12.31% | 16.03% | 17.44% | 16.50% | 5.90% | 4.26% | 4.89% |
| 存货储存期(天) | 188.37 | 126.51 | 109.07 | 110.68 | 93.35 | 78.90 | 102.17 | 139.46 | 129.23 | 157.94 | 139.61 | 134.05 | 146.81 | 137.18 | 132.24 |
| 应付帐款付款期(天) | 123.12 | 110.90 | 92.56 | 88.89 | 87.53 | 78.15 | 122.10 | 100.66 | 86.05 | 71.51 | 52.58 | 78.14 | 92.65 | 85.00 | 84.29 |
| 应收帐款回收期(天) | 48.94 | 48.97 | 35.69 | 33.80 | 29.44 | 29.48 | 33.27 | 54.18 | 49.67 | 53.58 | 38.37 | 32.27 | 39.50 | 43.61 | 36.22 |
| 预付帐款占用期(天) | 23.64 | 15.30 | 11.30 | 18.12 | 13.24 | 10.58 | 17.73 | 21.29 | 19.50 | 24.81 | 9.70 | 9.75 | 15.39 | 10.26 | 7.57 |
| 预收帐款信用期(天) | 82.48 | 23.98 | 31.17 | 28.16 | 23.77 | 25.31 | 29.11 | 46.87 | 29.57 | 29.62 | 20.35 | 21.29 | 21.53 | 23.69 | 27.33 |
| 现金占总资产比例 | 21.30% | 20.70% | 31.35% | 28.19% | 32.42% | 28.78% | 32.42% | 25.48% | 25.35% | 22.57% | 23.52% | 26.08% | 33.31% | 15.16% | 19.90% |
| 存货占总资产比例 | 24.68% | 21.74% | 17.11% | 20.77% | 19.75% | 19.77% | 15.92% | 19.44% | 18.20% | 22.02% | 23.29% | 25.47% | 25.99% | 30.68% | 28.99% |
| 总资产同比增加比例 | 45.70% | 29.17% | 41.45% | 64.50% | 78.20% | 45.97% | 41.92% | 13.08% | -5.38% | 20.18% | 20.25% | 26.21% | 46.46% | 18.02% | 23.06% |
| 应付款项占总资产比例 | 16.13% | 19.06% | 14.52% | 16.68% | 18.52% | 19.58% | 19.03% | 14.03% | 12.12% | 9.97% | 8.77% | 14.85% | 16.40% | 19.01% | 18.48% |
| 应收款项占总资产比例 | 9.27% | 12.36% | 8.17% | 9.37% | 9.19% | 10.84% | 7.44% | 10.90% | 9.86% | 10.90% | 9.90% | 9.35% | 10.93% | 15.23% | 12.24% |
| 预收款项占总资产比例 | 15.62% | 6.05% | 7.13% | 7.81% | 7.42% | 9.31% | 6.51% | 9.43% | 5.87% | 6.03% | 5.25% | 6.17% | 5.96% | 8.27% | 9.24% |
| 预付款项占总资产比例 | 3.10% | 2.63% | 1.77% | 3.40% | 2.80% | 2.65% | 2.76% | 2.97% | 2.75% | 3.46% | 1.62% | 1.85% | 2.72% | 2.29% | 1.66% |
| 固定资产占总资产比例 | 17.01% | 19.84% | 21.47% | 20.43% | 20.47% | 24.61% | 26.58% | 17.82% | 19.97% | 19.55% | 21.26% | 19.99% | 21.11% | 26.44% | 28.60% |
| 无形资产占总资产比例 | 6.81% | 8.55% | 8.60% | 5.99% | 5.47% | 4.85% | 5.36% | 6.34% | 7.13% | 7.18% | 7.69% | 6.96% | 2.57% | 3.37% | 3.65% |
| 流动比例 | 1.49 | 1.68 | 1.64 | 1.56 | 1.40 | 1.46 | 1.54 | 1.72 | 1.90 | 2.09 | 2.32 | 1.90 | 2.06 | 1.36 | 1.35 |
| 速动比率 | 0.87 | 1.06 | 1.17 | 1.05 | 0.98 | 1.00 | 1.13 | 1.17 | 1.31 | 1.33 | 1.43 | 1.17 | 1.34 | 0.74 | 0.75 |
| 综合税率 | 2.17% | 2.47% | 1.94% | 2.24% | 2.07% | 2.15% | 2.60% | 2.19% | 2.13% | 3.23% | 1.27% | 2.08% | -0.10% | 4.38% | 2.78% |
| 实际所得税率 | 13.17% | 14.60% | 10.85% | 13.88% | 12.65% | 14.69% | 12.37% | 10.93% | 11.53% | 15.24% | 4.43% | 9.21% | -7.96% | 25.72% | 21.19% |
| 可持续增长率 | 0.15% | 0.18% | -4.05% | 2.31% | 28.44% | 13.65% | 1.61% | 274.65% | -1.71% | -0.31% | 5.20% | -5.92% | 7.34% | 2.05% | -2.06% |
| 净利润现金含量 | 2.25% | -544.79% | 112.88% | 15.10% | -33.87% | -54.88% | 220.05% | 209.52% | 223.51% | 95.17% | 61.21% | 84.98% | 103.37% | -147.30% | 129.44% |
| 主营业务收入现金含量 | 86.73% | 63.38% | 87.81% | 85.37% | 85.29% | 82.14% | 95.26% | 91.67% | 90.31% | 75.64% | 85.26% | 87.22% | 90.83% | 68.15% | 90.58% |
| 经营性现金周期(天) | 237.74 | 179.96 | 146.59 | 152.40 | 125.93 | 109.96 | 145.33 | 207.54 | 197.45 | 222.01 | 172.05 | 162.36 | 175.62 | 176.44 | 159.78 |
| 单位收入需投入现金 | 0.67 | 0.92 | 0.73 | 0.73 | 0.72 | 0.70 | 0.73 | 0.73 | 0.83 | 0.81 | 0.79 | 0.79 | 0.79 | 0.76 | 0.73 |
| 单位收入产生的现金 | 0.09 | 0.09 | 0.07 | 0.10 | 0.11 | 0.10 | 0.08 | 0.08 | 0.06 | 0.09 | 0.10 | 0.08 | 0.12 | 0.11 | 0.09 |
| 单位收入可用于增长的现金 | (0.07) | (0.01) | (0.09) | (0.04) | 0.04 | 0.05 | (0.02) | (0.03) | (0.06) | (0.07) | (0.06) | (0.08) | 0.06 | 0.06 | 0.04 |
| 市值环比增长 | -8.95% | 22.22% | -23.02% | 0.31% | 3.99% | 17.54% | -20.89% | 53.38% | -24.58% | -36.23% | 59.10% | -26.54% | 3.40% | -3.04% | -9.21% |
| 主评级建议 | 回避 | 回避 | 良 可关注 | 中性 | 良 可关注 | 良 可关注 | 中性 | 回避 | 回避 | 回避 | 中性 | 中性 | 良 可关注 | 中性 | 良 可关注 |
| 次评级(敏感性) | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 中性 | 中性 | 回避 | 回避 | 中性 | 回避 | 良 可关注 | 中性 | 中性 |
| 科达机电 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |