| 兖州煤业 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 当季收盘价 | 18.35 | 16.42 | 20.8 | 23.04 | 16.36 | 15.6 | 12.58 | 8.24 | 12.88 | 19.82 | 18.09 | 21.85 | 22.92 | 14.2 | 9.23 |
| 赢利能力评分 | 98.77 | 84.06 | 100.00 | 79.03 | 77.74 | 81.34 | 81.91 | 100.00 | 100.00 | 100.00 | 100.00 | 86.65 | 74.16 | 69.56 | 78.86 |
| 成长能力评分 | 95.71 | 100.00 | 95.11 | 10.00 | 10.00 | 10.00 | 10.00 | 98.84 | 96.47 | 99.12 | 94.40 | 93.24 | 52.59 | 39.88 | 77.41 |
| 估值情况评分 | 80.07 | 79.41 | 77.86 | 66.32 | 74.29 | 75.37 | 83.34 | 100.00 | 99.70 | 80.66 | 77.98 | 64.92 | 63.77 | 70.95 | 88.17 |
| 信用情况评分 | 75.20 | 73.28 | 75.09 | 68.08 | 88.98 | 87.28 | 90.22 | 91.84 | 93.50 | 90.31 | 91.41 | 86.66 | 89.87 | 88.54 | 88.50 |
| 综合情况评价 | 91.85 | 87.94 | 91.51 | 51.15 | 53.73 | 55.18 | 57.52 | 99.18 | 98.36 | 94.37 | 92.10 | 83.53 | 64.80 | 60.47 | 81.16 |
| 报表期每股收益(元) | 1.28 | 0.54 | 0.43 | 0.79 | 0.62 | 0.39 | 0.17 | 1.32 | 1.35 | 0.76 | 0.30 | 0.55 | 0.37 | 0.23 | 0.14 |
| 预估全年每股收益(调整) | 1.62 | 1.07 | 1.99 | 0.79 | 0.61 | 0.68 | 0.74 | 1.32 | 2.15 | 2.00 | 1.26 | 0.59 | 0.37 | 0.30 | 0.44 |
| 每股净资产(元) | 6.92 | 6.10 | 6.24 | 5.79 | 5.62 | 5.39 | 5.55 | 5.37 | 5.14 | 4.56 | 4.28 | 4.00 | 3.83 | 3.66 | 3.78 |
| 每股自由现金流(元) | 0.12 | 0.09 | 0.17 | 0.90 | 0.91 | 0.56 | 0.12 | 0.85 | 1.20 | 0.50 | 0.21 | 0.36 | 0.24 | 0.24 | 0.17 |
| 当季净利润 | 36.81 | 5.33 | 21.00 | 8.52 | 11.24 | 10.73 | 8.31 | (1.62) | 28.84 | 22.72 | 14.91 | 8.68 | 7.16 | 4.08 | 7.01 |
| 当季主营业务收入 | 93.49 | 85.70 | 70.32 | 61.62 | 56.75 | 52.32 | 44.32 | 57.04 | 75.65 | 73.02 | 55.52 | 46.82 | 41.36 | 40.00 | 37.78 |
| 预估全年净利润(调整) | 79.46 | 52.41 | 97.82 | 38.67 | 29.90 | 33.37 | 36.24 | 64.86 | 105.72 | 98.24 | 62.05 | 29.15 | 18.37 | 14.97 | 21.55 |
| 预估全年主营业务收入 | 349.74 | 347.10 | 341.16 | 215.00 | 196.23 | 196.39 | 208.51 | 261.24 | 284.44 | 274.27 | 243.90 | 165.96 | 166.93 | 158.59 | 174.91 |
| 市净率 | 2.65 | 2.69 | 3.33 | 3.98 | 2.91 | 2.89 | 2.27 | 1.53 | 2.50 | 4.34 | 4.22 | 5.46 | 5.98 | 3.88 | 2.44 |
| 市销率(折算为全年数据) | 3.25 | 2.99 | 3.68 | 6.32 | 4.12 | 3.93 | 2.99 | 1.56 | 2.28 | 3.61 | 3.71 | 6.52 | 6.80 | 4.44 | 2.63 |
| 市盈率(调整) | 11.36 | 15.41 | 10.46 | 29.31 | 26.92 | 23.00 | 17.07 | 6.25 | 5.99 | 9.92 | 14.34 | 36.87 | 61.35 | 46.65 | 21.07 |
| 市盈率(含债去息税) | 16.10 | 16.76 | 13.22 | 36.23 | 28.67 | 23.94 | 17.29 | 6.13 | 6.12 | 10.08 | 14.46 | 37.75 | 64.14 | 48.36 | 21.14 |
| PER(以当期ROE为增长标准) | 0.72 | 1.04 | 0.52 | 2.67 | 2.65 | 2.00 | 1.43 | 0.25 | 0.17 | 0.29 | 0.60 | 2.58 | 6.58 | 5.94 | 1.97 |
| PEG(以3年均净利增长为标准) | 0.26 | 0.43 | 0.17 | 0.75 | 0.66 | 0.53 | 0.37 | 0.12 | 0.06 | 0.11 | 0.29 | 4.68 | (5.36) | (2.64) | (3.48) |
| PEG(以3年均收入增长为标准) | 0.47 | 0.50 | 0.40 | 1.67 | 1.48 | 1.24 | 0.83 | 0.21 | 0.18 | 0.32 | 0.57 | 3.37 | 5.60 | 5.17 | 1.57 |
| 预估总资产报酬率(调整) | 11.48% | 8.19% | 15.40% | 6.21% | 8.69% | 9.75% | 10.98% | 20.19% | 33.77% | 32.92% | 22.82% | 11.51% | 7.63% | 6.50% | 9.53% |
| 预估投入资本报酬率(调整) | 13.69% | 9.93% | 18.20% | 7.79% | 11.53% | 13.43% | 14.41% | 26.27% | 40.74% | 43.01% | 28.90% | 15.16% | 9.97% | 8.36% | 11.69% |
| 预估股东权益报酬率(调整) | 22.26% | 16.08% | 25.49% | 13.59% | 10.83% | 11.94% | 12.05% | 24.55% | 36.19% | 34.46% | 24.07% | 14.66% | 9.75% | 8.15% | 10.76% |
| 自由现金流与营业收入之比 | 2.28% | 2.98% | 11.77% | 20.66% | 29.30% | 28.64% | 13.71% | 15.99% | 28.84% | 19.26% | 18.61% | 10.64% | 9.98% | 14.91% | 21.91% |
| 二级市场自由现金收益率-报表期 | 0.49% | 0.45% | 0.68% | 3.29% | 5.84% | 3.81% | 1.05% | 11.44% | 10.06% | 2.59% | 1.18% | 1.65% | 1.07% | 1.71% | 1.95% |
| 总收入同比增长率 | 62.67% | 61.44% | 58.67% | -17.70% | -24.88% | -24.82% | -20.18% | 57.41% | 71.39% | 65.26% | 46.97% | 25.50% | 26.23% | 19.92% | 32.26% |
| 净利润同比增长率 | 108.49% | 38.29% | 152.64% | -40.15% | -54.43% | -49.39% | -44.22% | 140.73% | 264.13% | 239.26% | 112.73% | 53.96% | 1.64% | -17.72% | 20.29% |
| 当季收入同比增长率 | 64.76% | 63.78% | 58.67% | 8.03% | -24.99% | -28.35% | -20.18% | 21.83% | 82.92% | 82.54% | 46.97% | 23.66% | 40.10% | 10.21% | 32.26% |
| 当季净利润同比增长率 | 227.35% | -50.35% | 152.64% | 数据为空 | -61.01% | -52.78% | -44.22% | -118.68% | 302.63% | 456.41% | 112.73% | 数据为空 | 59.87% | -46.65% | 20.29% |
| 非经常项占比 | -0.12% | -0.50% | -0.08% | 0.49% | -2.07% | -3.25% | 0.10% | -0.04% | -0.53% | -1.07% | 0.32% | -12.35% | -1.30% | -2.43% | 0.47% |
| 净利润率(还原) | 25.29% | 16.96% | 29.97% | 17.61% | 19.60% | 19.84% | 18.75% | 24.62% | 32.44% | 29.02% | 27.03% | 17.57% | 15.40% | 14.46% | 18.49% |
| 税前利润率(还原) | 34.23% | 22.11% | 38.40% | 24.56% | 26.53% | 27.03% | 25.96% | 33.68% | 44.54% | 41.08% | 36.20% | 26.36% | 25.61% | 24.60% | 28.10% |
| 主营业务利润率 | 44.88% | 45.06% | 47.50% | 41.17% | 42.65% | 43.70% | 44.55% | 48.32% | 55.47% | 53.04% | 55.47% | 45.59% | 44.08% | 43.54% | 50.38% |
| 当季净利润率(还原) | 39.21% | 6.28% | 29.97% | 12.64% | 19.19% | 20.77% | 18.75% | -3.35% | 38.24% | 30.53% | 27.03% | 23.10% | 17.18% | 10.65% | 18.49% |
| 当季税前利润率(还原) | 54.45% | 8.75% | 38.40% | 19.66% | 25.67% | 27.93% | 25.96% | -5.18% | 50.41% | 44.80% | 36.20% | 28.26% | 27.51% | 21.30% | 28.10% |
| 当季主营业务利润率 | 44.57% | 43.05% | 47.50% | 37.48% | 40.87% | 42.98% | 44.55% | 22.73% | 59.61% | 51.19% | 55.47% | 49.43% | 45.11% | 37.08% | 50.38% |
| 当季权益报酬率(调整) | 10.79% | 1.81% | 6.85% | 2.71% | 4.07% | 4.28% | 3.05% | -0.74% | 11.38% | 10.32% | 7.05% | 5.99% | 3.79% | 2.44% | 3.75% |
| 经营性现金流同比增长率 | -56.77% | -36.91% | 39.93% | -14.33% | -26.79% | -16.26% | -26.28% | 57.26% | 205.12% | 112.46% | 29.99% | 4.66% | 154.74% | 421.43% | 2946.55% |
| 综合业务利润率 | 44.88% | 45.06% | 47.50% | 41.17% | 42.65% | 43.70% | 44.55% | 48.32% | 55.47% | 53.04% | 55.47% | 45.59% | 44.08% | 43.54% | 50.38% |
| 当季综合业务利润率 | 44.57% | 43.05% | 47.50% | 37.48% | 40.87% | 42.98% | 44.55% | 22.73% | 59.61% | 51.19% | 55.47% | 49.43% | 45.11% | 37.08% | 50.38% |
| 总市值 | 902.53 | 807.60 | 1023.03 | 1133.20 | 804.65 | 767.27 | 618.73 | 405.28 | 633.49 | 974.83 | 889.74 | 1074.67 | 1127.30 | 698.41 | 453.97 |
| 总市值含债调整 | 1137.26 | 1037.93 | 1253.88 | 1358.52 | 807.25 | 769.87 | 621.44 | 407.98 | 648.59 | 989.26 | 903.21 | 1082.12 | 1133.58 | 704.05 | 458.88 |
| 资本支出与销售收入比 | 7.83% | 11.66% | 9.15% | 8.05% | 8.75% | 8.83% | 10.02% | 11.58% | 10.20% | 14.39% | 7.08% | 16.96% | 11.95% | 11.26% | 7.13% |
| 总市值中的现金比例 | 11.51% | 14.94% | 12.36% | 10.85% | 12.69% | 15.34% | 15.66% | 23.91% | 17.10% | 9.67% | 8.20% | 5.38% | 5.99% | 10.29% | 15.10% |
| 生息负债与净资产比率 | 68.93% | 76.79% | 75.20% | 79.17% | 0.94% | 0.98% | 0.99% | 1.02% | 5.97% | 6.43% | 6.40% | 3.79% | 3.33% | 3.13% | 2.64% |
| 营业费用与收入之比 | 4.79% | 4.18% | 3.93% | 2.69% | 2.71% | 2.37% | 2.50% | 2.63% | 2.07% | 2.34% | 2.25% | 4.13% | 4.51% | 5.17% | 5.42% |
| 管理费用与收入之比 | 10.63% | 10.84% | 10.51% | 14.68% | 14.94% | 15.98% | 17.00% | 11.12% | 8.73% | 9.76% | 16.02% | 15.54% | 14.95% | 14.67% | 16.20% |
| 财务费用与收入之比 | -4.78% | 7.93% | -5.34% | -0.75% | -1.52% | -1.67% | -0.91% | 0.89% | 0.14% | -0.15% | 1.00% | -0.44% | -0.98% | -0.90% | 0.66% |
| 期间费用占收入比 | 10.65% | 22.95% | 9.10% | 16.61% | 16.13% | 16.67% | 18.59% | 14.64% | 10.94% | 11.96% | 19.27% | 19.23% | 18.47% | 18.93% | 22.28% |
| 当季期间费用占收入比 | -9.88% | 34.31% | 9.10% | 17.82% | 15.20% | 15.05% | 18.59% | 27.90% | 9.20% | 6.40% | 19.27% | 21.17% | 17.61% | 15.77% | 22.28% |
| 期间费用占收入比同比增长率 | -34.00% | 37.63% | -51.07% | 13.47% | 47.48% | 39.45% | -3.50% | -23.88% | -40.80% | -36.86% | -13.54% | -18.49% | -16.63% | -13.32% | -0.35% |
| 当季期间费用占收入比同比增长率 | -164.99% | 128.03% | -51.07% | -36.14% | 65.17% | 135.23% | -3.50% | 31.83% | -47.72% | -59.45% | -13.54% | -22.11% | -22.95% | -26.42% | -0.35% |
| 债务杠杆 | 2.03 | 2.13 | 2.07 | 2.19 | 1.24 | 1.29 | 1.21 | 1.22 | 1.24 | 1.33 | 1.29 | 1.29 | 1.28 | 1.28 | 1.22 |
| 生息负债率 | 33.91% | 36.00% | 36.35% | 36.19% | 0.75% | 0.76% | 0.82% | 0.84% | 4.82% | 4.84% | 4.96% | 2.94% | 2.61% | 2.45% | 2.17% |
| 资产负债率 | 50.80% | 53.12% | 51.66% | 54.28% | 19.66% | 22.54% | 17.39% | 17.75% | 19.23% | 24.78% | 22.52% | 22.35% | 21.82% | 21.87% | 17.78% |
| 每股生息负债(元) | 4.77 | 4.68 | 4.69 | 4.58 | 0.05 | 0.05 | 0.06 | 0.06 | 0.31 | 0.29 | 0.27 | 0.15 | 0.13 | 0.11 | 0.10 |
| 生息债务占负债比率 | 66.75% | 67.76% | 70.37% | 66.68% | 3.84% | 3.37% | 4.72% | 4.75% | 25.07% | 19.52% | 22.01% | 13.17% | 11.95% | 11.20% | 12.22% |
| 每股现金保有额(元) | 2.11 | 2.45 | 2.57 | 2.50 | 2.08 | 2.39 | 1.97 | 1.97 | 2.20 | 1.92 | 1.48 | 1.18 | 1.37 | 1.46 | 1.39 |
| 存货环比增长率 | 39.05% | 17.55% | 15.23% | 18.03% | 15.34% | 0.94% | -21.30% | 2.25% | 28.37% | 26.00% | 12.60% | -35.06% | -1.85% | 9.51% | 8.80% |
| 应收帐款环比增长率 | 43.57% | -20.30% | 15.17% | 63.04% | -32.19% | -22.12% | 22.99% | 42.38% | -0.16% | -6.02% | 155.98% | 19.03% | -32.09% | -52.71% | 47.24% |
| 存货同比增长率 | 122.31% | 84.39% | 58.35% | 8.15% | -6.32% | 4.27% | 30.16% | 86.22% | 18.28% | -9.57% | -21.41% | -24.06% | 15.14% | 34.65% | -6.81% |
| 应收帐款同比增长率 | 114.85% | 1.48% | -0.83% | 5.90% | -7.52% | 36.16% | 64.30% | 241.96% | 185.88% | 94.46% | -2.14% | -43.71% | -64.18% | -42.66% | 45.75% |
| 预收帐款同比增长率 | 42.73% | 23.14% | 31.17% | 109.41% | 71.25% | -32.93% | -31.41% | -19.17% | -33.11% | 145.28% | 80.46% | 34.18% | 61.75% | 16.46% | -12.37% |
| 存货周转率 - 单期值 | 11.24 | 15.42 | 17.05 | 13.79 | 14.46 | 16.35 | 17.19 | 15.99 | 15.26 | 19.97 | 21.06 | 19.84 | 13.33 | 12.55 | 13.28 |
| 总资产周转率-单期值 | 0.51 | 0.54 | 0.54 | 0.35 | 0.57 | 0.57 | 0.63 | 0.81 | 0.91 | 0.92 | 0.90 | 0.66 | 0.69 | 0.69 | 0.77 |
| 净资产周转率-单期值 | 1.03 | 1.16 | 1.11 | 0.76 | 0.71 | 0.74 | 0.76 | 0.99 | 1.12 | 1.22 | 1.16 | 0.84 | 0.89 | 0.88 | 0.94 |
| 应收帐款周转率--单期值 | 71.13 | 101.35 | 79.39 | 57.62 | 85.74 | 58.19 | 48.12 | 74.14 | 114.94 | 110.65 | 92.48 | 161.07 | 192.85 | 124.42 | 64.90 |
| 流动资产周转率--单期值 | 1.41 | 1.54 | 1.60 | 1.15 | 1.19 | 1.24 | 1.37 | 1.68 | 1.90 | 2.08 | 2.18 | 1.58 | 1.57 | 1.60 | 1.79 |
| 固定资产周转率--单期值 | 2.16 | 2.15 | 2.04 | 1.26 | 1.68 | 2.19 | 2.13 | 2.80 | 3.55 | 3.50 | 3.06 | 2.01 | 2.04 | 1.88 | 2.05 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 108.51% | 32.37% | 133.85% | -38.99% | -55.09% | -51.30% | -42.34% | 119.55% | 200.68% | 182.27% | 87.49% | 33.09% | 11.43% | -7.19% | 18.24% |
| 每股营运资金(元) | 2.98 | 2.56 | 2.48 | 2.02 | 2.03 | 1.83 | 1.94 | 1.98 | 2.17 | 1.55 | 1.44 | 1.10 | 1.35 | 1.27 | 1.29 |
| 短期借款占营运资金的比例 | 2.43% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 3.88% | 6.10% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 每股资本性支出(元) | 0.40 | 0.37 | 0.13 | 0.35 | 0.27 | 0.17 | 0.09 | 0.62 | 0.42 | 0.38 | 0.08 | 0.57 | 0.29 | 0.18 | 0.05 |
| 每股投入资本净额(元) | 11.80 | 10.73 | 10.93 | 10.09 | 5.27 | 5.05 | 5.11 | 5.02 | 5.28 | 4.64 | 4.37 | 3.91 | 3.75 | 3.64 | 3.75 |
| 每股经营活动产生的现金流(元) | 0.51 | 0.46 | 0.30 | 1.25 | 1.19 | 0.74 | 0.21 | 1.46 | 1.62 | 0.88 | 0.29 | 0.93 | 0.53 | 0.41 | 0.22 |
| 投资支出占收入之比 | 12.74% | 13.91% | 9.17% | 113.96% | 20.05% | 34.38% | 23.41% | 16.20% | 15.84% | 22.20% | 7.13% | 22.79% | 12.18% | 11.52% | 7.15% |
| 存货储存期(天) | 32.02 | 23.34 | 21.12 | 26.11 | 24.90 | 22.02 | 20.94 | 22.51 | 23.59 | 18.03 | 17.09 | 18.15 | 27.00 | 28.69 | 27.12 |
| 应付帐款付款期(天) | 25.75 | 22.23 | 23.55 | 38.50 | 24.07 | 24.01 | 26.46 | 21.67 | 16.31 | 14.55 | 16.04 | 23.06 | 22.82 | 20.55 | 25.90 |
| 应收帐款回收期(天) | 5.06 | 3.55 | 4.53 | 6.25 | 4.20 | 6.19 | 7.48 | 4.86 | 3.13 | 3.25 | 3.89 | 2.24 | 1.87 | 2.89 | 5.55 |
| 预付帐款占用期(天) | 6.62 | 10.82 | 6.96 | 2.25 | 10.20 | 7.59 | 3.23 | 3.01 | 12.37 | 17.68 | 3.78 | 2.47 | 5.74 | 5.92 | 5.38 |
| 预收帐款信用期(天) | 14.52 | 9.49 | 8.46 | 23.82 | 18.13 | 13.62 | 10.56 | 9.36 | 7.30 | 14.54 | 13.16 | 18.23 | 18.60 | 10.25 | 10.17 |
| 现金占总资产比例 | 15.00% | 18.86% | 19.91% | 19.75% | 29.69% | 34.40% | 29.35% | 30.17% | 34.59% | 31.59% | 26.83% | 22.82% | 28.01% | 31.19% | 30.34% |
| 存货占总资产比例 | 2.41% | 1.88% | 1.61% | 1.42% | 2.18% | 1.90% | 1.95% | 2.55% | 2.56% | 2.09% | 1.82% | 1.74% | 2.81% | 3.00% | 2.79% |
| 总资产同比增加比例 | 101.27% | 86.99% | 92.35% | 93.83% | 9.85% | 14.67% | 21.43% | 26.82% | 29.94% | 29.58% | 20.31% | 10.62% | 10.05% | 4.32% | 5.93% |
| 应付款项占总资产比例 | 1.94% | 1.79% | 1.79% | 2.10% | 2.11% | 2.07% | 2.47% | 2.46% | 1.77% | 1.69% | 1.71% | 2.21% | 2.38% | 2.15% | 2.66% |
| 应收款项占总资产比例 | 0.83% | 0.63% | 0.79% | 0.70% | 0.78% | 1.15% | 1.54% | 1.28% | 0.92% | 0.97% | 1.13% | 0.48% | 0.42% | 0.65% | 1.40% |
| 预收款项占总资产比例 | 2.38% | 1.67% | 1.48% | 2.67% | 3.36% | 2.54% | 2.17% | 2.47% | 2.16% | 4.34% | 3.84% | 3.88% | 4.19% | 2.29% | 2.56% |
| 预付款项占总资产比例 | 0.50% | 0.87% | 0.53% | 0.12% | 0.89% | 0.66% | 0.30% | 0.34% | 1.34% | 2.05% | 0.40% | 0.24% | 0.60% | 0.62% | 0.55% |
| 固定资产占总资产比例 | 23.42% | 25.27% | 26.35% | 27.44% | 33.94% | 26.16% | 29.60% | 29.02% | 25.61% | 26.24% | 29.29% | 32.55% | 34.03% | 36.57% | 37.80% |
| 无形资产占总资产比例 | 29.25% | 28.57% | 30.94% | 31.06% | 4.61% | 4.65% | 4.82% | 4.77% | 4.74% | 5.11% | 2.81% | 3.11% | 2.98% | 3.12% | 3.18% |
| 流动比例 | 2.28 | 2.15 | 2.29 | 1.91 | 2.53 | 2.20 | 2.72 | 2.77 | 3.08 | 2.18 | 2.38 | 2.16 | 2.56 | 2.52 | 3.02 |
| 速动比率 | 2.14 | 2.04 | 2.18 | 1.83 | 2.41 | 2.11 | 2.61 | 2.62 | 2.93 | 2.08 | 2.29 | 2.06 | 2.40 | 2.35 | 2.82 |
| 综合税率 | 10.37% | 6.68% | 9.79% | 8.99% | 8.81% | 8.96% | 9.40% | 10.64% | 13.66% | 13.67% | 10.87% | 9.92% | 11.99% | 11.88% | 11.40% |
| 实际所得税率 | 26.03% | 23.12% | 21.75% | 27.81% | 25.44% | 25.54% | 27.51% | 26.92% | 27.17% | 29.37% | 25.41% | 33.38% | 40.04% | 41.45% | 34.20% |
| 可持续增长率 | 25.98% | 19.62% | 33.31% | 13.30% | 13.92% | 14.70% | 14.33% | 24.35% | 36.48% | 35.46% | 31.30% | 14.83% | 13.65% | 12.74% | 17.41% |
| 最大内部融资增长率 | 90.69% | 39.15% | 1385820674.23% | 64.30% | 97.53% | 196.66% | 108.95% | 318.71% | 1080.91% | 576.29% | 756.82% | 26.44% | 57.91% | 85.51% | 550.07% |
| 净利润现金含量 | 39.95% | 86.77% | 70.06% | 159.05% | 192.70% | 190.21% | 126.48% | 111.11% | 119.94% | 114.96% | 95.70% | 170.08% | 143.13% | 183.56% | 156.62% |
| 主营业务收入现金含量 | 80.28% | 84.03% | 91.23% | 95.63% | 100.30% | 108.81% | 102.67% | 94.35% | 91.36% | 92.85% | 87.29% | 94.17% | 97.68% | 104.36% | 107.47% |
| 经营性现金周期(天) | 139.71 | 98.69 | 23.93 | 113.56 | 94.85 | 66.17 | 74.79 | 61.92 | 63.36 | 62.24 | 64.16 | 80.69 | 72.51 | 53.69 | 48.30 |
| 单位收入需投入现金 | 0.68 | 0.74 | 0.12 | 0.69 | 0.67 | 0.62 | 0.68 | 0.53 | 0.44 | 0.42 | 0.47 | 0.58 | 0.55 | 0.54 | 0.47 |
| 单位收入产生的现金 | 0.27 | 0.19 | 0.32 | 0.20 | 0.22 | 0.22 | 0.21 | 0.26 | 0.34 | 0.30 | 0.29 | 0.20 | 0.17 | 0.16 | 0.20 |
| 单位收入可用于增长的现金 | 0.19 | 0.07 | 0.22 | 0.12 | 0.13 | 0.13 | 0.11 | 0.14 | 0.24 | 0.16 | 0.22 | 0.03 | 0.05 | 0.05 | 0.13 |
| 市值环比增长 | 11.75% | -21.06% | -9.72% | 40.83% | 4.87% | 24.01% | 52.67% | -36.02% | -35.02% | 9.56% | -17.21% | -4.67% | 61.41% | 53.85% | 30.55% |
| 主评级建议 | 优+买入 | 优 买入 | 优+买入 | 回避 | 回避 | 中性 | 中性 | 优异 强买 | 优异 强买 | 优+买入 | 优+买入 | 优 买入 | 中性 | 中性 | 良+可关注 |
| 次评级(敏感性) | 优+买入 | 中性 | 优+买入 | 数据为空 | 回避 | 中性 | 中性 | 中性 | 优异 强买 | 优+买入 | 优+买入 | 数据为空 | 良+可关注 | 回避 | 良+可关注 |
| 兖州煤业 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 银星能源 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 15.79 | 10.21 | 14.85 | 14.61 | 10.28 | 12.2 | 13.28 | 6.01 | 7.3 | 12.85 | 17.98 | 14.27 | 14.23 | 13.3 | 2.72 | 2.72 |
| 赢利能力评分 | 44.55 | 64.72 | 数据为空 | 58.03 | 30.62 | 26.21 | 25.78 | 25.12 | 51.69 | 53.72 | 57.80 | 37.27 | 39.36 | 51.37 | 28.83 | 34.31 |
| 成长能力评分 | 23.57 | 61.36 | 数据为空 | 100.00 | 60.00 | 60.00 | 10.00 | 32.96 | 87.48 | 100.00 | 76.54 | 100.00 | 92.74 | 94.77 | 52.73 | 数据为空 |
| 估值情况评分 | 45.85 | 50.86 | 数据为空 | 46.01 | 9.88 | 7.26 | 7.72 | 12.70 | 62.72 | 58.64 | 55.96 | 30.42 | 24.77 | 38.54 | 22.46 | 52.56 |
| 信用情况评分 | 36.44 | 34.70 | 数据为空 | 40.49 | 49.61 | 44.84 | 31.77 | 30.47 | 28.25 | 34.37 | 32.61 | 29.16 | 29.09 | 29.51 | 39.59 | 34.10 |
| 综合情况评价 | 37.83 | 56.55 | 数据为空 | 65.26 | 17.15 | 15.35 | 1.61 | 9.35 | 65.80 | 70.18 | 62.64 | 53.25 | 47.69 | 62.26 | 26.09 | 数据为空 |
| 报表期每股收益(元) | 0.16 | 0.11 | 0.03 | 0.15 | 0.12 | 0.05 | 0.00 | 0.12 | 0.13 | 0.14 | 0.13 | 0.08 | 0.04 | 0.04 | 0.01 | 0.04 |
| 预估全年每股收益(调整) | 0.15 | 0.29 | 数据为空 | 0.16 | 0.00 | 0.00 | 0.00 | 0.00 | 0.13 | 0.14 | 0.16 | 0.04 | 0.04 | 0.07 | 0.02 | 0.02 |
| 每股净资产(元) | 2.24 | 2.17 | 1.40 | 1.34 | 1.28 | 1.22 | 1.17 | 1.15 | 1.15 | 1.15 | 1.16 | 1.02 | 0.94 | 0.94 | 0.73 | 0.69 |
| 每股自由现金流(元) | (2.99) | (2.05) | (1.01) | (1.05) | (0.25) | (0.14) | 0.31 | (0.35) | (0.27) | (0.07) | 0.06 | (0.93) | (0.82) | (0.55) | 0.02 | 0.25 |
| 当季净利润 | 0.11 | 0.19 | 0.08 | 0.08 | 0.16 | 0.12 | 0.00 | (0.01) | (0.02) | 0.00 | 0.32 | 0.09 | 0.02 | 0.06 | 0.02 | 0.06 |
| 当季主营业务收入 | 2.71 | 1.68 | 1.99 | 1.91 | 2.51 | 2.74 | 0.78 | 1.41 | 0.83 | 0.90 | 0.83 | 1.34 | 0.85 | 0.57 | 0.68 | 0.96 |
| 预估全年净利润(调整) | 0.36 | 0.69 | 数据为空 | 0.38 | 0.01 | 0.01 | 0.01 | 0.00 | 0.31 | 0.33 | 0.38 | 0.10 | 0.09 | 0.16 | 0.04 | 0.04 |
| 预估全年主营业务收入 | 8.39 | 8.28 | 20.22 | 7.94 | 9.35 | 8.09 | 3.74 | 3.96 | 4.18 | 4.73 | 4.16 | 3.44 | 3.31 | 3.34 | 4.51 | 2.64 |
| 市净率 | 7.05 | 4.71 | 10.58 | 10.89 | 8.01 | 10.01 | 11.31 | 5.24 | 6.37 | 11.22 | 15.52 | 13.94 | 15.21 | 14.20 | 3.72 | 3.91 |
| 市销率(折算为全年数据) | 7.24 | 5.53 | 2.55 | 6.36 | 4.21 | 5.17 | 11.39 | 6.18 | 6.27 | 8.19 | 11.88 | 11.80 | 12.22 | 11.51 | 2.19 | 3.83 |
| 市盈率(调整) | 102.76 | 34.71 | 数据为空 | 91.13 | 2248.88 | 5314.09 | 2986.26 | 10302.85 | 54.84 | 91.49 | 110.90 | 352.76 | 374.94 | 195.08 | 178.53 | 181.02 |
| 市盈率(含债去息税) | 71.03 | 44.15 | 数据为空 | 58.83 | 88.46 | 140.80 | 279.29 | 45.14 | 36.65 | 65.84 | 98.61 | 98.07 | 130.00 | 132.25 | 103.86 | 37.72 |
| PER(以当期ROE为增长标准) | 10.33 | 3.53 | 数据为空 | 4.95 | 226.45 | 717.49 | 739.16 | 792.92 | 3.17 | 5.39 | 7.21 | 23.85 | 31.90 | 18.81 | 50.23 | 16.88 |
| PEG(以3年均净利增长为标准) | 0.01 | 0.00 | 数据为空 | 0.01 | 4.17 | 48.38 | (29.92) | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| PEG(以3年均收入增长为标准) | 1.76 | 1.10 | 数据为空 | 1.21 | 1.46 | 2.83 | 21.09 | 6.25 | 3.92 | 4.50 | 10.80 | (48.34) | (35.54) | (41.24) | 9.03 | 4.24 |
| 预估总资产报酬率(调整) | 1.04% | 2.34% | 数据为空 | 1.74% | 0.05% | 0.03% | 0.06% | 0.01% | 2.19% | 2.30% | 3.04% | 0.78% | 0.75% | 1.32% | 0.46% | 0.45% |
| 预估投入资本报酬率(调整) | 1.37% | 2.84% | 数据为空 | 2.03% | 0.06% | 0.04% | 0.08% | 0.01% | 2.86% | 3.19% | 4.30% | 1.09% | 1.08% | 1.86% | 0.73% | 0.76% |
| 预估股东权益报酬率(调整) | 6.88% | 12.52% | 数据为空 | 11.88% | 0.39% | 0.20% | 0.38% | 0.06% | 11.55% | 12.20% | 13.67% | 4.11% | 4.08% | 7.03% | 2.07% | 2.23% |
| 自由现金流与营业收入之比 | -110.54% | -131.82% | -119.31% | -31.28% | -9.85% | -9.23% | 94.38% | -20.57% | -25.03% | -8.94% | 18.03% | -63.71% | -91.56% | -103.76% | 7.22% | 22.04% |
| 二级市场自由现金收益率-报表期 | -11.20% | -10.96% | -4.53% | -5.08% | -1.63% | -0.81% | 1.74% | -3.27% | -2.28% | -0.37% | 0.29% | -5.05% | -4.49% | -3.26% | 0.40% | 4.74% |
| 总收入同比增长率 | 5.71% | 4.24% | 154.66% | 100.40% | 135.85% | 104.09% | -5.63% | 15.31% | 21.66% | 37.49% | 21.03% | 30.05% | 25.16% | 26.51% | 70.62% | -23.69% |
| 净利润同比增长率 | 34.40% | 117.62% | 1689.62% | 25.12% | -6.48% | -62.44% | -98.67% | 51.52% | 198.78% | 284.83% | 1260.74% | 113.55% | 215.83% | 304.91% | 33.21% | 222.74% |
| 当季收入同比增长率 | 7.78% | -38.72% | 154.66% | 36.02% | 201.59% | 205.57% | -5.63% | 5.32% | -1.77% | 57.29% | 21.03% | 38.55% | 23.21% | -3.48% | 70.62% | 10.77% |
| 当季净利润同比增长率 | -28.66% | 60.20% | 1689.62% | 数据为空 | 数据为空 | 6067.61% | -98.67% | -111.52% | -231.54% | -96.86% | 1260.74% | 57.19% | 50.38% | 1901.96% | 33.21% | 数据为空 |
| 非经常项占比 | 29.25% | 11.66% | 9.29% | -6.60% | -4.88% | -6.99% | 260.64% | 97.14% | 88.38% | 90.66% | 94.47% | 55.27% | 8.71% | -30.39% | 12.85% | 62.38% |
| 净利润率(还原) | 4.33% | 6.31% | 3.54% | 4.95% | 4.71% | 3.44% | -1.13% | -0.12% | 1.51% | 1.92% | 2.12% | 2.26% | 3.64% | 7.25% | 2.97% | 2.85% |
| 税前利润率(还原) | 6.15% | 8.18% | 4.59% | 6.78% | 5.51% | 4.41% | -1.12% | 0.51% | 2.13% | 1.55% | 2.06% | 3.21% | 5.65% | 10.55% | 3.12% | 2.70% |
| 主营业务利润率 | 23.03% | 27.88% | 21.48% | 24.46% | 21.68% | 22.74% | 35.89% | 34.20% | 37.22% | 36.16% | 35.44% | 32.67% | 36.09% | 38.62% | 18.25% | 31.86% |
| 当季净利润率(还原) | 1.65% | 9.58% | 3.54% | 5.71% | 6.49% | 4.75% | -1.13% | -3.08% | 0.64% | 1.74% | 2.12% | 0.10% | -1.71% | 12.40% | 2.97% | 3.60% |
| 当季税前利润率(还原) | 3.41% | 12.44% | 4.59% | 10.80% | 7.06% | 5.98% | -1.12% | -2.43% | 3.33% | 1.09% | 2.06% | -0.63% | -1.59% | 19.47% | 3.12% | 3.32% |
| 当季主营业务利润率 | 16.46% | 35.48% | 21.48% | 33.23% | 20.19% | 18.98% | 35.89% | 28.71% | 39.40% | 36.83% | 35.44% | 27.29% | 32.34% | 63.11% | 18.25% | 27.93% |
| 当季权益报酬率(调整) | 0.64% | 3.17% | 2.07% | 2.88% | 5.40% | 4.70% | 0.15% | -0.98% | -0.27% | 0.63% | 11.62% | -0.25% | -0.78% | 3.98% | 1.18% | -0.17% |
| 经营性现金流同比增长率 | 3617.51% | 2404.31% | -126.73% | 16.55% | -99.16% | -94.82% | 598.12% | 83.66% | 122.44% | 数据为空 | 137.66% | 2.41% | 559.16% | -229.58% | 157.84% | 198.19% |
| 综合业务利润率 | 23.03% | 27.88% | 21.48% | 24.46% | 21.68% | 22.74% | 35.89% | 34.20% | 37.22% | 36.16% | 35.44% | 32.67% | 36.09% | 38.62% | 18.25% | 31.86% |
| 当季综合业务利润率 | 16.46% | 35.48% | 21.48% | 33.23% | 20.19% | 18.98% | 35.89% | 28.71% | 39.40% | 36.83% | 35.44% | 27.29% | 32.34% | 63.11% | 18.25% | 27.93% |
| 总市值 | 37.25 | 24.08 | 35.03 | 34.46 | 24.25 | 28.78 | 31.33 | 14.18 | 17.22 | 30.31 | 42.41 | 33.66 | 33.57 | 31.37 | 6.42 | 6.42 |
| 总市值含债调整 | 58.33 | 43.37 | 50.75 | 49.81 | 38.65 | 41.17 | 41.90 | 23.87 | 25.61 | 38.10 | 48.77 | 39.93 | 39.96 | 38.00 | 9.81 | 10.07 |
| 资本支出与销售收入比 | 113.89% | 136.06% | 107.92% | 48.12% | 9.95% | 9.41% | 14.07% | 49.52% | 51.65% | 15.89% | -3.37% | 81.88% | 106.12% | 99.98% | 0.24% | 1.03% |
| 总市值中的现金比例 | 10.40% | 18.62% | 5.87% | 12.05% | 21.99% | 13.23% | 10.31% | 12.40% | 4.36% | 2.98% | 0.49% | 0.36% | 1.24% | 4.46% | 3.59% | 5.17% |
| 生息负债与净资产比率 | 399.19% | 377.46% | 474.69% | 485.07% | 475.55% | 431.04% | 381.54% | 358.43% | 310.36% | 288.15% | 232.67% | 259.70% | 289.60% | 300.07% | 196.49% | 223.13% |
| 营业费用与收入之比 | 3.42% | 4.39% | 3.19% | 4.50% | 3.11% | 3.69% | 6.36% | 8.70% | 8.42% | 8.06% | 6.47% | 9.42% | 9.39% | 8.55% | 3.62% | 13.01% |
| 管理费用与收入之比 | 5.23% | 6.54% | 6.41% | 5.67% | 5.12% | 5.45% | 12.80% | 12.00% | 11.47% | 12.07% | 13.37% | 9.94% | 10.22% | 8.91% | 2.95% | 8.22% |
| 财务费用与收入之比 | 8.23% | 8.77% | 7.29% | 7.51% | 7.94% | 9.20% | 17.85% | 12.99% | 15.20% | 14.48% | 13.55% | 10.09% | 10.82% | 10.61% | 8.55% | 9.10% |
| 期间费用占收入比 | 16.87% | 19.70% | 16.89% | 17.68% | 16.17% | 18.34% | 37.01% | 33.69% | 35.09% | 34.61% | 33.38% | 29.46% | 30.44% | 28.08% | 15.13% | 30.33% |
| 当季期间费用占收入比 | 13.05% | 23.04% | 16.89% | 22.43% | 13.13% | 13.00% | 37.01% | 31.14% | 36.08% | 35.75% | 33.38% | 27.92% | 33.93% | 43.64% | 15.13% | 26.74% |
| 期间费用占收入比同比增长率 | 4.37% | 7.44% | -54.38% | -47.52% | -53.92% | -47.02% | 10.88% | 14.35% | 15.27% | 23.27% | 120.68% | -2.86% | -6.01% | -13.53% | -54.24% | 38.05% |
| 当季期间费用占收入比同比增长率 | -0.63% | 77.21% | -54.38% | -27.97% | -63.60% | -63.63% | 10.88% | 11.55% | 6.31% | -18.09% | 120.68% | 4.39% | 5.17% | 36.08% | -54.24% | -1076.86% |
| 债务杠杆 | 6.59 | 5.80 | 6.88 | 6.88 | 6.80 | 6.23 | 6.17 | 5.62 | 5.30 | 5.33 | 4.61 | 5.08 | 5.40 | 5.51 | 4.54 | 4.78 |
| 生息负债率 | 60.62% | 65.11% | 69.02% | 70.46% | 69.94% | 69.24% | 61.85% | 63.81% | 58.59% | 54.02% | 50.47% | 51.13% | 53.61% | 54.47% | 43.26% | 46.69% |
| 资产负债率 | 84.81% | 82.75% | 85.46% | 85.47% | 85.29% | 83.94% | 83.79% | 82.20% | 81.12% | 81.25% | 78.31% | 80.31% | 81.49% | 81.85% | 77.99% | 79.07% |
| 每股生息负债(元) | 8.94 | 8.17 | 6.66 | 6.51 | 6.10 | 5.25 | 4.48 | 4.11 | 3.56 | 3.30 | 2.70 | 2.66 | 2.71 | 2.81 | 1.44 | 1.55 |
| 生息债务占负债比率 | 71.47% | 78.69% | 80.77% | 82.44% | 82.00% | 82.49% | 73.82% | 77.63% | 72.22% | 66.49% | 64.45% | 63.66% | 65.79% | 66.55% | 55.47% | 59.05% |
| 每股现金保有额(元) | 1.64 | 1.90 | 0.87 | 1.76 | 2.26 | 1.61 | 1.37 | 0.75 | 0.32 | 0.38 | 0.09 | 0.05 | 0.18 | 0.59 | 0.10 | 0.14 |
| 存货环比增长率 | 5.65% | 26.10% | 4.93% | -21.40% | 21.73% | -30.23% | 24.09% | -15.25% | 24.42% | 1.88% | 6.08% | 10.79% | 0.50% | -26.92% | 2.66% | -6.76% |
| 应收帐款环比增长率 | 16.27% | -16.10% | 74.75% | -9.61% | 16.98% | 44.15% | -8.01% | -5.94% | -11.28% | 1.23% | -5.48% | 14.41% | -4.04% | 18.63% | 5.87% | -1.49% |
| 存货同比增长率 | 9.87% | 26.60% | -29.95% | -17.15% | -10.68% | -8.71% | 33.31% | 13.96% | 48.97% | 20.34% | -13.68% | -16.46% | -29.70% | -24.57% | -2.37% | 6.75% |
| 应收帐款同比增长率 | 54.09% | 55.03% | 166.34% | 40.20% | 45.90% | 10.65% | -22.30% | -20.16% | -2.89% | 5.04% | 23.10% | 37.89% | 18.72% | 19.71% | 4.27% | -1.21% |
| 预收帐款同比增长率 | 797.40% | 39.06% | -88.27% | -45.96% | -59.41% | -66.08% | 187.87% | 202.99% | 368.06% | 629.20% | 461.08% | 288.86% | -52.22% | -63.82% | -7.09% | -48.01% |
| 存货周转率 - 单期值 | 3.87 | 3.76 | 12.63 | 5.01 | 4.81 | 4.98 | 1.34 | 1.78 | 1.53 | 2.19 | 2.00 | 1.81 | 1.83 | 1.78 | 2.37 | 1.18 |
| 总资产周转率-单期值 | 0.24 | 0.28 | 0.89 | 0.36 | 0.45 | 0.45 | 0.22 | 0.26 | 0.29 | 0.33 | 0.33 | 0.28 | 0.28 | 0.27 | 0.58 | 0.34 |
| 净资产周转率-单期值 | 1.59 | 1.62 | 6.11 | 2.51 | 3.09 | 2.81 | 1.35 | 1.47 | 1.55 | 1.75 | 1.52 | 1.42 | 1.50 | 1.51 | 2.61 | 1.61 |
| 应收帐款周转率--单期值 | 2.96 | 3.39 | 6.95 | 4.77 | 5.07 | 5.14 | 3.42 | 3.34 | 3.31 | 3.32 | 2.96 | 2.31 | 2.54 | 2.47 | 3.95 | 2.45 |
| 流动资产周转率--单期值 | 0.71 | 0.92 | 2.58 | 0.87 | 1.06 | 1.11 | 0.61 | 0.81 | 0.88 | 1.03 | 1.03 | 0.88 | 0.74 | 0.77 | 1.18 | 0.65 |
| 固定资产周转率--单期值 | 0.67 | 0.65 | 2.21 | 0.86 | 1.06 | 0.93 | 0.50 | 0.52 | 0.56 | 0.93 | 0.81 | 0.65 | 0.61 | 0.61 | 2.05 | 1.18 |
| 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% | 8.04% | 8.04% | 8.04% |
| 税前利润同比增长率 | 54.86% | 116.78% | 2218.96% | 62.27% | 3.06% | -51.29% | -98.66% | 30.21% | 121.33% | 154.80% | 1202.22% | 175.54% | 375.40% | 560.98% | 43.19% | 657.92% |
| 每股营运资金(元) | (1.05) | (1.25) | (0.76) | (0.29) | 1.58 | 0.76 | (0.59) | (0.58) | (1.44) | (1.35) | (0.78) | (0.97) | (0.88) | (0.85) | (0.71) | (0.95) |
| 短期借款占营运资金的比例 | -260.06% | -235.61% | -232.42% | -586.04% | 82.30% | 175.25% | -353.41% | -299.36% | -146.24% | -136.71% | -160.47% | -141.78% | -161.14% | -179.72% | -168.48% | -130.22% |
| 每股资本性支出(元) | 3.08 | 2.11 | 0.91 | 1.62 | 0.25 | 0.14 | 0.05 | 0.83 | 0.56 | 0.12 | (0.01) | 1.19 | 0.95 | 0.53 | 0.00 | 0.01 |
| 每股投入资本净额(元) | 11.19 | 10.37 | 8.09 | 7.88 | 7.38 | 6.48 | 5.72 | 5.27 | 4.66 | 4.40 | 3.77 | 3.70 | 3.52 | 3.67 | 2.08 | 1.96 |
| 每股经营活动产生的现金流(元) | 0.09 | 0.07 | (0.10) | 0.57 | 0.00 | 0.00 | 0.36 | 0.49 | 0.29 | 0.05 | 0.05 | 0.26 | 0.13 | (0.02) | 0.02 | 0.26 |
| 投资支出占收入之比 | 115.07% | 138.11% | 107.92% | 48.14% | 9.96% | 9.43% | 14.19% | 52.65% | 55.17% | 19.31% | 3.58% | 97.02% | 110.04% | 102.62% | 0.24% | 9.92% |
| 存货储存期(天) | 93.13 | 95.76 | 28.50 | 71.88 | 74.91 | 72.29 | 269.22 | 202.74 | 234.88 | 164.37 | 180.30 | 199.14 | 197.19 | 202.74 | 152.14 | 305.65 |
| 应付帐款付款期(天) | 285.15 | 281.73 | 65.45 | 126.33 | 69.16 | 67.37 | 152.36 | 162.45 | 177.41 | 254.52 | 175.09 | 214.90 | 173.81 | 213.02 | 59.68 | 110.92 |
| 应收帐款回收期(天) | 121.69 | 106.14 | 51.78 | 75.46 | 70.94 | 70.08 | 105.14 | 107.86 | 108.68 | 108.40 | 121.65 | 155.78 | 141.48 | 145.85 | 91.16 | 146.92 |
| 预付帐款占用期(天) | 209.81 | 69.25 | 9.99 | 31.57 | 27.44 | 14.60 | 59.54 | 43.53 | 47.81 | 45.43 | 24.95 | 40.98 | 70.57 | 30.50 | 13.90 | 30.28 |
| 预收帐款信用期(天) | 127.18 | 13.19 | 3.20 | 12.77 | 12.73 | 9.71 | 147.51 | 47.35 | 70.10 | 48.98 | 46.07 | 18.02 | 18.93 | 9.49 | 7.57 | 6.03 |
| 现金占总资产比例 | 11.14% | 15.14% | 9.03% | 19.07% | 25.91% | 21.28% | 18.90% | 11.58% | 5.24% | 6.27% | 1.66% | 0.99% | 3.50% | 11.49% | 2.94% | 4.24% |
| 存货占总资产比例 | 4.78% | 5.31% | 5.47% | 5.45% | 7.34% | 6.94% | 10.42% | 9.45% | 11.82% | 9.44% | 10.60% | 10.26% | 9.53% | 9.29% | 19.73% | 19.23% |
| 总资产同比增加比例 | 68.92% | 65.49% | 33.29% | 43.45% | 43.78% | 24.12% | 35.62% | 23.81% | 20.12% | 18.42% | 60.72% | 56.56% | 41.62% | 50.13% | -12.15% | -10.88% |
| 应付款项占总资产比例 | 14.62% | 15.62% | 12.57% | 9.59% | 6.78% | 6.47% | 5.89% | 7.57% | 8.93% | 14.61% | 10.29% | 11.07% | 8.40% | 9.76% | 7.74% | 6.98% |
| 应收款项占总资产比例 | 9.55% | 9.64% | 14.94% | 8.94% | 10.47% | 10.29% | 7.48% | 9.15% | 10.31% | 11.55% | 13.05% | 14.19% | 12.76% | 13.02% | 17.04% | 16.11% |
| 预收款项占总资产比例 | 9.98% | 1.20% | 0.92% | 1.51% | 1.88% | 1.43% | 10.49% | 4.02% | 6.65% | 5.22% | 4.94% | 1.64% | 1.71% | 0.85% | 1.42% | 0.66% |
| 预付款项占总资产比例 | 10.76% | 3.84% | 1.92% | 2.40% | 2.69% | 1.40% | 2.30% | 2.03% | 2.41% | 2.61% | 1.47% | 2.11% | 3.41% | 1.40% | 1.80% | 1.90% |
| 固定资产占总资产比例 | 35.97% | 42.82% | 40.13% | 42.50% | 43.01% | 48.83% | 44.04% | 50.22% | 51.72% | 35.10% | 40.81% | 42.92% | 45.25% | 44.83% | 28.12% | 28.55% |
| 无形资产占总资产比例 | 1.11% | 1.33% | 1.77% | 1.89% | 2.04% | 2.40% | 2.57% | 2.95% | 3.41% | 3.45% | 4.04% | 4.21% | 3.07% | 3.05% | 5.85% | 5.93% |
| 流动比例 | 0.84 | 0.78 | 0.81 | 0.92 | 1.59 | 1.31 | 0.83 | 0.79 | 0.58 | 0.61 | 0.70 | 0.63 | 0.66 | 0.71 | 0.69 | 0.63 |
| 速动比率 | 0.74 | 0.66 | 0.67 | 0.79 | 1.35 | 1.09 | 0.62 | 0.58 | 0.36 | 0.44 | 0.48 | 0.42 | 0.47 | 0.55 | 0.41 | 0.38 |
| 综合税率 | 1.48% | 1.66% | 1.94% | 1.94% | 1.18% | 1.28% | 0.47% | 1.34% | 0.85% | 0.95% | 0.47% | 1.81% | 1.49% | 1.82% | 0.58% | 1.11% |
| 实际所得税率 | 12.50% | 10.36% | 26.29% | 21.43% | 10.99% | 11.28% | 0.00% | -2.45% | 0.94% | 0.88% | 0.00% | 10.11% | 4.17% | 4.81% | 0.00% | 3.68% |
| 可持续增长率 | 6.88% | 10.22% | 21.63% | 12.43% | 14.55% | 9.68% | -1.52% | -0.18% | 2.33% | 3.36% | 3.23% | 3.22% | 5.45% | 10.97% | 7.77% | 4.60% |
| 最大内部融资增长率 | #NUM! | #NUM! | #NUM! | -75.11% | -10.18% | -11.40% | -22.33% | -63.36% | -65.35% | -19.52% | 7.08% | -89.30% | #NUM! | #NUM! | 4.50% | 1.15% |
| 净利润现金含量 | 57.08% | 59.52% | -299.28% | 371.80% | 2.06% | 5.17% | 20040.88% | 399.15% | 228.58% | 37.52% | 38.21% | 329.31% | 307.03% | -57.03% | 218.80% | 686.66% |
| 主营业务收入现金含量 | 109.07% | 69.29% | 33.61% | 81.46% | 73.99% | 74.23% | 214.66% | 92.87% | 103.97% | 99.71% | 125.15% | 80.36% | 86.63% | 78.92% | 85.09% | 100.59% |
| 经营性现金周期(天) | 406.41 | 265.31 | 97.98 | 186.00 | 182.51 | 170.87 | 370.56 | 320.08 | 335.75 | 308.19 | 354.64 | 397.11 | 393.93 | 381.96 | 288.13 | 485.67 |
| 单位收入需投入现金 | 0.68 | 0.87 | 0.89 | 0.83 | 0.85 | 0.85 | 0.65 | 0.81 | 0.79 | 0.82 | 0.86 | 0.86 | 0.85 | 0.82 | 0.98 | 0.89 |
| 单位收入产生的现金 | 0.06 | 0.08 | 0.04 | 0.06 | 0.06 | 0.05 | (0.01) | 0.02 | 0.03 | 0.02 | 0.03 | 0.04 | 0.07 | 0.11 | 0.04 | 0.02 |
| 单位收入可用于增长的现金 | (1.08) | (1.28) | (1.04) | (0.42) | (0.04) | (0.05) | (0.15) | (0.47) | (0.49) | (0.14) | 0.06 | (0.78) | (1.00) | (0.89) | 0.03 | 0.01 |
| 市值环比增长 | 54.65% | -31.25% | 1.64% | 42.12% | -15.74% | -8.13% | 120.97% | -17.67% | -43.19% | -28.53% | 26.00% | 0.28% | 6.99% | 388.97% | 0.00% | -8.42% |
| 主评级建议 | 回避 | 回避 | 数据为空 | 中性 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 回避 | 回避 | 中性 | 回避 | 数据为空 |
| 次评级(敏感性) | 回避 | 回避 | 数据为空 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 数据为空 | 回避 | 中性 | 数据为空 | 回避 | 回避 | 回避 | 数据为空 |
| 银星能源 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 东睦股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 |
| 当季收盘价 | 10.04 | 8.42 | 9.44 | 7.04 | 6.08 | 6.18 | 5.91 | 4.3 | 4.89 | 5.32 | 9.77 | 9.34 | 9.36 | 6.33 | 7.72 | 4.63 | 4.48 | 5.38 | 4.87 |
| 赢利能力评分 | 数据为空 | 数据为空 | 数据为空 | 7.75 | 5.92 | 4.50 | 1.93 | 24.74 | 43.82 | 53.72 | 91.59 | 38.19 | 28.57 | 26.46 | 11.02 | 12.52 | 18.50 | 34.33 | 24.13 |
| 成长能力评分 | 数据为空 | 数据为空 | 数据为空 | 0.00 | 0.00 | 0.00 | 0.00 | 15.00 | 67.88 | 79.91 | 74.73 | 100.00 | 100.00 | 100.00 | 65.00 | 30.92 | 23.17 | 30.55 | 42.02 |
| 估值情况评分 | 数据为空 | 数据为空 | 数据为空 | 10.13 | 9.18 | 8.30 | 48.41 | 48.20 | 71.41 | 70.43 | 59.81 | 49.40 | 17.08 | 16.25 | 10.49 | 19.08 | 20.62 | 37.09 | 30.06 |
| 信用情况评分 | 数据为空 | 数据为空 | 数据为空 | 40.62 | 37.64 | 35.04 | 35.89 | 45.57 | 51.46 | 50.47 | 46.94 | 44.53 | 45.45 | 44.79 | 44.28 | 41.29 | 41.51 | 42.56 | 44.50 |
| 综合情况评价 | 数据为空 | 数据为空 | 数据为空 | (10.64) | (11.34) | (11.90) | 16.90 | 29.41 | 60.08 | 66.26 | 73.92 | 63.50 | 39.84 | 39.18 | 13.27 | 13.65 | 12.73 | 34.25 | 28.67 |
| 报表期每股收益(元) | 0.17 | 0.15 | 0.06 | (0.04) | (0.11) | (0.11) | (0.08) | 0.06 | 0.12 | 0.12 | 0.03 | 0.11 | 0.07 | 0.05 | 0.00 | 0.01 | 0.02 | 0.04 | 0.01 |
| 预估全年每股收益(调整) | 数据为空 | 数据为空 | 数据为空 | (0.05) | (0.06) | (0.07) | (0.19) | 0.07 | 0.18 | 0.25 | 0.90 | 0.13 | 0.04 | 0.02 | 0.01 | 0.01 | 0.04 | 0.09 | 0.07 |
| 每股净资产(元) | 3.40 | 3.37 | 3.34 | 3.29 | 3.22 | 3.22 | 3.24 | 3.47 | 3.55 | 3.55 | 3.53 | 3.49 | 3.41 | 3.39 | 3.33 | 3.43 | 3.47 | 3.46 | 3.42 |
| 每股自由现金流(元) | 0.09 | (0.02) | (0.03) | (0.09) | (0.11) | (0.13) | (0.15) | (0.54) | (0.61) | (0.18) | (0.00) | (0.27) | (0.21) | 0.15 | 0.13 | (0.46) | (0.22) | 0.03 | 0.03 |
| 当季净利润 | 0.04 | 0.18 | 0.12 | 0.13 | (0.01) | (0.06) | (0.15) | (0.12) | 0.01 | 0.17 | 0.06 | 0.07 | 0.04 | 0.09 | 0.01 | (0.03) | (0.04) | 0.07 | 0.02 |
| 当季主营业务收入 | 2.02 | 2.53 | 2.26 | 2.06 | 1.72 | 1.65 | 1.23 | 1.14 | 1.49 | 2.13 | 1.93 | 1.77 | 1.63 | 1.80 | 1.68 | 1.34 | 1.06 | 1.20 | 1.27 |
| 预估全年净利润(调整) | 数据为空 | 数据为空 | 数据为空 | (0.10) | (0.13) | (0.13) | (0.37) | 0.13 | 0.35 | 0.48 | 1.75 | 0.25 | 0.09 | 0.03 | 0.01 | 0.02 | 0.07 | 0.19 | 0.14 |
| 预估全年主营业务收入 | 9.86 | 11.08 | 12.24 | 6.65 | 5.54 | 4.74 | 4.26 | 6.68 | 7.46 | 8.01 | 7.89 | 6.87 | 7.04 | 6.86 | 6.45 | 4.87 | 4.67 | 4.86 | 5.17 |
| 市净率 | 2.95 | 2.50 | 2.83 | 2.14 | 1.89 | 1.92 | 1.83 | 1.24 | 1.38 | 1.50 | 2.77 | 2.68 | 2.74 | 1.87 | 2.32 | 1.35 | 1.29 | 1.55 | 1.42 |
| 市销率(折算为全年数据) | 2.72 | 2.15 | 2.10 | 3.13 | 3.36 | 3.96 | 4.17 | 2.15 | 2.09 | 1.97 | 2.98 | 3.30 | 3.19 | 2.34 | 2.90 | 2.53 | 2.56 | 2.69 | 2.31 |
| 市盈率(调整) | 数据为空 | 数据为空 | 数据为空 | (139.16) | (95.01) | (92.66) | (30.96) | 65.40 | 27.03 | 21.55 | 10.91 | 74.46 | 214.73 | 357.94 | 1422.16 | 372.23 | 125.36 | 56.85 | 66.09 |
| 市盈率(含债去息税) | 数据为空 | 数据为空 | 数据为空 | 62.11 | 134.09 | 477.85 | (59.07) | 30.94 | 24.01 | 22.52 | 12.38 | 44.11 | 89.35 | 113.37 | 1077.76 | 43.46 | 91.52 | 56.39 | 70.82 |
| PER(以当期ROE为增长标准) | 数据为空 | 数据为空 | 数据为空 | (40.27) | (68.36) | (233.58) | 9.66 | 16.37 | 4.80 | 3.36 | 0.61 | 12.33 | 69.31 | 214.92 | 6615.38 | 120.15 | 89.22 | 20.94 | 33.47 |
| PEG(以3年均净利增长为标准) | 数据为空 | 数据为空 | 数据为空 | 0.27 | 0.61 | 2.17 | (0.38) | 0.12 | 0.08 | 0.07 | 0.03 | 0.17 | 2.52 | (3.33) | (16.12) | (1.81) | (4.45) | (4.82) | (4.77) |
| PEG(以3年均收入增长为标准) | 数据为空 | 数据为空 | 数据为空 | 4.94 | 19.03 | 155.89 | (89.12) | 1.94 | 1.22 | 1.01 | 0.57 | 1.70 | 3.29 | 4.37 | 46.51 | 1.77 | 3.97 | 2.30 | 2.64 |
| 预估总资产报酬率(调整) | 数据为空 | 数据为空 | 数据为空 | -0.70% | -0.91% | -0.93% | -2.75% | 0.95% | 2.52% | 3.52% | 14.32% | 2.10% | 0.70% | 0.28% | 0.09% | 0.21% | 0.64% | 1.66% | 1.33% |
| 预估投入资本报酬率(调整) | 数据为空 | 数据为空 | 数据为空 | -0.78% | -1.05% | -1.10% | -3.18% | 1.09% | 2.96% | 4.30% | 17.07% | 2.43% | 0.89% | 0.37% | 0.12% | 0.28% | 0.80% | 2.30% | 1.79% |
| 预估股东权益报酬率(调整) | 数据为空 | 数据为空 | 数据为空 | -1.54% | -1.96% | -2.05% | -6.12% | 1.89% | 5.01% | 6.71% | 20.38% | 3.58% | 1.29% | 0.53% | 0.16% | 0.36% | 1.03% | 2.69% | 2.12% |
| 自由现金流与营业收入之比 | 2.69% | -0.80% | -2.95% | -2.77% | -4.59% | -8.53% | -24.26% | -15.75% | -21.53% | -8.48% | -0.17% | -7.77% | -7.97% | 8.44% | 15.41% | -18.55% | -12.14% | 2.03% | 4.59% |
| 二级市场自由现金收益率-报表期 | 0.68% | -0.16% | -0.26% | -0.89% | -1.12% | -1.27% | -1.63% | -7.22% | -7.54% | -2.12% | -0.01% | -2.34% | -1.75% | 1.69% | 1.31% | -6.81% | -3.42% | 0.35% | 0.45% |
| 总收入同比增长率 | 48.28% | 66.65% | 84.14% | -0.53% | -17.11% | -29.06% | -36.27% | -2.68% | 8.59% | 16.60% | 14.84% | 40.93% | 44.42% | 40.82% | 32.47% | 9.55% | 4.90% | 9.33% | 16.21% |
| 净利润同比增长率 | 数据为空 | 数据为空 | 数据为空 | -170.89% | -192.23% | -190.73% | -347.19% | -44.52% | 61.52% | 124.90% | 672.36% | 1163.36% | 205.54% | 18.03% | -62.32% | -96.17% | -84.44% | -58.17% | -68.82% |
| 当季收入同比增长率 | 17.51% | 53.63% | 84.14% | 79.77% | 15.44% | -22.53% | -36.27% | -35.22% | -8.55% | 18.25% | 14.84% | 31.73% | 52.77% | 49.61% | 32.47% | 24.06% | -4.11% | 2.92% | 16.21% |
| 当季净利润同比增长率 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | -232.87% | -134.96% | -347.19% | -272.93% | -81.32% | 79.54% | 672.36% | 数据为空 | 数据为空 | 43.37% | -62.32% | -122.87% | -137.07% | -53.12% | -68.82% |
| 非经常项占比 | 1.67% | 2.43% | -9.12% | -14.71% | -10.00% | -17.74% | -30.56% | -11.21% | -4.97% | -5.78% | -13.74% | -16.33% | -19.87% | -24.24% | -207.31% | -25.12% | -2.94% | 0.57% | -4.66% |
| 净利润率(还原) | 4.92% | 6.05% | 5.63% | -1.49% | -5.20% | -8.42% | -15.66% | 1.92% | 4.43% | 5.89% | 3.44% | 3.57% | 3.34% | 3.49% | 0.55% | 0.55% | 1.39% | 3.48% | 1.70% |
| 税前利润率(还原) | 7.56% | 9.09% | 7.99% | -1.24% | -5.74% | -9.35% | -18.20% | 3.31% | 6.48% | 8.64% | 5.60% | 4.64% | 4.30% | 4.54% | 1.58% | -0.58% | 1.10% | 3.94% | 2.12% |
| 主营业务利润率 | 21.27% | 21.55% | 21.18% | 13.95% | 10.66% | 8.11% | 3.48% | 18.97% | 20.74% | 21.84% | 19.67% | 18.16% | 16.92% | 16.56% | 14.43% | 15.86% | 15.67% | 16.96% | 16.42% |
| 当季净利润率(还原) | 2.24% | 6.43% | 5.63% | 6.81% | 0.18% | -3.03% | -15.66% | -10.23% | 0.46% | 8.11% | 3.44% | 4.25% | 3.01% | 6.22% | 0.55% | -1.66% | -3.44% | 5.35% | 1.70% |
| 当季税前利润率(还原) | 3.93% | 10.07% | 7.99% | 8.79% | 0.31% | -2.75% | -18.20% | -12.05% | 0.58% | 11.39% | 5.60% | 5.63% | 3.79% | 7.29% | 1.58% | -5.02% | -5.47% | 5.86% | 2.12% |
| 当季主营业务利润率 | 20.60% | 21.88% | 21.18% | 21.31% | 14.94% | 11.55% | 3.48% | 10.39% | 17.75% | 23.80% | 19.67% | 21.76% | 17.68% | 18.54% | 14.43% | 16.35% | 12.68% | 17.53% | 16.42% |
| 当季权益报酬率(调整) | 0.68% | 2.42% | 1.97% | 2.22% | 0.06% | -0.80% | -3.05% | -1.70% | 0.10% | 2.49% | 0.98% | 1.08% | 0.74% | 1.54% | 0.37% | -0.42% | -0.53% | 0.94% | 0.32% |
| 经营性现金流同比增长率 | 188.07% | 121.08% | 数据为空 | -53.77% | -23.63% | -76.39% | -135.58% | 46.65% | -31.25% | -26.92% | -10.75% | 195.68% | 29.13% | 39.03% | 51.10% | -59.45% | 95.91% | 172.88% | 602.95% |
| 综合业务利润率 | 21.27% | 21.55% | 21.18% | 13.95% | 10.66% | 8.11% | 3.48% | 18.97% | 20.74% | 21.84% | 19.67% | 18.16% | 16.92% | 16.56% | 14.43% | 15.86% | 15.67% | 16.96% | 16.42% |
| 当季综合业务利润率 | 20.60% | 21.88% | 21.18% | 21.31% | 14.94% | 11.55% | 3.48% | 10.39% | 17.75% | 23.80% | 19.67% | 21.76% | 17.68% | 18.54% | 14.43% | 16.35% | 12.68% | 17.53% | 16.42% |
| 总市值 | 19.63 | 16.46 | 18.46 | 13.76 | 11.89 | 12.08 | 11.55 | 8.41 | 9.56 | 10.40 | 19.10 | 18.26 | 18.30 | 12.38 | 15.09 | 9.05 | 8.76 | 10.52 | 9.52 |
| 总市值含债调整 | 26.08 | 23.12 | 24.91 | 20.04 | 17.80 | 18.00 | 17.03 | 13.50 | 14.70 | 14.84 | 22.69 | 21.84 | 21.67 | 15.32 | 17.95 | 11.60 | 11.18 | 12.35 | 11.24 |
| 资本支出与销售收入比 | 7.82% | 7.14% | 7.69% | 10.46% | 10.01% | 13.31% | 12.63% | 32.30% | 27.41% | 22.84% | 21.01% | 18.75% | 17.25% | 14.47% | 11.40% | 23.79% | 22.51% | 21.18% | 18.92% |
| 总市值中的现金比例 | 3.38% | 5.02% | 4.12% | 5.39% | 4.03% | 4.44% | 5.13% | 6.97% | 8.40% | 9.11% | 1.86% | 1.72% | 2.71% | 6.55% | 5.01% | 4.37% | 5.06% | 5.46% | 8.93% |
| 生息负债与净资产比率 | 97.02% | 100.89% | 98.83% | 97.63% | 94.12% | 93.94% | 86.48% | 75.04% | 74.04% | 63.95% | 52.02% | 52.53% | 50.49% | 44.48% | 43.92% | 37.90% | 35.65% | 27.10% | 25.65% |
| 营业费用与收入之比 | 3.50% | 3.42% | 3.71% | 3.40% | 3.42% | 3.28% | 3.47% | 3.42% | 3.24% | 3.08% | 3.24% | 3.30% | 3.17% | 3.12% | 3.17% | 2.93% | 2.76% | 2.62% | 2.60% |
| 管理费用与收入之比 | 5.54% | 4.50% | 4.78% | 6.51% | 7.30% | 8.18% | 11.17% | 6.09% | 5.40% | 5.01% | 5.37% | 6.18% | 5.76% | 5.37% | 5.91% | 11.90% | 10.31% | 9.80% | 11.19% |
| 财务费用与收入之比 | 4.68% | 4.55% | 4.70% | 5.29% | 5.68% | 5.99% | 7.04% | 6.16% | 5.62% | 5.11% | 5.46% | 4.04% | 3.69% | 3.52% | 3.77% | 2.86% | 2.59% | 1.69% | 1.56% |
| 期间费用占收入比 | 13.71% | 12.46% | 13.20% | 15.20% | 16.39% | 17.45% | 21.68% | 15.66% | 14.27% | 13.20% | 14.07% | 13.52% | 12.62% | 12.02% | 12.85% | 17.68% | 15.66% | 14.11% | 15.35% |
| 当季期间费用占收入比 | 16.67% | 11.81% | 13.20% | 12.52% | 14.62% | 14.31% | 21.68% | 22.44% | 17.18% | 12.41% | 14.07% | 16.13% | 13.89% | 11.25% | 12.85% | 23.01% | 19.26% | 12.81% | 15.35% |
| 期间费用占收入比同比增长率 | -16.37% | -28.58% | -39.13% | -2.99% | 14.92% | 32.23% | 54.09% | 15.84% | 13.05% | 9.77% | 9.45% | -23.54% | -19.44% | -14.79% | -16.24% | 30.62% | 15.07% | 5.50% | 4.14% |
| 当季期间费用占收入比同比增长率 | 13.99% | -17.44% | -39.13% | -44.20% | -14.86% | 15.27% | 54.09% | 39.09% | 23.65% | 10.32% | 9.45% | -29.90% | -27.89% | -12.18% | -16.24% | 72.91% | 36.65% | 5.83% | 4.14% |
| 债务杠杆 | 2.18 | 2.26 | 2.22 | 2.18 | 2.18 | 2.23 | 2.15 | 1.99 | 2.02 | 1.97 | 1.77 | 1.71 | 1.81 | 1.87 | 1.83 | 1.69 | 1.62 | 1.64 | 1.63 |
| 生息负债率 | 44.41% | 44.65% | 44.48% | 44.69% | 43.11% | 42.18% | 40.24% | 37.62% | 36.70% | 32.40% | 29.36% | 30.65% | 27.83% | 23.78% | 24.01% | 22.47% | 22.01% | 16.50% | 15.77% |
| 资产负债率 | 54.23% | 55.75% | 54.99% | 54.23% | 54.20% | 55.10% | 53.47% | 49.87% | 50.43% | 49.34% | 43.57% | 41.65% | 44.88% | 46.55% | 45.33% | 40.72% | 38.25% | 39.12% | 38.52% |
| 每股生息负债(元) | 3.30 | 3.40 | 3.30 | 3.21 | 3.03 | 3.03 | 2.80 | 2.61 | 2.63 | 2.27 | 1.84 | 1.83 | 1.72 | 1.51 | 1.46 | 1.30 | 1.24 | 0.94 | 0.88 |
| 生息债务占负债比率 | 81.90% | 80.08% | 80.89% | 82.42% | 79.53% | 76.55% | 75.25% | 75.42% | 72.77% | 65.67% | 67.38% | 73.60% | 62.01% | 51.08% | 52.97% | 55.17% | 57.53% | 42.17% | 40.94% |
| 每股现金保有额(元) | 0.34 | 0.42 | 0.39 | 0.38 | 0.24 | 0.27 | 0.30 | 0.30 | 0.41 | 0.48 | 0.18 | 0.16 | 0.25 | 0.41 | 0.39 | 0.20 | 0.23 | 0.29 | 0.43 |
| 存货环比增长率 | -0.33% | -6.80% | 3.62% | -5.03% | -5.05% | -7.48% | -7.66% | -4.13% | 12.01% | 10.57% | 0.57% | 1.21% | -3.22% | 7.09% | 0.40% | 1.90% | 3.83% | 14.34% | 12.52% |
| 应收帐款环比增长率 | -7.59% | 4.70% | 19.73% | 5.12% | 2.35% | 18.63% | 22.71% | -17.92% | -24.34% | 1.33% | 7.20% | -1.83% | -6.89% | 12.62% | 27.31% | 0.09% | 0.58% | -8.02% | 22.17% |
| 存货同比增长率 | -8.58% | -12.91% | -13.54% | -22.96% | -22.24% | -8.27% | 9.62% | 19.39% | 26.05% | 8.91% | 5.49% | 5.32% | 6.04% | 13.76% | 21.46% | 36.12% | 34.30% | 43.71% | 57.29% |
| 应收帐款同比增长率 | 21.76% | 34.86% | 52.80% | 56.61% | 22.29% | -9.60% | -22.78% | -32.55% | -19.32% | -0.71% | 10.35% | 31.05% | 33.61% | 44.33% | 17.88% | 13.13% | 3.52% | 20.38% | 19.04% |
| 预收帐款同比增长率 | 177.05% | -3.82% | 2.00% | 93.34% | -26.97% | 110.36% | 163.60% | 10.61% | 30.27% | 35.95% | 4.15% | 20.05% | 37.08% | 27.66% | 49.62% | 41.80% | 18.68% | 31.76% | 66.59% |
| 存货周转率 - 单期值 | 4.46 | 4.98 | 5.15 | 3.17 | 2.60 | 2.18 | 1.90 | 2.31 | 2.42 | 2.87 | 3.21 | 2.86 | 3.01 | 2.86 | 2.95 | 2.20 | 2.15 | 2.29 | 2.80 |
| 总资产周转率-单期值 | 0.68 | 0.74 | 0.84 | 0.47 | 0.40 | 0.34 | 0.31 | 0.49 | 0.53 | 0.58 | 0.64 | 0.59 | 0.58 | 0.55 | 0.54 | 0.43 | 0.42 | 0.44 | 0.48 |
| 净资产周转率-单期值 | 1.48 | 1.68 | 1.87 | 1.03 | 0.88 | 0.75 | 0.67 | 0.98 | 1.07 | 1.15 | 1.14 | 1.01 | 1.05 | 1.04 | 0.99 | 0.73 | 0.69 | 0.72 | 0.77 |
| 应收帐款周转率--单期值 | 6.06 | 6.29 | 7.28 | 4.73 | 4.15 | 3.63 | 3.87 | 7.45 | 6.83 | 5.55 | 5.54 | 5.17 | 5.20 | 4.72 | 5.00 | 4.80 | 4.60 | 4.83 | 4.72 |
| 流动资产周转率--单期值 | 1.66 | 1.89 | 2.30 | 1.38 | 1.18 | 1.03 | 0.94 | 1.39 | 1.40 | 1.61 | 1.84 | 1.58 | 1.46 | 1.42 | 1.49 | 1.24 | 1.20 | 1.21 | 1.26 |
| 固定资产周转率--单期值 | 1.27 | 1.41 | 1.54 | 0.82 | 0.67 | 0.57 | 0.56 | 0.91 | 1.22 | 1.31 | 1.27 | 1.08 | 1.12 | 1.10 | 0.99 | 0.75 | 0.77 | 0.81 | 0.90 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 70.00% |
| 税前利润同比增长率 | -315.38% | -290.67% | -195.25% | -133.80% | -169.62% | -168.87% | -278.90% | -26.85% | 82.36% | 153.18% | 853.28% | -935.04% | 420.63% | 37.20% | -59.00% | -106.82% | -89.78% | -61.84% | -71.91% |
| 每股营运资金(元) | (0.59) | (0.64) | (0.70) | (0.86) | (0.83) | (0.95) | (0.80) | (0.82) | (0.80) | (0.61) | (0.44) | (0.37) | (0.38) | (0.34) | (0.34) | (0.26) | (0.16) | (0.15) | (0.02) |
| 短期借款占营运资金的比例 | -461.08% | -442.99% | -391.11% | -308.65% | -296.82% | -259.13% | -278.06% | -280.57% | -310.22% | -373.04% | -421.94% | -499.04% | -451.65% | -444.96% | -424.69% | -498.93% | -753.26% | -632.15% | -4150.25% |
| 每股资本性支出(元) | 0.27 | 0.18 | 0.09 | 0.36 | 0.24 | 0.20 | 0.08 | 1.10 | 0.78 | 0.47 | 0.21 | 0.66 | 0.45 | 0.26 | 0.10 | 0.59 | 0.41 | 0.27 | 0.12 |
| 每股投入资本净额(元) | 6.69 | 6.76 | 6.63 | 6.48 | 6.11 | 6.06 | 6.00 | 6.03 | 6.10 | 5.74 | 5.25 | 5.16 | 4.92 | 4.72 | 4.58 | 4.42 | 4.47 | 4.12 | 4.11 |
| 每股经营活动产生的现金流(元) | 0.37 | 0.16 | 0.05 | 0.26 | 0.13 | 0.07 | (0.07) | 0.57 | 0.17 | 0.30 | 0.21 | 0.39 | 0.24 | 0.41 | 0.23 | 0.13 | 0.19 | 0.29 | 0.15 |
| 投资支出占收入之比 | 7.93% | 7.18% | 7.74% | 11.05% | 11.42% | 14.89% | 15.95% | 32.40% | 27.62% | 22.88% | 21.02% | 18.86% | 17.33% | 14.55% | 11.40% | 26.05% | 23.46% | 22.48% | 18.94% |
| 存货储存期(天) | 80.69 | 72.29 | 69.87 | 113.71 | 138.35 | 165.43 | 189.66 | 155.93 | 149.04 | 125.63 | 112.27 | 125.83 | 119.49 | 126.05 | 122.05 | 163.68 | 167.38 | 157.02 | 128.36 |
| 应付帐款付款期(天) | 22.65 | 20.75 | 19.95 | 36.35 | 32.32 | 33.94 | 38.92 | 26.87 | 25.64 | 28.52 | 27.94 | 37.13 | 27.85 | 42.79 | 48.14 | 54.65 | 44.77 | 55.09 | 59.32 |
| 应收帐款回收期(天) | 59.40 | 57.19 | 49.44 | 76.04 | 86.80 | 99.09 | 92.98 | 48.29 | 52.73 | 64.91 | 65.04 | 69.67 | 69.26 | 76.29 | 72.01 | 74.93 | 78.18 | 74.58 | 76.28 |
| 预付帐款占用期(天) | 9.00 | 6.85 | 5.67 | 3.93 | 12.63 | 14.17 | 10.34 | 8.05 | 11.04 | 11.35 | 6.49 | 3.89 | 5.30 | 6.24 | 6.24 | 7.55 | 4.72 | 4.50 | 4.96 |
| 预收帐款信用期(天) | 1.89 | 1.88 | 1.75 | 2.09 | 1.22 | 4.56 | 4.92 | 1.08 | 1.24 | 1.28 | 1.01 | 0.95 | 1.01 | 1.10 | 1.18 | 1.11 | 1.11 | 1.22 | 0.99 |
| 现金占总资产比例 | 4.57% | 5.54% | 5.24% | 5.29% | 3.49% | 3.83% | 4.36% | 4.32% | 5.73% | 6.91% | 2.91% | 2.69% | 4.09% | 6.54% | 6.35% | 3.49% | 4.03% | 5.17% | 7.82% |
| 存货占总资产比例 | 11.94% | 11.69% | 12.88% | 12.85% | 13.84% | 14.26% | 15.90% | 17.29% | 17.43% | 15.91% | 16.13% | 16.77% | 16.01% | 16.16% | 15.70% | 16.44% | 16.62% | 15.83% | 14.16% |
| 总资产同比增加比例 | 5.93% | 6.29% | 6.74% | 3.68% | -2.05% | 2.36% | 11.18% | 15.81% | 15.77% | 10.63% | 2.68% | 3.25% | 10.07% | 11.39% | 9.55% | 3.75% | 6.62% | 10.44% | 15.11% |
| 应付款项占总资产比例 | 3.35% | 3.35% | 3.68% | 4.11% | 3.23% | 2.93% | 3.26% | 2.98% | 3.00% | 3.61% | 4.01% | 4.95% | 3.73% | 5.49% | 6.19% | 5.49% | 4.45% | 5.55% | 6.54% |
| 应收款项占总资产比例 | 13.09% | 13.81% | 13.55% | 11.70% | 11.39% | 10.89% | 9.47% | 7.74% | 9.12% | 12.33% | 13.63% | 13.30% | 13.09% | 13.73% | 12.68% | 10.48% | 10.78% | 10.60% | 11.79% |
| 预收款项占总资产比例 | 0.42% | 0.45% | 0.48% | 0.32% | 0.16% | 0.50% | 0.50% | 0.17% | 0.21% | 0.24% | 0.21% | 0.18% | 0.19% | 0.20% | 0.21% | 0.16% | 0.15% | 0.17% | 0.15% |
| 预付款项占总资产比例 | 1.33% | 1.11% | 1.04% | 0.44% | 1.26% | 1.22% | 0.87% | 0.89% | 1.29% | 1.44% | 0.93% | 0.52% | 0.71% | 0.80% | 0.80% | 0.76% | 0.47% | 0.45% | 0.55% |
| 固定资产占总资产比例 | 53.47% | 52.66% | 54.62% | 57.97% | 59.87% | 58.96% | 56.19% | 54.03% | 43.48% | 44.60% | 50.78% | 54.31% | 52.10% | 50.20% | 54.92% | 57.36% | 55.17% | 54.08% | 52.94% |
| 无形资产占总资产比例 | 2.00% | 1.96% | 1.99% | 2.07% | 2.55% | 2.59% | 2.70% | 2.71% | 2.65% | 2.64% | 2.97% | 3.13% | 2.00% | 1.96% | 0.25% | 0.27% | 0.15% | 0.16% | 0.16% |
| 流动比例 | 0.83 | 0.83 | 0.80 | 0.75 | 0.74 | 0.72 | 0.74 | 0.74 | 0.77 | 0.82 | 0.84 | 0.85 | 0.86 | 0.88 | 0.87 | 0.89 | 0.92 | 0.93 | 0.99 |
| 速动比率 | 0.58 | 0.59 | 0.54 | 0.48 | 0.44 | 0.41 | 0.39 | 0.35 | 0.40 | 0.50 | 0.47 | 0.45 | 0.50 | 0.53 | 0.52 | 0.48 | 0.48 | 0.52 | 0.62 |
| 综合税率 | 1.63% | 1.82% | 1.39% | 0.35% | 0.06% | -0.11% | -0.04% | 0.92% | 1.20% | 1.35% | 1.26% | 0.53% | 0.73% | 0.79% | 0.69% | 0.60% | 0.53% | 0.78% | 0.58% |
| 实际所得税率 | 19.57% | 18.26% | 16.72% | -19.94% | 1.17% | 2.41% | 1.51% | 25.20% | 16.98% | 14.76% | 21.83% | 9.83% | 16.37% | 17.91% | 90.45% | -74.04% | 42.88% | 18.51% | 26.03% |
| 可持续增长率 | 7.29% | 10.16% | 10.55% | -1.54% | -4.59% | -6.34% | -10.55% | 1.89% | 4.76% | 6.79% | 3.93% | 3.59% | 3.52% | 3.61% | 0.55% | 0.40% | 0.96% | 2.50% | 1.31% |
| 最大内部融资增长率 | -3.44% | 0.92% | -2.29% | -18.15% | -19.42% | -23.62% | -28.89% | -48.07% | -37.52% | -27.93% | -31.30% | -26.13% | -23.15% | -17.58% | -17.14% | -34.38% | -31.23% | -27.24% | -29.01% |
| 净利润现金含量 | 210.79% | 102.70% | 90.57% | -608.21% | -114.29% | -66.60% | 96.62% | 932.57% | 138.03% | 255.92% | 671.31% | 352.80% | 324.27% | 787.62% | 5809.30% | 1507.42% | 767.23% | 668.68% | 1448.70% |
| 主营业务收入现金含量 | 72.41% | 65.30% | 64.48% | 84.32% | 76.89% | 77.95% | 73.97% | 94.37% | 77.65% | 74.56% | 80.64% | 102.72% | 78.86% | 81.35% | 84.64% | 100.89% | 92.53% | 95.91% | 97.95% |
| 经营性现金周期(天) | 188.77 | 173.69 | 145.83 | 232.56 | 275.26 | 321.26 | 337.83 | 213.10 | 212.19 | 207.49 | 189.89 | 202.01 | 213.12 | 224.04 | 219.82 | 271.58 | 262.12 | 255.52 | 226.86 |
| 单位收入需投入现金 | 0.91 | 0.89 | 0.90 | 0.98 | 1.04 | 1.06 | 1.12 | 0.93 | 0.91 | 0.90 | 0.92 | 0.93 | 0.94 | 0.94 | 0.96 | 0.97 | 0.97 | 0.95 | 0.95 |
| 单位收入产生的现金 | 0.06 | 0.08 | 0.07 | (0.01) | (0.06) | (0.09) | (0.18) | 0.03 | 0.06 | 0.08 | 0.05 | 0.04 | 0.04 | 0.04 | 0.01 | (0.02) | (0.00) | 0.02 | 0.01 |
| 单位收入可用于增长的现金 | (0.02) | 0.00 | (0.01) | (0.12) | (0.16) | (0.22) | (0.30) | (0.30) | (0.22) | (0.15) | (0.16) | (0.14) | (0.13) | (0.11) | (0.10) | (0.26) | (0.23) | (0.19) | (0.18) |
| 市值环比增长 | 19.24% | -10.81% | 34.09% | 15.79% | -1.62% | 4.57% | 37.44% | -12.07% | -8.08% | -45.55% | 4.60% | -0.21% | 47.87% | -18.01% | 66.74% | 3.35% | -16.73% | 10.47% | -10.64% |
| 主评级建议 | 数据为空 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 良 可关注 | 中性 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 |
| 次评级(敏感性) | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 优-待定 | 良 可关注 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 |
| 东睦股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 |