| 银鸽投资 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 |
| 当季收盘价 | 5.51 | 5.65 | 9.8 | 9.43 | 8.2 | 7.07 | 5.47 | 3.45 | 4.7 | 6.31 | 13.7 | 20.96 | 20.96 | 7.91 | 7.35 | 4.28 | 3.96 |
| 赢利能力评分 | 14.08 | 16.09 | 数据为空 | 11.64 | 10.15 | 8.82 | 0.26 | 25.57 | 65.27 | 82.61 | 79.93 | 57.32 | 61.77 | 63.22 | 66.09 | 76.43 | 91.59 |
| 成长能力评分 | 100.00 | 100.00 | 数据为空 | 34.84 | 15.00 | 15.00 | 0.00 | 29.99 | 43.59 | 56.79 | 38.12 | 65.10 | 84.18 | 84.87 | 90.08 | 67.05 | 100.00 |
| 估值情况评分 | 27.35 | 26.26 | 数据为空 | 12.18 | 10.61 | 10.14 | 16.64 | 61.76 | 60.74 | 65.63 | 35.82 | 45.23 | 45.27 | 51.93 | 54.47 | 65.37 | 66.05 |
| 信用情况评分 | 66.27 | 65.97 | 数据为空 | 61.01 | 59.44 | 60.84 | 55.83 | 57.27 | 62.28 | 65.72 | 64.89 | 70.81 | 64.24 | 58.41 | 60.48 | 57.45 | 59.83 |
| 综合情况评价 | 42.54 | 43.12 | 数据为空 | 3.74 | (3.73) | (4.06) | (3.13) | 39.56 | 56.17 | 67.63 | 51.31 | 57.09 | 64.78 | 67.17 | 70.72 | 68.88 | 85.28 |
| 报表期每股收益(元) | 0.04 | 0.03 | 0.03 | 0.09 | 0.05 | 0.03 | (0.02) | 0.08 | 0.21 | 0.17 | 0.09 | 0.40 | 0.31 | 0.27 | 0.11 | 0.35 | 0.26 |
| 预估全年每股收益(调整) | 0.05 | 0.05 | 数据为空 | 0.03 | 0.01 | 0.01 | (0.05) | 0.10 | 0.41 | 0.62 | 0.58 | 0.28 | 0.35 | 0.34 | 0.31 | 0.31 | 0.42 |
| 每股净资产(元) | 2.48 | 2.47 | 3.70 | 3.67 | 3.79 | 3.82 | 3.39 | 3.40 | 3.36 | 3.31 | 3.33 | 3.25 | 3.37 | 2.76 | 2.38 | 1.96 | 1.85 |
| 每股自由现金流(元) | (0.22) | (0.23) | (0.13) | (0.07) | (0.18) | (0.14) | 0.03 | (0.44) | (0.54) | (0.49) | (0.15) | (0.19) | (0.20) | (0.06) | 0.02 | 0.28 | 0.06 |
| 当季净利润 | 0.09 | 0.06 | 0.15 | 0.22 | 0.13 | 0.21 | (0.07) | (0.56) | 0.18 | 0.34 | 0.37 | 0.39 | 0.29 | 0.59 | 0.42 | 0.33 | 0.22 |
| 当季主营业务收入 | 9.02 | 7.87 | 7.78 | 6.94 | 6.41 | 6.10 | 3.96 | 4.35 | 5.43 | 6.29 | 4.86 | 5.05 | 5.24 | 4.65 | 4.27 | 3.23 | 4.37 |
| 预估全年净利润(调整) | 0.40 | 0.44 | 数据为空 | 0.15 | 0.04 | 0.03 | (0.22) | 0.43 | 1.74 | 2.63 | 2.46 | 1.18 | 1.47 | 1.26 | 1.14 | 1.15 | 1.55 |
| 预估全年主营业务收入 | 35.07 | 36.42 | 46.02 | 23.42 | 20.80 | 18.89 | 17.06 | 20.93 | 22.50 | 24.02 | 21.87 | 19.20 | 18.04 | 18.10 | 18.57 | 14.97 | 15.99 |
| 市净率 | 2.22 | 2.29 | 2.65 | 2.57 | 2.16 | 1.85 | 1.62 | 1.01 | 1.40 | 1.90 | 4.11 | 6.46 | 6.21 | 2.87 | 3.09 | 2.18 | 2.15 |
| 市销率(折算为全年数据) | 1.76 | 1.69 | 1.48 | 2.84 | 2.81 | 2.75 | 2.10 | 1.33 | 1.42 | 1.63 | 3.22 | 5.12 | 5.55 | 2.19 | 1.95 | 1.57 | 1.41 |
| 市盈率(调整) | 115.00 | 106.04 | 数据为空 | 356.02 | 1008.37 | 1282.13 | (106.85) | 33.81 | 11.51 | 10.23 | 23.75 | 75.70 | 60.64 | 23.27 | 24.05 | 13.88 | 9.48 |
| 市盈率(含债去息税) | 62.43 | 76.11 | 数据为空 | 110.23 | 139.98 | 277.78 | (158.98) | 19.70 | 14.29 | 13.13 | 27.27 | 61.52 | 53.79 | 26.04 | 28.07 | 15.13 | 12.26 |
| PER(以当期ROE为增长标准) | 32.47 | 35.70 | 数据为空 | 150.15 | 645.30 | 1915.51 | 104.02 | 6.62 | 1.24 | 0.80 | 1.81 | 6.95 | 5.31 | 2.16 | 2.36 | 0.94 | 0.59 |
| PEG(以3年均净利增长为标准) | 1.60 | 0.92 | 数据为空 | (2.61) | (2.80) | (5.44) | 2.27 | (1.02) | (2.14) | (2.35) | 35.47 | 1.23 | 0.86 | 0.41 | 0.39 | 0.23 | 0.16 |
| PEG(以3年均收入增长为标准) | 2.65 | 2.99 | 数据为空 | 6.73 | 11.47 | 30.30 | (25.43) | 0.77 | 0.50 | 0.42 | 1.00 | 1.79 | 1.70 | 0.82 | 0.85 | 0.34 | 0.25 |
| 预估总资产报酬率(调整) | 0.79% | 0.87% | 数据为空 | 0.33% | 0.10% | 0.07% | -0.57% | 1.19% | 5.20% | 7.89% | 7.82% | 4.32% | 4.77% | 4.60% | 4.56% | 5.16% | 7.43% |
| 预估投入资本报酬率(调整) | 1.07% | 1.22% | 数据为空 | 0.41% | 0.13% | 0.09% | -0.82% | 1.66% | 6.94% | 10.56% | 9.95% | 5.57% | 6.63% | 7.09% | 7.08% | 8.14% | 10.52% |
| 预估股东权益报酬率(调整) | 1.92% | 2.13% | 数据为空 | 0.73% | 0.22% | 0.15% | -1.53% | 2.98% | 11.49% | 16.39% | 15.09% | 8.86% | 10.13% | 12.04% | 11.90% | 16.07% | 20.87% |
| 自由现金流与营业收入之比 | -7.30% | -12.16% | -9.08% | -1.72% | -6.01% | -7.76% | 2.89% | -9.02% | -13.90% | -18.63% | -13.17% | -4.19% | -5.98% | -2.52% | 1.89% | 6.96% | 1.96% |
| 二级市场自由现金收益率-报表期 | -2.82% | -2.92% | -1.02% | -0.61% | -1.65% | -1.47% | 0.28% | -5.83% | -6.60% | -5.07% | -0.91% | -0.81% | -0.85% | -0.53% | 0.20% | 3.77% | 0.90% |
| 总收入同比增长率 | 49.75% | 55.51% | 96.50% | 11.90% | -0.64% | -9.76% | -18.50% | 8.99% | 17.15% | 25.07% | 13.87% | 28.26% | 20.51% | 20.92% | 24.05% | 39.57% | 49.11% |
| 净利润同比增长率 | 11.01% | 45.52% | 数据为空 | 49.03% | -69.31% | -79.64% | -118.07% | -80.68% | -31.99% | -29.70% | -11.70% | 30.17% | 34.93% | 36.24% | 44.83% | 15.73% | 44.39% |
| 当季收入同比增长率 | 40.72% | 28.92% | 96.50% | 59.74% | 18.08% | -3.00% | -18.50% | -13.88% | 3.67% | 35.36% | 13.87% | 56.50% | 19.80% | 18.19% | 24.05% | 13.18% | 57.34% |
| 当季净利润同比增长率 | -28.21% | -72.05% | 数据为空 | 数据为空 | -27.61% | -37.92% | -118.07% | -244.49% | -39.89% | -42.44% | -11.70% | 16.35% | 30.61% | 30.76% | 44.83% | -26.56% | -12.21% |
| 非经常项占比 | 91.23% | 64.81% | 55.24% | 103.41% | 83.67% | 78.24% | -276.38% | -37.20% | -14.52% | -19.61% | -25.96% | 39.84% | 60.32% | 75.71% | 61.31% | 14.04% | 4.29% |
| 净利润率(还原) | 0.38% | 0.68% | 1.18% | 0.62% | 0.62% | 0.62% | -5.39% | 2.08% | 5.62% | 7.04% | 8.62% | 5.72% | 4.74% | 4.11% | 5.01% | 7.67% | 7.95% |
| 税前利润率(还原) | 0.39% | 0.82% | 1.55% | 0.73% | 0.76% | 0.64% | -7.23% | 2.30% | 7.20% | 9.19% | 11.10% | 7.49% | 7.66% | 7.11% | 9.20% | 8.94% | 9.58% |
| 主营业务利润率 | 11.57% | 11.66% | 10.31% | 11.79% | 12.03% | 10.07% | 0.48% | 12.95% | 15.75% | 17.24% | 18.77% | 15.38% | 16.56% | 15.10% | 17.87% | 17.26% | 16.75% |
| 当季净利润率(还原) | -0.13% | 0.19% | 1.18% | 0.62% | 0.63% | 4.52% | -5.39% | -11.46% | 2.72% | 5.81% | 8.62% | 8.46% | 5.81% | 3.28% | 5.01% | 6.62% | 4.83% |
| 当季税前利润率(还原) | -0.35% | 0.10% | 1.55% | 0.66% | 0.96% | 5.74% | -7.23% | -16.40% | 3.10% | 7.72% | 11.10% | 7.00% | 8.58% | 5.20% | 9.20% | 6.61% | 9.02% |
| 当季主营业务利润率 | 11.40% | 13.00% | 10.31% | 11.21% | 15.12% | 16.29% | 0.48% | 2.27% | 12.71% | 16.05% | 18.77% | 12.08% | 19.05% | 12.55% | 17.87% | 19.13% | 15.73% |
| 当季权益报酬率(调整) | 0.70% | 0.59% | 0.76% | -0.30% | 0.06% | 1.35% | -1.75% | -3.92% | 1.16% | 2.73% | 3.29% | 3.62% | 2.14% | 6.14% | 5.19% | 2.64% | 2.98% |
| 经营性现金流同比增长率 | 5.34% | -9.64% | -12.68% | -48.49% | -54.10% | -67.42% | -18.97% | -0.07% | 37.34% | 24.94% | 45.90% | -17.83% | -10.11% | 21.73% | 742.40% | 58.39% | 44.66% |
| 综合业务利润率 | 11.57% | 11.66% | 10.31% | 11.79% | 12.03% | 10.07% | 0.48% | 12.95% | 15.75% | 17.24% | 18.77% | 15.38% | 16.56% | 15.10% | 17.87% | 17.26% | 16.75% |
| 当季综合业务利润率 | 11.40% | 13.00% | 10.31% | 11.21% | 15.12% | 16.29% | 0.48% | 2.27% | 12.71% | 16.05% | 18.77% | 12.08% | 19.05% | 12.55% | 17.87% | 19.13% | 15.73% |
| 总市值 | 45.48 | 46.63 | 53.92 | 51.89 | 45.12 | 38.90 | 23.31 | 14.70 | 20.03 | 26.89 | 58.39 | 89.33 | 89.33 | 29.39 | 27.31 | 15.90 | 14.72 |
| 总市值含债调整 | 61.54 | 61.53 | 68.16 | 66.33 | 57.41 | 50.38 | 34.24 | 26.33 | 30.85 | 38.04 | 69.29 | 97.27 | 98.09 | 37.66 | 35.02 | 23.32 | 22.53 |
| 资本支出与销售收入比 | 10.64% | 14.26% | 16.54% | 6.32% | 10.77% | 11.38% | 13.89% | 19.00% | 24.20% | 28.66% | 30.04% | 15.07% | 14.76% | 12.56% | 11.28% | 10.03% | 9.81% |
| 总市值中的现金比例 | 24.99% | 24.74% | 18.66% | 18.91% | 17.93% | 23.58% | 24.43% | 29.44% | 21.16% | 19.20% | 8.48% | 4.13% | 6.64% | 13.29% | 15.01% | 20.10% | 21.57% |
| 生息负债与净资产比率 | 78.44% | 73.01% | 69.96% | 71.51% | 58.92% | 54.54% | 75.72% | 80.12% | 75.62% | 78.90% | 76.77% | 57.36% | 60.91% | 80.65% | 87.36% | 101.80% | 113.90% |
| 营业费用与收入之比 | 2.76% | 2.41% | 2.65% | 2.76% | 2.95% | 2.67% | 3.34% | 2.78% | 3.19% | 2.98% | 3.13% | 3.07% | 3.38% | 3.23% | 3.12% | 2.93% | 2.33% |
| 管理费用与收入之比 | 5.20% | 5.32% | 3.52% | 5.43% | 5.36% | 4.82% | 4.28% | 2.99% | 2.15% | 1.93% | 2.34% | 2.09% | 2.45% | 2.32% | 2.27% | 2.88% | 2.10% |
| 财务费用与收入之比 | 3.22% | 3.12% | 2.59% | 2.87% | 2.96% | 1.94% | 0.08% | 4.89% | 3.21% | 3.13% | 2.20% | 2.74% | 3.07% | 2.44% | 3.28% | 3.09% | 2.93% |
| 期间费用占收入比 | 11.17% | 10.84% | 8.76% | 11.06% | 11.27% | 9.43% | 7.71% | 10.66% | 8.56% | 8.04% | 7.67% | 7.90% | 8.90% | 7.99% | 8.68% | 8.90% | 7.36% |
| 当季期间费用占收入比 | 11.75% | 12.90% | 8.76% | 10.55% | 14.16% | 10.55% | 7.71% | 18.67% | 9.61% | 8.33% | 7.67% | 5.07% | 10.47% | 7.35% | 8.68% | 14.48% | 6.80% |
| 期间费用占收入比同比增长率 | -0.88% | 14.97% | 13.70% | 3.76% | 31.72% | 17.25% | 0.52% | 34.95% | -3.90% | 0.72% | -11.64% | -11.24% | 20.93% | 3.71% | -12.56% | 38.66% | 0.40% |
| 当季期间费用占收入比同比增长率 | -17.05% | 22.28% | 13.70% | -43.49% | 47.32% | 26.58% | 0.52% | 268.02% | -8.17% | 13.36% | -11.64% | -64.97% | 54.03% | 27.73% | -12.56% | 273.20% | -23.71% |
| 债务杠杆 | 2.45 | 2.47 | 2.26 | 2.18 | 2.09 | 2.11 | 2.65 | 2.52 | 2.34 | 2.36 | 2.21 | 1.97 | 2.15 | 2.68 | 2.82 | 3.05 | 3.05 |
| 生息负债率 | 32.05% | 29.53% | 31.02% | 32.81% | 28.13% | 25.90% | 28.54% | 31.84% | 32.33% | 33.44% | 34.69% | 29.07% | 28.36% | 30.07% | 30.96% | 33.39% | 37.39% |
| 资产负债率 | 59.14% | 59.56% | 55.66% | 54.12% | 52.25% | 52.51% | 62.31% | 60.26% | 57.25% | 57.63% | 54.81% | 49.32% | 53.44% | 62.72% | 64.56% | 67.20% | 67.18% |
| 每股生息负债(元) | 1.95 | 1.80 | 2.59 | 2.62 | 2.23 | 2.09 | 2.56 | 2.73 | 2.54 | 2.61 | 2.56 | 1.86 | 2.05 | 2.22 | 2.08 | 2.00 | 2.10 |
| 生息债务占负债比率 | 54.18% | 49.58% | 55.74% | 60.63% | 53.84% | 49.33% | 45.80% | 52.83% | 56.47% | 58.02% | 63.30% | 58.95% | 53.07% | 47.94% | 47.95% | 49.69% | 55.65% |
| 每股现金保有额(元) | 1.38 | 1.40 | 1.83 | 1.78 | 1.47 | 1.67 | 1.34 | 1.02 | 0.99 | 1.21 | 1.16 | 0.87 | 1.39 | 1.05 | 1.10 | 0.86 | 0.85 |
| 存货环比增长率 | -4.72% | 12.62% | -6.14% | 20.55% | 10.55% | -12.92% | 7.45% | -2.62% | 20.06% | -5.57% | 54.21% | -27.35% | 4.12% | 8.02% | 20.51% | -9.60% | 3.19% |
| 应收帐款环比增长率 | -15.03% | 40.34% | 25.76% | -40.56% | 13.69% | 65.73% | 17.80% | 18.58% | -32.27% | 11.79% | 110.21% | -55.37% | -8.57% | -4.71% | 45.58% | -23.41% | -1.78% |
| 存货同比增长率 | 21.43% | 40.87% | 8.93% | 24.69% | 0.72% | 9.39% | 18.62% | 70.25% | 27.01% | 10.15% | 26.00% | -1.54% | 22.52% | 21.42% | 20.80% | 20.34% | 94.41% |
| 应收帐款同比增长率 | -10.86% | 19.27% | 40.85% | 31.93% | 163.18% | 56.78% | 5.75% | 88.72% | -28.97% | -4.11% | -18.27% | -43.40% | -2.86% | 4.35% | 46.50% | 38.68% | 47.96% |
| 预收帐款同比增长率 | 14.83% | -27.29% | 57.00% | 144.75% | 7.81% | -26.42% | -33.53% | -47.74% | -52.64% | -35.70% | -12.18% | -1.70% | 22.79% | 42.37% | -8.42% | 25.18% | 18.75% |
| 存货周转率 - 单期值 | 6.30 | 6.23 | 8.99 | 4.23 | 4.51 | 4.63 | 4.03 | 4.65 | 4.71 | 5.93 | 5.01 | 7.05 | 4.75 | 5.05 | 5.42 | 5.29 | 5.15 |
| 总资产周转率-单期值 | 0.70 | 0.72 | 1.00 | 0.53 | 0.48 | 0.43 | 0.45 | 0.57 | 0.67 | 0.72 | 0.70 | 0.70 | 0.58 | 0.66 | 0.75 | 0.67 | 0.77 |
| 净资产周转率-单期值 | 1.71 | 1.79 | 2.26 | 1.16 | 1.00 | 0.90 | 1.18 | 1.44 | 1.57 | 1.70 | 1.54 | 1.39 | 1.26 | 1.77 | 2.10 | 2.05 | 2.33 |
| 应收帐款周转率--单期值 | 19.40 | 17.11 | 30.35 | 19.42 | 10.25 | 10.59 | 15.84 | 22.90 | 29.18 | 21.10 | 21.48 | 39.65 | 16.62 | 15.25 | 14.91 | 17.50 | 14.32 |
| 流动资产周转率--单期值 | 1.58 | 1.75 | 2.45 | 1.29 | 1.13 | 1.17 | 1.35 | 1.81 | 1.89 | 1.97 | 2.03 | 1.73 | 1.56 | 1.76 | 2.00 | 1.76 | 1.99 |
| 固定资产周转率--单期值 | 1.84 | 1.88 | 2.39 | 1.19 | 1.09 | 1.23 | 1.09 | 1.31 | 2.03 | 2.24 | 2.00 | 1.74 | 1.47 | 1.38 | 1.61 | 1.35 | 1.72 |
| 股本同比变动率 | 50.00% | 50.00% | 29.11% | 29.11% | 29.11% | 29.11% | 0.00% | 0.00% | 0.00% | 14.69% | 14.69% | 14.69% | 14.69% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 6.83% | 56.56% | -281.08% | 88.16% | -69.01% | -81.67% | -123.65% | -83.83% | -39.25% | -33.64% | -26.50% | 46.18% | 60.45% | 86.53% | 117.49% | 28.69% | 63.75% |
| 每股营运资金(元) | (0.20) | (0.27) | (0.17) | 0.08 | 0.16 | 0.02 | (1.16) | (1.34) | (0.86) | (0.78) | (0.34) | (0.03) | 0.06 | (0.73) | (0.48) | (0.65) | (0.52) |
| 短期借款占营运资金的比例 | -599.13% | -416.15% | -904.12% | 2006.74% | 867.87% | 6337.97% | -140.14% | -126.86% | -171.67% | -198.14% | -441.05% | -2994.54% | 2062.83% | -164.87% | -211.09% | -144.75% | -222.28% |
| 每股资本性支出(元) | 0.32 | 0.27 | 0.23 | 0.27 | 0.32 | 0.21 | 0.13 | 0.93 | 0.94 | 0.75 | 0.34 | 0.68 | 0.49 | 0.30 | 0.13 | 0.40 | 0.31 |
| 每股投入资本净额(元) | 4.50 | 4.37 | 6.40 | 6.40 | 6.20 | 6.11 | 6.23 | 6.13 | 5.88 | 5.84 | 5.79 | 4.97 | 5.21 | 4.79 | 4.32 | 3.79 | 3.97 |
| 每股经营活动产生的现金流(元) | 0.10 | 0.04 | 0.11 | 0.20 | 0.14 | 0.07 | 0.16 | 0.49 | 0.40 | 0.26 | 0.19 | 0.49 | 0.29 | 0.24 | 0.15 | 0.68 | 0.37 |
| 投资支出占收入之比 | 10.67% | 14.26% | 16.54% | 21.92% | 12.55% | 11.60% | 14.44% | 25.10% | 27.69% | 33.27% | 36.29% | 21.04% | 19.26% | 15.51% | 13.63% | 10.04% | 9.82% |
| 存货储存期(天) | 57.18 | 57.82 | 40.04 | 85.11 | 79.78 | 77.72 | 89.36 | 77.39 | 76.42 | 60.70 | 71.81 | 51.05 | 75.82 | 71.30 | 66.47 | 68.01 | 69.89 |
| 应付帐款付款期(天) | 42.17 | 42.61 | 29.98 | 59.48 | 76.18 | 93.39 | 76.53 | 64.91 | 34.33 | 33.07 | 36.16 | 25.50 | 49.39 | 47.09 | 36.08 | 42.05 | 30.39 |
| 应收帐款回收期(天) | 18.56 | 21.04 | 11.86 | 18.54 | 35.12 | 34.01 | 22.72 | 15.72 | 12.34 | 17.06 | 16.76 | 9.08 | 21.65 | 23.60 | 24.15 | 20.57 | 25.14 |
| 预付帐款占用期(天) | 14.81 | 11.23 | 9.13 | 16.35 | 35.75 | 46.52 | 27.57 | 23.26 | 23.60 | 24.96 | 23.64 | 16.30 | 19.81 | 19.01 | 12.85 | 22.53 | 14.57 |
| 预收帐款信用期(天) | 5.03 | 3.12 | 4.92 | 10.60 | 7.39 | 8.28 | 8.46 | 4.85 | 6.34 | 8.86 | 9.92 | 10.11 | 16.68 | 18.27 | 13.31 | 13.19 | 15.32 |
| 现金占总资产比例 | 22.68% | 22.87% | 21.93% | 22.29% | 18.52% | 20.71% | 14.88% | 11.86% | 12.67% | 15.49% | 15.75% | 13.52% | 19.22% | 14.22% | 16.46% | 14.39% | 15.19% |
| 存货占总资产比例 | 9.77% | 10.18% | 9.94% | 11.04% | 9.23% | 8.23% | 10.94% | 10.68% | 11.96% | 10.00% | 11.23% | 8.38% | 10.21% | 11.01% | 11.25% | 10.47% | 12.31% |
| 总资产同比增加比例 | 14.74% | 13.86% | 19.85% | 20.58% | 30.59% | 32.92% | 21.78% | 33.69% | 8.35% | 21.28% | 26.19% | 22.94% | 47.77% | 39.16% | 33.14% | 21.10% | 23.53% |
| 应付款项占总资产比例 | 7.20% | 7.51% | 7.44% | 7.72% | 8.81% | 9.89% | 9.37% | 8.95% | 5.37% | 5.45% | 5.65% | 4.19% | 6.65% | 7.27% | 6.10% | 6.47% | 5.35% |
| 应收款项占总资产比例 | 4.22% | 4.94% | 3.87% | 3.21% | 5.43% | 4.71% | 3.29% | 2.93% | 2.70% | 4.00% | 3.79% | 2.08% | 4.11% | 5.05% | 5.85% | 4.51% | 6.26% |
| 预收款项占总资产比例 | 1.14% | 0.73% | 1.60% | 1.83% | 1.14% | 1.15% | 1.22% | 0.90% | 1.38% | 2.07% | 2.24% | 2.31% | 3.17% | 3.91% | 3.22% | 2.89% | 3.81% |
| 预付款项占总资产比例 | 2.53% | 1.98% | 2.27% | 2.12% | 4.14% | 4.93% | 3.38% | 3.21% | 3.69% | 4.11% | 3.70% | 2.68% | 2.67% | 2.94% | 2.17% | 3.47% | 2.57% |
| 固定资产占总资产比例 | 38.08% | 38.42% | 41.92% | 44.71% | 43.50% | 34.64% | 40.83% | 43.77% | 33.06% | 32.15% | 34.85% | 40.46% | 39.82% | 47.72% | 46.36% | 50.03% | 44.57% |
| 无形资产占总资产比例 | 2.53% | 2.53% | 2.80% | 2.93% | 2.97% | 2.94% | 3.54% | 3.62% | 2.79% | 2.81% | 3.00% | 3.48% | 4.42% | 5.32% | 4.25% | 4.39% | 4.66% |
| 流动比例 | 0.93 | 0.91 | 0.95 | 1.02 | 1.05 | 1.01 | 0.73 | 0.67 | 0.76 | 0.79 | 0.89 | 0.99 | 1.02 | 0.80 | 0.85 | 0.78 | 0.81 |
| 速动比率 | 0.72 | 0.70 | 0.73 | 0.75 | 0.82 | 0.81 | 0.51 | 0.45 | 0.50 | 0.57 | 0.63 | 0.75 | 0.77 | 0.57 | 0.61 | 0.57 | 0.57 |
| 综合税率 | 0.96% | 0.95% | 1.33% | 1.37% | 1.04% | 0.90% | 0.18% | 0.63% | 1.93% | 2.40% | 2.50% | 3.29% | 3.07% | 2.99% | 3.47% | 1.99% | 2.15% |
| 实际所得税率 | 25.65% | 24.52% | 28.25% | 32.18% | 25.11% | 22.57% | 15.48% | 11.90% | 21.68% | 23.32% | 22.30% | 23.70% | 19.34% | 15.85% | 19.98% | 14.25% | 17.28% |
| 可持续增长率 | 0.66% | 1.21% | 2.66% | 0.72% | 0.62% | 0.56% | -6.37% | 3.00% | 8.85% | 11.97% | 13.27% | 7.93% | 5.95% | 7.27% | 10.55% | 15.75% | 18.55% |
| 最大内部融资增长率 | -31.10% | -39.44% | -60.85% | -17.31% | -20.94% | -20.60% | -36.71% | -42.77% | -50.95% | -62.25% | -59.72% | -33.17% | -26.57% | -22.58% | -16.54% | -8.63% | -6.38% |
| 净利润现金含量 | 272.63% | 155.95% | 382.09% | 220.46% | 287.29% | 251.14% | -991.30% | 637.78% | 192.10% | 156.98% | 221.12% | 123.28% | 95.13% | 88.32% | 133.82% | 195.31% | 142.80% |
| 主营业务收入现金含量 | 65.60% | 67.45% | 74.41% | 75.44% | 97.60% | 99.16% | 107.78% | 93.24% | 98.04% | 96.27% | 103.33% | 100.56% | 100.99% | 97.48% | 93.75% | 100.38% | 96.31% |
| 经营性现金周期(天) | 110.47 | 109.50 | 71.89 | 132.57 | 173.72 | 185.14 | 168.90 | 126.29 | 116.55 | 106.43 | 114.69 | 110.74 | 136.29 | 131.19 | 118.16 | 128.35 | 120.04 |
| 单位收入需投入现金 | 0.94 | 0.95 | 0.90 | 0.91 | 0.95 | 0.96 | 1.05 | 0.94 | 0.89 | 0.85 | 0.84 | 0.85 | 0.84 | 0.85 | 0.83 | 0.82 | 0.80 |
| 单位收入产生的现金 | 0.01 | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 | (0.06) | 0.03 | 0.06 | 0.08 | 0.09 | 0.05 | 0.06 | 0.05 | 0.07 | 0.07 | 0.08 |
| 单位收入可用于增长的现金 | (0.10) | (0.13) | (0.15) | (0.06) | (0.10) | (0.11) | (0.20) | (0.16) | (0.18) | (0.21) | (0.21) | (0.10) | (0.09) | (0.07) | (0.05) | (0.03) | (0.02) |
| 市值环比增长 | -2.48% | -13.52% | 3.92% | 15.00% | 15.98% | 66.87% | 58.55% | -26.60% | -25.52% | -53.94% | -34.64% | 0.00% | 203.92% | 7.62% | 71.73% | 8.08% | 1.54% |
| 主评级建议 | 回避 | 回避 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 回避 | 回避 | 中性 | 中性 | 中性 | 中性 | 优 买入 |
| 次评级(敏感性) | 回避 | 回避 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 回避 | 中性 | 中性 | 中性 | 中性 | 中性 | 优-待定 |
| 银鸽投资 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 |
| 合肥三洋 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 当季收盘价 | 19.75 | 15.23 | 25.91 | 25.21 | 15.43 | 13.68 | 12.09 | 8.09 | 7.04 | 8.67 | 7.75 | 8.64 | 8.65 | 5.71 | 6.37 | 3.23 | 3.37 | 3.43 | 2.77 | 2.77 |
| 赢利能力评分 | 93.36 | 97.35 | 96.57 | 94.02 | 98.34 | 100.00 | 100.00 | 88.23 | 96.06 | 97.93 | 92.25 | 84.93 | 81.40 | 80.58 | 78.12 | 71.90 | 70.41 | 75.96 | 77.92 | 61.23 |
| 成长能力评分 | 100.00 | 99.04 | 100.00 | 100.00 | 97.98 | 95.97 | 91.86 | 100.00 | 100.00 | 100.00 | 100.00 | 88.46 | 84.30 | 61.09 | 62.25 | 76.57 | 74.58 | 75.92 | 65.27 | 74.78 |
| 估值情况评分 | 74.26 | 85.20 | 67.49 | 48.27 | 76.10 | 78.57 | 80.26 | 67.78 | 81.62 | 74.69 | 69.14 | 68.94 | 68.98 | 78.02 | 76.00 | 92.41 | 90.28 | 90.01 | 96.60 | 94.88 |
| 信用情况评分 | 66.17 | 68.12 | 68.01 | 65.86 | 68.40 | 74.91 | 71.89 | 78.24 | 87.56 | 93.67 | 93.32 | 92.46 | 92.27 | 92.04 | 92.40 | 90.09 | 90.01 | 90.32 | 89.42 | 88.37 |
| 综合情况评价 | 89.55 | 93.44 | 89.07 | 83.27 | 91.16 | 91.98 | 90.81 | 86.74 | 93.41 | 92.63 | 89.24 | 82.54 | 79.85 | 73.69 | 72.75 | 79.57 | 77.82 | 80.18 | 78.74 | 75.74 |
| 报表期每股收益(元) | 0.64 | 0.48 | 0.24 | 0.62 | 0.47 | 0.33 | 0.16 | 0.35 | 0.24 | 0.18 | 0.10 | 0.20 | 0.13 | 0.10 | 0.07 | 0.15 | 0.11 | 0.09 | 0.06 | 0.12 |
| 预估全年每股收益(调整) | 0.87 | 0.92 | 0.89 | 0.62 | 0.66 | 0.60 | 0.54 | 0.36 | 0.42 | 0.42 | 0.37 | 0.24 | 0.22 | 0.20 | 0.19 | 0.16 | 0.16 | 0.16 | 0.17 | 0.12 |
| 每股净资产(元) | 2.93 | 2.77 | 2.63 | 2.39 | 2.23 | 2.10 | 1.93 | 1.95 | 1.85 | 1.79 | 1.84 | 1.73 | 1.66 | 1.63 | 1.63 | 1.62 | 1.58 | 1.56 | 1.53 | 1.56 |
| 每股自由现金流(元) | 1.30 | 1.13 | (0.01) | (0.05) | 0.26 | 0.18 | (0.17) | (0.06) | (0.01) | 0.02 | (0.01) | 0.03 | 0.10 | 0.08 | (0.00) | 0.16 | 0.10 | 0.03 | (0.08) | (0.02) |
| 当季净利润 | 0.55 | 0.78 | 0.81 | 0.52 | 0.46 | 0.56 | 0.54 | 0.34 | 0.20 | 0.26 | 0.35 | 0.25 | 0.09 | 0.11 | 0.23 | 0.14 | 0.07 | 0.09 | 0.20 | 0.13 |
| 当季主营业务收入 | 7.06 | 6.46 | 7.65 | 7.20 | 5.30 | 3.70 | 4.02 | 3.61 | 2.73 | 2.15 | 2.34 | 2.30 | 1.24 | 1.08 | 1.72 | 1.75 | 0.94 | 1.01 | 1.40 | 1.50 |
| 预估全年净利润(调整) | 2.89 | 3.06 | 2.98 | 2.08 | 2.18 | 1.98 | 1.80 | 1.19 | 1.41 | 1.41 | 1.24 | 0.81 | 0.74 | 0.66 | 0.64 | 0.55 | 0.52 | 0.55 | 0.58 | 0.39 |
| 预估全年主营业务收入 | 32.88 | 36.94 | 38.44 | 20.22 | 19.53 | 18.64 | 18.64 | 10.83 | 11.32 | 10.16 | 8.62 | 6.35 | 6.16 | 5.93 | 6.26 | 5.10 | 5.08 | 5.12 | 4.83 | 4.39 |
| 市净率 | 6.73 | 5.50 | 9.84 | 10.55 | 6.91 | 6.52 | 6.27 | 4.15 | 3.81 | 4.85 | 4.22 | 4.98 | 5.21 | 3.50 | 3.91 | 1.99 | 2.13 | 2.20 | 1.81 | 1.77 |
| 市销率(折算为全年数据) | 2.00 | 1.37 | 2.24 | 4.20 | 2.68 | 2.44 | 2.16 | 2.49 | 2.07 | 2.84 | 2.99 | 4.53 | 4.68 | 3.21 | 3.39 | 2.11 | 2.21 | 2.23 | 1.91 | 2.10 |
| 市盈率(调整) | 22.79 | 16.58 | 28.98 | 40.44 | 23.54 | 22.96 | 22.33 | 22.70 | 16.58 | 20.51 | 20.74 | 35.56 | 39.02 | 28.75 | 33.37 | 19.69 | 21.72 | 20.94 | 15.88 | 23.92 |
| 市盈率(含债去息税) | 22.79 | 16.58 | 28.98 | 41.31 | 24.18 | 22.96 | 22.33 | 22.70 | 16.58 | 20.51 | 20.74 | 35.56 | 39.02 | 28.75 | 33.37 | 19.69 | 21.72 | 20.94 | 15.88 | 23.92 |
| PER(以当期ROE为增长标准) | 0.83 | 0.58 | 1.06 | 1.58 | 0.89 | 0.91 | 0.95 | 1.25 | 0.79 | 0.98 | 1.17 | 2.59 | 3.08 | 2.50 | 3.06 | 1.96 | 2.28 | 2.09 | 1.50 | 3.22 |
| PEG(以3年均净利增长为标准) | 0.43 | 0.29 | 0.53 | 0.73 | 0.41 | 0.43 | 0.46 | 0.50 | 0.30 | 0.38 | 0.43 | 0.97 | 1.21 | 1.04 | 1.28 | 1.13 | 1.46 | 1.20 | 0.78 | 4.09 |
| PEG(以3年均收入增长为标准) | 0.31 | 0.21 | 0.35 | 0.68 | 0.41 | 0.41 | 0.40 | 0.61 | 0.42 | 0.61 | 0.81 | 1.60 | 1.86 | 1.48 | 1.54 | 1.11 | 1.23 | 1.17 | 1.01 | 1.21 |
| 预估总资产报酬率(调整) | 10.55% | 12.55% | 12.86% | 10.49% | 12.50% | 14.80% | 13.29% | 10.53% | 14.80% | 17.43% | 15.46% | 10.48% | 10.03% | 9.79% | 8.88% | 7.65% | 7.73% | 8.76% | 9.10% | 5.71% |
| 预估投入资本报酬率(调整) | 29.32% | 31.40% | 42.07% | 24.14% | 29.25% | 30.71% | 30.57% | 19.21% | 24.25% | 24.68% | 21.51% | 14.62% | 13.97% | 12.75% | 12.43% | 10.58% | 10.12% | 10.86% | 11.93% | 7.79% |
| 预估股东权益报酬率(调整) | 27.47% | 28.63% | 27.23% | 26.06% | 27.04% | 25.20% | 23.44% | 18.18% | 20.94% | 20.86% | 17.74% | 13.71% | 12.66% | 11.49% | 10.89% | 10.03% | 9.54% | 10.02% | 10.60% | 7.42% |
| 自由现金流与营业收入之比 | 20.50% | 26.74% | -0.32% | -0.82% | 6.75% | 7.63% | -13.85% | -1.86% | -0.55% | 1.60% | -0.81% | 1.37% | 8.12% | 9.84% | -0.01% | 10.44% | 10.28% | 4.35% | -18.11% | -1.77% |
| 二级市场自由现金收益率-报表期 | 5.55% | 6.16% | -0.02% | -0.18% | 1.51% | 1.18% | -1.21% | -0.67% | -0.16% | 0.25% | -0.07% | 0.31% | 1.18% | 1.56% | 0.00% | 5.42% | 3.38% | 1.02% | -2.93% | -0.93% |
| 总收入同比增长率 | 62.62% | 82.73% | 90.12% | 86.73% | 80.37% | 72.12% | 72.14% | 70.60% | 78.41% | 60.14% | 35.78% | 24.51% | 20.84% | 16.26% | 22.82% | 16.13% | 15.75% | 16.57% | 10.08% | 26.02% |
| 净利润同比增长率 | 38.42% | 45.85% | 52.22% | 79.79% | 91.48% | 79.07% | 53.91% | 69.06% | 87.72% | 78.33% | 52.49% | 33.73% | 17.99% | 15.98% | 12.21% | 29.98% | 38.37% | 41.47% | 51.13% | 21.73% |
| 当季收入同比增长率 | 33.33% | 74.68% | 90.12% | 99.42% | 93.92% | 72.11% | 72.14% | 56.88% | 119.53% | 98.98% | 35.78% | 31.53% | 32.59% | 7.14% | 22.82% | 16.86% | 13.71% | 26.99% | 10.08% | 33.17% |
| 当季净利润同比增长率 | 20.66% | 39.73% | 52.22% | 51.97% | 129.45% | 112.43% | 53.91% | 36.70% | 123.78% | 130.03% | 52.49% | 74.00% | 26.37% | 24.35% | 12.21% | 12.51% | 26.78% | 23.91% | 51.13% | 41.46% |
| 非经常项占比 | 3.73% | 4.74% | 3.25% | -0.54% | 4.17% | 5.89% | -3.74% | -3.81% | -0.31% | -1.97% | -5.27% | -21.87% | -9.25% | -4.97% | -4.24% | -8.90% | 7.05% | 0.19% | 0.14% | 1.64% |
| 净利润率(还原) | 9.81% | 10.84% | 10.36% | 10.27% | 11.47% | 13.44% | 13.73% | 10.96% | 11.24% | 13.83% | 15.55% | 12.75% | 11.49% | 12.76% | 13.47% | 10.74% | 10.29% | 12.25% | 14.56% | 8.85% |
| 税前利润率(还原) | 11.28% | 12.59% | 12.02% | 11.78% | 13.03% | 15.70% | 16.15% | 12.82% | 13.10% | 16.06% | 18.15% | 14.66% | 13.83% | 15.01% | 15.84% | 12.84% | 12.11% | 14.41% | 17.12% | 10.38% |
| 主营业务利润率 | 33.25% | 34.29% | 33.36% | 41.50% | 41.17% | 42.19% | 40.27% | 40.11% | 37.01% | 39.61% | 42.72% | 43.38% | 45.81% | 46.22% | 45.97% | 42.71% | 42.87% | 43.60% | 43.62% | 43.53% |
| 当季净利润率(还原) | 7.75% | 11.42% | 10.36% | 8.10% | 8.60% | 13.12% | 13.73% | 10.39% | 7.00% | 11.96% | 15.55% | 14.96% | 8.63% | 11.63% | 13.47% | 11.61% | 5.27% | 9.04% | 14.56% | 8.59% |
| 当季税前利润率(还原) | 8.67% | 13.26% | 12.02% | 9.52% | 9.14% | 15.21% | 16.15% | 12.27% | 8.25% | 13.78% | 18.15% | 16.12% | 11.19% | 13.68% | 15.84% | 14.23% | 6.20% | 10.64% | 17.12% | 10.00% |
| 当季主营业务利润率 | 31.15% | 35.40% | 33.36% | 42.09% | 39.69% | 44.28% | 40.27% | 46.29% | 32.75% | 36.23% | 42.72% | 39.10% | 44.89% | 46.62% | 45.97% | 42.41% | 41.00% | 43.58% | 43.62% | 43.89% |
| 当季权益报酬率(调整) | 5.60% | 7.91% | 8.99% | 7.45% | 6.14% | 6.77% | 8.64% | 5.87% | 3.09% | 4.30% | 5.98% | 6.19% | 2.03% | 2.23% | 4.38% | 3.95% | 0.86% | 1.76% | 3.98% | 2.49% |
| 经营性现金流同比增长率 | 246.90% | 363.00% | 数据为空 | 104.51% | 130.83% | 77.05% | -271.15% | 92.30% | 28.80% | 16.57% | 194.55% | -47.46% | 7.61% | 119.36% | 数据为空 | 225.59% | 194.03% | 370.57% | 数据为空 | -62.72% |
| 综合业务利润率 | 33.25% | 34.29% | 33.36% | 41.50% | 41.17% | 42.19% | 40.27% | 40.11% | 37.01% | 39.61% | 42.72% | 43.38% | 45.81% | 46.22% | 45.97% | 42.71% | 42.87% | 43.60% | 43.62% | 43.53% |
| 当季综合业务利润率 | 31.15% | 35.40% | 33.36% | 42.09% | 39.69% | 44.28% | 40.27% | 46.29% | 32.75% | 36.23% | 42.72% | 39.10% | 44.89% | 46.62% | 45.97% | 42.41% | 41.00% | 43.58% | 43.62% | 43.89% |
| 总市值 | 65.77 | 50.72 | 86.28 | 83.95 | 51.38 | 45.55 | 40.26 | 26.94 | 23.44 | 28.87 | 25.81 | 28.77 | 28.80 | 19.01 | 21.21 | 10.76 | 11.22 | 11.42 | 9.22 | 9.22 |
| 总市值含债调整 | 65.77 | 50.72 | 86.28 | 84.85 | 52.28 | 45.55 | 40.26 | 26.94 | 23.44 | 28.87 | 25.81 | 28.77 | 28.80 | 19.01 | 21.21 | 10.76 | 11.22 | 11.42 | 9.22 | 9.22 |
| 资本支出与销售收入比 | 6.53% | 6.25% | 10.34% | 9.04% | 5.92% | 5.39% | 1.93% | 9.36% | 10.45% | 11.06% | 12.80% | 5.29% | 5.59% | 7.54% | 5.53% | 5.34% | 5.12% | 4.87% | 4.70% | 7.40% |
| 总市值中的现金比例 | 7.93% | 9.16% | 2.42% | 2.50% | 6.11% | 4.28% | 3.46% | 7.18% | 8.71% | 7.42% | 9.57% | 8.64% | 9.31% | 13.81% | 11.53% | 24.81% | 21.78% | 19.29% | 20.03% | 26.04% |
| 生息负债与净资产比率 | 0.00% | 0.00% | 0.00% | 11.31% | 12.10% | 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% |
| 营业费用与收入之比 | 17.41% | 17.73% | 17.71% | 25.14% | 23.56% | 22.10% | 19.54% | 23.94% | 19.90% | 19.66% | 19.43% | 23.63% | 23.23% | 22.40% | 21.36% | 23.76% | 23.19% | 21.38% | 20.50% | 24.69% |
| 管理费用与收入之比 | 4.57% | 4.00% | 3.69% | 4.70% | 4.75% | 4.68% | 5.01% | 4.07% | 4.39% | 4.23% | 5.17% | 5.14% | 8.79% | 8.84% | 8.74% | 7.26% | 8.10% | 8.38% | 6.28% | 9.71% |
| 财务费用与收入之比 | -0.01% | -0.02% | -0.06% | -0.12% | -0.18% | -0.29% | -0.44% | -0.73% | -0.38% | -0.33% | -0.03% | -0.06% | -0.04% | -0.02% | 0.03% | -0.94% | -0.33% | -0.39% | -0.18% | -1.12% |
| 期间费用占收入比 | 21.97% | 21.71% | 21.34% | 29.72% | 28.14% | 26.48% | 24.11% | 27.28% | 23.91% | 23.56% | 24.57% | 28.72% | 31.98% | 31.21% | 30.13% | 30.08% | 30.96% | 29.37% | 26.60% | 33.28% |
| 当季期间费用占收入比 | 22.49% | 22.14% | 21.34% | 32.58% | 30.55% | 29.07% | 24.11% | 34.01% | 24.50% | 22.45% | 24.57% | 22.98% | 33.70% | 32.94% | 30.13% | 28.39% | 35.04% | 33.23% | 26.60% | 34.06% |
| 期间费用占收入比同比增长率 | -21.93% | -18.04% | -11.50% | 8.93% | 17.67% | 12.42% | -1.88% | -4.99% | -25.22% | -24.52% | -18.43% | -4.54% | 3.28% | 6.25% | 13.25% | -9.60% | -5.81% | -5.40% | -11.87% | -2.57% |
| 当季期间费用占收入比同比增长率 | -26.39% | -23.83% | -11.50% | -4.23% | 24.71% | 29.45% | -1.88% | 48.01% | -27.32% | -31.84% | -18.43% | -19.06% | -3.81% | -0.88% | 13.25% | -16.64% | -6.39% | 2.44% | -11.87% | -3.09% |
| 债务杠杆 | 2.80 | 2.64 | 2.64 | 2.49 | 2.35 | 1.92 | 2.11 | 1.74 | 1.55 | 1.36 | 1.31 | 1.34 | 1.33 | 1.24 | 1.32 | 1.32 | 1.27 | 1.20 | 1.25 | 1.30 |
| 生息负债率 | 0.00% | 0.00% | 0.00% | 4.55% | 5.15% | 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 | 64.29% | 62.18% | 62.11% | 59.80% | 57.41% | 47.91% | 52.65% | 42.41% | 35.66% | 26.32% | 23.95% | 25.20% | 24.96% | 19.55% | 24.12% | 24.26% | 21.18% | 16.58% | 20.10% | 23.00% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.00 | 0.27 | 0.27 | 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 |
| 生息债务占负债比率 | 0.00% | 0.00% | 0.00% | 7.61% | 8.97% | 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) | 1.57 | 1.39 | 0.63 | 0.63 | 0.94 | 0.59 | 0.42 | 0.58 | 0.61 | 0.64 | 0.74 | 0.75 | 0.81 | 0.79 | 0.73 | 0.80 | 0.73 | 0.66 | 0.55 | 0.72 |
| 存货环比增长率 | 14.18% | -5.34% | -9.21% | 32.02% | 15.24% | 2.86% | -10.08% | 38.32% | 38.33% | 25.92% | -4.24% | -7.02% | 11.55% | 7.59% | 11.09% | -0.16% | 27.60% | -17.25% | -0.75% | -5.08% |
| 应收帐款环比增长率 | 29.42% | -65.08% | 13.56% | 4.34% | 113.07% | -9.56% | 29.00% | -2.83% | 35.68% | -6.18% | 30.82% | -13.23% | 20.69% | -1.27% | -12.13% | -13.93% | 23.68% | -8.02% | -10.61% | -2.25% |
| 存货同比增长率 | 29.54% | 30.73% | 42.06% | 40.71% | 47.43% | 76.98% | 116.66% | 130.73% | 55.10% | 25.07% | 6.86% | 23.96% | 33.11% | 52.26% | 17.11% | 4.64% | -0.51% | -6.18% | 24.80% | 26.38% |
| 应收帐款同比增长率 | -46.44% | -11.83% | 128.34% | 159.38% | 141.54% | 53.81% | 59.56% | 61.81% | 44.49% | 28.52% | 35.25% | -9.16% | -9.88% | -7.65% | -13.97% | -12.48% | -0.60% | 17.27% | 22.62% | 54.74% |
| 预收帐款同比增长率 | 30.21% | 118.43% | 97.65% | 131.03% | 106.80% | 81.29% | 186.98% | 76.65% | 72.05% | 89.85% | 23.06% | 11.05% | 60.38% | 28.28% | 48.25% | 30.02% | 15.58% | 9.69% | 19.50% | 101.14% |
| 存货周转率 - 单期值 | 5.00 | 6.32 | 6.31 | 2.64 | 3.39 | 3.66 | 3.90 | 2.04 | 3.10 | 3.69 | 3.74 | 2.61 | 2.25 | 2.40 | 2.74 | 2.63 | 2.61 | 3.31 | 2.58 | 2.33 |
| 总资产周转率-单期值 | 1.20 | 1.52 | 1.66 | 1.02 | 1.12 | 1.39 | 1.37 | 0.96 | 1.18 | 1.26 | 1.07 | 0.82 | 0.84 | 0.88 | 0.87 | 0.71 | 0.76 | 0.82 | 0.76 | 0.65 |
| 净资产周转率-单期值 | 3.37 | 4.01 | 4.38 | 2.54 | 2.63 | 2.67 | 2.90 | 1.67 | 1.84 | 1.71 | 1.41 | 1.10 | 1.12 | 1.09 | 1.15 | 0.94 | 0.96 | 0.98 | 0.95 | 0.84 |
| 应收帐款周转率--单期值 | 40.78 | 59.31 | 21.55 | 12.87 | 12.97 | 26.38 | 23.86 | 17.88 | 18.17 | 22.13 | 17.60 | 16.96 | 14.28 | 16.58 | 17.30 | 12.37 | 10.62 | 13.22 | 11.48 | 9.33 |
| 流动资产周转率--单期值 | 1.66 | 2.03 | 2.29 | 1.36 | 1.56 | 1.74 | 1.91 | 1.38 | 1.75 | 1.72 | 1.44 | 1.11 | 1.19 | 1.17 | 1.17 | 1.00 | 1.11 | 1.15 | 1.02 | 0.93 |
| 固定资产周转率--单期值 | 8.80 | 8.60 | 16.88 | 9.18 | 9.24 | 9.26 | 11.18 | 6.81 | 7.22 | 8.62 | 8.04 | 5.90 | 4.97 | 4.84 | 4.91 | 3.91 | 3.86 | 3.86 | 3.58 | 3.17 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 40.06% | 44.90% | 50.20% | 76.25% | 86.75% | 80.28% | 55.23% | 72.00% | 81.65% | 75.98% | 51.24% | 28.72% | 20.74% | 15.96% | 12.20% | 32.40% | 38.29% | 41.38% | 50.96% | 25.49% |
| 每股营运资金(元) | 1.46 | 1.23 | 1.18 | 1.11 | 1.33 | 1.25 | 1.15 | 1.17 | 1.14 | 1.14 | 1.25 | 1.22 | 1.12 | 1.08 | 1.10 | 1.11 | 1.05 | 1.03 | 1.00 | 1.04 |
| 短期借款占营运资金的比例 | 0.00% | 0.00% | 0.00% | 24.32% | 20.26% | 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) | 0.42 | 0.26 | 0.24 | 0.55 | 0.23 | 0.12 | 0.02 | 0.30 | 0.23 | 0.15 | 0.09 | 0.10 | 0.07 | 0.06 | 0.03 | 0.08 | 0.05 | 0.04 | 0.02 | 0.10 |
| 每股投入资本净额(元) | 2.96 | 2.92 | 2.13 | 2.58 | 2.24 | 1.94 | 1.77 | 1.86 | 1.75 | 1.71 | 1.74 | 1.66 | 1.59 | 1.56 | 1.54 | 1.55 | 1.53 | 1.51 | 1.46 | 1.49 |
| 每股经营活动产生的现金流(元) | 1.72 | 1.40 | 0.23 | 0.50 | 0.50 | 0.30 | (0.14) | 0.24 | 0.21 | 0.17 | 0.08 | 0.13 | 0.17 | 0.15 | 0.03 | 0.24 | 0.15 | 0.07 | (0.06) | 0.07 |
| 投资支出占收入之比 | 6.57% | 6.31% | 10.34% | 9.12% | 6.02% | 5.56% | 1.93% | 9.37% | 10.47% | 11.08% | 12.80% | 5.44% | 5.64% | 7.80% | 5.55% | 5.34% | 5.12% | 4.87% | 4.70% | 7.41% |
| 存货储存期(天) | 71.99 | 57.00 | 57.07 | 136.14 | 106.16 | 98.23 | 92.42 | 176.46 | 116.00 | 97.45 | 96.22 | 138.01 | 159.81 | 150.03 | 131.39 | 137.01 | 138.07 | 108.83 | 139.31 | 154.27 |
| 应付帐款付款期(天) | 80.06 | 75.58 | 67.18 | 130.75 | 96.69 | 64.11 | 55.34 | 108.52 | 86.72 | 63.14 | 63.84 | 88.09 | 85.10 | 64.21 | 86.63 | 93.54 | 84.16 | 54.62 | 76.98 | 99.45 |
| 应收帐款回收期(天) | 8.83 | 6.07 | 16.70 | 27.97 | 27.75 | 13.65 | 15.09 | 20.13 | 19.81 | 16.27 | 20.45 | 21.23 | 25.21 | 21.71 | 20.81 | 29.09 | 33.91 | 27.23 | 31.35 | 38.60 |
| 预付帐款占用期(天) | 23.17 | 15.12 | 11.12 | 14.34 | 18.96 | 8.20 | 2.07 | 4.24 | 2.66 | 3.07 | 0.77 | 1.10 | 2.06 | 1.21 | 1.28 | 1.14 | 7.26 | 2.09 | 4.63 | 0.59 |
| 预收帐款信用期(天) | 24.57 | 16.71 | 17.96 | 30.12 | 31.76 | 15.16 | 18.74 | 24.34 | 26.49 | 15.34 | 14.12 | 23.51 | 28.30 | 13.85 | 15.80 | 26.36 | 21.40 | 12.51 | 13.81 | 23.54 |
| 现金占总资产比例 | 19.06% | 19.06% | 9.00% | 10.61% | 17.98% | 14.54% | 10.28% | 17.16% | 21.37% | 26.51% | 30.70% | 32.23% | 36.44% | 38.87% | 34.18% | 37.37% | 36.59% | 35.38% | 28.93% | 35.58% |
| 存货占总资产比例 | 16.05% | 15.77% | 17.54% | 22.60% | 19.39% | 21.93% | 21.07% | 28.21% | 24.05% | 20.57% | 16.39% | 17.85% | 20.13% | 19.66% | 17.25% | 15.56% | 16.66% | 14.01% | 16.50% | 15.73% |
| 总资产同比增加比例 | 56.57% | 81.82% | 70.61% | 75.63% | 82.78% | 65.99% | 68.61% | 46.00% | 29.83% | 19.53% | 12.44% | 8.07% | 10.19% | 8.48% | 12.05% | 5.75% | 5.09% | 2.76% | 0.02% | 11.74% |
| 应付款项占总资产比例 | 17.85% | 20.91% | 20.65% | 21.71% | 17.67% | 14.32% | 12.61% | 17.35% | 17.98% | 13.33% | 10.88% | 11.39% | 10.72% | 8.41% | 11.37% | 10.62% | 10.16% | 7.03% | 9.12% | 10.14% |
| 应收款项占总资产比例 | 3.45% | 2.99% | 9.01% | 9.29% | 10.08% | 6.17% | 6.74% | 6.29% | 7.63% | 6.65% | 7.12% | 5.67% | 6.86% | 6.19% | 5.92% | 6.75% | 8.38% | 7.27% | 7.71% | 8.16% |
| 预收款项占总资产比例 | 9.60% | 8.23% | 9.69% | 10.00% | 11.54% | 6.85% | 8.37% | 7.60% | 10.20% | 6.27% | 4.92% | 6.28% | 7.70% | 3.95% | 4.49% | 6.12% | 5.29% | 3.34% | 3.39% | 4.97% |
| 预付款项占总资产比例 | 5.17% | 4.18% | 3.42% | 2.38% | 3.46% | 1.83% | 0.47% | 0.68% | 0.55% | 0.65% | 0.13% | 0.14% | 0.26% | 0.16% | 0.17% | 0.13% | 0.88% | 0.27% | 0.55% | 0.06% |
| 固定资产占总资产比例 | 13.67% | 17.63% | 9.84% | 11.13% | 12.10% | 15.01% | 12.29% | 14.10% | 16.40% | 14.61% | 13.32% | 13.93% | 16.84% | 18.13% | 17.82% | 18.26% | 19.70% | 21.30% | 21.14% | 20.49% |
| 无形资产占总资产比例 | 4.95% | 5.59% | 5.91% | 6.96% | 1.37% | 1.94% | 1.95% | 2.40% | 2.88% | 3.46% | 3.54% | 3.75% | 2.39% | 2.67% | 2.58% | 2.65% | 2.91% | 3.20% | 3.20% | 3.10% |
| 流动比例 | 1.29 | 1.29 | 1.28 | 1.32 | 1.44 | 1.65 | 1.54 | 1.83 | 2.14 | 2.86 | 3.26 | 3.18 | 3.12 | 3.92 | 3.24 | 3.25 | 3.62 | 4.61 | 3.78 | 3.35 |
| 速动比率 | 1.03 | 1.02 | 0.99 | 0.93 | 1.11 | 1.19 | 1.14 | 1.16 | 1.45 | 2.04 | 2.55 | 2.44 | 2.28 | 2.84 | 2.49 | 2.57 | 2.78 | 3.69 | 2.90 | 2.62 |
| 综合税率 | 1.52% | 1.82% | 1.72% | 1.50% | 1.62% | 2.39% | 2.35% | 1.81% | 1.85% | 2.19% | 2.48% | 1.61% | 2.17% | 2.15% | 2.34% | 1.94% | 1.93% | 2.16% | 2.56% | 1.54% |
| 实际所得税率 | 13.03% | 13.86% | 13.88% | 12.83% | 12.00% | 14.43% | 15.02% | 14.55% | 14.17% | 13.85% | 14.29% | 13.06% | 16.94% | 14.99% | 15.00% | 16.32% | 15.00% | 15.00% | 15.00% | 14.76% |
| 可持续增长率 | 33.02% | 43.47% | 45.38% | 26.09% | 30.11% | 35.87% | 39.82% | 18.29% | 20.71% | 23.63% | 21.90% | 14.02% | 12.81% | 13.91% | 15.52% | 10.13% | 9.93% | 12.07% | 13.78% | 7.47% |
| 最大内部融资增长率 | 9.00% | 17.34% | -0.10% | 2.61% | 13.59% | 24.63% | 34.60% | 3.74% | 2.54% | 11.08% | 10.00% | 20.90% | 20.53% | 20.96% | 25.45% | 14.46% | 14.55% | 23.52% | 24.29% | 3.08% |
| 净利润现金含量 | 266.73% | 292.06% | 94.07% | 80.45% | 106.43% | 92.01% | -89.59% | 70.73% | 88.28% | 93.06% | 80.57% | 62.18% | 128.67% | 142.36% | 41.71% | 158.25% | 141.08% | 75.27% | -92.43% | 63.17% |
| 主营业务收入现金含量 | 101.67% | 98.59% | 105.28% | 83.18% | 78.67% | 75.86% | 72.25% | 92.35% | 97.74% | 101.84% | 91.88% | 94.60% | 109.58% | 117.39% | 93.07% | 99.88% | 108.18% | 103.63% | 85.44% | 89.57% |
| 经营性现金周期(天) | 180.16 | 134.43 | 152.47 | 239.46 | 211.79 | 168.91 | 185.65 | 224.83 | 163.64 | 132.70 | 149.96 | 197.45 | 165.71 | 136.77 | 167.42 | 192.12 | 170.34 | 154.66 | 202.98 | 208.92 |
| 单位收入需投入现金 | 0.74 | 0.75 | 0.75 | 0.72 | 0.71 | 0.74 | 0.73 | 0.72 | 0.71 | 0.72 | 0.72 | 0.72 | 0.69 | 0.72 | 0.73 | 0.73 | 0.74 | 0.77 | 0.76 | 0.75 |
| 单位收入产生的现金 | 0.10 | 0.11 | 0.10 | 0.10 | 0.11 | 0.13 | 0.14 | 0.11 | 0.11 | 0.14 | 0.16 | 0.13 | 0.12 | 0.13 | 0.14 | 0.11 | 0.10 | 0.12 | 0.14 | 0.09 |
| 单位收入可用于增长的现金 | 0.03 | 0.05 | (0.00) | 0.01 | 0.05 | 0.08 | 0.12 | 0.02 | 0.01 | 0.03 | 0.03 | 0.08 | 0.06 | 0.05 | 0.08 | 0.05 | 0.05 | 0.07 | 0.10 | 0.01 |
| 市值环比增长 | 29.68% | -41.22% | 2.78% | 63.38% | 12.79% | 13.15% | 49.44% | 14.91% | -18.80% | 11.87% | -10.30% | -0.12% | 51.49% | -10.36% | 97.21% | -4.15% | -1.75% | 23.83% | 0.00% | -5.78% |
| 主评级建议 | 优异 强买 | 优异 强买 | 优异 强买 | 优 买入 | 优异 强买 | 优异 强买 | 优异 强买 | 优 买入 | 优异 强买 | 优异 强买 | 优异 强买 | 优 买入 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 良 可关注 | 良+可关注 | 数据为空 | 良 可关注 |
| 次评级(敏感性) | 优 买入 | 优异 强买 | 优异 强买 | 优 买入 | 优异 强买 | 优异 强买 | 优异 强买 | 优-待定 | 优异 强买 | 优异 强买 | 优异 强买 | 优 买入 | 良+可关注 | 良 可关注 | 良 可关注 | 良+可关注 | 中性 | 良 可关注 | 数据为空 | 良+可关注 |
| 合肥三洋 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 青海明胶 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 当季收盘价 | 6.06 | 4.93 | 7.59 | 6.24 | 4.86 | 4.38 | 5.03 | 3.52 | 3.79 | 4.33 | 7.92 | 9.09 | 10 | 5.96 |
| 赢利能力评分 | 数据为空 | 数据为空 | 数据为空 | 25.00 | 34.56 | 21.55 | 22.34 | 33.39 | 39.82 | 45.34 | 42.43 | 48.42 | 45.24 | 47.03 |
| 成长能力评分 | 数据为空 | 数据为空 | 数据为空 | 45.00 | 36.29 | 17.70 | 25.01 | 45.00 | 90.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| 估值情况评分 | 数据为空 | 数据为空 | 数据为空 | 69.94 | 55.37 | 25.99 | 41.25 | 84.99 | 94.64 | 94.84 | 67.15 | 42.64 | 31.52 | 63.40 |
| 信用情况评分 | 数据为空 | 数据为空 | 数据为空 | 60.87 | 64.50 | 72.16 | 55.20 | 56.14 | 57.68 | 56.52 | 56.47 | 53.17 | 59.54 | 62.81 |
| 综合情况评价 | 数据为空 | 数据为空 | 数据为空 | 45.03 | 41.86 | 18.99 | 30.59 | 51.49 | 71.98 | 77.40 | 69.46 | 65.27 | 57.56 | 70.45 |
| 报表期每股收益(元) | 0.01 | 0.00 | 0.00 | (0.04) | (0.02) | (0.02) | (0.01) | 0.06 | 0.09 | 0.06 | 0.02 | 0.11 | 0.06 | 0.03 |
| 预估全年每股收益(调整) | 数据为空 | 数据为空 | 数据为空 | (0.12) | 0.06 | 0.03 | 0.09 | 0.07 | 0.11 | 0.14 | 0.12 | 0.09 | 0.08 | 0.10 |
| 每股净资产(元) | 1.64 | 1.55 | 1.54 | 1.54 | 1.55 | 1.55 | 2.35 | 2.22 | 2.26 | 2.23 | 2.16 | 2.14 | 2.02 | 2.00 |
| 每股自由现金流(元) | (0.01) | (0.02) | (0.02) | (0.06) | (0.06) | (0.04) | (0.06) | 0.15 | 0.15 | 0.09 | (0.12) | (0.44) | (0.24) | (0.18) |
| 当季净利润 | 0.03 | (0.01) | 0.02 | (0.09) | (0.01) | (0.04) | (0.03) | (0.06) | 0.06 | 0.09 | 0.04 | 0.11 | 0.06 | 0.04 |
| 当季主营业务收入 | 2.34 | 2.22 | 2.00 | 2.03 | 1.68 | 1.66 | 1.24 | 1.24 | 1.09 | 1.52 | 1.08 | 1.00 | 0.81 | 0.59 |
| 预估全年净利润(调整) | 数据为空 | 数据为空 | 数据为空 | (0.47) | 0.23 | 0.13 | 0.23 | 0.16 | 0.24 | 0.32 | 0.26 | 0.21 | 0.18 | 0.22 |
| 预估全年主营业务收入 | 9.47 | 9.62 | 10.64 | 6.61 | 6.13 | 5.52 | 5.68 | 4.94 | 5.65 | 6.95 | 6.35 | 2.89 | 2.57 | 2.34 |
| 市净率 | 3.69 | 3.18 | 4.91 | 4.05 | 3.13 | 2.82 | 2.14 | 1.58 | 1.68 | 1.94 | 3.67 | 4.25 | 4.95 | 2.98 |
| 市销率(折算为全年数据) | 2.88 | 2.32 | 3.10 | 4.19 | 3.60 | 3.64 | 2.81 | 2.06 | 1.92 | 1.73 | 3.16 | 7.74 | 9.48 | 6.51 |
| 市盈率(调整) | 数据为空 | 数据为空 | 数据为空 | (53.94) | 85.95 | 133.86 | 58.96 | 49.95 | 35.03 | 30.75 | 68.52 | 97.97 | 122.99 | 59.85 |
| 市盈率(含债去息税) | 数据为空 | 数据为空 | 数据为空 | (81.62) | 65.01 | 98.18 | 59.51 | 38.28 | 32.71 | 32.15 | 70.33 | 85.13 | 110.38 | 60.82 |
| PER(以当期ROE为增长标准) | 数据为空 | 数据为空 | 数据为空 | 10.35 | 18.75 | 48.06 | 17.09 | 12.14 | 6.88 | 5.27 | 13.71 | 19.51 | 27.73 | 12.64 |
| PEG(以3年均净利增长为标准) | 数据为空 | 数据为空 | 数据为空 | 0.72 | (1.91) | (2.68) | (1.02) | 1.68 | 0.59 | 0.44 | 1.12 | 0.09 | 0.11 | 0.06 |
| PEG(以3年均收入增长为标准) | 数据为空 | 数据为空 | 数据为空 | (1.48) | 1.25 | 2.06 | 1.22 | 0.83 | 0.60 | 0.46 | 1.13 | 2.63 | 4.19 | 2.74 |
| 预估总资产报酬率(调整) | 数据为空 | 数据为空 | 数据为空 | -4.45% | 2.17% | 1.27% | 2.21% | 1.77% | 2.61% | 3.19% | 2.92% | 2.50% | 2.31% | 2.86% |
| 预估投入资本报酬率(调整) | 数据为空 | 数据为空 | 数据为空 | -6.18% | 2.98% | 1.67% | 2.85% | 2.36% | 3.56% | 4.84% | 4.04% | 3.38% | 3.04% | 3.55% |
| 预估股东权益报酬率(调整) | 数据为空 | 数据为空 | 数据为空 | -7.89% | 3.47% | 2.04% | 3.48% | 3.15% | 4.76% | 6.10% | 5.13% | 4.36% | 3.98% | 4.81% |
| 自由现金流与营业收入之比 | -0.81% | -2.24% | -4.49% | -3.41% | -5.33% | -5.13% | -13.00% | 6.93% | 8.90% | 7.74% | -25.81% | -34.07% | -28.73% | -37.73% |
| 二级市场自由现金收益率-报表期 | -0.19% | -0.41% | -0.27% | -0.80% | -1.09% | -0.74% | -1.02% | 3.04% | 2.72% | 1.45% | -1.30% | -4.22% | -2.16% | -2.57% |
| 总收入同比增长率 | 43.21% | 45.49% | 60.91% | 34.02% | 24.19% | 11.80% | 15.00% | 70.63% | 95.18% | 140.44% | 119.45% | 60.80% | 42.61% | 30.06% |
| 净利润同比增长率 | 数据为空 | 数据为空 | 数据为空 | -227.14% | -144.91% | -154.70% | -178.88% | -42.55% | 51.35% | 101.69% | 82.28% | 49.04% | 33.84% | 34.34% |
| 当季收入同比增长率 | 39.28% | 33.96% | 60.91% | 63.14% | 53.61% | 9.52% | 15.00% | 24.28% | 34.91% | 158.02% | 119.45% | 111.83% | 63.62% | 34.31% |
| 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 | -122.33% | -143.89% | -178.88% | -155.20% | -3.98% | 111.76% | 82.28% | 72.56% | 33.30% | 47.94% |
| 非经常项占比 | 903.93% | 5608.55% | 91.55% | -157.66% | -32.32% | -23.65% | -66.74% | 213.75% | 87.23% | 49.15% | 45.46% | 14.51% | 15.45% | 12.79% |
| 净利润率(还原) | -3.35% | -2.25% | 0.09% | -7.45% | -2.80% | -3.29% | -4.57% | -2.11% | 1.41% | 2.79% | 2.33% | 7.33% | 5.97% | 5.62% |
| 税前利润率(还原) | -4.32% | -3.02% | 0.42% | -6.85% | -2.69% | -2.98% | -4.79% | -2.95% | 1.41% | 2.74% | 1.81% | 8.18% | 6.81% | 6.50% |
| 主营业务利润率 | 45.21% | 43.81% | 44.54% | 38.91% | 36.76% | 28.52% | 19.45% | 30.34% | 38.06% | 37.69% | 35.66% | 33.21% | 32.22% | 33.84% |
| 当季净利润率(还原) | -5.35% | -4.35% | 0.09% | -17.95% | -1.96% | -2.33% | -4.57% | -12.55% | -1.88% | 3.12% | 2.33% | 9.92% | 6.43% | 6.65% |
| 当季税前利润率(还原) | -6.66% | -6.10% | 0.42% | -16.25% | -2.18% | -1.63% | -4.79% | -15.88% | -1.74% | 3.41% | 1.81% | 10.79% | 7.22% | 6.79% |
| 当季主营业务利润率 | 47.72% | 43.17% | 44.54% | 43.77% | 51.00% | 35.31% | 19.45% | 7.44% | 38.94% | 39.14% | 35.66% | 35.09% | 30.06% | 33.03% |
| 当季权益报酬率(调整) | 0.52% | -0.19% | 0.24% | -5.31% | -0.38% | -0.59% | -0.88% | -0.78% | 1.18% | 1.90% | 0.88% | 1.96% | 1.12% | 0.85% |
| 经营性现金流同比增长率 | 2594.31% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | -102.21% | -257.63% | -152.28% | -309.59% | 3211.60% | 数据为空 | -25.94% | -83.23% | -94.52% |
| 综合业务利润率 | 45.21% | 43.81% | 44.54% | 38.91% | 36.76% | 28.52% | 19.45% | 30.34% | 38.06% | 37.69% | 35.66% | 33.21% | 32.22% | 33.84% |
| 当季综合业务利润率 | 47.72% | 43.17% | 44.54% | 43.77% | 51.00% | 35.31% | 19.45% | 7.44% | 38.94% | 39.14% | 35.66% | 35.09% | 30.06% | 33.03% |
| 总市值 | 24.60 | 20.01 | 30.81 | 25.33 | 19.73 | 17.78 | 13.61 | 7.89 | 8.49 | 9.70 | 17.74 | 20.37 | 22.40 | 13.35 |
| 总市值含债调整 | 26.65 | 22.01 | 32.71 | 27.43 | 21.84 | 19.89 | 15.72 | 9.93 | 10.60 | 11.81 | 19.85 | 22.16 | 24.23 | 15.15 |
| 资本支出与销售收入比 | 1.31% | 1.31% | 1.44% | 4.25% | 5.36% | 4.69% | 6.87% | -8.86% | -13.05% | 14.10% | 30.28% | 40.38% | 32.60% | 39.32% |
| 总市值中的现金比例 | 3.79% | 4.91% | 3.90% | 5.79% | 8.12% | 9.93% | 13.65% | 7.34% | 7.47% | 7.46% | 1.37% | 2.61% | 2.60% | 6.05% |
| 生息负债与净资产比率 | 30.75% | 31.76% | 30.28% | 33.58% | 33.44% | 33.48% | 33.11% | 41.09% | 41.78% | 42.27% | 43.68% | 37.51% | 40.42% | 40.13% |
| 营业费用与收入之比 | 44.21% | 41.63% | 38.84% | 39.01% | 33.01% | 24.81% | 16.82% | 26.07% | 29.65% | 29.00% | 25.51% | 16.85% | 15.73% | 15.56% |
| 管理费用与收入之比 | 3.84% | 3.80% | 3.79% | 4.88% | 4.42% | 4.58% | 4.84% | 4.69% | 4.34% | 3.84% | 5.94% | 6.13% | 7.38% | 8.96% |
| 财务费用与收入之比 | 1.48% | 1.40% | 1.49% | 1.88% | 2.02% | 2.11% | 2.57% | 2.52% | 2.66% | 2.11% | 2.41% | 2.05% | 2.30% | 2.82% |
| 期间费用占收入比 | 49.53% | 46.83% | 44.12% | 45.77% | 39.45% | 31.50% | 24.23% | 33.29% | 36.65% | 34.95% | 33.85% | 25.03% | 25.41% | 27.34% |
| 当季期间费用占收入比 | 54.39% | 49.27% | 44.12% | 60.02% | 53.18% | 36.94% | 24.23% | 23.31% | 40.68% | 35.74% | 33.85% | 24.30% | 22.84% | 26.24% |
| 期间费用占收入比同比增长率 | 25.54% | 48.65% | 82.05% | 37.48% | 7.64% | -9.86% | -28.41% | 33.00% | 44.23% | 27.84% | 18.11% | -22.94% | -25.30% | -23.26% |
| 当季期间费用占收入比同比增长率 | 2.28% | 33.37% | 82.05% | 157.44% | 30.70% | 3.37% | -28.41% | -4.07% | 78.10% | 36.21% | 18.11% | -13.69% | -27.06% | -20.23% |
| 债务杠杆 | 1.74 | 1.65 | 1.63 | 1.69 | 1.68 | 1.67 | 1.64 | 1.79 | 1.84 | 1.98 | 1.83 | 1.73 | 1.75 | 1.74 |
| 生息负债率 | 17.66% | 19.30% | 18.61% | 19.87% | 19.91% | 20.09% | 20.20% | 22.91% | 22.75% | 21.33% | 23.82% | 21.66% | 23.16% | 23.02% |
| 资产负债率 | 42.57% | 39.25% | 38.54% | 40.83% | 40.45% | 40.00% | 38.97% | 44.23% | 45.53% | 49.55% | 45.46% | 42.27% | 42.70% | 42.64% |
| 每股生息负债(元) | 0.51 | 0.49 | 0.47 | 0.52 | 0.52 | 0.52 | 0.78 | 0.91 | 0.94 | 0.94 | 0.94 | 0.80 | 0.82 | 0.80 |
| 生息债务占负债比率 | 41.49% | 49.17% | 48.28% | 48.67% | 49.23% | 50.23% | 51.84% | 51.80% | 49.97% | 43.04% | 52.41% | 51.23% | 54.24% | 53.98% |
| 每股现金保有额(元) | 0.23 | 0.24 | 0.30 | 0.36 | 0.39 | 0.43 | 0.69 | 0.26 | 0.28 | 0.32 | 0.11 | 0.24 | 0.26 | 0.36 |
| 存货环比增长率 | 10.77% | -0.24% | 3.75% | -15.49% | -10.66% | 0.61% | -2.07% | -6.85% | 20.41% | 25.06% | 30.56% | 1.16% | -6.59% | -0.31% |
| 应收帐款环比增长率 | 17.34% | -3.11% | 3.91% | 9.41% | 12.26% | 1.01% | 14.10% | -19.57% | 6.81% | 10.06% | 30.46% | 4.91% | 37.30% | 11.13% |
| 存货同比增长率 | -3.11% | -21.86% | -21.20% | -25.62% | -18.01% | 10.51% | 37.36% | 83.13% | 98.88% | 54.27% | 22.98% | -2.21% | -1.46% | 7.31% |
| 应收帐款同比增长率 | 29.25% | 23.64% | 28.90% | 41.54% | 4.05% | -1.00% | 7.88% | 23.35% | 60.89% | 106.83% | 108.82% | 79.35% | 56.68% | 27.40% |
| 预收帐款同比增长率 | 66.21% | 172.00% | 82.35% | 107.91% | -6.45% | -91.30% | -26.58% | 67.65% | 76.96% | 1919.13% | 372.29% | 89.68% | -2.81% | 4.60% |
| 存货周转率 - 单期值 | 4.53 | 5.23 | 5.70 | 4.05 | 3.29 | 3.00 | 3.51 | 2.58 | 2.44 | 3.63 | 4.28 | 2.64 | 2.40 | 2.00 |
| 总资产周转率-单期值 | 0.82 | 0.93 | 1.04 | 0.63 | 0.58 | 0.53 | 0.54 | 0.55 | 0.61 | 0.70 | 0.72 | 0.35 | 0.32 | 0.30 |
| 净资产周转率-单期值 | 1.42 | 1.53 | 1.70 | 1.06 | 0.97 | 0.88 | 0.89 | 0.99 | 1.12 | 1.39 | 1.31 | 0.60 | 0.57 | 0.52 |
| 应收帐款周转率--单期值 | 5.39 | 6.43 | 6.89 | 4.45 | 4.51 | 4.56 | 4.73 | 4.70 | 4.32 | 5.69 | 5.71 | 3.40 | 3.16 | 3.96 |
| 流动资产周转率--单期值 | 2.04 | 2.12 | 2.22 | 1.31 | 1.18 | 1.05 | 1.22 | 1.15 | 1.27 | 1.80 | 1.96 | 0.94 | 0.87 | 0.83 |
| 固定资产周转率--单期值 | 2.07 | 2.32 | 2.52 | 1.52 | 1.45 | 1.59 | 1.42 | 1.34 | 1.50 | 1.91 | 1.69 | 0.89 | 1.44 | 1.27 |
| 股本同比变动率 | 0.00% | 0.00% | 50.00% | 81.20% | 81.20% | 81.20% | 20.80% | 0.00% | 0.00% | 0.00% | 20.00% | 47.69% | 47.69% | 47.69% |
| 税前利润同比增长率 | -165.65% | -129.20% | -163.63% | -204.64% | -139.05% | -149.28% | -195.75% | -43.73% | 52.15% | 77.10% | 20.69% | 45.14% | 25.30% | 28.55% |
| 每股营运资金(元) | 0.33 | 0.41 | 0.48 | 0.47 | 0.62 | 0.63 | 0.92 | 0.55 | 0.83 | 0.38 | 0.27 | 0.34 | 0.58 | 0.62 |
| 短期借款占营运资金的比例 | 33.68% | 26.86% | 12.84% | 23.81% | 18.14% | 18.01% | 18.49% | 37.56% | 22.18% | 48.57% | 68.19% | 25.91% | 17.84% | 16.49% |
| 每股资本性支出(元) | 0.02 | 0.01 | 0.01 | 0.07 | 0.06 | 0.03 | 0.03 | (0.20) | (0.21) | 0.16 | 0.15 | 0.52 | 0.28 | 0.19 |
| 每股投入资本净额(元) | 1.81 | 1.87 | 1.83 | 1.87 | 1.90 | 1.96 | 2.99 | 2.98 | 3.04 | 2.91 | 2.86 | 2.75 | 2.67 | 2.80 |
| 每股经营活动产生的现金流(元) | 0.01 | (0.01) | (0.02) | 0.01 | 0.00 | (0.00) | (0.03) | (0.04) | (0.07) | 0.25 | 0.02 | 0.08 | 0.03 | 0.01 |
| 投资支出占收入之比 | 20.75% | 9.44% | 2.25% | 11.35% | 7.95% | 4.95% | 6.87% | 15.30% | 14.41% | 14.16% | 30.31% | 47.61% | 44.23% | 114.84% |
| 存货储存期(天) | 79.47 | 68.79 | 63.15 | 88.80 | 109.39 | 120.03 | 102.68 | 139.55 | 147.58 | 99.04 | 84.03 | 136.37 | 149.77 | 179.99 |
| 应付帐款付款期(天) | 83.94 | 69.53 | 58.19 | 98.23 | 112.42 | 127.77 | 104.85 | 136.42 | 124.76 | 91.49 | 76.25 | 135.42 | 131.10 | 84.40 |
| 应收帐款回收期(天) | 66.77 | 56.01 | 52.27 | 80.94 | 79.83 | 79.00 | 76.03 | 76.64 | 83.30 | 63.31 | 63.02 | 106.01 | 113.94 | 90.99 |
| 预付帐款占用期(天) | 25.88 | 25.61 | 18.94 | 22.16 | 56.73 | 45.11 | 41.78 | 61.61 | 76.20 | 64.36 | 56.23 | 103.87 | 122.55 | 106.13 |
| 预收帐款信用期(天) | 5.27 | 5.65 | 4.23 | 6.09 | 4.90 | 3.63 | 4.35 | 3.93 | 5.68 | 33.08 | 5.30 | 4.00 | 7.07 | 4.87 |
| 现金占总资产比例 | 8.03% | 9.48% | 11.79% | 13.90% | 15.14% | 16.82% | 17.82% | 6.48% | 6.83% | 7.31% | 2.75% | 6.41% | 7.38% | 10.34% |
| 存货占总资产比例 | 9.72% | 9.84% | 10.02% | 9.33% | 11.01% | 12.44% | 12.43% | 14.82% | 15.33% | 11.93% | 10.66% | 8.71% | 9.06% | 9.80% |
| 总资产同比增加比例 | 9.76% | -1.28% | -2.20% | 18.18% | 14.10% | 6.01% | 17.76% | 7.59% | 17.49% | 26.70% | 13.41% | 28.98% | 27.59% | 30.28% |
| 应付款项占总资产比例 | 10.27% | 9.95% | 9.23% | 10.32% | 11.32% | 13.24% | 12.70% | 14.49% | 12.96% | 11.02% | 9.67% | 8.65% | 7.93% | 4.59% |
| 应收款项占总资产比例 | 17.69% | 16.91% | 17.72% | 16.47% | 15.03% | 13.50% | 13.44% | 13.76% | 16.48% | 14.46% | 14.68% | 12.00% | 12.03% | 8.86% |
| 预收款项占总资产比例 | 1.40% | 1.71% | 1.43% | 1.24% | 0.92% | 0.62% | 0.77% | 0.71% | 1.12% | 7.55% | 1.23% | 0.45% | 0.75% | 0.47% |
| 预付款项占总资产比例 | 3.17% | 3.67% | 3.00% | 2.33% | 5.71% | 4.67% | 5.06% | 6.54% | 7.91% | 7.75% | 7.13% | 6.63% | 7.41% | 5.78% |
| 固定资产占总资产比例 | 39.34% | 40.00% | 41.34% | 41.07% | 39.87% | 33.17% | 38.28% | 41.09% | 40.50% | 36.70% | 42.48% | 39.07% | 22.55% | 23.64% |
| 无形资产占总资产比例 | 3.29% | 3.71% | 3.78% | 3.69% | 3.67% | 3.73% | 3.77% | 4.42% | 4.27% | 3.93% | 4.47% | 3.39% | 7.22% | 7.55% |
| 流动比例 | 1.38 | 1.61 | 1.73 | 1.62 | 1.96 | 1.96 | 1.88 | 1.44 | 1.69 | 1.24 | 1.22 | 1.33 | 1.72 | 1.96 |
| 速动比率 | 1.06 | 1.24 | 1.35 | 1.30 | 1.52 | 1.47 | 1.42 | 0.96 | 1.16 | 0.90 | 0.88 | 1.02 | 1.32 | 1.43 |
| 综合税率 | 1.00% | 0.90% | 0.86% | 0.89% | 0.94% | 0.89% | 0.57% | 0.99% | 1.53% | 0.88% | 0.98% | 1.84% | 1.90% | 1.80% |
| 实际所得税率 | 24.62% | 33.84% | 12.01% | -7.56% | -14.80% | -13.88% | -4.20% | 18.31% | 16.81% | 5.29% | 10.31% | 11.46% | 14.03% | 14.66% |
| 可持续增长率 | -4.76% | -3.44% | 0.15% | -7.89% | -2.72% | -2.88% | -4.07% | -2.09% | 1.57% | 3.89% | 3.06% | 4.42% | 3.38% | 2.93% |
| 最大内部融资增长率 | -13.74% | -11.66% | -1.67% | -21.83% | -14.61% | -12.74% | -18.67% | 9.15% | 23.47% | -25.04% | -53.12% | -41.05% | -30.51% | -40.98% |
| 净利润现金含量 | 88.26% | -1558.34% | -399.04% | -31.81% | -1.38% | 16.66% | 227.47% | -69.61% | -77.84% | 412.91% | 113.82% | 76.48% | 56.21% | 25.15% |
| 主营业务收入现金含量 | 88.28% | 89.48% | 82.90% | 95.73% | 85.43% | 82.63% | 115.52% | 90.69% | 76.02% | 76.78% | 78.73% | 77.81% | 71.54% | 83.92% |
| 经营性现金周期(天) | 150.01 | 131.06 | 117.24 | 188.72 | 212.03 | 227.61 | 221.91 | 252.72 | 254.26 | 190.12 | 179.73 | 326.36 | 353.63 | 319.16 |
| 单位收入需投入现金 | 0.86 | 0.86 | 0.82 | 0.88 | 0.88 | 0.91 | 0.96 | 0.93 | 0.88 | 0.79 | 0.91 | 0.86 | 0.88 | 0.90 |
| 单位收入产生的现金 | (0.04) | (0.02) | 0.01 | (0.06) | (0.02) | (0.03) | (0.04) | (0.03) | 0.01 | 0.03 | 0.02 | 0.08 | 0.06 | 0.06 |
| 单位收入可用于增长的现金 | (0.05) | (0.04) | (0.00) | (0.11) | (0.08) | (0.07) | (0.11) | 0.06 | 0.14 | (0.11) | (0.28) | (0.32) | (0.26) | (0.33) |
| 市值环比增长 | 22.92% | -35.05% | 21.63% | 28.40% | 10.96% | 30.62% | 72.62% | -7.12% | -12.47% | -45.33% | -12.87% | -9.10% | 67.79% | -7.48% |
| 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 | 良 可关注 | 中性 | 中性 | 中性 | 中性 |
| 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 | 中性 | 良 可关注 | 中性 | 中性 | 回避 | 中性 |
| 青海明胶 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 |
| 锦江股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 25.01 | 17.26 | 28.8 | 23.57 | 17.73 | 19.06 | 14.1 | 9.11 | 11.7 | 11.26 | 16 | 21.18 | 23.57 | 14.98 | 15.51 | 11.47 |
| 赢利能力评分 | 65.86 | 65.93 | 29.75 | 33.92 | 35.56 | 32.74 | 45.49 | 62.92 | 59.65 | 59.83 | 55.49 | 54.98 | 72.53 | 74.23 | 72.33 | 76.27 |
| 成长能力评分 | 99.53 | 96.52 | 39.96 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.54 | 0.00 | 0.00 | 0.00 | 2.46 | 38.01 |
| 估值情况评分 | 74.41 | 85.43 | 11.97 | 14.90 | 19.15 | 15.64 | 69.11 | 77.83 | 74.36 | 75.63 | 67.40 | 45.61 | 59.75 | 64.93 | 64.49 | 71.20 |
| 信用情况评分 | 77.71 | 76.33 | 93.64 | 91.69 | 91.33 | 90.72 | 90.22 | 91.56 | 91.40 | 91.29 | 91.59 | 91.17 | 91.92 | 91.56 | 89.25 | 87.45 |
| 综合情况评价 | 80.37 | 82.03 | 16.58 | 8.96 | 14.51 | 10.99 | 37.71 | 46.06 | 44.04 | 44.41 | 41.74 | 35.21 | 44.92 | 46.79 | 46.76 | 62.17 |
| 报表期每股收益(元) | 0.58 | 0.38 | 0.09 | 0.47 | 0.36 | 0.31 | 0.16 | 0.45 | 0.36 | 0.27 | 0.11 | 0.44 | 0.32 | 0.22 | 0.09 | 0.36 |
| 预估全年每股收益(调整) | 0.55 | 0.61 | 0.06 | 0.08 | 0.08 | 0.05 | 0.27 | 0.27 | 0.27 | 0.28 | 0.28 | 0.29 | 0.31 | 0.34 | 0.36 | 0.36 |
| 每股净资产(元) | 7.15 | 6.96 | 6.29 | 6.62 | 5.74 | 5.76 | 5.74 | 4.69 | 5.69 | 5.77 | 5.95 | 8.37 | 3.62 | 3.50 | 3.60 | 3.50 |
| 每股自由现金流(元) | 0.57 | 0.24 | (0.01) | 0.09 | 0.07 | 0.02 | 0.02 | 0.15 | 0.09 | 0.04 | (0.01) | 0.25 | 0.11 | 0.04 | (0.01) | 0.08 |
| 当季净利润 | 1.19 | 1.75 | 0.56 | 0.62 | 0.35 | 0.85 | 0.99 | 0.57 | 0.52 | 0.96 | 0.69 | 0.72 | 0.59 | 0.77 | 0.56 | 0.44 |
| 当季主营业务收入 | 5.52 | 8.91 | 2.14 | 2.13 | 2.13 | 1.88 | 1.69 | 1.92 | 2.01 | 2.02 | 2.00 | 2.10 | 2.14 | 2.14 | 1.97 | 2.37 |
| 预估全年净利润(调整) | 3.31 | 3.69 | 0.34 | 0.47 | 0.49 | 0.30 | 1.64 | 1.63 | 1.62 | 1.68 | 1.72 | 1.75 | 1.90 | 2.05 | 2.18 | 2.15 |
| 预估全年主营业务收入 | 22.77 | 24.24 | 9.91 | 7.83 | 7.51 | 7.05 | 6.71 | 7.94 | 8.05 | 8.17 | 8.49 | 8.35 | 8.38 | 8.18 | 8.32 | 9.30 |
| 市净率 | 3.50 | 2.48 | 4.58 | 3.56 | 3.09 | 3.31 | 2.45 | 1.94 | 2.06 | 1.95 | 2.69 | 2.53 | 6.51 | 4.28 | 4.31 | 3.27 |
| 市销率(折算为全年数据) | 6.69 | 4.46 | 17.62 | 18.28 | 14.35 | 16.42 | 12.82 | 7.03 | 8.88 | 8.42 | 11.48 | 15.41 | 17.08 | 11.16 | 11.38 | 7.69 |
| 市盈率(调整) | 45.57 | 28.21 | 506.09 | 303.17 | 218.65 | 382.89 | 52.00 | 33.68 | 43.67 | 40.42 | 56.22 | 72.85 | 74.95 | 44.04 | 42.88 | 32.18 |
| 市盈率(含债去息税) | 43.38 | 28.18 | 553.12 | 406.16 | 271.80 | 471.38 | 52.97 | 37.31 | 46.11 | 41.98 | 56.83 | 75.68 | 75.77 | 44.28 | 43.00 | 33.35 |
| PER(以当期ROE为增长标准) | 5.62 | 3.31 | 608.23 | 325.73 | 183.08 | 521.57 | 11.43 | 6.21 | 9.63 | 8.70 | 12.22 | 21.41 | 8.72 | 4.72 | 4.60 | 3.28 |
| PEG(以3年均净利增长为标准) | 0.23 | 0.02 | (14.54) | (12.61) | (8.25) | (11.63) | (3.57) | (41.35) | (38.40) | (29.29) | (74.21) | 9.16 | 7.23 | 3.44 | 2.89 | 0.23 |
| PEG(以3年均收入增长为标准) | 0.70 | 0.42 | 81.66 | (73.77) | (39.81) | (53.87) | (5.19) | (9.23) | (12.79) | (13.52) | (30.98) | (83.83) | (98.21) | (29.33) | (42.29) | 6.31 |
| 预估总资产报酬率(调整) | 6.22% | 6.73% | 0.77% | 0.98% | 1.19% | 0.73% | 3.99% | 5.06% | 3.96% | 4.04% | 4.03% | 2.80% | 7.82% | 8.65% | 9.05% | 8.51% |
| 预估投入资本报酬率(调整) | 7.24% | 7.99% | 0.82% | 1.04% | 1.29% | 0.79% | 4.40% | 5.47% | 4.24% | 4.32% | 4.29% | 2.94% | 8.81% | 9.87% | 10.29% | 9.90% |
| 预估股东权益报酬率(调整) | 7.71% | 8.51% | 0.91% | 1.25% | 1.48% | 0.90% | 4.63% | 6.00% | 4.79% | 4.83% | 4.65% | 3.53% | 8.69% | 9.39% | 9.35% | 10.18% |
| 自由现金流与营业收入之比 | 20.83% | 12.86% | -3.29% | 6.61% | 7.29% | 3.64% | 5.67% | 11.07% | 8.92% | 6.26% | -2.32% | 18.38% | 10.72% | 6.53% | -3.30% | 5.34% |
| 二级市场自由现金收益率-报表期 | 2.25% | 1.31% | -0.04% | 0.36% | 0.40% | 0.11% | 0.12% | 1.71% | 0.77% | 0.36% | -0.05% | 1.15% | 0.48% | 0.31% | -0.07% | 0.75% |
| 总收入同比增长率 | 190.93% | 209.76% | 26.64% | -1.39% | -5.36% | -11.13% | -15.50% | -4.93% | -3.62% | -2.12% | 1.69% | -10.19% | -9.80% | -12.01% | -10.54% | 3.00% |
| 净利润同比增长率 | 59.54% | 25.10% | -43.46% | 2.85% | 1.16% | 12.05% | 43.92% | 3.57% | 13.01% | 23.97% | 23.32% | 21.67% | 11.22% | 35.81% | 16.31% | 12.54% |
| 当季收入同比增长率 | 159.40% | 374.36% | 26.64% | 11.08% | 6.19% | -6.80% | -15.50% | -8.82% | -6.48% | -5.62% | 1.69% | -11.34% | -5.24% | -13.33% | -10.54% | -3.08% |
| 当季净利润同比增长率 | 242.30% | 104.86% | -43.46% | 9.31% | -33.26% | -10.90% | 43.92% | -21.51% | -11.69% | 24.45% | 23.32% | 62.19% | -21.00% | 54.66% | 16.31% | 1.99% |
| 非经常项占比 | 28.82% | 42.62% | 70.64% | 85.29% | 85.99% | 100.85% | 70.30% | 44.83% | 42.47% | 53.07% | 48.54% | 38.90% | 28.10% | 40.55% | 34.27% | 0.94% |
| 净利润率(还原) | 10.94% | 9.60% | 1.21% | 3.24% | 3.80% | 3.13% | 3.80% | 12.13% | 13.67% | 13.27% | 10.00% | 12.10% | 13.97% | 12.00% | 10.48% | 12.87% |
| 税前利润率(还原) | 13.89% | 12.35% | 1.85% | 4.62% | 4.89% | 4.31% | 4.58% | 15.66% | 17.27% | 17.32% | 13.09% | 16.24% | 18.06% | 15.79% | 13.48% | 16.32% |
| 主营业务利润率 | 78.47% | 77.04% | 57.78% | 62.66% | 65.36% | 65.91% | 65.44% | 64.57% | 64.30% | 64.00% | 60.82% | 65.43% | 65.02% | 65.47% | 63.45% | 68.58% |
| 当季净利润率(还原) | 13.61% | 11.62% | 1.21% | 1.73% | 4.92% | 2.53% | 3.80% | 7.28% | 14.48% | 16.52% | 10.00% | 6.51% | 17.76% | 13.39% | 10.48% | 13.74% |
| 当季税前利润率(还原) | 16.97% | 14.87% | 1.85% | 3.89% | 5.87% | 4.07% | 4.58% | 10.59% | 17.16% | 21.52% | 13.09% | 10.82% | 22.40% | 17.93% | 13.48% | 17.28% |
| 当季主营业务利润率 | 81.34% | 81.66% | 57.78% | 55.42% | 64.44% | 66.33% | 65.44% | 65.40% | 64.91% | 67.15% | 60.82% | 66.64% | 64.15% | 67.34% | 63.45% | 72.24% |
| 当季权益报酬率(调整) | 2.70% | 2.16% | 0.50% | -4.31% | -4.30% | -2.76% | 0.85% | 0.92% | 1.38% | 0.27% | 1.02% | 0.46% | 2.70% | 2.00% | 1.69% | 2.48% |
| 经营性现金流同比增长率 | 1179.54% | 2109.02% | -98.79% | -55.46% | -45.59% | -68.79% | 255.27% | -34.92% | -13.79% | -0.42% | 138.47% | -6.29% | -26.60% | -39.19% | -71.66% | -10.21% |
| 综合业务利润率 | 78.47% | 77.04% | 57.78% | 62.66% | 65.36% | 65.91% | 65.44% | 64.57% | 64.30% | 64.00% | 60.82% | 65.43% | 65.02% | 65.47% | 63.45% | 68.58% |
| 当季综合业务利润率 | 81.34% | 81.66% | 57.78% | 55.42% | 64.44% | 66.33% | 65.44% | 65.40% | 64.91% | 67.15% | 60.82% | 66.64% | 64.15% | 67.34% | 63.45% | 72.24% |
| 总市值 | 150.87 | 104.12 | 173.73 | 142.18 | 106.95 | 114.98 | 85.06 | 54.96 | 70.58 | 67.92 | 96.52 | 127.77 | 142.18 | 90.37 | 93.56 | 69.19 |
| 总市值含债调整 | 151.78 | 107.58 | 173.76 | 142.21 | 106.97 | 115.00 | 85.08 | 55.03 | 70.71 | 68.06 | 96.65 | 127.90 | 142.43 | 90.60 | 93.85 | 70.77 |
| 资本支出与销售收入比 | 12.54% | 12.56% | 3.44% | 0.56% | 0.30% | -0.07% | 10.03% | 4.81% | 4.27% | 3.89% | 6.06% | 4.82% | 4.04% | 3.45% | 4.89% | 16.89% |
| 总市值中的现金比例 | 5.06% | 8.35% | 4.41% | 5.40% | 8.41% | 6.99% | 10.30% | 13.50% | 9.72% | 8.28% | 7.32% | 5.30% | 4.25% | 6.04% | 6.96% | 10.01% |
| 生息负债与净资产比率 | 2.10% | 8.23% | 0.06% | 0.06% | 0.06% | 0.06% | 0.06% | 0.27% | 0.38% | 0.37% | 0.36% | 0.26% | 1.15% | 1.09% | 1.34% | 7.49% |
| 营业费用与收入之比 | 46.06% | 46.59% | 34.29% | 36.83% | 38.70% | 38.25% | 36.21% | 29.05% | 27.31% | 26.98% | 26.49% | 27.74% | 26.55% | 27.62% | 27.37% | 31.25% |
| 管理费用与收入之比 | 17.21% | 16.80% | 23.09% | 22.99% | 23.75% | 25.25% | 26.77% | 22.06% | 21.23% | 21.33% | 22.13% | 22.34% | 20.72% | 22.21% | 22.57% | 22.25% |
| 财务费用与收入之比 | 1.31% | 1.30% | -1.45% | -1.77% | -1.99% | -1.90% | -2.12% | -2.20% | -1.51% | -1.64% | -0.89% | -0.89% | -0.31% | -0.16% | 0.03% | -0.35% |
| 期间费用占收入比 | 64.58% | 64.69% | 55.94% | 58.04% | 60.47% | 61.60% | 60.86% | 48.91% | 47.03% | 46.67% | 47.73% | 49.19% | 46.96% | 49.68% | 49.97% | 53.15% |
| 当季期间费用占收入比 | 64.37% | 66.79% | 55.94% | 51.53% | 58.57% | 62.27% | 60.86% | 54.80% | 47.75% | 45.63% | 47.73% | 55.82% | 41.75% | 49.41% | 49.97% | 55.87% |
| 期间费用占收入比同比增长率 | 6.81% | 5.02% | -8.09% | 18.67% | 28.57% | 31.97% | 27.51% | -0.57% | 0.16% | -6.05% | -4.49% | -7.46% | -10.09% | -5.07% | -11.98% | -0.27% |
| 当季期间费用占收入比同比增长率 | 9.90% | 7.27% | -8.09% | -5.98% | 22.67% | 36.46% | 27.51% | -1.82% | 14.37% | -7.65% | -4.49% | -0.09% | -19.71% | 2.13% | -11.98% | 16.01% |
| 债务杠杆 | 1.23 | 1.31 | 1.17 | 1.19 | 1.19 | 1.19 | 1.18 | 1.14 | 1.19 | 1.20 | 1.19 | 1.24 | 1.11 | 1.12 | 1.11 | 1.20 |
| 生息负债率 | 1.70% | 6.30% | 0.05% | 0.05% | 0.05% | 0.05% | 0.05% | 0.23% | 0.32% | 0.31% | 0.31% | 0.21% | 1.03% | 0.97% | 1.20% | 6.26% |
| 资产负债率 | 19.00% | 23.49% | 14.63% | 16.11% | 15.74% | 16.05% | 15.46% | 12.23% | 15.84% | 16.38% | 15.79% | 19.36% | 10.01% | 10.97% | 9.91% | 16.35% |
| 每股生息负债(元) | 0.15 | 0.57 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.05 | 0.26 |
| 生息债务占负债比率 | 8.95% | 26.81% | 0.35% | 0.30% | 0.32% | 0.31% | 0.32% | 1.91% | 2.02% | 1.91% | 1.94% | 1.08% | 10.31% | 8.83% | 12.14% | 38.32% |
| 每股现金保有额(元) | 1.27 | 1.44 | 1.27 | 1.27 | 1.49 | 1.33 | 1.45 | 1.23 | 1.14 | 0.93 | 1.17 | 1.12 | 1.00 | 0.90 | 1.08 | 1.15 |
| 存货环比增长率 | -9.03% | 19.35% | 0.36% | -4.03% | 2.88% | -6.37% | 33.15% | -8.06% | 18.90% | -1.31% | 7.80% | -2.37% | -9.30% | -14.61% | 0.75% | -18.23% |
| 应收帐款环比增长率 | 123.73% | 0.68% | -17.40% | -37.53% | 54.22% | 0.28% | -3.86% | -43.16% | 14.76% | 7.90% | 13.59% | -29.75% | 15.01% | 43.32% | 10.61% | -41.62% |
| 存货同比增长率 | 4.59% | 18.27% | -7.22% | 23.09% | 17.92% | 36.29% | 43.66% | 16.31% | 23.49% | -5.80% | -18.50% | -23.83% | -36.20% | -35.65% | -21.52% | -23.48% |
| 应收帐款同比增长率 | 16.23% | -19.88% | -20.20% | -7.11% | -15.48% | -37.11% | -32.33% | -20.05% | -1.20% | -0.98% | 31.52% | 28.06% | 6.42% | 31.43% | 5.05% | 18.01% |
| 预收帐款同比增长率 | 303.98% | 282.29% | -4.16% | 7.81% | -21.37% | -6.37% | 28.71% | -5.88% | 52.79% | 11.29% | -21.22% | 4.68% | -27.75% | 16.50% | 61.06% | 58.26% |
| 存货周转率 - 单期值 | 22.07 | 23.29 | 24.28 | 16.69 | 14.14 | 13.35 | 12.09 | 19.77 | 18.60 | 22.60 | 25.58 | 23.53 | 23.46 | 20.38 | 18.94 | 17.82 |
| 总资产周转率-单期值 | 0.43 | 0.44 | 0.22 | 0.16 | 0.18 | 0.17 | 0.16 | 0.25 | 0.20 | 0.20 | 0.20 | 0.13 | 0.35 | 0.34 | 0.34 | 0.37 |
| 净资产周转率-单期值 | 0.53 | 0.58 | 0.26 | 0.20 | 0.22 | 0.20 | 0.19 | 0.28 | 0.23 | 0.23 | 0.24 | 0.17 | 0.38 | 0.39 | 0.38 | 0.44 |
| 应收帐款周转率--单期值 | 47.12 | 112.24 | 46.20 | 30.13 | 18.07 | 26.16 | 24.95 | 28.39 | 16.36 | 19.06 | 21.37 | 23.87 | 16.84 | 18.89 | 27.53 | 34.04 |
| 流动资产周转率--单期值 | 2.22 | 2.35 | 1.11 | 0.84 | 0.76 | 0.69 | 0.70 | 0.97 | 1.04 | 1.00 | 1.03 | 1.14 | 1.20 | 1.07 | 1.04 | 1.20 |
| 固定资产周转率--单期值 | 1.93 | 2.02 | 4.16 | 3.22 | 3.03 | 2.73 | 2.49 | 3.11 | 3.05 | 3.00 | 3.15 | 2.98 | 3.22 | 3.04 | 1.88 | 1.63 |
| 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 | 62.01% | 24.35% | -49.42% | 4.22% | 3.98% | 16.16% | 49.64% | -1.02% | 8.68% | 20.24% | 20.69% | 23.44% | 10.77% | 26.55% | 5.84% | 10.48% |
| 每股营运资金(元) | 0.37 | 0.25 | 1.24 | 1.05 | 1.25 | 1.18 | 1.34 | 1.05 | 0.94 | 0.86 | 1.08 | 0.84 | 0.77 | 0.74 | 0.97 | 0.74 |
| 短期借款占营运资金的比例 | 20.91% | 195.57% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.87% | 1.94% | 2.13% | 1.69% | 2.17% | 4.98% | 5.18% | 4.96% | 14.27% |
| 每股资本性支出(元) | 0.34 | 0.23 | 0.01 | 0.01 | 0.00 | (0.00) | 0.03 | 0.06 | 0.04 | 0.03 | 0.02 | 0.07 | 0.04 | 0.02 | 0.02 | 0.26 |
| 每股投入资本净额(元) | 7.58 | 7.66 | 6.98 | 7.46 | 6.28 | 6.32 | 6.16 | 4.95 | 6.32 | 6.46 | 6.63 | 9.90 | 3.57 | 3.45 | 3.52 | 3.60 |
| 每股经营活动产生的现金流(元) | 0.92 | 0.47 | 0.00 | 0.09 | 0.07 | 0.02 | 0.04 | 0.21 | 0.13 | 0.07 | 0.01 | 0.32 | 0.15 | 0.07 | 0.01 | 0.34 |
| 投资支出占收入之比 | 27.44% | 24.74% | 4.37% | 30.74% | -0.32% | -1.92% | -9.79% | 7.76% | 5.35% | 4.65% | 6.08% | 12.16% | 13.50% | 11.12% | 4.99% | 19.96% |
| 存货储存期(天) | 16.31 | 15.46 | 14.83 | 21.57 | 25.47 | 26.97 | 29.77 | 18.21 | 19.36 | 15.93 | 14.08 | 15.30 | 15.35 | 17.66 | 19.01 | 20.21 |
| 应付帐款付款期(天) | 307.70 | 241.06 | 37.08 | 74.20 | 85.90 | 82.53 | 87.82 | 79.24 | 79.56 | 90.51 | 60.76 | 79.13 | 61.56 | 72.52 | 65.58 | 99.84 |
| 应收帐款回收期(天) | 7.64 | 3.21 | 7.79 | 11.95 | 19.93 | 13.76 | 14.43 | 12.68 | 22.01 | 18.88 | 16.85 | 15.08 | 21.38 | 19.05 | 13.08 | 10.58 |
| 预付帐款占用期(天) | 26.53 | 28.61 | 3.87 | 7.45 | 2.84 | 28.65 | 31.70 | 25.56 | 3.52 | 5.04 | 1.43 | 2.80 | 1.83 | 5.03 | 2.57 | 1.69 |
| 预收帐款信用期(天) | 10.50 | 9.17 | 6.42 | 9.69 | 7.88 | 8.25 | 9.90 | 8.86 | 9.35 | 7.60 | 6.08 | 8.95 | 5.87 | 6.82 | 7.88 | 7.68 |
| 现金占总资产比例 | 14.36% | 15.84% | 17.23% | 16.11% | 21.87% | 19.39% | 21.36% | 23.02% | 16.83% | 13.52% | 16.58% | 10.82% | 24.87% | 23.00% | 27.00% | 27.40% |
| 存货占总资产比例 | 0.32% | 0.34% | 0.35% | 0.32% | 0.39% | 0.38% | 0.41% | 0.39% | 0.34% | 0.28% | 0.27% | 0.17% | 0.46% | 0.51% | 0.59% | 0.56% |
| 总资产同比增加比例 | 29.41% | 32.49% | 8.50% | 47.81% | 0.89% | -0.46% | -3.86% | -48.55% | 67.96% | 75.32% | 76.82% | 147.81% | -2.43% | -1.27% | -3.69% | 1.97% |
| 应付款项占总资产比例 | 5.98% | 5.27% | 0.87% | 1.12% | 1.32% | 1.16% | 1.20% | 1.70% | 1.38% | 1.57% | 1.18% | 0.89% | 1.83% | 2.11% | 2.05% | 2.77% |
| 应收款项占总资产比例 | 1.06% | 0.46% | 0.56% | 0.64% | 1.18% | 0.76% | 0.77% | 1.02% | 1.41% | 1.21% | 1.09% | 0.65% | 2.40% | 2.13% | 1.47% | 1.26% |
| 预收款项占总资产比例 | 1.46% | 1.32% | 0.47% | 0.52% | 0.47% | 0.46% | 0.53% | 0.71% | 0.60% | 0.49% | 0.39% | 0.39% | 0.66% | 0.76% | 0.88% | 0.92% |
| 预付款项占总资产比例 | 0.52% | 0.63% | 0.09% | 0.11% | 0.04% | 0.40% | 0.43% | 0.55% | 0.06% | 0.09% | 0.03% | 0.03% | 0.05% | 0.15% | 0.08% | 0.05% |
| 固定资产占总资产比例 | 22.17% | 21.90% | 5.36% | 5.10% | 6.03% | 6.24% | 6.57% | 7.93% | 6.47% | 6.55% | 6.33% | 4.47% | 10.73% | 11.34% | 18.30% | 22.51% |
| 无形资产占总资产比例 | 3.85% | 3.76% | 4.68% | 4.40% | 5.13% | 5.14% | 5.23% | 6.71% | 5.29% | 5.23% | 5.14% | 0.00% | 9.93% | 10.24% | 10.19% | 11.08% |
| 流动比例 | 1.32 | 1.16 | 5.01 | 3.91 | 3.95 | 3.77 | 3.95 | 4.05 | 3.46 | 3.21 | 3.81 | 2.96 | 2.95 | 2.72 | 3.45 | 2.36 |
| 速动比率 | 1.30 | 1.14 | 4.93 | 3.84 | 3.89 | 3.71 | 3.89 | 3.99 | 3.40 | 3.16 | 3.76 | 2.92 | 2.90 | 2.67 | 3.39 | 2.32 |
| 综合税率 | 8.55% | 8.22% | 5.85% | 10.49% | 11.44% | 15.02% | 16.82% | 8.23% | 7.90% | 8.81% | 7.93% | 9.48% | 8.50% | 8.98% | 8.02% | 7.82% |
| 实际所得税率 | 13.18% | 12.18% | 5.91% | 14.39% | 15.56% | 16.89% | 17.50% | 10.18% | 9.12% | 9.63% | 9.63% | 13.85% | 12.12% | 12.49% | 11.88% | 12.72% |
| 可持续增长率 | 5.78% | 5.55% | 0.32% | 0.63% | 0.82% | 0.63% | 0.74% | 3.40% | 3.21% | 3.12% | 2.36% | 2.00% | 5.36% | 4.64% | 4.01% | 5.66% |
| 最大内部融资增长率 | 317.01% | 56.11% | 9.29% | 71.39% | 24.59% | -12.19% | -56.59% | 373.01% | 452.07% | 138.53% | 74.57% | 662.54% | 849.13% | 173.79% | 97.35% | -20.51% |
| 净利润现金含量 | 158.24% | 121.81% | 0.57% | 19.98% | 19.73% | 6.90% | 26.76% | 46.14% | 36.68% | 24.77% | 10.84% | 73.42% | 48.08% | 30.83% | 5.61% | 95.33% |
| 主营业务收入现金含量 | 85.26% | 85.19% | 86.98% | 86.67% | 85.05% | 97.17% | 85.80% | 87.93% | 84.65% | 84.19% | 82.89% | 87.05% | 84.50% | 85.25% | 85.38% | 88.40% |
| 经营性现金周期(天) | 24.53 | 35.88 | 57.59 | 34.14 | 54.06 | 87.56 | 113.84 | 47.26 | 50.46 | 84.33 | 74.99 | 38.97 | 41.38 | 69.59 | 75.71 | 32.61 |
| 单位收入需投入现金 | 0.31 | 0.42 | 0.64 | 0.43 | 0.52 | 0.58 | 0.59 | 0.49 | 0.50 | 0.58 | 0.60 | 0.42 | 0.47 | 0.55 | 0.56 | 0.42 |
| 单位收入产生的现金 | 0.16 | 0.14 | 0.04 | 0.03 | 0.02 | (0.02) | (0.03) | 0.16 | 0.18 | 0.17 | 0.13 | 0.15 | 0.18 | 0.15 | 0.13 | 0.16 |
| 单位收入可用于增长的现金 | 0.03 | 0.02 | 0.01 | 0.02 | 0.02 | (0.02) | (0.14) | 0.11 | 0.13 | 0.13 | 0.07 | 0.10 | 0.14 | 0.12 | 0.09 | (0.01) |
| 市值环比增长 | 44.90% | -40.07% | 22.19% | 32.94% | -6.98% | 35.18% | 54.77% | -22.14% | 3.91% | -29.63% | -24.46% | -10.14% | 57.34% | -3.42% | 35.22% | 23.60% |
| 主评级建议 | 良-可关注 | 良-可关注 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 |
| 次评级(敏感性) | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 |
| 锦江股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 宏润建设 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 当季收盘价 | 13.58 | 12.69 | 22.85 | 20.07 | 16.01 | 16.68 | 22.98 | 13.3 | 10 | 13.61 | 17.8 | 21.99 | 17.17 | 13.93 | 18.1 |
| 赢利能力评分 | 52.66 | 77.04 | 69.41 | 83.09 | 68.43 | 83.15 | 73.28 | 64.56 | 58.01 | 42.58 | 72.33 | 59.26 | 58.97 | 53.00 | 数据为空 |
| 成长能力评分 | 10.59 | 29.88 | 35.28 | 60.83 | 58.20 | 77.26 | 60.97 | 100.00 | 100.00 | 92.85 | 79.37 | 94.47 | 95.73 | 86.16 | 数据为空 |
| 估值情况评分 | 63.26 | 38.94 | 37.77 | 36.50 | 65.61 | 68.38 | 65.33 | 77.94 | 88.95 | 74.87 | 42.47 | 37.08 | 41.45 | 46.84 | 数据为空 |
| 信用情况评分 | 56.40 | 70.21 | 73.56 | 71.87 | 59.72 | 57.92 | 55.48 | 53.69 | 59.41 | 58.70 | 76.30 | 75.90 | 83.97 | 89.24 | 数据为空 |
| 综合情况评价 | 48.52 | 53.25 | 52.13 | 60.65 | 64.09 | 73.02 | 65.36 | 74.70 | 77.45 | 66.35 | 63.88 | 61.04 | 63.94 | 62.91 | 数据为空 |
| 报表期每股收益(元) | 0.47 | 0.28 | 0.18 | 1.03 | 0.70 | 0.41 | 0.25 | 1.28 | 0.87 | 0.38 | 0.17 | 0.70 | 0.46 | 0.24 | 0.20 |
| 预估全年每股收益(调整) | 0.72 | 0.74 | 1.09 | 1.04 | 1.15 | 1.64 | 1.86 | 1.32 | 1.11 | 0.81 | 0.97 | 0.65 | 0.61 | 0.53 | 数据为空 |
| 每股净资产(元) | 4.22 | 3.96 | 5.90 | 5.72 | 4.90 | 4.59 | 6.63 | 6.38 | 5.97 | 5.55 | 4.71 | 4.55 | 4.22 | 4.01 | 5.95 |
| 每股自由现金流(元) | (3.10) | (2.22) | 0.10 | 0.43 | 0.23 | 0.18 | (0.52) | (0.07) | (0.44) | (0.38) | (0.14) | (1.30) | (0.59) | (0.02) | 0.28 |
| 当季净利润 | 0.87 | 0.72 | 0.53 | 0.99 | 0.88 | 0.72 | 0.50 | 0.83 | 0.98 | 0.47 | 0.28 | 0.40 | 0.35 | 0.18 | 0.22 |
| 当季主营业务收入 | 13.61 | 12.96 | 13.16 | 19.85 | 15.50 | 14.14 | 10.42 | 13.97 | 14.14 | 10.37 | 9.68 | 10.31 | 9.90 | 7.15 | 8.28 |
| 预估全年净利润(调整) | 3.26 | 3.34 | 3.27 | 3.13 | 3.45 | 4.91 | 3.73 | 2.64 | 2.23 | 1.63 | 1.62 | 1.09 | 1.02 | 0.87 | 数据为空 |
| 预估全年主营业务收入 | 59.41 | 63.71 | 75.64 | 59.91 | 56.42 | 58.99 | 51.86 | 48.17 | 48.12 | 46.32 | 41.67 | 35.63 | 35.94 | 35.70 | 数据为空 |
| 市净率 | 3.22 | 3.21 | 3.87 | 3.51 | 3.27 | 3.63 | 3.46 | 2.08 | 1.67 | 2.45 | 3.78 | 4.83 | 4.07 | 3.48 | 3.04 |
| 市销率(折算为全年数据) | 1.51 | 1.28 | 1.22 | 1.30 | 1.09 | 1.06 | 1.11 | 0.75 | 0.60 | 0.80 | 0.84 | 1.13 | 0.87 | 0.67 | 数据为空 |
| 市盈率(调整) | 18.77 | 17.09 | 20.98 | 19.22 | 13.94 | 10.19 | 12.32 | 10.09 | 8.99 | 16.71 | 18.26 | 33.63 | 28.02 | 26.53 | 数据为空 |
| 市盈率(含债去息税) | 23.38 | 22.02 | 26.62 | 22.46 | 16.68 | 12.27 | 14.93 | 12.37 | 11.55 | 20.72 | 20.65 | 35.20 | 30.42 | 27.22 | 数据为空 |
| PER(以当期ROE为增长标准) | 1.45 | 1.31 | 1.67 | 1.23 | 0.78 | 0.44 | 0.66 | 0.60 | 0.65 | 1.52 | 1.17 | 2.43 | 2.17 | 2.22 | 数据为空 |
| PEG(以3年均净利增长为标准) | 0.42 | 0.39 | 0.48 | 0.31 | 0.22 | 0.13 | 0.19 | 0.17 | 0.20 | 0.51 | 0.52 | 1.20 | 1.23 | 1.43 | 数据为空 |
| PEG(以3年均收入增长为标准) | 1.19 | 1.00 | 0.93 | 0.75 | 0.61 | 0.42 | 0.61 | 0.45 | 0.42 | 0.79 | 0.95 | 1.68 | 1.43 | 1.30 | 数据为空 |
| 预估总资产报酬率(调整) | 4.10% | 4.51% | 4.94% | 5.13% | 6.82% | 9.93% | 8.20% | 5.66% | 5.62% | 4.02% | 6.96% | 5.15% | 5.73% | 5.81% | 数据为空 |
| 预估投入资本报酬率(调整) | 9.14% | 10.66% | 8.72% | 10.33% | 13.36% | 20.55% | 16.75% | 14.00% | 12.49% | 8.82% | 14.06% | 11.53% | 12.25% | 14.42% | 数据为空 |
| 预估股东权益报酬率(调整) | 16.18% | 16.79% | 15.99% | 18.22% | 21.47% | 28.14% | 22.61% | 20.52% | 17.89% | 13.60% | 17.67% | 14.50% | 14.01% | 12.24% | 数据为空 |
| 自由现金流与营业收入之比 | -35.09% | -38.24% | 2.25% | 2.15% | 1.70% | 2.21% | -9.92% | -0.30% | -2.60% | -3.80% | -2.41% | -6.05% | -3.89% | -0.23% | 3.69% |
| 二级市场自由现金收益率-报表期 | -12.66% | -9.80% | 0.31% | 1.43% | 0.94% | 0.71% | -1.46% | -0.27% | -2.05% | -1.49% | -0.57% | -4.61% | -2.82% | -0.13% | 1.28% |
| 总收入同比增长率 | -0.84% | 6.34% | 26.26% | 24.39% | 17.14% | 22.48% | 7.68% | 35.17% | 35.05% | 29.99% | 16.94% | 30.16% | 31.26% | 30.41% | 数据为空 |
| 净利润同比增长率 | 0.82% | 2.55% | 6.76% | 20.93% | 21.36% | 62.23% | 75.55% | 120.94% | 127.89% | 85.58% | 27.42% | 68.54% | 47.23% | 29.00% | 数据为空 |
| 当季收入同比增长率 | -12.21% | -8.35% | 26.26% | 42.15% | 9.57% | 36.29% | 7.68% | 35.45% | 42.94% | 45.10% | 16.94% | 27.53% | 32.62% | -39.56% | 数据为空 |
| 当季净利润同比增长率 | -1.57% | -0.36% | 6.76% | 20.03% | -10.06% | 54.16% | 75.55% | 107.68% | 176.32% | 156.53% | 27.42% | 132.93% | 75.64% | -41.89% | 数据为空 |
| 非经常项占比 | 2.80% | 6.22% | 13.01% | -1.64% | 6.73% | 11.08% | 9.68% | -4.04% | 15.82% | 27.10% | -20.51% | 7.62% | 2.77% | 1.75% | 2.44% |
| 净利润率(还原) | 5.21% | 4.58% | 3.67% | 5.19% | 4.94% | 4.40% | 4.15% | 5.48% | 4.48% | 3.01% | 3.42% | 3.04% | 2.94% | 2.59% | 2.65% |
| 税前利润率(还原) | 7.02% | 6.15% | 5.08% | 6.96% | 6.65% | 5.99% | 5.48% | 7.42% | 6.11% | 4.04% | 4.70% | 3.70% | 4.37% | 3.91% | 4.07% |
| 主营业务利润率 | 10.50% | 9.56% | 8.54% | 9.41% | 9.27% | 9.15% | 9.25% | 10.08% | 8.70% | 6.92% | 6.96% | 4.91% | 5.51% | 5.18% | 5.17% |
| 当季净利润率(还原) | 6.42% | 5.51% | 3.67% | 5.69% | 5.79% | 4.59% | 4.15% | 7.93% | 6.55% | 2.63% | 3.42% | 3.30% | 3.49% | 2.51% | 2.65% |
| 当季税前利润率(还原) | 8.69% | 7.23% | 5.08% | 7.59% | 7.69% | 6.36% | 5.48% | 10.63% | 9.04% | 3.43% | 4.70% | 2.07% | 5.08% | 3.72% | 4.07% |
| 当季主营业务利润率 | 12.31% | 10.59% | 8.54% | 9.70% | 9.45% | 9.08% | 9.25% | 13.48% | 11.21% | 6.89% | 6.96% | 3.44% | 6.02% | 5.18% | 5.17% |
| 当季权益报酬率(调整) | 4.66% | 3.99% | 2.62% | 6.90% | 5.95% | 4.62% | 3.40% | 9.43% | 7.61% | 1.86% | 4.37% | 4.37% | 4.86% | 2.72% | 3.30% |
| 经营性现金流同比增长率 | -1128.92% | -927.07% | 数据为空 | 31.36% | 112.10% | 159.86% | -306.90% | 数据为空 | 28.30% | 1.72% | -59.84% | -196.34% | 144.58% | -5.21% | 数据为空 |
| 综合业务利润率 | 10.50% | 9.56% | 8.54% | 9.41% | 9.27% | 9.15% | 9.25% | 10.08% | 8.70% | 6.92% | 6.96% | 4.91% | 5.51% | 5.18% | 5.17% |
| 当季综合业务利润率 | 12.31% | 10.59% | 8.54% | 9.70% | 9.45% | 9.08% | 9.25% | 13.48% | 11.21% | 6.89% | 6.96% | 3.44% | 6.02% | 5.18% | 5.17% |
| 总市值 | 61.11 | 57.11 | 68.55 | 60.21 | 48.03 | 50.04 | 45.96 | 26.60 | 20.00 | 27.22 | 29.59 | 36.55 | 28.54 | 23.16 | 20.06 |
| 总市值含债调整 | 87.59 | 79.55 | 90.58 | 75.99 | 61.19 | 62.12 | 57.09 | 35.83 | 28.55 | 36.67 | 34.59 | 39.59 | 30.87 | 23.62 | 20.75 |
| 资本支出与销售收入比 | 1.27% | 1.30% | 0.92% | 2.05% | 1.56% | 2.54% | 4.20% | 4.28% | 4.40% | 6.03% | 5.39% | 4.73% | 5.78% | 3.09% | 4.97% |
| 总市值中的现金比例 | 18.78% | 20.11% | 29.82% | 23.43% | 23.45% | 18.47% | 15.66% | 25.02% | 22.26% | 20.40% | 14.70% | 9.09% | 15.35% | 15.94% | 22.84% |
| 生息负债与净资产比率 | 139.45% | 126.02% | 124.49% | 92.00% | 89.48% | 87.76% | 83.90% | 72.31% | 71.59% | 85.10% | 63.92% | 40.15% | 33.22% | 6.97% | 10.50% |
| 营业费用与收入之比 | 0.11% | 0.12% | 0.16% | 0.16% | 0.25% | 0.31% | 0.18% | 0.25% | 0.19% | 0.23% | 0.07% | 0.08% | 0.08% | 0.09% | 0.09% |
| 管理费用与收入之比 | 1.70% | 1.89% | 1.87% | 1.73% | 1.62% | 2.03% | 2.39% | 1.68% | 1.43% | 1.71% | 1.42% | 0.99% | 1.09% | 1.22% | 1.00% |
| 财务费用与收入之比 | 1.67% | 1.40% | 1.43% | 0.56% | 0.75% | 0.82% | 1.19% | 0.73% | 0.96% | 0.95% | 0.77% | 0.13% | -0.02% | -0.05% | 0.01% |
| 期间费用占收入比 | 3.48% | 3.41% | 3.46% | 2.45% | 2.62% | 3.16% | 3.76% | 2.66% | 2.59% | 2.88% | 2.27% | 1.21% | 1.14% | 1.27% | 1.10% |
| 当季期间费用占收入比 | 3.61% | 3.35% | 3.46% | 2.10% | 1.76% | 2.72% | 3.76% | 2.85% | 2.17% | 3.45% | 2.27% | 1.37% | 0.94% | 1.46% | 1.10% |
| 期间费用占收入比同比增长率 | 32.85% | 7.76% | -7.94% | -8.05% | 1.24% | 9.78% | 66.04% | 120.86% | 127.10% | 127.53% | 105.94% | -21.75% | -29.38% | -4.18% | 数据为空 |
| 当季期间费用占收入比同比增长率 | 105.77% | 23.20% | -7.94% | -26.13% | -19.02% | -21.26% | 66.04% | 108.06% | 130.61% | 136.92% | 105.94% | 0.05% | -54.66% | 10.34% | 数据为空 |
| 债务杠杆 | 4.18 | 4.16 | 3.74 | 3.56 | 3.44 | 3.59 | 3.43 | 3.64 | 3.32 | 3.65 | 2.97 | 2.79 | 2.53 | 2.25 | 2.28 |
| 生息负债率 | 33.35% | 30.31% | 33.28% | 25.83% | 26.04% | 24.43% | 24.46% | 19.84% | 21.58% | 23.29% | 21.50% | 14.39% | 13.11% | 3.09% | 4.61% |
| 资产负债率 | 76.09% | 75.95% | 73.26% | 71.93% | 70.90% | 72.16% | 70.85% | 72.56% | 69.85% | 72.63% | 66.37% | 64.17% | 60.53% | 55.61% | 56.09% |
| 每股生息负债(元) | 5.89 | 4.99 | 7.34 | 5.26 | 4.39 | 4.03 | 5.57 | 4.62 | 4.28 | 4.72 | 3.01 | 1.83 | 1.40 | 0.28 | 0.62 |
| 生息债务占负债比率 | 43.83% | 39.91% | 45.43% | 35.91% | 36.73% | 33.85% | 34.53% | 27.34% | 30.89% | 32.06% | 32.39% | 22.42% | 21.66% | 5.56% | 8.22% |
| 每股现金保有额(元) | 2.55 | 2.55 | 6.81 | 4.70 | 3.75 | 3.08 | 3.60 | 3.33 | 2.23 | 2.78 | 2.62 | 2.00 | 2.64 | 2.22 | 4.13 |
| 存货环比增长率 | 54.08% | 5.18% | 0.83% | 10.20% | -1.80% | 8.57% | -1.37% | 3.84% | -3.37% | 146.79% | 7.27% | 52.67% | 19.34% | 27.24% | -4.31% |
| 应收帐款环比增长率 | 12.31% | 18.61% | -30.06% | 89.30% | -19.87% | -29.97% | -20.87% | 166.79% | 6.97% | 15.55% | -23.66% | -3.79% | 1.84% | 3.49% | -28.69% |
| 存货同比增长率 | 80.10% | 14.78% | 18.48% | 15.89% | 9.20% | 7.45% | 144.26% | 165.66% | 290.56% | 382.35% | 148.68% | 121.82% | 128.86% | 110.28% | 数据为空 |
| 应收帐款同比增长率 | 76.37% | 25.83% | -25.70% | -15.94% | 18.48% | 58.17% | 160.98% | 151.75% | -9.21% | -13.57% | -22.59% | -27.69% | -32.81% | -27.63% | 数据为空 |
| 预收帐款同比增长率 | 55.31% | 39.34% | 40.14% | 35.14% | 12.97% | -35.50% | 206.73% | 360.08% | 197.70% | 376.87% | 2.44% | -2.28% | 74.69% | 59.36% | 数据为空 |
| 存货周转率 - 单期值 | 1.14 | 1.92 | 2.43 | 1.92 | 1.99 | 2.06 | 1.96 | 1.77 | 1.87 | 1.79 | 3.97 | 3.73 | 5.71 | 6.80 | 数据为空 |
| 总资产周转率-单期值 | 0.75 | 0.86 | 1.14 | 0.98 | 1.12 | 1.19 | 1.14 | 1.04 | 1.21 | 1.14 | 1.79 | 1.69 | 2.02 | 2.38 | 数据为空 |
| 净资产周转率-单期值 | 3.13 | 3.58 | 4.27 | 3.49 | 3.84 | 4.28 | 3.91 | 3.77 | 4.03 | 4.17 | 5.32 | 4.71 | 5.13 | 5.36 | 数据为空 |
| 应收帐款周转率--单期值 | 14.03 | 16.90 | 23.79 | 13.18 | 23.50 | 19.69 | 12.12 | 8.91 | 23.74 | 24.45 | 25.42 | 16.59 | 16.10 | 16.29 | 数据为空 |
| 流动资产周转率--单期值 | 0.86 | 1.02 | 1.35 | 1.25 | 1.34 | 1.47 | 1.31 | 1.30 | 1.39 | 1.70 | 2.32 | 2.21 | 2.58 | 2.82 | 数据为空 |
| 固定资产周转率--单期值 | 13.58 | 14.01 | 15.92 | 12.05 | 10.97 | 11.93 | 11.37 | 12.75 | 15.22 | 15.09 | 13.53 | 12.20 | 18.92 | 17.98 | 数据为空 |
| 股本同比变动率 | 50.00% | 50.00% | 50.00% | 50.00% | 50.00% | 50.00% | 20.32% | 20.32% | 20.32% | 20.32% | 50.00% | 50.00% | 50.00% | 101.93% | 数据为空 |
| 税前利润同比增长率 | 0.93% | 1.44% | 11.86% | 19.84% | 19.97% | 64.11% | 68.90% | 145.59% | 108.63% | 64.57% | 13.96% | 50.89% | 42.84% | 26.05% | 数据为空 |
| 每股营运资金(元) | 4.83 | 4.59 | 7.49 | 6.61 | 4.45 | 3.87 | 5.01 | 4.15 | 3.54 | 3.54 | 2.34 | 2.14 | 2.68 | 2.61 | 3.80 |
| 短期借款占营运资金的比例 | 60.49% | 43.92% | 40.32% | 24.11% | 54.02% | 60.55% | 71.12% | 76.24% | 81.82% | 74.81% | 115.98% | 85.33% | 52.26% | 10.55% | 16.28% |
| 每股资本性支出(元) | 0.11 | 0.08 | 0.04 | 0.41 | 0.21 | 0.21 | 0.22 | 1.03 | 0.75 | 0.61 | 0.31 | 1.01 | 0.88 | 0.29 | 0.37 |
| 每股投入资本净额(元) | 7.92 | 6.97 | 12.49 | 10.10 | 8.60 | 7.97 | 11.13 | 9.41 | 8.91 | 9.23 | 6.93 | 5.67 | 5.00 | 3.64 | 5.64 |
| 每股经营活动产生的现金流(元) | (2.99) | (2.14) | 0.14 | 0.84 | 0.44 | 0.39 | (0.30) | 0.96 | 0.31 | 0.22 | 0.17 | (0.28) | 0.29 | 0.27 | 0.65 |
| 投资支出占收入之比 | 3.67% | 2.60% | 0.92% | 2.05% | 1.56% | 2.54% | 4.20% | 6.07% | 7.31% | 10.69% | 12.42% | 8.38% | 7.40% | 4.44% | 4.97% |
| 存货储存期(天) | 314.89 | 187.38 | 147.97 | 187.64 | 180.90 | 175.17 | 183.69 | 203.25 | 192.13 | 201.39 | 90.62 | 96.54 | 63.08 | 52.97 | 数据为空 |
| 应付帐款付款期(天) | 83.52 | 92.89 | 74.75 | 100.59 | 84.30 | 86.07 | 80.16 | 108.15 | 85.89 | 80.96 | 65.35 | 79.92 | 58.81 | 51.43 | 数据为空 |
| 应收帐款回收期(天) | 25.66 | 21.31 | 15.13 | 27.31 | 15.32 | 18.29 | 29.70 | 40.42 | 15.16 | 14.72 | 14.16 | 21.70 | 22.36 | 22.10 | 数据为空 |
| 预付帐款占用期(天) | 46.19 | 117.84 | 18.29 | 24.02 | 3.02 | 2.37 | 2.76 | 3.66 | 6.60 | 6.41 | 3.69 | 4.68 | 13.71 | 4.47 | 数据为空 |
| 预收帐款信用期(天) | 29.78 | 26.80 | 22.69 | 29.61 | 20.19 | 20.77 | 23.62 | 27.25 | 20.95 | 41.00 | 9.58 | 8.01 | 9.43 | 11.16 | 数据为空 |
| 现金占总资产比例 | 14.45% | 15.51% | 30.88% | 23.09% | 22.29% | 18.69% | 15.81% | 14.31% | 11.24% | 13.69% | 18.68% | 15.75% | 24.67% | 24.58% | 30.53% |
| 存货占总资产比例 | 55.63% | 38.72% | 41.19% | 44.25% | 48.55% | 50.50% | 50.57% | 50.14% | 56.70% | 57.33% | 40.46% | 41.60% | 32.39% | 32.11% | 25.24% |
| 总资产同比增加比例 | 57.18% | 49.71% | 45.46% | 31.33% | 27.54% | 21.96% | 95.44% | 120.37% | 123.07% | 170.16% | 55.10% | 39.65% | 26.15% | 32.24% | 数据为空 |
| 应付款项占总资产比例 | 14.75% | 19.20% | 20.81% | 23.72% | 22.62% | 24.82% | 22.07% | 26.68% | 25.35% | 23.05% | 29.18% | 34.43% | 30.19% | 31.18% | 29.83% |
| 应收款项占总资产比例 | 6.24% | 5.96% | 5.62% | 8.70% | 5.56% | 7.09% | 11.00% | 13.60% | 5.98% | 5.47% | 8.24% | 11.90% | 14.71% | 17.08% | 16.51% |
| 预收款项占总资产比例 | 7.24% | 7.49% | 8.43% | 9.43% | 7.33% | 8.05% | 8.75% | 9.17% | 8.27% | 15.22% | 5.57% | 4.39% | 6.20% | 8.62% | 8.44% |
| 预付款项占总资产比例 | 8.16% | 24.35% | 5.09% | 5.66% | 0.81% | 0.68% | 0.76% | 0.90% | 1.95% | 1.82% | 1.65% | 2.02% | 7.04% | 2.71% | 4.36% |
| 固定资产占总资产比例 | 5.51% | 6.14% | 7.18% | 8.14% | 10.17% | 10.00% | 10.02% | 8.12% | 7.98% | 7.57% | 13.23% | 13.84% | 10.70% | 13.22% | 9.68% |
| 无形资产占总资产比例 | 0.76% | 0.81% | 0.91% | 0.99% | 1.23% | 1.41% | 1.53% | 1.50% | 1.76% | 1.11% | 1.93% | 2.13% | 0.00% | 0.00% | 0.00% |
| 流动比例 | 1.44 | 1.45 | 1.62 | 1.59 | 1.46 | 1.39 | 1.35 | 1.26 | 1.27 | 1.25 | 1.26 | 1.26 | 1.41 | 1.52 | 1.50 |
| 速动比率 | 0.55 | 0.83 | 0.87 | 0.78 | 0.62 | 0.55 | 0.55 | 0.53 | 0.42 | 0.44 | 0.63 | 0.61 | 0.88 | 0.94 | 1.05 |
| 综合税率 | 6.34% | 5.64% | 5.34% | 5.78% | 6.00% | 5.50% | 5.40% | 5.99% | 5.57% | 4.64% | 4.30% | 3.95% | 4.60% | 4.36% | 4.53% |
| 实际所得税率 | 25.93% | 25.89% | 27.93% | 25.49% | 25.50% | 24.95% | 25.31% | 25.93% | 25.27% | 25.43% | 26.57% | 19.26% | 32.90% | 32.82% | 33.00% |
| 可持续增长率 | 16.30% | 16.39% | 15.67% | 18.12% | 18.95% | 18.87% | 16.24% | 20.68% | 18.04% | 12.58% | 18.20% | 14.33% | 15.06% | 13.85% | 数据为空 |
| 最大内部融资增长率 | 9.74% | 9.68% | 15.56% | 13.65% | 17.09% | 12.42% | 6.71% | 9.57% | 7.52% | 0.16% | 4.92% | 4.06% | 0.96% | 12.69% | 数据为空 |
| 净利润现金含量 | -633.70% | -770.14% | 78.45% | 81.37% | 62.09% | 95.49% | -119.48% | 74.90% | 35.53% | 59.61% | 101.37% | -40.44% | 63.11% | 108.76% | 321.65% |
| 主营业务收入现金含量 | 82.66% | 82.83% | 95.36% | 79.76% | 54.62% | 88.76% | 98.26% | 78.57% | 75.80% | 85.53% | 94.16% | 79.31% | 86.17% | 91.93% | 101.64% |
| 经营性现金周期(天) | 367.37 | 314.96 | 183.82 | 238.76 | 202.06 | 199.45 | 223.61 | 255.56 | 222.05 | 237.55 | 126.59 | 140.77 | 109.84 | 91.99 | 数据为空 |
| 单位收入需投入现金 | 0.85 | 0.86 | 0.84 | 0.82 | 0.82 | 0.85 | 0.86 | 0.82 | 0.84 | 0.81 | 0.87 | 0.90 | 0.87 | 0.84 | 数据为空 |
| 单位收入产生的现金 | 0.10 | 0.08 | 0.07 | 0.09 | 0.09 | 0.08 | 0.08 | 0.10 | 0.08 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 |
| 单位收入可用于增长的现金 | 0.08 | 0.07 | 0.06 | 0.07 | 0.07 | 0.06 | 0.03 | 0.05 | 0.04 | 0.00 | 0.01 | 0.01 | 0.00 | 0.03 | 0.01 |
| 市值环比增长 | 7.01% | -16.70% | 13.85% | 25.36% | -4.02% | 8.88% | 72.78% | 33.00% | -26.52% | -8.01% | -19.05% | 28.07% | 23.26% | 15.44% | 46.20% |
| 主评级建议 | 回避 | 回避 | 回避 | 中性 | 中性 | 良-可关注 | 中性 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 中性 | 中性 | 数据为空 |
| 次评级(敏感性) | 回避 | 回避 | 回避 | 中性 | 回避 | 良-可关注 | 中性 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 中性 | 回避 | 数据为空 |
| 宏润建设 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |