| 御银股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 当季收盘价 | 14.21 | 11.85 | 16.52 | 15.49 | 11.09 | 11.09 | 13.64 | 9.36 | 8.86 | 13.15 | 55.43 | 72.12 |
| 赢利能力评分 | 74.15 | 72.96 | 74.11 | 74.02 | 93.29 | 90.83 | 83.47 | 84.24 | 83.57 | 84.09 | 数据为空 | 84.18 |
| 成长能力评分 | 25.35 | 14.40 | 21.74 | 100.00 | 99.66 | 100.00 | 52.16 | 56.37 | 55.00 | 62.57 | 数据为空 | 100.00 |
| 估值情况评分 | 66.82 | 69.63 | 63.66 | 64.64 | 51.67 | 48.73 | 70.41 | 77.56 | 82.40 | 45.90 | 数据为空 | 15.28 |
| 信用情况评分 | 76.60 | 74.99 | 79.78 | 84.01 | 67.66 | 62.01 | 68.82 | 60.21 | 61.10 | 65.98 | 数据为空 | 69.82 |
| 综合情况评价 | 55.36 | 51.73 | 53.45 | 81.27 | 83.83 | 82.07 | 68.51 | 71.61 | 72.15 | 66.11 | 数据为空 | 62.96 |
| 每股收益(元) | 0.27 | 0.21 | 0.06 | 0.34 | 0.30 | 0.25 | 0.11 | 0.41 | 0.29 | 0.25 | 0.21 | 0.80 |
| 预估全年每股收益(元) | 0.37 | 0.35 | 0.36 | 0.34 | 0.42 | 0.40 | 0.42 | 0.41 | 0.39 | 0.42 | 数据为空 | 0.80 |
| 每股净资产(元) | 3.96 | 3.91 | 3.76 | 3.69 | 2.15 | 2.10 | 2.89 | 2.78 | 2.66 | 2.63 | 5.46 | 5.25 |
| 每股自由现金流(元) | (0.52) | (0.37) | (0.30) | (0.22) | (0.41) | (0.24) | (0.30) | (0.36) | (0.69) | (0.66) | (0.52) | (1.32) |
| 当季净利润(亿) | 0.15 | 0.40 | 0.17 | 0.24 | 0.12 | 0.39 | 0.16 | 0.17 | 0.05 | 0.22 | 0.16 | 0.16 |
| 当季主营业务收入(亿) | 1.05 | 1.37 | 1.03 | 1.23 | 0.92 | 1.39 | 0.98 | 0.90 | 0.77 | 0.99 | 0.78 | 0.95 |
| 预估全年净利润(亿) | 0.97 | 0.93 | 0.94 | 0.91 | 0.94 | 0.89 | 0.62 | 0.60 | 0.59 | 0.63 | 数据为空 | 0.60 |
| 预估全年主营业务收入(亿) | 4.73 | 4.57 | 4.73 | 4.53 | 4.47 | 4.61 | 4.33 | 3.44 | 4.17 | 4.07 | 数据为空 | 2.44 |
| 市净率(倍) | 3.58 | 3.03 | 4.40 | 4.19 | 5.15 | 5.27 | 4.72 | 3.37 | 3.32 | 5.00 | 10.14 | 13.73 |
| 市销率(折算为全年数据) | 7.96 | 6.89 | 9.26 | 9.13 | 6.01 | 5.89 | 4.99 | 4.55 | 3.65 | 5.32 | 数据为空 | 22.67 |
| 市盈率(折算为全年数据) | 38.83 | 33.82 | 46.40 | 45.19 | 26.30 | 27.76 | 32.78 | 23.11 | 22.49 | 30.99 | 数据为空 | 89.98 |
| 市盈率(倍)(含债调整去息税)折为全年 | 38.83 | 33.59 | 46.46 | 41.43 | 26.77 | 28.85 | 33.50 | 21.97 | 23.07 | 31.84 | 数据为空 | 82.25 |
| PER(以当期ROE为增长标准) | 4.31 | 3.88 | 5.28 | 4.46 | 1.44 | 1.63 | 2.57 | 1.51 | 1.62 | 2.10 | 数据为空 | 5.39 |
| PEG(以3年均净利增长为标准) | 2.00 | 1.88 | 2.52 | 1.01 | 0.62 | 0.72 | 1.33 | 0.24 | 0.25 | 0.34 | 数据为空 | 0.92 |
| PEG(以3年均收入增长为标准) | 1.52 | 1.37 | 1.81 | 0.82 | 0.54 | 0.57 | 0.69 | 0.30 | 0.28 | 0.39 | 数据为空 | 1.24 |
| 预估全年总资产报酬率 | 8.50% | 8.14% | 8.75% | 8.10% | 12.17% | 11.33% | 9.87% | 8.51% | 8.48% | 9.62% | 数据为空 | 9.54% |
| 预估全年投入资本报酬率 | 8.98% | 8.62% | 9.19% | 8.78% | 13.25% | 12.36% | 10.75% | 10.03% | 9.46% | 10.31% | 数据为空 | 10.50% |
| 预估全年股东权益报酬率 | 9.02% | 8.66% | 8.79% | 9.28% | 18.53% | 17.73% | 13.01% | 14.56% | 14.22% | 15.15% | 数据为空 | 15.26% |
| 自由现金流与营业收入之比 | -40.30% | -40.67% | -76.53% | -12.86% | -27.88% | -22.84% | -44.85% | -15.43% | -40.68% | -55.44% | -49.90% | -40.42% |
| 二级市场自由现金收益率-报表期 | -3.79% | -3.26% | -1.87% | -1.50% | -3.36% | -2.01% | -2.00% | -3.37% | -6.74% | -4.63% | -0.93% | -1.83% |
| 总收入同比增长率 | 4.43% | 1.03% | 4.50% | 31.47% | 29.77% | 33.74% | 25.77% | 40.90% | 70.66% | 66.36% | 数据为空 | 78.51% |
| 净利润同比增长率 | 6.77% | 2.22% | 3.88% | 50.35% | 56.15% | 47.97% | 2.73% | 1.07% | -1.71% | 5.89% | 数据为空 | 71.82% |
| 当季收入同比增长率 | 13.14% | -1.41% | 4.50% | 36.26% | 20.58% | 40.00% | 25.77% | -5.60% | 81.51% | -6.83% | 数据为空 | -30.33% |
| 当季净利润同比增长率 | 28.50% | 1.53% | 3.88% | 35.95% | 112.03% | 80.70% | 2.73% | 8.69% | -34.04% | -38.56% | 数据为空 | -54.13% |
| 净利润率 | 20.83% | 23.67% | 16.38% | 20.06% | 20.37% | 23.40% | 16.48% | 17.54% | 16.93% | 21.15% | 20.18% | 24.45% |
| 税前利润率 | 22.48% | 24.86% | 16.22% | 23.74% | 23.46% | 25.95% | 17.52% | 19.19% | 20.56% | 25.85% | 26.43% | 27.53% |
| 主营业务利润率 | 49.83% | 49.71% | 46.92% | 50.63% | 54.14% | 53.70% | 51.94% | 62.86% | 63.22% | 63.55% | 65.24% | 64.15% |
| 当季净利润率 | 14.32% | 29.12% | 16.38% | 19.21% | 12.61% | 28.28% | 16.48% | 19.26% | 7.17% | 21.91% | 20.18% | 16.73% |
| 当季税前利润率 | 17.00% | 31.32% | 25.94% | 24.49% | 17.05% | 31.90% | 19.86% | 15.33% | 8.30% | 25.40% | 28.04% | 16.73% |
| 当季主营业务利润率 | 50.08% | 51.80% | 46.92% | 41.17% | 55.28% | 54.94% | 51.94% | 61.85% | 62.47% | 62.22% | 65.24% | 62.90% |
| 当季权益报酬率 | 1.43% | 3.86% | 1.69% | 2.41% | 2.42% | 8.37% | 3.76% | 4.18% | 1.38% | 5.56% | 3.87% | 4.07% |
| 经营性现金流同比增长率 | 数据为空 | 数据为空 | 数据为空 | -78.93% | -194.12% | 数据为空 | 数据为空 | 1451.59% | 34.93% | -122.73% | 数据为空 | -65.81% |
| 综合业务利润率 | 49.83% | 49.71% | 46.92% | 50.63% | 54.14% | 53.70% | 51.94% | 62.86% | 63.22% | 63.55% | 65.24% | 64.15% |
| 当季综合业务利润率 | 50.08% | 51.80% | 46.92% | 41.17% | 55.28% | 54.94% | 51.94% | 61.85% | 62.47% | 62.22% | 65.24% | 62.90% |
| 资本支出与销售收入比 | 24.01% | 20.47% | 13.62% | 19.53% | 18.37% | 22.12% | 18.29% | 57.09% | 53.80% | 53.36% | 48.57% | 44.20% |
| 总市值(亿) | 37.65 | 31.40 | 43.77 | 41.04 | 24.81 | 24.81 | 20.34 | 13.96 | 13.21 | 19.61 | 41.33 | 53.78 |
| 总市值含债调整(亿) | 37.65 | 31.53 | 43.82 | 41.35 | 26.86 | 27.11 | 21.61 | 15.67 | 15.23 | 21.65 | 42.67 | 55.40 |
| 总市值中的现金比例 | 5.10% | 7.84% | 5.90% | 8.88% | 1.45% | 3.94% | 1.11% | 8.14% | 6.26% | 5.22% | 3.60% | 4.06% |
| 生息负债与净资产比率 | 0.00% | 1.25% | 0.50% | 3.17% | 42.46% | 48.83% | 29.43% | 41.32% | 50.72% | 51.96% | 32.86% | 41.47% |
| 营业费用与收入之比 | 12.71% | 12.05% | 17.68% | 13.13% | 16.15% | 13.87% | 17.20% | 26.84% | 23.81% | 20.61% | 23.68% | 21.06% |
| 管理费用与收入之比 | 14.98% | 12.59% | 14.48% | 14.31% | 14.09% | 13.01% | 15.69% | 18.41% | 18.42% | 16.63% | 14.91% | 15.84% |
| 财务费用与收入之比 | 0.31% | 0.45% | -0.03% | 2.35% | 2.09% | 2.13% | 2.66% | 3.47% | 3.47% | 3.24% | 3.37% | 3.50% |
| 期间费用占收入比 | 28.00% | 25.08% | 32.13% | 29.78% | 32.34% | 29.02% | 35.55% | 48.72% | 45.70% | 40.48% | 41.96% | 40.40% |
| 当季期间费用占收入比 | 34.70% | 19.81% | 32.13% | 22.91% | 40.88% | 24.40% | 35.55% | 57.27% | 57.80% | 39.32% | 41.96% | 49.78% |
| 期间费用占收入比同比增长率 | -13.41% | -13.55% | -9.62% | -38.88% | -29.23% | -28.32% | -15.26% | 20.59% | 32.85% | 34.18% | 数据为空 | 4.12% |
| 当季期间费用占收入比同比增长率 | -15.13% | -18.81% | -9.62% | -60.00% | -29.27% | -37.93% | -15.26% | 15.03% | 28.15% | 30.33% | 数据为空 | 28.29% |
| 债务杠杆 | 1.09 | 1.10 | 1.08 | 1.15 | 1.61 | 1.68 | 1.46 | 1.71 | 1.74 | 1.68 | 1.50 | 1.60 |
| 生息负债率 | 0.00% | 1.14% | 0.46% | 2.76% | 26.41% | 29.12% | 20.17% | 24.14% | 29.08% | 30.95% | 21.90% | 25.92% |
| 资产负债率 | 7.92% | 9.25% | 7.74% | 12.74% | 37.80% | 40.37% | 31.45% | 41.58% | 42.66% | 40.44% | 33.35% | 37.50% |
| 每股生息负债(元) | 0.00 | 0.05 | 0.02 | 0.12 | 0.91 | 1.03 | 0.85 | 1.15 | 1.35 | 1.37 | 1.80 | 2.18 |
| 生息债务占负债比率 | 0.00% | 12.30% | 5.99% | 21.69% | 69.87% | 72.13% | 64.13% | 58.05% | 68.18% | 76.52% | 65.66% | 69.11% |
| 每股现金保有额(元) | 0.72 | 0.93 | 0.98 | 1.38 | 0.16 | 0.44 | 0.15 | 0.76 | 0.55 | 0.69 | 2.00 | 2.93 |
| 存货环比增长率 | 11.38% | -4.83% | 1.89% | 16.94% | 54.21% | -27.23% | -17.29% | 15.26% | 49.64% | -14.33% | 11.97% | 35.31% |
| 应收帐款环比增长率 | -17.46% | 72.63% | 55.12% | -15.13% | -8.92% | 45.26% | 10.22% | -38.02% | -13.69% | 28.36% | 10.74% | 94.72% |
| 存货同比增长率 | 26.30% | 74.88% | 33.71% | 8.54% | 6.98% | 3.81% | 22.21% | 65.46% | 94.24% | 79.28% | 数据为空 | 146.96% |
| 应收帐款同比增长率 | 87.60% | 107.00% | 74.18% | 23.76% | -9.61% | -14.34% | -24.31% | -23.95% | 138.92% | 198.86% | 数据为空 | 232.36% |
| 预收帐款同比增长率 | 99.00% | 14.86% | -46.67% | 81.38% | 315.73% | 301.00% | 484.58% | 547.02% | -34.87% | -40.06% | 数据为空 | -39.30% |
| 存货周转率 - 单期值 | 2.11 | 2.30 | 2.38 | 2.14 | 2.29 | 3.71 | 2.67 | 1.29 | 1.79 | 2.60 | 数据为空 | 1.47 |
| 总资产周转率-单期值 | 0.41 | 0.40 | 0.44 | 0.40 | 0.58 | 0.58 | 0.69 | 0.49 | 0.60 | 0.62 | 数据为空 | 0.39 |
| 净资产周转率-单期值 | 0.45 | 0.44 | 0.48 | 0.46 | 0.93 | 0.98 | 1.00 | 0.83 | 1.05 | 1.04 | 数据为空 | 0.62 |
| 应收帐款周转率--单期值 | 3.95 | 3.15 | 5.63 | 8.36 | 7.00 | 6.57 | 8.98 | 7.87 | 5.91 | 4.97 | 数据为空 | 4.25 |
| 流动资产周转率--单期值 | 0.81 | 0.78 | 0.81 | 1.08 | 1.78 | 2.05 | 1.90 | 1.23 | 1.43 | 1.33 | 数据为空 | 1.05 |
| 固定资产周转率--单期值 | 1.38 | 1.28 | 1.32 | 1.27 | 1.36 | 1.39 | 1.37 | 1.17 | 1.59 | 1.75 | 数据为空 | 1.33 |
| 股本同比变动率 | 18.44% | 18.44% | 77.65% | 77.65% | 50.00% | 50.00% | 100.00% | 100.00% | 168.38% | 168.38% | 数据为空 | 34.19% |
| 税前利润同比增长率 | 0.06% | -3.20% | -3.23% | 62.59% | 48.05% | 34.24% | -16.62% | -1.76% | 1.89% | 10.57% | 数据为空 | 67.47% |
| 其他税费(亿) | 0.35 | 0.22 | 0.16 | 0.30 | 0.22 | 0.13 | 0.09 | 0.35 | 0.22 | 0.10 | 0.02 | 0.16 |
| 每股营运资金(元) | 1.94 | 2.00 | 1.93 | 1.85 | 0.45 | 0.32 | 0.33 | 0.30 | 0.61 | 0.91 | 2.45 | 2.67 |
| 短期借款占营运资金的比例 | 0.00% | 2.45% | 0.98% | 6.34% | 67.70% | 161.69% | 87.99% | 178.61% | 112.68% | 67.76% | 22.49% | 28.91% |
| 每股资本性支出(元) | 0.31 | 0.19 | 0.05 | 0.33 | 0.27 | 0.23 | 0.12 | 1.32 | 0.92 | 0.64 | 0.51 | 1.45 |
| 每股投入资本净额(元) | 4.08 | 4.07 | 3.88 | 3.90 | 3.18 | 3.23 | 3.87 | 4.04 | 4.16 | 4.12 | 7.54 | 7.63 |
| 每股经营活动产生的现金流(元) | (0.21) | (0.18) | (0.24) | 0.11 | (0.14) | (0.01) | (0.18) | 0.96 | 0.22 | (0.02) | (0.01) | 0.12 |
| 投资支出占收入之比 | 24.01% | 20.47% | 13.62% | 23.02% | 22.91% | 28.44% | 18.29% | 67.54% | 63.63% | 58.99% | 48.57% | 44.22% |
| 存货储存期(天) | 170.54 | 156.79 | 151.09 | 168.15 | 157.23 | 96.95 | 134.81 | 279.42 | 201.05 | 138.62 | 数据为空 | 245.40 |
| 应付帐款付款期(天) | 45.77 | 47.70 | 30.79 | 24.98 | 46.08 | 42.86 | 63.08 | 138.67 | 140.89 | 47.49 | 数据为空 | 146.40 |
| 应收帐款回收期(天) | 91.18 | 114.17 | 63.94 | 43.07 | 51.42 | 54.78 | 40.10 | 45.76 | 60.95 | 72.44 | 数据为空 | 84.77 |
| 预付帐款占用期(天) | 55.95 | 43.09 | 55.57 | 29.33 | 52.54 | 21.44 | 33.47 | 24.30 | 68.69 | 76.90 | 数据为空 | 65.47 |
| 预收帐款信用期(天) | 7.32 | 4.29 | 3.58 | 21.05 | 3.89 | 3.71 | 7.33 | 15.26 | 1.00 | 1.05 | 数据为空 | 3.32 |
| 现金占总资产比例 | 16.82% | 21.58% | 23.95% | 32.51% | 4.63% | 12.40% | 3.60% | 16.01% | 11.94% | 15.57% | 24.34% | 34.88% |
| 存货占总资产比例 | 9.27% | 8.32% | 9.25% | 8.73% | 10.80% | 6.88% | 11.86% | 12.70% | 11.29% | 7.95% | 9.98% | 8.70% |
| 总资产同比增加比例 | 47.19% | 44.64% | 71.58% | 57.95% | 11.81% | 19.86% | 2.84% | 13.28% | 99.79% | 114.26% | 数据为空 | 173.69% |
| 应付款项占总资产比例 | 2.49% | 2.53% | 1.88% | 1.30% | 3.17% | 3.04% | 5.55% | 6.30% | 7.91% | 2.72% | 5.02% | 5.19% |
| 应收款项占总资产比例 | 12.28% | 14.88% | 9.11% | 5.65% | 9.64% | 10.39% | 8.98% | 7.21% | 11.92% | 14.55% | 12.20% | 10.74% |
| 预收款项占总资产比例 | 0.99% | 0.56% | 0.51% | 2.76% | 0.73% | 0.70% | 1.64% | 2.41% | 0.20% | 0.21% | 0.29% | 0.42% |
| 预付款项占总资产比例 | 3.04% | 2.29% | 3.40% | 1.52% | 3.61% | 1.52% | 2.95% | 1.10% | 3.86% | 4.41% | 2.29% | 2.32% |
| 固定资产占总资产比例 | 30.06% | 31.26% | 33.29% | 31.77% | 42.50% | 41.91% | 50.29% | 41.53% | 37.76% | 35.39% | 34.69% | 29.24% |
| 无形资产占总资产比例 | 0.02% | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.06% | 0.05% | 0.03% | 0.03% | 0.01% | 0.01% |
| 流动比例 | 9.93 | 8.25 | 10.62 | 5.40 | 1.74 | 1.37 | 1.38 | 1.19 | 1.47 | 1.83 | 2.40 | 2.20 |
| 速动比率 | 8.09 | 6.95 | 8.74 | 4.52 | 1.12 | 1.09 | 0.81 | 0.80 | 1.07 | 1.51 | 1.93 | 1.87 |
| 综合税率 | 4.61% | 3.83% | 2.69% | 6.76% | 6.05% | 5.09% | 3.11% | 5.05% | 6.81% | 7.76% | 9.33% | 6.22% |
| 实际所得税率 | 7.31% | 4.79% | -0.98% | 15.49% | 13.14% | 9.84% | 5.94% | 8.61% | 17.65% | 18.20% | 23.65% | 11.22% |
| 可持续增长率 | 9.38% | 10.46% | 7.79% | 9.28% | 18.89% | 22.91% | 16.56% | 14.56% | 17.77% | 21.94% | 数据为空 | 15.26% |
| 最大内部融资增长率 | -1.76% | 12.29% | 9.94% | 2.74% | 11.71% | 11.58% | -3.44% | -88.96% | -82.19% | -79.85% | 数据为空 | -50.28% |
| 净利润现金含量 | -78.16% | -85.37% | -384.00% | 33.28% | -46.70% | -3.07% | -161.14% | 237.48% | 77.47% | -9.79% | -6.60% | 15.47% |
| 主营业务收入现金含量 | 67.00% | 48.18% | 40.76% | 81.41% | 62.73% | 59.04% | 74.13% | 103.22% | 85.25% | 76.96% | 74.95% | 70.44% |
| 经营性现金周期(天) | 256.92 | 248.56 | 200.33 | 155.52 | 164.31 | 133.48 | 134.52 | 170.43 | 175.65 | 171.96 | 数据为空 | 218.50 |
| 单位收入需投入现金 | 0.70 | 0.68 | 0.78 | 0.62 | 0.65 | 0.62 | 0.69 | 0.64 | 0.65 | 0.60 | 数据为空 | 0.60 |
| 单位收入产生的现金 | 0.23 | 0.26 | 0.18 | 0.20 | 0.22 | 0.25 | 0.17 | 0.16 | 0.17 | 0.21 | 0.20 | 0.24 |
| 单位收入可用于增长的现金 | (0.01) | 0.06 | 0.04 | 0.01 | 0.03 | 0.03 | (0.01) | (0.41) | (0.37) | (0.32) | (0.28) | (0.20) |
| 市值环比增长 | 19.92% | -28.27% | 6.65% | 65.43% | 0.00% | 21.96% | 45.73% | 5.64% | -32.62% | -52.55% | -23.14% | 406.70% |
| 主评级建议 | 中性 | 回避 | 回避 | 优-买入 | 优-买入 | 优-买入 | 中性 | 良-可关注 | 良-可关注 | 中性 | 数据为空 | 中性 |
| 次评级建议(敏感性) | 中性 | 回避 | 回避 | 优-买入 | 良-可关注 | 优-买入 | 中性 | 中性 | 优-买入 | 回避 | 数据为空 | 回避 |
| 御银股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 |
| 中材科技 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 51.88 | 33.1 | 34.91 | 35.9 | 30.75 | 27.3 | 26.78 | 20.29 | 19.5 | 17.12 | 19.78 | 31.23 | 29.7 | 29.82 | 26.93 | 19.4 |
| 赢利能力评分 | 81.27 | 90.30 | 92.27 | 60.42 | 55.82 | 47.16 | 44.43 | 71.77 | 77.97 | 69.70 | 40.59 | 72.45 | 63.63 | 68.62 | 数据为空 | 67.70 |
| 成长能力评分 | 100.00 | 100.00 | 100.00 | 74.53 | 55.00 | 41.31 | 60.00 | 76.10 | 83.81 | 72.65 | 60.00 | 96.67 | 71.58 | 74.37 | 数据为空 | 57.51 |
| 估值情况评分 | 49.83 | 74.39 | 83.01 | 64.47 | 64.96 | 53.09 | 54.23 | 55.72 | 54.94 | 56.61 | 52.62 | 48.09 | 48.15 | 48.08 | 数据为空 | 50.88 |
| 信用情况评分 | 53.79 | 54.77 | 60.31 | 51.70 | 54.14 | 58.79 | 62.41 | 59.82 | 59.80 | 61.49 | 68.88 | 64.90 | 66.38 | 69.99 | 数据为空 | 81.76 |
| 综合情况评价 | 78.59 | 87.94 | 91.06 | 65.94 | 57.73 | 48.35 | 53.84 | 67.06 | 71.00 | 65.84 | 52.85 | 71.65 | 61.65 | 64.32 | 数据为空 | 61.00 |
| 每股收益(元) | 0.96 | 0.55 | 0.24 | 0.72 | 0.36 | 0.16 | 0.02 | 0.63 | 0.38 | 0.24 | 0.02 | 0.50 | 0.27 | 0.20 | 0.04 | 0.38 |
| 预估全年每股收益(元) | 1.90 | 2.46 | 8.51 | 0.72 | 0.60 | 0.42 | 0.56 | 0.63 | 0.72 | 0.58 | 0.32 | 0.50 | 0.42 | 0.43 | 数据为空 | 0.38 |
| 每股净资产(元) | 8.90 | 8.18 | 7.66 | 7.14 | 6.51 | 6.16 | 5.94 | 5.85 | 5.16 | 4.97 | 4.62 | 4.59 | 4.33 | 4.26 | 4.29 | 4.22 |
| 每股自由现金流(元) | (3.38) | (2.61) | (1.75) | (1.19) | (1.46) | (0.98) | (0.59) | (1.55) | (0.87) | (0.56) | (0.60) | (0.95) | (0.94) | (0.57) | (0.50) | (0.73) |
| 当季净利润(亿) | 0.62 | 0.45 | 0.37 | 0.54 | 0.31 | 0.21 | 0.03 | 0.36 | 0.22 | 0.32 | 0.03 | 0.35 | 0.10 | 0.25 | 0.05 | 0.20 |
| 当季主营业务收入(亿) | 8.48 | 5.62 | 4.79 | 6.43 | 3.95 | 3.23 | 2.51 | 3.49 | 2.39 | 3.07 | 1.82 | 2.77 | 2.21 | 2.52 | 1.37 | 1.94 |
| 预估全年净利润(亿) | 2.85 | 3.70 | 12.76 | 1.08 | 0.89 | 0.64 | 0.84 | 0.94 | 1.08 | 0.88 | 0.48 | 0.75 | 0.63 | 0.64 | 数据为空 | 0.57 |
| 预估全年主营业务收入(亿) | 31.43 | 29.22 | 30.72 | 16.13 | 14.35 | 12.66 | 14.89 | 10.77 | 10.57 | 11.15 | 11.81 | 8.87 | 8.87 | 8.60 | 数据为空 | 6.23 |
| 市净率(倍) | 5.83 | 4.05 | 4.56 | 5.03 | 4.72 | 4.43 | 4.51 | 3.47 | 3.78 | 3.44 | 4.28 | 6.80 | 6.86 | 6.99 | 6.28 | 4.59 |
| 市销率(折算为全年数据) | 3.04 | 2.26 | 2.16 | 4.03 | 3.95 | 4.04 | 3.30 | 3.47 | 3.41 | 2.89 | 2.89 | 5.76 | 5.46 | 5.61 | 数据为空 | 5.07 |
| 市盈率(折算为全年数据) | 27.34 | 13.43 | 4.10 | 49.68 | 51.67 | 64.31 | 47.55 | 32.35 | 27.21 | 29.31 | 62.36 | 62.40 | 71.18 | 69.91 | 数据为空 | 51.20 |
| 市盈率(倍)(含债调整去息税)折为全年 | 28.46 | 16.02 | 4.92 | 46.18 | 50.55 | 64.50 | 52.41 | 29.48 | 28.24 | 31.83 | 66.17 | 58.02 | 69.90 | 72.29 | 数据为空 | 50.52 |
| PER(以当期ROE为增长标准) | 1.48 | 0.66 | 0.09 | 4.56 | 5.72 | 9.76 | 6.04 | 2.75 | 2.17 | 2.90 | 10.25 | 5.32 | 7.51 | 7.61 | 数据为空 | 5.63 |
| PEG(以3年均净利增长为标准) | 0.42 | 0.17 | 0.01 | 1.91 | 2.90 | 7.71 | 3.33 | 1.14 | 0.89 | 1.39 | 12.83 | 1.60 | 2.42 | 2.44 | 数据为空 | 1.35 |
| PEG(以3年均收入增长为标准) | 0.51 | 0.32 | 0.09 | 1.22 | 1.56 | 2.38 | 1.54 | 1.15 | 1.14 | 1.18 | 2.24 | 2.05 | 2.47 | 2.69 | 数据为空 | 1.73 |
| 预估全年总资产报酬率 | 7.54% | 10.57% | 43.67% | 4.17% | 3.82% | 2.96% | 4.15% | 5.25% | 6.14% | 5.07% | 3.42% | 5.42% | 4.78% | 5.16% | 数据为空 | 4.98% |
| 预估全年投入资本报酬率 | 10.08% | 14.13% | 55.11% | 5.48% | 4.76% | 3.53% | 4.97% | 6.40% | 7.41% | 6.24% | 3.98% | 6.37% | 6.01% | 6.28% | 数据为空 | 6.04% |
| 预估全年股东权益报酬率 | 19.29% | 24.41% | 53.44% | 10.13% | 8.83% | 6.61% | 8.68% | 10.72% | 13.04% | 10.98% | 6.46% | 10.90% | 9.31% | 9.51% | 数据为空 | 8.97% |
| 自由现金流与营业收入之比 | -26.81% | -37.54% | -54.72% | -11.08% | -22.51% | -25.66% | -34.91% | -21.64% | -17.95% | -17.06% | -49.84% | -16.08% | -23.00% | -22.00% | -55.25% | -17.61% |
| 二级市场自由现金收益率-报表期 | -5.13% | -5.69% | -3.91% | -2.71% | -3.82% | -2.95% | -1.81% | -6.22% | -3.67% | -2.66% | -2.64% | -2.81% | -2.90% | -1.80% | -1.78% | -3.59% |
| 总收入同比增长率 | 94.85% | 81.18% | 90.48% | 49.77% | 33.29% | 17.54% | 38.31% | 21.43% | 19.21% | 25.70% | 33.18% | 42.33% | 42.36% | 37.99% | 数据为空 | 13.10% |
| 净利润同比增长率 | 162.57% | 241.05% | 1077.52% | 15.19% | -5.12% | -32.33% | -10.21% | 25.34% | 43.22% | 16.71% | -36.62% | 32.08% | 10.13% | 12.58% | 数据为空 | 20.01% |
| 当季收入同比增长率 | 114.74% | 73.93% | 90.48% | 84.07% | 65.54% | 5.24% | 38.31% | 26.33% | 7.81% | 21.65% | 33.18% | 42.26% | 50.75% | -10.45% | 数据为空 | -64.71% |
| 当季净利润同比增长率 | 100.91% | 116.51% | 1077.52% | 47.35% | 38.67% | -34.72% | -10.21% | 4.66% | 125.82% | 28.40% | -36.62% | 71.66% | 3.15% | -7.67% | 数据为空 | -57.19% |
| 净利润率 | 7.60% | 7.89% | 7.67% | 6.72% | 5.64% | 4.19% | 1.24% | 8.74% | 7.93% | 7.28% | 1.91% | 8.46% | 6.60% | 7.84% | 4.02% | 9.12% |
| 税前利润率 | 16.38% | 17.78% | 19.37% | 15.02% | 13.74% | 11.24% | 7.26% | 12.61% | 12.04% | 10.55% | 2.97% | 10.16% | 8.80% | 10.02% | 5.96% | 10.13% |
| 主营业务利润率 | 30.88% | 32.48% | 32.68% | 30.50% | 30.21% | 29.55% | 29.42% | 27.98% | 27.42% | 26.25% | 22.04% | 24.28% | 23.61% | 24.42% | 25.53% | 24.49% |
| 当季净利润率 | 7.26% | 8.07% | 7.67% | 8.34% | 7.75% | 6.49% | 1.24% | 10.42% | 9.26% | 10.46% | 1.91% | 12.58% | 4.42% | 9.91% | 4.02% | 10.43% |
| 当季税前利润率 | 14.68% | 16.42% | 13.18% | 16.94% | 17.39% | 14.33% | 14.24% | 13.80% | 15.10% | 15.03% | 12.02% | 13.18% | 6.65% | 12.21% | 11.30% | 11.38% |
| 当季主营业务利润率 | 28.93% | 32.31% | 32.68% | 30.94% | 31.16% | 29.65% | 29.42% | 29.13% | 29.82% | 28.74% | 22.04% | 25.75% | 22.19% | 23.81% | 25.53% | 25.22% |
| 当季权益报酬率 | 4.61% | 3.70% | 3.20% | 5.02% | 3.14% | 2.27% | 0.35% | 4.15% | 2.85% | 4.30% | 0.50% | 5.05% | 1.51% | 3.91% | 0.85% | 3.20% |
| 经营性现金流同比增长率 | 数据为空 | 数据为空 | 数据为空 | -43.92% | -297.55% | -535.64% | 数据为空 | 2693.57% | 数据为空 | 数据为空 | 数据为空 | -97.33% | -357.41% | -139.14% | 数据为空 | 79.15% |
| 综合业务利润率 | 30.88% | 32.48% | 32.68% | 30.50% | 30.21% | 29.55% | 29.42% | 27.98% | 27.42% | 26.25% | 22.04% | 24.28% | 23.61% | 24.42% | 25.53% | 24.49% |
| 当季综合业务利润率 | 28.93% | 32.31% | 32.68% | 30.94% | 31.16% | 29.65% | 29.42% | 29.13% | 29.82% | 28.74% | 22.04% | 25.75% | 22.19% | 23.81% | 25.53% | 25.22% |
| 资本支出与销售收入比 | 8.23% | 8.46% | 6.30% | 13.54% | 18.03% | 18.91% | 21.28% | 28.20% | 20.98% | 18.88% | 19.52% | 16.36% | 17.72% | 18.06% | 24.41% | 32.82% |
| 总市值(亿) | 77.82 | 49.65 | 52.37 | 53.85 | 46.13 | 40.95 | 40.17 | 30.44 | 29.25 | 25.68 | 29.67 | 46.85 | 44.55 | 44.73 | 40.40 | 29.10 |
| 总市值含债调整(亿) | 91.66 | 62.65 | 63.28 | 62.41 | 54.42 | 49.09 | 47.32 | 35.64 | 35.10 | 31.33 | 33.82 | 50.80 | 48.15 | 47.93 | 42.80 | 31.32 |
| 总市值中的现金比例 | 4.37% | 7.55% | 5.91% | 6.00% | 5.65% | 8.06% | 8.03% | 6.97% | 11.78% | 16.12% | 8.02% | 6.63% | 6.20% | 6.99% | 7.39% | 12.29% |
| 生息负债与净资产比率 | 103.69% | 105.95% | 94.99% | 79.98% | 84.91% | 88.09% | 80.21% | 59.25% | 75.53% | 75.73% | 59.89% | 57.36% | 55.41% | 50.03% | 37.34% | 35.05% |
| 营业费用与收入之比 | 3.29% | 3.51% | 3.26% | 2.71% | 3.17% | 3.45% | 3.85% | 3.09% | 3.14% | 2.85% | 3.90% | 3.02% | 3.06% | 2.68% | 3.88% | 3.54% |
| 管理费用与收入之比 | 9.42% | 10.09% | 9.48% | 13.14% | 13.64% | 14.62% | 17.57% | 14.02% | 13.62% | 12.12% | 14.21% | 14.14% | 14.12% | 13.71% | 17.21% | 12.16% |
| 财务费用与收入之比 | 2.33% | 2.44% | 2.24% | 1.98% | 2.32% | 2.70% | 3.07% | 2.78% | 2.78% | 2.58% | 2.42% | 1.54% | 1.26% | 0.70% | 0.44% | 0.85% |
| 期间费用占收入比 | 15.04% | 16.04% | 14.99% | 17.82% | 19.13% | 20.76% | 24.49% | 19.88% | 19.54% | 17.55% | 20.54% | 18.70% | 18.44% | 17.09% | 21.53% | 16.55% |
| 当季期间费用占收入比 | 13.81% | 16.94% | 14.99% | 15.85% | 16.75% | 17.86% | 24.49% | 20.60% | 23.62% | 15.78% | 20.54% | 19.26% | 20.81% | 14.69% | 21.53% | 15.10% |
| 期间费用占收入比同比增长率 | -21.37% | -22.75% | -38.79% | -10.37% | -2.10% | 18.32% | 19.26% | 6.35% | 5.97% | 2.70% | -4.59% | 12.98% | 7.18% | -9.82% | 数据为空 | -10.00% |
| 当季期间费用占收入比同比增长率 | -17.54% | -5.18% | -38.79% | -23.05% | -29.07% | 13.20% | 19.26% | 6.96% | 13.46% | 7.44% | -4.59% | 27.55% | 50.22% | -22.50% | 数据为空 | -17.86% |
| 债务杠杆 | 2.83 | 2.85 | 2.54 | 2.43 | 2.39 | 2.33 | 2.28 | 2.04 | 2.26 | 2.32 | 2.01 | 2.01 | 2.02 | 1.94 | 1.76 | 1.80 |
| 生息负债率 | 36.66% | 37.16% | 37.33% | 32.96% | 35.52% | 37.84% | 35.15% | 29.00% | 33.43% | 32.70% | 29.85% | 28.50% | 27.50% | 25.83% | 21.20% | 19.46% |
| 资产负债率 | 64.64% | 64.93% | 60.70% | 58.79% | 58.17% | 57.04% | 56.18% | 51.05% | 55.73% | 56.83% | 50.17% | 50.31% | 50.37% | 48.38% | 43.21% | 44.47% |
| 每股生息负债(元) | 9.23 | 8.67 | 7.27 | 5.71 | 5.53 | 5.43 | 4.77 | 3.47 | 3.90 | 3.77 | 2.77 | 2.63 | 2.40 | 2.13 | 1.60 | 1.48 |
| 生息债务占负债比率 | 56.71% | 57.23% | 61.50% | 56.07% | 61.07% | 66.34% | 62.57% | 56.82% | 59.99% | 57.54% | 59.49% | 56.65% | 54.59% | 53.39% | 49.08% | 43.77% |
| 每股现金保有额(元) | 2.27 | 2.50 | 2.06 | 2.15 | 1.74 | 2.20 | 2.15 | 1.41 | 2.30 | 2.76 | 1.59 | 2.07 | 1.84 | 2.08 | 1.99 | 2.38 |
| 存货环比增长率 | -5.25% | 37.23% | 28.92% | 27.07% | 33.40% | 1.07% | 23.49% | 0.00% | 11.54% | 33.19% | 20.52% | -5.42% | 4.45% | 14.44% | -6.70% | -1.48% |
| 应收帐款环比增长率 | 39.40% | 19.27% | 34.84% | 30.01% | 19.17% | 5.64% | 21.34% | -2.70% | 12.43% | 11.58% | 14.97% | -0.38% | 10.87% | 4.63% | 16.27% | -20.12% |
| 存货同比增长率 | 113.01% | 199.90% | 120.88% | 111.56% | 66.49% | 39.21% | 83.44% | 79.03% | 69.34% | 58.59% | 36.27% | 5.49% | 9.88% | 7.73% | 数据为空 | 11.80% |
| 应收帐款同比增长率 | 191.47% | 149.18% | 120.71% | 98.61% | 48.63% | 40.22% | 48.11% | 40.33% | 43.69% | 41.69% | 32.87% | 34.37% | 7.74% | 27.09% | 数据为空 | 32.36% |
| 预收帐款同比增长率 | -22.13% | 53.51% | 3.73% | 30.21% | -6.54% | -50.26% | 11.47% | 5.41% | 27.92% | 27.94% | -21.62% | -30.43% | 8.62% | 3.32% | 数据为空 | 23.95% |
| 存货周转率 - 单期值 | 2.65 | 2.28 | 3.28 | 2.29 | 2.59 | 3.08 | 3.68 | 3.34 | 3.30 | 3.95 | 5.89 | 5.18 | 4.95 | 4.94 | 数据为空 | 3.82 |
| 总资产周转率-单期值 | 0.83 | 0.84 | 1.05 | 0.62 | 0.62 | 0.59 | 0.73 | 0.60 | 0.60 | 0.65 | 0.85 | 0.64 | 0.68 | 0.69 | 数据为空 | 0.55 |
| 净资产周转率-单期值 | 2.35 | 2.38 | 2.67 | 1.51 | 1.47 | 1.37 | 1.67 | 1.23 | 1.36 | 1.49 | 1.70 | 1.29 | 1.37 | 1.34 | 数据为空 | 0.98 |
| 应收帐款周转率--单期值 | 3.71 | 4.81 | 6.04 | 4.27 | 4.94 | 5.20 | 6.46 | 5.67 | 5.41 | 6.42 | 7.59 | 6.55 | 6.52 | 7.01 | 数据为空 | 6.18 |
| 流动资产周转率--单期值 | 1.32 | 1.45 | 1.93 | 1.22 | 1.21 | 1.14 | 1.52 | 1.17 | 1.06 | 1.30 | 1.64 | 1.24 | 1.29 | 1.30 | 数据为空 | 1.20 |
| 固定资产周转率--单期值 | 3.66 | 3.32 | 3.46 | 1.80 | 1.83 | 1.99 | 2.52 | 1.81 | 2.44 | 2.56 | 2.88 | 2.11 | 2.31 | 2.21 | 数据为空 | 5.41 |
| 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% | 33.81% | 33.81% | 数据为空 | 33.81% |
| 税前利润同比增长率 | 132.34% | 186.66% | 407.85% | 78.33% | 52.12% | 25.22% | 237.79% | 50.67% | 63.19% | 32.33% | -33.56% | 42.74% | 30.89% | 28.05% | 数据为空 | 20.91% |
| 其他税费(亿) | 0.94 | 0.55 | 0.26 | 0.87 | 0.66 | 0.51 | 0.21 | 0.79 | 0.53 | 0.39 | 0.27 | 0.58 | 0.40 | 0.27 | 0.10 | 0.42 |
| 每股营运资金(元) | 4.42 | 3.86 | 3.52 | 2.68 | 2.54 | 2.37 | 2.06 | 1.19 | 1.80 | 1.72 | 1.28 | 1.39 | 1.57 | 1.77 | 2.46 | 2.71 |
| 短期借款占营运资金的比例 | 134.12% | 141.57% | 121.45% | 100.96% | 106.38% | 121.11% | 149.15% | 200.99% | 150.29% | 153.10% | 154.06% | 132.31% | 101.70% | 71.50% | 29.83% | 12.78% |
| 每股资本性支出(元) | 1.04 | 0.59 | 0.20 | 1.46 | 1.17 | 0.72 | 0.36 | 2.02 | 1.02 | 0.62 | 0.24 | 0.97 | 0.72 | 0.47 | 0.22 | 1.36 |
| 每股投入资本净额(元) | 18.82 | 17.44 | 15.44 | 13.20 | 12.50 | 12.03 | 11.32 | 9.81 | 9.67 | 9.36 | 7.97 | 7.85 | 6.94 | 6.80 | 6.32 | 6.27 |
| 每股经营活动产生的现金流(元) | (2.34) | (2.02) | (1.55) | 0.26 | (0.29) | (0.26) | (0.23) | 0.47 | 0.15 | 0.06 | (0.37) | 0.02 | (0.21) | (0.10) | (0.28) | 0.63 |
| 投资支出占收入之比 | 8.73% | 8.49% | 6.32% | 13.57% | 18.05% | 18.94% | 21.37% | 29.51% | 22.55% | 19.20% | 19.72% | 25.66% | 27.71% | 23.75% | 24.73% | 32.99% |
| 存货储存期(天) | 135.89 | 157.80 | 109.68 | 157.44 | 138.76 | 116.97 | 97.85 | 107.72 | 108.97 | 91.25 | 61.10 | 69.45 | 72.76 | 72.80 | 数据为空 | 94.19 |
| 应付帐款付款期(天) | 76.76 | 83.59 | 57.98 | 112.02 | 90.44 | 83.11 | 67.26 | 84.71 | 56.58 | 61.63 | 41.87 | 60.74 | 44.26 | 50.26 | 数据为空 | 55.61 |
| 应收帐款回收期(天) | 96.94 | 74.79 | 59.64 | 84.26 | 72.82 | 69.29 | 55.74 | 63.54 | 66.52 | 56.11 | 47.46 | 54.98 | 55.17 | 51.34 | 数据为空 | 58.24 |
| 预付帐款占用期(天) | 25.99 | 29.70 | 15.23 | 24.55 | 56.67 | 49.15 | 57.22 | 65.04 | 61.68 | 45.45 | 26.84 | 30.37 | 56.98 | 32.15 | 数据为空 | 23.24 |
| 预收帐款信用期(天) | 7.05 | 6.67 | 6.03 | 13.44 | 19.83 | 10.04 | 11.99 | 15.46 | 28.80 | 22.91 | 13.56 | 17.81 | 26.84 | 23.22 | 数据为空 | 36.44 |
| 现金占总资产比例 | 9.02% | 10.72% | 10.60% | 12.44% | 11.16% | 15.35% | 15.86% | 11.82% | 19.69% | 23.95% | 17.11% | 22.41% | 21.08% | 25.22% | 26.37% | 31.36% |
| 存货占总资产比例 | 21.57% | 24.57% | 21.43% | 18.71% | 16.38% | 13.32% | 13.94% | 12.81% | 13.12% | 11.91% | 11.12% | 9.25% | 10.36% | 10.48% | 10.02% | 10.66% |
| 总资产同比增加比例 | 61.76% | 62.65% | 43.67% | 44.85% | 33.39% | 24.48% | 46.29% | 29.37% | 33.64% | 39.47% | 22.85% | 21.50% | 54.04% | 59.91% | 数据为空 | 78.09% |
| 应付款项占总资产比例 | 12.18% | 13.01% | 11.33% | 13.31% | 10.68% | 9.47% | 9.58% | 10.07% | 6.81% | 8.05% | 7.62% | 8.09% | 6.30% | 7.23% | 5.70% | 6.29% |
| 应收款项占总资产比例 | 26.23% | 20.30% | 20.38% | 17.01% | 14.55% | 13.25% | 13.26% | 12.40% | 13.06% | 11.76% | 13.10% | 11.43% | 12.15% | 11.58% | 12.11% | 10.34% |
| 预收款项占总资产比例 | 1.91% | 1.81% | 2.06% | 2.71% | 3.96% | 1.92% | 2.85% | 3.02% | 5.66% | 4.80% | 3.74% | 3.70% | 5.91% | 5.24% | 5.87% | 6.47% |
| 预付款项占总资产比例 | 4.12% | 4.62% | 2.98% | 2.92% | 6.69% | 5.60% | 8.15% | 7.73% | 7.43% | 5.93% | 4.88% | 4.05% | 8.11% | 4.63% | 8.20% | 2.63% |
| 固定资产占总资产比例 | 22.76% | 25.15% | 30.38% | 34.46% | 33.65% | 29.54% | 29.08% | 33.24% | 24.73% | 25.21% | 29.54% | 30.37% | 29.35% | 31.33% | 9.95% | 10.11% |
| 无形资产占总资产比例 | 5.38% | 6.86% | 7.09% | 7.69% | 7.05% | 7.58% | 8.67% | 9.91% | 5.77% | 5.89% | 6.05% | 6.09% | 4.53% | 4.81% | 5.30% | 5.29% |
| 流动比例 | 1.36 | 1.34 | 1.43 | 1.40 | 1.44 | 1.46 | 1.39 | 1.26 | 1.38 | 1.34 | 1.37 | 1.40 | 1.50 | 1.66 | 2.30 | 2.72 |
| 速动比率 | 0.92 | 0.83 | 0.92 | 0.92 | 1.00 | 1.09 | 1.03 | 0.93 | 1.06 | 1.07 | 1.07 | 1.15 | 1.21 | 1.34 | 1.90 | 2.21 |
| 综合税率 | 2.86% | 3.15% | 3.65% | 3.06% | 3.19% | 2.99% | 2.34% | 2.07% | 2.88% | 2.40% | 1.45% | 1.64% | 2.37% | 2.42% | 2.18% | 1.13% |
| 实际所得税率 | 14.62% | 15.41% | 16.75% | 16.19% | 18.17% | 19.75% | 24.88% | 10.36% | 17.10% | 14.26% | 19.82% | 8.62% | 18.25% | 14.95% | 21.55% | 1.95% |
| 可持续增长率 | 17.90% | 18.78% | 20.51% | 10.13% | 8.30% | 5.74% | 2.07% | 10.72% | 10.82% | 10.87% | 3.26% | 10.90% | 9.01% | 10.54% | 数据为空 | 8.97% |
| 最大内部融资增长率 | 10.53% | 11.18% | 24.51% | -4.87% | -15.50% | -20.51% | -35.69% | -37.59% | -27.93% | -23.67% | -41.10% | -26.15% | -31.67% | -31.49% | 数据为空 | -58.87% |
| 净利润现金含量 | -244.38% | -368.76% | -631.45% | 36.59% | -79.47% | -160.90% | -1098.65% | 75.16% | 38.17% | 24.99% | -1586.61% | 3.37% | -80.05% | -50.21% | -768.28% | 166.75% |
| 主营业务收入现金含量 | 52.90% | 51.08% | 44.61% | 72.41% | 71.51% | 68.89% | 69.23% | 76.69% | 71.40% | 89.64% | 71.38% | 73.14% | 76.22% | 74.41% | 66.29% | 87.13% |
| 经营性现金周期(天) | 249.84 | 236.65 | 172.94 | 247.02 | 248.95 | 229.77 | 189.76 | 220.68 | 220.92 | 194.08 | 147.25 | 171.04 | 176.57 | 151.19 | 数据为空 | 167.15 |
| 单位收入需投入现金 | 0.80 | 0.80 | 0.78 | 0.80 | 0.81 | 0.86 | 0.86 | 0.83 | 0.80 | 0.81 | 0.92 | 0.82 | 0.80 | 0.78 | 数据为空 | 0.72 |
| 单位收入产生的现金 | 0.14 | 0.14 | 0.15 | 0.11 | 0.09 | 0.07 | 0.04 | 0.08 | 0.07 | 0.08 | 0.02 | 0.05 | 0.04 | 0.07 | 0.04 | 0.09 |
| 单位收入可用于增长的现金 | 0.06 | 0.06 | 0.09 | (0.03) | (0.09) | (0.12) | (0.18) | (0.21) | (0.14) | (0.11) | (0.18) | (0.11) | (0.13) | (0.11) | (0.21) | (0.24) |
| 市值环比增长 | 56.74% | -5.18% | -2.76% | 16.75% | 12.64% | 1.94% | 31.99% | 4.05% | 13.90% | -13.45% | -36.66% | 5.15% | -0.40% | 10.73% | 38.81% | 数据为空 |
| 主评级建议 | 良-可关注 | 优异-强买 | 良-可关注 | 中性 | 中性 | 回避 | 回避 | 中性 | 良-可关注 | 中性 | 回避 | 良-可关注 | 中性 | 中性 | 数据为空 | 中性 |
| 次评级建议(敏感性) | 良-可关注 | 优异-强买 | 良-可关注 | 优-买入 | 良-可关注 | 回避 | 回避 | 中性 | 优-买入 | 中性 | 回避 | 良-可关注 | 中性 | 回避 | 数据为空 | 回避 |
| 中材科技 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |

| 建发股份 | 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 | 6.68 | 11.33 | 14.14 | 12.96 | 11.22 | 14.33 | 10.24 | 6.38 | 5.56 | 14.33 | 22.74 | 26.76 | 28.81 | 19.09 | 13.87 | 8.19 | 5.44 | 5.04 | 4.16 | 4.16 |
| 赢利能力评分 | 72.70 | 78.04 | 90.84 | 65.96 | 55.47 | 44.49 | 41.98 | 45.26 | 56.26 | 59.45 | 59.41 | 54.26 | 58.09 | 72.75 | 63.19 | 54.64 | 47.63 | 46.18 | 42.06 | 30.77 |
| 成长能力评分 | 89.02 | 93.74 | 92.04 | 82.78 | 51.10 | 16.39 | 16.05 | 39.21 | 77.77 | 96.19 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 71.74 | 48.91 | 35.00 | 16.28 |
| 估值情况评分 | 76.90 | 81.28 | 79.99 | 59.24 | 53.42 | 59.99 | 63.27 | 80.88 | 90.07 | 80.87 | 61.58 | 59.13 | 47.47 | 73.38 | 77.14 | 81.47 | 85.05 | 84.62 | 87.76 | 95.30 |
| 信用情况评分 | 73.98 | 75.02 | 75.19 | 71.63 | 72.38 | 71.82 | 71.44 | 78.45 | 80.55 | 80.75 | 81.37 | 80.22 | 82.45 | 79.47 | 82.02 | 78.77 | 75.64 | 76.16 | 78.07 | 83.25 |
| 综合情况评价 | 79.74 | 84.36 | 87.22 | 70.11 | 54.17 | 40.67 | 40.76 | 55.49 | 75.14 | 79.80 | 75.37 | 73.03 | 70.79 | 82.81 | 81.20 | 79.77 | 68.70 | 60.17 | 55.10 | 47.68 |
| 每股收益(元) | 0.47 | 0.63 | 0.36 | 0.86 | 0.56 | 0.33 | 0.11 | 0.50 | 0.44 | 0.61 | 0.22 | 1.03 | 0.66 | 0.52 | 0.18 | 0.70 | 0.40 | 0.31 | 0.13 | 0.34 |
| 预估全年每股收益(元) | 0.72 | 1.65 | 2.71 | 0.86 | 0.64 | 0.49 | 0.47 | 0.50 | 0.69 | 1.35 | 1.39 | 1.03 | 1.14 | 1.17 | 1.02 | 0.70 | 0.61 | 0.54 | 0.48 | 0.34 |
| 每股净资产(元) | 2.99 | 5.38 | 5.04 | 4.61 | 4.20 | 4.22 | 3.98 | 4.34 | 4.24 | 7.82 | 7.55 | 7.47 | 6.80 | 4.90 | 4.91 | 4.80 | 4.49 | 4.39 | 4.78 | 4.65 |
| 每股自由现金流(元) | (1.11) | (0.38) | (0.15) | (0.62) | 2.40 | 3.63 | 1.43 | (0.07) | 0.64 | 1.33 | 0.21 | (2.45) | (1.24) | (0.94) | (2.78) | (0.61) | (1.44) | (1.96) | (0.86) | 0.72 |
| 当季净利润(亿) | 2.75 | 3.39 | 4.48 | 3.63 | 2.91 | 2.68 | 1.42 | 0.77 | 1.26 | 2.68 | 1.52 | 2.57 | 1.34 | 2.08 | 1.13 | 1.84 | 0.57 | 1.16 | 0.78 | 0.71 |
| 当季主营业务收入(亿) | 163.71 | 167.14 | 126.61 | 125.76 | 104.83 | 103.82 | 71.09 | 71.61 | 93.80 | 102.82 | 70.65 | 83.11 | 81.52 | 77.65 | 53.61 | 74.96 | 49.87 | 53.20 | 31.76 | 40.44 |
| 预估全年净利润(亿) | 16.13 | 20.46 | 33.67 | 10.64 | 8.00 | 6.07 | 5.79 | 6.23 | 8.54 | 9.33 | 9.63 | 7.11 | 7.89 | 7.20 | 6.30 | 4.34 | 3.77 | 3.31 | 2.95 | 2.13 |
| 预估全年主营业务收入(亿) | 663.10 | 681.01 | 722.19 | 405.51 | 354.70 | 341.70 | 340.99 | 338.87 | 371.65 | 391.02 | 389.92 | 295.88 | 331.08 | 324.12 | 354.10 | 209.79 | 181.28 | 169.13 | 130.00 | 157.82 |
| 市净率(倍) | 2.23 | 2.11 | 2.80 | 2.81 | 2.67 | 3.39 | 2.57 | 1.47 | 1.31 | 1.83 | 3.01 | 3.58 | 4.24 | 3.90 | 2.82 | 1.71 | 1.21 | 1.15 | 0.87 | 0.90 |
| 市销率(折算为全年数据) | 0.44 | 0.38 | 0.41 | 0.65 | 0.59 | 0.72 | 0.63 | 0.36 | 0.30 | 0.39 | 0.52 | 0.75 | 0.68 | 0.47 | 0.36 | 0.34 | 0.33 | 0.34 | 0.32 | 0.27 |
| 市盈率(折算为全年数据) | 9.27 | 6.88 | 5.22 | 15.15 | 17.45 | 29.36 | 21.98 | 12.73 | 8.09 | 10.61 | 16.31 | 25.99 | 25.23 | 16.37 | 13.59 | 11.66 | 8.92 | 9.40 | 8.70 | 12.07 |
| 市盈率(倍)(含债调整去息税)折为全年 | 16.13 | 11.61 | 8.22 | 22.54 | 22.70 | 36.08 | 34.01 | 18.30 | 11.95 | 15.30 | 20.22 | 29.68 | 25.54 | 19.72 | 19.27 | 16.12 | 14.49 | 16.51 | 13.30 | 19.38 |
| PER(以当期ROE为增长标准) | 0.72 | 0.45 | 0.22 | 1.22 | 1.51 | 3.24 | 3.16 | 1.58 | 0.78 | 0.97 | 1.27 | 2.15 | 1.63 | 0.94 | 1.09 | 1.10 | 1.11 | 1.42 | 1.43 | 2.61 |
| PEG(以3年均净利增长为标准) | 0.44 | 0.23 | 0.09 | 0.55 | 0.85 | 2.21 | 2.30 | 0.35 | 0.19 | 0.23 | 0.30 | 0.65 | 0.50 | 0.43 | 0.49 | 0.37 | 0.42 | 0.60 | 0.60 | 1.27 |
| PEG(以3年均收入增长为标准) | 0.50 | 0.34 | 0.22 | 0.90 | 1.13 | 1.92 | 1.82 | 0.62 | 0.36 | 0.43 | 0.57 | 1.06 | 0.76 | 0.61 | 0.52 | 0.49 | 0.53 | 0.67 | 0.82 | 0.65 |
| 预估全年总资产报酬率 | 4.26% | 6.00% | 10.06% | 3.96% | 3.10% | 2.41% | 2.34% | 3.94% | 4.70% | 4.73% | 5.18% | 4.64% | 5.19% | 5.69% | 5.29% | 4.80% | 3.72% | 3.59% | 3.69% | 2.89% |
| 预估全年投入资本报酬率 | 9.35% | 12.96% | 21.79% | 7.85% | 8.10% | 6.25% | 5.06% | 7.07% | 9.69% | 9.47% | 10.56% | 8.59% | 11.16% | 12.08% | 9.33% | 9.06% | 7.22% | 6.40% | 6.91% | 5.03% |
| 预估全年股东权益报酬率 | 22.25% | 25.76% | 36.65% | 18.55% | 15.02% | 11.13% | 10.76% | 11.56% | 15.30% | 15.78% | 15.98% | 13.79% | 15.69% | 21.01% | 17.75% | 14.64% | 13.00% | 11.61% | 9.32% | 7.42% |
| 自由现金流与营业收入之比 | -5.42% | -1.60% | -1.47% | -1.89% | 10.65% | 25.81% | 24.93% | -0.24% | 2.99% | 5.28% | 2.09% | -5.71% | -4.02% | -4.40% | -32.01% | -1.81% | -6.58% | -14.25% | -16.70% | 2.83% |
| 二级市场自由现金收益率-报表期 | -5.67% | -1.20% | -0.45% | -2.17% | 9.40% | 13.52% | 6.14% | -0.48% | 4.54% | 4.67% | 0.57% | -6.42% | -3.04% | -2.81% | -10.32% | -3.66% | -8.89% | -13.35% | -7.39% | 7.25% |
| 总收入同比增长率 | 63.52% | 67.94% | 78.09% | 19.67% | 4.67% | 0.83% | 0.63% | 14.53% | 25.61% | 32.15% | 31.78% | 41.04% | 57.81% | 54.49% | 68.79% | 32.93% | 14.87% | 7.16% | -17.63% | 9.77% |
| 净利润同比增长率 | 51.65% | 92.35% | 216.56% | 70.71% | 28.32% | -2.62% | -7.07% | -12.38% | 20.09% | 31.19% | 35.37% | 63.88% | 81.77% | 65.94% | 45.27% | 103.85% | 76.89% | 55.55% | 38.67% | -31.22% |
| 当季收入同比增长率 | 56.16% | 60.98% | 78.09% | 75.63% | 11.77% | 0.98% | 0.63% | -13.84% | 15.07% | 32.41% | 31.78% | 10.86% | 63.46% | 45.96% | 68.79% | 85.37% | 30.90% | 30.63% | -17.63% | 8.17% |
| 当季净利润同比增长率 | -5.51% | 26.58% | 216.56% | 370.42% | 131.74% | -0.09% | -7.07% | -69.90% | -6.38% | 28.91% | 35.37% | 39.54% | 135.34% | 79.81% | 45.27% | 157.16% | 230.15% | 69.38% | 38.67% | -34.19% |
| 净利润率 | 2.32% | 2.68% | 3.54% | 2.62% | 2.50% | 2.34% | 1.99% | 1.84% | 2.04% | 2.42% | 2.16% | 2.40% | 2.14% | 2.44% | 2.10% | 2.07% | 1.85% | 2.27% | 2.44% | 1.35% |
| 税前利润率 | 3.66% | 4.28% | 5.90% | 4.09% | 4.11% | 4.08% | 3.85% | 2.41% | 2.79% | 3.43% | 2.66% | 3.16% | 2.51% | 2.87% | 2.54% | 2.65% | 2.19% | 2.66% | 3.02% | 1.83% |
| 主营业务利润率 | 6.95% | 7.44% | 9.18% | 7.62% | 7.22% | 7.14% | 7.18% | 5.28% | 5.42% | 6.05% | 5.68% | 5.34% | 4.61% | 4.97% | 5.26% | 4.61% | 4.32% | 4.51% | 4.79% | 3.85% |
| 当季净利润率 | 1.68% | 2.03% | 3.54% | 2.89% | 2.78% | 2.58% | 1.99% | 1.08% | 1.34% | 2.60% | 2.16% | 3.09% | 1.65% | 2.67% | 2.10% | 2.45% | 1.14% | 2.17% | 2.44% | 1.77% |
| 当季税前利润率 | 2.55% | 3.05% | 3.26% | 4.04% | 4.14% | 4.24% | 2.03% | 1.00% | 1.60% | 3.96% | 3.31% | 4.80% | 1.95% | 3.09% | 2.69% | 3.47% | 1.40% | 2.45% | 1.53% | 2.65% |
| 当季主营业务利润率 | 6.08% | 6.12% | 9.18% | 8.51% | 7.35% | 7.11% | 7.18% | 4.75% | 4.25% | 6.31% | 5.68% | 7.19% | 4.04% | 4.77% | 5.26% | 5.14% | 3.99% | 4.34% | 4.79% | 5.26% |
| 当季权益报酬率 | 4.11% | 5.07% | 7.15% | 6.33% | 5.57% | 5.09% | 2.87% | 1.43% | 2.38% | 4.96% | 2.92% | 4.97% | 2.86% | 6.86% | 3.71% | 6.20% | 2.06% | 4.26% | 2.63% | 2.49% |
| 经营性现金流同比增长率 | -164.35% | -105.17% | -102.95% | -138.16% | 115.68% | 234.53% | 437.26% | 数据为空 | 4150.64% | 1023.73% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | -110.50% | 数据为空 | 数据为空 | 数据为空 | 429.49% |
| 综合业务利润率 | 6.95% | 7.44% | 9.18% | 7.62% | 7.22% | 7.14% | 7.18% | 5.28% | 5.42% | 6.05% | 5.68% | 5.34% | 4.61% | 4.97% | 5.26% | 4.61% | 4.32% | 4.51% | 4.79% | 3.85% |
| 当季综合业务利润率 | 6.08% | 6.12% | 9.18% | 8.51% | 7.35% | 7.11% | 7.18% | 4.75% | 4.25% | 6.31% | 5.68% | 7.19% | 4.04% | 4.77% | 5.26% | 5.14% | 3.99% | 4.34% | 4.79% | 5.26% |
| 资本支出与销售收入比 | 0.74% | 0.77% | 1.02% | 1.19% | 1.24% | 1.27% | 2.17% | 2.42% | 2.79% | 2.88% | 2.99% | 3.94% | 4.19% | 5.36% | 7.28% | 1.51% | 0.62% | 0.39% | 0.35% | 0.97% |
| 总市值(亿) | 149.48 | 140.85 | 175.79 | 161.12 | 139.49 | 178.15 | 127.30 | 79.32 | 69.12 | 98.97 | 157.06 | 184.82 | 198.98 | 117.90 | 85.66 | 50.58 | 33.60 | 31.13 | 25.69 | 25.69 |
| 总市值含债调整(亿) | 277.31 | 246.74 | 282.49 | 252.57 | 199.80 | 236.34 | 206.46 | 119.13 | 109.91 | 148.38 | 200.89 | 219.16 | 223.65 | 150.10 | 124.48 | 70.55 | 58.77 | 56.14 | 39.56 | 40.09 |
| 总市值中的现金比例 | 15.96% | 17.33% | 17.62% | 11.79% | 20.11% | 24.37% | 28.93% | 18.91% | 32.25% | 46.81% | 21.32% | 12.75% | 11.43% | 7.18% | 9.65% | 14.83% | 21.30% | 17.62% | 17.37% | 35.06% |
| 生息负债与净资产比率 | 190.80% | 158.45% | 170.19% | 159.47% | 115.41% | 110.79% | 160.10% | 73.87% | 77.34% | 91.52% | 84.07% | 66.58% | 52.56% | 106.40% | 128.01% | 67.38% | 90.88% | 92.17% | 47.01% | 50.15% |
| 营业费用与收入之比 | 2.70% | 2.65% | 2.62% | 3.23% | 2.79% | 2.73% | 2.65% | 2.61% | 2.16% | 2.11% | 2.27% | 2.45% | 2.27% | 2.54% | 2.32% | 2.04% | 2.03% | 1.97% | 1.79% | 2.33% |
| 管理费用与收入之比 | 0.23% | 0.21% | 0.26% | 0.33% | 0.26% | 0.27% | 0.33% | 0.22% | 0.21% | 0.20% | 0.26% | 0.36% | 0.24% | 0.26% | 0.33% | 0.36% | 0.33% | 0.34% | 0.36% | 0.44% |
| 财务费用与收入之比 | 0.31% | 0.35% | 0.71% | 0.18% | 0.38% | 0.37% | 0.56% | 0.10% | 0.31% | 0.27% | 0.51% | 0.11% | 0.47% | 0.36% | 0.35% | 0.02% | 0.25% | 0.12% | 0.08% | -0.04% |
| 期间费用占收入比 | 3.23% | 3.21% | 3.59% | 3.74% | 3.43% | 3.37% | 3.54% | 2.93% | 2.68% | 2.58% | 3.04% | 2.92% | 2.97% | 3.15% | 2.99% | 2.42% | 2.61% | 2.43% | 2.23% | 2.73% |
| 当季期间费用占收入比 | 3.28% | 2.92% | 3.59% | 4.42% | 3.54% | 3.26% | 3.54% | 3.88% | 2.87% | 2.26% | 3.04% | 2.79% | 2.67% | 3.26% | 2.99% | 2.07% | 2.92% | 2.55% | 2.23% | 4.07% |
| 期间费用占收入比同比增长率 | -5.83% | -4.84% | 1.40% | 27.56% | 28.16% | 30.81% | 16.49% | 0.49% | -9.69% | -18.19% | 1.57% | 20.70% | 13.71% | 29.68% | 33.89% | -11.48% | 14.92% | 12.92% | -1.89% | 4.26% |
| 当季期间费用占收入比同比增长率 | -7.30% | -10.33% | 1.40% | 14.10% | 23.36% | 44.04% | 16.49% | 38.79% | 7.37% | -30.65% | 1.57% | 34.74% | -8.39% | 28.07% | 33.89% | -49.05% | 15.78% | 25.23% | -1.89% | 63.26% |
| 债务杠杆 | 5.65 | 5.10 | 5.34 | 4.69 | 4.93 | 4.79 | 5.01 | 2.93 | 3.45 | 3.66 | 3.57 | 2.97 | 3.24 | 4.18 | 3.93 | 3.05 | 3.65 | 3.40 | 2.71 | 2.57 |
| 生息负债率 | 33.75% | 31.04% | 31.87% | 34.01% | 23.39% | 23.11% | 31.99% | 25.18% | 22.44% | 25.03% | 23.57% | 22.40% | 16.22% | 25.46% | 32.58% | 22.10% | 24.90% | 27.13% | 17.32% | 19.55% |
| 资产负债率 | 82.31% | 80.41% | 81.27% | 78.67% | 79.74% | 79.14% | 80.02% | 65.91% | 70.98% | 72.65% | 71.96% | 66.36% | 69.15% | 76.07% | 74.55% | 67.20% | 72.61% | 70.57% | 63.16% | 61.02% |
| 每股生息负债(元) | 5.71 | 8.52 | 8.58 | 7.36 | 4.85 | 4.68 | 6.37 | 3.20 | 3.28 | 7.15 | 6.35 | 4.97 | 3.57 | 5.21 | 6.29 | 3.23 | 4.08 | 4.05 | 2.25 | 2.33 |
| 生息债务占负债比率 | 41.01% | 38.61% | 39.22% | 43.23% | 29.33% | 29.21% | 39.97% | 38.21% | 31.62% | 34.46% | 32.76% | 33.75% | 23.46% | 33.47% | 43.70% | 32.89% | 34.29% | 38.45% | 27.42% | 32.03% |
| 每股现金保有额(元) | 1.07 | 1.96 | 2.49 | 1.53 | 2.26 | 3.49 | 2.96 | 1.21 | 1.79 | 6.71 | 4.85 | 3.41 | 3.29 | 1.37 | 1.34 | 1.21 | 1.16 | 0.89 | 0.72 | 1.46 |
| 存货环比增长率 | 12.87% | 5.34% | 15.13% | 15.60% | -0.80% | -4.12% | 116.90% | 2.99% | 3.48% | 1.46% | 12.71% | 9.06% | 4.30% | 4.04% | 20.48% | -4.50% | 5.86% | 40.82% | 9.80% | -1.10% |
| 应收帐款环比增长率 | -2.20% | 6.50% | 61.28% | -23.48% | 1.15% | -0.59% | 68.16% | -39.24% | 21.92% | -16.86% | 67.63% | -38.29% | 30.17% | 27.81% | 41.95% | -33.12% | -0.65% | -0.53% | 63.34% | -41.76% |
| 存货同比增长率 | 58.26% | 39.09% | 26.59% | 138.49% | 112.46% | 121.62% | 134.52% | 21.86% | 29.04% | 30.07% | 33.37% | 42.57% | 24.84% | 26.72% | 71.52% | 56.31% | 61.88% | 55.91% | 0.24% | 5.85% |
| 应收帐款同比增长率 | 28.55% | 32.96% | 24.10% | 29.40% | 2.73% | 23.82% | 3.56% | 3.23% | 4.86% | 11.96% | 72.11% | 45.74% | 57.95% | 20.55% | -6.18% | 7.95% | -6.00% | 0.83% | -5.42% | -22.22% |
| 预收帐款同比增长率 | 44.19% | 41.93% | 36.80% | 53.38% | 61.73% | 41.47% | 3.31% | -11.36% | -27.57% | -6.74% | 96.28% | 58.68% | 100.46% | 114.47% | 81.78% | 74.49% | 107.00% | 62.78% | 49.32% | 5.54% |
| 存货周转率 - 单期值 | 3.30 | 3.81 | 4.18 | 2.74 | 2.78 | 2.65 | 2.54 | 5.62 | 6.35 | 6.87 | 6.98 | 5.97 | 7.38 | 7.49 | 8.51 | 6.12 | 5.07 | 5.00 | 5.40 | 7.26 |
| 总资产周转率-单期值 | 1.75 | 2.00 | 2.16 | 1.51 | 1.38 | 1.36 | 1.38 | 2.14 | 2.05 | 1.98 | 2.10 | 1.93 | 2.18 | 2.56 | 2.97 | 2.32 | 1.79 | 1.83 | 1.62 | 2.14 |
| 净资产周转率-单期值 | 9.90 | 10.19 | 11.52 | 7.07 | 6.79 | 6.51 | 6.90 | 6.29 | 7.05 | 7.24 | 7.48 | 5.74 | 7.05 | 10.71 | 11.68 | 7.08 | 6.54 | 6.23 | 4.41 | 5.50 |
| 应收帐款周转率--单期值 | 57.18 | 57.43 | 64.86 | 58.74 | 39.31 | 38.31 | 38.01 | 63.51 | 42.32 | 54.28 | 45.01 | 57.25 | 39.53 | 50.38 | 70.35 | 59.16 | 34.19 | 31.69 | 24.23 | 48.04 |
| 流动资产周转率--单期值 | 2.15 | 2.35 | 2.83 | 1.84 | 1.63 | 1.60 | 2.15 | 2.87 | 2.65 | 2.69 | 3.11 | 2.66 | 3.27 | 3.69 | 4.76 | 3.08 | 2.59 | 2.81 | 2.54 | 3.26 |
| 固定资产周转率--单期值 | 187.99 | 199.52 | 216.75 | 102.20 | 109.04 | 105.90 | 104.00 | 30.57 | 34.20 | 35.67 | 35.28 | 26.33 | 30.04 | 29.27 | 30.09 | 11.78 | 10.27 | 9.60 | 7.35 | 8.93 |
| 股本同比变动率 | 80.00% | 0.00% | 0.00% | 0.00% | 0.00% | 80.00% | 80.00% | 80.00% | 80.00% | 11.83% | 11.83% | 11.83% | 11.83% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 45.79% | 75.97% | 172.86% | 102.77% | 54.10% | 19.90% | 45.56% | -12.50% | 39.27% | 58.24% | 38.06% | 67.92% | 80.87% | 66.31% | 42.19% | 92.44% | 62.81% | 46.59% | 36.24% | -27.35% |
| 其他税费(亿) | 6.51 | 4.00 | 1.21 | 4.29 | 2.71 | 1.93 | 0.87 | 4.81 | 3.32 | 2.20 | 0.75 | 1.36 | 2.20 | 1.51 | 0.46 | 1.04 | 2.51 | 1.66 | 0.92 | 0.62 |
| 每股营运资金(元) | 4.86 | 7.39 | 6.86 | 4.32 | 5.10 | 4.63 | 4.57 | 1.15 | 2.57 | 4.57 | 4.64 | 3.58 | 3.40 | 0.96 | 1.13 | 1.03 | 1.37 | 1.45 | 1.66 | 1.37 |
| 短期借款占营运资金的比例 | 30.34% | 30.03% | 40.99% | 66.70% | 15.55% | 16.69% | 19.08% | 75.88% | 27.52% | 67.26% | 50.70% | 54.30% | 34.25% | 281.12% | 396.29% | 199.96% | 205.21% | 191.83% | 66.32% | 86.66% |
| 每股资本性支出(元) | 0.15 | 0.18 | 0.10 | 0.39 | 0.28 | 0.18 | 0.12 | 0.66 | 0.60 | 0.72 | 0.31 | 1.69 | 1.29 | 1.14 | 0.63 | 0.51 | 0.14 | 0.05 | 0.02 | 0.25 |
| 每股投入资本净额(元) | 7.71 | 12.70 | 12.43 | 10.90 | 7.94 | 7.81 | 9.21 | 7.09 | 7.09 | 14.27 | 13.20 | 11.98 | 10.23 | 9.65 | 10.94 | 7.75 | 8.44 | 8.37 | 6.92 | 6.85 |
| 每股经营活动产生的现金流(元) | (0.96) | (0.20) | (0.05) | (0.23) | 2.68 | 3.81 | 1.55 | 0.60 | 1.24 | 2.05 | 0.52 | (0.76) | 0.05 | 0.20 | (2.15) | (0.10) | (1.30) | (1.91) | (0.84) | 0.97 |
| 投资支出占收入之比 | 1.39% | 1.72% | 1.18% | 3.06% | 3.85% | 5.12% | 11.23% | 3.44% | 3.92% | 3.73% | 4.33% | 6.30% | 6.51% | 8.70% | 8.53% | 3.09% | 2.19% | 1.42% | 0.39% | 1.26% |
| 存货储存期(天) | 109.07 | 94.46 | 86.03 | 131.57 | 129.48 | 135.67 | 141.93 | 64.02 | 56.73 | 52.39 | 51.58 | 60.31 | 48.81 | 48.04 | 42.31 | 58.83 | 70.95 | 71.99 | 66.71 | 49.57 |
| 应付帐款付款期(天) | 22.53 | 26.25 | 20.72 | 18.84 | 35.46 | 32.08 | 20.42 | 18.69 | 29.21 | 25.98 | 14.86 | 17.59 | 18.11 | 20.16 | 15.04 | 18.61 | 23.43 | 21.07 | 30.94 | 19.66 |
| 应收帐款回收期(天) | 6.30 | 6.27 | 5.55 | 6.13 | 9.16 | 9.40 | 9.47 | 5.67 | 8.51 | 6.63 | 8.00 | 6.29 | 9.11 | 7.15 | 5.12 | 6.09 | 10.53 | 11.36 | 14.86 | 7.49 |
| 预付帐款占用期(天) | 49.75 | 41.43 | 42.51 | 45.46 | 53.68 | 38.57 | 38.95 | 24.57 | 35.84 | 33.25 | 37.37 | 29.83 | 33.60 | 31.68 | 28.20 | 24.87 | 45.01 | 40.41 | 47.60 | 25.21 |
| 预收帐款信用期(天) | 33.46 | 27.14 | 25.92 | 27.41 | 43.38 | 38.10 | 40.13 | 21.39 | 25.60 | 23.54 | 33.97 | 27.64 | 39.68 | 30.45 | 19.06 | 24.56 | 36.15 | 27.21 | 28.56 | 18.71 |
| 现金占总资产比例 | 6.30% | 7.16% | 9.25% | 7.06% | 10.88% | 17.24% | 14.88% | 9.49% | 12.27% | 23.48% | 18.01% | 15.37% | 14.95% | 6.69% | 6.94% | 8.30% | 7.08% | 5.95% | 5.57% | 12.23% |
| 存货占总资产比例 | 48.80% | 48.00% | 46.43% | 50.21% | 45.29% | 46.76% | 49.62% | 35.81% | 30.25% | 26.92% | 28.15% | 30.30% | 28.00% | 32.29% | 32.94% | 36.07% | 33.74% | 34.96% | 28.58% | 28.31% |
| 总资产同比增加比例 | 46.85% | 35.50% | 35.29% | 70.08% | 41.90% | 27.56% | 33.06% | 3.11% | 19.47% | 56.03% | 56.05% | 69.69% | 50.42% | 37.22% | 48.83% | 22.70% | 36.69% | 30.00% | 9.06% | 9.75% |
| 应付款项占总资产比例 | 10.08% | 13.34% | 11.18% | 7.19% | 12.40% | 11.06% | 7.14% | 10.46% | 15.57% | 13.35% | 8.11% | 8.84% | 10.39% | 13.55% | 11.71% | 11.41% | 11.14% | 10.23% | 13.26% | 11.23% |
| 应收款项占总资产比例 | 3.58% | 4.07% | 3.89% | 3.00% | 4.09% | 4.15% | 4.24% | 3.95% | 5.65% | 4.27% | 5.45% | 3.94% | 6.44% | 5.95% | 4.94% | 4.59% | 6.13% | 6.77% | 7.84% | 5.22% |
| 预收款项占总资产比例 | 19.04% | 17.61% | 18.17% | 13.44% | 19.39% | 16.81% | 17.97% | 14.90% | 17.02% | 15.16% | 23.15% | 17.33% | 28.07% | 25.36% | 18.41% | 18.54% | 21.06% | 16.22% | 15.07% | 13.03% |
| 预付款项占总资产比例 | 22.26% | 21.05% | 22.94% | 17.35% | 18.78% | 13.29% | 13.62% | 13.75% | 19.11% | 17.08% | 20.40% | 14.99% | 19.28% | 21.29% | 21.96% | 15.25% | 21.40% | 19.62% | 20.39% | 14.40% |
| 固定资产占总资产比例 | 0.93% | 1.00% | 1.00% | 1.48% | 1.26% | 1.28% | 1.32% | 7.01% | 5.98% | 5.55% | 5.94% | 7.33% | 7.25% | 8.75% | 9.87% | 19.72% | 17.46% | 19.11% | 22.08% | 24.02% |
| 无形资产占总资产比例 | 0.55% | 0.62% | 0.63% | 0.79% | 0.83% | 0.85% | 0.87% | 3.25% | 3.31% | 3.07% | 3.32% | 4.06% | 4.12% | 4.96% | 5.60% | 0.52% | 0.42% | 0.46% | 0.53% | 0.58% |
| 流动比例 | 1.50 | 1.46 | 1.42 | 1.32 | 1.40 | 1.37 | 1.37 | 1.16 | 1.32 | 1.27 | 1.29 | 1.29 | 1.26 | 1.07 | 1.09 | 1.11 | 1.13 | 1.16 | 1.23 | 1.21 |
| 速动比率 | 0.65 | 0.64 | 0.66 | 0.51 | 0.66 | 0.62 | 0.57 | 0.54 | 0.77 | 0.82 | 0.81 | 0.74 | 0.79 | 0.58 | 0.59 | 0.53 | 0.61 | 0.59 | 0.71 | 0.69 |
| 综合税率 | 1.92% | 1.92% | 2.26% | 2.10% | 2.23% | 2.51% | 2.62% | 1.16% | 1.28% | 1.34% | 0.98% | 1.50% | 0.81% | 0.97% | 0.79% | 0.81% | 0.50% | 0.55% | 0.65% | 0.48% |
| 实际所得税率 | 23.71% | 23.28% | 25.43% | 19.99% | 24.28% | 26.32% | 29.65% | 15.53% | 20.04% | 21.50% | 14.55% | 17.43% | 12.57% | 12.57% | 15.55% | 17.43% | 14.19% | 13.02% | 14.56% | 14.26% |
| 可持续增长率 | 22.98% | 27.30% | 40.80% | 18.55% | 17.00% | 15.22% | 13.74% | 11.56% | 14.39% | 17.54% | 16.13% | 13.79% | 15.07% | 26.13% | 24.52% | 14.64% | 12.14% | 14.16% | 10.75% | 7.42% |
| 最大内部融资增长率 | 9.26% | 11.81% | 15.05% | 8.12% | 7.04% | 7.76% | 4.82% | 1.66% | 0.55% | 2.45% | -0.79% | -5.47% | -14.07% | -19.04% | -27.36% | 3.13% | 3.71% | 5.69% | 6.63% | 0.55% |
| 净利润现金含量 | -201.57% | -31.13% | -12.69% | -26.56% | 475.05% | 1157.52% | 1360.01% | 118.81% | 282.63% | 336.94% | 235.26% | -73.61% | 7.98% | 39.33% | -1177.49% | -14.53% | -321.47% | -610.36% | -670.11% | 281.91% |
| 主营业务收入现金含量 | 95.26% | 97.56% | 111.19% | 95.74% | 99.85% | 101.66% | 112.32% | 99.82% | 99.29% | 99.38% | 114.91% | 93.28% | 105.44% | 105.48% | 104.82% | 98.87% | 84.70% | 101.91% | 85.81% | 95.66% |
| 经营性现金周期(天) | 166.42 | 140.94 | 129.62 | 179.62 | 196.61 | 181.70 | 185.93 | 96.24 | 104.38 | 94.85 | 99.82 | 103.92 | 98.61 | 90.03 | 80.17 | 94.21 | 132.74 | 129.01 | 139.96 | 88.28 |
| 单位收入需投入现金 | 0.77 | 0.77 | 0.75 | 0.80 | 0.74 | 0.75 | 0.75 | 0.76 | 0.73 | 0.72 | 0.64 | 0.71 | 0.59 | 0.65 | 0.74 | 0.72 | 0.72 | 0.78 | 0.79 | 0.77 |
| 单位收入产生的现金 | 0.04 | 0.04 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
| 单位收入可用于增长的现金 | 0.03 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.00 | 0.00 | 0.00 | (0.00) | (0.01) | (0.02) | (0.03) | (0.05) | 0.01 | 0.01 | 0.02 | 0.02 | 0.00 |
| 市值环比增长 | 6.13% | -19.87% | 9.10% | 15.51% | -21.70% | 39.94% | 60.50% | 14.75% | -30.16% | -36.98% | -15.02% | -7.12% | 68.77% | 37.64% | 69.35% | 50.55% | 7.94% | 21.15% | 0.00% | -1.42% |
| 主评级建议 | 良-可关注 | 良-可关注 | 良-可关注 | 良-可关注 | 回避 | 回避 | 回避 | 中性 | 良-可关注 | 良-可关注 | 良-可关注 | 良-可关注 | 良-可关注 | 优-买入 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 回避 |
| 次评级建议(敏感性) | 中性 | 良-可关注 | 良-可关注 | 良-可关注 | 中性 | 回避 | 回避 | 回避 | 中性 | 良-可关注 | 良-可关注 | 中性 | 良-可关注 | 优-买入 | 良-可关注 | 良-可关注 | 良-可关注 | 良-可关注 | 中性 | 回避 |
| 建发股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |