下载
登录/ 注册
主页
论坛
视频
热股
可转债
下载
下载

季度数据贴

11-01-22 17:34 97041次浏览
茅台03
+关注
博主要求身份验证
登录用户ID:
用数据模型选股是我一直以来的心愿,作为一个人独自工作的散户,关注面窄、精力不足是个始终难以解决的短板,许多股票都是已成为大牛之后才进入视野、而如果早下手研究的话还是能够感受其中的大部分逻辑的。熟悉的人都知道我曾经做过一个财务数据分析系统,在经过近6年的实践与检验后,我觉得在非周期票与成长类票上还是具备一定的实用性和大致的正确,因此我打算把其扩展成一个批处理模型,通过对全部上市公司的财务数据处理,自动挑选出高评级股票进行研究,这样可以保证精力的聚焦和关注的及时性。

当然,要做批处理模型,就必须把之前根据不同行业不同特点手工选择基准值的问题解决,但由于企业特点不同我们也不可能用一套标准去衡量全部公司,像之前的模板针对食品饮料企业就进行了4种分类,具体操作的时候往往需要我们对企业先有大概的定性认识后才能进行模板选择和数据研究,这也是我们做批处理程序时候的最大障碍。因此我决定简化模板,根据不同类型企业在财务数据上关联性特点,编写出自识别语句,通过财务上各种指标的钩稽关系及组合特点分成最易识别的9大类,由电脑自己识别并选择模板,批处理程序终于诞生。

在这个贴内,我计划当所有公司的季度报表公布完毕后,把批处理选择出来的结果公布出来,以对该方法下的选择进行个跟踪与检验,需要声明的是,我们剔除了金融股的数据导入,批处理程序会自动跳过所有金融公司报表,并且,该模型对强周期股票基本不适用,所以对周期性票得出的结果亦要忽视。同时,由于市场对信息的提前反应,一切针对公开资料的研究一定会有相对的滞后效应,所以它只能提供给我们那些会在现有强势数据下延展并深化的逻辑,帮助把握能够持续强化预期的企业。还有,大势的温度亦决定其实战效果,一般来说,牛市中后期,市场对信息提前表现程度比较高,熊末牛初的评级往往最有效也最贴近实战,而牛末熊初的评级则效果稍差,当然,这些都是从短中期的角度来看的。另外需要强调的是,该评级是以季度收盘价作为衡量标准的,这个价格与信息披露后的价格往往会有一定的差别,价格不同自然也会有不同的评级产生。所以要想做到完全准确是不可能的,无论如何,它都只能作为一个助手来参考。不过就我这些年的实践来看,很多超级大牛都能在第一时间或第二时间发出强烈的评级信号,像茅台、苏宁、云白药、獐子岛、盐湖钾肥、中恒集团、古井、金种子、汾酒、阿胶、张裕乃至长春高新、莱宝高科等等都是如此,并且更可贵的是,一些阶段性市场认同的如伊利青啤同仁堂等,该系统亦始终维持了比较低的评级,也就是说高灵敏度不是靠低门槛获得的,并且我还增加了数据异常平衡系统,争取做到杂音过滤,事实上,对这个市场上80%以上的票,该系统始终都是给予回避评级的,这就真正有效地帮我们缩小了关注范围以实现精力聚焦,当然,凡事都是利弊结合的,毕竟市场机会是呈现复杂性的特征,任何模型都一定会有错判和漏判,我个人愿意接受这样的结果,只关注符合自己逻辑理念的机会,古人说写好文章必须要学会割爱,投资应该也是如此。

再有,由于从方便计算的角度出发,很多财务指标我没有完全遵循标准格式,可能与正常算法会有出入,加上本人在投资、财务和软件应用与编写上都是自学的非专业人员,错误和幼稚之处难免,还请大家不要过于苛刻要求。

另外,批处理后,我计划综合全部股票评分与其市值占样本比重得出大盘评分系统,尝试着去对大盘进行衡量,当然这个样本里不包含金融及2年内有亏损和数据不满3年的股票,不能算是完全复制的大盘。

最后需要感谢的是MF两位网友,他们帮助我解决了电脑和软件应用上面的困难,其中一位已来到这里,是winland01兄,他是我接触的人中最聪明的一位,也是国内该领域里的顶尖高手,是某部权威软件应用书籍的作者。下面的帖子,将会由我和他以及另一个数人共用的帐号03shujubiao共同进行,我就只贴季度筛选目录,单个表格视他们各自的时间空闲决定,具体更新时间将在5月、9月和11月初,年报不进行选择,这主要是考虑到时间上与1季报接近,并且从市场预期的角度上来说,年报是对过去的验证而非培养,我们都知道,市场过去的理由是没有意义的,重要的是未来预期的形成,而其他3个季度的报表才是预期培养进行时,也就是我们这个模型关注的重点。再就是由于本论坛宽度不够,个股数据最多贴4年左右,这也算是个不小的遗憾,因为针对不同股票历史评级后的表现可以看出该模型是否适用于它。还要声明的是,这只是个验证与记录贴,都是电脑的自动评级,请不要轻易受到影响充当了试验小白鼠,并且我也不会在这里进行文字回复,失礼之处还望理解。另外,我是个喜欢给自己留余地的人,所以我不保证能一直或及时更新,毕竟长时间坚持做一件事情恐怕会造成额外的负担,其他两个朋友的ID应该也是如此吧。好了,数据说话,在此预告一下,也算是对之前长时间工作的庆祝吧,希望这份努力会有效果。

注:该系统评级依次分为完美、强买、买入、良、中性和回避,只要最新的季度敏感性建议出现买入以上评级则进入选股池。但就我之前的运用来看,买入评级里制造业或周期性票占比明显增多的时候,往往是市场进入行情后期,当非周期票和成长票的比重较大的时候则一般是行情初期,当然这个观察时间还不长,不过对选出股的结构进行观察也是件比较有意思的事。另外由于数据源来自一些财经网站,而非WIND等专业的数据库,个别票上曾经出现过原始数据失真的现象,还好不太普遍,但具体到投资的时候还需要对照清楚才是。

再注:两个评级中,一般以上面的评级为准,敏感性指标设置的比较激进,如果大势处于低风险区时,可以多参考敏感性建议,否则多参考上一行的评级及建议,当然两个指标连续同向显示最好。另外,虽然指标是以季度为单位变动,但投资判断上还是要保持相对的稳定度,一般来说连续高评级出现后,如果是因为价格上涨导致的估值评分下降而影响的评级轻度调整的话,可以再耐心一点。出现高评级是纳入自选的条件,表示值得跟踪,因为曾出现过高评级表明企业各综合指标跨过了投资门槛,之后的下降如果不是除估值外的其他情况恶化导致的都可以继续跟踪。其实06年之前的好股经常是连续多个季度同样的评级,之后由于行情变动太快才影响到季度评级也经常波动,所以在看的时候还是要仔细全面一些才好。
打开淘股吧APP
200
评论(653)
收藏
展开
热门 最新
飞鸟归林

11-02-17 16:35

0
谢谢兄的无私奉献,请兄贴个600153建发股份。
03shujubiao

11-02-17 16:20

0
金龙汽车10Q310Q210Q109Q409Q309Q209Q108Q408Q308Q208Q107Q407Q307Q207Q106Q406Q306Q206Q105Q405Q3
当季收盘价9.096.569.4910.977.128.587.584.666.498.0522.2823.2726.5423.520.6917.0610.6611.839.148.758.34
赢利能力评分43.99 56.60 数据为空29.31 19.51 12.92 5.32 36.96 54.83 77.62 93.68 54.03 48.03 48.01 48.93 40.63 45.52 44.89 50.48 40.00 43.46
成长能力评分98.40 97.37 数据为空15.00 15.00 15.00 0.00 15.00 42.12 57.71 49.11 99.16 100.00 100.00 100.00 90.83 89.69 95.15 100.00 85.00 85.00
估值情况评分91.25 99.25 数据为空73.02 75.09 34.12 29.84 94.91 87.50 84.48 71.36 66.94 63.73 67.27 79.71 74.84 93.46 94.91 98.12 98.14 98.03
信用情况评分77.73 79.47 数据为空70.47 68.30 64.99 65.77 74.63 73.69 77.37 79.52 82.39 84.16 83.41 90.49 78.89 82.99 88.55 89.55 77.61 77.73
综合情况评价78.90 84.81 数据为空39.47 37.04 16.88 9.38 48.54 61.13 72.70 70.68 75.12 72.74 73.76 78.12 70.38 77.23 79.67 84.06 75.07 76.08
每股收益(元)0.39 0.21 0.09 0.34 0.17 0.07 (0.02)0.44 0.44 0.39 0.34 0.92 0.54 0.31 0.17 0.67 0.54 0.31 0.17 0.68 0.50
预估全年每股收益(元)0.76 1.08 数据为空0.34 0.18 0.08 (0.03)0.44 0.75 1.15 2.40 0.92 0.78 0.78 1.05 0.67 0.74 0.68 1.04 0.68 0.74
每股净资产(元)6.43 6.07 5.82 5.65 5.37 5.15 5.15 5.24 5.04 4.89 7.47 7.10 6.35 6.01 7.73 7.20 6.25 5.81 7.42 7.12 6.70
每股自由现金流(元)2.44 0.88 (0.50)2.43 1.11 0.48 (0.75)(0.55)(0.66)(0.57)(1.35)0.36 (0.60)(1.06)(2.16)2.60 1.53 0.72 (1.32)2.48 0.47
当季净利润(亿)0.77 0.57 0.38 0.73 0.48 0.37 (0.07)0.01 0.23 0.72 1.01 1.13 0.68 0.54 0.39 0.46 0.45 0.37 0.25 0.27 0.28
当季主营业务收入(亿)44.31 41.20 30.72 38.11 34.05 27.24 18.31 26.57 32.26 39.21 25.87 31.50 33.49 32.68 26.75 28.10 26.74 23.94 17.30 22.27 31.72
预估全年净利润(亿)3.35 4.79 数据为空1.51 0.78 0.34 (0.14)1.97 3.33 5.09 7.07 2.73 2.30 2.30 2.38 1.53 1.45 1.34 1.58 1.03 1.12
预估全年主营业务收入(亿)171.88 185.86 197.51 117.71 101.33 86.73 87.71 123.90 130.32 136.25 120.33 124.42 131.32 138.42 148.53 96.08 95.55 137.29 131.79 77.17 77.62
市净率(倍)1.41 1.08 1.63 1.94 1.33 1.67 1.47 0.89 1.29 1.65 2.98 3.28 4.18 3.91 2.68 2.37 1.71 2.04 1.23 1.23 1.25
市销率(折算为全年数据)0.32 0.24 0.29 0.53 0.44 0.59 0.54 0.28 0.31 0.34 0.64 0.64 0.66 0.56 0.37 0.48 0.31 0.23 0.18 0.29 0.27
市盈率(折算为全年数据)12.02 6.06 数据为空32.24 40.64 112.29 (233.36)10.49 8.62 7.01 9.29 25.16 34.08 30.20 19.70 25.31 14.49 17.37 8.76 12.86 11.28
市盈率(倍)(含债调整去息税)折为全年12.82 6.82 数据为空34.17 41.41 111.38 (1231.13)12.47 9.52 7.66 9.73 26.31 34.68 30.73 20.42 24.90 15.40 19.24 10.96 14.67 13.29
PER(以当期ROE为增长标准)1.15 0.44 数据为空5.67 12.68 75.22 1944.85 1.47 0.68 0.38 0.39 2.02 2.93 2.56 1.67 2.66 1.35 1.74 0.87 1.54 1.25
PEG(以3年均净利增长为标准)0.54 0.12 数据为空3.79 (12.25)(10.32)64.89 0.38 0.19 0.11 0.10 0.48 0.77 0.69 0.44 1.13 0.79 1.20 0.46 1.84 1.12
PEG(以3年均收入增长为标准)0.95 0.39 数据为空4.26 11.43 (363.19)28305.23 0.70 0.49 0.36 0.58 0.33 0.43 0.37 0.23 0.35 0.22 0.22 0.13 0.21 0.19
预估全年总资产报酬率2.87%4.53%数据为空1.59%0.91%0.44%-0.20%2.43%4.24%7.02%10.48%3.87%3.53%3.72%4.32%2.80%2.97%3.00%4.20%2.68%3.11%
预估全年投入资本报酬率11.04%15.85%数据为空5.28%2.85%1.29%-0.53%6.95%14.18%21.02%30.35%11.84%14.96%15.64%14.98%9.53%10.80%9.84%11.24%7.90%8.55%
预估全年股东权益报酬率11.12%15.62%数据为空6.03%3.27%1.48%-0.63%8.48%14.06%20.33%25.17%13.03%11.83%12.02%12.20%9.36%11.42%11.03%12.58%9.55%10.66%
自由现金流与营业收入之比9.30%5.39%-7.21%9.14%6.18%4.68%-18.01%-1.95%-2.99%-3.86%-15.42%0.86%-1.90%-5.24%-18.36%6.15%4.43%3.44%-11.54%4.87%1.29%
二级市场自由现金收益率-报表期12.57%5.26%-2.62%12.56%7.44%3.00%-4.95%-4.31%-4.33%-3.65%-4.23%1.10%-1.64%-3.19%-6.86%9.90%6.56%3.12%-6.32%12.38%2.28%
总收入同比增长率46.02%57.89%67.79%-4.99%-18.21%-30.00%-29.21%-0.42%4.75%9.51%-3.29%29.50%36.68%44.08%54.60%24.50%23.81%77.90%70.77%182.74%184.38%
净利润同比增长率122.25%218.26%数据为空-23.36%-60.54%-82.79%-107.32%-27.99%22.09%86.34%159.23%78.39%50.20%50.10%55.81%48.38%40.53%30.15%53.41%35.97%47.75%
当季收入同比增长率30.13%51.24%67.79%43.43%5.57%-30.52%-29.21%-15.65%-3.70%19.98%-3.29%12.11%25.28%36.47%54.60%26.18%-15.72%83.44%70.77%178.78%326.92%
当季净利润同比增长率62.11%53.28%数据为空10141.22%107.78%-48.35%-107.32%-99.36%-66.17%33.59%159.23%143.53%50.34%46.23%55.81%70.37%57.87%18.00%53.41%11.15%45.82%
净利润率1.48%1.32%1.23%1.28%0.97%0.65%-0.40%1.59%2.01%2.66%3.91%2.19%1.73%1.56%1.46%1.59%1.57%1.50%1.45%1.34%1.38%
税前利润率3.41%3.10%2.91%3.10%2.33%1.67%-0.58%2.92%3.68%4.55%6.02%4.61%3.71%3.43%3.23%3.84%3.85%3.89%3.66%3.33%3.44%
主营业务利润率11.55%11.14%10.93%12.13%10.72%10.39%9.57%10.39%9.85%10.03%11.38%12.44%11.54%11.35%10.99%12.04%11.96%12.88%12.71%12.58%12.35%
当季净利润率1.74%1.38%1.23%1.92%1.40%1.36%-0.40%0.03%0.71%1.83%3.91%3.57%2.02%1.65%1.46%1.64%1.68%1.54%1.45%1.22%0.90%
当季税前利润率3.91%3.23%3.17%4.73%3.20%3.19%3.53%0.13%1.92%3.58%4.24%7.27%4.21%3.59%4.08%3.83%3.77%4.07%3.23%3.05%2.54%
当季主营业务利润率12.23%11.29%10.93%15.06%11.17%10.95%9.57%12.37%9.49%9.13%11.38%15.10%11.88%11.64%10.99%12.22%10.55%13.00%12.71%13.14%11.72%
当季权益报酬率2.71%2.12%1.47%2.93%2.00%1.63%-0.32%0.03%1.02%3.32%4.58%5.37%3.61%3.04%2.22%2.83%3.65%3.22%2.22%2.51%2.81%
经营性现金流同比增长率90.28%39.31%数据为空数据为空数据为空数据为空数据为空-103.03%-253.54%数据为空数据为空-49.39%-79.15%-141.05%数据为空50.35%171.00%数据为空数据为空577.01%数据为空
综合业务利润率11.55%11.14%10.93%12.13%10.72%10.39%9.57%10.39%9.85%10.03%11.38%12.44%11.54%11.35%10.99%12.04%11.96%12.88%12.71%12.58%12.35%
当季综合业务利润率12.23%11.29%10.93%15.06%11.17%10.95%9.57%12.37%9.49%9.13%11.38%15.10%11.88%11.64%10.99%12.22%10.55%13.00%12.71%13.14%11.72%
资本支出与销售收入比1.05%0.82%1.15%1.32%1.76%2.36%3.65%1.83%1.27%0.95%2.47%3.01%3.07%3.21%3.85%3.76%3.26%3.69%4.28%3.33%2.22%
总市值(亿)40.23 29.03 42.00 48.55 31.51 37.97 33.55 20.63 28.72 35.63 65.74 68.66 78.31 69.34 46.96 38.72 21.00 23.30 13.85 13.26 12.64
总市值含债调整(亿)43.16 33.05 46.02 52.82 35.39 41.85 38.03 25.71 31.62 38.25 67.87 70.79 79.39 70.57 48.26 39.60 23.30 26.50 17.55 16.65 16.26
总市值中的现金比例105.83%117.80%71.04%66.56%85.79%56.21%52.30%107.06%61.78%49.35%25.80%31.01%21.79%22.61%27.75%44.80%55.48%47.31%62.85%79.29%59.30%
生息负债与净资产比率10.30%14.94%15.59%17.06%16.34%17.02%19.67%21.92%12.99%12.12%9.64%10.16%5.77%6.94%7.40%5.38%18.69%27.96%32.92%31.44%35.71%
营业费用与收入之比4.87%4.89%4.90%4.98%5.10%5.19%5.51%4.48%4.13%4.01%4.80%4.99%4.99%4.94%4.67%5.01%4.80%5.19%5.11%5.56%5.27%
管理费用与收入之比3.05%3.10%3.15%3.39%3.37%3.52%4.21%3.14%2.76%2.68%3.11%2.90%2.94%3.04%3.38%3.81%3.75%4.13%4.59%4.24%4.24%
财务费用与收入之比0.02%0.09%0.08%0.04%0.12%0.11%0.49%0.08%-0.01%-0.15%-0.43%-0.03%-0.01%0.00%-0.09%0.07%0.11%0.10%0.12%0.16%0.22%
期间费用占收入比7.95%8.08%8.14%8.42%8.59%8.82%10.21%7.70%6.88%6.54%7.48%7.85%7.92%7.98%7.96%8.90%8.66%9.42%9.82%9.96%9.73%
当季期间费用占收入比7.72%8.04%8.14%8.06%8.28%7.88%10.21%10.70%7.56%5.92%7.48%7.65%7.82%8.01%7.96%9.46%7.50%9.13%9.82%10.55%9.46%
期间费用占收入比同比增长率-7.47%-8.29%-20.24%9.33%24.86%34.85%36.54%-2.01%-13.20%-18.12%-6.01%-11.70%-8.53%-15.24%-18.99%-10.71%-10.92%-6.58%-0.65%-14.38%-12.84%
当季期间费用占收入比同比增长率-6.80%2.07%-20.24%-24.70%9.48%33.15%36.54%39.85%-3.23%-26.11%-6.01%-19.10%4.27%-12.29%-18.99%-10.33%-20.78%-10.81%-0.65%-17.54%-20.97%
债务杠杆4.10 3.94 3.80 3.78 3.60 3.38 3.22 3.48 3.52 3.35 3.06 3.36 3.47 3.48 3.15 3.34 3.97 3.90 3.35 3.56 3.55
生息负债率2.51%3.79%4.10%4.52%4.54%5.03%6.10%6.29%3.69%3.62%3.15%3.02%1.66%1.99%2.35%1.61%4.71%7.16%9.82%8.83%10.05%
资产负债率75.63%74.60%73.71%73.53%72.19%70.45%68.97%71.30%71.62%70.11%67.33%70.28%71.20%71.26%68.21%70.09%74.80%74.39%70.17%71.92%71.87%
每股生息负债(元)0.66 0.91 0.91 0.96 0.88 0.88 1.01 1.15 0.66 0.59 0.72 0.72 0.37 0.42 0.57 0.39 1.17 1.62 2.44 2.24 2.39
生息债务占负债比率3.32%5.09%5.56%6.14%6.29%7.14%8.85%8.82%5.15%5.17%4.68%4.30%2.33%2.80%3.45%2.30%6.30%9.63%14.00%12.28%13.98%
每股现金保有额(元)9.62 7.73 6.74 7.30 6.11 4.82 3.96 4.99 4.01 3.97 5.75 7.22 5.78 5.31 5.74 7.64 5.91 5.60 5.74 6.94 4.95
存货环比增长率-10.63%5.87%11.36%7.28%-5.15%-8.66%-17.46%20.07%-4.73%1.64%13.09%7.23%-8.97%23.52%-13.06%40.94%-2.26%-2.36%-11.41%-3.19%18.35%
应收帐款环比增长率12.09%8.64%20.70%-0.69%10.86%11.45%15.60%-30.80%20.63%41.78%2.52%-1.78%7.45%41.74%40.33%-29.97%22.45%30.82%33.45%-22.37%120.04%
存货同比增长率13.03%19.96%3.49%-23.28%-14.13%-13.76%-4.03%31.49%17.42%12.20%36.35%4.82%37.78%47.94%16.94%19.17%-18.14%-0.88%16.15%171.16%125.46%
应收帐款同比增长率45.97%44.37%48.11%41.85%-1.16%7.55%36.81%21.33%72.22%53.40%53.36%109.92%49.66%70.56%57.41%49.69%65.94%198.20%103.89%2664.78%683.44%
预收帐款同比增长率42.50%38.00%14.37%13.96%24.94%31.88%25.06%-20.16%-21.26%-23.46%11.23%-21.76%17.41%-4.29%-0.56%45.49%66.42%54.04%61.49%249.46%94.84%
存货周转率 - 单期值10.73 10.41 11.73 7.69 7.21 5.87 5.47 6.34 8.06 8.01 7.07 8.16 9.33 8.98 11.95 6.64 9.32 12.94 12.16 6.32 6.17
总资产周转率-单期值1.47 1.76 2.01 1.25 1.19 1.12 1.19 1.53 1.66 1.88 1.78 1.77 2.02 2.24 2.69 1.76 1.96 3.07 3.50 2.01 2.15
净资产周转率-单期值6.04 6.92 7.66 4.71 4.27 3.80 3.85 5.35 5.84 6.29 5.46 5.94 7.01 7.81 8.46 5.88 7.77 12.00 11.72 7.15 7.65
应收帐款周转率--单期值6.56 7.95 9.18 6.60 5.64 5.36 6.04 9.86 7.17 9.05 11.33 12.01 12.45 14.10 21.45 19.47 13.56 23.85 29.95 23.41 18.28
流动资产周转率--单期值1.88 2.26 2.59 1.67 1.63 1.54 1.51 2.01 2.25 2.59 2.32 2.42 2.73 3.15 3.60 2.44 2.70 4.52 4.69 2.74 3.23
固定资产周转率--单期值12.71 13.61 14.25 8.29 7.92 6.60 6.69 9.18 11.86 12.59 10.91 11.08 17.89 18.77 17.37 11.24 16.86 23.90 22.37 14.18 15.15
股本同比变动率0.00%0.00%0.00%0.00%0.00%0.00%50.00%50.00%50.00%50.00%30.00%30.00%49.80%49.80%49.80%49.80%30.00%30.00%0.00%0.00%0.00%
税前利润同比增长率113.80%192.14%-936.93%1.02%-48.28%-74.26%-106.87%-36.99%3.84%45.35%79.89%55.45%31.88%26.88%36.79%43.82%38.57%48.55%70.91%83.29%97.76%
其他税费(亿)3.64 2.75 1.63 2.45 2.71 2.01 1.26 2.66 2.71 2.08 1.05 3.00 2.80 1.82 1.17 3.11 2.55 1.90 1.13 2.91 2.56
每股营运资金(元)2.40 1.98 1.69 1.42 1.91 1.68 1.70 1.84 1.37 1.46 2.24 1.94 1.05 1.00 1.54 1.49 0.37 0.17 0.53 0.99 1.57
短期借款占营运资金的比例18.16%34.30%26.97%36.04%22.28%25.32%33.00%37.80%47.80%40.73%32.22%37.21%34.77%41.75%37.23%25.94%314.69%936.32%414.81%200.53%110.64%
每股资本性支出(元)0.28 0.13 0.08 0.35 0.32 0.24 0.15 0.51 0.28 0.14 0.22 1.27 0.97 0.65 0.45 1.59 1.12 0.77 0.49 1.70 0.81
每股投入资本净额(元)6.85 6.83 6.43 6.45 6.15 5.91 6.18 6.39 5.31 5.47 7.90 7.81 5.21 4.98 7.01 7.07 6.81 6.92 9.29 8.62 8.65
每股经营活动产生的现金流(元)2.72 1.01 (0.42)2.78 1.43 0.72 (0.59)(0.03)(0.38)(0.43)(1.13)1.63 0.37 (0.41)(1.71)4.19 2.65 1.49 (0.83)4.18 1.27
投资支出占收入之比1.11%0.92%1.37%1.36%1.77%2.37%3.66%2.58%2.30%2.41%2.94%3.18%3.28%3.46%4.40%4.32%3.72%3.98%4.49%3.51%3.37%
存货储存期(天)33.56 34.59 30.69 46.81 49.90 61.30 65.81 56.75 44.65 44.92 50.90 44.09 38.56 40.10 30.13 54.21 38.63 27.81 29.60 56.96 58.33
应付帐款付款期(天)75.65 67.15 62.14 90.43 90.73 80.64 76.37 61.27 60.66 63.80 63.63 63.35 57.56 53.40 45.48 59.94 58.85 38.28 36.46 60.08 61.45
应收帐款回收期(天)54.89 45.29 39.23 54.53 63.79 67.23 59.65 36.53 50.18 39.79 31.78 29.98 28.91 25.53 16.79 18.49 26.55 15.09 12.02 15.38 19.70
预付帐款占用期(天)5.00 3.50 3.42 4.00 7.18 9.21 7.83 8.28 5.79 4.42 8.74 7.83 6.41 3.89 4.40 7.14 14.65 8.97 5.85 7.37 10.08
预收帐款信用期(天)7.70 6.17 5.48 8.05 9.16 9.59 10.78 6.71 5.70 4.63 6.28 8.37 7.19 5.95 4.58 13.86 8.41 6.27 5.19 11.86 6.22
现金占总资产比例36.45%32.35%30.44%34.22%31.66%27.66%23.90%27.34%22.56%24.27%25.13%30.23%26.23%25.41%23.60%31.74%23.86%24.67%23.10%27.35%20.77%
存货占总资产比例12.05%14.90%15.18%14.15%14.59%17.02%19.59%21.57%18.44%21.02%22.20%18.81%18.99%22.00%19.90%23.13%18.37%20.53%24.94%27.60%30.37%
总资产同比增加比例36.80%37.00%33.56%16.94%8.55%6.51%8.76%14.64%20.92%17.43%22.26%28.92%33.25%38.08%46.51%42.19%35.34%63.59%52.35%151.63%131.70%
应付款项占总资产比例27.17%28.93%30.74%27.34%26.53%22.39%22.73%23.29%25.05%29.86%27.75%27.02%28.35%29.30%30.05%25.57%27.99%28.26%30.71%29.11%31.99%
应收款项占总资产比例26.25%25.88%25.68%22.09%24.60%24.56%23.16%18.21%27.02%24.32%18.41%17.21%18.97%18.62%14.68%10.57%16.89%15.07%13.66%10.04%13.77%
预收款项占总资产比例3.68%3.53%3.59%3.26%3.53%3.50%4.19%3.35%3.07%2.83%3.64%4.81%4.72%4.34%4.00%7.92%5.35%6.26%5.90%7.74%4.35%
预付款项占总资产比例1.79%1.51%1.69%1.21%2.10%2.56%2.33%3.15%2.39%2.07%3.81%3.34%3.16%2.14%2.91%3.05%6.97%6.62%4.93%3.57%5.25%
固定资产占总资产比例11.58%12.92%14.14%15.04%14.97%17.02%17.87%16.70%13.97%14.94%16.35%15.94%11.28%11.95%15.49%15.64%11.61%12.86%15.63%14.16%14.20%
无形资产占总资产比例1.82%2.02%2.18%2.29%2.54%2.72%2.88%2.64%2.62%2.86%3.09%2.98%2.64%2.70%1.34%1.61%1.82%2.01%1.99%1.47%2.02%
流动比例1.12 1.11 1.11 1.09 1.15 1.15 1.16 1.15 1.11 1.13 1.15 1.12 1.07 1.07 1.09 1.09 1.02 1.01 1.03 1.05 1.10
速动比率0.96 0.91 0.90 0.90 0.93 0.89 0.85 0.83 0.85 0.82 0.81 0.84 0.80 0.76 0.80 0.76 0.77 0.73 0.67 0.67 0.65
综合税率0.95%1.07%1.07%1.07%0.97%1.03%0.89%0.60%0.79%0.85%1.09%1.11%1.02%0.98%1.03%1.21%1.05%1.16%1.06%1.08%1.04%
实际所得税率10.94%14.39%13.23%16.36%16.60%21.71%-25.81%6.46%10.81%9.86%8.79%10.59%10.37%10.31%12.82%15.87%12.69%13.87%12.90%15.66%14.57%
可持续增长率8.92%9.12%9.42%6.03%4.14%2.49%-1.55%8.48%11.74%16.72%21.31%13.03%12.10%12.19%12.33%9.36%12.20%17.98%16.95%9.55%10.59%
最大内部融资增长率10.15%9.98%8.98%8.01%1.64%-1.22%-9.13%3.79%5.70%10.33%5.99%8.06%3.74%2.20%-3.66%-3.06%0.51%-1.14%-10.22%-3.35%1.99%
净利润现金含量700.56%471.51%-492.26%817.87%818.31%1077.21%3560.42%-7.42%-85.44%-109.59%-331.49%176.54%67.94%-130.12%-995.90%622.31%489.43%475.80%-501.91%614.16%253.81%
主营业务收入现金含量76.28%75.70%71.90%77.17%77.83%80.14%84.88%67.15%66.48%70.15%78.35%66.91%62.26%59.04%50.07%73.01%67.60%70.63%67.89%81.21%84.82%
经营性现金周期(天)115.86 101.73 89.40 129.87 141.66 154.62 152.77 117.76 121.07 100.13 101.29 93.77 89.90 82.30 68.78 92.04 97.54 59.79 51.14 87.77 92.81
单位收入需投入现金0.88 0.90 0.91 0.88 0.90 0.92 0.94 0.90 0.91 0.91 0.89 0.85 0.87 0.88 0.89 0.81 0.87 0.84 0.85 0.83 0.89
单位收入产生的现金0.04 0.03 0.03 0.04 0.02 0.02 (0.00)0.03 0.03 0.03 0.04 0.05 0.04 0.04 0.03 0.03 0.03 0.04 0.03 0.03 0.03
单位收入可用于增长的现金0.03 0.02 0.02 0.02 0.01 (0.00)(0.04)0.01 0.02 0.02 0.01 0.02 0.01 0.00 (0.01)(0.01)0.00 (0.00)(0.01)(0.01)0.00
市值环比增长38.57%-30.87%-13.49%54.07%-17.02%13.19%62.66%-28.20%-19.38%-45.80%-4.25%-12.32%12.94%47.66%21.28%84.41%-9.89%68.26%4.46%4.92%18.47%
主评级建议良-可关注良-可关注数据为空回避回避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-可关注良-可关注良-可关注良-可关注良-可关注良-可关注良-可关注良-可关注
次评级建议(敏感性)优-买入良-可关注数据为空良-可关注回避回避回避回避回避良-可关注良-可关注中性良-可关注良-可关注良-可关注良-可关注中性良-可关注良-可关注中性良-可关注
金龙汽车10Q310Q210Q109Q409Q309Q209Q108Q408Q308Q208Q107Q407Q307Q207Q106Q406Q306Q206Q105Q405Q3
上面那个表他贴错了,用的是老模型,现在重新贴一下,请股天乐把298楼的表删掉
优优

11-02-17 14:54

0
再次非常感谢!
03shujubiao

11-02-17 13:46

0
中海油服10Q310Q210Q109Q409Q309Q209Q108Q408Q308Q208Q1
当季收盘价14.4211.0615.8816.2613.7116.1914.311.8915.4723.4121.82
赢利能力评分79.67 97.64 75.44 78.27 78.62 68.06 79.91 80.06 84.99 数据为空87.23
成长能力评分39.75 73.67 12.38 56.37 57.64 55.00 64.93 100.00 89.58 数据为空90.51
估值情况评分54.24 77.53 66.73 65.84 72.85 67.61 70.97 50.00 48.85 数据为空62.06
信用情况评分52.40 52.01 57.96 54.96 56.34 57.43 42.43 42.64 42.05 数据为空85.61
综合情况评价57.98 81.94 50.32 66.33 68.72 62.84 70.56 77.65 75.42 数据为空82.00
每股收益(元)0.76 0.48 0.22 0.70 0.62 0.23 0.21 0.69 0.61 0.34 0.20
预估全年每股收益(元)0.85 1.47 0.71 0.70 0.70 0.46 0.74 0.69 0.81 数据为空0.67
每股净资产(元)5.56 5.30 5.18 4.96 4.89 4.49 4.62 4.40 4.36 4.05 4.03
每股自由现金流(元)0.62 0.37 0.17 (0.40)(0.52)(0.24)(0.33)(0.80)(0.46)(0.38)(0.28)
当季净利润(亿)12.55 11.97 9.77 3.30 17.77 0.68 9.60 3.53 12.15 6.43 8.91
当季主营业务收入(亿)46.37 50.63 39.31 48.20 55.27 40.69 39.29 42.36 29.65 27.26 25.04
预估全年净利润(亿)38.32 66.29 31.91 31.35 31.66 20.79 33.42 31.02 36.19 数据为空30.32
预估全年主营业务收入(亿)184.88 206.29 183.55 183.45 205.16 190.09 195.05 124.30 113.73 数据为空114.30
市净率(倍)2.60 2.09 3.07 3.28 2.80 3.60 3.10 2.70 3.55 5.78 5.42
市销率(折算为全年数据)5.14 3.93 5.62 5.68 4.54 5.44 4.79 6.57 8.56 数据为空8.81
市盈率(折算为全年数据)16.91 7.50 22.37 23.31 19.47 35.01 19.24 17.23 19.22 数据为空32.35
市盈率(倍)(含债调整去息税)折为全年22.83 11.83 31.24 27.00 24.51 39.94 25.87 23.69 25.63 数据为空33.42
PER(以当期ROE为增长标准)1.51 0.50 2.50 1.92 1.73 4.08 1.79 1.51 1.45 数据为空2.23
PEG(以3年均净利增长为标准)1.11 0.23 2.26 0.59 0.53 1.15 0.54 0.41 0.39 数据为空0.59
PEG(以3年均收入增长为标准)0.83 0.38 1.14 0.65 0.52 0.93 0.58 0.65 0.79 数据为空1.03
预估全年总资产报酬率6.01%10.53%5.13%5.15%5.23%3.51%5.78%5.48%6.56%数据为空12.76%
预估全年投入资本报酬率6.60%11.46%5.53%5.62%5.67%3.81%6.20%6.00%7.13%数据为空14.45%
预估全年股东权益报酬率15.10%23.45%12.52%14.06%14.17%9.78%14.44%15.67%17.67%数据为空14.97%
自由现金流与营业收入之比20.41%18.38%19.07%-9.71%-17.36%-13.38%-38.16%-28.82%-25.46%-33.03%-50.03%
二级市场自由现金收益率-报表期2.83%1.98%0.71%-1.66%-2.42%-0.99%-1.54%-4.18%-2.10%-1.66%-1.29%
总收入同比增长率0.78%12.45%0.05%47.59%65.05%52.92%56.92%34.50%23.06%数据为空23.67%
净利润同比增长率22.23%111.42%1.79%1.07%2.05%-32.98%7.72%38.64%61.74%数据为空35.51%
当季收入同比增长率-16.11%24.42%0.05%13.80%86.44%49.26%56.92%64.00%-55.48%-234.68%23.67%
当季净利润同比增长率-29.39%1655.35%1.79%-6.62%46.31%-89.40%7.72%-34.34%-28.54%数据为空35.51%
净利润率25.16%24.18%24.86%17.09%20.74%12.86%24.44%24.96%33.55%29.34%35.60%
税前利润率30.23%28.88%28.54%20.49%24.58%14.95%30.24%26.61%35.51%38.21%44.03%
主营业务利润率36.58%35.54%34.65%33.74%40.83%37.38%40.00%33.89%37.60%38.76%42.55%
当季净利润率27.07%23.64%24.86%6.84%32.15%1.68%24.44%8.34%40.97%23.59%35.60%
当季税前利润率32.85%29.15%18.30%9.02%38.52%0.19%24.93%9.39%30.75%32.86%26.18%
当季主营业务利润率38.59%36.22%34.65%13.83%45.83%34.86%40.00%26.72%35.55%35.29%42.55%
当季权益报酬率5.02%5.03%4.20%1.48%8.09%0.34%4.62%1.78%6.19%3.53%4.92%
经营性现金流同比增长率71.26%40.30%125.15%38.85%60.74%63.63%1664.21%36.18%25.58%数据为空数据为空
综合业务利润率36.58%35.54%34.65%33.74%40.83%37.38%40.00%33.89%37.60%38.76%42.55%
当季综合业务利润率38.59%36.22%34.65%13.83%45.83%34.86%40.00%26.72%35.55%35.29%42.55%
资本支出与销售收入比16.66%16.08%26.43%40.26%39.17%41.00%58.38%61.29%47.86%58.84%51.83%
总市值(亿)648.23 497.18 713.86 730.94 616.31 727.79 642.83 534.49 695.43 1052.35 980.88
总市值含债调整(亿)949.84 810.61 1030.83 1041.98 930.91 1033.91 933.70 816.12 971.63 1074.79 1007.32
总市值中的现金比例8.32%10.94%7.60%5.78%5.29%5.28%6.06%8.57%8.12%6.12%6.76%
生息负债与净资产比率120.75%131.61%136.12%139.45%143.16%151.53%140.07%142.25%140.81%12.32%14.60%
营业费用与收入之比0.04%0.04%0.04%0.04%0.03%0.04%0.03%0.05%0.04%0.04%0.03%
管理费用与收入之比2.16%2.18%2.20%2.33%2.26%2.43%2.58%3.05%2.40%2.44%2.26%
财务费用与收入之比2.90%2.98%3.17%4.73%5.54%7.41%8.42%2.95%2.21%0.73%-0.90%
期间费用占收入比5.10%5.20%5.41%7.11%7.84%9.87%11.03%6.04%4.66%3.22%1.39%
当季期间费用占收入比4.92%5.03%5.41%5.06%4.89%8.76%11.03%8.72%7.20%4.89%1.39%
期间费用占收入比同比增长率-34.86%-47.36%-50.93%17.61%68.32%207.09%692.20%47.98%26.22%数据为空-56.43%
当季期间费用占收入比同比增长率0.75%-42.56%-50.93%-42.05%-32.08%79.11%692.20%71.06%95.10%53.00%-56.43%
债务杠杆2.55 2.64 2.67 2.73 2.75 2.93 2.79 2.86 2.81 1.30 1.31
生息负债率47.33%49.80%50.92%51.05%51.99%51.75%50.28%49.70%50.06%9.44%11.12%
资产负债率60.80%62.16%62.59%63.39%63.69%65.85%64.11%65.06%64.45%23.33%23.81%
每股生息负债(元)6.71 6.97 7.05 6.92 7.00 6.81 6.47 6.26 6.14 0.50 0.59
生息债务占负债比率77.85%80.12%81.34%80.52%81.63%78.59%78.43%76.40%77.67%40.47%46.72%
每股现金保有额(元)1.20 1.21 1.21 0.94 0.73 0.85 0.87 1.02 1.26 1.43 1.48
存货环比增长率-2.44%-4.66%6.76%-9.73%1.06%-5.50%21.89%27.33%19.80%-25.93%65.44%
应收帐款环比增长率0.19%19.52%16.48%-29.23%24.83%14.56%35.31%-11.23%53.83%3.82%37.33%
存货同比增长率-10.36%-7.14%-7.96%5.08%48.22%75.70%37.71%86.92%42.24%数据为空117.87%
应收帐款同比增长率-1.28%22.99%17.89%36.95%71.76%111.68%91.83%94.69%78.71%数据为空20.65%
预收帐款同比增长率-27.34%-23.19%-23.19%-86.46%-85.47%-79.21%-70.25%-50.28%817.89%数据为空108.46%
存货周转率 - 单期值13.74 15.19 13.18 14.25 12.85 12.75 11.90 10.16 11.12 数据为空9.14
总资产周转率-单期值0.29 0.33 0.29 0.30 0.34 0.32 0.34 0.22 0.21 数据为空0.48
净资产周转率-单期值0.74 0.87 0.79 0.82 0.93 0.94 0.94 0.63 0.58 数据为空0.63
应收帐款周转率--单期值4.14 4.63 4.92 5.73 4.54 5.25 6.17 5.32 4.32 数据为空6.93
流动资产周转率--单期值1.52 1.75 1.70 1.74 1.91 1.84 1.93 1.19 1.07 数据为空0.98
固定资产周转率--单期值0.62 0.68 0.59 0.61 0.71 0.71 0.77 0.52 0.55 数据为空1.51
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%数据为空12.51%
税前利润同比增长率23.94%117.25%-5.58%13.68%14.27%-40.16%7.78%15.37%19.45%数据为空30.99%
其他税费(亿)3.27 1.56 0.46 6.18 6.73 3.51 0.14 5.68 5.00 (0.66)(0.08)
每股营运资金(元)1.28 1.20 1.48 1.11 1.34 1.31 (2.43)(0.51)(0.91)1.59 1.96
短期借款占营运资金的比例0.00%0.00%0.00%0.00%0.00%0.00%-62.98%-295.74%-232.67%0.00%0.00%
每股资本性支出(元)0.51 0.32 0.23 1.64 1.18 0.73 0.51 1.69 0.87 0.68 0.29
每股投入资本净额(元)12.91 12.87 12.84 12.41 12.43 12.13 11.98 11.51 11.28 4.59 4.67
每股经营活动产生的现金流(元)1.12 0.69 0.40 1.25 0.66 0.49 0.18 0.90 0.41 0.30 0.01
投资支出占收入之比22.94%24.45%53.68%44.29%40.22%42.74%58.41%195.79%252.23%88.98%94.18%
存货储存期(天)26.19 23.69 27.32 25.27 28.03 28.24 30.25 35.45 32.39 数据为空39.40
应付帐款付款期(天)120.47 91.06 95.88 97.79 71.51 64.69 55.12 107.90 136.32 数据为空89.29
应收帐款回收期(天)86.95 77.78 73.14 62.82 79.37 68.63 58.38 67.70 83.36 数据为空51.94
预付帐款占用期(天)8.34 6.94 10.52 16.27 24.73 36.79 39.46 58.18 45.45 数据为空52.02
预收帐款信用期(天)0.09 0.08 0.09 0.09 0.11 0.12 0.11 0.96 1.35 数据为空0.65
现金占总资产比例8.47%8.64%8.72%6.93%5.39%6.49%6.73%8.08%10.24%27.08%27.91%
存货占总资产比例1.28%1.33%1.41%1.35%1.50%1.52%1.65%1.38%1.11%2.15%2.91%
总资产同比增加比例5.30%6.39%7.61%7.54%9.68%148.93%143.40%145.39%155.27%数据为空90.37%
应付款项占总资产比例5.88%5.10%4.94%5.21%3.83%3.48%3.00%4.19%4.68%7.90%6.59%
应收款项占总资产比例8.20%8.29%7.01%6.15%8.75%7.17%6.40%4.83%5.58%8.43%8.12%
预收款项占总资产比例0.01%0.01%0.01%0.01%0.01%0.01%0.01%0.07%0.09%0.15%0.10%
预付款项占总资产比例0.41%0.39%0.54%0.87%1.33%1.98%2.15%2.26%1.56%3.15%3.84%
固定资产占总资产比例47.11%48.51%49.87%49.39%47.57%45.34%43.91%42.48%37.45%31.90%31.89%
无形资产占总资产比例0.67%0.69%0.72%0.76%0.76%0.80%0.85%0.94%0.34%0.27%0.28%
流动比例1.88 1.80 2.41 1.96 2.26 2.25 0.48 0.81 0.73 3.22 3.82
速动比率1.76 1.67 2.22 1.80 2.07 2.06 0.44 0.75 0.68 3.06 3.60
综合税率7.93%7.66%6.14%5.95%6.09%4.39%7.73%3.96%4.42%11.22%10.63%
实际所得税率16.78%16.30%12.88%16.61%15.62%13.99%19.18%6.20%5.52%23.21%19.14%
可持续增长率18.62%20.94%19.60%14.06%19.37%12.10%22.96%15.67%19.45%数据为空22.47%
最大内部融资增长率59.69%70.79%7.54%-50.84%-28.92%-45.23%-89.61%-75.54%-40.90%数据为空-64.77%
净利润现金含量147.33%142.55%182.95%178.77%105.15%214.81%82.71%130.12%66.76%87.98%5.05%
主营业务收入现金含量78.98%76.22%81.44%75.98%64.56%72.76%71.60%74.49%68.01%74.09%68.11%
经营性现金周期(天)135.04 117.55 117.91 118.14 133.92 129.26 115.48 160.90 166.18 数据为空121.54
单位收入需投入现金0.67 0.66 0.67 0.71 0.66 0.69 0.65 0.71 0.68 数据为空0.58
单位收入产生的现金0.29 0.29 0.28 0.26 0.31 0.28 0.25 0.29 0.33 0.29 0.35
单位收入可用于增长的现金0.13 0.13 0.02 (0.14)(0.08)(0.13)(0.33)(0.33)(0.14)(0.30)(0.17)
市值环比增长30.38%-30.35%-2.34%18.60%-15.32%13.22%20.27%-23.14%-33.92%7.29%-39.71%
主评级建议中性优-买入回避中性中性中性良-可关注良-可关注良-可关注数据为空优-买入
次评级建议(敏感性)回避优异-强买回避回避优-买入中性良-可关注中性回避数据为空优-买入
中海油服10Q310Q210Q109Q409Q309Q209Q108Q408Q308Q208Q1
金冠

11-02-17 13:03

0
兄贴个601808
优优

11-02-17 12:37

0
谢谢兄的辛苦劳动!600686金龙汽车。
03shujubiao

11-02-17 11:59

0
同洲电子10Q310Q210Q109Q409Q309Q209Q108Q408Q308Q208Q107Q407Q307Q207Q106Q4
当季收盘价10.3111.5816.0912.9310.2911.0610.57.366.868.0115.2521.3220.4819.783520.89
赢利能力评分9.67 10.00 10.00 32.92 46.74 62.09 75.15 68.57 76.22 76.46 74.00 71.57 90.22 89.67 数据为空64.37
成长能力评分36.56 22.87 0.00 15.00 15.00 24.17 78.02 47.38 75.84 80.79 85.96 100.00 100.00 100.00 数据为空51.40
估值情况评分12.49 18.71 45.26 32.81 60.08 58.12 41.48 64.66 54.60 64.09 55.18 50.69 32.16 27.35 数据为空55.33
信用情况评分57.69 59.34 51.40 65.78 63.99 59.09 60.44 56.84 58.46 60.74 73.07 58.65 63.72 68.18 数据为空72.72
综合情况评价3.58 10.97 19.15 22.91 42.95 49.22 66.26 59.87 68.91 72.48 72.49 72.54 72.19 68.72 数据为空58.60
每股收益(元)(0.11)(0.11)(0.15)0.14 0.18 0.17 0.09 0.37 0.30 0.20 0.09 0.44 0.31 0.22 0.14 0.54
预估全年每股收益(元)(0.09)(0.11)(0.27)0.14 0.23 0.32 0.51 0.37 0.43 0.40 0.53 0.44 0.67 0.59 数据为空0.54
每股净资产(元)3.55 3.55 3.51 3.66 3.70 2.85 2.77 2.68 2.66 2.55 3.15 3.07 2.93 2.82 5.34 5.17
每股自由现金流(元)(0.60)(0.68)(0.07)(0.53)(0.30)(0.24)(0.23)(0.68)(1.12)(0.72)(0.86)(1.12)(1.24)(0.53)(1.08)(2.27)
当季净利润(亿)0.00 0.14 (0.53)(0.14)0.11 0.24 0.27 0.21 0.29 0.38 0.20 0.30 0.21 0.32 0.16 0.33
当季主营业务收入(亿)6.15 7.63 3.23 5.96 4.40 3.86 5.69 6.84 5.19 4.05 4.93 6.54 4.80 4.01 2.93 3.97
预估全年净利润(亿)(0.30)(0.37)(0.93)0.48 0.77 0.95 1.49 1.08 1.26 1.18 1.20 1.00 1.52 1.33 数据为空0.61
预估全年主营业务收入(亿)24.26 22.63 11.29 19.90 20.67 22.32 24.23 21.01 22.06 23.66 30.75 18.27 18.61 16.63 数据为空10.76
市净率(倍)2.91 3.27 4.59 3.53 2.78 3.88 3.79 2.75 2.57 3.14 4.83 6.94 6.98 7.03 6.56 4.04
市销率(折算为全年数据)1.93 2.25 5.69 2.67 2.09 1.80 1.56 1.36 1.24 1.27 1.33 2.91 2.75 2.93 数据为空2.40
市盈率(折算为全年数据)(118.30)(107.41)(59.29)91.98 45.58 34.14 20.66 19.97 16.05 19.87 28.60 48.36 30.38 33.64 数据为空38.88
市盈率(倍)(含债调整去息税)折为全年3696.07 (185.39)(70.98)78.66 44.35 35.62 23.54 19.12 17.58 22.50 32.05 41.43 30.45 33.73 数据为空35.66
PER(以当期ROE为增长标准)(1515.42)61.09 8.87 20.50 7.36 3.30 1.47 1.39 1.15 1.54 2.16 2.89 1.49 1.83 数据为空3.43
PEG(以3年均净利增长为标准)(53.06)2.49 0.63 13.77 3.02 1.76 0.64 0.80 0.59 0.82 1.14 1.09 0.45 0.60 数据为空1.43
PEG(以3年均收入增长为标准)350.73 (23.76)6.34 2.97 1.60 1.17 0.71 0.53 0.46 0.55 0.59 1.05 0.75 0.98 数据为空0.74
预估全年总资产报酬率-0.94%-1.21%-3.35%1.74%2.92%4.45%7.09%4.96%6.07%6.06%6.26%5.44%9.86%9.70%数据为空5.58%
预估全年投入资本报酬率-1.24%-1.57%-4.34%2.23%3.73%5.95%9.85%7.31%8.65%8.40%8.77%8.46%13.53%12.97%数据为空7.66%
预估全年股东权益报酬率-2.44%-3.03%-8.00%3.84%6.03%10.80%15.97%13.77%15.29%14.64%14.81%14.34%20.42%18.45%数据为空10.40%
自由现金流与营业收入之比-12.11%-21.34%-7.72%-9.16%-7.28%-7.37%-11.67%-9.49%-23.23%-23.40%-39.30%-13.88%-23.87%-17.11%-41.57%-23.86%
二级市场自由现金收益率-报表期-4.20%-4.40%-0.38%-3.41%-2.36%-1.61%-1.56%-5.96%-10.51%-6.31%-4.41%-4.50%-5.34%-2.45%-2.86%-9.98%
总收入同比增长率21.94%13.72%-43.27%-5.28%-1.62%6.27%15.35%14.96%20.75%29.47%68.29%69.88%72.99%54.61%数据为空24.27%
净利润同比增长率-162.00%-176.70%-293.05%-55.67%-28.79%-12.13%37.86%8.70%26.01%18.88%20.96%64.10%150.96%118.85%数据为空-0.77%
当季收入同比增长率39.75%97.75%-43.27%-12.87%-15.26%-4.78%15.35%4.56%8.14%1.09%68.29%64.57%108.85%-10.69%数据为空-54.11%
当季净利润同比增长率-95.73%-42.44%-293.05%-167.32%-61.61%-38.05%37.86%-30.79%42.87%17.84%20.96%-8.31%284.53%45.40%数据为空-45.88%
净利润率-2.27%-3.59%-16.31%2.41%4.46%5.33%4.79%5.15%6.16%6.45%4.01%5.45%5.90%7.02%5.58%5.64%
税前利润率-0.96%-2.05%-14.70%2.93%5.39%6.22%5.53%6.11%8.03%8.53%6.35%6.49%7.54%8.20%6.98%6.69%
主营业务利润率17.40%18.02%18.88%19.40%21.23%21.72%20.53%21.24%21.91%22.97%18.85%21.44%21.35%21.57%23.42%20.06%
当季净利润率0.08%1.78%-16.31%-2.37%2.56%6.12%4.79%3.07%5.66%9.41%4.01%4.64%4.28%8.07%5.58%8.33%
当季税前利润率0.96%3.30%6.34%-2.83%3.61%7.23%6.32%2.12%7.17%11.19%6.54%4.60%6.59%9.10%6.58%9.79%
当季主营业务利润率16.31%17.66%18.88%15.13%20.16%23.47%20.53%19.86%20.07%27.98%18.85%21.59%21.03%20.21%23.42%19.83%
当季权益报酬率0.04%1.12%-4.39%-1.13%0.89%2.82%3.35%2.67%3.75%5.09%2.77%4.37%3.10%5.09%2.71%5.67%
经营性现金流同比增长率数据为空数据为空数据为空数据为空数据为空数据为空数据为空数据为空数据为空数据为空数据为空数据为空数据为空数据为空数据为空-239.20%
综合业务利润率17.40%18.02%18.88%19.40%21.23%21.72%20.53%21.24%21.91%22.97%18.85%21.44%21.35%21.57%23.42%20.06%
当季综合业务利润率16.31%17.66%18.88%15.13%20.16%23.47%20.53%19.86%20.07%27.98%18.85%21.59%21.03%20.21%23.42%19.83%
资本支出与销售收入比5.54%4.57%8.01%4.83%4.97%4.20%4.05%8.85%11.35%15.63%18.47%7.99%9.50%6.71%6.40%13.03%
总市值(亿)35.21 39.54 54.94 44.15 35.14 32.48 30.84 21.62 20.15 23.53 34.45 48.17 46.27 44.69 39.54 23.60
总市值含债调整(亿)46.92 50.82 64.22 53.12 43.09 40.07 37.82 28.65 27.12 29.99 40.90 53.05 50.92 48.60 42.39 25.75
总市值中的现金比例16.09%13.23%10.60%13.34%16.41%5.43%4.15%9.75%8.39%9.64%7.60%6.57%5.74%8.01%5.77%12.47%
生息负债与净资产比率96.68%93.12%77.42%71.66%62.90%90.71%85.95%89.38%89.09%86.37%90.47%70.36%70.15%61.48%47.27%36.86%
营业费用与收入之比5.86%5.84%10.19%4.77%4.63%4.32%3.56%3.92%4.42%4.81%3.92%3.55%3.80%4.23%4.22%4.55%
管理费用与收入之比12.11%13.13%23.31%10.76%10.29%9.57%8.70%8.52%8.20%8.21%7.83%8.46%9.35%8.56%12.78%9.28%
财务费用与收入之比0.77%0.49%0.61%1.19%1.77%2.17%2.39%2.26%2.41%2.04%2.00%1.61%1.42%1.76%1.44%1.16%
期间费用占收入比18.74%19.46%34.11%16.72%16.70%16.07%14.65%14.70%15.02%15.06%13.76%13.61%14.57%14.56%18.44%14.99%
当季期间费用占收入比17.48%13.26%34.11%16.79%18.06%18.16%14.65%14.02%14.96%16.65%13.76%11.90%14.59%11.72%18.44%13.26%
期间费用占收入比同比增长率12.25%21.08%132.78%13.77%11.13%6.68%6.52%7.96%3.11%3.48%-25.37%-9.15%-8.90%-3.15%数据为空23.02%
当季期间费用占收入比同比增长率-3.20%-26.96%132.78%19.70%20.71%9.04%6.52%17.87%2.50%42.06%-25.37%-10.28%-18.38%-22.02%数据为空8.87%
债务杠杆2.61 2.52 2.31 2.21 2.09 2.55 2.59 2.77 2.64 2.61 2.70 2.64 2.33 2.15 1.89 1.86
生息负债率37.07%37.01%33.56%32.41%30.14%35.53%33.18%32.22%33.70%33.09%33.48%26.67%30.10%28.56%25.04%19.76%
资产负债率61.66%60.26%56.65%54.77%52.08%60.83%61.40%63.95%62.17%61.69%62.99%62.09%57.10%53.54%47.03%46.38%
每股生息负债(元)3.43 3.30 2.72 2.62 2.33 2.58 2.38 2.39 2.37 2.20 2.85 2.16 2.06 1.73 2.52 1.90
生息债务占负债比率60.11%61.41%59.24%59.18%57.87%58.40%54.04%50.38%54.21%53.64%53.15%42.96%52.71%53.35%53.25%42.62%
每股现金保有额(元)1.66 1.53 1.71 1.72 1.69 0.60 0.44 0.72 0.58 0.77 1.16 1.40 1.18 1.58 2.02 2.60
存货环比增长率20.99%10.01%65.25%-25.55%40.33%28.29%-22.44%-27.26%18.54%9.90%-10.30%-5.32%24.65%24.56%28.86%3.86%
应收帐款环比增长率-5.88%37.75%-11.60%15.14%-4.93%-7.73%3.22%18.27%14.16%-17.48%14.02%34.51%21.69%13.40%15.59%17.05%
存货同比增长率63.76%89.93%121.49%3.96%1.57%-14.20%-26.50%-15.00%10.64%16.35%31.88%89.44%107.81%138.02%数据为空61.19%
应收帐款同比增长率31.97%33.30%-10.71%4.26%7.09%28.60%15.00%27.03%44.46%53.99%111.61%114.54%86.71%91.85%数据为空58.56%
预收帐款同比增长率-27.23%-2.80%39.20%265.16%-1.17%-12.59%52.88%12.20%-41.97%-26.63%102.33%43.15%1083.97%491.95%数据为空475.19%
存货周转率 - 单期值3.44 3.85 2.09 6.05 4.57 6.88 9.73 6.49 4.91 6.16 9.25 4.79 4.62 5.13 数据为空5.44
总资产周转率-单期值0.77 0.74 0.41 0.72 0.78 1.05 1.15 0.96 1.07 1.21 1.60 1.00 1.20 1.21 数据为空0.99
净资产周转率-单期值2.00 1.87 0.94 1.59 1.64 2.67 2.98 2.67 2.82 3.16 4.31 2.63 2.81 2.61 数据为空1.84
应收帐款周转率--单期值2.53 2.22 1.53 2.38 2.84 2.92 2.93 2.62 3.25 3.98 4.27 2.89 3.96 4.31 数据为空3.65
流动资产周转率--单期值1.03 1.05 0.56 1.02 1.22 1.52 1.62 1.40 1.56 1.68 2.12 1.38 1.60 1.60 数据为空1.27
固定资产周转率--单期值8.27 7.52 3.69 6.43 6.94 7.29 7.72 6.50 6.74 17.62 34.05 21.05 20.69 21.63 数据为空14.03
股本同比变动率0.00%16.26%16.26%16.26%16.26%0.00%30.00%30.00%30.00%30.00%100.00%100.00%160.00%160.00%数据为空74.07%
税前利润同比增长率-121.75%-137.50%-250.78%-54.54%-33.94%-22.57%0.44%8.21%28.59%34.67%53.08%64.76%167.48%123.51%数据为空-5.42%
其他税费(亿)0.43 0.32 0.14 0.79 0.39 0.34 0.15 0.62 0.41 0.22 0.17 0.66 0.27 0.23 0.14 0.21
每股营运资金(元)1.80 2.08 2.02 1.85 1.84 0.78 0.77 0.68 0.74 0.63 1.16 1.37 1.39 1.79 3.64 3.48
短期借款占营运资金的比例139.89%127.86%102.19%121.83%115.70%313.26%293.16%333.32%301.57%351.45%244.99%157.77%147.83%96.86%69.37%54.69%
每股资本性支出(元)0.28 0.15 0.08 0.28 0.20 0.14 0.08 0.63 0.55 0.48 0.40 0.65 0.49 0.21 0.17 1.24
每股投入资本净额(元)7.01 6.88 6.26 6.31 6.05 5.45 5.16 5.05 4.94 4.80 6.08 5.21 4.98 4.53 7.84 7.01
每股经营活动产生的现金流(元)(0.33)(0.53)0.00 (0.25)(0.09)(0.10)(0.15)(0.05)(0.57)(0.24)(0.45)(0.48)(0.75)(0.32)(0.91)(1.03)
投资支出占收入之比6.01%4.62%8.02%5.80%4.99%4.22%4.05%10.12%11.67%15.92%19.59%8.26%9.92%7.34%6.40%13.50%
存货储存期(天)104.66 93.45 172.55 59.51 78.77 52.31 37.01 55.50 73.26 58.43 38.91 75.23 77.94 70.13 数据为空66.21
应付帐款付款期(天)89.36 96.58 138.33 75.10 66.60 67.12 62.73 91.12 79.60 80.03 63.38 116.28 50.70 54.83 数据为空84.74
应收帐款回收期(天)142.28 162.08 235.89 151.36 126.57 123.25 123.06 137.52 110.70 90.43 84.32 124.45 90.86 83.55 数据为空98.54
预付帐款占用期(天)2.68 3.46 19.00 12.29 5.62 3.87 4.13 3.96 7.45 4.96 5.47 9.52 1.19 0.90 数据为空15.19
预收帐款信用期(天)3.19 3.38 14.70 19.23 5.15 3.52 4.92 4.99 4.88 3.80 2.53 5.11 9.98 7.37 数据为空6.07
现金占总资产比例17.93%17.17%21.08%21.30%21.87%8.26%6.07%9.66%8.17%11.61%13.59%17.27%17.19%26.15%20.04%27.04%
存货占总资产比例18.40%15.77%15.81%9.56%13.47%11.85%9.37%11.66%16.90%15.10%13.94%16.33%20.46%18.52%17.88%14.52%
总资产同比增加比例19.82%42.65%31.24%26.75%27.47%9.39%9.33%19.08%33.92%42.66%69.18%68.36%70.69%50.41%数据为空79.81%
应付款项占总资产比例15.71%16.30%12.68%12.07%11.39%15.20%15.88%19.14%18.36%20.69%22.70%25.24%13.30%14.48%14.35%18.58%
应收款项占总资产比例35.50%39.12%31.32%35.40%32.23%41.86%46.03%43.04%38.37%35.61%43.76%40.34%35.57%32.99%34.98%31.66%
预收款项占总资产比例0.80%0.82%1.95%4.50%1.31%1.20%1.84%1.56%1.69%1.50%1.32%1.66%3.91%2.91%1.10%1.95%
预付款项占总资产比例0.47%0.58%1.74%1.98%0.96%0.88%1.05%0.83%1.72%1.28%1.96%2.07%0.31%0.24%3.24%3.33%
固定资产占总资产比例9.28%9.88%11.07%11.20%11.29%14.33%14.91%14.81%15.81%6.88%4.69%4.74%5.82%5.62%6.51%7.04%
无形资产占总资产比例2.86%2.94%3.31%3.30%3.47%3.94%3.81%3.73%3.85%3.79%3.64%0.45%0.73%0.89%1.18%1.34%
流动比例1.34 1.45 1.52 1.46 1.49 1.19 1.18 1.15 1.17 1.16 1.22 1.27 1.36 1.55 1.77 1.78
速动比率1.02 1.14 1.19 1.27 1.21 0.98 1.02 0.96 0.89 0.91 1.00 1.01 1.00 1.21 1.39 1.47
综合税率1.47%1.72%2.04%0.73%1.26%1.27%1.16%0.99%1.48%1.82%2.15%0.40%1.03%0.85%0.99%0.63%
实际所得税率-136.84%-76.24%-11.38%17.80%18.83%16.13%16.18%12.40%15.65%18.81%27.37%2.98%10.77%8.11%9.75%7.82%
可持续增长率-4.54%-6.72%-15.37%3.84%7.29%14.22%14.29%13.77%17.36%20.38%17.30%14.34%16.57%18.36%数据为空10.40%
最大内部融资增长率-11.12%-9.86%-19.81%-3.98%-2.12%1.39%2.52%-5.09%-10.60%-20.84%-37.03%-0.28%-7.79%-0.44%数据为空-16.57%
净利润现金含量290.22%466.48%-1.75%-179.74%-51.89%-59.44%-159.09%-12.41%-192.91%-120.49%-519.44%-108.19%-243.52%-148.15%-630.44%-191.76%
主营业务收入现金含量83.26%74.26%123.46%91.04%93.39%94.35%85.31%79.09%82.28%85.81%73.31%68.43%75.17%79.32%71.70%80.28%
经营性现金周期(天)276.89 288.10 462.66 258.85 235.74 212.09 200.92 230.60 213.11 176.10 141.71 225.57 182.17 170.32 数据为空204.41
单位收入需投入现金0.94 0.94 1.01 0.87 0.88 0.88 0.87 0.87 0.87 0.86 0.89 0.87 0.84 0.85 数据为空0.87
单位收入产生的现金(0.03)(0.03)(0.17)0.02 0.04 0.05 0.05 0.06 0.06 0.07 0.04 0.08 0.06 0.07 0.05 0.05
单位收入可用于增长的现金(0.08)(0.07)(0.25)(0.02)(0.01)0.01 0.01 (0.03)(0.05)(0.09)(0.15)(0.00)(0.03)(0.00)(0.02)(0.08)
市值环比增长-10.97%-28.03%24.44%25.66%8.17%5.33%42.66%7.29%-14.36%-31.72%-28.47%4.10%3.54%13.03%67.54%-6.61%
主评级建议回避回避回避回避回避回避中性中性中性良-可关注良-可关注良-可关注良-可关注中性数据为空中性
次评级建议(敏感性)回避回避回避回避回避回避中性回避中性中性良-可关注中性良-可关注回避数据为空回避
同洲电子10Q310Q210Q109Q409Q309Q209Q108Q408Q308Q208Q107Q407Q307Q207Q106Q4
北方的狼

11-02-17 08:17

0
尊重,谢了,002052.
路澎湃

11-02-16 21:36

0
谢谢楼主无私奉献
北飞雁

11-02-16 21:26

0
600528也是我所关注的,不是因为它近期成为热点。该股已经连续两年进入我的年度自选股票池。
我完全不懂财务分析,只是从F10资料中的净利润增长率作个简单判断。连续几年的增长率大于30%,且市盈率相对不高的,就入选。按这个简陋办法,星湖科技是我的第一目标股。再次感谢楼主的计算!
刷新 首页 上一页 下一页 末页
提交