| 燕京啤酒 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 |
| 当季收盘价 | 22.66 | 19.8 | 20.35 | 18.77 | 14.7 | 15.15 | 13.26 | 13.21 | 12.85 | 16.8 | 18 | 23.16 | 17.89 | 13.25 | 12.68 | 9.77 | 8.15 | 8.55 | 7.41 |
| 赢利能力评分 | 61.44 | 61.49 | 48.81 | 60.44 | 59.30 | 58.00 | 40.33 | 51.59 | 56.54 | 58.38 | 43.09 | 52.03 | 53.75 | 50.84 | 35.72 | 47.25 | 49.08 | 46.89 | 35.51 |
| 成长能力评分 | 55.72 | 46.73 | 60.81 | 77.62 | 73.97 | 72.09 | 49.52 | 45.75 | 45.90 | 64.23 | 75.54 | 85.45 | 88.16 | 81.54 | 62.94 | 50.26 | 42.45 | 48.35 | 66.30 |
| 估值情况评分 | 71.96 | 73.84 | 59.63 | 60.63 | 66.92 | 64.94 | 64.75 | 63.98 | 66.09 | 59.76 | 57.27 | 53.44 | 57.93 | 63.16 | 62.72 | 68.42 | 74.29 | 72.03 | 75.38 |
| 信用情况评分 | 65.86 | 67.44 | 68.41 | 67.71 | 69.56 | 68.92 | 68.57 | 67.13 | 61.99 | 58.46 | 61.04 | 63.75 | 65.61 | 67.06 | 67.79 | 65.49 | 66.01 | 65.58 | 68.05 |
| 综合情况评价 | 62.29 | 59.71 | 57.62 | 66.38 | 67.01 | 65.40 | 53.24 | 55.11 | 56.76 | 60.56 | 58.88 | 63.65 | 66.51 | 65.37 | 55.19 | 56.33 | 56.35 | 56.74 | 59.96 |
| 每股收益(元) | 0.59 | 0.33 | 0.03 | 0.52 | 0.47 | 0.26 | 0.02 | 0.38 | 0.41 | 0.23 | 0.02 | 0.37 | 0.35 | 0.18 | 0.01 | 0.28 | 0.27 | 0.14 | 0.01 |
| 预估全年每股收益(元) | 0.65 | 0.65 | 0.66 | 0.52 | 0.48 | 0.48 | 0.44 | 0.38 | 0.43 | 0.49 | 0.49 | 0.37 | 0.36 | 0.35 | 0.31 | 0.28 | 0.26 | 0.26 | 0.28 |
| 每股净资产(元) | 7.66 | 7.52 | 7.18 | 7.14 | 7.15 | 7.01 | 6.71 | 6.68 | 6.38 | 6.16 | 5.99 | 5.97 | 5.87 | 5.67 | 5.71 | 5.69 | 5.66 | 5.46 | 5.38 |
| 每股自由现金流(元) | 1.24 | 0.60 | 0.21 | 0.96 | 0.95 | (0.10) | 0.23 | (0.47) | (0.03) | (0.73) | (0.48) | (0.07) | 0.64 | 0.63 | 0.20 | (0.21) | 0.32 | 0.03 | 0.05 |
| 当季净利润(亿) | 3.13 | 3.68 | 0.31 | 0.63 | 2.46 | 2.94 | 0.24 | 0.14 | 1.93 | 2.34 | 0.21 | 0.23 | 1.93 | 1.78 | 0.16 | 0.10 | 1.42 | 1.40 | 0.14 |
| 当季主营业务收入(亿) | 39.21 | 29.48 | 20.87 | 12.05 | 33.91 | 30.03 | 18.92 | 13.12 | 28.21 | 24.03 | 17.10 | 10.43 | 26.10 | 23.15 | 14.69 | 10.37 | 20.61 | 18.34 | 11.90 |
| 预估全年净利润(亿) | 7.91 | 7.86 | 7.94 | 6.27 | 5.81 | 5.77 | 5.36 | 4.61 | 4.75 | 5.39 | 5.38 | 4.10 | 4.00 | 3.84 | 3.41 | 3.07 | 2.91 | 2.91 | 2.92 |
| 预估全年主营业务收入(亿) | 102.59 | 97.63 | 104.69 | 94.90 | 98.53 | 98.12 | 91.21 | 82.46 | 80.66 | 80.85 | 86.57 | 74.36 | 76.97 | 76.60 | 75.59 | 61.22 | 60.77 | 62.83 | 69.63 |
| 市净率(倍) | 2.96 | 2.63 | 2.83 | 2.63 | 2.05 | 2.16 | 1.98 | 1.98 | 2.01 | 2.73 | 3.00 | 3.88 | 3.05 | 2.34 | 2.22 | 1.72 | 1.44 | 1.57 | 1.38 |
| 市销率(折算为全年数据) | 2.96 | 2.80 | 2.61 | 2.67 | 2.06 | 2.18 | 2.11 | 2.32 | 2.17 | 2.78 | 2.71 | 3.90 | 2.86 | 2.20 | 2.17 | 2.13 | 1.81 | 1.84 | 1.49 |
| 市盈率(折算为全年数据) | 34.66 | 30.50 | 31.02 | 36.20 | 30.60 | 31.79 | 29.92 | 34.66 | 29.77 | 34.28 | 36.78 | 62.20 | 49.24 | 37.92 | 40.89 | 35.02 | 30.80 | 32.29 | 26.13 |
| 市盈率(倍)(含债调整去息税)折为全年 | 35.59 | 32.14 | 32.48 | 35.18 | 30.01 | 32.96 | 32.86 | 31.65 | 29.33 | 35.96 | 40.16 | 60.11 | 47.83 | 38.94 | 43.72 | 36.04 | 31.10 | 34.06 | 31.21 |
| PER(以当期ROE为增长标准) | 4.21 | 3.88 | 3.87 | 4.85 | 4.48 | 5.00 | 5.29 | 5.55 | 4.35 | 4.71 | 5.30 | 9.63 | 7.74 | 6.51 | 8.47 | 7.35 | 6.64 | 7.18 | 6.22 |
| PEG(以3年均净利增长为标准) | 1.43 | 1.31 | 1.30 | 1.29 | 1.25 | 1.39 | 1.58 | 1.67 | 1.46 | 1.42 | 1.59 | 3.86 | 3.30 | 3.04 | 5.38 | 4.32 | 4.83 | 5.27 | 4.77 |
| PEG(以3年均收入增长为标准) | 3.13 | 3.34 | 2.68 | 2.23 | 1.74 | 1.93 | 2.29 | 2.00 | 1.95 | 2.38 | 2.27 | 3.58 | 2.62 | 2.16 | 2.50 | 1.66 | 1.45 | 1.50 | 1.16 |
| 预估全年总资产报酬率 | 5.57% | 5.84% | 6.41% | 5.29% | 4.96% | 4.90% | 4.59% | 3.97% | 4.05% | 4.49% | 4.68% | 3.76% | 3.86% | 4.07% | 3.62% | 3.50% | 3.35% | 3.33% | 3.46% |
| 预估全年投入资本报酬率 | 8.76% | 8.01% | 8.50% | 6.91% | 6.34% | 5.96% | 5.49% | 4.88% | 5.69% | 6.11% | 6.28% | 4.89% | 5.93% | 5.76% | 4.76% | 4.34% | 4.25% | 4.40% | 4.20% |
| 预估全年股东权益报酬率 | 8.46% | 8.28% | 8.40% | 7.26% | 6.70% | 6.59% | 6.21% | 5.70% | 6.74% | 7.64% | 7.57% | 6.24% | 6.18% | 5.98% | 5.16% | 4.90% | 4.68% | 4.74% | 5.02% |
| 自由现金流与营业收入之比 | 16.80% | 14.39% | 12.46% | 12.26% | 13.85% | -2.40% | 14.95% | -6.89% | -0.55% | -19.56% | -30.69% | -1.01% | 10.96% | 18.25% | 14.80% | -3.74% | 6.92% | 1.15% | 3.92% |
| 二级市场自由现金收益率-报表期 | 4.99% | 2.74% | 0.96% | 4.67% | 5.77% | -0.56% | 1.53% | -3.05% | -0.22% | -3.50% | -2.20% | -0.26% | 3.09% | 4.10% | 1.33% | -1.78% | 3.28% | 0.30% | 0.47% |
| 总收入同比增长率 | 8.10% | 2.88% | 10.32% | 15.08% | 19.48% | 18.98% | 10.61% | 10.90% | 8.46% | 8.72% | 16.42% | 21.46% | 25.72% | 25.11% | 23.46% | 15.21% | 14.35% | 18.23% | 31.02% |
| 净利润同比增长率 | 26.11% | 25.20% | 26.54% | 36.03% | 26.04% | 25.05% | 16.29% | 12.60% | 15.93% | 31.63% | 31.42% | 33.47% | 30.25% | 25.27% | 11.16% | 10.89% | 5.19% | 5.25% | 5.51% |
| 当季收入同比增长率 | 15.64% | -1.81% | 10.32% | -8.15% | 20.20% | 24.94% | 10.61% | 25.80% | 8.10% | 3.83% | 16.42% | 0.55% | 26.62% | 26.18% | 23.46% | 19.63% | 9.09% | 11.19% | 31.02% |
| 当季净利润同比增长率 | 27.29% | 25.09% | 26.54% | 364.37% | 27.35% | 25.83% | 16.29% | -42.03% | 0.16% | 31.65% | 31.42% | 124.99% | 35.67% | 26.71% | 11.16% | 数据为空 | 5.12% | 5.22% | 5.51% |
| 净利润率 | 7.94% | 7.92% | 1.47% | 6.61% | 6.81% | 6.51% | 1.28% | 5.59% | 6.46% | 6.19% | 1.22% | 5.51% | 6.04% | 5.11% | 1.08% | 5.01% | 5.83% | 5.11% | 1.20% |
| 税前利润率 | 11.43% | 11.32% | 2.75% | 9.78% | 10.43% | 9.76% | 2.89% | 7.78% | 9.41% | 8.93% | 2.36% | 7.78% | 8.87% | 7.44% | 2.26% | 7.13% | 8.55% | 7.49% | 2.28% |
| 主营业务利润率 | 31.12% | 30.98% | 27.01% | 27.99% | 29.09% | 27.39% | 24.02% | 24.82% | 27.42% | 27.66% | 22.62% | 25.05% | 26.40% | 25.91% | 22.47% | 25.69% | 27.02% | 26.32% | 22.94% |
| 当季净利润率 | 7.98% | 12.48% | 1.47% | 5.25% | 7.25% | 9.80% | 1.28% | 1.04% | 6.84% | 9.73% | 1.22% | 2.25% | 7.39% | 7.67% | 1.08% | 1.01% | 6.89% | 7.64% | 1.20% |
| 当季税前利润率 | 11.56% | 17.39% | 11.77% | 5.31% | 11.41% | 14.08% | 9.24% | -0.83% | 10.12% | 13.61% | 9.40% | 1.07% | 10.96% | 10.73% | 8.67% | 0.17% | 10.09% | 10.87% | 8.51% |
| 当季主营业务利润率 | 31.31% | 33.80% | 27.01% | 20.43% | 31.54% | 29.51% | 24.02% | 11.10% | 27.07% | 31.25% | 22.62% | 16.77% | 27.10% | 28.10% | 22.47% | 19.16% | 28.06% | 28.51% | 22.94% |
| 当季权益报酬率 | 3.37% | 4.04% | 0.35% | 0.73% | 2.84% | 3.46% | 0.30% | 0.17% | 2.75% | 3.45% | 0.32% | 0.36% | 2.99% | 2.85% | 0.25% | 0.17% | 2.28% | 2.33% | 0.26% |
| 经营性现金流同比增长率 | 46.88% | 343.15% | 10.09% | 107.34% | 88.21% | 161.98% | 25.19% | 13.17% | -20.60% | -88.02% | 1.01% | 5.87% | 6.43% | 52.02% | 37.61% | 6.21% | 4.44% | 8.31% | 106.32% |
| 综合业务利润率 | 31.12% | 30.98% | 27.01% | 27.99% | 29.09% | 27.39% | 24.02% | 24.82% | 27.42% | 27.66% | 22.62% | 25.05% | 26.40% | 25.91% | 22.47% | 25.69% | 27.02% | 26.32% | 22.94% |
| 当季综合业务利润率 | 31.31% | 33.80% | 27.01% | 20.43% | 31.54% | 29.51% | 24.02% | 11.10% | 27.07% | 31.25% | 22.62% | 16.77% | 27.10% | 28.10% | 22.47% | 19.16% | 28.06% | 28.51% | 22.94% |
| 资本支出与销售收入比 | 13.25% | 11.90% | 10.94% | 9.44% | 8.26% | 8.50% | 8.50% | 18.93% | 14.59% | 22.33% | 51.41% | 12.81% | 8.21% | 6.90% | 9.08% | 17.28% | 15.73% | 19.55% | 17.50% |
| 总市值(亿) | 274.25 | 239.63 | 246.29 | 227.17 | 177.91 | 183.36 | 160.48 | 159.88 | 141.38 | 184.84 | 198.05 | 254.82 | 196.84 | 145.78 | 139.51 | 107.49 | 89.66 | 94.06 | 76.31 |
| 总市值含债调整(亿) | 290.04 | 257.88 | 259.72 | 240.21 | 189.90 | 201.49 | 180.71 | 179.81 | 162.79 | 212.77 | 223.95 | 279.23 | 210.08 | 159.35 | 153.43 | 120.15 | 100.15 | 106.07 | 94.11 |
| 总市值中的现金比例 | 8.14% | 7.87% | 5.26% | 4.59% | 5.35% | 4.49% | 7.03% | 5.45% | 7.85% | 3.86% | 4.24% | 4.88% | 4.71% | 6.51% | 5.36% | 4.12% | 7.73% | 7.15% | 8.24% |
| 生息负债与净资产比率 | 17.03% | 20.06% | 15.46% | 15.09% | 13.85% | 21.36% | 24.90% | 24.64% | 30.48% | 41.21% | 39.30% | 37.16% | 20.51% | 21.74% | 22.15% | 20.22% | 16.85% | 20.00% | 32.09% |
| 营业费用与收入之比 | 12.35% | 12.14% | 14.54% | 10.67% | 11.22% | 10.12% | 10.18% | 10.08% | 9.91% | 10.04% | 10.61% | 10.31% | 9.93% | 10.37% | 10.89% | 10.27% | 10.20% | 9.88% | 9.78% |
| 管理费用与收入之比 | 7.37% | 7.75% | 9.73% | 7.83% | 7.39% | 7.73% | 10.17% | 7.37% | 6.85% | 7.27% | 8.29% | 6.69% | 6.91% | 7.28% | 8.59% | 9.22% | 8.45% | 9.12% | 10.48% |
| 财务费用与收入之比 | 0.32% | 0.40% | 0.35% | 0.72% | 0.78% | 0.90% | 1.09% | 1.54% | 1.42% | 1.59% | 1.82% | 0.87% | 0.75% | 0.81% | 1.01% | 0.51% | 0.74% | 0.81% | 1.24% |
| 期间费用占收入比 | 20.05% | 20.30% | 24.62% | 19.22% | 19.40% | 18.75% | 21.43% | 18.99% | 18.18% | 18.90% | 20.72% | 17.87% | 17.59% | 18.46% | 20.49% | 20.00% | 19.39% | 19.81% | 21.50% |
| 当季期间费用占收入比 | 19.72% | 17.24% | 24.62% | 18.05% | 20.33% | 17.06% | 21.43% | 23.24% | 17.14% | 17.60% | 20.72% | 19.56% | 16.33% | 17.18% | 20.49% | 23.03% | 18.76% | 18.71% | 21.50% |
| 期间费用占收入比同比增长率 | 3.35% | 8.27% | 14.86% | 1.26% | 6.68% | -0.79% | 3.44% | 6.25% | 3.35% | 2.36% | 1.12% | -10.67% | -9.25% | -6.81% | -4.72% | 3.09% | 4.25% | 6.56% | 12.62% |
| 当季期间费用占收入比同比增长率 | -3.00% | 1.08% | 14.86% | -22.36% | 18.65% | -3.09% | 3.44% | 18.80% | 4.93% | 2.49% | 1.12% | -15.06% | -12.95% | -8.22% | -4.72% | -2.21% | 0.87% | 2.18% | 12.62% |
| 债务杠杆 | 1.53 | 1.48 | 1.43 | 1.37 | 1.35 | 1.39 | 1.44 | 1.44 | 1.67 | 1.77 | 1.74 | 1.66 | 1.60 | 1.51 | 1.50 | 1.40 | 1.40 | 1.46 | 1.52 |
| 生息负债率 | 11.12% | 13.56% | 10.84% | 11.00% | 10.24% | 15.40% | 17.32% | 17.16% | 18.23% | 23.26% | 22.54% | 22.42% | 12.79% | 14.36% | 14.76% | 14.42% | 12.07% | 13.71% | 21.09% |
| 资产负债率 | 34.71% | 32.38% | 29.84% | 27.11% | 26.07% | 27.91% | 30.46% | 30.37% | 40.18% | 43.56% | 42.66% | 39.67% | 37.65% | 33.94% | 33.37% | 28.66% | 28.34% | 31.43% | 34.27% |
| 每股生息负债(元) | 1.31 | 1.51 | 1.11 | 1.08 | 0.99 | 1.50 | 1.67 | 1.65 | 1.95 | 2.54 | 2.35 | 2.22 | 1.20 | 1.23 | 1.27 | 1.15 | 0.95 | 1.09 | 1.73 |
| 生息债务占负债比率 | 32.03% | 41.89% | 36.35% | 40.57% | 39.26% | 55.16% | 56.85% | 56.49% | 45.38% | 53.39% | 52.83% | 56.51% | 33.96% | 42.31% | 44.23% | 50.32% | 42.60% | 43.63% | 61.55% |
| 每股现金保有额(元) | 1.84 | 1.56 | 1.07 | 0.86 | 0.79 | 0.68 | 0.93 | 0.72 | 1.01 | 0.65 | 0.76 | 1.13 | 0.84 | 0.86 | 0.68 | 0.40 | 0.63 | 0.61 | 0.61 |
| 存货环比增长率 | 5.50% | -1.95% | 5.65% | 10.41% | -5.63% | 0.55% | -7.41% | 21.99% | -21.85% | 4.75% | 32.64% | 1.89% | 52.20% | -10.24% | -2.75% | 40.54% | -19.31% | 0.99% | 5.15% |
| 应收帐款环比增长率 | -45.06% | 132.97% | 18.57% | -62.78% | -1.29% | 112.74% | 7.75% | -5.02% | -51.28% | 110.14% | 16.98% | -56.19% | -0.64% | 36.45% | 97.82% | -62.68% | 7.61% | 52.86% | 21.94% |
| 存货同比增长率 | 20.66% | 7.93% | 10.69% | -3.00% | 7.18% | -11.25% | -7.55% | 32.45% | 10.62% | 115.44% | 84.63% | 35.37% | 86.73% | -1.01% | 11.37% | 20.41% | 1.65% | 14.43% | 19.86% |
| 应收帐款同比增长率 | -43.52% | 1.48% | -7.33% | -15.78% | 114.91% | 6.07% | 4.77% | 13.75% | -47.53% | 7.00% | -30.52% | 17.49% | 0.09% | 8.41% | 21.45% | -25.14% | -5.65% | 1.00% | -13.37% |
| 预收帐款同比增长率 | 47.92% | 51.66% | 145.33% | 126.42% | 79.16% | -64.68% | 11.94% | -66.40% | -21.63% | 131.88% | 16.49% | 394.12% | 259.29% | 161.38% | 47.71% | 63.96% | 11.44% | 21.29% | 14.64% |
| 存货周转率 - 单期值 | 2.23 | 2.25 | 2.54 | 2.35 | 2.66 | 2.57 | 2.55 | 2.08 | 2.40 | 1.90 | 2.30 | 2.45 | 2.54 | 3.89 | 3.67 | 2.68 | 3.66 | 3.11 | 3.71 |
| 总资产周转率-单期值 | 0.72 | 0.73 | 0.85 | 0.80 | 0.84 | 0.83 | 0.78 | 0.71 | 0.69 | 0.67 | 0.75 | 0.68 | 0.74 | 0.81 | 0.80 | 0.70 | 0.70 | 0.72 | 0.83 |
| 净资产周转率-单期值 | 1.11 | 1.07 | 1.21 | 1.10 | 1.14 | 1.16 | 1.12 | 1.02 | 1.15 | 1.19 | 1.31 | 1.13 | 1.19 | 1.23 | 1.20 | 0.98 | 0.98 | 1.05 | 1.26 |
| 应收帐款周转率--单期值 | 72.94 | 38.14 | 95.27 | 102.40 | 39.57 | 38.89 | 76.92 | 74.93 | 69.61 | 33.99 | 76.49 | 76.86 | 34.85 | 34.46 | 46.40 | 74.35 | 27.54 | 30.64 | 51.91 |
| 流动资产周转率--单期值 | 1.94 | 2.05 | 2.52 | 2.39 | 2.46 | 2.39 | 2.21 | 2.00 | 1.85 | 1.79 | 1.98 | 1.82 | 2.18 | 2.47 | 2.72 | 2.48 | 2.35 | 2.36 | 2.89 |
| 固定资产周转率--单期值 | 1.53 | 1.45 | 1.55 | 1.39 | 1.45 | 1.53 | 1.46 | 1.29 | 1.35 | 1.32 | 1.51 | 1.29 | 1.38 | 1.37 | 1.41 | 1.06 | 1.14 | 1.19 | 1.35 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 10.00% | 10.00% | 10.00% | 10.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 6.83% | 7.92% | 7.93% | 8.01% | 52.35% |
| 税前利润同比增长率 | 18.38% | 19.33% | 4.81% | 44.63% | 32.42% | 30.01% | 35.64% | 10.97% | 15.06% | 30.54% | 21.71% | 32.56% | 30.55% | 24.21% | 22.11% | 15.45% | 7.49% | 8.40% | 34.09% |
| 其他税费(亿) | 16.09 | 8.20 | 3.69 | 19.37 | 14.85 | 7.92 | 3.20 | 16.02 | 12.66 | 6.35 | 2.56 | 15.56 | 13.09 | 6.97 | 2.68 | 13.65 | 10.47 | 5.50 | 2.15 |
| 每股营运资金(元) | 0.56 | 0.78 | 0.60 | 0.60 | 0.88 | 0.65 | 0.63 | 0.49 | 0.00 | (0.22) | 0.11 | 0.52 | 0.46 | 0.31 | 0.38 | 0.34 | 0.26 | 0.19 | 0.49 |
| 短期借款占营运资金的比例 | 196.15% | 167.13% | 172.28% | 166.84% | 102.71% | 218.59% | 233.31% | 289.52% | 391690.64% | -954.76% | 1670.55% | 305.58% | 175.21% | 270.97% | 225.21% | 223.38% | 282.87% | 452.86% | 202.31% |
| 每股资本性支出(元) | 0.98 | 0.50 | 0.19 | 0.74 | 0.57 | 0.34 | 0.13 | 1.29 | 0.92 | 0.83 | 0.80 | 0.87 | 0.48 | 0.24 | 0.12 | 0.96 | 0.73 | 0.54 | 0.20 |
| 每股投入资本净额(元) | 7.46 | 8.10 | 7.72 | 7.50 | 7.58 | 7.99 | 8.07 | 7.81 | 7.58 | 8.02 | 7.80 | 7.62 | 6.13 | 6.07 | 6.51 | 6.42 | 6.22 | 6.02 | 6.75 |
| 每股经营活动产生的现金流(元) | 2.22 | 1.09 | 0.40 | 1.70 | 1.51 | 0.25 | 0.37 | 0.82 | 0.88 | 0.10 | 0.32 | 0.80 | 1.11 | 0.86 | 0.32 | 0.75 | 1.05 | 0.57 | 0.25 |
| 投资支出占收入之比 | 16.21% | 15.10% | 11.02% | 9.53% | 8.29% | 8.52% | 8.53% | 19.90% | 14.63% | 22.38% | 51.49% | 13.27% | 8.73% | 7.67% | 10.80% | 17.39% | 16.64% | 19.67% | 27.01% |
| 存货储存期(天) | 161.32 | 160.24 | 141.83 | 153.13 | 135.59 | 139.92 | 141.03 | 172.72 | 150.15 | 189.38 | 156.76 | 147.09 | 141.64 | 92.44 | 98.09 | 134.56 | 98.45 | 115.89 | 97.03 |
| 应付帐款付款期(天) | 43.20 | 48.48 | 39.28 | 34.87 | 30.55 | 15.45 | 39.94 | 45.36 | 89.21 | 48.87 | 73.16 | 45.19 | 54.26 | 12.85 | 40.39 | 31.43 | 32.06 | 36.93 | 25.21 |
| 应收帐款回收期(天) | 4.94 | 9.44 | 3.78 | 3.52 | 9.10 | 9.26 | 4.68 | 4.80 | 5.17 | 10.59 | 4.71 | 4.68 | 10.33 | 10.45 | 7.76 | 4.84 | 13.07 | 11.75 | 6.93 |
| 预付帐款占用期(天) | 11.56 | 13.09 | 14.07 | 14.19 | 28.76 | 23.28 | 32.02 | 30.46 | 56.48 | 49.56 | 55.16 | 62.84 | 43.02 | 20.89 | 25.50 | 27.73 | 27.43 | 27.57 | 22.28 |
| 预收帐款信用期(天) | 10.91 | 7.16 | 19.59 | 9.01 | 7.68 | 4.70 | 9.17 | 4.58 | 5.24 | 16.13 | 8.63 | 15.11 | 7.00 | 7.34 | 8.48 | 3.71 | 2.47 | 3.43 | 6.23 |
| 现金占总资产比例 | 15.71% | 14.01% | 10.46% | 8.79% | 8.13% | 6.99% | 9.66% | 7.50% | 9.46% | 5.94% | 7.30% | 11.43% | 8.95% | 10.05% | 7.93% | 5.05% | 7.98% | 7.68% | 7.46% |
| 存货占总资产比例 | 18.69% | 18.71% | 20.74% | 20.50% | 18.79% | 19.81% | 19.85% | 21.56% | 17.49% | 21.89% | 21.82% | 17.38% | 17.93% | 12.92% | 14.40% | 15.92% | 11.45% | 14.07% | 14.47% |
| 总资产同比增加比例 | 21.31% | 14.25% | 5.98% | 2.05% | -0.22% | -1.92% | 1.64% | 6.72% | 13.37% | 27.13% | 21.85% | 24.06% | 19.19% | 7.83% | 11.85% | 10.17% | 9.13% | 8.69% | 11.04% |
| 应付款项占总资产比例 | 5.00% | 5.66% | 5.74% | 4.67% | 4.24% | 2.19% | 5.62% | 5.66% | 10.39% | 5.65% | 10.19% | 5.34% | 6.87% | 1.79% | 5.93% | 3.72% | 3.73% | 4.48% | 3.76% |
| 应收款项占总资产比例 | 1.16% | 2.23% | 1.04% | 0.91% | 2.49% | 2.51% | 1.19% | 1.11% | 1.15% | 2.32% | 1.15% | 1.04% | 2.50% | 2.75% | 2.02% | 1.10% | 2.97% | 2.74% | 1.86% |
| 预收款项占总资产比例 | 2.56% | 1.69% | 5.38% | 2.34% | 2.10% | 1.27% | 2.33% | 1.06% | 1.17% | 3.53% | 2.11% | 3.35% | 1.69% | 1.94% | 2.21% | 0.84% | 0.56% | 0.80% | 1.67% |
| 预付款项占总资产比例 | 1.34% | 1.53% | 2.06% | 1.90% | 3.99% | 3.30% | 4.51% | 3.80% | 6.58% | 5.73% | 7.68% | 7.42% | 5.45% | 2.92% | 3.74% | 3.28% | 3.19% | 3.35% | 3.32% |
| 固定资产占总资产比例 | 47.33% | 50.00% | 54.64% | 57.78% | 57.87% | 54.50% | 53.64% | 55.15% | 50.96% | 51.19% | 49.72% | 52.87% | 53.91% | 59.39% | 56.90% | 65.81% | 61.30% | 60.41% | 61.26% |
| 无形资产占总资产比例 | 4.57% | 4.73% | 4.93% | 5.17% | 4.92% | 4.88% | 4.40% | 4.74% | 4.19% | 4.12% | 3.66% | 3.35% | 3.52% | 3.82% | 3.81% | 2.48% | 2.05% | 2.04% | 2.11% |
| 流动比例 | 1.14 | 1.23 | 1.20 | 1.23 | 1.36 | 1.25 | 1.22 | 1.17 | 1.00 | 0.95 | 1.03 | 1.16 | 1.15 | 1.12 | 1.16 | 1.18 | 1.13 | 1.08 | 1.24 |
| 速动比率 | 0.59 | 0.62 | 0.50 | 0.46 | 0.62 | 0.52 | 0.55 | 0.45 | 0.51 | 0.39 | 0.46 | 0.64 | 0.61 | 0.68 | 0.65 | 0.51 | 0.68 | 0.59 | 0.67 |
| 综合税率 | 13.29% | 13.17% | 11.33% | 13.66% | 13.76% | 13.55% | 12.05% | 13.08% | 13.27% | 12.33% | 11.74% | 13.85% | 13.91% | 13.48% | 12.33% | 14.32% | 14.66% | 14.12% | 12.86% |
| 实际所得税率 | 19.14% | 18.35% | 21.15% | 18.96% | 20.69% | 21.59% | 34.14% | 15.74% | 18.45% | 19.93% | 38.29% | 14.71% | 18.09% | 18.86% | 34.53% | 15.03% | 17.57% | 18.00% | 35.58% |
| 可持续增长率 | 8.79% | 8.50% | 1.78% | 7.26% | 7.75% | 7.52% | 1.44% | 5.70% | 7.42% | 7.38% | 1.60% | 6.24% | 7.20% | 6.28% | 1.30% | 4.90% | 5.69% | 5.34% | 1.51% |
| 最大内部融资增长率 | 31.26% | 33.57% | 7.37% | 43.73% | 51.49% | 41.23% | 15.31% | -7.24% | 14.51% | -12.54% | -76.64% | 19.27% | 37.86% | 59.51% | 14.50% | 2.12% | 15.45% | -6.00% | -18.56% |
| 净利润现金含量 | 378.16% | 332.08% | 1588.16% | 328.17% | 324.69% | 93.82% | 1825.50% | 215.30% | 217.44% | 44.78% | 1695.70% | 214.23% | 317.47% | 491.91% | 2206.25% | 270.09% | 388.52% | 405.35% | 1782.16% |
| 主营业务收入现金含量 | 112.80% | 112.84% | 122.26% | 103.10% | 106.69% | 103.35% | 116.51% | 97.33% | 114.53% | 115.37% | 102.80% | 96.45% | 109.67% | 108.76% | 110.02% | 104.54% | 108.01% | 107.18% | 112.95% |
| 经营性现金周期(天) | 114.26 | 121.06 | 107.92 | 110.31 | 113.78 | 117.54 | 124.22 | 140.11 | 140.89 | 170.75 | 155.61 | 144.99 | 143.55 | 102.63 | 114.04 | 119.18 | 106.43 | 116.67 | 104.19 |
| 单位收入需投入现金 | 0.76 | 0.77 | 0.76 | 0.80 | 0.79 | 0.81 | 0.84 | 0.86 | 0.83 | 0.79 | 0.86 | 0.82 | 0.84 | 0.80 | 0.85 | 0.86 | 0.83 | 0.83 | 0.85 |
| 单位收入产生的现金 | 0.20 | 0.20 | 0.13 | 0.19 | 0.19 | 0.18 | 0.13 | 0.16 | 0.19 | 0.18 | 0.12 | 0.19 | 0.20 | 0.18 | 0.13 | 0.18 | 0.19 | 0.18 | 0.13 |
| 单位收入可用于增长的现金 | 0.07 | 0.08 | 0.02 | 0.09 | 0.11 | 0.09 | 0.04 | (0.02) | 0.04 | (0.05) | (0.40) | 0.06 | 0.11 | 0.11 | 0.04 | 0.01 | 0.04 | (0.02) | (0.05) |
| 市值环比增长 | 14.44% | -2.70% | 8.42% | 27.69% | -2.97% | 14.25% | 0.38% | 13.08% | -23.51% | -6.67% | -22.28% | 29.46% | 35.02% | 4.50% | 29.79% | 19.88% | -4.68% | 23.26% | 10.57% |
| 主评级建议 | 中性 | 中性 | 中性 | 中性 | 中性 | 中性 | 回避 | 中性 | 中性 | 中性 | 中性 | 中性 | 中性 | 中性 | 中性 | 中性 | 中性 | 中性 | 中性 |
| 次评级建议(敏感性) | 中性 | 中性 | 中性 | 中性 | 中性 | 中性 | 回避 | 回避 | 回避 | 中性 | 中性 | 数据为空 | 中性 | 中性 | 中性 | 数据为空 | 回避 | 中性 | 中性 |
| 燕京啤酒 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 |
| 中大股份 | 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 | 20.26 | 14.16 | 20.88 | 26.56 | 14.35 | 14.18 | 11.89 | 7.76 | 11.69 | 13.14 | 21.07 | 22.54 | 12.69 | 12.69 | 11.28 | 4.32 | 4.54 | 3.74 | 2.95 | 3.23 |
| 赢利能力评分 | 47.32 | 57.07 | 65.12 | 32.26 | 29.55 | 68.89 | 85.65 | 46.72 | 56.33 | 58.81 | 43.63 | 44.59 | 38.94 | 35.00 | 31.61 | 24.41 | 26.48 | 28.26 | 21.98 | 18.11 |
| 成长能力评分 | 100.00 | 100.00 | 95.46 | 95.57 | 85.00 | 40.00 | 35.00 | 13.63 | 35.40 | 62.11 | 23.62 | 35.00 | 35.00 | 32.50 | 22.14 | 31.20 | 52.75 | 47.31 | 15.00 | 75.86 |
| 估值情况评分 | 83.87 | 95.29 | 93.15 | 70.81 | 89.90 | 57.99 | 60.45 | 60.96 | 54.78 | 54.98 | 49.77 | 49.04 | 53.53 | 48.80 | 49.03 | 67.86 | 67.37 | 69.40 | 59.89 | 94.27 |
| 信用情况评分 | 70.70 | 88.31 | 88.48 | 71.32 | 72.07 | 62.64 | 65.44 | 66.23 | 64.64 | 65.43 | 66.00 | 65.63 | 65.93 | 68.45 | 70.00 | 69.97 | 70.39 | 70.56 | 70.66 | 58.00 |
| 综合情况评价 | 77.89 | 85.12 | 85.31 | 67.94 | 69.19 | 56.33 | 59.35 | 40.39 | 48.96 | 59.15 | 39.58 | 43.62 | 43.29 | 39.94 | 35.45 | 42.10 | 50.14 | 49.39 | 33.34 | 62.30 |
| 每股收益(元) | 0.66 | 0.53 | 0.31 | 0.63 | 0.35 | 0.27 | 0.13 | 0.40 | 0.26 | 0.18 | 0.05 | 0.39 | 0.18 | 0.11 | 0.04 | 0.17 | 0.10 | 0.08 | 0.03 | 0.15 |
| 预估全年每股收益(元) | 1.18 | 1.45 | 1.72 | 0.63 | 0.55 | 0.62 | 1.17 | 0.40 | 0.58 | 0.62 | 0.47 | 0.39 | 0.30 | 0.22 | 0.20 | 0.17 | 0.20 | 0.20 | 0.12 | 0.15 |
| 每股净资产(元) | 7.58 | 7.49 | 7.52 | 7.13 | 6.55 | 4.96 | 5.10 | 4.94 | 4.62 | 4.76 | 5.00 | 5.24 | 3.77 | 3.71 | 3.62 | 3.55 | 3.47 | 3.58 | 3.54 | 3.49 |
| 每股自由现金流(元) | (2.66) | (2.77) | (1.89) | 4.78 | 4.12 | 1.11 | 0.58 | (2.45) | (2.94) | (1.93) | (0.18) | 1.45 | 0.79 | 0.30 | 0.02 | 0.60 | 0.09 | 0.55 | 0.14 | (0.93) |
| 当季净利润(亿) | 0.56 | 0.98 | 1.35 | 1.21 | 0.54 | 0.52 | 0.50 | 0.55 | 0.30 | 0.49 | 0.17 | 0.82 | 0.24 | 0.28 | 0.14 | 0.26 | 0.06 | 0.20 | 0.12 | 0.27 |
| 当季主营业务收入(亿) | 78.09 | 69.92 | 69.94 | 83.89 | 150.08 | 6.88 | 6.06 | 16.76 | 9.12 | 10.74 | 7.56 | 14.03 | 11.14 | 8.79 | 7.43 | 13.94 | 10.70 | 10.48 | 7.22 | 14.26 |
| 预估全年净利润(亿) | 5.16 | 6.36 | 7.55 | 2.76 | 2.43 | 2.31 | 4.39 | 1.51 | 2.17 | 2.34 | 1.78 | 1.48 | 1.11 | 0.84 | 0.74 | 0.63 | 0.74 | 0.73 | 0.45 | 0.55 |
| 预估全年主营业务收入(亿) | 330.12 | 2668.47 | 2848.18 | 246.92 | 262.66 | 31.24 | 35.43 | 44.17 | 41.48 | 46.71 | 42.13 | 41.38 | 40.77 | 38.77 | 43.52 | 42.34 | 43.06 | 40.18 | 35.84 | 41.89 |
| 市净率(倍) | 2.67 | 1.89 | 2.78 | 3.73 | 2.19 | 2.86 | 2.33 | 1.57 | 2.53 | 2.76 | 4.22 | 4.30 | 3.36 | 3.42 | 3.11 | 1.22 | 1.31 | 1.04 | 0.83 | 0.92 |
| 市销率(折算为全年数据) | 0.44 | 0.04 | 0.05 | 0.62 | 0.39 | 2.64 | 2.08 | 1.20 | 1.62 | 1.54 | 2.37 | 2.61 | 1.66 | 1.75 | 1.43 | 0.89 | 0.89 | 0.88 | 0.86 | 0.72 |
| 市盈率(折算为全年数据) | 17.24 | 9.77 | 12.15 | 42.21 | 25.97 | 23.02 | 10.16 | 19.25 | 20.20 | 21.08 | 44.37 | 57.24 | 42.85 | 56.71 | 56.85 | 25.58 | 23.10 | 19.15 | 24.48 | 21.88 |
| 市盈率(倍)(含债调整去息税)折为全年 | 23.92 | 15.43 | 17.86 | 43.20 | 33.24 | 34.07 | 16.04 | 31.08 | 30.10 | 28.06 | 53.61 | 71.95 | 57.91 | 78.34 | 74.99 | 56.08 | 39.04 | 38.06 | 53.91 | 49.32 |
| PER(以当期ROE为增长标准) | 1.65 | 0.90 | 0.93 | 4.89 | 4.06 | 2.93 | 0.84 | 3.81 | 2.57 | 2.34 | 6.13 | 9.58 | 7.61 | 13.37 | 14.29 | 11.81 | 7.09 | 7.20 | 16.24 | 11.67 |
| PEG(以3年均净利增长为标准) | 0.42 | 0.21 | 0.21 | 0.59 | 0.51 | 0.54 | 0.15 | 0.62 | 0.46 | 0.41 | 0.96 | 1.16 | 1.36 | 2.77 | 3.22 | 4.85 | 2.19 | 2.17 | 84.35 | 4.96 |
| PEG(以3年均收入增长为标准) | 0.14 | 0.03 | 0.04 | 0.28 | 0.20 | (4.12) | (3.14) | 16.77 | (95.44) | 7.20 | 255.98 | 8.51 | 7.26 | 12.24 | 7.39 | 3.67 | 2.46 | 2.81 | 5.34 | 2.36 |
| 预估全年总资产报酬率 | 2.76% | 3.66% | 4.25% | 1.74% | 1.60% | 3.01% | 6.14% | 2.19% | 3.09% | 3.39% | 2.60% | 2.10% | 1.93% | 1.62% | 1.59% | 1.29% | 1.59% | 1.61% | 1.10% | 1.41% |
| 预估全年投入资本报酬率 | 7.79% | 10.72% | 10.75% | 5.35% | 4.85% | 5.21% | 10.09% | 4.03% | 6.22% | 6.33% | 4.78% | 3.60% | 3.63% | 2.71% | 2.46% | 1.96% | 2.34% | 2.28% | 1.50% | 1.94% |
| 预估全年股东权益报酬率 | 14.51% | 17.24% | 19.25% | 8.83% | 8.19% | 11.62% | 19.08% | 8.17% | 11.71% | 11.98% | 8.75% | 7.51% | 7.61% | 5.86% | 5.25% | 4.75% | 5.51% | 5.29% | 3.32% | 4.23% |
| 自由现金流与营业收入之比 | -5.35% | -8.71% | -11.87% | 8.51% | 11.11% | 32.10% | 35.98% | -20.79% | -40.15% | -39.51% | -9.10% | 13.15% | 10.84% | 6.83% | 0.94% | 5.28% | 1.18% | 11.70% | 7.01% | -8.33% |
| 二级市场自由现金收益率-报表期 | -5.64% | -7.12% | -4.25% | 9.89% | 11.98% | 4.47% | 2.67% | -13.57% | -12.51% | -8.18% | -0.62% | 4.58% | 3.72% | 1.48% | 0.10% | 5.26% | 0.78% | 5.52% | 1.61% | -10.76% |
| 总收入同比增长率 | 33.70% | 980.71% | 1053.49% | 458.98% | 494.63% | -29.28% | -19.80% | 6.75% | 0.24% | 12.88% | 1.82% | -2.27% | -3.71% | -8.43% | 2.79% | 1.08% | 2.79% | -4.08% | -14.43% | 26.55% |
| 净利润同比增长率 | 86.78% | 130.25% | 173.17% | 82.90% | 60.64% | 52.80% | 190.32% | 2.38% | 46.93% | 58.28% | 20.59% | 133.17% | 75.37% | 32.50% | 17.50% | 14.39% | 33.10% | 32.31% | -18.37% | 37.93% |
| 当季收入同比增长率 | -47.97% | 916.55% | 1053.49% | 400.66% | 1546.20% | -35.95% | -19.80% | 19.44% | -18.15% | 22.23% | 1.82% | 0.66% | 4.10% | -16.16% | 2.79% | -2.23% | 16.61% | 4.66% | -14.43% | 58.90% |
| 当季净利润同比增长率 | 4.62% | 89.16% | 173.17% | 122.28% | 77.91% | 5.14% | 190.32% | -33.36% | 26.90% | 77.51% | 20.59% | 216.99% | 308.77% | 41.73% | 17.50% | -4.98% | 37.55% | 114.12% | -18.37% | 82.30% |
| 净利润率 | 1.33% | 1.67% | 1.94% | 1.12% | 0.95% | 7.84% | 8.18% | 3.42% | 3.52% | 3.63% | 2.26% | 3.57% | 2.40% | 2.59% | 1.91% | 1.49% | 1.32% | 1.79% | 1.67% | 1.32% |
| 税前利润率 | 2.57% | 3.11% | 3.59% | 2.43% | 2.18% | 13.05% | 13.26% | 6.75% | 5.87% | 6.48% | 3.85% | 7.38% | 5.51% | 5.24% | 5.10% | 3.39% | 3.25% | 3.98% | 3.05% | 4.02% |
| 主营业务利润率 | 5.24% | 5.69% | 7.66% | 6.74% | 6.31% | 21.09% | 18.41% | 15.43% | 14.22% | 15.65% | 15.32% | 13.43% | 12.81% | 12.51% | 14.47% | 7.91% | 8.89% | 9.15% | 8.66% | 9.21% |
| 当季净利润率 | 0.72% | 1.40% | 1.94% | 1.45% | 0.36% | 7.53% | 8.18% | 3.26% | 3.31% | 4.59% | 2.26% | 5.84% | 2.13% | 3.16% | 1.91% | 1.85% | 0.54% | 1.87% | 1.67% | 1.91% |
| 当季税前利润率 | 1.59% | 2.64% | 1.97% | 2.92% | 1.24% | 12.85% | 5.72% | 8.19% | 4.67% | 8.32% | 8.17% | 11.03% | 5.91% | 5.35% | 3.02% | 3.66% | 2.03% | 4.63% | 4.22% | 5.88% |
| 当季主营业务利润率 | 4.44% | 3.73% | 7.66% | 7.57% | 5.04% | 23.46% | 18.41% | 17.40% | 11.35% | 15.88% | 15.32% | 14.64% | 13.26% | 10.85% | 14.47% | 5.91% | 8.45% | 9.50% | 8.66% | 14.10% |
| 当季权益报酬率 | 1.68% | 2.98% | 4.10% | 3.87% | 1.87% | 2.79% | 2.60% | 2.95% | 1.74% | 2.76% | 0.91% | 4.17% | 1.68% | 2.00% | 1.04% | 1.94% | 0.45% | 1.46% | 0.91% | 2.08% |
| 经营性现金流同比增长率 | -150.68% | -348.64% | -415.53% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | -255.24% | -451.53% | -720.75% | -861.47% | 112.21% | 489.37% | -48.03% | -83.58% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 综合业务利润率 | 5.24% | 5.69% | 7.66% | 6.74% | 6.31% | 21.09% | 18.41% | 15.43% | 14.22% | 15.65% | 15.32% | 13.43% | 12.81% | 12.51% | 14.47% | 7.91% | 8.89% | 9.15% | 8.66% | 9.21% |
| 当季综合业务利润率 | 4.44% | 3.73% | 7.66% | 7.57% | 5.04% | 23.46% | 18.41% | 17.40% | 11.35% | 15.88% | 15.32% | 14.64% | 13.26% | 10.85% | 14.47% | 5.91% | 8.45% | 9.50% | 8.66% | 14.10% |
| 资本支出与销售收入比 | 0.95% | 1.11% | 1.66% | 0.69% | 0.50% | 0.95% | 1.35% | 0.90% | 1.28% | 1.71% | 0.33% | 0.53% | 0.24% | 0.05% | 0.23% | 1.01% | 0.63% | 0.41% | 0.33% | 1.10% |
| 总市值(亿) | 88.98 | 62.19 | 91.70 | 116.64 | 63.02 | 53.14 | 44.56 | 29.08 | 43.81 | 49.24 | 78.96 | 84.47 | 47.56 | 47.56 | 42.27 | 16.19 | 17.01 | 14.02 | 11.06 | 12.10 |
| 总市值含债调整(亿) | 137.87 | 105.32 | 138.61 | 146.67 | 94.79 | 79.65 | 70.43 | 49.68 | 64.25 | 68.94 | 97.30 | 105.45 | 65.53 | 66.10 | 60.30 | 35.89 | 36.38 | 33.57 | 28.93 | 28.39 |
| 总市值中的现金比例 | 40.23% | 51.62% | 44.57% | 27.09% | 54.43% | 34.73% | 34.23% | 40.43% | 19.91% | 24.33% | 21.67% | 19.25% | 23.66% | 22.23% | 16.47% | 57.61% | 42.66% | 61.08% | 65.23% | 46.97% |
| 生息负债与净资产比率 | 146.78% | 131.15% | 142.05% | 95.90% | 110.44% | 142.72% | 135.47% | 111.37% | 118.04% | 110.51% | 97.90% | 106.80% | 127.11% | 133.48% | 132.83% | 147.91% | 148.78% | 145.53% | 134.66% | 124.38% |
| 营业费用与收入之比 | 2.43% | 2.48% | 2.62% | 2.78% | 3.07% | 10.31% | 10.13% | 5.79% | 6.62% | 6.82% | 7.71% | 5.36% | 5.44% | 5.80% | 5.63% | 3.51% | 3.87% | 3.61% | 3.98% | 2.27% |
| 管理费用与收入之比 | 1.41% | 1.45% | 1.57% | 1.51% | 1.49% | 5.56% | 4.88% | 3.26% | 3.48% | 3.62% | 4.42% | 3.11% | 3.05% | 3.64% | 4.41% | 2.87% | 2.97% | 2.81% | 2.61% | 3.31% |
| 财务费用与收入之比 | 0.38% | 0.46% | 0.41% | 0.36% | 0.37% | 0.30% | 0.12% | 0.27% | -0.17% | 0.95% | 0.60% | -0.03% | 0.12% | 0.05% | 1.58% | 0.03% | 1.30% | 1.40% | 1.45% | 0.11% |
| 期间费用占收入比 | 4.22% | 4.39% | 4.60% | 4.64% | 4.93% | 16.17% | 15.14% | 9.32% | 9.93% | 11.39% | 12.74% | 8.44% | 8.61% | 9.49% | 11.61% | 6.41% | 8.15% | 7.82% | 8.04% | 5.69% |
| 当季期间费用占收入比 | 3.92% | 4.18% | 4.60% | 4.09% | 3.96% | 17.08% | 15.14% | 8.33% | 7.01% | 10.44% | 12.74% | 8.09% | 7.34% | 7.70% | 11.61% | 2.86% | 8.68% | 7.67% | 8.04% | 8.22% |
| 期间费用占收入比同比增长率 | -14.34% | -72.86% | -69.63% | -50.21% | -50.39% | 41.96% | 18.84% | 10.52% | 15.30% | 19.99% | 9.66% | 31.71% | 5.75% | 21.38% | 44.40% | 12.51% | 85.60% | 88.04% | 76.90% | -13.04% |
| 当季期间费用占收入比同比增长率 | -0.90% | -75.54% | -69.63% | -50.93% | -43.51% | 63.56% | 18.84% | 2.95% | -4.48% | 35.62% | 9.66% | 182.98% | -15.53% | 0.42% | 44.40% | -65.22% | 79.00% | 100.08% | 76.90% | 23.38% |
| 债务杠杆 | 5.61 | 5.29 | 5.37 | 5.07 | 5.26 | 4.13 | 3.74 | 3.72 | 4.05 | 3.87 | 3.66 | 3.57 | 4.07 | 3.73 | 3.45 | 3.68 | 3.57 | 3.39 | 3.09 | 2.99 |
| 生息负债率 | 26.18% | 24.80% | 26.43% | 18.92% | 21.00% | 34.54% | 36.22% | 29.92% | 29.13% | 28.56% | 26.76% | 29.89% | 31.27% | 35.80% | 38.46% | 40.18% | 41.71% | 42.97% | 43.64% | 41.64% |
| 资产负债率 | 82.17% | 81.09% | 81.39% | 80.27% | 80.98% | 75.80% | 73.26% | 73.14% | 75.33% | 74.15% | 72.66% | 72.02% | 75.40% | 73.18% | 71.05% | 72.83% | 71.96% | 70.47% | 67.59% | 66.52% |
| 每股生息负债(元) | 11.13 | 9.82 | 10.68 | 6.84 | 7.23 | 7.07 | 6.90 | 5.50 | 5.46 | 5.26 | 4.89 | 5.60 | 4.80 | 4.95 | 4.81 | 5.26 | 5.17 | 5.22 | 4.77 | 4.35 |
| 生息债务占负债比率 | 31.86% | 30.59% | 32.47% | 23.57% | 25.93% | 45.57% | 49.44% | 40.91% | 38.67% | 38.52% | 36.83% | 41.50% | 41.47% | 48.92% | 54.13% | 55.17% | 57.97% | 60.97% | 64.57% | 62.60% |
| 每股现金保有额(元) | 8.15 | 7.31 | 9.31 | 7.19 | 7.81 | 4.93 | 4.07 | 3.14 | 2.33 | 3.20 | 4.57 | 4.34 | 3.00 | 2.82 | 1.86 | 2.49 | 1.94 | 2.28 | 1.92 | 1.52 |
| 存货环比增长率 | 11.90% | 13.60% | 9.08% | 3.20% | 51.80% | 2.58% | 0.54% | -4.75% | 17.62% | 21.20% | 3.74% | 0.25% | 10.91% | 4.75% | 4.97% | 3.16% | 11.56% | 3.79% | 6.21% | 1.22% |
| 应收帐款环比增长率 | 10.64% | 9.18% | 27.20% | -11.25% | 104.25% | 3.44% | -16.69% | -18.83% | -10.24% | 19.57% | -29.14% | 21.16% | -4.41% | 0.60% | -23.12% | 26.92% | 3.06% | 10.70% | -19.02% | -3.44% |
| 存货同比增长率 | 43.11% | 94.13% | 75.29% | 61.56% | 49.11% | 15.54% | 36.51% | 40.86% | 48.26% | 39.80% | 20.82% | 22.25% | 25.81% | 26.54% | 25.39% | 26.86% | 24.48% | 31.61% | 24.57% | 21.66% |
| 应收帐款同比增长率 | 36.36% | 151.73% | 138.51% | 56.21% | 42.87% | -37.21% | -27.43% | -38.27% | -7.86% | -1.87% | -17.44% | -10.43% | -6.17% | 1.17% | 11.32% | 17.26% | -10.79% | 10.99% | -18.33% | 24.36% |
| 预收帐款同比增长率 | 52.26% | 77.05% | 111.88% | 200.52% | 48.72% | -2.25% | -39.24% | -56.39% | -5.20% | 35.03% | 108.52% | 134.48% | 93.68% | 76.29% | 92.66% | 249.38% | 36.10% | 7.47% | -40.33% | -61.26% |
| 存货周转率 - 单期值 | 3.61 | 32.50 | 38.54 | 3.68 | 4.07 | 0.60 | 0.73 | 0.94 | 0.86 | 1.11 | 1.23 | 1.28 | 1.29 | 1.36 | 1.56 | 1.73 | 1.79 | 1.86 | 1.74 | 2.13 |
| 总资产周转率-单期值 | 1.77 | 15.34 | 16.05 | 1.56 | 1.74 | 0.41 | 0.50 | 0.64 | 0.59 | 0.68 | 0.61 | 0.59 | 0.71 | 0.75 | 0.93 | 0.86 | 0.93 | 0.88 | 0.88 | 1.07 |
| 净资产周转率-单期值 | 9.91 | 81.14 | 86.25 | 7.89 | 9.13 | 1.68 | 1.86 | 2.39 | 2.40 | 2.62 | 2.25 | 2.11 | 2.88 | 2.79 | 3.21 | 3.18 | 3.31 | 2.99 | 2.70 | 3.20 |
| 应收帐款周转率--单期值 | 75.30 | 673.49 | 784.83 | 86.54 | 81.70 | 19.85 | 23.28 | 24.19 | 18.43 | 18.63 | 20.10 | 13.99 | 16.70 | 15.18 | 17.14 | 12.82 | 16.54 | 15.91 | 15.71 | 14.87 |
| 流动资产周转率--单期值 | 2.25 | 18.56 | 20.63 | 1.93 | 2.68 | 0.47 | 0.57 | 0.72 | 0.68 | 0.79 | 0.73 | 0.77 | 0.86 | 0.92 | 1.06 | 1.02 | 1.07 | 1.07 | 1.05 | 1.28 |
| 固定资产周转率--单期值 | 30.75 | 249.73 | 268.21 | 23.15 | 25.17 | 10.16 | 11.48 | 14.20 | 13.94 | 13.58 | 12.83 | 12.67 | 12.36 | 11.74 | 13.59 | 12.07 | 12.64 | 12.07 | 10.94 | 12.70 |
| 股本同比变动率 | 0.00% | 17.19% | 17.19% | 17.19% | 17.19% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 30.00% | 30.00% | 30.00% |
| 税前利润同比增长率 | 57.67% | 157.92% | 212.03% | 101.27% | 120.45% | 42.46% | 176.11% | -2.36% | 6.80% | 39.55% | -23.17% | 113.17% | 63.42% | 20.43% | 71.98% | -14.90% | 9.14% | 3.48% | -13.70% | 83.41% |
| 其他税费(亿) | 3.98 | 2.79 | 1.20 | 4.10 | 4.24 | 0.74 | 0.23 | 1.05 | 1.25 | 1.15 | 0.60 | 1.41 | 1.09 | 0.81 | 0.21 | 1.14 | 1.11 | 0.88 | 0.38 | 0.04 |
| 每股营运资金(元) | 3.14 | 2.85 | 3.55 | 3.17 | 3.19 | 5.26 | 4.62 | 4.28 | 3.43 | 3.14 | 3.36 | 2.91 | 2.76 | 3.78 | 3.98 | 3.91 | 4.04 | 4.16 | 3.38 | 2.38 |
| 短期借款占营运资金的比例 | 240.52% | 235.00% | 214.93% | 134.05% | 155.53% | 94.57% | 103.89% | 83.89% | 113.84% | 105.94% | 65.04% | 104.11% | 81.02% | 50.28% | 35.68% | 62.44% | 60.90% | 66.89% | 90.05% | 146.18% |
| 每股资本性支出(元) | 0.47 | 0.35 | 0.26 | 0.39 | 0.18 | 0.03 | 0.02 | 0.11 | 0.09 | 0.08 | 0.01 | 0.06 | 0.02 | 0.00 | 0.00 | 0.11 | 0.05 | 0.02 | 0.01 | 0.12 |
| 每股投入资本净额(元) | 15.09 | 13.52 | 15.98 | 11.77 | 11.40 | 11.82 | 11.60 | 9.99 | 9.30 | 9.84 | 9.93 | 10.94 | 8.16 | 8.27 | 8.06 | 8.61 | 8.40 | 8.57 | 8.06 | 7.59 |
| 每股经营活动产生的现金流(元) | (2.18) | (2.42) | (1.63) | 5.17 | 4.31 | 1.14 | 0.60 | (2.34) | (2.84) | (1.85) | (0.18) | 1.51 | 0.81 | 0.30 | 0.02 | 0.71 | 0.14 | 0.57 | 0.14 | (0.81) |
| 投资支出占收入之比 | 4.21% | 5.01% | 2.79% | 2.15% | 0.92% | 1.21% | 2.64% | 6.06% | 4.25% | 5.76% | 1.22% | 6.76% | 1.94% | 1.22% | 0.72% | 10.75% | 4.96% | 10.41% | 9.61% | 5.78% |
| 存货储存期(天) | 99.60 | 11.08 | 9.34 | 97.88 | 88.52 | 596.30 | 494.57 | 382.18 | 419.60 | 323.68 | 293.31 | 282.07 | 279.97 | 263.92 | 230.24 | 208.57 | 200.62 | 193.36 | 207.48 | 169.20 |
| 应付帐款付款期(天) | 6.69 | 1.18 | 1.08 | 12.86 | 12.47 | 47.57 | 40.52 | 54.14 | 95.65 | 102.16 | 98.69 | 128.40 | 91.63 | 83.01 | 62.20 | 77.74 | 41.24 | 45.69 | 37.31 | 51.22 |
| 应收帐款回收期(天) | 4.78 | 0.53 | 0.46 | 4.16 | 4.41 | 18.14 | 15.46 | 14.88 | 19.53 | 19.32 | 17.91 | 25.74 | 21.56 | 23.72 | 21.01 | 28.08 | 21.76 | 22.63 | 22.91 | 24.21 |
| 预付帐款占用期(天) | 12.65 | 1.53 | 1.73 | 17.23 | 19.44 | 49.15 | 29.31 | 24.48 | 24.59 | 24.55 | 27.95 | 29.81 | 24.63 | 20.51 | 16.99 | 15.65 | 18.81 | 22.97 | 23.05 | 26.60 |
| 预收帐款信用期(天) | 29.99 | 2.72 | 2.06 | 22.04 | 24.76 | 131.17 | 78.15 | 41.00 | 105.41 | 89.75 | 108.16 | 100.37 | 113.12 | 80.07 | 50.21 | 41.83 | 55.30 | 43.83 | 31.65 | 12.10 |
| 现金占总资产比例 | 19.16% | 18.46% | 23.03% | 19.91% | 22.68% | 24.05% | 21.36% | 17.07% | 12.43% | 17.37% | 24.98% | 23.16% | 19.58% | 20.40% | 14.85% | 19.02% | 15.63% | 18.82% | 17.61% | 14.54% |
| 存货占总资产比例 | 46.13% | 44.28% | 38.19% | 39.16% | 39.81% | 51.67% | 54.14% | 55.85% | 57.53% | 49.78% | 41.34% | 38.90% | 47.38% | 47.40% | 50.01% | 45.54% | 46.64% | 42.65% | 45.66% | 45.01% |
| 总资产同比增加比例 | 23.49% | 126.55% | 148.50% | 130.43% | 115.48% | 11.30% | 4.25% | -1.89% | 22.09% | 33.11% | 46.14% | 43.13% | 23.85% | 13.87% | 14.48% | 25.38% | 20.25% | 25.94% | 12.39% | 12.14% |
| 应付款项占总资产比例 | 3.10% | 4.73% | 4.43% | 5.15% | 5.61% | 4.12% | 4.44% | 7.91% | 13.11% | 15.71% | 13.91% | 17.71% | 15.51% | 14.91% | 13.51% | 16.98% | 9.59% | 10.08% | 8.21% | 13.63% |
| 应收款项占总资产比例 | 2.75% | 2.67% | 2.39% | 2.10% | 2.49% | 2.40% | 2.49% | 3.10% | 3.75% | 4.25% | 3.58% | 4.93% | 4.97% | 5.77% | 6.34% | 7.88% | 6.56% | 6.49% | 6.52% | 8.43% |
| 预收款项占总资产比例 | 17.23% | 13.56% | 10.74% | 11.15% | 13.97% | 17.35% | 12.60% | 8.55% | 20.25% | 19.76% | 21.62% | 19.23% | 26.07% | 19.48% | 15.15% | 11.74% | 16.67% | 12.58% | 9.00% | 4.21% |
| 预付款项占总资产比例 | 5.86% | 6.11% | 7.09% | 6.89% | 8.74% | 4.26% | 3.21% | 3.58% | 3.37% | 3.77% | 3.94% | 4.11% | 4.17% | 3.68% | 3.69% | 3.42% | 4.37% | 5.07% | 5.07% | 7.08% |
| 固定资产占总资产比例 | 5.75% | 6.14% | 5.98% | 6.72% | 6.90% | 4.00% | 4.32% | 4.52% | 4.24% | 4.99% | 4.79% | 4.65% | 5.74% | 6.37% | 6.83% | 7.15% | 7.34% | 7.31% | 8.00% | 8.43% |
| 无形资产占总资产比例 | 3.62% | 3.91% | 3.86% | 3.76% | 3.96% | 0.01% | 0.00% | 0.00% | 0.11% | 0.14% | 0.04% | 0.03% | 0.04% | 0.05% | 0.05% | 0.05% | 0.05% | 0.06% | 0.06% | 0.17% |
| 流动比例 | 1.10 | 1.10 | 1.12 | 1.12 | 1.12 | 1.39 | 1.37 | 1.36 | 1.26 | 1.24 | 1.28 | 1.23 | 1.26 | 1.46 | 1.61 | 1.52 | 1.60 | 1.65 | 1.56 | 1.37 |
| 速动比率 | 0.48 | 0.50 | 0.60 | 0.58 | 0.59 | 0.60 | 0.54 | 0.50 | 0.45 | 0.53 | 0.65 | 0.65 | 0.58 | 0.66 | 0.65 | 0.73 | 0.74 | 0.84 | 0.73 | 0.64 |
| 综合税率 | 1.12% | 1.39% | 1.57% | 1.40% | 1.10% | 5.44% | 6.23% | 4.37% | 3.82% | 4.55% | 3.01% | 4.56% | 3.20% | 3.08% | 3.78% | 2.39% | 2.42% | 2.51% | 1.41% | 3.49% |
| 实际所得税率 | 27.19% | 27.63% | 26.17% | 28.50% | 29.01% | 24.40% | 30.80% | 26.76% | 26.48% | 29.97% | 21.75% | 29.84% | 34.63% | 37.77% | 48.41% | 39.54% | 47.03% | 39.75% | 18.96% | 52.51% |
| 可持续增长率 | 13.17% | 135.45% | 167.04% | 8.83% | 8.69% | 13.18% | 15.17% | 8.17% | 8.43% | 9.50% | 5.08% | 7.51% | 6.93% | 7.22% | 6.12% | 4.75% | 4.36% | 5.35% | 4.51% | 4.23% |
| 最大内部融资增长率 | -0.86% | -4.92% | 63.89% | 5.61% | 3.03% | 2.69% | -0.01% | 7.01% | 3.89% | 4.34% | 5.45% | 6.84% | 5.17% | 3.14% | 2.70% | 0.33% | -0.92% | 0.46% | 0.84% | 3.02% |
| 净利润现金含量 | -331.16% | -455.47% | -527.27% | 821.86% | 1220.49% | 421.78% | 456.49% | -581.63% | -1104.03% | -1042.26% | -388.39% | 383.59% | 461.46% | 265.76% | 61.51% | 421.47% | 137.31% | 677.56% | 440.17% | -547.45% |
| 主营业务收入现金含量 | 105.25% | 103.61% | 99.18% | 99.98% | 104.64% | 137.61% | 137.35% | 73.31% | 91.60% | 90.38% | 143.46% | 102.55% | 118.37% | 137.52% | 123.58% | 92.64% | 95.65% | 95.48% | 148.38% | 78.33% |
| 经营性现金周期(天) | 118.53 | 13.82 | 11.67 | 119.42 | 113.19 | 552.79 | 467.89 | 380.28 | 462.03 | 363.49 | 340.57 | 355.36 | 349.64 | 321.95 | 256.03 | 267.22 | 260.75 | 254.31 | 261.55 | 228.97 |
| 单位收入需投入现金 | 0.74 | 0.70 | 0.69 | 0.79 | 0.77 | 0.75 | 0.81 | 0.81 | 0.75 | 0.74 | 0.71 | 0.69 | 0.67 | 0.76 | 0.78 | 0.83 | 0.80 | 0.84 | 0.89 | 0.89 |
| 单位收入产生的现金 | 0.01 | 0.01 | 0.03 | 0.02 | 0.01 | 0.04 | 0.01 | 0.07 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.02 | 0.02 | 0.01 | 0.00 | 0.01 | 0.01 | 0.03 |
| 单位收入可用于增长的现金 | (0.00) | (0.00) | 0.01 | 0.01 | 0.01 | 0.03 | (0.00) | 0.06 | 0.04 | 0.03 | 0.04 | 0.05 | 0.03 | 0.02 | 0.01 | 0.00 | (0.01) | 0.00 | 0.01 | 0.02 |
| 市值环比增长 | 43.08% | -32.18% | -21.39% | 85.09% | 18.60% | 19.26% | 53.22% | -33.62% | -11.04% | -37.64% | -6.52% | 77.62% | 0.00% | 12.50% | 161.11% | -4.85% | 21.39% | 26.78% | -8.67% | -5.28% |
| 主评级建议 | 良-可关注 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 中性 | 回避 | 回避 | 中性 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 |
| 次评级建议(敏感性) | 回避 | 良-可关注 | 良-可关注 | 中性 | 中性 | 回避 | 良-可关注 | 回避 | 回避 | 优-买入 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 良-可关注 | 良-可关注 | 回避 | 中性 |
| 中大股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 精工钢构 | 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 | 10.95 | 8.7 | 12.81 | 11.84 | 8.79 | 7.81 | 7.9 | 4.16 | 4.21 | 5.08 | 11.92 | 17.73 | 17.16 | 10.24 | 11.7 | 6.99 | 6.19 | 6.12 | 6.89 | 6.8 |
| 赢利能力评分 | 70.06 | 64.84 | 63.30 | 66.84 | 88.96 | 90.17 | 61.50 | 57.41 | 48.56 | 50.32 | 39.29 | 52.22 | 48.48 | 53.97 | 43.66 | 47.02 | 47.52 | 63.64 | 53.19 | 52.49 |
| 成长能力评分 | 44.94 | 13.89 | 51.15 | 49.32 | 45.94 | 43.90 | 90.35 | 90.49 | 75.94 | 74.59 | 65.00 | 100.00 | 93.44 | 89.45 | 42.76 | 73.76 | 71.99 | 96.86 | 55.27 | 100.00 |
| 估值情况评分 | 62.12 | 65.08 | 47.72 | 57.69 | 67.62 | 69.89 | 64.23 | 77.72 | 77.85 | 78.07 | 66.25 | 52.58 | 51.02 | 55.40 | 53.25 | 59.71 | 60.98 | 66.01 | 69.16 | 65.98 |
| 信用情况评分 | 65.26 | 65.11 | 66.36 | 60.13 | 61.13 | 60.33 | 65.52 | 59.31 | 58.68 | 61.48 | 62.51 | 54.39 | 58.53 | 60.15 | 62.18 | 65.43 | 64.75 | 66.43 | 64.84 | 61.71 |
| 综合情况评价 | 58.64 | 47.09 | 54.53 | 57.63 | 66.11 | 66.40 | 72.62 | 75.18 | 67.44 | 67.70 | 57.54 | 69.16 | 65.48 | 67.13 | 47.15 | 61.11 | 60.98 | 76.12 | 59.29 | 73.63 |
| 每股收益(元) | 0.40 | 0.24 | 0.06 | 0.50 | 0.38 | 0.27 | 0.05 | 0.36 | 0.20 | 0.14 | 0.06 | 0.43 | 0.27 | 0.19 | 0.06 | 0.26 | 0.21 | 0.20 | 0.13 | 0.41 |
| 预估全年每股收益(元) | 0.59 | 0.50 | 0.63 | 0.50 | 0.70 | 0.69 | 0.51 | 0.36 | 0.32 | 0.32 | 0.38 | 0.43 | 0.34 | 0.35 | 0.27 | 0.26 | 0.25 | 0.36 | 0.42 | 0.41 |
| 每股净资产(元) | 3.95 | 3.78 | 3.63 | 3.57 | 2.82 | 2.70 | 2.58 | 2.53 | 2.51 | 2.45 | 4.00 | 3.91 | 3.68 | 3.57 | 3.48 | 3.33 | 3.24 | 2.49 | 3.60 | 3.50 |
| 每股自由现金流(元) | 0.49 | 0.62 | 0.12 | 0.01 | (0.08) | 0.10 | 0.38 | (0.01) | (0.09) | 0.02 | (0.01) | (0.88) | (0.11) | 0.25 | (0.48) | (0.22) | 0.03 | 0.18 | (0.01) | 0.93 |
| 当季净利润(亿) | 0.64 | 0.70 | 0.23 | 0.61 | 0.39 | 0.75 | 0.18 | 0.57 | 0.20 | 0.36 | 0.13 | 0.38 | 0.17 | 0.29 | 0.15 | 0.13 | 0.14 | 0.19 | 0.15 | 0.08 |
| 当季主营业务收入(亿) | 13.90 | 10.19 | 10.35 | 14.91 | 10.63 | 9.71 | 9.85 | 14.60 | 11.49 | 11.85 | 7.93 | 12.70 | 7.58 | 6.14 | 4.79 | 5.09 | 4.48 | 4.55 | 4.12 | 4.75 |
| 预估全年净利润(亿) | 2.30 | 1.93 | 2.46 | 1.92 | 2.41 | 2.39 | 1.75 | 1.25 | 1.11 | 1.09 | 0.87 | 1.00 | 0.78 | 0.79 | 0.61 | 0.61 | 0.58 | 0.59 | 0.46 | 0.45 |
| 预估全年主营业务收入(亿) | 51.46 | 47.36 | 47.37 | 45.10 | 44.28 | 45.35 | 56.98 | 45.88 | 52.72 | 56.48 | 51.72 | 31.21 | 25.68 | 23.00 | 21.18 | 18.24 | 18.71 | 20.73 | 19.59 | 15.97 |
| 市净率(倍) | 2.78 | 2.30 | 3.53 | 3.31 | 3.12 | 2.89 | 3.06 | 1.65 | 1.68 | 2.07 | 2.98 | 4.53 | 4.67 | 2.87 | 3.36 | 2.10 | 1.91 | 2.46 | 1.92 | 1.94 |
| 市销率(折算为全年数据) | 0.95 | 0.84 | 1.21 | 1.19 | 0.97 | 0.85 | 0.68 | 0.55 | 0.55 | 0.53 | 0.76 | 1.69 | 1.97 | 1.47 | 1.70 | 1.17 | 1.11 | 0.80 | 0.73 | 0.84 |
| 市盈率(折算为全年数据) | 18.45 | 17.46 | 20.19 | 23.84 | 12.58 | 11.26 | 15.62 | 11.45 | 13.11 | 16.01 | 31.35 | 40.83 | 50.67 | 29.64 | 43.95 | 26.51 | 24.70 | 17.02 | 16.48 | 16.66 |
| 市盈率(倍)(含债调整去息税)折为全年 | 19.19 | 19.06 | 22.63 | 22.42 | 15.38 | 14.42 | 20.61 | 13.43 | 18.67 | 22.10 | 37.94 | 35.62 | 45.56 | 32.34 | 50.41 | 23.05 | 25.16 | 21.39 | 25.13 | 15.49 |
| PER(以当期ROE为增长标准) | 1.34 | 1.54 | 1.50 | 1.61 | 0.69 | 0.65 | 1.24 | 0.93 | 1.53 | 1.83 | 4.31 | 3.21 | 5.04 | 3.48 | 6.98 | 2.91 | 3.30 | 1.57 | 2.33 | 1.33 |
| PEG(以3年均净利增长为标准) | 0.59 | 0.72 | 0.64 | 0.47 | 0.25 | 0.24 | 0.48 | 0.32 | 0.51 | 0.61 | 1.30 | 0.48 | 0.73 | 0.51 | 0.94 | 0.08 | 0.09 | 0.07 | 0.09 | 0.06 |
| PEG(以3年均收入增长为标准) | 0.97 | 1.14 | 1.35 | 0.58 | 0.40 | 0.37 | 0.43 | 0.30 | 0.36 | 0.40 | 0.75 | 0.88 | 1.51 | 1.28 | 2.30 | 0.06 | 0.07 | 0.06 | 0.07 | 0.04 |
| 预估全年总资产报酬率 | 5.42% | 4.83% | 6.43% | 4.55% | 6.07% | 6.05% | 4.45% | 3.20% | 2.44% | 2.70% | 2.24% | 2.76% | 2.57% | 2.79% | 2.41% | 3.10% | 2.80% | 3.57% | 2.59% | 2.59% |
| 预估全年投入资本报酬率 | 11.17% | 9.63% | 11.71% | 9.21% | 11.08% | 11.88% | 9.26% | 6.83% | 5.31% | 6.09% | 4.81% | 5.53% | 4.44% | 4.81% | 4.07% | 5.18% | 4.49% | 6.51% | 4.95% | 5.21% |
| 预估全年股东权益报酬率 | 14.36% | 12.34% | 15.08% | 13.89% | 22.26% | 22.15% | 16.67% | 14.38% | 12.18% | 12.07% | 8.80% | 11.10% | 9.04% | 9.29% | 7.23% | 7.91% | 7.63% | 13.60% | 10.77% | 11.65% |
| 自由现金流与营业收入之比 | 5.46% | 11.73% | 4.50% | 0.05% | -0.87% | 1.70% | 13.31% | -0.06% | -1.00% | 0.36% | -0.27% | -6.47% | -1.40% | 5.30% | -23.20% | -2.83% | 0.50% | 3.44% | -0.39% | 6.39% |
| 二级市场自由现金收益率-报表期 | 2.95% | 4.54% | 0.68% | 0.03% | -0.50% | 0.66% | 2.59% | -0.07% | -0.70% | 0.16% | -0.04% | -3.25% | -0.47% | 1.58% | -2.78% | -2.23% | 0.29% | 1.41% | -0.09% | 5.90% |
| 总收入同比增长率 | 14.11% | 5.02% | 5.04% | -1.70% | -3.48% | -1.14% | 24.21% | 47.02% | 68.95% | 81.00% | 65.73% | 71.04% | 40.76% | 26.04% | 16.08% | 14.25% | 17.18% | 29.83% | 22.71% | 35.53% |
| 净利润同比增长率 | 19.52% | 0.36% | 27.76% | 53.34% | 92.35% | 90.85% | 39.24% | 25.49% | 10.94% | 9.59% | -12.46% | 64.71% | 28.44% | 31.05% | 0.95% | 35.06% | 28.36% | 32.14% | 2.42% | 124.96% |
| 当季收入同比增长率 | 30.84% | 5.01% | 5.04% | 2.13% | -7.52% | -18.10% | 24.21% | 15.04% | 51.57% | 92.90% | 65.73% | 149.19% | 69.27% | 35.07% | 16.08% | 7.35% | -1.43% | 37.03% | 22.71% | 8.41% |
| 当季净利润同比增长率 | 65.35% | -6.24% | 27.76% | 6.82% | 96.04% | 109.56% | 39.24% | 48.74% | 14.41% | 20.60% | -12.46% | 200.25% | 22.19% | 53.96% | 0.95% | 67.74% | 20.16% | 69.63% | 2.42% | -6.14% |
| 净利润率 | 4.55% | 4.52% | 2.22% | 4.26% | 4.34% | 4.73% | 1.82% | 2.73% | 2.18% | 2.45% | 1.63% | 3.20% | 3.32% | 4.05% | 3.08% | 3.32% | 3.64% | 3.89% | 3.54% | 2.81% |
| 税前利润率 | 5.22% | 5.08% | 2.92% | 5.65% | 5.70% | 6.19% | 2.83% | 3.41% | 2.89% | 3.31% | 2.57% | 4.26% | 5.27% | 6.18% | 4.60% | 5.33% | 5.74% | 5.76% | 4.45% | 3.89% |
| 主营业务利润率 | 11.85% | 12.86% | 11.37% | 12.98% | 13.52% | 14.54% | 11.93% | 11.13% | 11.35% | 11.89% | 13.68% | 13.00% | 14.48% | 16.74% | 15.74% | 14.53% | 15.15% | 14.95% | 14.03% | 14.98% |
| 当季净利润率 | 4.60% | 6.86% | 2.22% | 4.09% | 3.64% | 7.68% | 1.82% | 3.91% | 1.72% | 3.00% | 1.63% | 3.03% | 2.27% | 4.80% | 3.08% | 2.51% | 3.15% | 4.21% | 3.54% | 1.61% |
| 当季税前利润率 | 5.42% | 7.26% | 6.47% | 5.57% | 4.78% | 9.61% | 3.56% | 4.51% | 2.17% | 3.80% | 4.83% | 2.78% | 3.96% | 7.41% | 5.59% | 4.29% | 5.69% | 6.94% | 3.69% | 2.19% |
| 当季主营业务利润率 | 10.37% | 14.38% | 11.37% | 11.90% | 11.63% | 17.19% | 11.93% | 10.65% | 10.43% | 10.69% | 13.68% | 10.84% | 11.23% | 17.52% | 15.74% | 12.92% | 15.54% | 15.79% | 14.03% | 11.20% |
| 当季权益报酬率 | 4.19% | 4.78% | 1.63% | 4.41% | 3.97% | 7.99% | 2.02% | 6.56% | 2.27% | 4.20% | 1.40% | 4.27% | 2.04% | 3.60% | 1.84% | 1.67% | 1.89% | 4.66% | 3.69% | 1.98% |
| 经营性现金流同比增长率 | 119.52% | 122.27% | -60.60% | 16.97% | 67.01% | 39.71% | 818.90% | 586.76% | -47.96% | -31.67% | 数据为空 | 52.39% | 102.52% | 137.86% | -765.36% | -89.67% | -37.68% | 7.14% | 471.06% | 37.25% |
| 综合业务利润率 | 11.85% | 12.86% | 11.37% | 12.98% | 13.52% | 14.54% | 11.93% | 11.13% | 11.35% | 11.89% | 13.68% | 13.00% | 14.48% | 16.74% | 15.74% | 14.53% | 15.15% | 14.95% | 14.03% | 14.98% |
| 当季综合业务利润率 | 10.37% | 14.38% | 11.37% | 11.90% | 11.63% | 17.19% | 11.93% | 10.65% | 10.43% | 10.69% | 13.68% | 10.84% | 11.23% | 17.52% | 15.74% | 12.92% | 15.54% | 15.79% | 14.03% | 11.20% |
| 资本支出与销售收入比 | 0.46% | 1.24% | 1.95% | 4.20% | 3.95% | 4.43% | 3.89% | 3.63% | 2.78% | 3.98% | 2.60% | 7.23% | 7.18% | 6.19% | 4.08% | 3.68% | 3.52% | 2.66% | 3.73% | 3.10% |
| 总市值(亿) | 42.38 | 33.67 | 49.57 | 45.82 | 30.33 | 26.94 | 27.26 | 14.35 | 14.52 | 17.53 | 27.42 | 40.78 | 39.47 | 23.55 | 26.91 | 16.08 | 14.24 | 10.10 | 7.58 | 7.48 |
| 总市值含债调整(亿) | 48.49 | 39.82 | 57.16 | 53.64 | 42.93 | 38.52 | 38.52 | 25.03 | 28.36 | 29.16 | 38.04 | 51.22 | 49.29 | 32.51 | 34.71 | 20.47 | 19.99 | 15.75 | 13.62 | 12.66 |
| 总市值中的现金比例 | 13.36% | 17.51% | 10.52% | 13.02% | 23.93% | 25.43% | 25.60% | 37.77% | 45.74% | 31.67% | 21.67% | 14.24% | 14.50% | 30.27% | 16.41% | 30.23% | 32.62% | 14.31% | 39.74% | 48.47% |
| 生息负债与净资产比率 | 40.07% | 42.03% | 53.97% | 56.50% | 129.50% | 124.06% | 126.48% | 122.53% | 159.60% | 137.51% | 115.55% | 116.07% | 116.12% | 109.20% | 97.34% | 57.30% | 77.18% | 137.70% | 152.62% | 134.49% |
| 营业费用与收入之比 | 1.79% | 2.09% | 2.29% | 1.95% | 2.12% | 2.06% | 1.64% | 2.65% | 2.68% | 2.63% | 3.75% | 2.39% | 2.51% | 2.95% | 2.72% | 2.60% | 2.53% | 1.91% | 2.15% | 2.43% |
| 管理费用与收入之比 | 3.99% | 4.62% | 5.24% | 3.97% | 4.39% | 4.88% | 5.63% | 4.09% | 4.16% | 4.55% | 5.71% | 3.90% | 4.70% | 5.17% | 6.86% | 5.33% | 5.57% | 5.92% | 5.90% | 6.40% |
| 财务费用与收入之比 | 0.77% | 0.89% | 0.91% | 1.36% | 1.60% | 1.80% | 1.84% | 1.60% | 1.62% | 1.44% | 1.76% | 1.43% | 1.84% | 2.13% | 1.73% | 1.84% | 1.93% | 1.90% | 2.12% | 2.55% |
| 期间费用占收入比 | 6.56% | 7.60% | 8.44% | 7.28% | 8.11% | 8.74% | 9.12% | 8.34% | 8.46% | 8.62% | 11.22% | 7.72% | 9.06% | 10.26% | 11.32% | 9.77% | 10.02% | 9.72% | 10.17% | 11.38% |
| 当季期间费用占收入比 | 5.02% | 6.74% | 8.44% | 5.59% | 6.96% | 8.35% | 9.12% | 8.08% | 8.18% | 6.88% | 11.22% | 5.77% | 7.33% | 9.43% | 11.32% | 9.11% | 10.60% | 9.32% | 10.17% | 8.57% |
| 期间费用占收入比同比增长率 | -19.11% | -13.02% | -7.40% | -12.72% | -4.13% | 1.35% | -18.73% | 7.99% | -6.61% | -15.95% | -0.93% | -20.96% | -9.62% | 5.46% | 11.36% | -14.16% | -20.25% | -36.59% | -21.18% | 23.50% |
| 当季期间费用占收入比同比增长率 | -27.77% | -19.25% | -7.40% | -30.78% | -14.98% | 21.34% | -18.73% | 39.94% | 11.63% | -26.99% | -0.93% | -36.67% | -30.84% | 1.10% | 11.36% | 6.31% | 24.78% | -47.63% | -21.18% | -6.11% |
| 债务杠杆 | 2.78 | 2.73 | 2.72 | 3.05 | 4.08 | 4.24 | 4.41 | 4.49 | 5.24 | 4.78 | 4.25 | 4.02 | 3.58 | 3.47 | 3.17 | 2.56 | 2.76 | 4.05 | 4.48 | 4.49 |
| 生息负债率 | 14.43% | 15.38% | 19.87% | 18.52% | 31.75% | 29.26% | 28.70% | 27.26% | 30.44% | 28.74% | 27.18% | 28.89% | 32.42% | 31.45% | 30.70% | 22.42% | 27.94% | 34.02% | 34.03% | 29.95% |
| 资产负债率 | 63.98% | 63.40% | 63.18% | 67.22% | 75.48% | 76.41% | 77.31% | 77.75% | 80.93% | 79.10% | 76.48% | 75.11% | 72.08% | 71.20% | 68.47% | 60.88% | 63.80% | 75.30% | 77.70% | 77.73% |
| 每股生息负债(元) | 1.58 | 1.59 | 1.96 | 2.02 | 3.65 | 3.36 | 3.26 | 3.10 | 4.01 | 3.37 | 4.62 | 4.54 | 4.27 | 3.89 | 3.39 | 1.91 | 2.50 | 3.43 | 5.49 | 4.71 |
| 生息债务占负债比率 | 22.56% | 24.27% | 31.45% | 27.56% | 42.06% | 38.29% | 37.12% | 35.06% | 37.61% | 36.34% | 35.54% | 38.47% | 44.98% | 44.18% | 44.83% | 36.83% | 43.79% | 45.18% | 43.80% | 38.53% |
| 每股现金保有额(元) | 1.46 | 1.52 | 1.35 | 1.54 | 2.10 | 1.99 | 2.02 | 1.57 | 1.93 | 1.61 | 2.58 | 2.52 | 2.49 | 3.10 | 1.92 | 2.11 | 2.02 | 0.88 | 2.74 | 3.30 |
| 存货环比增长率 | 10.12% | 8.32% | -11.83% | 39.33% | -11.21% | 6.83% | -14.16% | -17.25% | 23.51% | 19.31% | 17.51% | -21.29% | 2.84% | 41.55% | 13.66% | -7.70% | 9.74% | 5.19% | 9.20% | 43.25% |
| 应收帐款环比增长率 | 8.52% | 4.53% | -22.25% | 6.93% | -0.11% | -4.47% | 0.93% | -25.74% | 1.76% | 7.11% | -1.23% | 138.80% | 36.38% | 9.04% | 20.59% | 1.21% | 12.26% | -1.25% | 11.72% | 4.42% |
| 存货同比增长率 | 46.54% | 18.15% | 16.53% | 13.45% | -32.62% | -6.28% | 4.67% | 43.29% | 36.30% | 13.49% | 34.65% | 30.24% | 52.71% | 62.96% | 21.10% | 16.35% | 80.59% | 37.97% | 89.55% | 43.09% |
| 应收帐款同比增长率 | -5.69% | -13.19% | -20.66% | 2.99% | -28.48% | -27.15% | -18.31% | -20.06% | 157.09% | 244.55% | 250.75% | 328.25% | 81.50% | 49.39% | 35.30% | 25.35% | 29.33% | 6.02% | -3.44% | -0.91% |
| 预收帐款同比增长率 | -2.95% | -24.25% | -32.44% | -19.93% | -62.77% | -26.83% | -20.47% | 64.40% | 329.63% | 275.75% | 168.25% | 65.81% | -24.51% | -2.57% | 32.73% | 70.44% | 221.78% | 6.22% | 21.51% | 72.64% |
| 存货周转率 - 单期值 | 3.32 | 3.32 | 3.67 | 3.02 | 4.11 | 3.69 | 5.11 | 3.57 | 3.39 | 4.46 | 4.77 | 3.40 | 2.17 | 1.95 | 2.56 | 2.54 | 2.39 | 2.91 | 2.93 | 2.58 |
| 总资产周转率-单期值 | 1.21 | 1.18 | 1.24 | 1.07 | 1.12 | 1.15 | 1.45 | 1.17 | 1.16 | 1.40 | 1.32 | 0.86 | 0.85 | 0.81 | 0.83 | 0.93 | 0.91 | 1.25 | 1.10 | 0.92 |
| 净资产周转率-单期值 | 3.37 | 3.24 | 3.37 | 3.26 | 4.55 | 4.86 | 6.40 | 5.26 | 6.08 | 6.68 | 5.63 | 3.47 | 3.04 | 2.80 | 2.64 | 2.38 | 2.51 | 5.05 | 4.95 | 4.14 |
| 应收帐款周转率--单期值 | 7.56 | 7.55 | 7.90 | 5.85 | 6.14 | 6.28 | 7.54 | 6.12 | 5.23 | 5.70 | 5.59 | 3.33 | 6.55 | 7.99 | 8.03 | 8.34 | 8.66 | 10.77 | 10.05 | 9.15 |
| 流动资产周转率--单期值 | 1.75 | 1.74 | 1.67 | 1.53 | 1.56 | 1.61 | 2.02 | 1.43 | 1.57 | 1.85 | 1.80 | 1.23 | 1.13 | 1.12 | 1.25 | 1.19 | 1.35 | 1.65 | 1.50 | 1.18 |
| 固定资产周转率--单期值 | 7.01 | 6.27 | 6.34 | 5.98 | 6.34 | 6.37 | 7.96 | 6.31 | 7.79 | 8.42 | 8.27 | 5.21 | 6.47 | 5.82 | 5.57 | 5.05 | 5.51 | 6.11 | 5.98 | 4.93 |
| 股本同比变动率 | 12.17% | 12.17% | 12.17% | 12.17% | 0.00% | 0.00% | 50.00% | 50.00% | 50.00% | 50.00% | 0.00% | 0.00% | 0.00% | 39.39% | 109.09% | 109.09% | 109.09% | 50.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 4.46% | -13.96% | 8.43% | 63.20% | 90.25% | 85.03% | 36.87% | 17.65% | -7.32% | -3.05% | -7.36% | 36.55% | 29.33% | 35.28% | 19.99% | 56.72% | 45.92% | 45.14% | -14.21% | 28.88% |
| 其他税费(亿) | 0.81 | 0.68 | 0.32 | 0.81 | 0.76 | 0.52 | 0.27 | 1.06 | 0.75 | 0.50 | 0.33 | 0.87 | 0.40 | 0.32 | 0.21 | 0.40 | 0.32 | 0.22 | 0.13 | 0.28 |
| 每股营运资金(元) | 1.49 | 1.27 | 1.10 | 1.02 | 0.24 | 0.03 | (0.55) | (0.51) | 0.54 | 0.05 | 0.62 | 0.61 | 1.48 | 1.17 | 1.18 | 1.42 | 1.42 | (0.04) | (0.00) | (0.01) |
| 短期借款占营运资金的比例 | 70.21% | 82.49% | 131.27% | 146.52% | 1208.45% | 9882.05% | -544.39% | -545.40% | 591.07% | 6588.34% | 641.14% | 626.99% | 234.37% | 297.50% | 253.16% | 123.31% | 160.87% | -7682.34% | -345008.82% | -42072.71% |
| 每股资本性支出(元) | 0.04 | 0.07 | 0.05 | 0.49 | 0.35 | 0.25 | 0.11 | 0.48 | 0.25 | 0.23 | 0.09 | 0.98 | 0.58 | 0.29 | 0.08 | 0.29 | 0.20 | 0.14 | 0.14 | 0.45 |
| 每股投入资本净额(元) | 5.31 | 5.17 | 5.42 | 5.39 | 6.31 | 5.84 | 5.46 | 5.32 | 6.05 | 5.21 | 7.90 | 7.85 | 7.63 | 7.18 | 6.55 | 5.09 | 5.58 | 5.52 | 8.45 | 7.84 |
| 每股经营活动产生的现金流(元) | 0.53 | 0.69 | 0.17 | 0.50 | 0.27 | 0.35 | 0.49 | 0.47 | 0.16 | 0.25 | 0.08 | 0.10 | 0.47 | 0.55 | (0.40) | 0.07 | 0.23 | 0.32 | 0.13 | 1.38 |
| 投资支出占收入之比 | 0.82% | 1.28% | 1.97% | 4.43% | 4.29% | 4.97% | 4.00% | 8.09% | 6.26% | 9.46% | 2.62% | 12.60% | 20.11% | 16.71% | 26.22% | 4.37% | 4.13% | 3.58% | 4.71% | 8.40% |
| 存货储存期(天) | 108.49 | 108.32 | 98.10 | 119.23 | 87.53 | 97.52 | 70.38 | 100.72 | 106.10 | 80.72 | 75.55 | 105.83 | 165.97 | 185.04 | 140.38 | 141.69 | 150.68 | 123.83 | 123.05 | 139.62 |
| 应付帐款付款期(天) | 75.87 | 78.34 | 75.60 | 92.33 | 80.89 | 75.41 | 56.95 | 77.79 | 66.00 | 54.32 | 60.72 | 105.77 | 72.42 | 68.30 | 68.62 | 65.52 | 56.33 | 52.51 | 52.30 | 55.28 |
| 应收帐款回收期(天) | 47.59 | 47.65 | 45.58 | 61.58 | 58.65 | 57.32 | 47.76 | 58.78 | 68.88 | 63.18 | 64.42 | 108.09 | 55.00 | 45.04 | 44.85 | 43.17 | 41.59 | 33.44 | 35.83 | 39.35 |
| 预付帐款占用期(天) | 13.01 | 9.60 | 8.76 | 7.93 | 18.03 | 11.61 | 7.62 | 12.34 | 15.56 | 14.04 | 20.94 | 18.60 | 37.31 | 16.74 | 67.75 | 13.17 | 27.43 | 24.08 | 22.32 | 35.44 |
| 预收帐款信用期(天) | 19.62 | 24.77 | 21.26 | 33.40 | 23.49 | 34.15 | 26.15 | 41.01 | 52.99 | 37.47 | 36.24 | 36.67 | 25.32 | 24.49 | 32.99 | 37.83 | 46.04 | 27.89 | 26.86 | 25.36 |
| 现金占总资产比例 | 13.35% | 14.75% | 13.65% | 14.13% | 18.28% | 17.32% | 17.78% | 13.84% | 14.61% | 13.71% | 15.20% | 16.07% | 18.90% | 25.03% | 17.38% | 24.80% | 22.54% | 8.69% | 16.98% | 20.95% |
| 存货占总资产比例 | 31.88% | 30.70% | 29.67% | 30.45% | 23.23% | 26.25% | 24.77% | 28.91% | 30.11% | 27.38% | 23.77% | 21.87% | 33.16% | 34.29% | 27.16% | 30.98% | 31.92% | 36.04% | 32.12% | 30.14% |
| 总资产同比增加比例 | 6.77% | 1.05% | -2.71% | 7.71% | -12.66% | -2.28% | 0.44% | 8.43% | 50.11% | 42.16% | 53.87% | 84.42% | 46.97% | 71.26% | 43.20% | 13.20% | 17.65% | -4.42% | 5.92% | 9.99% |
| 应付款项占总资产比例 | 22.30% | 22.20% | 22.86% | 23.58% | 21.47% | 20.30% | 20.04% | 22.33% | 18.73% | 18.42% | 19.10% | 21.86% | 14.47% | 12.66% | 13.28% | 14.32% | 11.93% | 15.28% | 13.65% | 11.93% |
| 应收款项占总资产比例 | 18.78% | 18.35% | 18.38% | 21.39% | 21.26% | 21.36% | 22.53% | 22.37% | 25.96% | 28.65% | 27.71% | 30.34% | 15.16% | 11.82% | 12.15% | 13.07% | 12.28% | 13.55% | 12.86% | 11.80% |
| 预收款项占总资产比例 | 7.74% | 9.54% | 8.57% | 11.60% | 8.52% | 12.72% | 12.34% | 15.61% | 19.98% | 16.99% | 15.59% | 10.29% | 6.98% | 6.43% | 8.94% | 11.45% | 13.59% | 11.30% | 9.64% | 7.60% |
| 预付款项占总资产比例 | 3.82% | 2.72% | 2.65% | 2.02% | 4.78% | 3.13% | 2.68% | 3.54% | 4.42% | 4.76% | 6.59% | 3.84% | 7.45% | 3.10% | 13.11% | 2.88% | 5.81% | 7.01% | 5.83% | 7.65% |
| 固定资产占总资产比例 | 17.33% | 18.91% | 19.56% | 17.88% | 17.59% | 18.00% | 18.25% | 18.55% | 14.90% | 16.57% | 16.00% | 16.58% | 13.10% | 13.88% | 14.98% | 18.44% | 16.48% | 20.42% | 18.47% | 18.72% |
| 无形资产占总资产比例 | 4.62% | 4.93% | 5.19% | 4.72% | 4.53% | 4.59% | 4.63% | 4.66% | 2.50% | 2.81% | 2.90% | 3.15% | 3.37% | 3.61% | 4.07% | 2.95% | 2.82% | 3.44% | 3.24% | 3.34% |
| 流动比例 | 1.23 | 1.21 | 1.19 | 1.15 | 1.03 | 1.00 | 0.94 | 0.94 | 1.05 | 1.01 | 1.05 | 1.05 | 1.17 | 1.14 | 1.16 | 1.28 | 1.26 | 0.99 | 1.00 | 1.00 |
| 速动比率 | 0.69 | 0.68 | 0.68 | 0.66 | 0.70 | 0.64 | 0.61 | 0.56 | 0.65 | 0.65 | 0.73 | 0.75 | 0.67 | 0.63 | 0.74 | 0.76 | 0.74 | 0.50 | 0.57 | 0.60 |
| 综合税率 | 1.72% | 1.64% | 1.63% | 2.30% | 2.04% | 2.23% | 1.71% | 1.21% | 1.10% | 1.31% | 0.95% | 0.91% | 1.30% | 1.24% | 1.11% | 1.81% | 1.68% | 1.77% | 1.19% | 1.16% |
| 实际所得税率 | 13.62% | 12.10% | 26.00% | 23.12% | 21.12% | 20.99% | 31.90% | 16.82% | 18.61% | 21.21% | 8.21% | 1.56% | 11.29% | 9.59% | 8.15% | 16.05% | 13.87% | 12.89% | 6.17% | 9.60% |
| 可持续增长率 | 15.34% | 14.62% | 7.47% | 13.89% | 19.76% | 22.98% | 11.66% | 14.38% | 13.26% | 16.35% | 9.14% | 11.10% | 10.08% | 11.34% | 8.14% | 7.91% | 9.13% | 19.64% | 17.53% | 11.65% |
| 最大内部融资增长率 | 13.07% | 12.06% | 2.94% | 2.87% | 2.82% | 2.83% | -4.04% | -2.08% | 0.35% | -2.39% | 1.09% | -2.13% | -2.86% | 0.66% | 1.21% | 2.85% | 3.86% | 7.29% | 1.86% | 1.96% |
| 净利润现金含量 | 130.24% | 287.26% | 291.26% | 99.70% | 70.91% | 129.71% | 944.50% | 130.71% | 81.67% | 177.18% | 143.11% | 23.88% | 174.12% | 284.15% | -621.42% | 25.81% | 110.43% | 156.55% | 94.29% | 337.50% |
| 主营业务收入现金含量 | 97.60% | 103.05% | 96.39% | 78.82% | 91.19% | 94.36% | 90.21% | 108.19% | 102.39% | 114.09% | 96.28% | 85.07% | 89.75% | 99.78% | 83.68% | 98.96% | 102.09% | 98.70% | 96.72% | 105.17% |
| 经营性现金周期(天) | 178.18 | 171.79 | 162.82 | 196.95 | 175.05 | 173.63 | 135.07 | 181.39 | 202.94 | 164.41 | 170.57 | 251.90 | 250.91 | 236.22 | 253.63 | 199.89 | 219.30 | 184.72 | 190.93 | 212.15 |
| 单位收入需投入现金 | 0.83 | 0.81 | 0.83 | 0.77 | 0.81 | 0.75 | 0.77 | 0.75 | 0.72 | 0.74 | 0.77 | 0.80 | 0.83 | 0.82 | 0.82 | 0.76 | 0.74 | 0.79 | 0.81 | 0.82 |
| 单位收入产生的现金 | 0.06 | 0.06 | 0.03 | 0.05 | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.06 | 0.06 | 0.07 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.04 |
| 单位收入可用于增长的现金 | 0.05 | 0.04 | 0.01 | 0.01 | 0.01 | 0.01 | (0.01) | (0.01) | 0.00 | (0.01) | 0.00 | (0.01) | (0.02) | 0.00 | 0.01 | 0.01 | 0.02 | 0.03 | 0.01 | 0.01 |
| 市值环比增长 | 25.86% | -32.08% | 8.19% | 51.10% | 12.55% | -1.14% | 89.90% | -1.19% | -17.13% | -36.07% | -32.77% | 3.32% | 67.58% | -12.48% | 67.38% | 12.92% | 40.99% | 33.24% | 1.32% | -20.28% |
| 主评级建议 | 中性 | 回避 | 回避 | 中性 | 中性 | 中性 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 中性 | 中性 | 中性 | 回避 | 中性 | 中性 | 良-可关注 | 中性 | 良-可关注 |
| 次评级建议(敏感性) | 良-可关注 | 回避 | 回避 | 回避 | 优-买入 | 优-买入 | 良-可关注 | 良-可关注 | 中性 | 良-可关注 | 中性 | 中性 | 中性 | 良-可关注 | 回避 | 中性 | 回避 | 良-可关注 | 中性 | 回避 |
| 精工钢构 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 五 粮 液 | 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 | 34.33 | 24.23 | 28.17 | 31.66 | 20.91 | 19.73 | 15.92 | 13.34 | 16.7 | 18.22 | 24.2 | 45.45 | 42.45 | 31.46 | 26.09 | 22.85 | 12.99 | 14.54 | 6.73 | 7.26 |
| 赢利能力评分 | 100.00 | 100.00 | 98.34 | 100.00 | 94.07 | 90.14 | 89.99 | 88.74 | 88.11 | 86.76 | 91.13 | 87.74 | 88.56 | 90.35 | 89.28 | 85.65 | 83.33 | 84.36 | 82.56 | 76.55 |
| 成长能力评分 | 91.77 | 91.76 | 73.23 | 100.00 | 88.08 | 64.90 | 45.89 | 43.26 | 39.87 | 26.74 | 48.87 | 35.59 | 42.97 | 46.44 | 61.22 | 71.17 | 75.55 | 72.25 | 57.60 | 6.35 |
| 估值情况评分 | 60.74 | 69.54 | 54.65 | 40.97 | 44.46 | 39.17 | 48.81 | 45.03 | 34.87 | 62.55 | 28.03 | 10.80 | 12.19 | 18.13 | 29.97 | 61.01 | 69.98 | 68.03 | 88.44 | 77.79 |
| 信用情况评分 | 85.69 | 84.38 | 84.15 | 80.83 | 79.81 | 80.03 | 85.44 | 85.25 | 84.44 | 83.14 | 83.37 | 82.26 | 82.05 | 81.15 | 81.44 | 79.57 | 77.76 | 76.54 | 74.93 | 71.81 |
| 综合情况评价 | 86.59 | 88.72 | 77.92 | 84.28 | 78.86 | 68.06 | 64.03 | 61.72 | 52.76 | 59.52 | 56.92 | 34.78 | 37.64 | 49.43 | 60.50 | 74.12 | 76.99 | 75.65 | 74.91 | 52.05 |
| 每股收益(元) | 0.89 | 0.60 | 0.40 | 0.85 | 0.61 | 0.42 | 0.33 | 0.48 | 0.42 | 0.34 | 0.27 | 0.39 | 0.35 | 0.30 | 0.27 | 0.43 | 0.38 | 0.30 | 0.20 | 0.29 |
| 预估全年每股收益(元) | 1.26 | 1.20 | 1.03 | 0.85 | 0.69 | 0.59 | 0.60 | 0.48 | 0.46 | 0.44 | 0.52 | 0.39 | 0.40 | 0.43 | 0.59 | 0.43 | 0.39 | 0.41 | 0.39 | 0.29 |
| 每股净资产(元) | 4.62 | 4.30 | 4.26 | 3.84 | 3.60 | 3.39 | 3.35 | 3.02 | 2.96 | 2.88 | 2.80 | 2.54 | 2.50 | 2.45 | 3.34 | 3.06 | 3.00 | 2.93 | 2.93 | 2.72 |
| 每股自由现金流(元) | 1.18 | 0.77 | 0.53 | 1.34 | 1.23 | 0.45 | 0.30 | 0.49 | 0.47 | 0.30 | 0.31 | 0.37 | 0.50 | 0.39 | 0.37 | 0.40 | 0.35 | 0.26 | 0.29 | 0.42 |
| 当季净利润(亿) | 11.34 | 7.38 | 15.23 | 9.45 | 6.95 | 3.44 | 12.61 | 2.21 | 2.94 | 2.88 | 10.08 | 1.45 | 1.80 | 4.00 | 7.44 | 1.51 | 2.00 | 2.73 | 5.46 | 0.22 |
| 当季主营业务收入(亿) | 38.95 | 30.83 | 44.94 | 31.00 | 26.89 | 20.02 | 33.39 | 13.54 | 19.81 | 15.11 | 30.86 | 12.85 | 17.00 | 13.33 | 30.10 | 14.31 | 15.59 | 16.67 | 27.30 | 14.51 |
| 预估全年净利润(亿) | 47.92 | 45.72 | 39.19 | 32.45 | 26.20 | 22.42 | 22.64 | 18.11 | 17.63 | 16.63 | 19.90 | 14.69 | 15.21 | 16.35 | 15.95 | 11.70 | 10.48 | 11.01 | 10.47 | 7.91 |
| 预估全年主营业务收入(亿) | 159.00 | 157.88 | 149.78 | 111.29 | 96.83 | 92.16 | 85.83 | 79.33 | 79.78 | 77.58 | 75.14 | 73.29 | 74.95 | 72.95 | 81.42 | 73.86 | 76.95 | 74.14 | 70.97 | 64.19 |
| 市净率(倍) | 7.44 | 5.63 | 6.61 | 8.24 | 5.81 | 5.81 | 4.75 | 4.42 | 5.64 | 6.33 | 8.63 | 17.92 | 16.99 | 12.84 | 7.82 | 7.47 | 4.33 | 4.97 | 2.30 | 2.67 |
| 市销率(折算为全年数据) | 8.22 | 5.85 | 7.16 | 10.83 | 8.21 | 8.14 | 7.05 | 6.39 | 7.95 | 8.92 | 12.23 | 23.55 | 21.51 | 16.38 | 8.69 | 8.39 | 4.58 | 5.32 | 2.58 | 3.07 |
| 市盈率(折算为全年数据) | 27.20 | 20.12 | 27.29 | 37.04 | 30.30 | 33.40 | 26.69 | 27.97 | 35.96 | 41.58 | 46.17 | 117.45 | 105.95 | 73.04 | 44.36 | 52.95 | 33.59 | 35.79 | 17.43 | 24.87 |
| 市盈率(倍)(含债调整去息税)折为全年 | 27.20 | 20.12 | 27.29 | 37.04 | 30.30 | 33.40 | 26.69 | 27.97 | 35.96 | 41.58 | 46.17 | 117.45 | 105.95 | 73.04 | 44.36 | 52.95 | 33.59 | 35.79 | 17.43 | 24.87 |
| PER(以当期ROE为增长标准) | 1.07 | 0.82 | 1.29 | 1.66 | 1.62 | 2.01 | 1.62 | 1.77 | 2.33 | 2.83 | 2.70 | 7.70 | 6.74 | 4.38 | 2.75 | 3.75 | 2.62 | 2.67 | 1.40 | 2.32 |
| PEG(以3年均净利增长为标准) | 0.54 | 0.42 | 0.66 | 0.87 | 0.97 | 1.38 | 1.08 | 0.87 | 1.15 | 1.44 | 1.27 | 5.11 | 4.33 | 2.63 | 1.67 | 2.59 | 2.20 | 2.04 | 1.15 | 2.67 |
| PEG(以3年均收入增长为标准) | 0.89 | 0.67 | 0.98 | 2.33 | 3.08 | 4.24 | 5.11 | 3.72 | 4.66 | 6.19 | 8.23 | 21.73 | 17.21 | 13.90 | 4.89 | 9.67 | 4.74 | 6.37 | 4.38 | 6.08 |
| 预估全年总资产报酬率 | 19.41% | 19.67% | 17.17% | 15.56% | 13.85% | 13.50% | 15.75% | 13.42% | 13.38% | 13.32% | 15.97% | 12.69% | 12.66% | 14.12% | 14.06% | 11.32% | 10.23% | 11.11% | 10.11% | 8.23% |
| 预估全年投入资本报酬率 | 27.83% | 28.78% | 24.68% | 22.78% | 19.67% | 19.67% | 17.90% | 15.92% | 15.80% | 15.31% | 18.81% | 15.36% | 16.16% | 17.69% | 17.74% | 14.25% | 13.02% | 14.01% | 13.31% | 10.81% |
| 预估全年股东权益报酬率 | 25.33% | 24.52% | 21.09% | 22.25% | 18.74% | 16.58% | 16.49% | 15.81% | 15.46% | 14.72% | 17.12% | 15.26% | 15.71% | 16.69% | 16.10% | 14.11% | 12.83% | 13.40% | 12.41% | 10.71% |
| 自由现金流与营业收入之比 | 39.01% | 38.33% | 44.59% | 45.55% | 57.93% | 32.09% | 33.60% | 23.53% | 27.02% | 24.43% | 37.84% | 19.35% | 31.61% | 34.49% | 33.78% | 14.70% | 16.14% | 15.84% | 28.85% | 17.71% |
| 二级市场自由现金收益率-报表期 | 3.55% | 3.27% | 1.93% | 4.26% | 5.96% | 2.32% | 2.04% | 3.99% | 2.99% | 1.71% | 1.32% | 0.83% | 1.20% | 1.28% | 1.47% | 1.77% | 2.77% | 1.79% | 4.40% | 5.70% |
| 总收入同比增长率 | 42.87% | 41.86% | 34.59% | 40.29% | 22.06% | 16.18% | 8.19% | 8.25% | 8.86% | 5.86% | 2.53% | -0.78% | 1.47% | -1.23% | 10.23% | 15.07% | 19.88% | 15.50% | 10.57% | 1.92% |
| 净利润同比增长率 | 47.67% | 40.91% | 20.78% | 79.20% | 44.67% | 23.83% | 25.05% | 23.27% | 20.02% | 13.23% | 35.46% | 25.54% | 29.98% | 39.73% | 36.27% | 47.86% | 32.49% | 39.19% | 32.27% | -4.43% |
| 当季收入同比增长率 | 44.87% | 53.99% | 34.59% | 128.85% | 35.70% | 32.49% | 8.19% | 5.36% | 16.54% | 13.36% | 2.53% | -10.14% | 9.09% | -20.01% | 10.23% | -1.40% | 34.27% | 24.60% | 10.57% | -15.62% |
| 当季净利润同比增长率 | 63.28% | 114.72% | 20.78% | 327.15% | 136.64% | 19.54% | 25.05% | 52.93% | 63.26% | -28.12% | 35.46% | -4.38% | -9.97% | 46.63% | 36.27% | 575.59% | 10.65% | 55.45% | 32.27% | -85.04% |
| 净利润率 | 29.60% | 29.84% | 33.88% | 29.16% | 28.63% | 30.04% | 37.76% | 22.82% | 24.16% | 28.19% | 32.67% | 20.04% | 21.91% | 26.35% | 24.73% | 15.84% | 17.11% | 18.63% | 20.00% | 12.33% |
| 税前利润率 | 40.79% | 41.04% | 46.44% | 41.38% | 39.42% | 40.40% | 49.73% | 30.24% | 31.95% | 37.23% | 43.79% | 29.72% | 32.68% | 39.31% | 37.20% | 24.18% | 26.02% | 28.27% | 30.39% | 18.63% |
| 主营业务利润率 | 58.05% | 58.95% | 61.81% | 58.14% | 55.60% | 55.39% | 60.58% | 47.26% | 47.49% | 51.61% | 54.50% | 45.96% | 48.01% | 52.98% | 51.38% | 43.50% | 44.26% | 47.26% | 48.45% | 37.60% |
| 当季净利润率 | 29.12% | 23.95% | 33.88% | 30.50% | 25.84% | 17.18% | 37.76% | 16.34% | 14.82% | 19.04% | 32.67% | 11.26% | 10.58% | 30.02% | 24.73% | 10.58% | 12.82% | 16.38% | 20.00% | 1.54% |
| 当季税前利润率 | 40.29% | 33.18% | 37.96% | 46.46% | 37.48% | 24.84% | 16.08% | 21.93% | 19.70% | 23.84% | 19.49% | 15.81% | 15.77% | 44.06% | 15.22% | 16.51% | 19.66% | 24.80% | 9.93% | 2.64% |
| 当季主营业务利润率 | 56.31% | 54.77% | 61.81% | 64.71% | 56.01% | 46.73% | 60.58% | 46.13% | 37.94% | 45.70% | 54.50% | 36.28% | 35.33% | 56.61% | 51.38% | 40.34% | 35.80% | 45.32% | 48.45% | 33.87% |
| 当季权益报酬率 | 6.48% | 4.52% | 9.41% | 6.48% | 5.09% | 2.67% | 9.91% | 1.93% | 2.61% | 2.63% | 9.47% | 1.50% | 1.90% | 4.30% | 8.22% | 1.82% | 2.45% | 3.44% | 6.88% | 0.30% |
| 经营性现金流同比增长率 | -1.12% | 66.65% | 74.23% | 206.90% | 160.90% | 57.37% | 4.74% | 18.44% | -11.14% | -25.20% | 11.00% | 24.64% | 75.26% | 79.78% | 33.91% | 6.67% | 47.59% | 24.76% | 91.92% | 52.46% |
| 综合业务利润率 | 58.05% | 58.95% | 61.81% | 58.14% | 55.60% | 55.39% | 60.58% | 47.26% | 47.49% | 51.61% | 54.50% | 45.96% | 48.01% | 52.98% | 51.38% | 43.50% | 44.26% | 47.26% | 48.45% | 37.60% |
| 当季综合业务利润率 | 56.31% | 54.77% | 61.81% | 64.71% | 56.01% | 46.73% | 60.58% | 46.13% | 37.94% | 45.70% | 54.50% | 36.28% | 35.33% | 56.61% | 51.38% | 40.34% | 35.80% | 45.32% | 48.45% | 33.87% |
| 资本支出与销售收入比 | 2.75% | 3.10% | 3.00% | 8.85% | 2.41% | 3.17% | 3.16% | 1.34% | 1.21% | 1.61% | 0.13% | 3.38% | 2.98% | 2.34% | 1.30% | 3.40% | 3.88% | 4.40% | 0.03% | 1.81% |
| 总市值(亿) | 1303.16 | 919.76 | 1069.32 | 1201.80 | 793.74 | 748.94 | 604.32 | 506.38 | 633.93 | 691.63 | 918.62 | 1725.27 | 1611.39 | 1194.21 | 707.41 | 619.56 | 352.21 | 394.24 | 182.48 | 196.85 |
| 总市值含债调整(亿) | 1303.16 | 919.76 | 1069.32 | 1201.80 | 793.74 | 748.94 | 604.32 | 506.38 | 633.93 | 691.63 | 918.62 | 1725.27 | 1611.39 | 1194.21 | 707.41 | 619.56 | 352.21 | 394.24 | 182.48 | 196.85 |
| 总市值中的现金比例 | 8.80% | 10.81% | 8.92% | 6.28% | 8.27% | 6.47% | 11.74% | 11.70% | 9.21% | 7.50% | 5.69% | 2.35% | 2.91% | 3.58% | 5.38% | 4.50% | 7.54% | 6.20% | 15.08% | 10.01% |
| 生息负债与净资产比率 | 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% |
| 营业费用与收入之比 | 9.04% | 10.21% | 7.82% | 10.46% | 9.63% | 9.07% | 6.03% | 11.23% | 9.76% | 8.97% | 6.20% | 10.68% | 9.47% | 8.40% | 9.41% | 13.61% | 12.93% | 14.03% | 13.40% | 13.46% |
| 管理费用与收入之比 | 9.21% | 8.85% | 7.94% | 7.54% | 7.52% | 6.91% | 5.18% | 7.42% | 6.66% | 6.42% | 5.04% | 6.79% | 6.61% | 6.41% | 4.78% | 6.39% | 5.76% | 5.46% | 4.83% | 5.92% |
| 财务费用与收入之比 | -0.92% | -1.02% | -0.27% | -0.99% | -0.82% | -0.76% | -0.33% | -2.02% | -1.33% | -1.63% | -0.51% | -1.26% | -0.68% | -0.84% | -0.11% | -0.68% | -0.44% | -0.55% | -0.11% | -0.39% |
| 期间费用占收入比 | 17.33% | 18.03% | 15.50% | 17.01% | 16.33% | 15.22% | 10.88% | 16.64% | 15.09% | 13.76% | 10.73% | 16.22% | 15.41% | 13.97% | 14.08% | 19.32% | 18.25% | 18.93% | 18.12% | 18.99% |
| 当季期间费用占收入比 | 15.97% | 21.73% | 15.50% | 18.79% | 18.53% | 22.45% | 10.88% | 24.17% | 18.17% | 19.93% | 10.73% | 20.02% | 19.07% | 13.74% | 14.08% | 23.77% | 16.31% | 20.25% | 18.12% | 31.12% |
| 期间费用占收入比同比增长率 | 6.16% | 18.47% | 42.37% | 2.26% | 8.22% | 10.64% | 1.40% | 2.59% | -2.08% | -1.55% | -23.76% | -16.04% | -15.55% | -26.18% | -22.31% | 1.71% | 18.10% | 4.44% | 9.98% | 0.78% |
| 当季期间费用占收入比同比增长率 | -13.78% | -3.22% | 42.37% | -22.26% | 1.93% | 12.66% | 1.40% | 20.70% | -4.69% | 45.08% | -23.76% | -15.78% | 16.90% | -32.17% | -22.31% | -23.61% | 144.48% | -4.31% | 9.98% | 9.58% |
| 债务杠杆 | 1.41 | 1.42 | 1.41 | 1.43 | 1.38 | 1.29 | 1.13 | 1.18 | 1.17 | 1.14 | 1.17 | 1.20 | 1.27 | 1.24 | 1.25 | 1.25 | 1.26 | 1.25 | 1.31 | 1.30 |
| 生息负债率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 资产负债率 | 29.03% | 29.71% | 29.06% | 30.07% | 27.78% | 22.42% | 11.46% | 15.12% | 14.79% | 12.43% | 14.61% | 16.81% | 21.02% | 19.64% | 20.17% | 19.73% | 20.60% | 19.96% | 23.39% | 23.18% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 生息债务占负债比率 | 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% |
| 每股现金保有额(元) | 3.02 | 2.62 | 2.51 | 1.99 | 1.73 | 1.28 | 1.87 | 1.56 | 1.54 | 1.37 | 1.38 | 1.07 | 1.24 | 1.13 | 1.40 | 1.03 | 0.98 | 0.90 | 1.01 | 0.73 |
| 存货环比增长率 | 0.07% | 6.73% | 8.04% | 6.51% | 1.38% | 54.45% | 0.38% | 8.42% | 1.28% | 8.65% | -3.59% | 10.76% | -1.83% | 11.83% | -1.51% | 5.85% | -5.59% | -2.21% | 6.47% | 5.56% |
| 应收帐款环比增长率 | -21.55% | 14.35% | 3.34% | -53.05% | 170.03% | 95.66% | 701.09% | -74.60% | 23.70% | -73.50% | 814.52% | -88.70% | 462.79% | -82.92% | 898.81% | -89.24% | 922.94% | 26.26% | 29.24% | -92.24% |
| 存货同比增长率 | 22.91% | 24.51% | 80.18% | 67.40% | 70.41% | 70.23% | 19.75% | 15.01% | 17.49% | 13.88% | 17.22% | 19.75% | 14.44% | 10.05% | -3.76% | 4.04% | 3.76% | 14.94% | 6.61% | 5.38% |
| 应收帐款同比增长率 | -56.47% | 49.83% | 156.36% | 1887.25% | 974.86% | 392.38% | -33.32% | -23.87% | -66.12% | 54.16% | -0.65% | 8.50% | 3.28% | 87.72% | 1287.94% | 79.58% | 29.55% | -3.91% | -90.55% | 62.04% |
| 预收帐款同比增长率 | 73.77% | 1807.58% | 2552.07% | 315.63% | 499.67% | -20.19% | -57.65% | 47.97% | -12.90% | 1.23% | 105.31% | 105.68% | 152.59% | 104.59% | 27.87% | 16.64% | 14.64% | 5.51% | 13.33% | -47.45% |
| 存货周转率 - 单期值 | 1.33 | 1.28 | 1.20 | 1.11 | 1.12 | 1.09 | 1.34 | 1.74 | 1.90 | 1.70 | 1.69 | 1.87 | 2.05 | 1.75 | 2.30 | 2.31 | 2.51 | 2.13 | 1.90 | 2.21 |
| 总资产周转率-单期值 | 0.64 | 0.68 | 0.66 | 0.53 | 0.51 | 0.55 | 0.60 | 0.59 | 0.61 | 0.62 | 0.60 | 0.63 | 0.62 | 0.63 | 0.72 | 0.71 | 0.75 | 0.75 | 0.69 | 0.67 |
| 净资产周转率-单期值 | 0.91 | 0.97 | 0.93 | 0.76 | 0.71 | 0.72 | 0.67 | 0.69 | 0.71 | 0.71 | 0.71 | 0.76 | 0.79 | 0.78 | 0.90 | 0.89 | 0.95 | 0.93 | 0.89 | 0.87 |
| 应收帐款周转率--单期值 | 195.29 | 152.12 | 165.02 | 126.72 | 51.76 | 133.05 | 242.41 | 1794.97 | 458.43 | 551.42 | 141.53 | 1262.33 | 145.92 | 799.38 | 152.35 | 1380.43 | 154.73 | 1524.91 | 1843.18 | 2154.36 |
| 流动资产周转率--单期值 | 0.96 | 1.01 | 1.05 | 0.91 | 0.96 | 0.99 | 0.93 | 0.93 | 1.00 | 1.03 | 1.08 | 1.10 | 1.13 | 1.17 | 1.46 | 1.50 | 1.66 | 1.58 | 1.56 | 1.59 |
| 固定资产周转率--单期值 | 2.43 | 2.36 | 2.20 | 1.60 | 1.44 | 1.34 | 2.02 | 1.83 | 1.73 | 1.65 | 1.63 | 1.57 | 1.52 | 1.45 | 1.60 | 1.42 | 1.45 | 1.38 | 1.35 | 1.19 |
| 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% | 40.00% | 40.00% | 40.00% | 40.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 47.80% | 44.10% | 25.67% | 91.97% | 50.60% | 26.06% | 22.86% | 10.14% | 6.43% | 0.27% | 20.70% | 21.99% | 27.46% | 37.32% | 34.95% | 49.32% | 33.86% | 33.87% | 26.68% | -5.92% |
| 其他税费(亿) | 26.47 | 21.09 | 11.78 | 20.27 | 16.21 | 10.76 | 4.21 | 15.86 | 12.58 | 8.90 | 4.13 | 18.46 | 12.14 | 7.57 | 3.48 | 16.13 | 12.50 | 10.51 | 1.59 | 12.36 |
| 每股营运资金(元) | 2.67 | 2.35 | 2.29 | 1.85 | 1.59 | 1.36 | 2.10 | 1.77 | 1.68 | 1.58 | 1.49 | 1.20 | 1.15 | 1.09 | 1.41 | 1.10 | 1.01 | 0.91 | 0.94 | 0.70 |
| 短期借款占营运资金的比例 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 每股资本性支出(元) | 0.08 | 0.06 | 0.04 | 0.26 | 0.05 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.00 | 0.07 | 0.05 | 0.03 | 0.01 | 0.09 | 0.09 | 0.07 | 0.00 | 0.04 |
| 每股投入资本净额(元) | 4.54 | 4.18 | 4.18 | 3.75 | 3.51 | 3.00 | 3.33 | 3.00 | 2.94 | 2.86 | 2.79 | 2.52 | 2.48 | 2.43 | 3.31 | 3.03 | 2.97 | 2.90 | 2.90 | 2.70 |
| 每股经营活动产生的现金流(元) | 1.26 | 0.83 | 0.56 | 1.59 | 1.28 | 0.50 | 0.32 | 0.52 | 0.49 | 0.32 | 0.31 | 0.44 | 0.55 | 0.42 | 0.39 | 0.49 | 0.44 | 0.33 | 0.29 | 0.46 |
| 投资支出占收入之比 | 3.29% | 3.35% | 3.12% | 38.29% | 50.00% | 51.86% | 3.16% | 1.38% | 1.25% | 1.62% | 0.13% | 3.40% | 3.03% | 2.42% | 1.34% | 4.14% | 4.19% | 4.60% | 0.31% | 2.57% |
| 存货储存期(天) | 269.84 | 280.32 | 299.62 | 324.21 | 321.54 | 330.98 | 268.61 | 206.66 | 189.89 | 211.28 | 212.58 | 192.46 | 175.81 | 206.22 | 156.83 | 155.71 | 143.66 | 169.16 | 189.35 | 162.58 |
| 应付帐款付款期(天) | 17.61 | 31.31 | 32.35 | 22.29 | 44.83 | 53.80 | 31.26 | 3.79 | 26.17 | 5.19 | 4.51 | 3.23 | 2.82 | 3.62 | 18.40 | 3.75 | 10.37 | 9.58 | 5.00 | 7.30 |
| 应收帐款回收期(天) | 1.84 | 2.37 | 2.18 | 2.84 | 6.95 | 2.71 | 1.49 | 0.20 | 0.79 | 0.65 | 2.54 | 0.29 | 2.47 | 0.45 | 2.36 | 0.26 | 2.33 | 0.24 | 0.20 | 0.17 |
| 预付帐款占用期(天) | 12.91 | 22.59 | 27.79 | 18.25 | 18.19 | 14.29 | 5.31 | 4.52 | 1.18 | 1.17 | 0.61 | 0.81 | 0.27 | 0.70 | 0.18 | 0.29 | 0.42 | 0.80 | 8.23 | 9.14 |
| 预收帐款信用期(天) | 101.96 | 102.73 | 102.00 | 120.99 | 96.35 | 9.22 | 6.71 | 40.84 | 19.50 | 13.73 | 18.10 | 29.88 | 23.83 | 14.43 | 8.14 | 14.41 | 9.19 | 6.94 | 7.30 | 14.22 |
| 现金占总资产比例 | 46.47% | 42.77% | 41.82% | 36.18% | 34.70% | 29.18% | 49.38% | 43.90% | 44.30% | 41.52% | 41.96% | 35.09% | 39.04% | 36.93% | 33.54% | 26.96% | 25.91% | 24.64% | 26.56% | 20.50% |
| 存货占总资产比例 | 16.25% | 17.25% | 16.46% | 16.68% | 17.26% | 19.39% | 14.51% | 15.39% | 14.54% | 15.15% | 13.97% | 15.61% | 13.58% | 14.34% | 13.10% | 14.59% | 13.90% | 15.22% | 14.90% | 15.08% |
| 总资产同比增加比例 | 30.53% | 39.95% | 58.77% | 54.48% | 43.51% | 33.02% | 15.33% | 16.63% | 9.74% | 7.85% | 9.91% | 11.98% | 17.15% | 16.74% | 9.48% | 7.49% | 7.61% | 4.20% | 13.30% | 9.12% |
| 应付款项占总资产比例 | 1.06% | 1.93% | 1.78% | 1.15% | 2.41% | 3.15% | 1.69% | 0.28% | 2.00% | 0.37% | 0.30% | 0.26% | 0.22% | 0.25% | 1.54% | 0.35% | 1.00% | 0.86% | 0.39% | 0.68% |
| 应收款项占总资产比例 | 0.39% | 0.52% | 0.47% | 0.49% | 1.16% | 0.49% | 0.29% | 0.04% | 0.15% | 0.13% | 0.50% | 0.06% | 0.50% | 0.09% | 0.55% | 0.06% | 0.57% | 0.06% | 0.04% | 0.04% |
| 预收款项占总资产比例 | 21.34% | 22.67% | 21.76% | 20.99% | 16.03% | 1.66% | 1.30% | 7.80% | 3.84% | 2.77% | 3.55% | 6.15% | 4.83% | 2.95% | 1.90% | 3.35% | 2.24% | 1.69% | 1.63% | 3.09% |
| 预付款项占总资产比例 | 0.78% | 1.39% | 1.53% | 0.94% | 0.98% | 0.84% | 0.29% | 0.34% | 0.09% | 0.08% | 0.04% | 0.07% | 0.02% | 0.05% | 0.02% | 0.03% | 0.04% | 0.07% | 0.65% | 0.85% |
| 固定资产占总资产比例 | 26.49% | 28.76% | 29.83% | 33.27% | 35.56% | 41.34% | 29.54% | 32.12% | 34.97% | 37.73% | 36.98% | 40.36% | 41.09% | 43.35% | 44.82% | 50.26% | 51.60% | 54.00% | 50.91% | 55.95% |
| 无形资产占总资产比例 | 1.22% | 1.31% | 1.34% | 1.48% | 1.64% | 1.88% | 0.42% | 0.45% | 0.47% | 0.50% | 0.50% | 0.54% | 0.52% | 0.55% | 0.56% | 0.62% | 0.63% | 0.65% | 0.63% | 0.68% |
| 流动比例 | 2.41 | 2.29 | 2.31 | 2.12 | 2.15 | 2.39 | 5.84 | 4.28 | 4.28 | 4.86 | 4.11 | 3.34 | 2.74 | 2.83 | 2.68 | 2.47 | 2.29 | 2.25 | 2.05 | 1.85 |
| 速动比率 | 1.85 | 1.71 | 1.74 | 1.57 | 1.53 | 1.53 | 4.58 | 3.27 | 3.30 | 3.64 | 3.15 | 2.41 | 2.09 | 2.09 | 2.03 | 1.73 | 1.62 | 1.48 | 1.41 | 1.20 |
| 综合税率 | 18.27% | 18.55% | 19.38% | 17.41% | 16.41% | 16.68% | 18.58% | 14.31% | 14.55% | 15.62% | 17.14% | 17.58% | 18.17% | 20.21% | 19.19% | 17.50% | 18.17% | 18.97% | 20.50% | 18.58% |
| 实际所得税率 | 24.50% | 24.64% | 24.37% | 24.73% | 24.73% | 24.93% | 23.56% | 23.74% | 23.69% | 23.58% | 24.85% | 32.39% | 32.82% | 32.91% | 33.45% | 33.96% | 33.96% | 33.80% | 33.86% | 33.19% |
| 可持续增长率 | 26.86% | 28.83% | 31.35% | 22.25% | 20.30% | 21.49% | 25.47% | 15.81% | 17.16% | 20.00% | 23.07% | 15.26% | 17.31% | 20.66% | 22.24% | 14.11% | 16.17% | 17.39% | 17.89% | 10.71% |
| 最大内部融资增长率 | 534.84% | 435.59% | 503.37% | 182.72% | 201.98% | 160.21% | 774.62% | 221.94% | 268.22% | 354.57% | 598.39% | 168.82% | 258.93% | 357.84% | 373.44% | 150.87% | 180.01% | 209.90% | 318.17% | 135.23% |
| 净利润现金含量 | 141.10% | 138.82% | 140.46% | 186.58% | 210.73% | 117.38% | 97.37% | 108.94% | 116.85% | 92.36% | 116.25% | 113.39% | 157.82% | 139.81% | 141.87% | 114.20% | 117.04% | 108.66% | 144.38% | 158.30% |
| 主营业务收入现金含量 | 110.00% | 116.26% | 119.44% | 116.12% | 113.49% | 92.14% | 85.19% | 102.51% | 100.53% | 103.78% | 90.57% | 105.87% | 105.83% | 105.62% | 97.52% | 96.14% | 98.26% | 104.97% | 100.47% | 101.93% |
| 经营性现金周期(天) | 133.17 | 135.25 | 139.67 | 187.45 | 178.38 | 160.35 | 107.03 | 129.20 | 113.95 | 110.52 | 108.89 | 120.28 | 106.41 | 106.04 | 102.57 | 110.49 | 102.75 | 97.94 | 113.17 | 121.63 |
| 单位收入需投入现金 | 0.38 | 0.42 | 0.40 | 0.41 | 0.47 | 0.64 | 0.47 | 0.57 | 0.61 | 0.59 | 0.50 | 0.64 | 0.58 | 0.56 | 0.55 | 0.68 | 0.67 | 0.67 | 0.54 | 0.70 |
| 单位收入产生的现金 | 0.39 | 0.39 | 0.43 | 0.38 | 0.36 | 0.37 | 0.45 | 0.31 | 0.32 | 0.36 | 0.39 | 0.28 | 0.29 | 0.33 | 0.32 | 0.25 | 0.27 | 0.28 | 0.30 | 0.25 |
| 单位收入可用于增长的现金 | 0.36 | 0.36 | 0.40 | 0.29 | 0.34 | 0.34 | 0.42 | 0.29 | 0.31 | 0.34 | 0.39 | 0.25 | 0.26 | 0.31 | 0.30 | 0.22 | 0.23 | 0.24 | 0.30 | 0.23 |
| 市值环比增长 | 41.68% | -13.99% | -11.02% | 51.41% | 5.98% | 23.93% | 19.34% | -20.12% | -8.34% | -24.71% | -46.75% | 7.07% | 34.93% | 68.82% | 14.18% | 75.90% | -10.66% | 116.05% | -7.30% | -2.94% |
| 主评级建议 | 优-买入 | 优异-强买 | 良-可关注 | 优-买入 | 良-可关注 | 中性 | 中性 | 中性 | 回避 | 中性 | 中性 | 回避 | 回避 | 回避 | 中性 | 良-可关注 | 良-可关注 | 良-可关注 | 良-可关注 | 回避 |
| 次评级建议(敏感性) | 优-买入 | 优异-强买 | 良-可关注 | 优-买入 | 优-买入 | 良-可关注 | 中性 | 中性 | 中性 | 中性 | 中性 | 回避 | 回避 | 回避 | 中性 | 中性 | 良-可关注 | 优-买入 | 良-可关注 | 回避 |
| 五 粮 液 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 中化国际 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 10.69 | 8.92 | 12.42 | 11.87 | 10.41 | 11.88 | 10.01 | 7.79 | 9.06 | 10.94 | 14.41 | 22.93 | 24.86 | 14.11 | 12.34 | 6.82 |
| 赢利能力评分 | 43.40 | 54.88 | 69.87 | 40.04 | 36.20 | 37.59 | 42.31 | 46.02 | 59.23 | 68.03 | 64.20 | 49.31 | 64.82 | 61.36 | 61.02 | 47.60 |
| 成长能力评分 | 93.30 | 100.00 | 100.00 | 15.00 | 9.83 | 15.00 | 5.76 | 77.18 | 100.00 | 100.00 | 100.00 | 93.12 | 87.24 | 87.30 | 93.63 | 15.00 |
| 估值情况评分 | 71.55 | 78.11 | 71.27 | 59.43 | 57.19 | 56.44 | 60.65 | 71.50 | 73.31 | 63.76 | 61.19 | 51.17 | 50.69 | 57.86 | 60.95 | 68.81 |
| 信用情况评分 | 91.94 | 91.97 | 93.25 | 85.41 | 75.79 | 89.23 | 93.08 | 94.89 | 91.63 | 84.56 | 83.55 | 89.73 | 90.42 | 94.32 | 96.37 | 95.64 |
| 综合情况评价 | 71.74 | 79.50 | 82.00 | 39.36 | 35.25 | 37.92 | 37.56 | 67.01 | 79.34 | 78.77 | 76.79 | 67.22 | 69.71 | 71.04 | 74.18 | 44.95 |
| 每股收益(元) | 0.44 | 0.37 | 0.22 | 0.43 | 0.33 | 0.21 | 0.10 | 0.49 | 0.54 | 0.36 | 0.15 | 0.44 | 0.41 | 0.25 | 0.11 | 0.31 |
| 预估全年每股收益(元) | 0.58 | 0.76 | 0.96 | 0.43 | 0.29 | 0.28 | 0.33 | 0.49 | 0.67 | 0.73 | 0.65 | 0.44 | 0.47 | 0.42 | 0.43 | 0.31 |
| 每股净资产(元) | 5.77 | 5.56 | 5.82 | 5.63 | 5.49 | 5.30 | 5.24 | 5.07 | 5.11 | 4.37 | 4.43 | 4.55 | 3.22 | 3.07 | 3.06 | 2.94 |
| 每股自由现金流(元) | (0.07) | (0.09) | (0.61) | 0.14 | (0.21) | 0.13 | 0.09 | 0.06 | (0.29) | (0.11) | (0.77) | (0.54) | (0.63) | (0.50) | (0.36) | (0.57) |
| 当季净利润(亿) | 1.04 | 2.06 | 3.23 | 1.53 | 1.66 | 1.57 | 1.44 | (0.77) | 2.62 | 3.08 | 2.13 | 1.20 | 1.98 | 1.69 | 1.43 | 0.52 |
| 当季主营业务收入(亿) | 89.20 | 104.42 | 75.02 | 84.79 | 54.49 | 49.27 | 38.96 | 39.41 | 92.76 | 86.02 | 55.83 | 57.87 | 50.93 | 44.55 | 40.74 | 42.85 |
| 预估全年净利润(亿) | 8.39 | 10.88 | 13.87 | 6.20 | 4.21 | 4.08 | 4.78 | 7.06 | 9.67 | 10.52 | 9.42 | 6.29 | 5.90 | 5.28 | 5.36 | 3.84 |
| 预估全年主营业务收入(亿) | 428.23 | 462.70 | 438.08 | 227.50 | 166.69 | 170.44 | 191.22 | 274.02 | 334.28 | 322.80 | 265.99 | 194.10 | 188.65 | 188.71 | 194.57 | 154.20 |
| 市净率(倍) | 1.85 | 1.61 | 2.13 | 2.11 | 1.90 | 2.24 | 1.91 | 1.54 | 1.77 | 2.50 | 3.25 | 5.04 | 7.73 | 4.60 | 4.03 | 2.32 |
| 市销率(折算为全年数据) | 0.67 | 0.55 | 0.66 | 1.19 | 1.47 | 1.46 | 1.14 | 0.70 | 0.63 | 0.68 | 0.97 | 1.90 | 1.86 | 1.12 | 0.95 | 0.71 |
| 市盈率(折算为全年数据) | 18.32 | 11.78 | 12.87 | 27.53 | 35.53 | 41.89 | 30.14 | 15.87 | 13.47 | 14.96 | 22.00 | 52.40 | 53.03 | 33.59 | 28.97 | 22.35 |
| 市盈率(倍)(含债调整去息税)折为全年 | 28.96 | 19.90 | 18.57 | 35.25 | 44.87 | 49.76 | 39.35 | 20.73 | 19.54 | 19.73 | 25.81 | 49.74 | 51.26 | 34.64 | 32.10 | 22.77 |
| PER(以当期ROE为增长标准) | 2.94 | 1.56 | 1.26 | 4.60 | 8.35 | 9.42 | 6.48 | 2.14 | 1.52 | 1.28 | 1.94 | 5.18 | 3.59 | 2.67 | 2.54 | 2.19 |
| PEG(以3年均净利增长为标准) | 2.46 | 0.79 | 0.45 | 1.65 | 3.76 | 4.40 | 2.69 | 2.07 | 0.82 | 0.70 | 1.15 | 21.05 | (47.88) | (5.42) | (5.58) | 数据为空 |
| PEG(以3年均收入增长为标准) | 0.77 | 0.47 | 0.48 | 2.11 | 4.83 | 5.10 | 3.21 | 0.97 | 0.62 | 0.66 | 1.29 | 3.31 | 3.70 | 2.50 | 2.12 | 数据为空 |
| 预估全年总资产报酬率 | 3.56% | 4.66% | 6.43% | 3.10% | 2.24% | 2.49% | 3.08% | 4.53% | 5.60% | 6.27% | 6.33% | 4.60% | 5.98% | 5.93% | 6.43% | 4.83% |
| 预估全年投入资本报酬率 | 4.44% | 5.95% | 8.15% | 3.93% | 2.79% | 3.04% | 3.73% | 5.36% | 7.18% | 9.28% | 9.16% | 6.41% | 8.57% | 8.16% | 9.03% | 7.25% |
| 预估全年股东权益报酬率 | 9.86% | 12.73% | 14.70% | 7.67% | 5.37% | 5.28% | 6.08% | 9.68% | 12.85% | 15.44% | 13.27% | 9.61% | 14.29% | 12.96% | 12.62% | 10.38% |
| 自由现金流与营业收入之比 | -0.36% | -0.70% | -11.63% | 0.90% | -2.16% | 2.12% | 3.28% | 0.34% | -1.75% | -1.15% | -19.77% | -4.01% | -5.81% | -7.34% | -11.00% | -4.63% |
| 二级市场自由现金收益率-报表期 | -0.41% | -0.56% | -3.27% | 0.84% | -1.43% | 0.82% | 0.66% | 0.58% | -2.10% | -0.72% | -4.03% | -2.05% | -2.18% | -2.86% | -2.33% | -5.95% |
| 总收入同比增长率 | 88.23% | 103.38% | 92.56% | -16.97% | -39.17% | -37.80% | -30.22% | 41.18% | 72.22% | 66.31% | 37.04% | 25.87% | 22.34% | 22.38% | 26.18% | -3.09% |
| 净利润同比增长率 | 35.34% | 75.54% | 123.71% | -12.17% | -40.32% | -42.23% | -32.34% | 12.18% | 53.69% | 67.14% | 49.67% | 63.97% | 53.67% | 37.70% | 39.62% | -46.07% |
| 当季收入同比增长率 | 63.70% | 111.94% | 92.56% | 115.15% | -41.26% | -42.72% | -30.22% | -31.91% | 82.13% | 93.08% | 37.04% | 35.04% | 22.28% | 19.10% | 26.18% | 17.14% |
| 当季净利润同比增长率 | -37.43% | 31.16% | 123.71% | 数据为空 | -36.53% | -49.08% | -32.34% | -164.58% | 32.48% | 81.86% | 49.67% | 129.47% | 88.05% | 36.12% | 39.62% | -55.93% |
| 净利润率 | 2.35% | 2.94% | 4.30% | 2.72% | 3.27% | 3.41% | 3.70% | 2.58% | 3.34% | 3.67% | 3.82% | 3.24% | 3.74% | 3.66% | 3.50% | 2.49% |
| 税前利润率 | 3.84% | 4.44% | 6.41% | 4.12% | 4.96% | 5.17% | 5.65% | 3.76% | 4.73% | 5.22% | 5.49% | 4.78% | 5.15% | 5.01% | 5.06% | 3.50% |
| 主营业务利润率 | 6.15% | 6.36% | 8.05% | 7.77% | 8.93% | 9.78% | 10.57% | 6.28% | 7.19% | 7.32% | 7.89% | 6.94% | 6.78% | 6.86% | 7.07% | 5.89% |
| 当季净利润率 | 1.17% | 1.97% | 4.30% | 1.80% | 3.05% | 3.18% | 3.70% | -1.96% | 2.82% | 3.58% | 3.82% | 2.07% | 3.88% | 3.80% | 3.50% | 1.22% |
| 当季税前利润率 | 2.65% | 3.03% | 2.99% | 2.70% | 4.63% | 4.78% | 3.45% | -2.00% | 3.97% | 5.05% | 4.50% | 3.92% | 5.38% | 4.97% | 2.95% | 2.22% |
| 当季主营业务利润率 | 5.73% | 5.15% | 8.05% | 5.82% | 7.56% | 9.15% | 10.57% | 0.89% | 6.99% | 6.95% | 7.89% | 7.33% | 6.63% | 6.66% | 7.07% | 4.02% |
| 当季权益报酬率 | 1.25% | 2.57% | 3.86% | 1.89% | 2.11% | 2.06% | 1.92% | -1.06% | 3.57% | 4.90% | 3.35% | 1.83% | 4.89% | 4.38% | 3.70% | 1.41% |
| 经营性现金流同比增长率 | 29.98% | -54.58% | -424.82% | -43.49% | -50.76% | -10.15% | 数据为空 | 169.81% | 109.25% | 259.70% | 数据为空 | 61.17% | 26.60% | -32.68% | -414.22% | -49.49% |
| 综合业务利润率 | 6.15% | 6.36% | 8.05% | 7.77% | 8.93% | 9.78% | 10.57% | 6.28% | 7.19% | 7.32% | 7.89% | 6.94% | 6.78% | 6.86% | 7.07% | 5.89% |
| 当季综合业务利润率 | 5.73% | 5.15% | 8.05% | 5.82% | 7.56% | 9.15% | 10.57% | 0.89% | 6.99% | 6.95% | 7.89% | 7.33% | 6.63% | 6.66% | 7.07% | 4.02% |
| 资本支出与销售收入比 | 2.06% | 2.07% | 2.05% | 3.28% | 4.62% | 4.01% | 2.40% | 5.80% | 4.80% | 5.39% | 6.42% | 7.22% | 8.32% | 9.30% | 6.00% | 7.13% |
| 总市值(亿) | 153.68 | 128.23 | 178.55 | 170.64 | 149.65 | 170.79 | 143.90 | 111.99 | 130.25 | 157.27 | 207.16 | 329.64 | 312.66 | 177.46 | 155.20 | 85.77 |
| 总市值含债调整(亿) | 262.51 | 231.34 | 265.60 | 248.69 | 222.36 | 229.43 | 197.73 | 172.35 | 193.36 | 210.14 | 248.46 | 361.67 | 343.72 | 203.56 | 177.12 | 103.49 |
| 总市值中的现金比例 | 46.58% | 43.95% | 24.71% | 27.29% | 29.65% | 17.83% | 20.43% | 31.15% | 25.96% | 23.94% | 8.72% | 6.71% | 2.24% | 4.94% | 5.16% | 9.72% |
| 生息负债与净资产比率 | 131.10% | 129.09% | 104.02% | 96.50% | 92.19% | 77.03% | 71.52% | 82.82% | 85.99% | 84.18% | 64.89% | 48.93% | 76.78% | 67.59% | 56.91% | 47.95% |
| 营业费用与收入之比 | 1.43% | 1.39% | 1.12% | 2.09% | 2.48% | 2.18% | 2.05% | 1.69% | 1.76% | 2.02% | 1.94% | 1.80% | 1.92% | 2.06% | 1.99% | 2.10% |
| 管理费用与收入之比 | 1.09% | 1.11% | 1.28% | 2.00% | 2.08% | 2.05% | 2.15% | 1.50% | 1.13% | 1.10% | 1.20% | 1.49% | 1.20% | 1.25% | 1.21% | 1.26% |
| 财务费用与收入之比 | 0.31% | 0.51% | 0.74% | 0.47% | 0.66% | 0.77% | 0.83% | 0.53% | 0.11% | 0.11% | 0.44% | 0.61% | 0.67% | 0.79% | 0.47% | 0.53% |
| 期间费用占收入比 | 2.83% | 3.02% | 3.14% | 4.56% | 5.22% | 5.00% | 5.02% | 3.73% | 3.00% | 3.24% | 3.58% | 3.90% | 3.80% | 4.10% | 3.67% | 3.89% |
| 当季期间费用占收入比 | 2.46% | 2.93% | 3.14% | 3.44% | 5.58% | 4.98% | 5.02% | 8.04% | 2.64% | 3.02% | 3.58% | 4.14% | 3.28% | 4.50% | 3.67% | 5.02% |
| 期间费用占收入比同比增长率 | -45.76% | -39.67% | -37.53% | 22.25% | 73.92% | 54.52% | 40.37% | -4.41% | -20.91% | -21.10% | -2.57% | 0.22% | 9.83% | 14.41% | 9.75% | -3.16% |
| 当季期间费用占收入比同比增长率 | -55.90% | -41.21% | -37.53% | -57.27% | 110.99% | 65.33% | 40.37% | 94.19% | -19.48% | -32.92% | -2.57% | -17.48% | 1.33% | 18.55% | 9.75% | 59.58% |
| 债务杠杆 | 2.84 | 2.92 | 2.58 | 2.47 | 2.39 | 2.15 | 2.06 | 2.14 | 2.35 | 2.67 | 2.34 | 2.09 | 2.44 | 2.31 | 2.16 | 2.15 |
| 生息负债率 | 46.12% | 44.18% | 40.34% | 39.00% | 38.63% | 35.86% | 34.74% | 38.78% | 36.52% | 31.54% | 27.78% | 23.44% | 31.48% | 29.30% | 26.31% | 22.32% |
| 资产负债率 | 64.82% | 65.78% | 61.22% | 59.59% | 58.10% | 53.44% | 51.42% | 53.17% | 57.53% | 62.53% | 57.19% | 52.08% | 59.00% | 56.66% | 53.77% | 53.46% |
| 每股生息负债(元) | 7.57 | 7.17 | 6.06 | 5.43 | 5.06 | 4.08 | 3.74 | 4.20 | 4.39 | 3.68 | 2.87 | 2.23 | 2.47 | 2.08 | 1.74 | 1.41 |
| 生息债务占负债比率 | 71.15% | 67.16% | 65.89% | 65.44% | 66.48% | 67.11% | 67.57% | 72.93% | 63.48% | 50.44% | 48.57% | 45.01% | 53.36% | 51.70% | 48.93% | 41.75% |
| 每股现金保有额(元) | 4.98 | 3.92 | 3.07 | 3.24 | 3.09 | 2.12 | 2.04 | 2.43 | 2.35 | 2.62 | 1.26 | 1.54 | 0.56 | 0.70 | 0.64 | 0.66 |
| 存货环比增长率 | -13.96% | -4.95% | 49.59% | 6.38% | 83.71% | 1.07% | -0.42% | -41.21% | -41.92% | 4.55% | 75.19% | 22.92% | 8.17% | -3.08% | 16.91% | -3.69% |
| 应收帐款环比增长率 | 1.11% | -0.85% | -5.33% | 33.68% | -8.03% | 30.25% | 29.70% | -33.63% | 98.70% | -40.47% | -6.81% | 30.37% | -5.47% | 5.19% | -15.99% | 29.82% |
| 存货同比增长率 | 30.14% | 177.86% | 195.45% | 96.67% | 8.69% | -65.63% | -64.45% | -37.45% | 30.77% | 143.53% | 125.75% | 50.64% | 18.03% | 24.82% | 47.69% | 28.61% |
| 应收帐款同比增长率 | 26.87% | 15.40% | 51.61% | 107.70% | 3.12% | 122.80% | 1.84% | -26.83% | 43.73% | -31.62% | 20.81% | 8.91% | 8.44% | 15.80% | 9.45% | 31.57% |
| 预收帐款同比增长率 | 17.80% | 100.58% | 36.32% | 59.94% | -9.95% | -76.17% | -60.01% | -53.10% | 62.01% | 346.68% | 521.06% | 121.06% | 146.12% | -3.30% | -40.33% | -18.25% |
| 存货周转率 - 单期值 | 14.12 | 13.13 | 11.71 | 9.11 | 7.02 | 13.09 | 14.67 | 21.35 | 15.18 | 8.52 | 7.30 | 9.60 | 11.49 | 12.43 | 12.39 | 11.68 |
| 总资产周转率-单期值 | 1.81 | 1.98 | 2.03 | 1.14 | 0.89 | 1.04 | 1.23 | 1.76 | 1.93 | 1.93 | 1.79 | 1.42 | 1.91 | 2.12 | 2.33 | 1.94 |
| 净资产周转率-单期值 | 5.16 | 5.79 | 5.23 | 2.81 | 2.11 | 2.24 | 2.54 | 3.76 | 4.55 | 5.14 | 4.18 | 2.96 | 4.66 | 4.89 | 5.05 | 4.17 |
| 应收帐款周转率--单期值 | 29.33 | 32.05 | 30.08 | 14.79 | 14.49 | 13.62 | 19.91 | 37.00 | 29.96 | 57.48 | 28.20 | 19.18 | 24.30 | 22.98 | 24.92 | 16.59 |
| 流动资产周转率--单期值 | 3.20 | 3.72 | 4.01 | 2.36 | 2.14 | 2.70 | 3.06 | 3.82 | 3.81 | 3.73 | 3.73 | 3.55 | 4.39 | 4.54 | 4.71 | 4.04 |
| 固定资产周转率--单期值 | 8.02 | 8.83 | 8.82 | 4.59 | 3.35 | 3.75 | 4.32 | 6.32 | 8.09 | 8.97 | 8.31 | 6.04 | 6.32 | 6.53 | 7.75 | 7.46 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 14.30% | 14.30% | 14.30% | 14.30% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 45.91% | 74.83% | 118.18% | -9.06% | -36.17% | -38.48% | -28.17% | 10.96% | 58.08% | 73.22% | 48.77% | 71.81% | 57.67% | 44.21% | 56.29% | -36.09% |
| 其他税费(亿) | 1.68 | 1.56 | 0.13 | 8.51 | 2.76 | 0.82 | 0.19 | 15.50 | 6.54 | 4.21 | 1.24 | 1.90 | 1.59 | 1.31 | 0.45 | 1.51 |
| 每股营运资金(元) | 1.70 | 1.50 | 1.95 | 1.85 | 1.11 | 0.87 | 1.12 | 1.01 | 0.24 | 0.88 | 1.04 | 1.06 | 0.22 | 0.68 | 0.87 | 0.95 |
| 短期借款占营运资金的比例 | 276.37% | 285.50% | 159.67% | 132.77% | 242.25% | 196.54% | 125.16% | 183.63% | 1228.10% | 266.58% | 150.06% | 102.05% | 549.51% | 116.23% | 82.82% | 37.70% |
| 每股资本性支出(元) | 0.39 | 0.26 | 0.11 | 0.52 | 0.46 | 0.25 | 0.06 | 1.11 | 0.78 | 0.53 | 0.25 | 0.97 | 0.90 | 0.63 | 0.19 | 0.87 |
| 每股投入资本净额(元) | 13.14 | 12.72 | 11.83 | 10.98 | 10.51 | 9.34 | 8.91 | 9.16 | 9.37 | 7.88 | 7.15 | 6.83 | 5.47 | 5.15 | 4.72 | 4.21 |
| 每股经营活动产生的现金流(元) | 0.32 | 0.17 | (0.50) | 0.66 | 0.24 | 0.38 | 0.15 | 1.17 | 0.50 | 0.42 | (0.52) | 0.43 | 0.27 | 0.13 | (0.16) | 0.31 |
| 投资支出占收入之比 | 8.07% | 11.10% | 11.65% | 7.66% | 5.20% | 4.94% | 3.82% | 12.96% | 10.38% | 6.87% | 9.94% | 11.97% | 14.41% | 12.43% | 10.48% | 9.13% |
| 存货储存期(天) | 25.49 | 27.43 | 30.75 | 39.50 | 51.29 | 27.51 | 24.54 | 16.86 | 23.71 | 42.26 | 49.33 | 37.52 | 31.34 | 28.96 | 29.05 | 30.83 |
| 应付帐款付款期(天) | 16.99 | 22.90 | 24.05 | 35.88 | 41.66 | 27.68 | 20.81 | 11.65 | 16.55 | 23.56 | 27.01 | 28.03 | 24.36 | 21.87 | 23.09 | 29.12 |
| 应收帐款回收期(天) | 12.27 | 11.23 | 11.97 | 24.34 | 24.85 | 26.43 | 18.08 | 9.73 | 12.02 | 6.26 | 12.77 | 18.77 | 14.81 | 15.67 | 14.45 | 21.70 |
| 预付帐款占用期(天) | 5.80 | 6.88 | 7.29 | 5.69 | 21.15 | 8.81 | 8.48 | 4.66 | 10.04 | 13.97 | 16.51 | 17.61 | 17.29 | 13.55 | 13.31 | 17.72 |
| 预收帐款信用期(天) | 6.19 | 6.19 | 4.81 | 8.44 | 13.51 | 8.38 | 8.09 | 4.38 | 7.48 | 18.57 | 14.54 | 13.18 | 8.18 | 7.11 | 3.20 | 7.50 |
| 现金占总资产比例 | 30.33% | 24.15% | 20.45% | 23.27% | 23.58% | 18.62% | 18.97% | 22.42% | 19.56% | 22.47% | 12.14% | 16.20% | 7.08% | 9.85% | 9.62% | 10.50% |
| 存货占总资产比例 | 11.91% | 13.99% | 15.92% | 11.48% | 11.47% | 7.19% | 7.51% | 7.50% | 11.50% | 20.41% | 22.00% | 13.67% | 15.40% | 15.77% | 17.39% | 15.62% |
| 总资产同比增加比例 | 25.37% | 42.74% | 39.28% | 28.59% | 8.92% | -2.45% | 4.20% | 13.91% | 75.16% | 88.13% | 78.44% | 72.11% | 39.73% | 41.57% | 35.07% | 25.17% |
| 应付款项占总资产比例 | 7.94% | 11.69% | 12.45% | 10.43% | 9.32% | 7.23% | 6.36% | 5.19% | 8.02% | 11.38% | 12.05% | 10.21% | 11.97% | 11.91% | 13.82% | 14.75% |
| 应收款项占总资产比例 | 7.24% | 7.24% | 7.90% | 8.99% | 7.15% | 8.95% | 7.25% | 5.57% | 7.55% | 3.92% | 7.42% | 8.67% | 9.21% | 10.79% | 10.96% | 13.70% |
| 预收款项占总资产比例 | 3.65% | 3.99% | 3.17% | 3.12% | 3.89% | 2.84% | 3.24% | 2.51% | 4.70% | 11.62% | 8.45% | 6.08% | 5.08% | 4.89% | 2.43% | 4.74% |
| 预付款项占总资产比例 | 2.71% | 3.51% | 3.78% | 1.65% | 4.73% | 2.30% | 2.59% | 2.08% | 4.87% | 6.75% | 7.36% | 6.41% | 8.50% | 7.37% | 7.97% | 8.98% |
| 固定资产占总资产比例 | 22.64% | 22.46% | 23.01% | 24.79% | 26.40% | 27.80% | 28.56% | 27.84% | 23.91% | 21.47% | 21.52% | 23.52% | 30.24% | 32.42% | 30.13% | 26.02% |
| 无形资产占总资产比例 | 4.54% | 4.42% | 4.73% | 5.21% | 5.54% | 6.40% | 6.80% | 6.78% | 1.87% | 1.90% | 2.21% | 1.21% | 1.67% | 1.84% | 0.75% | 0.76% |
| 流动比例 | 1.22 | 1.19 | 1.32 | 1.35 | 1.21 | 1.24 | 1.35 | 1.30 | 1.04 | 1.15 | 1.24 | 1.31 | 1.07 | 1.26 | 1.36 | 1.41 |
| 速动比率 | 0.97 | 0.90 | 0.93 | 1.05 | 0.93 | 1.01 | 1.10 | 1.06 | 0.79 | 0.74 | 0.72 | 0.93 | 0.70 | 0.83 | 0.88 | 0.99 |
| 综合税率 | 1.91% | 1.81% | 1.50% | 1.02% | 1.19% | 1.08% | 1.49% | 3.24% | 3.29% | 3.23% | 3.19% | 1.56% | 1.31% | 1.21% | 1.46% | 0.69% |
| 实际所得税率 | 19.81% | 18.77% | 21.66% | 19.90% | 21.21% | 21.60% | 22.51% | 14.16% | 15.08% | 15.57% | 15.19% | 17.06% | 11.62% | 11.75% | 16.42% | 12.67% |
| 可持续增长率 | 12.14% | 17.06% | 22.53% | 7.67% | 6.92% | 7.64% | 9.41% | 9.68% | 15.20% | 18.88% | 15.97% | 9.61% | 17.44% | 17.86% | 17.67% | 10.38% |
| 最大内部融资增长率 | 15.06% | 13.08% | 13.61% | -3.67% | -7.66% | -2.35% | 17.38% | -12.54% | 12.13% | 2.46% | -3.40% | -22.00% | -27.93% | -37.05% | -16.99% | -25.79% |
| 净利润现金含量 | 72.33% | 46.50% | -222.44% | 153.20% | 75.31% | 179.68% | 153.20% | 238.14% | 91.26% | 115.53% | -349.31% | 99.01% | 67.03% | 53.68% | -142.74% | 100.73% |
| 主营业务收入现金含量 | 95.13% | 95.76% | 101.20% | 91.71% | 93.90% | 88.54% | 88.18% | 94.62% | 92.49% | 103.55% | 111.72% | 97.35% | 96.69% | 96.08% | 93.41% | 93.54% |
| 经营性现金周期(天) | 51.39 | 50.63 | 53.46 | 77.74 | 101.76 | 71.41 | 59.41 | 35.80 | 50.46 | 64.90 | 81.42 | 80.51 | 71.32 | 63.08 | 62.36 | 77.31 |
| 单位收入需投入现金 | 0.83 | 0.83 | 0.84 | 0.86 | 0.83 | 0.82 | 0.79 | 0.82 | 0.79 | 0.67 | 0.77 | 0.80 | 0.84 | 0.85 | 0.90 | 0.87 |
| 单位收入产生的现金 | 0.04 | 0.03 | 0.04 | 0.03 | 0.03 | 0.04 | 0.04 | 0.05 | 0.06 | 0.06 | 0.06 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 |
| 单位收入可用于增长的现金 | 0.02 | 0.01 | 0.02 | (0.01) | (0.02) | (0.00) | 0.02 | (0.01) | 0.01 | 0.00 | (0.01) | (0.04) | (0.05) | (0.07) | (0.03) | (0.05) |
| 市值环比增长 | 19.84% | -28.18% | 4.63% | 14.02% | -12.37% | 18.68% | 28.50% | -14.02% | -17.18% | -24.08% | -37.16% | 5.43% | 76.19% | 14.34% | 80.94% | 18.82% |
| 主评级建议 | 良-可关注 | 良-可关注 | 优-买入 | 回避 | 回避 | 回避 | 回避 | 中性 | 良-可关注 | 良-可关注 | 良-可关注 | 中性 | 中性 | 良-可关注 | 良-可关注 | 回避 |
| 次评级建议(敏感性) | 中性 | 良-可关注 | 优-买入 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 优-买入 | 良-可关注 | 良-可关注 | 优-买入 | 中性 | 中性 | 良-可关注 | 回避 |
| 中化国际 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |