| 科达机电 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 21.13 | 20 | 20.7 | 21.83 | 13.96 | 11.31 | 14.09 | 6.98 | 7.51 | 18 | 17.02 | 27.56 | 19.56 | 13.98 | 12.97 | 5.78 |
| 赢利能力评分 | 92.50 | 100.00 | 99.26 | 79.47 | 67.51 | 66.09 | 75.67 | 83.31 | 83.48 | 80.99 | 86.09 | 83.27 | 100.00 | 97.82 | 85.29 | 59.12 |
| 成长能力评分 | 100.00 | 100.00 | 91.53 | 71.36 | 15.00 | 15.00 | 15.00 | 55.00 | 70.12 | 69.87 | 47.59 | 97.35 | 96.76 | 99.03 | 85.00 | 75.25 |
| 估值情况评分 | 22.88 | 34.92 | 33.73 | 43.76 | 44.78 | 45.44 | 45.73 | 62.79 | 61.98 | 58.84 | 37.71 | 50.04 | 54.52 | 59.86 | 45.92 | 73.19 |
| 信用情况评分 | 79.27 | 74.84 | 79.58 | 69.08 | 62.67 | 62.79 | 61.29 | 89.89 | 88.38 | 88.70 | 71.47 | 71.02 | 68.39 | 71.61 | 74.67 | 67.37 |
| 综合情况评价 | 68.18 | 76.23 | 70.29 | 65.40 | 42.07 | 41.85 | 44.73 | 69.32 | 73.51 | 71.78 | 59.06 | 76.30 | 84.34 | 86.13 | 74.28 | 69.01 |
| 每股收益(元) | 0.30 | 0.20 | 0.08 | 0.40 | 0.21 | 0.11 | 0.07 | 0.43 | 0.34 | 0.38 | 0.17 | 0.63 | 0.50 | 0.28 | 0.14 | 0.31 |
| 预估全年每股收益(元) | 0.58 | 0.72 | 0.58 | 0.40 | 0.27 | 0.26 | 0.42 | 0.43 | 0.43 | 0.85 | 0.75 | 0.63 | 1.12 | 0.94 | 0.63 | 0.31 |
| 每股净资产(元) | 2.87 | 2.50 | 2.16 | 2.79 | 2.51 | 2.45 | 3.21 | 3.13 | 2.97 | 6.21 | 4.38 | 4.19 | 3.83 | 3.57 | 3.63 | 3.45 |
| 每股自由现金流(元) | (0.31) | (0.20) | (0.08) | 0.58 | 0.22 | 0.10 | (0.05) | (0.27) | (0.16) | 0.17 | (0.33) | 0.43 | (0.03) | 0.26 | 0.00 | 0.32 |
| 当季净利润(亿) | 0.59 | 0.75 | 0.47 | 0.85 | 0.44 | 0.26 | 0.25 | 0.33 | 0.50 | 0.41 | 0.25 | 0.19 | 0.32 | 0.21 | 0.21 | 0.25 |
| 当季主营业务收入(亿) | 5.04 | 5.77 | 4.53 | 5.43 | 3.40 | 2.91 | 2.52 | 2.23 | 2.85 | 3.52 | 3.00 | 4.13 | 2.72 | 3.07 | 2.72 | 2.83 |
| 预估全年净利润(亿) | 3.44 | 4.31 | 3.45 | 1.80 | 1.22 | 1.15 | 1.45 | 1.49 | 1.46 | 1.46 | 1.13 | 0.94 | 1.67 | 1.41 | 0.94 | 0.46 |
| 预估全年主营业务收入(亿) | 24.77 | 27.06 | 25.69 | 14.26 | 10.93 | 9.65 | 9.74 | 11.60 | 13.91 | 14.23 | 13.90 | 12.64 | 12.97 | 14.82 | 17.35 | 8.22 |
| 市净率(倍) | 7.37 | 8.00 | 9.57 | 7.82 | 5.56 | 4.62 | 4.39 | 2.23 | 2.53 | 2.90 | 3.89 | 6.58 | 5.10 | 3.91 | 3.57 | 1.68 |
| 市销率(折算为全年数据) | 5.30 | 4.64 | 4.90 | 7.05 | 5.87 | 5.34 | 5.07 | 2.13 | 1.92 | 2.29 | 1.99 | 3.43 | 2.41 | 1.53 | 1.22 | 1.27 |
| 市盈率(折算为全年数据) | 36.74 | 27.75 | 35.89 | 55.03 | 52.02 | 43.89 | 33.33 | 16.10 | 17.64 | 21.22 | 22.57 | 43.92 | 17.51 | 14.81 | 20.62 | 18.93 |
| 市盈率(倍)(含债调整去息税)折为全年 | 36.87 | 28.60 | 36.31 | 55.52 | 52.33 | 44.49 | 33.81 | 15.67 | 17.30 | 20.84 | 23.64 | 41.55 | 17.80 | 15.31 | 21.69 | 19.14 |
| PER(以当期ROE为增长标准) | 2.01 | 1.20 | 1.68 | 3.91 | 5.01 | 4.47 | 2.85 | 1.13 | 1.24 | 1.64 | 1.56 | 2.77 | 0.71 | 0.69 | 1.42 | 2.16 |
| PEG(以3年均净利增长为标准) | 0.65 | 0.39 | 0.63 | 0.90 | 1.07 | 0.94 | 0.63 | 0.26 | 0.30 | 0.36 | 0.51 | 1.27 | 0.21 | 0.23 | 0.66 | 数据为空 |
| PEG(以3年均收入增长为标准) | 1.25 | 0.82 | 1.15 | 2.43 | 3.94 | 4.64 | 3.44 | 0.51 | 0.47 | 0.55 | 0.64 | 1.20 | 0.50 | 0.35 | 0.40 | 数据为空 |
| 预估全年总资产报酬率 | 11.85% | 15.31% | 15.21% | 8.68% | 6.90% | 7.29% | 9.34% | 10.21% | 9.38% | 8.73% | 8.70% | 7.71% | 13.49% | 12.36% | 8.57% | 4.62% |
| 预估全年投入资本报酬率 | 18.71% | 23.48% | 24.80% | 13.49% | 10.41% | 10.04% | 12.80% | 13.64% | 13.62% | 12.86% | 14.07% | 12.28% | 22.75% | 20.95% | 13.64% | 6.95% |
| 预估全年股东权益报酬率 | 18.33% | 23.90% | 21.68% | 14.21% | 10.44% | 9.95% | 11.87% | 13.84% | 13.92% | 12.71% | 15.20% | 14.98% | 25.08% | 22.29% | 15.27% | 8.86% |
| 自由现金流与营业收入之比 | -12.06% | -11.33% | -9.96% | 18.55% | 11.22% | 8.64% | -6.73% | -8.08% | -5.92% | 4.54% | -16.64% | 5.03% | -0.49% | 6.80% | 0.00% | 5.79% |
| 二级市场自由现金收益率-报表期 | -1.42% | -0.94% | -0.36% | 2.64% | 1.52% | 0.91% | -0.34% | -3.84% | -2.04% | 0.94% | -1.67% | 1.42% | -0.12% | 1.58% | 0.00% | 4.16% |
| 总收入同比增长率 | 73.78% | 89.83% | 80.17% | 22.92% | -5.77% | -16.78% | -16.06% | -8.20% | 10.08% | 12.62% | 10.04% | 53.78% | 57.84% | 80.42% | 111.15% | 46.66% |
| 净利润同比增长率 | 91.27% | 139.65% | 91.81% | 20.71% | -18.35% | -22.74% | -2.52% | 59.12% | 56.24% | 55.64% | 20.15% | 105.56% | 265.95% | 209.29% | 106.03% | 13.57% |
| 当季收入同比增长率 | 48.16% | 98.18% | 80.17% | 143.32% | 19.47% | -17.40% | -16.06% | -45.91% | 4.69% | 14.90% | 10.04% | 46.04% | 24.61% | 59.75% | 111.15% | 48.90% |
| 当季净利润同比增长率 | 35.32% | 184.37% | 91.81% | 158.39% | -12.61% | -35.29% | -2.52% | 70.15% | 57.03% | 90.58% | 20.15% | -23.37% | 382.68% | 510.53% | 106.03% | 233.04% |
| 净利润率 | 11.82% | 11.83% | 10.39% | 12.62% | 10.74% | 9.37% | 9.76% | 12.85% | 12.40% | 10.09% | 8.41% | 7.42% | 8.74% | 7.30% | 7.70% | 5.55% |
| 税前利润率 | 13.58% | 13.46% | 11.89% | 14.63% | 12.10% | 10.48% | 12.30% | 14.87% | 14.87% | 10.45% | 12.83% | 10.64% | 11.20% | 9.72% | 10.44% | 8.10% |
| 主营业务利润率 | 20.46% | 20.33% | 19.88% | 17.65% | 18.10% | 16.05% | 18.49% | 23.78% | 22.54% | 24.43% | 23.98% | 23.61% | 23.06% | 21.09% | 21.11% | 20.23% |
| 当季净利润率 | 11.81% | 12.96% | 10.39% | 15.68% | 12.93% | 9.03% | 9.76% | 14.76% | 17.68% | 11.53% | 8.41% | 4.69% | 11.79% | 6.95% | 7.70% | 8.94% |
| 当季税前利润率 | 13.82% | 14.70% | 15.91% | 18.75% | 14.67% | 8.91% | 15.58% | 14.89% | 25.00% | 8.42% | 9.97% | 9.50% | 14.35% | 9.09% | 6.94% | 13.20% |
| 当季主营业务利润率 | 20.74% | 20.68% | 19.88% | 16.92% | 21.38% | 13.94% | 18.49% | 28.99% | 18.22% | 24.80% | 23.98% | 24.74% | 27.25% | 21.08% | 21.11% | 23.92% |
| 当季权益报酬率 | 3.47% | 5.00% | 3.64% | 6.72% | 3.86% | 2.40% | 2.23% | 3.06% | 4.93% | 3.80% | 3.86% | 3.10% | 5.60% | 3.99% | 3.87% | 4.91% |
| 经营性现金流同比增长率 | -86.21% | -136.32% | -210.61% | 333.96% | 101.32% | 67.05% | 数据为空 | -24.76% | 132.40% | -4.21% | 数据为空 | 45.59% | -29.38% | 73.76% | 数据为空 | 34.77% |
| 综合业务利润率 | 20.46% | 20.33% | 19.88% | 17.65% | 18.10% | 16.05% | 18.49% | 23.78% | 22.54% | 24.43% | 23.98% | 23.61% | 23.06% | 21.09% | 21.11% | 20.23% |
| 当季综合业务利润率 | 20.74% | 20.68% | 19.88% | 16.92% | 21.38% | 13.94% | 18.49% | 28.99% | 18.22% | 24.80% | 23.98% | 24.74% | 27.25% | 21.08% | 21.11% | 23.92% |
| 资本支出与销售收入比 | 13.84% | 7.33% | 4.25% | 9.22% | 11.29% | 12.31% | 16.03% | 15.95% | 16.46% | 5.89% | 4.26% | 4.57% | 5.48% | 5.46% | 0.00% | 4.34% |
| 总市值(亿) | 126.44 | 119.68 | 123.86 | 99.02 | 63.32 | 50.54 | 48.44 | 24.00 | 25.82 | 30.94 | 25.41 | 41.15 | 29.21 | 20.87 | 19.37 | 8.63 |
| 总市值含债调整(亿) | 128.34 | 123.58 | 125.36 | 100.12 | 63.92 | 51.35 | 49.14 | 24.50 | 26.52 | 31.89 | 27.09 | 42.75 | 30.71 | 22.17 | 20.74 | 9.95 |
| 总市值中的现金比例 | 6.47% | 7.63% | 5.27% | 6.79% | 7.10% | 7.93% | 7.25% | 14.31% | 15.76% | 17.99% | 7.72% | 5.87% | 6.07% | 9.46% | 11.23% | 22.31% |
| 生息负债与净资产比率 | 11.08% | 26.08% | 11.59% | 8.69% | 5.27% | 7.41% | 6.35% | 4.64% | 6.85% | 8.90% | 25.71% | 25.58% | 26.20% | 24.36% | 25.27% | 25.66% |
| 营业费用与收入之比 | 3.81% | 3.79% | 3.83% | 4.11% | 4.80% | 4.94% | 4.93% | 6.51% | 6.47% | 6.41% | 5.76% | 5.74% | 6.51% | 5.83% | 5.83% | 6.25% |
| 管理费用与收入之比 | 4.74% | 4.17% | 5.02% | 4.82% | 4.58% | 4.84% | 4.47% | 6.85% | 6.53% | 6.43% | 4.56% | 6.64% | 4.97% | 4.61% | 4.33% | 5.16% |
| 财务费用与收入之比 | 0.29% | 0.09% | 0.03% | 0.03% | 0.06% | 0.05% | 0.01% | 0.65% | 0.82% | 1.03% | 0.90% | 0.92% | 0.77% | 0.79% | 0.76% | 1.02% |
| 期间费用占收入比 | 8.85% | 8.05% | 8.88% | 8.95% | 9.44% | 9.84% | 9.41% | 14.01% | 13.81% | 13.87% | 11.23% | 13.30% | 12.25% | 11.23% | 10.92% | 12.43% |
| 当季期间费用占收入比 | 10.47% | 7.40% | 8.88% | 8.16% | 8.81% | 10.21% | 9.41% | 14.84% | 13.69% | 16.11% | 11.23% | 15.46% | 14.42% | 11.51% | 10.92% | 10.38% |
| 期间费用占收入比同比增长率 | -6.30% | -18.14% | -5.55% | -36.08% | -31.65% | -29.06% | -16.22% | 5.32% | 12.73% | 23.42% | 2.82% | 7.02% | -9.26% | -17.41% | -24.45% | -15.69% |
| 当季期间费用占收入比同比增长率 | 18.84% | -27.53% | -5.55% | -44.97% | -35.65% | -36.64% | -16.22% | -4.05% | -5.07% | 39.92% | 2.82% | 49.01% | 7.96% | -11.63% | -24.45% | -27.38% |
| 债务杠杆 | 1.69 | 1.88 | 1.75 | 1.64 | 1.55 | 1.45 | 1.41 | 1.36 | 1.53 | 1.57 | 1.98 | 1.94 | 2.16 | 2.14 | 2.02 | 1.92 |
| 生息负债率 | 6.54% | 13.84% | 6.61% | 5.31% | 3.40% | 5.12% | 4.50% | 3.42% | 4.49% | 5.69% | 12.98% | 13.17% | 12.13% | 11.40% | 12.50% | 13.37% |
| 资产负债率 | 40.94% | 46.93% | 42.98% | 38.90% | 35.45% | 30.81% | 29.06% | 26.26% | 34.57% | 36.11% | 49.51% | 48.50% | 53.70% | 53.22% | 50.55% | 47.88% |
| 每股生息负债(元) | 0.32 | 0.65 | 0.25 | 0.24 | 0.13 | 0.18 | 0.20 | 0.15 | 0.20 | 0.55 | 1.13 | 1.07 | 1.00 | 0.87 | 0.92 | 0.88 |
| 生息债务占负债比率 | 15.99% | 29.50% | 15.38% | 13.64% | 9.59% | 16.63% | 15.49% | 13.04% | 12.97% | 15.75% | 26.23% | 27.16% | 22.59% | 21.41% | 24.72% | 27.93% |
| 每股现金保有额(元) | 1.37 | 1.53 | 1.09 | 1.48 | 0.99 | 0.90 | 1.02 | 1.00 | 1.18 | 3.24 | 1.31 | 1.62 | 1.19 | 1.32 | 1.46 | 1.29 |
| 存货环比增长率 | 8.37% | 24.01% | 35.99% | -3.80% | 19.24% | -15.98% | 0.68% | -14.45% | -8.46% | 9.39% | 12.73% | -15.02% | 22.69% | 5.97% | 23.72% | 12.57% |
| 应收帐款环比增长率 | 5.10% | 5.22% | 59.63% | -19.90% | 23.52% | -8.09% | 17.19% | -0.83% | -20.15% | -7.30% | 32.51% | -22.50% | 17.30% | 13.37% | 10.23% | 22.85% |
| 存货同比增长率 | 75.81% | 93.44% | 31.06% | -2.96% | -13.71% | -33.75% | -13.75% | -3.43% | -4.07% | 28.58% | 24.56% | 36.69% | 81.08% | 33.95% | 27.96% | 17.25% |
| 应收帐款同比增长率 | 41.41% | 66.20% | 45.17% | 6.57% | 31.94% | -14.71% | -13.98% | -2.73% | -23.98% | 11.68% | 36.58% | 13.62% | 80.09% | 39.09% | -0.55% | 10.42% |
| 预收帐款同比增长率 | 36.19% | 125.39% | 125.42% | 75.84% | 72.97% | -6.83% | -12.42% | -31.65% | -31.00% | -12.88% | 25.99% | 60.40% | 112.50% | 88.56% | 195.01% | 85.69% |
| 存货周转率 - 单期值 | 3.25 | 3.86 | 4.56 | 3.52 | 2.58 | 2.79 | 2.28 | 2.58 | 2.69 | 2.45 | 2.62 | 2.72 | 2.39 | 3.44 | 4.26 | 2.53 |
| 总资产周转率-单期值 | 0.85 | 0.96 | 1.13 | 0.69 | 0.62 | 0.61 | 0.63 | 0.79 | 0.89 | 0.85 | 1.07 | 1.04 | 1.05 | 1.30 | 1.58 | 0.83 |
| 净资产周转率-单期值 | 1.44 | 1.81 | 1.98 | 1.13 | 0.96 | 0.88 | 0.88 | 1.08 | 1.36 | 1.33 | 2.13 | 2.02 | 2.26 | 2.78 | 3.20 | 1.60 |
| 应收帐款周转率--单期值 | 10.65 | 12.23 | 12.21 | 10.82 | 6.64 | 7.25 | 6.72 | 9.38 | 11.16 | 9.11 | 8.25 | 9.94 | 7.91 | 10.60 | 14.07 | 7.34 |
| 流动资产周转率--单期值 | 1.34 | 1.65 | 1.93 | 1.23 | 1.09 | 1.03 | 1.06 | 1.21 | 1.23 | 1.35 | 1.67 | 1.54 | 1.62 | 2.00 | 2.58 | 1.39 |
| 固定资产周转率--单期值 | 4.18 | 4.69 | 4.60 | 2.59 | 3.47 | 3.06 | 3.20 | 3.74 | 4.46 | 4.03 | 4.06 | 3.64 | 4.02 | 5.00 | 5.76 | 2.55 |
| 股本同比变动率 | 31.92% | 33.90% | 74.06% | 31.95% | 31.95% | 160.00% | 130.24% | 130.24% | 130.24% | 15.12% | 0.00% | 0.00% | 0.00% | 0.00% | 50.00% | 50.00% |
| 税前利润同比增长率 | 95.14% | 143.78% | 74.08% | 20.93% | -23.34% | -16.47% | -19.48% | 28.25% | 46.11% | 20.96% | 35.13% | 102.10% | 225.82% | 195.04% | 113.83% | 26.87% |
| 其他税费(亿) | 0.54 | 0.43 | 0.24 | 0.50 | 0.52 | 0.43 | 0.17 | 0.66 | 0.52 | 0.53 | 0.16 | 0.38 | 0.41 | 0.34 | (0.05) | 0.27 |
| 每股营运资金(元) | 1.11 | 0.88 | 0.75 | 0.96 | 0.99 | 0.98 | 1.43 | 1.47 | 1.42 | 3.71 | 1.53 | 1.38 | 1.28 | 1.09 | 1.25 | 1.07 |
| 短期借款占营运资金的比例 | 28.60% | 74.28% | 33.23% | 25.39% | 13.41% | 18.49% | 14.24% | 9.87% | 14.34% | 14.89% | 73.43% | 77.76% | 78.22% | 79.53% | 73.17% | 82.49% |
| 每股资本性支出(元) | 0.35 | 0.13 | 0.03 | 0.29 | 0.22 | 0.15 | 0.12 | 0.54 | 0.45 | 0.22 | 0.09 | 0.39 | 0.31 | 0.21 | 0.00 | 0.24 |
| 每股投入资本净额(元) | 3.07 | 3.07 | 2.33 | 2.94 | 2.58 | 2.57 | 3.30 | 3.18 | 3.13 | 6.60 | 5.36 | 5.11 | 4.91 | 4.51 | 4.61 | 4.39 |
| 每股经营活动产生的现金流(元) | 0.05 | (0.07) | (0.04) | 0.87 | 0.44 | 0.25 | 0.07 | 0.27 | 0.29 | 0.40 | (0.25) | 0.81 | 0.28 | 0.48 | 0.00 | 0.56 |
| 投资支出占收入之比 | 16.69% | 10.48% | 4.26% | 15.76% | 11.29% | 12.31% | 16.03% | 17.44% | 16.50% | 5.90% | 4.26% | 4.89% | 5.48% | 5.46% | 0.00% | 4.37% |
| 存货储存期(天) | 110.68 | 93.35 | 78.90 | 102.17 | 139.46 | 129.23 | 157.94 | 139.61 | 134.05 | 146.81 | 137.18 | 132.24 | 150.56 | 104.76 | 84.50 | 142.43 |
| 应付帐款付款期(天) | 88.89 | 87.53 | 78.15 | 122.10 | 100.66 | 86.05 | 71.51 | 52.58 | 78.14 | 92.65 | 85.00 | 84.29 | 96.19 | 72.03 | 56.40 | 86.96 |
| 应收帐款回收期(天) | 33.80 | 29.44 | 29.48 | 33.27 | 54.18 | 49.67 | 53.58 | 38.37 | 32.27 | 39.50 | 43.61 | 36.22 | 45.53 | 33.95 | 25.59 | 49.02 |
| 预付帐款占用期(天) | 18.12 | 13.24 | 10.58 | 17.73 | 21.29 | 19.50 | 24.81 | 9.70 | 9.75 | 15.39 | 10.26 | 7.57 | 11.59 | 10.34 | 6.15 | 12.68 |
| 预收帐款信用期(天) | 28.16 | 23.77 | 25.31 | 29.11 | 46.87 | 29.57 | 29.62 | 20.35 | 21.29 | 21.53 | 23.69 | 27.33 | 33.10 | 23.72 | 15.07 | 26.20 |
| 现金占总资产比例 | 28.19% | 32.42% | 28.78% | 32.42% | 25.48% | 25.35% | 22.57% | 23.52% | 26.08% | 33.31% | 15.16% | 19.90% | 14.33% | 17.31% | 19.84% | 19.51% |
| 存货占总资产比例 | 20.77% | 19.75% | 19.77% | 15.92% | 19.44% | 18.20% | 22.02% | 23.29% | 25.47% | 25.99% | 30.68% | 28.99% | 33.51% | 29.60% | 29.07% | 26.10% |
| 总资产同比增加比例 | 64.50% | 78.20% | 45.97% | 41.92% | 13.08% | -5.38% | 20.18% | 20.25% | 26.21% | 46.46% | 18.02% | 23.06% | 31.36% | 15.86% | 19.47% | 12.06% |
| 应付款项占总资产比例 | 16.68% | 18.52% | 19.58% | 19.03% | 14.03% | 12.12% | 9.97% | 8.77% | 14.85% | 16.40% | 19.01% | 18.48% | 21.41% | 20.36% | 19.40% | 15.94% |
| 应收款项占总资产比例 | 9.37% | 9.19% | 10.84% | 7.44% | 10.90% | 9.86% | 10.90% | 9.90% | 9.35% | 10.93% | 15.23% | 12.24% | 15.52% | 14.34% | 13.16% | 13.26% |
| 预收款项占总资产比例 | 7.81% | 7.42% | 9.31% | 6.51% | 9.43% | 5.87% | 6.03% | 5.25% | 6.17% | 5.96% | 8.27% | 9.24% | 11.28% | 10.02% | 7.75% | 7.09% |
| 预付款项占总资产比例 | 3.40% | 2.80% | 2.65% | 2.76% | 2.97% | 2.75% | 3.46% | 1.62% | 1.85% | 2.72% | 2.29% | 1.66% | 2.58% | 2.92% | 2.11% | 2.32% |
| 固定资产占总资产比例 | 20.43% | 20.47% | 24.61% | 26.58% | 17.82% | 19.97% | 19.55% | 21.26% | 19.99% | 21.11% | 26.44% | 28.60% | 26.07% | 25.98% | 27.46% | 32.67% |
| 无形资产占总资产比例 | 5.99% | 5.47% | 4.85% | 5.36% | 6.34% | 7.13% | 7.18% | 7.69% | 6.96% | 2.57% | 3.37% | 3.65% | 3.65% | 4.02% | 4.10% | 2.93% |
| 流动比例 | 1.56 | 1.40 | 1.46 | 1.54 | 1.72 | 1.90 | 2.09 | 2.32 | 1.90 | 2.06 | 1.36 | 1.35 | 1.30 | 1.28 | 1.35 | 1.35 |
| 速动比率 | 1.05 | 0.98 | 1.00 | 1.13 | 1.17 | 1.31 | 1.33 | 1.43 | 1.17 | 1.34 | 0.74 | 0.75 | 0.66 | 0.71 | 0.76 | 0.79 |
| 综合税率 | 2.24% | 2.07% | 2.15% | 2.60% | 2.19% | 2.13% | 3.23% | 1.27% | 2.08% | -0.10% | 4.38% | 2.78% | 2.01% | 2.15% | 2.41% | 2.40% |
| 实际所得税率 | 13.88% | 12.65% | 14.69% | 12.37% | 10.93% | 11.53% | 15.24% | 4.43% | 9.21% | -7.96% | 25.72% | 21.19% | 13.14% | 15.75% | 17.10% | 23.15% |
| 可持续增长率 | 17.08% | 21.41% | 20.63% | 14.21% | 10.31% | 8.27% | 8.62% | 13.84% | 16.89% | 13.45% | 17.89% | 14.98% | 19.79% | 20.29% | 24.64% | 8.86% |
| 最大内部融资增长率 | -11.93% | 15.26% | 28.02% | -5.22% | -7.28% | -13.78% | -14.70% | -16.02% | -22.39% | 17.10% | 17.77% | 12.97% | 11.97% | 12.72% | 49.91% | 5.28% |
| 净利润现金含量 | 15.10% | -33.87% | -54.88% | 220.05% | 209.52% | 223.51% | 95.17% | 61.21% | 84.98% | 103.37% | -147.30% | 129.44% | 57.13% | 167.97% | 0.00% | 182.76% |
| 主营业务收入现金含量 | 85.37% | 85.29% | 82.14% | 95.26% | 91.67% | 90.31% | 75.64% | 85.26% | 87.22% | 90.83% | 68.15% | 90.58% | 83.23% | 91.88% | 0.00% | 89.74% |
| 经营性现金周期(天) | 152.40 | 125.93 | 109.96 | 145.33 | 207.54 | 197.45 | 222.01 | 172.05 | 162.36 | 175.62 | 176.44 | 159.78 | 186.88 | 137.28 | 106.91 | 188.77 |
| 单位收入需投入现金 | 0.73 | 0.72 | 0.70 | 0.73 | 0.73 | 0.83 | 0.81 | 0.79 | 0.79 | 0.79 | 0.76 | 0.73 | 0.74 | 0.76 | 0.72 | 0.78 |
| 单位收入产生的现金 | 0.10 | 0.11 | 0.10 | 0.08 | 0.08 | 0.06 | 0.09 | 0.10 | 0.08 | 0.12 | 0.11 | 0.09 | 0.10 | 0.09 | 0.09 | 0.06 |
| 单位收入可用于增长的现金 | (0.04) | 0.04 | 0.05 | (0.02) | (0.03) | (0.06) | (0.07) | (0.06) | (0.08) | 0.06 | 0.06 | 0.04 | 0.04 | 0.03 | 0.09 | 0.02 |
| 市值环比增长 | 5.65% | -3.38% | 25.09% | 56.38% | 25.28% | 4.35% | 101.86% | -7.06% | -16.56% | 21.75% | -38.24% | 40.90% | 39.91% | 7.79% | 124.39% | 23.24% |
| 主评级建议 | 中性 | 良-可关注 | 良-可关注 | 中性 | 回避 | 回避 | 回避 | 中性 | 良-可关注 | 良-可关注 | 中性 | 良-可关注 | 优-买入 | 优-买入 | 良-可关注 | 中性 |
| 次评级建议(敏感性) | 中性 | 良-可关注 | 良-可关注 | 良-可关注 | 回避 | 回避 | 回避 | 优-买入 | 良-可关注 | 良-可关注 | 中性 | 中性 | 优-买入 | 优-买入 | 良-可关注 | 良-可关注 |
| 科达机电 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 大连国际 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 9.12 | 7.62 | 9.03 | 8.55 | 7.22 | 7.88 | 7.18 | 5.02 | 5.43 | 5.74 | 9.3 | 12.21 | 12.45 | 12.5 | 7 | 3.51 |
| 赢利能力评分 | 64.68 | 67.23 | 68.50 | 56.04 | 52.50 | 83.17 | 72.90 | 77.17 | 92.31 | 49.15 | 100.00 | 65.48 | 67.52 | 88.47 | 40.18 | 40.35 |
| 成长能力评分 | 55.00 | 55.00 | 55.00 | 15.00 | 15.00 | 74.66 | 80.45 | 70.98 | 73.51 | 15.00 | 55.00 | 82.70 | 75.15 | 69.47 | 34.76 | 34.53 |
| 估值情况评分 | 79.66 | 84.59 | 84.85 | 66.15 | 73.17 | 72.23 | 97.94 | 60.36 | 76.52 | 70.10 | 61.13 | 50.03 | 49.32 | 58.05 | 63.19 | 62.17 |
| 信用情况评分 | 55.43 | 55.58 | 55.20 | 56.54 | 60.81 | 64.43 | 64.95 | 68.15 | 66.39 | 62.27 | 63.06 | 62.58 | 66.03 | 67.42 | 60.93 | 59.76 |
| 综合情况评价 | 64.58 | 66.71 | 67.20 | 46.81 | 48.28 | 75.58 | 81.40 | 68.69 | 79.19 | 46.50 | 70.84 | 66.73 | 64.66 | 71.64 | 47.53 | 45.83 |
| 每股收益(元) | 0.42 | 0.29 | 0.14 | 0.36 | 0.29 | 0.20 | 0.10 | 0.52 | 0.68 | 0.13 | 0.08 | 0.41 | 0.34 | 0.26 | 0.03 | 0.17 |
| 预估全年每股收益(元) | 0.52 | 0.52 | 0.52 | 0.36 | 0.22 | 0.77 | 0.62 | 0.52 | 0.82 | 0.21 | 1.07 | 0.41 | 0.45 | 0.73 | 0.18 | 0.17 |
| 每股净资产(元) | 5.67 | 5.10 | 5.08 | 4.67 | 4.40 | 4.36 | 4.29 | 4.08 | 4.08 | 3.48 | 3.34 | 3.16 | 3.12 | 3.05 | 2.80 | 2.70 |
| 每股自由现金流(元) | (2.20) | (1.14) | (1.04) | (0.06) | 0.68 | 0.85 | 0.05 | 1.43 | 0.97 | 0.09 | 0.40 | (0.23) | (1.83) | (0.42) | (0.85) | 0.00 |
| 当季净利润(亿) | 0.42 | 0.45 | 0.43 | 0.20 | 0.30 | 0.31 | 0.30 | (0.49) | 1.69 | 0.16 | 0.25 | 0.22 | 0.24 | 0.71 | 0.09 | 0.13 |
| 当季主营业务收入(亿) | 3.79 | 4.78 | 2.97 | 4.88 | 4.32 | 4.73 | 3.08 | 10.75 | 7.36 | 4.63 | 2.28 | 9.01 | 3.94 | 5.15 | 3.21 | 7.13 |
| 预估全年净利润(亿) | 1.60 | 1.62 | 1.61 | 1.10 | 0.69 | 2.37 | 1.93 | 1.61 | 2.54 | 0.64 | 3.30 | 1.27 | 1.39 | 2.26 | 0.55 | 0.53 |
| 预估全年主营业务收入(亿) | 16.18 | 16.88 | 16.38 | 17.01 | 21.27 | 28.29 | 33.82 | 25.01 | 24.71 | 17.60 | 15.13 | 21.31 | 20.50 | 21.50 | 19.49 | 17.82 |
| 市净率(倍) | 1.61 | 1.49 | 1.78 | 1.83 | 1.64 | 1.81 | 1.67 | 1.23 | 1.33 | 1.65 | 2.78 | 3.86 | 3.99 | 4.10 | 2.50 | 1.30 |
| 市销率(折算为全年数据) | 3.16 | 2.42 | 2.71 | 2.51 | 1.67 | 1.28 | 0.99 | 1.10 | 1.17 | 1.69 | 2.60 | 2.35 | 2.57 | 2.44 | 1.72 | 1.21 |
| 市盈率(折算为全年数据) | 17.62 | 14.56 | 17.29 | 23.93 | 32.15 | 10.27 | 11.49 | 9.62 | 6.61 | 27.50 | 8.71 | 29.79 | 27.62 | 17.11 | 39.11 | 20.58 |
| 市盈率(倍)(含债调整去息税)折为全年 | 26.89 | 21.86 | 25.34 | 35.41 | 42.83 | 13.80 | 16.21 | 12.88 | 9.34 | 34.92 | 11.37 | 32.85 | 31.62 | 20.66 | 51.89 | 31.24 |
| PER(以当期ROE为增长标准) | 3.00 | 2.23 | 2.65 | 4.63 | 8.26 | 0.89 | 1.25 | 1.01 | 0.48 | 5.95 | 0.46 | 2.54 | 2.26 | 0.99 | 8.54 | 4.95 |
| PEG(以3年均净利增长为标准) | 1.99 | 1.55 | 1.81 | 0.78 | 1.16 | 0.19 | 0.26 | 0.21 | 0.11 | 0.97 | 0.11 | 0.55 | 0.46 | 0.17 | 3.43 | 数据为空 |
| PEG(以3年均收入增长为标准) | (4.13) | (4.26) | (4.14) | 21.28 | 5.83 | 0.83 | 0.67 | 0.97 | 0.73 | 20.94 | (5.17) | 4.59 | 5.61 | 2.75 | 13.85 | 数据为空 |
| 预估全年总资产报酬率 | 3.46% | 4.07% | 4.07% | 2.73% | 1.90% | 6.86% | 5.97% | 4.81% | 7.10% | 1.88% | 10.58% | 3.78% | 3.98% | 6.81% | 1.88% | 1.81% |
| 预估全年投入资本报酬率 | 5.62% | 6.81% | 6.83% | 4.90% | 3.62% | 12.90% | 10.47% | 8.77% | 14.05% | 3.79% | 20.28% | 7.08% | 7.07% | 11.77% | 3.25% | 3.47% |
| 预估全年股东权益报酬率 | 8.97% | 9.80% | 9.56% | 7.64% | 5.19% | 15.57% | 12.96% | 12.79% | 19.45% | 5.86% | 24.65% | 12.96% | 13.96% | 20.76% | 6.07% | 6.31% |
| 自由现金流与营业收入之比 | -58.81% | -45.46% | -108.20% | -1.14% | 17.23% | 33.52% | 4.81% | 17.64% | 20.99% | 4.18% | 54.79% | -3.34% | -45.86% | -15.49% | -81.70% | 0.01% |
| 二级市场自由现金收益率-报表期 | -13.93% | -8.63% | -7.07% | -0.45% | 5.80% | 7.13% | 0.42% | 14.95% | 8.90% | 0.79% | 2.83% | -1.28% | -9.57% | -2.33% | -6.73% | 0.01% |
| 总收入同比增长率 | -4.91% | -0.77% | -3.72% | -31.98% | -14.94% | 13.10% | 35.23% | 17.36% | 15.97% | -17.40% | -29.00% | 19.62% | 15.09% | 20.68% | 9.41% | 2.78% |
| 净利润同比增长率 | 44.85% | 46.46% | 46.16% | -31.49% | -56.94% | 47.06% | 19.80% | 27.25% | 100.51% | -49.08% | 160.55% | 140.30% | 164.24% | 328.16% | 4.94% | 16.38% |
| 当季收入同比增长率 | -12.38% | 1.15% | -3.72% | -54.61% | -41.25% | 2.20% | 35.23% | 19.25% | 86.80% | -10.17% | -29.00% | 26.41% | 4.78% | 28.97% | 9.41% | -8.69% |
| 当季净利润同比增长率 | 41.61% | 46.75% | 46.16% | 数据为空 | -82.26% | 88.12% | 19.80% | -325.46% | 603.96% | -76.98% | 160.55% | 67.32% | 15.47% | 625.53% | 4.94% | 24.21% |
| 净利润率 | 11.36% | 11.44% | 14.59% | 6.49% | 7.46% | 7.75% | 9.61% | 6.44% | 14.74% | 5.96% | 10.85% | 5.94% | 8.52% | 9.67% | 2.96% | 2.96% |
| 税前利润率 | 18.69% | 19.06% | 22.84% | 11.25% | 12.40% | 13.19% | 15.81% | 14.64% | 25.90% | 8.45% | 13.52% | 9.57% | 12.35% | 15.25% | 4.39% | 4.16% |
| 主营业务利润率 | 30.91% | 31.38% | 36.08% | 26.70% | 28.38% | 29.51% | 32.15% | 18.64% | 20.03% | 22.46% | 26.56% | 15.26% | 14.09% | 13.77% | 20.09% | 16.65% |
| 当季净利润率 | 11.22% | 9.48% | 14.59% | 4.07% | 6.94% | 6.53% | 9.61% | -4.57% | 22.98% | 3.55% | 10.85% | 2.42% | 6.10% | 13.85% | 2.96% | 1.83% |
| 当季税前利润率 | 17.94% | 16.72% | 8.80% | 8.40% | 10.98% | 11.49% | 14.47% | -0.31% | 42.28% | 5.96% | 9.10% | 5.79% | 6.20% | 22.02% | 4.11% | 3.40% |
| 当季主营业务利润率 | 29.94% | 28.47% | 36.08% | 22.50% | 26.36% | 27.78% | 32.15% | 16.79% | 17.75% | 20.45% | 26.56% | 16.86% | 14.79% | 9.83% | 20.09% | 14.79% |
| 当季权益报酬率 | 2.42% | 2.88% | 2.76% | 1.38% | 2.21% | 2.30% | 2.23% | -3.90% | 13.40% | 1.53% | 2.39% | 2.23% | 2.49% | 7.57% | 1.10% | 1.56% |
| 经营性现金流同比增长率 | -86.42% | -129.18% | -374.22% | -76.74% | -1.10% | 18.18% | -71.43% | 225.94% | 数据为空 | 数据为空 | 数据为空 | 164.70% | 数据为空 | -530.17% | 数据为空 | -88.03% |
| 综合业务利润率 | 30.91% | 31.38% | 36.08% | 26.70% | 28.38% | 29.51% | 32.15% | 18.64% | 20.03% | 22.46% | 26.56% | 15.26% | 14.09% | 13.77% | 20.09% | 16.65% |
| 当季综合业务利润率 | 29.94% | 28.47% | 36.08% | 22.50% | 26.36% | 27.78% | 32.15% | 16.79% | 17.75% | 20.45% | 26.56% | 16.86% | 14.79% | 9.83% | 20.09% | 14.79% |
| 资本支出与销售收入比 | 62.69% | 33.31% | 43.64% | 9.41% | 9.94% | 7.77% | 17.86% | 6.56% | 2.37% | 35.34% | 52.50% | 12.05% | 32.01% | -5.33% | 5.64% | 3.92% |
| 总市值(亿) | 28.17 | 23.54 | 27.90 | 26.41 | 22.30 | 24.34 | 22.18 | 15.51 | 16.77 | 17.73 | 28.73 | 37.72 | 38.46 | 38.61 | 21.62 | 10.84 |
| 总市值含债调整(亿) | 45.87 | 36.95 | 40.98 | 40.12 | 33.33 | 33.96 | 31.33 | 25.49 | 27.36 | 28.45 | 38.36 | 49.33 | 51.77 | 51.51 | 33.00 | 21.08 |
| 总市值中的现金比例 | 29.18% | 28.18% | 22.98% | 36.54% | 40.94% | 35.70% | 27.60% | 44.48% | 37.48% | 26.44% | 19.24% | 15.51% | 12.80% | 17.54% | 15.94% | 46.46% |
| 生息负债与净资产比率 | 100.93% | 85.07% | 83.37% | 94.95% | 81.15% | 71.50% | 68.97% | 79.21% | 83.91% | 99.62% | 93.17% | 118.75% | 138.27% | 136.95% | 131.55% | 122.56% |
| 营业费用与收入之比 | 1.35% | 1.63% | 2.86% | 2.14% | 2.12% | 2.08% | 2.72% | 1.32% | 1.73% | 2.23% | 2.91% | 1.69% | 2.29% | 2.15% | 2.91% | 2.38% |
| 管理费用与收入之比 | 10.68% | 10.58% | 10.56% | 11.34% | 11.21% | 9.62% | 11.25% | 7.55% | 9.80% | 10.85% | 17.15% | 8.72% | 9.25% | 10.25% | 11.98% | 9.31% |
| 财务费用与收入之比 | 1.01% | 1.04% | 0.15% | 0.19% | 0.79% | 1.31% | 0.07% | 1.74% | 2.97% | 3.16% | 3.96% | 1.38% | 2.10% | 2.99% | 2.88% | 1.27% |
| 期间费用占收入比 | 13.04% | 13.25% | 13.58% | 13.67% | 14.12% | 13.01% | 14.04% | 10.61% | 14.50% | 16.25% | 24.02% | 11.79% | 13.64% | 15.39% | 17.78% | 12.95% |
| 当季期间费用占收入比 | 12.61% | 13.04% | 13.58% | 12.57% | 16.12% | 12.34% | 14.04% | 5.45% | 12.86% | 12.41% | 24.02% | 9.25% | 9.93% | 13.91% | 17.78% | 12.74% |
| 期间费用占收入比同比增长率 | -7.64% | 1.82% | -3.29% | 28.86% | -2.64% | -19.91% | -41.56% | -9.96% | 6.29% | 5.55% | 35.15% | -8.98% | 4.20% | 11.28% | -6.23% | 10.16% |
| 当季期间费用占收入比同比增长率 | -21.73% | 5.69% | -3.29% | 130.62% | 25.32% | -0.58% | -41.56% | -41.09% | 29.56% | -10.74% | 35.15% | -27.35% | -15.34% | 38.15% | -6.23% | 86.34% |
| 债务杠杆 | 2.64 | 2.52 | 2.52 | 2.80 | 2.68 | 2.57 | 2.44 | 2.66 | 2.84 | 3.18 | 3.02 | 3.43 | 3.64 | 3.52 | 3.41 | 3.48 |
| 生息负债率 | 38.23% | 33.79% | 33.03% | 33.94% | 30.25% | 27.86% | 28.31% | 29.81% | 29.59% | 31.34% | 30.86% | 34.63% | 38.02% | 38.95% | 38.59% | 35.20% |
| 资产负债率 | 62.12% | 60.29% | 60.38% | 64.25% | 62.72% | 61.03% | 58.95% | 62.37% | 64.73% | 68.54% | 66.88% | 70.84% | 72.50% | 71.56% | 70.66% | 71.28% |
| 每股生息负债(元) | 5.73 | 4.34 | 4.23 | 4.44 | 3.57 | 3.11 | 2.96 | 3.23 | 3.43 | 3.47 | 3.12 | 3.76 | 4.31 | 4.17 | 3.68 | 3.32 |
| 生息债务占负债比率 | 61.55% | 56.04% | 54.70% | 52.83% | 48.24% | 45.66% | 48.04% | 47.79% | 45.71% | 45.72% | 46.15% | 48.89% | 52.44% | 54.44% | 54.62% | 49.38% |
| 每股现金保有额(元) | 2.66 | 2.15 | 2.07 | 3.12 | 2.96 | 2.81 | 1.98 | 2.23 | 2.04 | 1.52 | 1.79 | 1.89 | 1.59 | 2.19 | 1.12 | 1.63 |
| 存货环比增长率 | -12.19% | -2.23% | 7.18% | 40.80% | 5.53% | -6.87% | -2.71% | -19.23% | 12.19% | -11.66% | -15.57% | -10.86% | 9.13% | 4.36% | 4.71% | 9.23% |
| 应收帐款环比增长率 | 59.70% | -44.10% | -24.38% | 4.45% | 39.87% | 17.99% | -41.58% | 16.75% | 10.00% | 54.40% | -52.36% | 51.03% | 41.35% | -19.97% | -3.79% | -8.84% |
| 存货同比增长率 | 29.55% | 55.69% | 48.30% | 34.62% | -22.77% | -17.89% | -22.12% | -32.42% | -25.42% | -27.45% | -14.29% | 6.31% | 30.26% | 12.81% | 4.05% | 5.17% |
| 应收帐款同比增长率 | -29.50% | -38.25% | 30.34% | 0.69% | 12.55% | -11.48% | 15.83% | -5.54% | 22.19% | 57.02% | -18.61% | 64.38% | -0.78% | -7.14% | 3.26% | -4.65% |
| 预收帐款同比增长率 | -27.58% | -17.11% | -3.53% | -1.84% | -4.92% | -39.97% | -22.93% | -37.27% | -49.97% | -9.17% | 0.44% | 7.25% | 55.80% | -5.08% | -17.68% | -11.05% |
| 存货周转率 - 单期值 | 1.04 | 0.95 | 0.83 | 1.06 | 1.82 | 2.50 | 2.71 | 2.34 | 1.84 | 1.40 | 1.02 | 1.38 | 1.22 | 1.40 | 1.24 | 1.22 |
| 总资产周转率-单期值 | 0.35 | 0.43 | 0.41 | 0.42 | 0.58 | 0.82 | 1.05 | 0.75 | 0.69 | 0.51 | 0.49 | 0.64 | 0.59 | 0.65 | 0.66 | 0.61 |
| 净资产周转率-单期值 | 0.92 | 1.07 | 1.04 | 1.18 | 1.57 | 2.10 | 2.55 | 1.98 | 1.96 | 1.64 | 1.46 | 2.18 | 2.13 | 2.28 | 2.25 | 2.13 |
| 应收帐款周转率--单期值 | 11.13 | 18.55 | 10.06 | 7.90 | 10.32 | 19.20 | 27.08 | 11.70 | 13.50 | 10.57 | 14.03 | 9.41 | 13.68 | 20.28 | 14.71 | 12.94 |
| 流动资产周转率--单期值 | 0.67 | 0.73 | 0.67 | 0.71 | 1.00 | 1.45 | 1.75 | 1.15 | 1.03 | 0.77 | 0.67 | 0.84 | 0.77 | 0.87 | 0.86 | 0.77 |
| 固定资产周转率--单期值 | 1.35 | 1.80 | 1.58 | 1.68 | 2.07 | 2.73 | 3.22 | 3.03 | 4.55 | 3.15 | 4.48 | 6.13 | 5.82 | 6.11 | 3.65 | 3.19 |
| 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% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 43.33% | 43.39% | 39.16% | -47.71% | -59.27% | 76.48% | 58.13% | 79.41% | 143.20% | -54.21% | 118.62% | 175.44% | 204.68% | 366.12% | 13.87% | 19.06% |
| 其他税费(亿) | 0.29 | 0.13 | 0.13 | 0.60 | 0.50 | 0.38 | 0.22 | 0.59 | 0.70 | 0.63 | 0.31 | 0.74 | 0.75 | 0.52 | 0.24 | 0.51 |
| 每股营运资金(元) | 2.12 | 1.23 | 1.37 | 1.42 | 1.99 | 2.04 | 2.12 | 2.05 | 2.37 | 2.63 | 1.64 | 1.84 | 1.95 | 2.29 | 1.62 | 1.14 |
| 短期借款占营运资金的比例 | 105.33% | 173.34% | 157.72% | 150.79% | 60.46% | 33.72% | 22.27% | 40.36% | 46.38% | 30.74% | 71.01% | 95.17% | 122.58% | 117.42% | 142.12% | 196.06% |
| 每股资本性支出(元) | 2.34 | 0.84 | 0.42 | 0.52 | 0.39 | 0.20 | 0.18 | 0.53 | 0.11 | 0.79 | 0.39 | 0.83 | 1.27 | (0.14) | 0.06 | 0.23 |
| 每股投入资本净额(元) | 9.21 | 7.68 | 7.64 | 7.29 | 6.20 | 5.94 | 5.97 | 5.95 | 5.85 | 5.51 | 5.27 | 5.79 | 6.38 | 6.20 | 5.51 | 4.91 |
| 每股经营活动产生的现金流(元) | 0.14 | (0.30) | (0.62) | 0.46 | 1.07 | 1.04 | 0.23 | 1.96 | 1.08 | 0.88 | 0.79 | 0.60 | (0.55) | (0.56) | (0.79) | 0.23 |
| 投资支出占收入之比 | 62.77% | 33.43% | 43.88% | 10.22% | 9.95% | 11.07% | 17.87% | 31.49% | 46.50% | 52.16% | 52.56% | 23.63% | 32.03% | 25.10% | 9.98% | 4.75% |
| 存货储存期(天) | 344.58 | 378.45 | 431.51 | 339.52 | 197.83 | 144.01 | 133.02 | 153.74 | 196.17 | 256.32 | 354.48 | 259.98 | 294.66 | 256.37 | 290.50 | 295.65 |
| 应付帐款付款期(天) | 20.01 | 27.63 | 52.95 | 65.42 | 53.25 | 44.23 | 28.24 | 45.11 | 60.48 | 81.65 | 90.12 | 57.83 | 33.48 | 28.34 | 34.90 | 44.22 |
| 应收帐款回收期(天) | 32.34 | 19.41 | 35.78 | 45.56 | 34.88 | 18.75 | 13.29 | 30.78 | 26.68 | 34.05 | 25.65 | 38.24 | 26.32 | 17.75 | 24.47 | 27.83 |
| 预付帐款占用期(天) | 110.73 | 64.61 | 67.36 | 33.37 | 41.96 | 30.80 | 26.60 | 28.27 | 50.65 | 171.66 | 82.60 | 42.33 | 88.20 | 74.68 | 90.62 | 66.29 |
| 预收帐款信用期(天) | 44.51 | 44.78 | 60.97 | 54.29 | 46.73 | 32.24 | 30.61 | 37.62 | 42.31 | 86.30 | 88.77 | 70.37 | 101.93 | 77.79 | 68.61 | 78.49 |
| 现金占总资产比例 | 17.77% | 16.71% | 16.18% | 23.89% | 25.06% | 25.17% | 18.95% | 20.60% | 17.57% | 13.71% | 17.72% | 17.45% | 14.06% | 20.45% | 11.70% | 17.31% |
| 存货占总资产比例 | 22.85% | 30.34% | 31.09% | 28.45% | 22.40% | 22.40% | 25.70% | 25.49% | 29.54% | 27.53% | 34.18% | 37.68% | 40.47% | 39.21% | 42.21% | 40.83% |
| 总资产同比增加比例 | 26.99% | 14.96% | 22.59% | 20.62% | 1.85% | 0.91% | 3.57% | -0.08% | 2.19% | 3.33% | 5.83% | 15.20% | 15.78% | 10.38% | -4.38% | -2.84% |
| 应付款项占总资产比例 | 1.33% | 2.21% | 3.82% | 5.48% | 6.03% | 6.88% | 5.46% | 7.48% | 9.11% | 8.77% | 8.69% | 8.38% | 4.60% | 4.33% | 5.07% | 6.11% |
| 应收款项占总资产比例 | 3.67% | 2.68% | 4.81% | 6.24% | 6.62% | 4.99% | 4.52% | 7.47% | 5.99% | 5.69% | 4.04% | 7.90% | 5.01% | 3.75% | 5.26% | 5.54% |
| 预收款项占总资产比例 | 5.06% | 6.19% | 8.19% | 7.43% | 8.87% | 8.58% | 10.41% | 9.13% | 9.50% | 14.43% | 13.99% | 14.54% | 19.40% | 16.42% | 14.75% | 15.62% |
| 预付款项占总资产比例 | 7.34% | 5.18% | 4.85% | 2.80% | 4.75% | 4.79% | 5.14% | 4.69% | 7.63% | 18.44% | 7.96% | 6.14% | 12.11% | 11.42% | 13.17% | 9.16% |
| 固定资产占总资产比例 | 25.96% | 23.61% | 26.15% | 25.10% | 28.21% | 30.02% | 32.53% | 24.66% | 15.20% | 16.32% | 10.84% | 10.38% | 10.06% | 10.62% | 18.12% | 19.20% |
| 无形资产占总资产比例 | 0.15% | 0.18% | 0.18% | 0.18% | 0.23% | 0.24% | 0.26% | 0.26% | 0.24% | 0.26% | 0.29% | 0.27% | 0.26% | 0.28% | 0.32% | 0.07% |
| 流动比例 | 1.35 | 1.20 | 1.22 | 1.21 | 1.38 | 1.45 | 1.55 | 1.46 | 1.45 | 1.49 | 1.32 | 1.31 | 1.29 | 1.36 | 1.28 | 1.19 |
| 速动比率 | 0.78 | 0.57 | 0.58 | 0.66 | 0.87 | 0.90 | 0.85 | 0.84 | 0.80 | 0.92 | 0.65 | 0.62 | 0.61 | 0.70 | 0.58 | 0.56 |
| 综合税率 | 2.35% | 2.47% | 3.88% | 2.97% | 3.25% | 3.59% | 2.42% | 3.73% | 3.63% | 4.25% | 4.22% | 4.57% | 2.13% | 2.22% | 1.28% | 3.58% |
| 实际所得税率 | 8.25% | 8.95% | 11.80% | 11.42% | 11.62% | 10.91% | 6.48% | 15.59% | 8.19% | 22.08% | 17.34% | 19.77% | 5.26% | 5.09% | 10.37% | 34.45% |
| 可持续增长率 | 10.49% | 12.25% | 15.23% | 7.64% | 11.68% | 16.29% | 24.50% | 12.79% | 28.87% | 9.75% | 15.89% | 12.96% | 18.16% | 22.07% | 6.66% | 6.31% |
| 最大内部融资增长率 | -63.05% | -24.42% | -33.25% | 6.03% | 11.64% | 38.90% | 2.68% | 1.64% | 4.71% | -33.39% | -61.62% | -12.12% | -38.96% | 6.00% | -3.70% | 0.69% |
| 净利润现金含量 | 34.14% | -106.18% | -442.55% | 127.53% | 364.13% | 532.88% | 235.88% | 375.53% | 158.52% | 663.13% | 988.94% | 146.61% | -162.45% | -215.32% | -2572.46% | 133.09% |
| 主营业务收入现金含量 | 92.50% | 85.82% | 104.94% | 85.49% | 87.83% | 92.95% | 123.29% | 80.74% | 89.82% | 115.11% | 148.32% | 93.61% | 102.03% | 98.88% | 87.31% | 83.86% |
| 经营性现金周期(天) | 382.34 | 349.42 | 381.65 | 340.84 | 225.10 | 151.02 | 133.69 | 194.11 | 253.18 | 413.65 | 373.81 | 313.98 | 388.38 | 336.93 | 364.36 | 356.54 |
| 单位收入需投入现金 | 0.70 | 0.69 | 0.66 | 0.71 | 0.67 | 0.65 | 0.64 | 0.73 | 0.78 | 0.78 | 0.81 | 0.74 | 0.75 | 0.79 | 0.80 | 0.74 |
| 单位收入产生的现金 | 0.17 | 0.17 | 0.21 | 0.13 | 0.15 | 0.17 | 0.18 | 0.07 | 0.05 | 0.07 | 0.02 | 0.04 | 0.01 | (0.01) | 0.03 | 0.04 |
| 单位收入可用于增长的现金 | (0.46) | (0.16) | (0.23) | 0.04 | 0.05 | 0.09 | 0.01 | 0.01 | 0.03 | (0.29) | (0.50) | (0.08) | (0.31) | 0.04 | (0.03) | 0.00 |
| 市值环比增长 | 19.69% | -15.61% | 5.61% | 18.42% | -8.38% | 9.75% | 43.03% | -7.55% | -5.40% | -38.28% | -23.83% | -1.93% | -0.40% | 78.57% | 99.43% | 8.33% |
| 主评级建议 | 中性 | 中性 | 中性 | 回避 | 回避 | 良-可关注 | 良-可关注 | 中性 | 良-可关注 | 回避 | 良-可关注 | 中性 | 中性 | 良-可关注 | 回避 | 回避 |
| 次评级建议(敏感性) | 优-买入 | 中性 | 优-买入 | 数据为空 | 回避 | 优-买入 | 良-可关注 | 回避 | 优-买入 | 回避 | 良-可关注 | 优-买入 | 良-可关注 | 优-买入 | 回避 | 回避 |
| 大连国际 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 格力电器 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 14.18 | 18.8 | 28.2 | 28.94 | 21.8 | 20.9 | 26.01 | 19.44 | 18.6 | 31.3 | 44.89 | 51.7 | 43.08 | 34.28 | 16.91 | 11.87 |
| 赢利能力评分 | 93.39 | 93.65 | 90.91 | 91.33 | 89.69 | 90.51 | 92.85 | 93.65 | 94.16 | 97.18 | 97.83 | 83.67 | 79.37 | 80.92 | 79.70 | 74.89 |
| 成长能力评分 | 100.00 | 69.55 | 51.63 | 56.56 | 55.00 | 40.89 | 45.96 | 61.62 | 77.79 | 86.59 | 100.00 | 100.00 | 98.11 | 94.59 | 100.00 | 88.26 |
| 估值情况评分 | 74.02 | 73.23 | 62.76 | 61.24 | 64.87 | 63.22 | 68.46 | 77.94 | 80.61 | 78.59 | 74.37 | 45.48 | 46.82 | 62.27 | 92.51 | 87.54 |
| 信用情况评分 | 76.61 | 76.62 | 62.75 | 62.76 | 62.79 | 64.57 | 64.98 | 77.66 | 79.47 | 76.16 | 76.47 | 72.62 | 74.81 | 76.11 | 73.69 | 70.24 |
| 综合情况评价 | 89.06 | 78.24 | 67.31 | 68.78 | 68.65 | 63.73 | 67.55 | 76.93 | 83.63 | 86.85 | 90.48 | 77.38 | 75.94 | 79.87 | 90.35 | 83.13 |
| 每股收益(元) | 1.03 | 0.84 | 0.34 | 1.55 | 1.06 | 0.66 | 0.44 | 1.68 | 1.16 | 1.20 | 0.52 | 1.52 | 0.95 | 0.60 | 0.20 | 0.78 |
| 预估全年每股收益(元) | 1.50 | 1.98 | 1.79 | 1.55 | 1.54 | 1.37 | 2.13 | 1.68 | 1.93 | 3.15 | 4.04 | 1.52 | 1.20 | 1.22 | 1.14 | 0.78 |
| 每股净资产(元) | 4.49 | 6.00 | 6.01 | 5.67 | 5.06 | 4.65 | 6.60 | 6.17 | 5.63 | 7.95 | 7.54 | 7.02 | 5.25 | 4.67 | 4.23 | 3.91 |
| 每股自由现金流(元) | (0.27) | 0.64 | 1.09 | 4.65 | 11.61 | 10.32 | 9.79 | (0.50) | (0.43) | 0.45 | 3.94 | 2.19 | 4.46 | 2.94 | 3.60 | 1.55 |
| 当季净利润(亿) | 13.17 | 9.34 | 6.39 | 9.22 | 7.60 | 6.77 | 5.54 | 6.55 | 4.44 | 5.68 | 4.36 | 5.07 | 2.77 | 3.21 | 1.64 | 1.31 |
| 当季主营业务收入(亿) | 190.47 | 147.31 | 102.27 | 120.72 | 105.08 | 109.88 | 90.69 | 70.87 | 101.61 | 141.60 | 107.92 | 86.83 | 93.07 | 129.88 | 70.63 | 56.83 |
| 预估全年净利润(亿) | 42.27 | 37.20 | 33.59 | 29.13 | 28.93 | 25.79 | 26.72 | 21.03 | 24.12 | 26.26 | 33.75 | 12.70 | 9.63 | 9.85 | 9.19 | 6.28 |
| 预估全年主营业务收入(亿) | 613.83 | 530.53 | 480.79 | 426.37 | 367.35 | 339.22 | 354.61 | 422.00 | 454.97 | 473.38 | 581.24 | 380.41 | 385.67 | 386.92 | 425.65 | 238.03 |
| 市净率(倍) | 3.16 | 3.13 | 4.69 | 5.10 | 4.30 | 4.50 | 3.94 | 3.15 | 3.31 | 3.94 | 5.96 | 7.37 | 8.20 | 7.34 | 3.99 | 3.04 |
| 市销率(折算为全年数据) | 0.71 | 0.73 | 1.15 | 1.31 | 1.14 | 1.18 | 0.93 | 0.58 | 0.53 | 0.56 | 0.65 | 1.14 | 0.91 | 0.71 | 0.32 | 0.41 |
| 市盈率(折算为全年数据) | 9.45 | 9.49 | 15.77 | 18.66 | 14.16 | 15.22 | 12.19 | 11.58 | 9.66 | 9.95 | 11.11 | 34.00 | 36.04 | 28.03 | 14.81 | 15.22 |
| 市盈率(倍)(含债调整去息税)折为全年 | 10.63 | 10.67 | 16.87 | 19.56 | 14.44 | 15.32 | 12.14 | 11.18 | 9.40 | 9.84 | 11.11 | 34.00 | 36.04 | 28.03 | 14.81 | 14.86 |
| PER(以当期ROE为增长标准) | 0.35 | 0.39 | 0.70 | 0.72 | 0.52 | 0.60 | 0.47 | 0.41 | 0.31 | 0.31 | 0.30 | 1.57 | 1.66 | 1.21 | 0.67 | 0.74 |
| PEG(以3年均净利增长为标准) | 0.21 | 0.24 | 0.42 | 0.28 | 0.21 | 0.24 | 0.19 | 0.18 | 0.13 | 0.13 | 0.11 | 0.70 | 1.11 | 0.83 | 0.49 | 数据为空 |
| PEG(以3年均收入增长为标准) | 0.57 | 0.88 | 2.05 | 0.82 | 0.75 | 0.90 | 0.66 | 0.33 | 0.26 | 0.26 | 0.23 | 0.83 | 0.87 | 0.67 | 0.31 | 数据为空 |
| 预估全年总资产报酬率 | 6.70% | 7.53% | 6.45% | 5.65% | 5.29% | 6.42% | 7.79% | 6.83% | 7.92% | 9.75% | 12.27% | 4.97% | 4.26% | 5.21% | 4.77% | 3.93% |
| 预估全年投入资本报酬率 | 28.55% | 28.80% | 27.97% | 27.08% | 32.17% | 31.88% | 35.99% | 30.17% | 37.31% | 43.73% | 56.92% | 23.13% | 22.96% | 27.47% | 27.85% | 22.12% |
| 预估全年股东权益报酬率 | 30.19% | 27.71% | 23.98% | 27.35% | 27.78% | 25.59% | 25.75% | 27.21% | 30.10% | 31.81% | 36.56% | 21.67% | 21.73% | 23.12% | 22.07% | 19.97% |
| 自由现金流与营业收入之比 | -1.75% | 4.81% | 20.05% | 20.48% | 71.36% | 96.65% | 135.22% | -1.49% | -1.52% | 1.51% | 30.52% | 4.81% | 12.23% | 11.82% | 41.04% | 5.25% |
| 二级市场自由现金收益率-报表期 | -1.09% | 2.40% | 2.96% | 12.07% | 36.15% | 40.82% | 28.79% | -1.43% | -1.26% | 0.91% | 6.49% | 3.12% | 7.44% | 6.05% | 11.43% | 5.91% |
| 总收入同比增长率 | 43.97% | 24.43% | 12.76% | 1.04% | -12.95% | -19.62% | -15.97% | 10.93% | 19.60% | 24.44% | 52.79% | 59.82% | 62.03% | 62.55% | 78.82% | 30.44% |
| 净利润同比增长率 | 45.09% | 27.68% | 15.30% | 38.55% | 37.57% | 22.65% | 27.09% | 65.60% | 89.92% | 106.83% | 165.79% | 102.14% | 53.27% | 56.81% | 46.37% | 23.26% |
| 当季收入同比增长率 | 81.26% | 34.06% | 12.76% | 70.33% | 3.42% | -22.40% | -15.97% | -18.37% | 9.17% | 9.02% | 52.79% | 52.78% | 60.91% | 54.89% | 78.82% | 7.89% |
| 当季净利润同比增长率 | 73.30% | 37.81% | 15.30% | 40.73% | 71.34% | 19.25% | 27.09% | 29.06% | 60.26% | 76.74% | 165.79% | 288.07% | 47.42% | 62.74% | 46.37% | 46.13% |
| 净利润率 | 6.57% | 6.30% | 6.25% | 6.83% | 6.52% | 6.14% | 6.11% | 4.98% | 4.12% | 4.02% | 4.04% | 3.34% | 2.60% | 2.42% | 2.32% | 2.64% |
| 税前利润率 | 7.84% | 7.64% | 7.63% | 7.93% | 7.74% | 7.35% | 7.48% | 5.70% | 5.13% | 5.00% | 5.06% | 3.75% | 3.10% | 2.83% | 2.61% | 3.33% |
| 主营业务利润率 | 19.30% | 15.46% | 20.91% | 24.11% | 24.35% | 24.83% | 23.72% | 19.20% | 18.35% | 17.64% | 17.77% | 17.37% | 17.86% | 17.52% | 17.71% | 17.86% |
| 当季净利润率 | 6.92% | 6.34% | 6.25% | 7.63% | 7.23% | 6.17% | 6.11% | 9.24% | 4.37% | 4.01% | 4.04% | 5.84% | 2.97% | 2.47% | 2.32% | 2.30% |
| 当季税前利润率 | 8.10% | 7.64% | 8.02% | 8.41% | 8.49% | 7.24% | 5.22% | 8.53% | 5.45% | 4.96% | 3.23% | 5.95% | 3.69% | 2.94% | 3.63% | 3.53% |
| 当季主营业务利润率 | 24.33% | 11.67% | 20.91% | 23.49% | 23.44% | 25.75% | 23.72% | 23.43% | 20.09% | 17.54% | 17.77% | 15.72% | 18.57% | 17.42% | 17.71% | 20.24% |
| 当季权益报酬率 | 10.40% | 8.28% | 5.66% | 8.65% | 7.99% | 7.76% | 6.71% | 8.47% | 6.30% | 8.56% | 6.93% | 8.66% | 6.55% | 8.55% | 4.81% | 4.16% |
| 经营性现金流同比增长率 | -95.71% | -90.23% | -80.90% | 2464.03% | 8937.61% | 1956.16% | 237.78% | -86.80% | -93.88% | -63.23% | 21.45% | 59.32% | 52.94% | -6.98% | -10.05% | 126.56% |
| 综合业务利润率 | 19.30% | 15.46% | 20.91% | 24.11% | 24.35% | 24.83% | 23.72% | 19.20% | 18.35% | 17.64% | 17.77% | 17.37% | 17.86% | 17.52% | 17.71% | 17.86% |
| 当季综合业务利润率 | 24.33% | 11.67% | 20.91% | 23.49% | 23.44% | 25.75% | 23.72% | 23.43% | 20.09% | 17.54% | 17.77% | 15.72% | 18.57% | 17.42% | 17.71% | 20.24% |
| 资本支出与销售收入比 | 3.92% | 2.90% | 3.20% | 1.68% | 1.42% | 1.50% | 2.06% | 2.36% | 2.22% | 2.33% | 3.63% | 2.53% | 1.46% | 1.17% | 1.92% | 2.11% |
| 总市值(亿) | 399.58 | 353.18 | 529.76 | 543.66 | 409.53 | 392.63 | 325.75 | 243.47 | 232.95 | 261.33 | 374.80 | 431.66 | 346.97 | 276.09 | 136.19 | 95.60 |
| 总市值含债调整(亿) | 429.89 | 379.83 | 546.23 | 553.28 | 414.19 | 395.79 | 326.23 | 243.55 | 238.09 | 263.52 | 374.80 | 431.66 | 346.97 | 276.09 | 136.19 | 96.11 |
| 总市值中的现金比例 | 49.35% | 66.27% | 46.34% | 42.13% | 63.08% | 59.18% | 49.16% | 15.06% | 18.74% | 20.05% | 21.19% | 9.57% | 13.87% | 13.01% | 30.32% | 13.36% |
| 生息负债与净资产比率 | 23.93% | 23.64% | 14.59% | 9.03% | 4.90% | 3.63% | 0.59% | 0.11% | 7.30% | 3.30% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 1.62% |
| 营业费用与收入之比 | 13.92% | 11.02% | 15.06% | 13.60% | 14.38% | 14.73% | 12.85% | 10.43% | 10.46% | 9.95% | 9.17% | 11.43% | 12.43% | 12.17% | 10.81% | 12.20% |
| 管理费用与收入之比 | 2.66% | 2.85% | 3.21% | 3.67% | 2.87% | 2.70% | 2.58% | 3.01% | 2.26% | 2.11% | 2.46% | 2.28% | 2.11% | 1.95% | 2.59% | 3.37% |
| 财务费用与收入之比 | -0.50% | -0.78% | -1.45% | -0.23% | -0.10% | 0.03% | 0.21% | 0.20% | 0.42% | 0.26% | 0.35% | -0.01% | 0.10% | 0.06% | -0.04% | 0.10% |
| 期间费用占收入比 | 16.09% | 13.09% | 16.82% | 17.04% | 17.16% | 17.47% | 15.64% | 13.65% | 13.14% | 12.32% | 11.98% | 13.71% | 14.63% | 14.18% | 13.36% | 15.67% |
| 当季期间费用占收入比 | 20.01% | 10.49% | 16.82% | 16.75% | 16.58% | 18.98% | 15.64% | 16.15% | 15.16% | 12.58% | 11.98% | 10.59% | 15.61% | 14.63% | 13.36% | 18.54% |
| 期间费用占收入比同比增长率 | -6.26% | -25.07% | 7.58% | 24.90% | 30.58% | 41.79% | 30.57% | -0.47% | -10.20% | -13.14% | -10.38% | -12.49% | -0.92% | -0.53% | -16.20% | -4.05% |
| 当季期间费用占收入比同比增长率 | 20.73% | -44.69% | 7.58% | 3.72% | 9.32% | 50.84% | 30.57% | 52.48% | -2.85% | -14.00% | -10.38% | -42.86% | -1.60% | 8.66% | -16.20% | 22.55% |
| 债务杠杆 | 4.98 | 4.38 | 4.61 | 4.84 | 5.75 | 4.60 | 4.15 | 3.99 | 4.32 | 4.06 | 4.37 | 4.36 | 5.35 | 5.03 | 5.65 | 5.08 |
| 生息负债率 | 4.80% | 5.40% | 3.16% | 1.87% | 0.85% | 0.79% | 0.14% | 0.03% | 1.69% | 0.81% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.32% |
| 资产负债率 | 79.94% | 77.16% | 78.32% | 79.33% | 82.62% | 78.28% | 75.91% | 74.91% | 76.87% | 75.38% | 77.12% | 77.06% | 81.30% | 80.11% | 82.32% | 80.33% |
| 每股生息负债(元) | 1.08 | 1.42 | 0.88 | 0.51 | 0.25 | 0.17 | 0.04 | 0.01 | 0.41 | 0.26 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.06 |
| 生息债务占负债比率 | 6.01% | 7.00% | 4.04% | 2.35% | 1.03% | 1.01% | 0.19% | 0.04% | 2.20% | 1.08% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.40% |
| 每股现金保有额(元) | 7.00 | 12.46 | 13.07 | 12.19 | 13.75 | 12.37 | 12.79 | 2.93 | 3.49 | 6.28 | 9.51 | 4.95 | 5.98 | 4.46 | 5.13 | 1.59 |
| 存货环比增长率 | 11.34% | -8.45% | 18.92% | 66.41% | 21.37% | -9.13% | -33.75% | 2.46% | -28.47% | -15.04% | 6.44% | 32.10% | 9.88% | -21.95% | 23.70% | 38.97% |
| 应收帐款环比增长率 | -42.09% | -10.26% | 135.47% | -1.52% | -44.83% | 3.19% | 188.47% | -67.39% | -55.89% | 49.94% | 193.09% | -38.22% | -50.09% | -7.26% | 264.66% | -2.45% |
| 存货同比增长率 | 101.71% | 119.88% | 118.26% | 21.58% | -25.14% | -55.88% | -58.75% | -33.72% | -14.54% | 31.27% | 20.58% | 40.13% | 47.43% | 60.50% | 59.20% | 62.53% |
| 应收帐款同比增长率 | 20.51% | 14.80% | 32.01% | 61.72% | -46.44% | -57.18% | -37.78% | -36.79% | 19.76% | 35.50% | -16.19% | 4.27% | 64.64% | 36.09% | 74.28% | -23.07% |
| 预收帐款同比增长率 | 3.67% | 98.47% | 86.46% | 52.20% | 149.17% | 96.42% | 19.93% | 26.37% | 10.70% | -45.37% | -24.77% | 43.71% | 10.43% | 2.55% | 44.71% | 74.57% |
| 存货周转率 - 单期值 | 6.95 | 7.01 | 5.42 | 5.49 | 7.85 | 8.76 | 8.45 | 7.04 | 7.87 | 5.92 | 6.17 | 4.31 | 5.74 | 6.35 | 5.42 | 3.78 |
| 总资产周转率-单期值 | 0.97 | 1.07 | 0.92 | 0.83 | 0.67 | 0.84 | 1.03 | 1.37 | 1.49 | 1.76 | 2.11 | 1.49 | 1.71 | 2.05 | 2.21 | 1.49 |
| 净资产周转率-单期值 | 4.85 | 4.70 | 4.26 | 4.00 | 3.86 | 3.89 | 4.29 | 5.46 | 6.46 | 7.13 | 9.24 | 6.49 | 9.12 | 10.29 | 12.48 | 7.57 |
| 应收帐款周转率--单期值 | 64.17 | 32.12 | 26.12 | 54.55 | 46.28 | 23.58 | 25.43 | 87.31 | 30.70 | 14.09 | 25.94 | 49.75 | 31.16 | 15.60 | 15.92 | 32.46 |
| 流动资产周转率--单期值 | 1.35 | 1.32 | 1.14 | 0.95 | 0.91 | 1.10 | 1.39 | 1.80 | 2.02 | 2.15 | 2.67 | 1.90 | 2.24 | 2.45 | 2.96 | 1.83 |
| 固定资产周转率--单期值 | 12.46 | 10.95 | 10.37 | 9.25 | 8.59 | 7.78 | 8.09 | 9.81 | 13.76 | 14.91 | 20.88 | 14.06 | 14.70 | 15.12 | 17.28 | 9.26 |
| 股本同比变动率 | 50.00% | 0.00% | 50.00% | 50.00% | 50.00% | 125.00% | 50.00% | 50.00% | 55.50% | 3.67% | 3.67% | 3.67% | 0.00% | 50.00% | 50.00% | 50.00% |
| 税前利润同比增长率 | 45.81% | 29.38% | 15.13% | 40.48% | 31.26% | 17.99% | 24.19% | 68.70% | 98.06% | 120.44% | 195.59% | 79.99% | 53.77% | 52.55% | 35.81% | 29.59% |
| 其他税费(亿) | 19.95 | 15.53 | 5.13 | 19.58 | 16.92 | 11.10 | 2.53 | 18.69 | 14.42 | 9.71 | 1.91 | 12.73 | 10.65 | 5.79 | 1.33 | 6.06 |
| 每股营运资金(元) | 1.03 | 0.29 | 0.54 | 0.94 | 0.87 | 1.25 | 1.26 | 0.17 | 0.15 | 1.37 | 1.66 | 1.59 | 1.23 | 0.73 | 0.48 | (0.12) |
| 短期借款占营运资金的比例 | 66.44% | 455.77% | 163.08% | 54.28% | 28.66% | 13.44% | 3.06% | 4.04% | 283.08% | 19.17% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -52.91% |
| 每股资本性支出(元) | 0.61 | 0.38 | 0.17 | 0.38 | 0.23 | 0.16 | 0.15 | 0.80 | 0.62 | 0.70 | 0.47 | 1.15 | 0.53 | 0.29 | 0.17 | 0.62 |
| 每股投入资本净额(元) | 5.25 | 6.87 | 6.39 | 5.73 | 4.79 | 4.31 | 5.93 | 5.56 | 5.16 | 7.19 | 7.10 | 6.58 | 5.21 | 4.45 | 4.10 | 3.53 |
| 每股经营活动产生的现金流(元) | 0.34 | 1.02 | 1.27 | 5.03 | 11.84 | 10.48 | 9.94 | 0.29 | 0.20 | 1.15 | 4.41 | 3.34 | 4.99 | 3.23 | 3.77 | 2.18 |
| 投资支出占收入之比 | 6.10% | 4.61% | 6.85% | 7.35% | 86.19% | 89.24% | 100.14% | 2.45% | 2.23% | 2.33% | 3.64% | 3.08% | 1.82% | 1.24% | 1.93% | 2.34% |
| 存货储存期(天) | 51.83 | 51.38 | 66.42 | 65.61 | 45.84 | 41.11 | 42.62 | 51.12 | 45.77 | 60.80 | 58.38 | 83.60 | 62.73 | 56.68 | 66.38 | 95.28 |
| 应付帐款付款期(天) | 95.57 | 92.02 | 105.88 | 131.24 | 160.49 | 179.25 | 128.24 | 93.03 | 100.87 | 108.25 | 73.56 | 102.98 | 114.15 | 107.16 | 72.38 | 124.12 |
| 应收帐款回收期(天) | 5.61 | 11.21 | 13.78 | 6.60 | 7.78 | 15.27 | 14.15 | 4.12 | 11.73 | 25.55 | 13.88 | 7.24 | 11.55 | 23.07 | 22.62 | 11.09 |
| 预付帐款占用期(天) | 18.80 | 11.51 | 16.02 | 16.77 | 14.20 | 13.27 | 14.64 | 9.57 | 7.38 | 10.04 | 5.11 | 13.74 | 4.57 | 7.69 | 0.61 | 15.74 |
| 预收帐款信用期(天) | 63.26 | 26.67 | 58.17 | 64.02 | 101.96 | 21.02 | 42.30 | 42.50 | 33.04 | 7.67 | 21.52 | 37.31 | 35.21 | 17.17 | 39.06 | 41.49 |
| 现金占总资产比例 | 31.24% | 47.40% | 47.13% | 44.45% | 47.21% | 57.81% | 46.70% | 11.90% | 14.33% | 19.44% | 28.89% | 16.17% | 21.28% | 18.99% | 21.41% | 7.98% |
| 存货占总资产比例 | 11.18% | 12.84% | 13.30% | 11.30% | 6.39% | 7.17% | 9.25% | 15.55% | 15.34% | 24.25% | 27.97% | 28.29% | 24.19% | 26.33% | 33.08% | 32.24% |
| 总资产同比增加比例 | 15.33% | 22.85% | 51.88% | 67.31% | 79.63% | 49.15% | 24.71% | 20.56% | 34.71% | 42.52% | 42.59% | 59.73% | 38.59% | 25.60% | 21.46% | 26.12% |
| 应付款项占总资产比例 | 20.62% | 22.99% | 21.20% | 22.61% | 22.39% | 31.28% | 27.84% | 28.30% | 33.82% | 43.18% | 35.24% | 34.84% | 44.02% | 49.78% | 36.07% | 42.00% |
| 应收款项占总资产比例 | 1.77% | 3.91% | 4.13% | 1.77% | 1.70% | 4.19% | 4.76% | 1.84% | 5.69% | 14.59% | 9.53% | 3.50% | 6.40% | 15.34% | 16.22% | 5.36% |
| 预收款项占总资产比例 | 19.99% | 9.31% | 17.45% | 17.22% | 22.24% | 5.76% | 14.21% | 18.93% | 16.04% | 4.38% | 14.78% | 18.06% | 19.51% | 11.42% | 28.02% | 20.07% |
| 预付款项占总资产比例 | 4.06% | 2.88% | 3.21% | 2.89% | 1.98% | 2.32% | 3.18% | 2.91% | 2.47% | 4.01% | 2.45% | 4.65% | 1.76% | 3.57% | 0.31% | 5.33% |
| 固定资产占总资产比例 | 7.80% | 9.81% | 8.90% | 8.94% | 7.81% | 10.85% | 12.78% | 13.97% | 10.85% | 11.78% | 10.12% | 10.59% | 11.60% | 13.54% | 12.77% | 16.07% |
| 无形资产占总资产比例 | 0.85% | 1.08% | 0.97% | 0.98% | 0.93% | 1.22% | 1.30% | 1.46% | 1.57% | 1.78% | 1.76% | 1.71% | 1.70% | 1.91% | 1.83% | 0.61% |
| 流动比例 | 1.06 | 1.01 | 1.02 | 1.04 | 1.04 | 1.07 | 1.06 | 1.01 | 1.01 | 1.06 | 1.07 | 1.07 | 1.06 | 1.04 | 1.02 | 0.99 |
| 速动比率 | 0.92 | 0.85 | 0.85 | 0.90 | 0.96 | 0.98 | 0.94 | 0.80 | 0.81 | 0.73 | 0.70 | 0.70 | 0.75 | 0.71 | 0.62 | 0.59 |
| 综合税率 | 2.09% | 2.14% | 2.38% | 2.00% | 2.03% | 1.91% | 2.10% | 1.52% | 1.79% | 1.55% | 1.60% | 1.20% | 1.21% | 1.15% | 1.40% | 0.93% |
| 实际所得税率 | 16.01% | 17.47% | 17.94% | 13.27% | 15.39% | 16.00% | 18.64% | 11.56% | 18.59% | 18.70% | 19.45% | 9.75% | 15.15% | 13.97% | 14.52% | 19.57% |
| 可持续增长率 | 31.83% | 29.64% | 26.61% | 27.35% | 25.16% | 23.86% | 26.24% | 27.21% | 26.62% | 28.71% | 37.33% | 21.67% | 23.68% | 24.91% | 28.99% | 19.97% |
| 最大内部融资增长率 | -3.36% | -5.04% | 2.72% | 20.95% | 18.85% | 25.52% | 30.25% | 10.62% | 9.44% | 9.34% | 10.78% | 5.00% | 8.11% | 10.88% | 20.22% | -0.84% |
| 净利润现金含量 | 33.03% | 122.31% | 372.02% | 324.34% | 1116.78% | 1598.44% | 2246.33% | 17.53% | 17.00% | 95.35% | 845.19% | 219.95% | 527.13% | 536.31% | 1849.61% | 279.06% |
| 主营业务收入现金含量 | 57.39% | 72.89% | 108.23% | 84.30% | 106.45% | 109.75% | 146.70% | 41.58% | 40.08% | 40.41% | 66.85% | 36.17% | 38.30% | 36.14% | 66.46% | 49.36% |
| 经营性现金周期(天) | 186.22 | 102.45 | 129.58 | 165.24 | 208.64 | 113.87 | 119.39 | 169.62 | 154.28 | 125.03 | 91.12 | 161.95 | 133.58 | 112.06 | 101.78 | 175.10 |
| 单位收入需投入现金 | 0.65 | 0.73 | 0.56 | 0.59 | 0.52 | 0.74 | 0.59 | 0.71 | 0.74 | 0.86 | 0.70 | 0.73 | 0.70 | 0.78 | 0.58 | 0.73 |
| 单位收入产生的现金 | 0.03 | 0.02 | 0.04 | 0.07 | 0.07 | 0.07 | 0.07 | 0.06 | 0.05 | 0.05 | 0.05 | 0.04 | 0.03 | 0.04 | 0.05 | 0.02 |
| 单位收入可用于增长的现金 | (0.01) | (0.01) | 0.01 | 0.05 | 0.05 | 0.05 | 0.05 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | (0.00) |
| 市值环比增长 | 13.14% | -33.33% | -2.56% | 32.75% | 4.31% | 20.53% | 33.80% | 4.52% | -10.86% | -30.27% | -13.17% | 24.41% | 25.67% | 102.72% | 42.46% | 47.64% |
| 主评级建议 | 优异-强买 | 良-可关注 | 中性 | 中性 | 中性 | 中性 | 中性 | 良-可关注 | 优-买入 | 优-买入 | 优异-强买 | 良-可关注 | 良-可关注 | 良-可关注 | 优异-强买 | 良-可关注 |
| 次评级建议(敏感性) | 优异-强买 | 优-买入 | 中性 | 优-买入 | 良-可关注 | 良-可关注 | 优-买入 | 中性 | 优-买入 | 优-买入 | 优异-强买 | 良-可关注 | 良-可关注 | 良-可关注 | 优异-强买 | 良-可关注 |
| 格力电器 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 超声电子 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 11.74 | 10.28 | 13.05 | 10.11 | 6.76 | 7.24 | 7.26 | 4.35 | 4.43 | 4.98 | 8.61 | 11.07 | 11.36 | 8.63 | 9.11 | 5.47 |
| 赢利能力评分 | 59.10 | 60.94 | 84.70 | 49.55 | 45.21 | 39.80 | 23.49 | 52.15 | 57.64 | 53.94 | 52.88 | 51.58 | 58.57 | 57.66 | 55.70 | 51.04 |
| 成长能力评分 | 100.00 | 100.00 | 98.83 | 9.93 | 9.24 | 10.72 | 15.00 | 25.78 | 77.36 | 58.76 | 44.24 | 85.48 | 86.58 | 76.39 | 67.45 | 100.00 |
| 估值情况评分 | 52.78 | 54.48 | 60.44 | 61.13 | 55.72 | 54.41 | 22.54 | 63.60 | 64.33 | 62.03 | 53.66 | 49.84 | 49.88 | 51.95 | 51.51 | 56.32 |
| 信用情况评分 | 60.95 | 61.47 | 66.20 | 60.58 | 57.10 | 55.29 | 53.61 | 58.64 | 56.05 | 58.04 | 59.43 | 55.75 | 52.46 | 51.40 | 53.38 | 49.96 |
| 综合情况评价 | 71.61 | 72.70 | 81.44 | 42.24 | 36.37 | 34.78 | 11.98 | 46.68 | 66.47 | 58.26 | 50.42 | 63.13 | 65.46 | 62.19 | 58.44 | 69.71 |
| 每股收益(元) | 0.25 | 0.14 | 0.05 | 0.25 | 0.17 | 0.08 | 0.02 | 0.25 | 0.23 | 0.13 | 0.06 | 0.24 | 0.20 | 0.13 | 0.06 | 0.23 |
| 预估全年每股收益(元) | 0.37 | 0.40 | 0.83 | 0.25 | 0.18 | 0.16 | 0.07 | 0.25 | 0.33 | 0.28 | 0.26 | 0.24 | 0.30 | 0.28 | 0.25 | 0.23 |
| 每股净资产(元) | 4.30 | 4.17 | 4.17 | 4.12 | 4.06 | 3.96 | 3.91 | 3.85 | 3.89 | 3.80 | 3.71 | 3.61 | 3.10 | 3.02 | 2.97 | 3.19 |
| 每股自由现金流(元) | 0.30 | 0.13 | 0.10 | 0.64 | 0.48 | 0.48 | 0.34 | 0.07 | (0.01) | 0.05 | 0.03 | 0.17 | 0.12 | 0.05 | 0.15 | (0.02) |
| 当季净利润(亿) | 0.50 | 0.35 | 0.24 | 0.37 | 0.37 | 0.30 | 0.07 | 0.08 | 0.44 | 0.32 | 0.26 | 0.32 | 0.26 | 0.26 | 0.25 | 0.28 |
| 当季主营业务收入(亿) | 7.89 | 7.37 | 6.49 | 6.45 | 6.16 | 5.87 | 4.47 | 5.32 | 7.03 | 6.47 | 5.46 | 6.84 | 5.98 | 5.39 | 4.82 | 5.45 |
| 预估全年净利润(亿) | 1.64 | 1.78 | 3.66 | 1.12 | 0.81 | 0.71 | 0.31 | 1.10 | 1.44 | 1.25 | 1.16 | 1.08 | 1.15 | 1.09 | 0.99 | 0.82 |
| 预估全年主营业务收入(亿) | 30.25 | 30.75 | 33.31 | 22.95 | 21.13 | 21.05 | 19.88 | 24.29 | 26.98 | 26.92 | 26.09 | 23.04 | 22.84 | 21.80 | 22.25 | 18.73 |
| 市净率(倍) | 2.73 | 2.47 | 3.13 | 2.45 | 1.67 | 1.83 | 1.85 | 1.13 | 1.14 | 1.31 | 2.32 | 3.06 | 3.66 | 2.86 | 3.07 | 1.71 |
| 市销率(折算为全年数据) | 1.92 | 1.68 | 1.93 | 2.22 | 1.80 | 1.96 | 2.07 | 1.19 | 1.13 | 1.22 | 1.87 | 2.66 | 2.45 | 2.07 | 2.12 | 1.67 |
| 市盈率(折算为全年数据) | 31.50 | 25.41 | 15.71 | 39.92 | 36.96 | 45.18 | 103.90 | 17.46 | 13.51 | 17.58 | 32.80 | 45.21 | 38.22 | 30.58 | 35.75 | 24.07 |
| 市盈率(倍)(含债调整去息税)折为全年 | 29.41 | 24.92 | 16.61 | 33.86 | 33.70 | 44.27 | 97.37 | 15.92 | 14.95 | 19.38 | 35.46 | 34.84 | 34.71 | 31.90 | 40.75 | 22.83 |
| PER(以当期ROE为增长标准) | 3.49 | 2.73 | 0.99 | 5.51 | 7.51 | 11.14 | 55.28 | 2.46 | 1.82 | 2.71 | 5.28 | 5.14 | 3.74 | 3.58 | 5.05 | 3.21 |
| PEG(以3年均净利增长为标准) | 1.75 | 1.18 | 0.22 | 2.86 | 13.87 | (74.17) | (7.68) | 0.52 | 0.36 | 0.55 | 1.10 | 0.88 | 0.81 | 0.79 | 1.13 | 数据为空 |
| PEG(以3年均收入增长为标准) | 2.78 | 2.21 | 1.11 | 4.44 | 6.57 | 8.80 | 28.49 | 0.75 | 0.60 | 0.78 | 1.49 | 1.27 | 1.29 | 1.27 | 1.57 | 数据为空 |
| 预估全年总资产报酬率 | 4.98% | 5.57% | 11.64% | 3.62% | 2.50% | 2.39% | 1.08% | 3.83% | 4.48% | 3.83% | 3.81% | 3.31% | 4.17% | 3.99% | 3.69% | 3.09% |
| 预估全年投入资本报酬率 | 7.21% | 7.98% | 16.02% | 5.00% | 3.04% | 2.90% | 1.28% | 4.52% | 5.63% | 4.93% | 4.67% | 4.10% | 5.32% | 5.16% | 4.67% | 3.87% |
| 预估全年股东权益报酬率 | 8.42% | 9.12% | 16.78% | 6.14% | 4.49% | 3.97% | 1.76% | 6.47% | 8.22% | 7.16% | 6.72% | 6.78% | 9.28% | 8.91% | 8.06% | 7.11% |
| 自由现金流与营业收入之比 | 6.03% | 4.18% | 7.08% | 12.25% | 12.81% | 20.26% | 33.25% | 1.25% | -0.25% | 1.82% | 2.20% | 3.32% | 2.84% | 1.79% | 11.84% | -0.38% |
| 二级市场自由现金收益率-报表期 | 2.14% | 1.05% | 0.69% | 5.26% | 5.39% | 5.11% | 3.68% | 1.05% | -0.15% | 0.63% | 0.25% | 1.29% | 0.79% | 0.38% | 1.17% | -0.22% |
| 总收入同比增长率 | 31.85% | 34.00% | 45.18% | -5.53% | -13.01% | -13.33% | -18.16% | 5.40% | 17.09% | 16.82% | 13.22% | 23.02% | 21.95% | 16.36% | 18.79% | 35.15% |
| 净利润同比增长率 | 47.15% | 59.75% | 227.92% | 1.63% | -26.62% | -35.69% | -71.96% | 1.78% | 33.87% | 15.72% | 7.20% | 32.12% | 41.27% | 34.13% | 21.13% | 57.54% |
| 当季收入同比增长率 | 28.24% | 25.49% | 45.18% | 21.18% | -12.48% | -9.25% | -18.16% | -22.29% | 17.55% | 20.04% | 13.22% | 25.61% | 32.85% | 14.26% | 18.79% | 30.89% |
| 当季净利润同比增长率 | 34.62% | 18.27% | 227.92% | 361.55% | -14.63% | -5.57% | -71.96% | -74.90% | 68.86% | 23.91% | 7.20% | 14.43% | 57.41% | 49.53% | 21.13% | 37.03% |
| 净利润率 | 5.05% | 4.29% | 3.72% | 4.86% | 4.53% | 3.60% | 1.65% | 4.52% | 5.37% | 4.85% | 4.81% | 4.68% | 4.69% | 4.90% | 5.08% | 4.36% |
| 税前利润率 | 7.78% | 6.80% | 6.19% | 7.37% | 7.06% | 5.70% | 2.94% | 6.63% | 7.96% | 7.28% | 7.10% | 6.64% | 6.75% | 7.07% | 7.46% | 6.17% |
| 主营业务利润率 | 19.67% | 19.06% | 18.24% | 20.08% | 19.90% | 18.87% | 18.20% | 17.62% | 18.08% | 18.42% | 19.04% | 17.20% | 16.45% | 17.00% | 18.13% | 16.78% |
| 当季净利润率 | 6.38% | 4.79% | 3.72% | 5.72% | 6.08% | 5.09% | 1.65% | 1.50% | 6.23% | 4.89% | 4.81% | 4.65% | 4.34% | 4.74% | 5.08% | 5.10% |
| 当季税前利润率 | 9.51% | 7.34% | 7.84% | 8.19% | 9.33% | 7.80% | 7.46% | 1.88% | 9.12% | 7.43% | 6.50% | 6.39% | 6.19% | 6.73% | 5.72% | 6.79% |
| 当季主营业务利润率 | 20.74% | 19.78% | 18.24% | 20.56% | 21.62% | 19.39% | 18.20% | 15.96% | 17.50% | 17.90% | 19.04% | 18.95% | 15.52% | 15.99% | 18.13% | 16.79% |
| 当季权益报酬率 | 2.66% | 1.93% | 1.31% | 2.03% | 2.09% | 1.71% | 0.43% | 0.47% | 2.56% | 1.89% | 1.61% | 2.00% | 2.16% | 2.18% | 2.13% | 2.42% |
| 经营性现金流同比增长率 | -11.11% | -55.46% | -60.64% | 44.02% | 55.01% | 107.27% | 265.75% | -3.11% | -6.26% | 0.11% | -46.50% | 9.34% | 59.28% | 60.51% | 97.89% | 90.48% |
| 综合业务利润率 | 19.67% | 19.06% | 18.24% | 20.08% | 19.90% | 18.87% | 18.20% | 17.62% | 18.08% | 18.42% | 19.04% | 17.20% | 16.45% | 17.00% | 18.13% | 16.78% |
| 当季综合业务利润率 | 20.74% | 19.78% | 18.24% | 20.56% | 21.62% | 19.39% | 18.20% | 15.96% | 17.50% | 17.90% | 19.04% | 18.95% | 15.52% | 15.99% | 18.13% | 16.79% |
| 资本支出与销售收入比 | 4.16% | 3.28% | 2.75% | 2.20% | 2.31% | 2.18% | 2.99% | 8.24% | 8.73% | 7.56% | 5.91% | 6.99% | 7.76% | 9.16% | 5.32% | 11.98% |
| 总市值(亿) | 51.71 | 45.28 | 57.48 | 44.53 | 29.77 | 31.89 | 31.98 | 19.16 | 19.51 | 21.93 | 37.92 | 48.76 | 44.07 | 33.48 | 35.34 | 19.65 |
| 总市值含债调整(亿) | 55.46 | 49.11 | 61.74 | 48.44 | 35.54 | 38.86 | 38.75 | 26.50 | 28.07 | 30.57 | 46.51 | 59.19 | 53.84 | 43.10 | 45.14 | 29.29 |
| 总市值中的现金比例 | 8.23% | 8.29% | 7.66% | 8.18% | 16.23% | 9.53% | 8.84% | 10.55% | 13.90% | 15.83% | 10.64% | 11.97% | 3.29% | 3.48% | 5.63% | 8.76% |
| 生息负债与净资产比率 | 19.79% | 20.89% | 23.22% | 21.54% | 32.27% | 40.02% | 39.28% | 43.26% | 49.92% | 51.52% | 52.65% | 65.61% | 81.25% | 82.28% | 85.11% | 84.04% |
| 营业费用与收入之比 | 2.68% | 2.76% | 2.76% | 2.93% | 2.88% | 2.92% | 3.01% | 2.69% | 2.50% | 2.53% | 2.69% | 2.58% | 2.46% | 2.38% | 2.54% | 2.62% |
| 管理费用与收入之比 | 8.03% | 8.09% | 8.48% | 7.92% | 8.33% | 8.50% | 9.53% | 5.62% | 5.05% | 5.38% | 6.03% | 4.78% | 4.58% | 4.72% | 5.36% | 5.37% |
| 财务费用与收入之比 | 1.36% | 1.67% | 1.15% | 1.63% | 1.77% | 1.96% | 2.50% | 2.71% | 2.63% | 3.19% | 3.22% | 3.00% | 2.75% | 2.81% | 2.76% | 2.68% |
| 期间费用占收入比 | 12.07% | 12.52% | 12.38% | 12.48% | 12.98% | 13.39% | 15.05% | 11.02% | 10.18% | 11.10% | 11.95% | 10.36% | 9.78% | 9.92% | 10.67% | 10.67% |
| 当季期间费用占收入比 | 11.28% | 12.64% | 12.38% | 11.20% | 12.29% | 12.12% | 15.05% | 14.01% | 8.61% | 10.38% | 11.95% | 11.72% | 9.56% | 9.25% | 10.67% | 9.88% |
| 期间费用占收入比同比增长率 | -6.98% | -6.48% | -17.75% | 13.27% | 27.53% | 20.65% | 25.97% | 6.33% | 3.99% | 11.89% | 12.04% | -2.92% | -11.04% | -9.79% | -2.66% | -21.79% |
| 当季期间费用占收入比同比增长率 | -8.18% | 4.31% | -17.75% | -20.07% | 42.66% | 16.80% | 25.97% | 19.55% | -9.90% | 12.22% | 12.04% | 18.70% | -13.18% | -16.11% | -2.66% | -31.43% |
| 债务杠杆 | 1.74 | 1.74 | 1.71 | 1.69 | 1.80 | 1.70 | 1.65 | 1.69 | 1.88 | 1.94 | 1.86 | 2.05 | 2.30 | 2.35 | 2.33 | 2.30 |
| 生息负债率 | 11.38% | 11.97% | 13.58% | 12.71% | 17.94% | 23.58% | 23.79% | 25.60% | 26.56% | 26.49% | 28.31% | 32.03% | 35.34% | 35.07% | 36.54% | 36.52% |
| 资产负债率 | 42.47% | 42.69% | 41.51% | 40.97% | 44.40% | 41.08% | 39.43% | 40.83% | 46.81% | 48.57% | 46.23% | 51.18% | 56.50% | 57.38% | 57.07% | 56.54% |
| 每股生息负债(元) | 0.85 | 0.87 | 0.97 | 0.89 | 1.31 | 1.58 | 1.54 | 1.67 | 1.94 | 1.96 | 1.95 | 2.37 | 2.52 | 2.48 | 2.53 | 2.68 |
| 生息债务占负债比率 | 26.80% | 28.04% | 32.73% | 31.03% | 40.41% | 57.41% | 60.35% | 62.70% | 56.74% | 54.54% | 61.23% | 62.59% | 62.55% | 61.12% | 64.02% | 64.60% |
| 每股现金保有额(元) | 0.97 | 0.85 | 1.00 | 0.83 | 1.10 | 0.69 | 0.64 | 0.46 | 0.62 | 0.79 | 0.92 | 1.32 | 0.37 | 0.30 | 0.51 | 0.48 |
| 存货环比增长率 | 0.14% | 10.91% | 4.74% | 5.07% | 14.37% | -6.16% | 12.43% | -31.11% | 0.16% | 4.79% | -4.28% | 3.92% | 0.38% | 6.57% | 2.21% | 1.80% |
| 应收帐款环比增长率 | 6.09% | 16.28% | 5.97% | 2.28% | 1.53% | 12.18% | -12.46% | -26.04% | 8.51% | 20.54% | -8.71% | 7.61% | 2.47% | 14.25% | -0.13% | 21.66% |
| 存货同比增长率 | 22.22% | 39.59% | 18.11% | 26.79% | -16.87% | -27.19% | -18.70% | -30.79% | 4.40% | 4.63% | 6.41% | 13.62% | 11.30% | 19.03% | 13.09% | 24.04% |
| 应收帐款同比增长率 | 33.70% | 27.96% | 23.44% | 1.98% | -26.25% | -21.18% | -15.31% | -11.68% | 28.50% | 21.34% | 15.01% | 25.81% | 42.24% | 18.11% | 15.41% | 17.67% |
| 预收帐款同比增长率 | -21.05% | 1.49% | -35.69% | -1.08% | 8.70% | 2.40% | 16.49% | 12.12% | 87.29% | 97.64% | 92.91% | 36.14% | 7.21% | -11.77% | -28.36% | 3.44% |
| 存货周转率 - 单期值 | 5.79 | 5.94 | 7.21 | 5.08 | 4.93 | 5.69 | 5.08 | 7.03 | 5.35 | 5.33 | 5.37 | 4.64 | 4.82 | 4.59 | 4.93 | 4.31 |
| 总资产周转率-单期值 | 0.92 | 0.96 | 1.06 | 0.75 | 0.66 | 0.71 | 0.70 | 0.85 | 0.84 | 0.83 | 0.86 | 0.71 | 0.83 | 0.79 | 0.83 | 0.71 |
| 净资产周转率-单期值 | 1.60 | 1.68 | 1.81 | 1.26 | 1.18 | 1.21 | 1.15 | 1.43 | 1.57 | 1.61 | 1.60 | 1.45 | 1.90 | 1.86 | 1.93 | 1.63 |
| 应收帐款周转率--单期值 | 4.38 | 4.72 | 5.95 | 4.34 | 4.09 | 4.13 | 4.38 | 4.68 | 3.85 | 4.17 | 4.87 | 3.93 | 4.19 | 4.09 | 4.78 | 4.01 |
| 流动资产周转率--单期值 | 1.73 | 1.86 | 2.14 | 1.46 | 1.42 | 1.64 | 1.61 | 1.72 | 1.69 | 1.72 | 1.61 | 1.55 | 1.86 | 1.81 | 1.90 | 1.69 |
| 固定资产周转率--单期值 | 2.39 | 2.38 | 2.51 | 1.68 | 1.54 | 1.57 | 1.44 | 1.72 | 1.94 | 2.05 | 1.96 | 1.79 | 1.89 | 1.77 | 1.76 | 1.50 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 13.53% | 13.53% | 13.53% | 22.62% | 8.00% | 8.00% | 8.00% | 0.00% |
| 税前利润同比增长率 | 45.43% | 59.79% | 205.36% | 5.06% | -22.93% | -32.09% | -66.07% | 5.25% | 38.24% | 20.24% | 7.78% | 32.47% | 39.19% | 31.48% | 22.58% | 50.38% |
| 其他税费(亿) | 0.34 | 0.31 | 0.21 | 0.47 | 0.39 | 0.28 | 0.14 | 0.51 | 0.32 | 0.18 | 0.13 | 0.37 | 0.34 | 0.26 | 0.10 | 0.46 |
| 每股营运资金(元) | 0.97 | 0.85 | 0.79 | 0.66 | 1.38 | 0.51 | 0.50 | 0.41 | 0.61 | 0.77 | 0.94 | 1.01 | 0.37 | 0.49 | 0.57 | 0.60 |
| 短期借款占营运资金的比例 | 84.32% | 96.96% | 117.01% | 126.72% | 65.97% | 197.66% | 187.29% | 235.94% | 192.54% | 148.54% | 119.57% | 110.06% | 284.32% | 200.89% | 177.24% | 183.80% |
| 每股资本性支出(元) | 0.21 | 0.10 | 0.04 | 0.11 | 0.09 | 0.05 | 0.03 | 0.45 | 0.38 | 0.20 | 0.07 | 0.37 | 0.32 | 0.24 | 0.07 | 0.62 |
| 每股投入资本净额(元) | 5.17 | 5.07 | 5.18 | 5.07 | 6.02 | 5.53 | 5.46 | 5.52 | 5.82 | 5.74 | 5.62 | 5.98 | 5.59 | 5.47 | 5.46 | 5.86 |
| 每股经营活动产生的现金流(元) | 0.50 | 0.23 | 0.14 | 0.75 | 0.57 | 0.53 | 0.37 | 0.52 | 0.37 | 0.25 | 0.10 | 0.54 | 0.44 | 0.29 | 0.21 | 0.61 |
| 投资支出占收入之比 | 4.55% | 3.88% | 2.75% | 2.23% | 2.32% | 2.18% | 2.99% | 8.24% | 8.74% | 7.57% | 5.91% | 6.99% | 7.76% | 9.16% | 5.40% | 11.98% |
| 存货储存期(天) | 62.16 | 60.61 | 49.92 | 70.82 | 73.05 | 63.30 | 70.85 | 51.20 | 67.28 | 67.60 | 67.08 | 77.58 | 74.65 | 78.47 | 73.09 | 83.57 |
| 应付帐款付款期(天) | 78.78 | 75.04 | 58.52 | 85.04 | 88.44 | 82.89 | 71.50 | 57.55 | 85.68 | 87.99 | 68.79 | 95.81 | 93.38 | 100.93 | 89.30 | 96.41 |
| 应收帐款回收期(天) | 82.26 | 76.29 | 60.55 | 82.97 | 88.10 | 87.09 | 82.21 | 76.86 | 93.53 | 86.39 | 73.95 | 91.72 | 85.97 | 87.94 | 75.39 | 89.68 |
| 预付帐款占用期(天) | 3.84 | 3.38 | 2.55 | 4.06 | 3.12 | 1.77 | 1.74 | 1.16 | 2.17 | 2.97 | 3.17 | 2.73 | 1.49 | 1.74 | 1.35 | 0.90 |
| 预收帐款信用期(天) | 0.77 | 0.84 | 0.50 | 1.19 | 1.40 | 1.21 | 1.30 | 1.14 | 1.01 | 0.92 | 0.85 | 1.07 | 0.64 | 0.58 | 0.52 | 0.97 |
| 现金占总资产比例 | 12.91% | 11.72% | 14.02% | 11.83% | 15.02% | 10.27% | 9.94% | 7.05% | 8.42% | 10.66% | 13.29% | 17.90% | 5.24% | 4.24% | 7.41% | 6.52% |
| 存货占总资产比例 | 12.73% | 13.08% | 12.02% | 11.72% | 10.67% | 10.14% | 11.23% | 9.92% | 12.81% | 12.65% | 12.96% | 12.61% | 14.30% | 14.35% | 13.78% | 13.70% |
| 总资产同比增加比例 | 2.46% | 8.22% | 10.39% | 7.36% | -0.20% | -9.19% | -6.23% | -12.04% | 16.50% | 18.72% | 13.14% | 23.45% | 8.78% | 12.02% | 11.20% | 11.37% |
| 应付款项占总资产比例 | 16.14% | 16.20% | 14.09% | 14.07% | 12.92% | 13.28% | 11.34% | 11.15% | 16.32% | 16.47% | 13.29% | 15.57% | 17.88% | 18.46% | 16.83% | 15.80% |
| 应收款项占总资产比例 | 24.55% | 23.81% | 20.87% | 20.10% | 18.81% | 20.14% | 18.66% | 21.16% | 25.46% | 23.20% | 20.66% | 21.08% | 23.08% | 22.70% | 20.32% | 20.68% |
| 预收款项占总资产比例 | 0.23% | 0.26% | 0.17% | 0.29% | 0.30% | 0.28% | 0.29% | 0.31% | 0.27% | 0.25% | 0.24% | 0.25% | 0.17% | 0.15% | 0.14% | 0.22% |
| 预付款项占总资产比例 | 0.79% | 0.73% | 0.61% | 0.67% | 0.46% | 0.28% | 0.28% | 0.22% | 0.41% | 0.56% | 0.61% | 0.44% | 0.28% | 0.32% | 0.25% | 0.15% |
| 固定资产占总资产比例 | 38.47% | 40.43% | 42.23% | 44.26% | 42.53% | 45.38% | 48.39% | 49.30% | 43.10% | 40.38% | 43.89% | 39.56% | 43.66% | 44.92% | 47.25% | 47.37% |
| 无形资产占总资产比例 | 1.85% | 1.92% | 1.73% | 1.78% | 1.72% | 1.88% | 1.97% | 1.97% | 1.77% | 1.76% | 1.90% | 1.79% | 2.05% | 2.08% | 2.14% | 0.62% |
| 流动比例 | 1.31 | 1.28 | 1.28 | 1.24 | 1.59 | 1.20 | 1.22 | 1.17 | 1.21 | 1.26 | 1.38 | 1.34 | 1.13 | 1.18 | 1.23 | 1.23 |
| 速动比率 | 1.00 | 0.97 | 0.98 | 0.94 | 1.26 | 0.93 | 0.90 | 0.90 | 0.89 | 0.94 | 1.02 | 1.03 | 0.77 | 0.80 | 0.85 | 0.84 |
| 综合税率 | 1.41% | 1.31% | 1.21% | 1.19% | 1.09% | 0.94% | 0.64% | 0.99% | 1.10% | 1.03% | 0.88% | 0.75% | 0.80% | 0.86% | 0.86% | 0.50% |
| 实际所得税率 | 17.60% | 18.74% | 19.31% | 15.52% | 14.68% | 15.30% | 19.41% | 14.00% | 13.01% | 13.46% | 11.55% | 10.24% | 10.58% | 10.81% | 10.56% | 6.95% |
| 可持续增长率 | 8.06% | 7.19% | 6.75% | 6.14% | 5.35% | 4.35% | 1.90% | 6.47% | 8.45% | 7.80% | 7.69% | 6.78% | 8.91% | 9.13% | 9.82% | 7.11% |
| 最大内部融资增长率 | 5.36% | 5.35% | 6.22% | 10.11% | 7.63% | 5.71% | -0.80% | -6.41% | -4.17% | -2.76% | 1.15% | -1.69% | -3.93% | -5.92% | 3.63% | -12.82% |
| 净利润现金含量 | 201.75% | 173.78% | 263.83% | 297.32% | 333.97% | 623.24% | 2197.93% | 209.80% | 158.11% | 193.36% | 168.49% | 220.38% | 225.80% | 223.51% | 337.61% | 266.30% |
| 主营业务收入现金含量 | 67.46% | 66.95% | 67.14% | 68.60% | 64.87% | 70.61% | 91.32% | 68.25% | 64.07% | 62.21% | 73.17% | 62.87% | 64.63% | 64.69% | 67.89% | 68.32% |
| 经营性现金周期(天) | 166.01 | 157.43 | 127.96 | 181.39 | 199.53 | 180.00 | 174.24 | 156.41 | 176.16 | 173.79 | 154.24 | 183.02 | 175.05 | 184.87 | 162.26 | 190.28 |
| 单位收入需投入现金 | 0.88 | 0.89 | 0.90 | 0.88 | 0.89 | 0.90 | 0.92 | 0.89 | 0.88 | 0.88 | 0.89 | 0.89 | 0.90 | 0.90 | 0.89 | 0.90 |
| 单位收入产生的现金 | 0.06 | 0.05 | 0.05 | 0.07 | 0.06 | 0.05 | 0.03 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.06 |
| 单位收入可用于增长的现金 | 0.02 | 0.02 | 0.02 | 0.04 | 0.04 | 0.02 | (0.00) | (0.03) | (0.02) | (0.01) | 0.00 | (0.01) | (0.02) | (0.03) | 0.01 | (0.06) |
| 市值环比增长 | 14.20% | -21.23% | 29.08% | 49.56% | -6.63% | -0.28% | 66.90% | -1.81% | -11.04% | -42.16% | -22.22% | 10.63% | 31.63% | -5.27% | 79.87% | 17.89% |
| 主评级建议 | 良-可关注 | 良-可关注 | 优-买入 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 回避 | 中性 | 中性 | 中性 | 中性 | 中性 |
| 次评级建议(敏感性) | 良-可关注 | 中性 | 优-买入 | 优-买入 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 回避 | 中性 | 中性 | 中性 | 中性 | 中性 |
| 超声电子 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 中国卫星 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 27.24 | 15.65 | 37.4 | 24.22 | 18.57 | 17.53 | 22.39 | 17.77 | 16.36 | 16.73 | 21.13 | 40.6 | 38.87 | 31.23 | 27.18 | 19.9 |
| 赢利能力评分 | 72.31 | 76.30 | 79.46 | 75.52 | 78.05 | 78.37 | 67.07 | 76.34 | 71.19 | 66.35 | 76.25 | 56.57 | 95.89 | 95.57 | 80.51 | 66.15 |
| 成长能力评分 | 40.46 | 73.49 | 86.30 | 56.86 | 57.36 | 48.63 | 20.00 | 100.00 | 100.00 | 91.62 | 100.00 | 55.04 | 80.00 | 80.00 | 65.67 | 90.22 |
| 估值情况评分 | 25.41 | 29.82 | 28.17 | 30.74 | 33.35 | 33.50 | 30.73 | 35.33 | 36.05 | 34.82 | 31.90 | 13.55 | 24.25 | 25.98 | 26.14 | 44.36 |
| 信用情况评分 | 81.55 | 85.20 | 94.85 | 84.55 | 82.28 | 75.16 | 70.28 | 86.08 | 74.46 | 79.74 | 85.01 | 70.56 | 90.12 | 91.70 | 91.09 | 67.82 |
| 综合情况评价 | 42.02 | 55.62 | 60.57 | 51.96 | 52.48 | 49.76 | 39.91 | 68.18 | 65.15 | 55.44 | 60.88 | 28.06 | 58.28 | 58.43 | 50.95 | 68.12 |
| 每股收益(元) | 0.17 | 0.12 | 0.08 | 0.56 | 0.33 | 0.20 | 0.08 | 0.60 | 0.33 | 0.21 | 0.10 | 0.30 | 0.27 | 0.21 | 0.06 | 0.24 |
| 预估全年每股收益(元) | 0.28 | 0.32 | 0.70 | 0.56 | 0.59 | 0.59 | 0.45 | 0.60 | 0.48 | 0.38 | 0.61 | 0.30 | 0.46 | 0.58 | 0.30 | 0.24 |
| 每股净资产(元) | 2.62 | 2.57 | 5.02 | 4.74 | 4.53 | 4.40 | 5.21 | 5.16 | 4.83 | 4.71 | 4.66 | 5.50 | 1.77 | 1.71 | 1.68 | 1.84 |
| 每股自由现金流(元) | (0.65) | (0.39) | (0.33) | 1.19 | (1.21) | (0.78) | (0.23) | 0.80 | (1.04) | (0.57) | (0.20) | (0.59) | (0.04) | (0.68) | (0.34) | 0.57 |
| 当季净利润(亿) | 0.34 | 0.55 | 0.29 | 0.80 | 0.44 | 0.49 | 0.23 | 0.77 | 0.38 | 0.31 | 0.30 | 0.27 | 0.13 | 0.33 | 0.15 | 0.23 |
| 当季主营业务收入(亿) | 5.30 | 7.17 | 4.22 | 9.72 | 5.60 | 5.55 | 3.21 | 7.49 | 4.31 | 3.64 | 4.51 | 3.79 | 1.77 | 2.15 | 2.41 | 4.93 |
| 预估全年净利润(亿) | 1.99 | 2.29 | 2.48 | 1.96 | 2.06 | 2.06 | 1.33 | 1.76 | 1.42 | 1.12 | 1.78 | 0.88 | 1.05 | 1.32 | 0.68 | 0.55 |
| 预估全年主营业务收入(亿) | 28.00 | 31.32 | 31.64 | 24.07 | 22.98 | 21.43 | 14.20 | 19.94 | 19.90 | 18.09 | 18.91 | 10.12 | 14.12 | 15.86 | 15.21 | 8.94 |
| 市净率(倍) | 10.40 | 6.10 | 7.45 | 5.11 | 4.10 | 3.98 | 4.29 | 3.44 | 3.38 | 3.55 | 4.53 | 7.39 | 21.91 | 18.26 | 16.18 | 10.83 |
| 市销率(折算为全年数据) | 6.92 | 3.57 | 4.22 | 3.59 | 2.90 | 2.93 | 4.67 | 2.65 | 2.43 | 2.74 | 3.32 | 11.80 | 6.27 | 4.49 | 4.08 | 5.09 |
| 市盈率(折算为全年数据) | 96.52 | 48.28 | 53.18 | 43.59 | 31.74 | 29.93 | 49.62 | 29.73 | 33.90 | 43.85 | 34.83 | 135.84 | 84.43 | 53.81 | 91.51 | 82.05 |
| 市盈率(倍)(含债调整去息税)折为全年 | 102.62 | 49.54 | 53.75 | 47.10 | 33.23 | 30.79 | 50.43 | 33.69 | 37.44 | 46.34 | 35.31 | 135.84 | 89.24 | 54.46 | 92.55 | 82.05 |
| PER(以当期ROE为增长标准) | 9.95 | 4.24 | 4.31 | 4.02 | 2.72 | 2.52 | 6.24 | 2.91 | 3.86 | 5.93 | 3.01 | 24.98 | 3.81 | 1.95 | 5.96 | 6.21 |
| PEG(以3年均净利增长为标准) | 2.72 | 1.16 | 1.17 | 0.83 | 0.56 | 0.52 | 1.12 | 0.11 | 0.13 | 0.16 | 0.12 | 0.45 | 0.29 | 0.17 | 0.32 | 数据为空 |
| PEG(以3年均收入增长为标准) | 2.30 | 1.01 | 1.08 | 1.08 | 0.79 | 0.79 | 1.86 | 0.47 | 0.53 | 0.71 | 0.52 | 2.82 | 1.42 | 0.78 | 1.38 | 数据为空 |
| 预估全年总资产报酬率 | 4.97% | 5.91% | 7.17% | 5.52% | 6.42% | 6.67% | 4.44% | 6.13% | 5.14% | 4.29% | 6.79% | 3.22% | 8.21% | 12.33% | 6.53% | 4.42% |
| 预估全年投入资本报酬率 | 10.88% | 12.88% | 14.07% | 11.73% | 12.68% | 13.01% | 8.66% | 11.57% | 10.28% | 8.14% | 13.07% | 5.43% | 25.24% | 32.58% | 18.90% | 12.99% |
| 预估全年股东权益报酬率 | 10.32% | 11.69% | 12.46% | 11.72% | 12.23% | 12.24% | 8.08% | 11.57% | 9.69% | 7.81% | 11.74% | 5.44% | 23.41% | 27.88% | 15.53% | 13.20% |
| 自由现金流与营业收入之比 | -27.48% | -24.03% | -27.22% | 17.45% | -29.60% | -31.34% | -21.31% | 11.75% | -24.54% | -20.44% | -12.91% | -17.00% | -1.40% | -34.03% | -32.40% | 14.53% |
| 二级市场自由现金收益率-报表期 | -2.31% | -2.41% | -0.89% | 4.94% | -6.06% | -4.27% | -1.05% | 4.68% | -5.97% | -3.35% | -0.94% | -1.51% | -0.10% | -2.13% | -1.25% | 2.73% |
| 总收入同比增长率 | 16.32% | 30.13% | 31.44% | 20.68% | 15.23% | 7.45% | -28.79% | 97.03% | 96.66% | 78.69% | 86.80% | 13.16% | 57.87% | 77.32% | 70.07% | 102.74% |
| 净利润同比增长率 | 1.58% | 16.67% | 26.57% | 11.57% | 17.46% | 17.61% | -24.50% | 99.97% | 61.49% | 27.67% | 103.01% | 59.20% | 89.82% | 139.31% | 22.46% | 756.14% |
| 当季收入同比增长率 | -5.29% | 29.37% | 31.44% | 29.75% | 29.96% | 52.31% | -28.79% | 97.66% | 142.89% | 69.57% | 86.80% | -23.20% | 23.12% | 86.25% | 70.07% | 569.81% |
| 当季净利润同比增长率 | -22.82% | 12.07% | 26.57% | 4.05% | 17.23% | 58.70% | -24.50% | 187.26% | 181.89% | -6.28% | 103.01% | 16.54% | 9.34% | 319.74% | 22.46% | 数据为空 |
| 净利润率 | 7.03% | 7.31% | 6.79% | 8.14% | 8.06% | 8.16% | 7.05% | 8.80% | 7.90% | 7.45% | 6.65% | 8.67% | 9.62% | 10.43% | 6.12% | 6.17% |
| 税前利润率 | 9.12% | 9.25% | 8.57% | 9.16% | 10.15% | 10.17% | 9.09% | 10.29% | 10.06% | 9.86% | 8.60% | 10.69% | 11.45% | 12.07% | 7.26% | 7.62% |
| 主营业务利润率 | 15.23% | 15.07% | 15.57% | 14.64% | 15.76% | 15.78% | 15.98% | 15.07% | 14.95% | 15.38% | 13.74% | 11.42% | 10.89% | 10.57% | 10.58% | 13.14% |
| 当季净利润率 | 6.43% | 7.62% | 6.79% | 8.26% | 7.89% | 8.80% | 7.05% | 10.30% | 8.75% | 8.44% | 6.65% | 7.09% | 7.54% | 15.28% | 6.12% | 4.67% |
| 当季税前利润率 | 8.86% | 9.64% | 9.28% | 7.69% | 10.13% | 10.79% | 10.52% | 10.67% | 10.43% | 11.42% | 12.37% | 9.43% | 9.85% | 17.48% | 7.76% | 6.07% |
| 当季主营业务利润率 | 15.59% | 14.77% | 15.57% | 13.00% | 15.73% | 15.67% | 15.98% | 15.26% | 14.13% | 17.42% | 13.74% | 12.32% | 11.72% | 10.55% | 10.58% | 8.59% |
| 当季权益报酬率 | 1.85% | 3.02% | 1.62% | 4.80% | 2.77% | 3.14% | 1.48% | 5.09% | 2.65% | 2.22% | 2.19% | 1.66% | 3.31% | 8.43% | 3.87% | 5.52% |
| 经营性现金流同比增长率 | 数据为空 | 数据为空 | 数据为空 | 17.27% | 数据为空 | 数据为空 | -149.81% | 数据为空 | -20286.74% | 数据为空 | 数据为空 | -214.00% | 数据为空 | 数据为空 | 数据为空 | 47.85% |
| 综合业务利润率 | 15.23% | 15.07% | 15.57% | 14.64% | 15.76% | 15.78% | 15.98% | 15.07% | 14.95% | 15.38% | 13.74% | 11.42% | 10.89% | 10.57% | 10.58% | 13.14% |
| 当季综合业务利润率 | 15.59% | 14.77% | 15.57% | 13.00% | 15.73% | 15.67% | 15.98% | 15.26% | 14.13% | 17.42% | 13.74% | 12.32% | 11.72% | 10.55% | 10.58% | 8.59% |
| 资本支出与销售收入比 | 5.23% | 4.74% | 5.12% | 3.20% | 5.02% | 6.35% | 12.27% | 9.50% | 11.42% | 14.93% | 25.82% | 0.90% | 1.53% | 1.89% | 0.05% | 1.45% |
| 总市值(亿) | 192.06 | 110.34 | 131.85 | 85.38 | 65.47 | 61.80 | 65.78 | 52.21 | 48.06 | 49.15 | 62.08 | 119.28 | 88.39 | 71.02 | 61.81 | 45.25 |
| 总市值含债调整(亿) | 192.62 | 110.70 | 132.40 | 85.94 | 66.02 | 62.33 | 65.79 | 52.22 | 48.08 | 49.26 | 62.18 | 119.28 | 88.41 | 71.04 | 61.83 | 45.25 |
| 总市值中的现金比例 | 7.98% | 15.81% | 14.76% | 22.49% | 17.59% | 21.08% | 22.61% | 29.80% | 21.22% | 23.75% | 20.85% | 13.95% | 7.31% | 6.90% | 9.15% | 13.23% |
| 生息负债与净资产比率 | 2.99% | 1.95% | 3.11% | 3.30% | 3.46% | 3.43% | 0.09% | 0.09% | 0.11% | 0.77% | 0.78% | 0.00% | 0.50% | 0.51% | 0.52% | 0.00% |
| 营业费用与收入之比 | 1.06% | 0.93% | 1.35% | 0.94% | 1.04% | 0.96% | 1.01% | 0.61% | 0.63% | 0.64% | 0.64% | 0.54% | 0.61% | 0.57% | 0.55% | 1.63% |
| 管理费用与收入之比 | 5.84% | 5.47% | 7.01% | 4.91% | 5.27% | 5.62% | 6.83% | 5.03% | 5.22% | 5.24% | 5.01% | 3.01% | 3.48% | 4.33% | 3.12% | 3.40% |
| 财务费用与收入之比 | -0.83% | -0.54% | -0.48% | -0.61% | -0.64% | -0.56% | -0.82% | -1.17% | -1.34% | -0.90% | -0.56% | -0.98% | -1.06% | -0.40% | -0.38% | -0.48% |
| 期间费用占收入比 | 6.07% | 5.86% | 7.88% | 5.24% | 5.66% | 6.02% | 7.01% | 4.47% | 4.52% | 4.98% | 5.09% | 2.57% | 3.04% | 4.50% | 3.28% | 4.56% |
| 当季期间费用占收入比 | 6.52% | 4.68% | 7.88% | 4.62% | 5.11% | 5.44% | 7.01% | 4.40% | 3.64% | 4.84% | 5.09% | 1.79% | -0.72% | 5.87% | 3.28% | 2.10% |
| 期间费用占收入比同比增长率 | 7.22% | -2.54% | 12.39% | 17.24% | 25.40% | 20.85% | 37.75% | 74.04% | 48.64% | 10.67% | 55.06% | -43.60% | -59.93% | -41.77% | -52.05% | -53.31% |
| 当季期间费用占收入比同比增长率 | 27.60% | -14.03% | 12.39% | 5.08% | 40.37% | 12.37% | 37.75% | 146.28% | -606.30% | -17.46% | 55.06% | -14.73% | -109.81% | -33.41% | -52.05% | -82.50% |
| 债务杠杆 | 2.17 | 2.13 | 1.95 | 2.12 | 2.01 | 2.00 | 1.95 | 1.89 | 1.94 | 1.89 | 1.92 | 1.69 | 3.16 | 2.75 | 2.71 | 2.99 |
| 生息负债率 | 1.38% | 0.92% | 1.59% | 1.55% | 1.72% | 1.72% | 0.04% | 0.05% | 0.06% | 0.41% | 0.41% | 0.00% | 0.16% | 0.19% | 0.19% | 0.00% |
| 资产负债率 | 53.90% | 53.16% | 48.79% | 52.92% | 50.32% | 49.89% | 48.73% | 47.03% | 48.49% | 47.02% | 47.84% | 40.84% | 68.34% | 63.65% | 63.07% | 66.51% |
| 每股生息负债(元) | 0.08 | 0.05 | 0.16 | 0.16 | 0.16 | 0.15 | 0.00 | 0.00 | 0.01 | 0.04 | 0.04 | 0.00 | 0.01 | 0.01 | 0.01 | 0.00 |
| 生息债务占负债比率 | 2.56% | 1.72% | 3.26% | 2.93% | 3.41% | 3.45% | 0.09% | 0.11% | 0.11% | 0.86% | 0.85% | 0.00% | 0.23% | 0.29% | 0.31% | 0.00% |
| 每股现金保有额(元) | 2.17 | 2.47 | 5.52 | 5.45 | 3.27 | 3.70 | 5.06 | 5.30 | 3.47 | 3.97 | 4.41 | 5.66 | 2.84 | 2.15 | 2.49 | 2.63 |
| 存货环比增长率 | 14.60% | 42.70% | -47.45% | 40.02% | -36.75% | 12.61% | 10.71% | -36.92% | 19.02% | 23.56% | -3.57% | 308.68% | -38.96% | 17.04% | -57.33% | -6.05% |
| 应收帐款环比增长率 | 16.42% | 67.07% | 14.19% | -51.43% | 44.47% | 40.24% | 27.17% | -25.99% | 42.57% | 13.22% | 0.35% | 44.18% | 28.38% | 80.68% | 17.08% | -28.02% |
| 存货同比增长率 | 20.34% | -33.59% | -47.59% | 10.41% | -50.26% | -6.40% | 2.71% | -10.54% | 479.57% | 197.24% | 181.55% | 24.58% | -71.36% | -46.91% | -35.25% | 44.45% |
| 应收帐款同比增长率 | 7.88% | 33.86% | 12.36% | 25.13% | 90.67% | 88.16% | 51.92% | 19.88% | 133.55% | 110.31% | 235.60% | 291.55% | 95.49% | 64.00% | 443.12% | 359.39% |
| 预收帐款同比增长率 | -34.15% | -16.01% | -38.40% | -4.67% | -13.50% | -20.44% | -20.72% | -29.22% | -44.58% | 22.83% | 41.65% | 17.54% | 4.07% | -27.15% | 5.55% | 19.89% |
| 存货周转率 - 单期值 | 8.12 | 10.44 | 14.93 | 6.06 | 8.00 | 4.72 | 3.51 | 5.51 | 3.48 | 3.74 | 4.94 | 2.62 | 15.03 | 10.34 | 11.61 | 2.82 |
| 总资产周转率-单期值 | 0.70 | 0.81 | 0.92 | 0.68 | 0.72 | 0.69 | 0.48 | 0.70 | 0.72 | 0.69 | 0.72 | 0.37 | 1.11 | 1.48 | 1.47 | 0.72 |
| 净资产周转率-单期值 | 1.52 | 1.73 | 1.79 | 1.44 | 1.44 | 1.38 | 0.93 | 1.31 | 1.40 | 1.31 | 1.38 | 0.63 | 3.50 | 4.08 | 3.98 | 2.14 |
| 应收帐款周转率--单期值 | 2.42 | 3.15 | 5.32 | 4.62 | 2.14 | 2.89 | 2.69 | 4.79 | 3.54 | 4.59 | 5.43 | 2.92 | 5.87 | 8.46 | 14.66 | 10.09 |
| 流动资产周转率--单期值 | 0.81 | 0.99 | 1.05 | 0.82 | 0.83 | 0.80 | 0.55 | 0.80 | 0.83 | 0.77 | 0.75 | 0.52 | 1.26 | 1.63 | 1.52 | 0.85 |
| 固定资产周转率--单期值 | 22.19 | 25.68 | 25.91 | 19.08 | 19.00 | 17.84 | 11.80 | 17.10 | 18.24 | 16.49 | 16.92 | 26.39 | 39.80 | 42.98 | 24.40 | 14.17 |
| 股本同比变动率 | 100.00% | 100.00% | 20.00% | 20.00% | 20.00% | 20.00% | 0.00% | 0.00% | 29.19% | 29.19% | 29.19% | 29.19% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 4.53% | 18.31% | 23.93% | 7.43% | 16.32% | 10.83% | -24.71% | 89.59% | 72.77% | 45.95% | 121.45% | 58.73% | 89.62% | 109.97% | 2.00% | 479.19% |
| 其他税费(亿) | 0.06 | (0.01) | 0.02 | 0.21 | 0.00 | (0.01) | 0.01 | 0.31 | 0.11 | 0.08 | 0.05 | (0.04) | 0.02 | (0.00) | (0.01) | (0.01) |
| 每股营运资金(元) | 1.93 | 1.90 | 3.71 | 3.45 | 3.48 | 3.39 | 4.12 | 4.15 | 3.85 | 3.87 | 3.85 | 5.31 | 1.65 | 1.58 | 1.29 | 1.18 |
| 短期借款占营运资金的比例 | 4.00% | 2.57% | 4.13% | 4.44% | 4.41% | 4.36% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.53% | 0.56% | 0.68% | 0.00% |
| 每股资本性支出(元) | 0.12 | 0.08 | 0.06 | 0.22 | 0.20 | 0.16 | 0.13 | 0.64 | 0.48 | 0.41 | 0.40 | 0.03 | 0.04 | 0.04 | 0.00 | 0.06 |
| 每股投入资本净额(元) | 2.59 | 2.52 | 5.00 | 4.74 | 4.62 | 4.50 | 5.21 | 5.17 | 4.69 | 4.69 | 4.64 | 5.50 | 1.82 | 1.78 | 1.57 | 1.87 |
| 每股经营活动产生的现金流(元) | (0.53) | (0.31) | (0.26) | 1.41 | (1.00) | (0.62) | (0.10) | 1.44 | (0.56) | (0.15) | 0.20 | (0.55) | 0.00 | (0.64) | (0.34) | 0.63 |
| 投资支出占收入之比 | 9.00% | 4.75% | 5.12% | 6.57% | 5.19% | 6.43% | 12.49% | 38.14% | 56.43% | 83.83% | 146.95% | 0.91% | 3.80% | 5.04% | 0.05% | 3.39% |
| 存货储存期(天) | 44.33 | 34.47 | 24.10 | 59.40 | 45.03 | 76.30 | 102.47 | 65.39 | 103.39 | 96.16 | 72.87 | 137.48 | 23.96 | 34.81 | 31.01 | 127.49 |
| 应付帐款付款期(天) | 268.07 | 212.39 | 157.56 | 198.53 | 222.35 | 209.77 | 253.96 | 148.30 | 190.36 | 156.77 | 103.14 | 108.47 | 69.68 | 67.82 | 24.49 | 38.12 |
| 应收帐款回收期(天) | 148.65 | 114.13 | 67.63 | 77.85 | 167.87 | 124.62 | 134.07 | 75.08 | 101.64 | 78.46 | 66.29 | 123.40 | 61.35 | 42.55 | 24.55 | 35.66 |
| 预付帐款占用期(天) | 36.92 | 25.17 | 17.56 | 20.55 | 29.06 | 29.52 | 52.35 | 34.60 | 48.30 | 62.60 | 69.42 | 99.16 | 56.30 | 37.46 | 30.79 | 46.70 |
| 预收帐款信用期(天) | 20.18 | 29.83 | 32.14 | 70.74 | 37.34 | 51.91 | 116.22 | 89.55 | 49.83 | 77.30 | 110.12 | 249.28 | 126.76 | 71.77 | 96.63 | 239.99 |
| 现金占总资产比例 | 38.23% | 45.14% | 56.28% | 54.12% | 35.85% | 42.07% | 49.79% | 54.33% | 36.99% | 44.71% | 49.30% | 60.99% | 50.68% | 45.77% | 54.68% | 47.98% |
| 存货占总资产比例 | 7.25% | 6.56% | 5.14% | 9.52% | 7.51% | 12.32% | 11.34% | 10.69% | 17.59% | 15.61% | 12.56% | 12.54% | 6.57% | 12.82% | 11.32% | 22.01% |
| 总资产同比增加比例 | 24.77% | 24.76% | 15.71% | 23.92% | 16.46% | 18.60% | 13.78% | 4.95% | 116.37% | 144.03% | 153.77% | 118.75% | 6.10% | -2.92% | 4.93% | 11.79% |
| 应付款项占总资产比例 | 43.83% | 40.41% | 33.58% | 31.83% | 37.11% | 33.87% | 28.11% | 24.24% | 32.39% | 25.45% | 17.78% | 9.89% | 19.10% | 24.97% | 8.94% | 6.58% |
| 应收款项占总资产比例 | 33.75% | 30.07% | 20.11% | 17.16% | 39.04% | 28.02% | 20.71% | 16.99% | 23.85% | 17.66% | 15.51% | 14.88% | 22.09% | 20.49% | 11.73% | 8.31% |
| 预收款项占总资产比例 | 4.58% | 7.86% | 9.56% | 15.59% | 8.68% | 11.67% | 17.96% | 20.27% | 11.69% | 17.40% | 25.77% | 30.05% | 45.64% | 34.57% | 46.17% | 55.93% |
| 预付款项占总资产比例 | 6.04% | 4.79% | 3.74% | 3.29% | 4.85% | 4.77% | 5.79% | 5.65% | 8.22% | 10.16% | 11.97% | 9.04% | 15.44% | 13.79% | 11.25% | 8.06% |
| 固定资产占总资产比例 | 3.15% | 3.16% | 3.53% | 3.56% | 3.77% | 3.88% | 4.03% | 4.07% | 3.96% | 4.20% | 4.26% | 1.41% | 2.78% | 3.45% | 6.02% | 5.06% |
| 无形资产占总资产比例 | 4.00% | 4.24% | 4.88% | 4.68% | 4.69% | 4.95% | 5.19% | 4.95% | 5.79% | 5.46% | 5.09% | 0.26% | 0.58% | 0.71% | 1.47% | 1.24% |
| 流动比例 | 1.64 | 1.66 | 1.78 | 1.65 | 1.77 | 1.78 | 1.85 | 1.92 | 1.86 | 1.95 | 1.92 | 2.41 | 1.44 | 1.55 | 1.46 | 1.33 |
| 速动比率 | 1.50 | 1.53 | 1.68 | 1.47 | 1.62 | 1.53 | 1.61 | 1.69 | 1.49 | 1.61 | 1.65 | 2.10 | 1.34 | 1.34 | 1.28 | 0.99 |
| 综合税率 | 2.20% | 2.08% | 2.22% | 0.98% | 2.13% | 2.06% | 2.07% | 1.67% | 2.17% | 2.30% | 1.45% | 1.98% | 1.89% | 1.93% | 1.44% | 1.26% |
| 实际所得税率 | 18.32% | 17.89% | 19.06% | 7.83% | 18.26% | 18.20% | 20.51% | 11.91% | 19.80% | 20.89% | 16.12% | 17.84% | 16.27% | 15.98% | 19.88% | 14.32% |
| 可持续增长率 | 10.66% | 12.66% | 12.14% | 11.72% | 11.60% | 11.27% | 6.54% | 11.57% | 11.07% | 9.74% | 9.19% | 5.44% | 33.68% | 42.53% | 24.37% | 13.20% |
| 最大内部融资增长率 | 4.87% | 8.44% | 7.31% | 23.32% | 6.37% | 3.85% | -10.82% | 1.39% | -5.28% | -15.47% | -61.55% | 20.63% | 83.11% | 18.22% | -97.58% | -58.34% |
| 净利润现金含量 | -316.31% | -263.61% | -325.39% | 253.68% | -305.18% | -306.27% | -128.04% | 241.35% | -165.96% | -73.89% | 194.08% | -185.52% | 1.33% | -308.11% | -528.39% | 259.07% |
| 主营业务收入现金含量 | 31.58% | 26.54% | 25.05% | 79.84% | 23.23% | 28.60% | 41.22% | 70.15% | 30.12% | 37.73% | 50.75% | 70.39% | 46.20% | 2.29% | 2.87% | 91.93% |
| 经营性现金周期(天) | 256.68 | 190.30 | 118.99 | 175.01 | 265.25 | 240.87 | 296.00 | 179.81 | 262.71 | 236.55 | 206.10 | 361.93 | 149.41 | 121.50 | 85.71 | 196.34 |
| 单位收入需投入现金 | 0.82 | 0.75 | 0.66 | 0.54 | 0.76 | 0.70 | 0.56 | 0.47 | 0.73 | 0.61 | 0.44 | 0.30 | 0.16 | 0.39 | (0.10) | (0.17) |
| 单位收入产生的现金 | 0.08 | 0.08 | 0.07 | 0.09 | 0.09 | 0.08 | 0.07 | 0.10 | 0.09 | 0.09 | 0.07 | 0.07 | 0.06 | 0.04 | 0.06 | 0.08 |
| 单位收入可用于增长的现金 | 0.03 | 0.03 | 0.02 | 0.06 | 0.03 | 0.02 | (0.05) | 0.00 | (0.03) | (0.06) | (0.18) | 0.06 | 0.04 | 0.02 | 0.06 | 0.06 |
| 市值环比增长 | 74.06% | -16.31% | 54.42% | 30.43% | 5.93% | -6.05% | 26.00% | 8.62% | -2.21% | -20.82% | -47.96% | 34.94% | 24.46% | 14.90% | 36.58% | -9.50% |
| 主评级建议 | 回避 | 中性 | 中性 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 中性 | 回避 | 中性 | 中性 | 回避 | 中性 |
| 次评级建议(敏感性) | 回避 | 回避 | 中性 | 回避 | 中性 | 中性 | 回避 | 中性 | 中性 | 回避 | 中性 | 数据为空 | 回避 | 中性 | 数据为空 | 数据为空 |
| 中国卫星 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 友谊B股 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 1.3 | 1.3 | 1.6 | 1.51 | 1.1 | 1.11 | 0.92 | 0.77 | 0.821 | 1.119 | 1.492 | 2.153 | 1.838 | 1.605 | 1.189 | 0.868 |
| 赢利能力评分 | 30.43 | 30.36 | 27.75 | 26.76 | 25.31 | 24.11 | 22.01 | 24.83 | 30.01 | 29.77 | 39.63 | 33.91 | 33.86 | 34.82 | 25.56 | 24.70 |
| 成长能力评分 | 81.47 | 66.89 | 82.01 | 75.77 | 22.80 | 37.31 | 21.83 | 32.19 | 36.42 | 41.74 | 69.56 | 51.39 | 51.04 | 63.22 | 51.74 | 45.98 |
| 估值情况评分 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| 信用情况评分 | 64.01 | 64.21 | 86.44 | 62.73 | 64.22 | 85.38 | 85.03 | 63.39 | 63.93 | 86.05 | 84.24 | 79.86 | 82.52 | 86.01 | 85.92 | 80.27 |
| 综合情况评价 | 69.97 | 65.60 | 71.35 | 67.03 | 50.86 | 54.56 | 48.50 | 53.44 | 56.32 | 57.84 | 70.45 | 62.15 | 62.15 | 66.87 | 60.07 | 57.52 |
| 每股收益(元) | 0.50 | 0.38 | 0.17 | 0.40 | 0.37 | 0.31 | 0.13 | 0.33 | 0.39 | 0.28 | 0.13 | 0.71 | 0.56 | 0.34 | 0.09 | 0.33 |
| 预估全年每股收益(元) | 0.53 | 0.50 | 0.55 | 0.40 | 0.31 | 0.35 | 0.33 | 0.33 | 0.50 | 0.59 | 1.06 | 0.71 | 0.68 | 0.67 | 0.38 | 0.33 |
| 每股净资产(元) | 10.88 | 10.63 | 10.88 | 10.39 | 10.80 | 10.90 | 11.08 | 10.21 | 10.42 | 10.61 | 11.03 | 11.59 | 11.37 | 10.29 | 8.17 | 8.21 |
| 每股自由现金流(元) | 5.49 | 1.61 | 3.77 | 4.36 | 1.77 | 0.02 | 1.29 | 4.35 | 2.75 | 0.16 | 1.84 | 4.99 | 3.93 | 1.28 | 2.26 | 2.59 |
| 当季净利润(亿) | 0.56 | 1.00 | 0.79 | 0.12 | 0.32 | 0.87 | 0.58 | (0.28) | 0.46 | 0.65 | 0.57 | 0.67 | 0.91 | 1.10 | 0.38 | 0.27 |
| 当季主营业务收入(亿) | 77.14 | 70.65 | 84.92 | 95.74 | 62.18 | 62.71 | 71.24 | 61.99 | 62.20 | 62.25 | 69.21 | 59.90 | 56.18 | 51.34 | 61.94 | 54.23 |
| 预估全年净利润(亿) | 2.52 | 2.34 | 2.58 | 1.88 | 1.47 | 1.67 | 1.43 | 1.40 | 2.15 | 2.52 | 4.55 | 3.06 | 2.94 | 2.89 | 1.62 | 1.42 |
| 预估全年主营业务收入(亿) | 346.30 | 338.97 | 347.92 | 291.87 | 258.91 | 260.49 | 263.14 | 255.64 | 262.10 | 266.16 | 256.27 | 229.36 | 228.91 | 225.38 | 237.39 | 208.82 |
| 市净率(倍) | 0.12 | 0.12 | 0.15 | 0.15 | 0.10 | 0.10 | 0.08 | 0.08 | 0.08 | 0.11 | 0.14 | 0.19 | 0.16 | 0.16 | 0.15 | 0.11 |
| 市销率(折算为全年数据) | 0.10 | 0.10 | 0.10 | 0.11 | 0.13 | 0.13 | 0.12 | 0.12 | 0.11 | 0.12 | 0.13 | 0.15 | 0.14 | 0.14 | 0.13 | 0.14 |
| 市盈率(折算为全年数据) | 2.44 | 2.63 | 2.93 | 3.79 | 3.53 | 3.15 | 2.77 | 2.36 | 1.64 | 1.91 | 1.41 | 3.02 | 2.68 | 2.39 | 3.15 | 2.62 |
| 市盈率(倍)(含债调整去息税)折为全年 | 4.92 | 5.22 | 4.79 | 12.44 | 15.12 | 10.56 | 7.61 | 12.17 | 4.74 | 4.04 | 2.86 | 4.75 | 4.74 | 4.69 | 7.67 | 6.99 |
| PER(以当期ROE为增长标准) | 1.01 | 1.13 | 0.99 | 3.24 | 5.21 | 3.28 | 2.58 | 3.81 | 1.00 | 0.75 | 0.32 | 0.77 | 0.80 | 0.74 | 1.72 | 1.73 |
| PEG(以3年均净利增长为标准) | 1.06 | 3.53 | 0.83 | 0.39 | 0.69 | 0.40 | 0.36 | 0.55 | 0.16 | 0.12 | 0.05 | 0.12 | 0.12 | 0.13 | 1.05 | 数据为空 |
| PEG(以3年均收入增长为标准) | 0.33 | 0.38 | 0.32 | 1.05 | 2.01 | 1.37 | 0.94 | 1.00 | 0.36 | 0.29 | 0.23 | 0.25 | 0.25 | 0.26 | 0.38 | 数据为空 |
| 预估全年总资产报酬率 | 1.22% | 1.24% | 1.28% | 1.01% | 0.84% | 0.99% | 0.86% | 0.85% | 1.37% | 1.73% | 2.91% | 1.99% | 2.03% | 2.30% | 1.34% | 1.25% |
| 预估全年投入资本报酬率 | 5.92% | 5.64% | 6.38% | 4.53% | 3.14% | 3.42% | 3.10% | 3.43% | 5.38% | 6.18% | 9.92% | 6.27% | 5.91% | 6.39% | 4.87% | 4.08% |
| 预估全年股东权益报酬率 | 4.88% | 4.61% | 4.85% | 3.84% | 2.90% | 3.22% | 2.94% | 3.19% | 4.76% | 5.37% | 8.87% | 6.16% | 5.95% | 6.34% | 4.46% | 4.04% |
| 自由现金流与营业收入之比 | 11.13% | 4.89% | 20.97% | 7.06% | 4.25% | 0.06% | 7.76% | 7.30% | 6.10% | 0.51% | 11.38% | 9.34% | 9.96% | 4.84% | 15.67% | 5.32% |
| 二级市场自由现金收益率-报表期 | 40.46% | 11.83% | 25.51% | 29.52% | 15.13% | 0.17% | 11.42% | 35.35% | 21.61% | 1.34% | 14.23% | 36.01% | 30.40% | 10.02% | 17.75% | 20.31% |
| 总收入同比增长率 | 18.65% | 16.14% | 19.21% | 14.17% | 1.28% | 1.90% | 2.93% | 11.46% | 14.28% | 16.04% | 11.74% | 9.84% | 9.62% | 7.93% | 13.68% | 15.33% |
| 净利润同比增长率 | 33.68% | 24.22% | 37.16% | 34.57% | 5.15% | 19.14% | 1.94% | -54.36% | -29.86% | -17.89% | 48.67% | 115.25% | 106.56% | 102.84% | 13.93% | 5.44% |
| 当季收入同比增长率 | 24.05% | 12.66% | 19.21% | 54.45% | -0.02% | 0.75% | 2.93% | 3.48% | 10.71% | 21.24% | 11.74% | 10.45% | 13.19% | 1.72% | 13.68% | 10.16% |
| 当季净利润同比增长率 | 77.07% | 15.60% | 37.16% | 数据为空 | -31.67% | 34.24% | 1.94% | -141.56% | -49.31% | -41.05% | 48.67% | 153.22% | 112.89% | 178.44% | 13.93% | 5.63% |
| 净利润率 | 1.01% | 1.16% | 0.94% | 0.64% | 0.90% | 1.08% | 0.81% | 0.55% | 0.87% | 0.92% | 0.82% | 1.34% | 1.41% | 1.31% | 0.62% | 0.68% |
| 税前利润率 | 3.59% | 3.82% | 3.19% | 3.02% | 3.17% | 3.49% | 2.52% | 2.44% | 2.78% | 2.80% | 2.69% | 3.75% | 3.86% | 3.99% | 2.54% | 2.24% |
| 主营业务利润率 | 20.77% | 20.38% | 19.60% | 20.40% | 20.48% | 19.99% | 19.07% | 20.38% | 20.11% | 19.75% | 18.99% | 19.73% | 19.78% | 19.86% | 18.50% | 19.49% |
| 当季净利润率 | 0.72% | 1.42% | 0.94% | 0.12% | 0.51% | 1.39% | 0.81% | -0.45% | 0.74% | 1.04% | 0.82% | 1.12% | 1.62% | 2.14% | 0.62% | 0.49% |
| 当季税前利润率 | 3.13% | 4.59% | 2.95% | 2.71% | 2.47% | 4.60% | 2.41% | 1.35% | 2.75% | 2.92% | 4.20% | 3.42% | 3.60% | 5.74% | 2.12% | 2.06% |
| 当季主营业务利润率 | 21.56% | 21.32% | 19.60% | 20.24% | 21.54% | 21.02% | 19.07% | 21.23% | 20.88% | 20.60% | 18.99% | 19.58% | 19.62% | 21.51% | 18.50% | 19.58% |
| 当季权益报酬率 | 1.09% | 2.00% | 1.55% | 0.24% | 0.62% | 1.69% | 1.22% | -0.64% | 1.03% | 1.42% | 1.20% | 1.35% | 1.87% | 2.49% | 1.09% | 0.75% |
| 经营性现金流同比增长率 | 147.92% | 301.12% | 173.61% | 6.08% | -27.24% | -38.94% | -28.67% | -9.61% | -20.80% | -53.55% | -11.04% | 27.37% | 77.67% | 60.28% | 70.19% | 90.86% |
| 综合业务利润率 | 20.77% | 20.38% | 19.60% | 20.40% | 20.48% | 19.99% | 19.07% | 20.38% | 20.11% | 19.75% | 18.99% | 19.73% | 19.78% | 19.86% | 18.50% | 19.49% |
| 当季综合业务利润率 | 21.56% | 21.32% | 19.60% | 20.24% | 21.54% | 21.02% | 19.07% | 21.23% | 20.88% | 20.60% | 18.99% | 19.58% | 19.62% | 21.51% | 18.50% | 19.58% |
| 资本支出与销售收入比 | 1.61% | 1.77% | 1.44% | 2.10% | 1.85% | 1.86% | 2.00% | 2.55% | 2.39% | 2.71% | 2.71% | 2.81% | 2.28% | 3.20% | 2.03% | 5.16% |
| 总市值(亿) | 6.14 | 6.14 | 7.55 | 7.13 | 5.19 | 5.24 | 3.95 | 3.30 | 3.52 | 4.80 | 6.40 | 9.24 | 7.89 | 6.89 | 5.10 | 3.73 |
| 总市值含债调整(亿) | 8.94 | 9.19 | 11.35 | 10.63 | 9.88 | 10.97 | 10.20 | 9.60 | 8.97 | 10.25 | 13.10 | 15.39 | 14.60 | 13.94 | 12.81 | 11.48 |
| 总市值中的现金比例 | 1578.31% | 1307.10% | 1162.25% | 1039.56% | 1438.81% | 1356.23% | 1889.71% | 2149.21% | 1723.81% | 1137.77% | 940.35% | 582.63% | 614.97% | 482.90% | 716.37% | 742.56% |
| 生息负债与净资产比率 | 5.45% | 6.08% | 7.40% | 7.14% | 9.19% | 11.12% | 13.13% | 14.37% | 12.19% | 11.97% | 14.15% | 12.36% | 13.75% | 15.97% | 21.96% | 22.00% |
| 营业费用与收入之比 | 15.96% | 15.51% | 14.85% | 16.23% | 16.72% | 16.05% | 15.77% | 16.85% | 16.19% | 15.38% | 15.23% | 16.24% | 16.13% | 15.47% | 15.07% | 17.39% |
| 管理费用与收入之比 | 2.50% | 2.45% | 2.46% | 2.31% | 1.99% | 1.93% | 1.67% | 2.04% | 2.00% | 2.02% | 1.77% | 2.09% | 2.05% | 2.05% | 1.91% | 1.88% |
| 财务费用与收入之比 | -0.40% | -0.49% | -0.33% | -0.51% | -0.57% | -0.61% | -0.15% | -0.32% | -0.16% | 0.02% | 0.06% | 0.11% | 0.13% | 0.12% | 0.12% | 0.15% |
| 期间费用占收入比 | 18.05% | 17.47% | 16.98% | 18.03% | 18.14% | 17.36% | 17.30% | 18.58% | 18.03% | 17.42% | 17.06% | 18.45% | 18.30% | 17.64% | 17.11% | 19.42% |
| 当季期间费用占收入比 | 19.23% | 18.06% | 16.98% | 17.82% | 19.81% | 17.44% | 17.30% | 20.30% | 19.31% | 17.82% | 17.06% | 18.86% | 19.65% | 18.27% | 17.11% | 20.29% |
| 期间费用占收入比同比增长率 | -0.46% | 0.62% | -1.82% | -2.93% | 0.62% | -0.33% | 1.39% | 0.70% | -1.51% | -1.22% | -0.28% | -4.99% | -4.21% | -4.58% | -4.49% | 14.38% |
| 当季期间费用占收入比同比增长率 | -2.92% | 3.56% | -1.82% | -12.22% | 2.61% | -2.15% | 1.39% | 7.65% | -1.74% | -2.48% | -0.28% | -7.09% | -3.84% | -4.32% | -4.49% | 15.09% |
| 债务杠杆 | 4.01 | 3.76 | 3.92 | 3.79 | 3.44 | 3.27 | 3.50 | 3.75 | 3.50 | 3.20 | 3.31 | 3.09 | 2.97 | 2.84 | 3.46 | 3.23 |
| 生息负债率 | 1.36% | 1.62% | 1.89% | 1.88% | 2.67% | 3.40% | 3.75% | 3.83% | 3.48% | 3.74% | 4.28% | 4.00% | 4.63% | 5.63% | 6.36% | 6.81% |
| 资产负债率 | 75.07% | 73.40% | 74.49% | 73.60% | 70.96% | 69.40% | 71.46% | 73.34% | 71.44% | 68.75% | 69.75% | 67.66% | 66.33% | 64.74% | 71.06% | 69.04% |
| 每股生息负债(元) | 0.59 | 0.65 | 0.80 | 0.74 | 0.99 | 1.21 | 1.46 | 1.47 | 1.27 | 1.27 | 1.56 | 1.43 | 1.56 | 1.64 | 1.79 | 1.81 |
| 生息债务占负债比率 | 1.81% | 2.20% | 2.53% | 2.56% | 3.76% | 4.90% | 5.25% | 5.22% | 4.87% | 5.44% | 6.14% | 5.91% | 6.98% | 8.70% | 8.94% | 9.87% |
| 每股现金保有额(元) | 20.52 | 16.99 | 18.60 | 15.70 | 15.83 | 15.05 | 17.39 | 16.55 | 14.15 | 12.73 | 14.03 | 12.54 | 11.30 | 7.75 | 8.52 | 6.45 |
| 存货环比增长率 | 4.95% | -1.89% | -11.74% | 21.10% | 15.72% | -4.11% | -22.33% | 15.19% | 13.08% | -2.47% | -9.10% | 13.91% | 18.80% | -4.19% | -12.11% | 5.97% |
| 应收帐款环比增长率 | 18.05% | 23.96% | 66.84% | 4.03% | 16.62% | 1.15% | 27.42% | -51.06% | -4.49% | 31.68% | 0.97% | 0.38% | -12.89% | -2.13% | 59.84% | 46.95% |
| 存货同比增长率 | 10.05% | 21.34% | 18.59% | 4.37% | -0.73% | -2.99% | -1.32% | 15.48% | 14.20% | 19.98% | 17.85% | 13.95% | 6.01% | 0.09% | 0.36% | -6.67% |
| 应收帐款同比增长率 | 154.00% | 150.93% | 104.74% | 56.36% | -26.44% | -39.75% | -21.57% | -37.85% | 27.47% | 16.25% | -13.60% | 36.77% | 100.24% | 87.59% | 110.43% | 132.43% |
| 预收帐款同比增长率 | 34.08% | 30.21% | 29.66% | 15.87% | 13.14% | 15.49% | 15.01% | 24.44% | 38.54% | 43.90% | 49.71% | 55.32% | 321.57% | 341.81% | 347.65% | 300.04% |
| 存货周转率 - 单期值 | 11.56 | 11.94 | 12.13 | 8.90 | 9.56 | 11.20 | 10.98 | 8.14 | 9.67 | 11.16 | 10.57 | 8.52 | 9.68 | 11.31 | 11.59 | 8.86 |
| 总资产周转率-单期值 | 1.68 | 1.80 | 1.73 | 1.57 | 1.47 | 1.55 | 1.58 | 1.56 | 1.67 | 1.83 | 1.64 | 1.49 | 1.58 | 1.80 | 1.96 | 1.83 |
| 净资产周转率-单期值 | 6.74 | 6.76 | 6.77 | 5.95 | 5.08 | 5.06 | 5.53 | 5.83 | 5.86 | 5.85 | 5.41 | 4.61 | 4.69 | 5.10 | 6.77 | 5.92 |
| 应收帐款周转率--单期值 | 206.60 | 238.73 | 303.75 | 425.13 | 392.34 | 460.34 | 470.36 | 582.23 | 292.18 | 283.37 | 359.28 | 324.68 | 325.26 | 278.96 | 287.56 | 404.31 |
| 流动资产周转率--单期值 | 2.89 | 2.96 | 3.09 | 2.79 | 2.60 | 2.66 | 2.59 | 2.66 | 3.07 | 3.16 | 3.00 | 2.88 | 3.40 | 3.67 | 3.99 | 4.36 |
| 固定资产周转率--单期值 | 12.37 | 11.94 | 12.07 | 9.79 | 10.36 | 9.94 | 10.21 | 9.67 | 9.96 | 9.88 | 10.06 | 8.93 | 8.67 | 8.42 | 8.55 | 5.11 |
| 股本同比变动率 | 0.00% | 0.00% | 10.00% | 10.00% | 10.00% | 10.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 34.60% | 27.16% | 50.99% | 41.31% | 15.20% | 26.98% | -3.89% | -27.53% | -17.61% | -18.49% | 18.57% | 83.35% | 83.30% | 88.66% | 34.04% | 9.01% |
| 其他税费(亿) | 8.43 | 6.14 | 4.16 | 10.08 | 7.87 | 6.09 | 3.87 | 8.39 | 6.79 | 5.32 | 3.53 | 6.30 | 5.29 | 4.12 | 3.39 | 5.16 |
| 每股营运资金(元) | (5.08) | (5.51) | (6.21) | (5.81) | (4.13) | (3.82) | (3.94) | (3.42) | (4.50) | (3.62) | (3.96) | (3.44) | (3.46) | (4.00) | (4.45) | (4.58) |
| 短期借款占营运资金的比例 | -11.67% | -11.72% | -12.29% | -12.03% | -21.96% | -29.52% | -34.61% | -29.60% | -18.12% | -22.55% | -22.09% | -20.32% | -23.99% | -22.73% | -23.81% | -22.39% |
| 每股资本性支出(元) | 0.79 | 0.58 | 0.26 | 1.30 | 0.77 | 0.53 | 0.33 | 1.52 | 1.08 | 0.83 | 0.44 | 1.50 | 0.90 | 0.85 | 0.29 | 2.51 |
| 每股投入资本净额(元) | 8.99 | 8.77 | 8.57 | 8.81 | 9.90 | 10.30 | 10.73 | 9.49 | 9.31 | 9.48 | 10.70 | 11.39 | 11.60 | 10.53 | 7.76 | 8.12 |
| 每股经营活动产生的现金流(元) | 6.28 | 2.19 | 4.03 | 5.66 | 2.53 | 0.55 | 1.62 | 5.87 | 3.83 | 0.99 | 2.27 | 6.49 | 4.84 | 2.12 | 2.55 | 5.10 |
| 投资支出占收入之比 | 6.40% | 7.59% | 8.68% | 9.91% | 7.83% | 5.66% | 5.78% | 9.15% | 9.48% | 8.70% | 10.28% | 6.51% | 5.25% | 6.30% | 6.47% | 8.98% |
| 存货储存期(天) | 31.14 | 30.14 | 29.68 | 40.47 | 37.65 | 32.14 | 32.80 | 44.21 | 37.23 | 32.27 | 34.06 | 42.26 | 37.17 | 31.83 | 31.05 | 40.62 |
| 应付帐款付款期(天) | 55.15 | 49.60 | 49.69 | 58.99 | 57.30 | 53.41 | 56.61 | 61.03 | 55.32 | 46.68 | 55.40 | 60.52 | 65.92 | 52.37 | 56.68 | 60.15 |
| 应收帐款回收期(天) | 1.74 | 1.51 | 1.19 | 0.85 | 0.92 | 0.78 | 0.77 | 0.62 | 1.23 | 1.27 | 1.00 | 1.11 | 1.11 | 1.29 | 1.25 | 0.89 |
| 预付帐款占用期(天) | 3.78 | 3.85 | 3.66 | 4.34 | 4.84 | 5.25 | 5.60 | 6.47 | 6.10 | 5.58 | 6.90 | 8.14 | 8.95 | 7.18 | 7.34 | 1.02 |
| 预收帐款信用期(天) | 75.61 | 66.28 | 71.75 | 74.13 | 75.43 | 66.24 | 73.17 | 73.04 | 65.86 | 56.13 | 65.32 | 65.42 | 54.43 | 46.07 | 47.11 | 46.27 |
| 现金占总资产比例 | 46.99% | 42.54% | 43.59% | 39.89% | 42.54% | 42.25% | 44.78% | 43.21% | 38.80% | 37.50% | 38.47% | 34.99% | 33.46% | 26.56% | 30.16% | 24.30% |
| 存货占总资产比例 | 11.41% | 11.89% | 11.35% | 13.94% | 12.17% | 10.98% | 11.56% | 15.09% | 13.76% | 13.07% | 12.48% | 13.96% | 13.01% | 12.68% | 13.67% | 16.56% |
| 总资产同比增加比例 | 17.36% | 12.09% | 20.87% | 13.03% | 12.20% | 15.46% | 6.47% | 6.83% | 7.99% | 16.34% | 29.11% | 35.15% | 45.97% | 35.69% | 26.41% | 20.68% |
| 应付款项占总资产比例 | 20.21% | 19.56% | 18.99% | 20.32% | 18.52% | 18.25% | 19.96% | 20.83% | 20.44% | 18.91% | 20.30% | 20.00% | 23.07% | 20.86% | 24.95% | 24.52% |
| 应收款项占总资产比例 | 0.95% | 0.88% | 0.67% | 0.43% | 0.44% | 0.39% | 0.39% | 0.31% | 0.67% | 0.75% | 0.53% | 0.54% | 0.57% | 0.75% | 0.80% | 0.53% |
| 预收款项占总资产比例 | 41.28% | 38.72% | 40.28% | 37.85% | 36.14% | 33.33% | 37.55% | 36.92% | 35.84% | 33.32% | 34.76% | 31.70% | 27.93% | 26.94% | 29.98% | 27.58% |
| 预付款项占总资产比例 | 1.39% | 1.52% | 1.40% | 1.49% | 1.56% | 1.79% | 1.98% | 2.21% | 2.25% | 2.26% | 2.53% | 2.69% | 3.13% | 2.86% | 3.23% | 0.42% |
| 固定资产占总资产比例 | 13.58% | 15.05% | 14.31% | 16.05% | 14.24% | 15.57% | 15.47% | 16.09% | 16.81% | 18.49% | 16.28% | 16.70% | 18.21% | 21.36% | 22.91% | 35.86% |
| 无形资产占总资产比例 | 2.35% | 2.60% | 2.43% | 2.68% | 2.88% | 2.92% | 3.20% | 2.94% | 3.14% | 3.43% | 3.21% | 3.07% | 3.30% | 3.88% | 3.89% | 4.23% |
| 流动比例 | 0.84 | 0.81 | 0.80 | 0.80 | 0.84 | 0.84 | 0.86 | 0.88 | 0.82 | 0.84 | 0.84 | 0.85 | 0.84 | 0.77 | 0.77 | 0.74 |
| 速动比率 | 0.69 | 0.65 | 0.65 | 0.60 | 0.67 | 0.68 | 0.69 | 0.66 | 0.63 | 0.64 | 0.65 | 0.63 | 0.63 | 0.57 | 0.57 | 0.49 |
| 综合税率 | 1.61% | 1.54% | 1.53% | 1.60% | 1.41% | 1.38% | 1.01% | 1.20% | 0.96% | 0.91% | 0.95% | 1.65% | 1.72% | 1.93% | 1.50% | 1.18% |
| 实际所得税率 | 25.81% | 23.59% | 24.54% | 30.39% | 26.49% | 23.67% | 18.07% | 24.91% | 18.95% | 17.69% | 18.07% | 31.32% | 33.29% | 36.65% | 36.11% | 30.83% |
| 可持续增长率 | 6.83% | 7.81% | 6.33% | 3.84% | 4.56% | 5.47% | 4.50% | 3.19% | 5.08% | 5.40% | 4.44% | 6.16% | 6.62% | 6.67% | 4.17% | 4.04% |
| 最大内部融资增长率 | -9.81% | -12.28% | -13.13% | -0.50% | -3.23% | -7.77% | 1.66% | 16.51% | 8.97% | 13.89% | 16.81% | 87.79% | 139.58% | 397.85% | 112.64% | 40378800.54% |
| 净利润现金含量 | 1257.69% | 576.13% | 2396.47% | 1420.26% | 678.18% | 178.42% | 1201.40% | 1801.64% | 980.06% | 348.12% | 1717.07% | 909.75% | 867.93% | 615.33% | 2869.40% | 1537.48% |
| 主营业务收入现金含量 | 109.48% | 106.05% | 114.79% | 105.01% | 100.74% | 96.12% | 108.97% | 103.17% | 102.87% | 99.03% | 112.01% | 105.14% | 101.77% | 111.47% | 101.73% | 109.93% |
| 经营性现金周期(天) | 33.52 | 32.34 | 31.55 | 40.56 | 39.26 | 34.65 | 35.15 | 44.79 | 39.94 | 36.17 | 37.92 | 44.89 | 41.71 | 37.39 | 37.61 | 40.60 |
| 单位收入需投入现金 | (0.91) | (0.75) | (0.94) | (0.57) | (0.64) | (0.64) | (0.78) | (0.40) | (0.42) | (0.35) | (0.49) | (0.28) | (0.16) | (0.11) | (0.12) | (0.02) |
| 单位收入产生的现金 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | (0.00) |
| 单位收入可用于增长的现金 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | (0.00) | (0.01) | (0.00) | (0.00) | (0.01) | (0.02) | (0.02) | (0.02) | (0.01) | (0.05) |
| 市值环比增长 | 0.00% | -18.75% | 5.96% | 37.27% | -0.90% | 32.72% | 19.48% | -6.21% | -26.63% | -25.00% | -30.70% | 17.14% | 14.52% | 34.99% | 36.98% | 20.06% |
| 主评级建议 | 中性 | 中性 | 良-可关注 | 中性 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 良-可关注 | 中性 | 中性 | 中性 | 中性 | 中性 |
| 次评级建议(敏感性) | 良-可关注 | 中性 | 良-可关注 | 数据为空 | 回避 | 中性 | 回避 | 回避 | 回避 | 中性 | 良-可关注 | 良-可关注 | 优-买入 | 优-买入 | 中性 | 回避 |
| 友谊B股 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 泸州老窖 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 |
| 当季收盘价 | 36.29 | 28.22 | 32.01 | 39.04 | 29.4 | 28.7 | 21.48 | 18.2 | 26 | 30.09 | 62 | 71.27 | 62.6 | 42.1 | 27.2 | 25.34 | 15.19 | 14.63 | 5.9 |
| 赢利能力评分 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 95.39 | 91.12 | 84.56 | 90.63 | 83.58 | 60.14 |
| 成长能力评分 | 60.76 | 46.73 | 55.65 | 65.11 | 27.83 | 26.89 | 8.10 | 90.55 | 90.26 | 90.00 | 90.00 | 100.00 | 100.00 | 100.00 | 71.81 | 93.45 | 81.65 | 90.00 | 81.05 |
| 估值情况评分 | 63.55 | 66.16 | 65.00 | 60.61 | 62.37 | 62.14 | 65.11 | 68.75 | 65.72 | 63.77 | 62.67 | 22.61 | 18.01 | 18.52 | 26.14 | 20.19 | 35.03 | 64.07 | 81.72 |
| 信用情况评分 | 85.20 | 77.96 | 89.83 | 84.29 | 83.15 | 81.26 | 86.98 | 82.26 | 83.66 | 82.24 | 84.84 | 74.88 | 71.58 | 79.33 | 86.10 | 80.89 | 79.73 | 78.84 | 78.84 |
| 综合情况评价 | 76.41 | 71.79 | 75.22 | 77.15 | 64.49 | 64.01 | 58.46 | 87.99 | 87.20 | 86.56 | 86.41 | 71.24 | 71.08 | 69.85 | 61.33 | 63.85 | 73.04 | 80.71 | 73.79 |
| 每股收益(元) | 1.13 | 0.75 | 0.49 | 1.20 | 0.90 | 0.61 | 0.38 | 0.91 | 0.78 | 0.53 | 0.59 | 0.89 | 0.47 | 0.29 | 0.16 | 0.39 | 0.27 | 0.22 | 0.12 |
| 预估全年每股收益(元) | 1.51 | 1.47 | 1.53 | 1.20 | 1.05 | 1.04 | 0.94 | 0.91 | 1.47 | 1.62 | 3.21 | 0.89 | 0.69 | 0.54 | 0.53 | 0.39 | 0.38 | 0.29 | 0.11 |
| 每股净资产(元) | 3.51 | 3.11 | 3.59 | 3.06 | 2.76 | 2.47 | 2.89 | 2.51 | 2.38 | 2.14 | 3.70 | 3.11 | 2.69 | 2.51 | 2.74 | 2.53 | 2.07 | 2.02 | 1.97 |
| 每股自由现金流(元) | 0.61 | 0.26 | 0.08 | 0.68 | 0.60 | 0.50 | 0.20 | 0.49 | 0.42 | 0.28 | (0.04) | 1.09 | 1.23 | 0.05 | 0.04 | 0.25 | 0.30 | 0.14 | 0.04 |
| 当季净利润(亿) | 5.38 | 3.63 | 6.79 | 4.18 | 4.04 | 3.21 | 5.31 | 1.81 | 3.43 | 2.29 | 5.13 | 3.65 | 1.55 | 1.12 | 1.42 | 1.08 | 0.46 | 0.80 | 1.03 |
| 当季主营业务收入(亿) | 13.14 | 9.97 | 14.54 | 11.60 | 10.07 | 9.20 | 12.84 | 7.21 | 9.67 | 8.43 | 12.67 | 9.29 | 7.04 | 6.14 | 6.80 | 5.20 | 3.59 | 4.03 | 5.88 |
| 预估全年净利润(亿) | 21.07 | 20.48 | 21.39 | 16.73 | 14.65 | 14.55 | 13.12 | 12.66 | 20.53 | 22.56 | 27.97 | 7.73 | 6.01 | 4.68 | 4.64 | 3.37 | 3.18 | 2.42 | 0.90 |
| 预估全年主营业务收入(亿) | 51.25 | 48.61 | 49.50 | 43.70 | 39.64 | 39.67 | 38.49 | 37.98 | 45.08 | 47.73 | 54.50 | 29.27 | 27.67 | 24.41 | 21.63 | 18.69 | 18.13 | 18.97 | 18.07 |
| 市净率(倍) | 10.33 | 9.08 | 8.93 | 12.76 | 10.64 | 11.61 | 7.42 | 7.26 | 10.93 | 14.08 | 16.76 | 22.91 | 23.28 | 16.76 | 9.93 | 10.00 | 7.33 | 7.25 | 2.99 |
| 市销率(折算为全年数据) | 9.88 | 8.11 | 9.03 | 12.46 | 10.35 | 10.09 | 7.82 | 6.68 | 8.04 | 8.79 | 9.91 | 21.22 | 19.76 | 15.04 | 11.02 | 11.96 | 7.19 | 6.65 | 2.95 |
| 市盈率(折算为全年数据) | 24.02 | 19.21 | 20.87 | 32.53 | 27.98 | 27.51 | 22.83 | 20.04 | 17.66 | 18.59 | 19.32 | 80.30 | 90.75 | 78.46 | 51.14 | 65.60 | 40.15 | 50.93 | 55.16 |
| 市盈率(倍)(含债调整去息税)折为全年 | 24.02 | 19.21 | 20.87 | 32.53 | 27.98 | 27.51 | 22.91 | 20.04 | 17.66 | 18.59 | 19.32 | 80.30 | 89.98 | 78.88 | 51.40 | 64.99 | 40.05 | 51.21 | 56.92 |
| PER(以当期ROE为增长标准) | 0.62 | 0.50 | 0.63 | 0.83 | 0.78 | 0.77 | 0.84 | 0.55 | 0.37 | 0.37 | 0.38 | 2.81 | 3.80 | 4.05 | 3.00 | 4.26 | 2.31 | 3.72 | 10.42 |
| PEG(以3年均净利增长为标准) | 0.59 | 0.49 | 0.51 | 0.43 | 0.40 | 0.40 | 0.35 | 0.07 | 0.06 | 0.06 | 0.06 | 0.32 | 0.38 | 0.35 | 0.23 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| PEG(以3年均收入增长为标准) | 1.16 | 1.03 | 1.08 | 0.96 | 0.93 | 0.91 | 0.78 | 0.52 | 0.38 | 0.38 | 0.34 | 2.45 | 3.00 | 3.26 | 2.68 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 预估全年总资产报酬率 | 30.26% | 29.70% | 32.74% | 27.97% | 26.83% | 28.39% | 24.28% | 24.86% | 44.96% | 54.99% | 64.15% | 17.22% | 13.70% | 13.34% | 13.14% | 9.86% | 11.72% | 9.05% | 3.47% |
| 预估全年投入资本报酬率 | 44.84% | 49.27% | 43.99% | 41.02% | 39.89% | 44.27% | 32.81% | 37.85% | 65.05% | 79.31% | 90.23% | 34.02% | 32.91% | 22.32% | 19.34% | 14.39% | 16.70% | 12.63% | 4.67% |
| 预估全年股东权益报酬率 | 38.84% | 38.35% | 33.12% | 39.24% | 36.07% | 35.93% | 27.24% | 36.25% | 47.91% | 50.20% | 50.78% | 28.53% | 23.70% | 19.46% | 17.12% | 15.25% | 17.36% | 13.75% | 5.46% |
| 自由现金流与营业收入之比 | 22.75% | 14.57% | 7.42% | 21.73% | 26.27% | 31.88% | 22.01% | 18.08% | 18.98% | 18.62% | -2.94% | 32.41% | 53.74% | 3.44% | 5.43% | 11.85% | 18.39% | 12.11% | 5.86% |
| 二级市场自由现金收益率-报表期 | 1.65% | 0.88% | 0.24% | 1.72% | 2.01% | 1.72% | 0.94% | 2.61% | 1.58% | 0.92% | -0.07% | 1.50% | 1.91% | 0.12% | 0.15% | 0.98% | 1.86% | 0.93% | 0.62% |
| 总收入同比增长率 | 17.26% | 11.23% | 13.26% | 15.06% | 4.35% | 4.43% | 1.34% | 29.78% | 54.02% | 63.08% | 86.20% | 56.57% | 48.00% | 30.60% | 15.70% | 28.33% | 24.43% | 30.21% | 24.03% |
| 净利润同比增长率 | 25.90% | 22.38% | 27.82% | 32.18% | 15.72% | 14.90% | 3.64% | 63.70% | 165.45% | 191.74% | 261.67% | 129.75% | 78.57% | 38.91% | 37.70% | 628.89% | 589.26% | 423.38% | 94.87% |
| 当季收入同比增长率 | 30.46% | 8.40% | 13.26% | 60.74% | 4.18% | 9.06% | 1.34% | -22.35% | 37.37% | 37.44% | 86.20% | 78.84% | 96.01% | 52.36% | 15.70% | 39.72% | 10.87% | 40.41% | 24.03% |
| 当季净利润同比增长率 | 33.32% | 13.36% | 27.82% | 130.72% | 17.52% | 40.13% | 3.64% | -50.33% | 122.20% | 103.54% | 261.67% | 238.48% | 236.65% | 40.47% | 37.70% | 730.32% | 数据为空 | 数据为空 | 94.87% |
| 净利润率 | 41.98% | 42.54% | 46.71% | 38.29% | 39.10% | 38.66% | 41.39% | 33.33% | 35.26% | 35.14% | 40.48% | 26.42% | 20.46% | 19.64% | 20.84% | 18.01% | 16.96% | 18.47% | 17.51% |
| 税前利润率 | 55.28% | 56.26% | 62.27% | 49.24% | 49.79% | 49.60% | 52.43% | 43.53% | 45.24% | 46.46% | 55.47% | 36.33% | 31.96% | 31.16% | 33.86% | 26.36% | 26.10% | 27.86% | 26.85% |
| 主营业务利润率 | 61.63% | 62.46% | 66.50% | 59.24% | 59.42% | 59.19% | 58.52% | 59.13% | 58.04% | 58.05% | 62.73% | 49.53% | 50.51% | 51.29% | 52.82% | 48.37% | 49.35% | 48.91% | 47.42% |
| 当季净利润率 | 40.95% | 36.44% | 46.71% | 36.03% | 40.07% | 34.85% | 41.39% | 25.10% | 35.52% | 27.12% | 40.48% | 39.25% | 21.96% | 18.31% | 20.84% | 20.74% | 12.79% | 19.86% | 17.51% |
| 当季税前利润率 | 53.45% | 47.50% | 42.74% | 47.71% | 50.20% | 45.65% | 38.99% | 36.27% | 42.57% | 32.92% | 21.72% | 45.73% | 33.43% | 28.17% | 22.07% | 27.06% | 21.24% | 29.33% | -4.64% |
| 当季主营业务利润率 | 60.08% | 56.58% | 66.50% | 58.75% | 59.91% | 60.14% | 58.52% | 63.80% | 58.01% | 51.01% | 62.73% | 47.42% | 49.07% | 49.59% | 52.82% | 45.83% | 50.56% | 51.09% | 47.42% |
| 当季权益报酬率 | 10.98% | 8.38% | 13.59% | 9.80% | 10.48% | 9.30% | 13.17% | 5.19% | 10.35% | 7.68% | 15.91% | 13.45% | 6.59% | 5.13% | 5.94% | 4.88% | 2.63% | 4.71% | 6.20% |
| 经营性现金流同比增长率 | 12.06% | -39.19% | -65.38% | 31.13% | 40.52% | 68.61% | 6605.04% | -33.76% | -49.14% | 134.37% | -92.47% | 244.23% | 443.98% | 53.63% | 208.22% | 58.41% | 33.47% | -8.93% | -80.65% |
| 综合业务利润率 | 61.63% | 62.46% | 66.50% | 59.24% | 59.42% | 59.19% | 58.52% | 59.13% | 58.04% | 58.05% | 62.73% | 49.53% | 50.51% | 51.29% | 52.82% | 48.37% | 49.35% | 48.91% | 47.42% |
| 当季综合业务利润率 | 60.08% | 56.58% | 66.50% | 58.75% | 59.91% | 60.14% | 58.52% | 63.80% | 58.01% | 51.01% | 62.73% | 47.42% | 49.07% | 49.59% | 52.82% | 45.83% | 50.56% | 51.09% | 47.42% |
| 资本支出与销售收入比 | 4.89% | 4.25% | 0.37% | 2.70% | 2.66% | 2.54% | 3.48% | 3.35% | 2.50% | 2.70% | 3.33% | 9.57% | 11.30% | 11.39% | 4.09% | 7.24% | -0.69% | 0.50% | -2.29% |
| 总市值(亿) | 505.97 | 393.45 | 446.30 | 544.31 | 409.91 | 400.15 | 299.48 | 253.75 | 362.50 | 419.53 | 540.27 | 621.05 | 545.50 | 366.86 | 237.02 | 220.81 | 127.81 | 123.10 | 49.64 |
| 总市值含债调整(亿) | 505.97 | 393.45 | 446.30 | 544.31 | 409.91 | 400.15 | 300.68 | 253.75 | 362.50 | 419.53 | 540.27 | 621.05 | 546.50 | 367.06 | 238.32 | 223.55 | 130.30 | 126.00 | 53.14 |
| 总市值中的现金比例 | 1.56% | 3.39% | 2.43% | 1.72% | 1.58% | 1.84% | 3.71% | 2.77% | 1.63% | 1.02% | 0.83% | 0.72% | 0.80% | 1.45% | 2.83% | 3.52% | 3.35% | 2.84% | 6.79% |
| 生息负债与净资产比率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.97% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 4.27% | 0.91% | 5.45% | 12.41% | 14.28% | 17.07% | 21.08% |
| 营业费用与收入之比 | 6.00% | 6.06% | 5.33% | 11.43% | 10.96% | 11.50% | 8.57% | 13.50% | 12.25% | 11.48% | 11.59% | 12.04% | 11.70% | 13.72% | 13.63% | 15.74% | 15.90% | 14.09% | 15.01% |
| 管理费用与收入之比 | 7.16% | 6.98% | 4.99% | 6.65% | 6.53% | 5.10% | 4.12% | 5.98% | 5.07% | 4.85% | 3.37% | 5.73% | 5.74% | 5.60% | 5.33% | 7.56% | 7.85% | 7.42% | 5.24% |
| 财务费用与收入之比 | -0.20% | -0.12% | -0.11% | -0.01% | -0.02% | 0.06% | 0.07% | 0.06% | 0.00% | 0.02% | -0.09% | 0.48% | 0.49% | -0.28% | 0.04% | 0.58% | 0.81% | 0.66% | 0.88% |
| 期间费用占收入比 | 12.96% | 12.92% | 10.21% | 18.07% | 17.47% | 16.66% | 12.75% | 19.54% | 17.32% | 16.35% | 14.88% | 18.25% | 17.94% | 19.04% | 19.00% | 23.87% | 24.55% | 22.17% | 21.13% |
| 当季期间费用占收入比 | 13.02% | 16.88% | 10.21% | 19.72% | 19.24% | 22.11% | 12.75% | 29.01% | 19.45% | 18.56% | 14.88% | 18.92% | 15.91% | 19.08% | 19.00% | 22.10% | 31.12% | 23.70% | 21.13% |
| 期间费用占收入比同比增长率 | -25.84% | -22.43% | -19.95% | -7.56% | 0.85% | 1.91% | -14.28% | 7.08% | -3.43% | -14.13% | -21.72% | -23.56% | -26.94% | -14.14% | -10.08% | -30.55% | -28.20% | -27.89% | -17.72% |
| 当季期间费用占收入比同比增长率 | -32.34% | -23.66% | -19.95% | -32.04% | -1.07% | 19.15% | -14.28% | 53.33% | 22.21% | -2.72% | -21.72% | -14.41% | -48.87% | -19.48% | -10.08% | -36.64% | -26.43% | -39.44% | -17.72% |
| 债务杠杆 | 1.42 | 1.59 | 1.31 | 1.40 | 1.42 | 1.49 | 1.34 | 1.46 | 1.38 | 1.38 | 1.35 | 1.66 | 1.87 | 1.60 | 1.48 | 1.55 | 1.56 | 1.57 | 1.56 |
| 生息负债率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.22% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 2.28% | 0.57% | 3.69% | 8.02% | 9.17% | 10.86% | 13.51% |
| 资产负债率 | 29.66% | 37.14% | 23.47% | 28.72% | 29.46% | 32.76% | 25.31% | 31.42% | 27.35% | 27.37% | 26.07% | 39.65% | 46.57% | 37.54% | 32.33% | 35.36% | 35.77% | 36.39% | 35.95% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.11 | 0.02 | 0.15 | 0.31 | 0.30 | 0.34 | 0.42 |
| 生息债务占负债比率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 8.77% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 4.90% | 1.52% | 11.40% | 22.70% | 25.63% | 29.84% | 37.57% |
| 每股现金保有额(元) | 0.56 | 0.96 | 0.78 | 0.67 | 0.47 | 0.53 | 0.80 | 0.50 | 0.42 | 0.31 | 0.51 | 0.51 | 0.50 | 0.61 | 0.77 | 0.89 | 0.51 | 0.42 | 0.40 |
| 存货环比增长率 | 4.42% | 7.53% | 2.51% | 8.12% | 3.54% | 4.91% | -14.36% | 16.27% | 3.70% | 1.73% | -21.80% | -4.14% | -1.99% | 1.52% | 4.52% | 13.85% | -6.34% | 9.81% | -8.97% |
| 应收帐款环比增长率 | 25.42% | -28.85% | 306.42% | -51.41% | 21.26% | -30.97% | 167.03% | -59.55% | 82.74% | -67.39% | 82.76% | -46.36% | 59.45% | -14.49% | 108.05% | 4.72% | 1.57% | -10.61% | 52.45% |
| 存货同比增长率 | 24.43% | 23.39% | 20.39% | 0.58% | 8.16% | 8.33% | 5.04% | -4.09% | -20.92% | -25.25% | -25.41% | -0.31% | 18.40% | 13.14% | 22.39% | 6.59% | 20.47% | 28.75% | 21.33% |
| 应收帐款同比增长率 | 76.22% | 70.38% | 65.32% | 8.62% | -9.59% | 36.25% | -35.65% | -55.96% | -41.58% | -49.03% | 33.68% | 52.18% | 197.08% | 89.24% | 97.82% | 44.95% | -35.21% | -25.05% | -43.61% |
| 预收帐款同比增长率 | 92.23% | 63.58% | 202.19% | -7.08% | 75.83% | 26.86% | -33.48% | 50.05% | -30.47% | -41.98% | -44.25% | -4.51% | 21.21% | 148.51% | 207.44% | 36.34% | 156.76% | 90.25% | 146.03% |
| 存货周转率 - 单期值 | 1.12 | 1.10 | 1.09 | 1.22 | 1.23 | 1.32 | 1.40 | 1.08 | 1.54 | 1.70 | 1.76 | 1.02 | 0.91 | 0.77 | 0.69 | 0.66 | 0.70 | 0.70 | 0.74 |
| 总资产周转率-单期值 | 0.74 | 0.70 | 0.76 | 0.73 | 0.73 | 0.77 | 0.71 | 0.75 | 0.99 | 1.16 | 1.25 | 0.65 | 0.63 | 0.70 | 0.61 | 0.55 | 0.67 | 0.71 | 0.70 |
| 净资产周转率-单期值 | 1.05 | 1.12 | 0.99 | 1.02 | 1.03 | 1.15 | 0.95 | 1.09 | 1.36 | 1.60 | 1.69 | 1.08 | 1.18 | 1.12 | 0.91 | 0.85 | 1.04 | 1.12 | 1.09 |
| 应收帐款周转率--单期值 | 53.92 | 64.14 | 46.47 | 166.75 | 73.48 | 89.17 | 59.74 | 157.41 | 75.56 | 146.20 | 54.43 | 53.42 | 27.09 | 38.12 | 28.88 | 51.92 | 52.72 | 56.04 | 47.72 |
| 流动资产周转率--单期值 | 1.34 | 1.32 | 1.51 | 1.55 | 1.58 | 1.54 | 1.45 | 1.67 | 2.47 | 2.68 | 2.46 | 1.04 | 1.02 | 1.02 | 0.88 | 0.87 | 0.98 | 1.07 | 1.05 |
| 固定资产周转率--单期值 | 6.77 | 6.29 | 6.28 | 5.41 | 5.09 | 5.02 | 4.96 | 4.80 | 5.90 | 6.21 | 5.96 | 5.65 | 5.28 | 4.57 | 3.93 | 3.28 | 3.16 | 3.26 | 2.99 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 60.00% | 60.00% | 60.00% | 60.00% | 0.00% | 0.00% | 3.57% | 3.57% | 3.57% | 3.57% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 30.21% | 26.18% | 34.53% | 30.13% | 14.84% | 11.48% | -4.22% | 55.51% | 118.00% | 143.12% | 205.06% | 115.76% | 81.25% | 46.09% | 45.92% | 319.25% | 247.66% | 208.08% | 66.08% |
| 其他税费(亿) | 8.06 | 4.58 | 3.37 | 7.73 | 5.26 | 2.83 | 1.33 | 5.63 | 3.66 | 2.34 | 0.08 | 3.71 | 2.25 | 2.31 | 1.24 | 3.17 | 2.70 | 1.71 | 1.22 |
| 每股营运资金(元) | 1.25 | 0.91 | 1.44 | 0.92 | 0.73 | 0.51 | 1.01 | 0.67 | 0.56 | 0.36 | 0.91 | 0.83 | 1.26 | 1.15 | 1.54 | 1.41 | 1.08 | 1.01 | 0.97 |
| 短期借款占营运资金的比例 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 8.54% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 9.12% | 1.99% | 9.71% | 20.74% | 25.17% | 31.69% | 35.69% |
| 每股资本性支出(元) | 0.13 | 0.07 | 0.00 | 0.08 | 0.06 | 0.04 | 0.03 | 0.09 | 0.06 | 0.04 | 0.05 | 0.32 | 0.26 | 0.17 | 0.03 | 0.16 | (0.01) | 0.01 | (0.02) |
| 每股投入资本净额(元) | 3.37 | 2.98 | 3.49 | 2.93 | 2.63 | 2.36 | 2.87 | 2.40 | 2.26 | 2.04 | 3.56 | 2.61 | 2.10 | 2.40 | 2.75 | 2.68 | 2.27 | 2.27 | 2.29 |
| 每股经营活动产生的现金流(元) | 0.75 | 0.33 | 0.08 | 0.77 | 0.67 | 0.54 | 0.23 | 0.58 | 0.47 | 0.32 | 0.01 | 1.41 | 1.49 | 0.22 | 0.07 | 0.41 | 0.28 | 0.15 | 0.02 |
| 投资支出占收入之比 | 4.89% | 4.25% | 0.37% | 2.78% | 2.66% | 2.54% | 3.50% | 3.42% | 2.69% | 2.97% | 3.75% | 48.85% | 58.27% | 14.45% | 4.11% | 9.42% | 2.31% | 2.93% | 1.93% |
| 存货储存期(天) | 321.59 | 326.86 | 329.47 | 295.30 | 291.86 | 273.29 | 256.97 | 332.01 | 233.99 | 211.18 | 204.91 | 353.93 | 397.60 | 464.52 | 522.67 | 549.36 | 512.04 | 517.56 | 488.84 |
| 应付帐款付款期(天) | 48.89 | 41.80 | 45.85 | 54.58 | 50.90 | 53.05 | 40.35 | 36.77 | 46.17 | 31.28 | 24.15 | 48.69 | 22.53 | 55.01 | 34.98 | 33.05 | 27.83 | 47.67 | 32.90 |
| 应收帐款回收期(天) | 6.68 | 5.61 | 7.75 | 2.16 | 4.90 | 4.04 | 6.03 | 2.29 | 4.76 | 2.46 | 6.61 | 6.74 | 13.29 | 9.44 | 12.47 | 6.93 | 6.83 | 6.42 | 7.54 |
| 预付帐款占用期(天) | 53.60 | 30.65 | 52.06 | 31.11 | 29.08 | 30.08 | 33.13 | 17.07 | 14.73 | 13.33 | 19.05 | 162.26 | 33.74 | 47.27 | 43.00 | 41.78 | 71.25 | 53.03 | 62.56 |
| 预收帐款信用期(天) | 65.28 | 43.82 | 45.79 | 46.37 | 43.91 | 32.83 | 19.48 | 57.41 | 21.96 | 21.51 | 20.69 | 49.65 | 51.46 | 72.46 | 93.51 | 81.42 | 64.80 | 37.53 | 36.41 |
| 现金占总资产比例 | 11.31% | 19.35% | 16.58% | 15.67% | 11.87% | 14.38% | 20.57% | 13.82% | 12.94% | 10.47% | 10.22% | 9.89% | 9.94% | 15.22% | 19.02% | 22.78% | 15.75% | 13.10% | 13.00% |
| 存货占总资产比例 | 19.76% | 19.11% | 18.76% | 19.98% | 20.25% | 20.84% | 18.84% | 23.34% | 22.39% | 24.03% | 22.23% | 27.59% | 29.47% | 37.64% | 36.85% | 36.41% | 40.21% | 43.66% | 40.96% |
| 总资产同比增加比例 | 27.51% | 34.57% | 20.88% | 17.47% | 19.59% | 24.90% | 23.93% | 13.38% | 4.10% | 17.06% | 23.65% | 31.56% | 61.53% | 31.24% | 36.07% | 28.83% | 11.07% | 7.02% | 2.34% |
| 应付款项占总资产比例 | 3.00% | 2.44% | 2.61% | 3.69% | 3.53% | 4.05% | 2.96% | 2.59% | 4.42% | 3.56% | 2.62% | 3.80% | 1.67% | 4.46% | 2.47% | 2.19% | 2.19% | 4.02% | 2.76% |
| 应收款项占总资产比例 | 1.60% | 1.29% | 1.91% | 0.51% | 1.16% | 1.02% | 1.40% | 0.55% | 1.53% | 0.93% | 2.69% | 1.43% | 2.72% | 2.14% | 2.49% | 1.23% | 1.48% | 1.48% | 1.71% |
| 预收款项占总资产比例 | 15.62% | 10.04% | 11.28% | 11.01% | 10.36% | 8.26% | 4.51% | 13.92% | 7.04% | 8.13% | 8.40% | 10.51% | 10.55% | 16.41% | 18.64% | 14.49% | 14.06% | 8.66% | 8.25% |
| 预付款项占总资产比例 | 3.29% | 1.79% | 2.96% | 2.11% | 2.02% | 2.29% | 2.43% | 1.20% | 1.41% | 1.52% | 2.07% | 12.65% | 2.50% | 3.83% | 3.03% | 2.77% | 5.59% | 4.47% | 5.24% |
| 固定资产占总资产比例 | 10.88% | 11.21% | 12.07% | 13.51% | 14.26% | 15.41% | 14.37% | 15.52% | 16.74% | 18.75% | 20.97% | 11.54% | 11.95% | 15.24% | 15.59% | 16.70% | 21.10% | 21.75% | 23.32% |
| 无形资产占总资产比例 | 4.33% | 4.41% | 4.70% | 5.14% | 5.48% | 5.87% | 5.50% | 5.87% | 6.60% | 7.39% | 4.04% | 3.95% | 4.08% | 5.10% | 5.11% | 5.31% | 6.69% | 6.85% | 7.27% |
| 流动比例 | 1.84 | 1.49 | 2.31 | 1.75 | 1.64 | 1.43 | 2.03 | 1.58 | 1.63 | 1.45 | 1.70 | 1.41 | 1.54 | 1.77 | 2.18 | 2.01 | 1.94 | 1.88 | 1.89 |
| 速动比率 | 1.18 | 0.98 | 1.51 | 1.05 | 0.95 | 0.79 | 1.28 | 0.84 | 0.81 | 0.57 | 0.85 | 0.71 | 0.90 | 0.76 | 1.03 | 0.98 | 0.81 | 0.68 | 0.73 |
| 综合税率 | 20.39% | 20.10% | 20.95% | 17.94% | 16.58% | 16.08% | 15.47% | 17.11% | 17.03% | 18.07% | 21.03% | 17.36% | 18.69% | 18.38% | 18.86% | 16.53% | 17.58% | 17.88% | 18.65% |
| 实际所得税率 | 21.85% | 22.08% | 23.30% | 21.39% | 20.92% | 21.66% | 21.04% | 23.37% | 22.02% | 24.38% | 27.06% | 27.41% | 36.03% | 37.05% | 38.59% | 32.18% | 35.58% | 34.28% | 34.80% |
| 可持续增长率 | 43.93% | 47.71% | 46.25% | 39.24% | 40.24% | 44.51% | 39.48% | 36.25% | 47.92% | 56.29% | 68.44% | 28.53% | 24.15% | 21.91% | 18.89% | 15.25% | 17.62% | 20.62% | 19.06% |
| 最大内部融资增长率 | 160.79% | 212.09% | 271.66% | 194.29% | 172.90% | 246.64% | 236.22% | 187.20% | 463.89% | 949.97% | 1286.13% | 46.91% | 27.26% | 36.52% | 43.65% | 29.29% | 45.77% | 48.25% | 53.75% |
| 净利润现金含量 | 65.84% | 44.25% | 16.68% | 63.79% | 73.96% | 89.04% | 61.60% | 64.30% | 60.91% | 60.68% | 0.95% | 158.89% | 317.91% | 75.53% | 45.70% | 106.05% | 104.36% | 68.29% | 20.42% |
| 主营业务收入现金含量 | 95.26% | 91.55% | 89.61% | 99.83% | 92.66% | 95.01% | 79.82% | 99.36% | 94.62% | 99.04% | 84.41% | 96.13% | 107.72% | 105.94% | 111.07% | 99.58% | 99.67% | 98.60% | 77.44% |
| 经营性现金周期(天) | 214.74 | 186.50 | 181.43 | 172.63 | 182.30 | 152.36 | 157.45 | 175.70 | 116.31 | 91.60 | 99.29 | 257.08 | 355.37 | 265.91 | 303.86 | 322.59 | 292.07 | 282.94 | 279.89 |
| 单位收入需投入现金 | 0.53 | 0.51 | 0.52 | 0.53 | 0.54 | 0.51 | 0.52 | 0.50 | 0.48 | 0.43 | 0.34 | 0.62 | 0.64 | 0.63 | 0.64 | 0.66 | 0.70 | 0.70 | 0.73 |
| 单位收入产生的现金 | 0.45 | 0.45 | 0.48 | 0.38 | 0.38 | 0.37 | 0.39 | 0.36 | 0.38 | 0.37 | 0.39 | 0.29 | 0.28 | 0.28 | 0.27 | 0.24 | 0.24 | 0.26 | 0.26 |
| 单位收入可用于增长的现金 | 0.40 | 0.41 | 0.48 | 0.35 | 0.35 | 0.35 | 0.36 | 0.33 | 0.35 | 0.34 | 0.36 | 0.19 | 0.17 | 0.16 | 0.22 | 0.17 | 0.25 | 0.25 | 0.29 |
| 市值环比增长 | 28.60% | -11.84% | -18.01% | 32.79% | 2.44% | 33.61% | 18.02% | -30.00% | -13.59% | -22.35% | -13.01% | 13.85% | 48.69% | 54.78% | 7.34% | 72.77% | 3.83% | 147.97% | 35.94% |
| 主评级建议 | 良-可关注 | 良-可关注 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 优异-强买 | 优异-强买 | 优-买入 | 优-买入 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 良-可关注 | 优-买入 | 良-可关注 |
| 次评级建议(敏感性) | 优-买入 | 中性 | 良-可关注 | 优-买入 | 中性 | 良-可关注 | 中性 | 良-可关注 | 优异-强买 | 优-买入 | 优-买入 | 良-可关注 | 数据为空 | 数据为空 | 中性 | 优-买入 | 数据为空 | 数据为空 | 数据为空 |
| 泸州老窖 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 |