| 天士力 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 当季收盘价 | 34.86 | 26.87 | 26.01 | 22.4 | 18.18 | 16.39 | 14.75 | 12.37 | 11.25 | 11.29 | 17.94 | 22.97 | 22.69 | 17.52 | 23.25 | 15.42 | 15.14 | 16.79 | 10.98 | 9.86 |
| 赢利能力评分 | 87.83 | 86.90 | 76.56 | 76.02 | 78.23 | 78.14 | 79.88 | 70.28 | 68.24 | 68.82 | 77.91 | 60.16 | 58.54 | 57.00 | 47.94 | 69.80 | 70.07 | 69.49 | 67.77 | 78.02 |
| 成长能力评分 | 76.93 | 73.29 | 69.47 | 64.95 | 81.48 | 71.98 | 58.47 | 89.31 | 88.79 | 88.64 | 70.10 | 33.64 | 38.65 | 31.52 | 42.85 | 62.96 | 64.96 | 59.63 | 67.06 | 45.59 |
| 估值情况评分 | 38.33 | 47.24 | 41.12 | 67.86 | 54.14 | 56.94 | 59.11 | 78.48 | 80.33 | 79.22 | 33.01 | 63.75 | 64.08 | 67.92 | 57.01 | 79.59 | 78.43 | 77.13 | 73.88 | 94.55 |
| 信用情况评分 | 69.95 | 68.79 | 71.45 | 68.26 | 68.45 | 71.57 | 72.51 | 72.27 | 70.92 | 69.73 | 77.67 | 76.89 | 82.20 | 76.31 | 78.88 | 67.59 | 69.41 | 69.66 | 74.50 | 65.45 |
| 综合情况评价 | 70.75 | 71.31 | 64.97 | 69.71 | 72.86 | 70.36 | 66.49 | 79.09 | 78.59 | 78.40 | 59.42 | 52.61 | 54.15 | 51.78 | 52.23 | 69.74 | 70.34 | 67.96 | 70.06 | 70.17 |
| 每股收益(元) | 0.66 | 0.40 | 0.14 | 0.65 | 0.46 | 0.28 | 0.11 | 0.52 | 0.32 | 0.20 | 0.08 | 0.36 | 0.23 | 0.14 | 0.07 | 0.72 | 0.44 | 0.27 | 0.09 | 0.68 |
| 预估全年每股收益(元) | 0.93 | 0.92 | 0.83 | 0.65 | 0.75 | 0.74 | 0.68 | 0.52 | 0.51 | 0.53 | 0.73 | 0.36 | 0.37 | 0.37 | 0.51 | 0.72 | 0.74 | 0.76 | 0.72 | 0.68 |
| 每股净资产(元) | 4.64 | 4.37 | 4.57 | 4.45 | 4.32 | 4.14 | 3.96 | 4.29 | 4.08 | 3.96 | 4.12 | 4.05 | 4.11 | 4.05 | 6.61 | 6.04 | 5.71 | 5.53 | 5.34 | 5.49 |
| 每股自由现金流(元) | 0.35 | 0.27 | 0.02 | 0.59 | 0.59 | 0.52 | 0.16 | 0.31 | 0.19 | 0.16 | (0.25) | 0.04 | (0.09) | 0.01 | (0.19) | (0.40) | (0.15) | (0.07) | (0.04) | (0.28) |
| 当季净利润(亿) | 1.28 | 1.28 | 0.67 | 0.91 | 0.88 | 0.85 | 0.52 | 0.98 | 0.59 | 0.58 | 0.41 | 0.66 | 0.44 | 0.47 | 0.20 | 0.79 | 0.49 | 0.50 | 0.27 | 0.78 |
| 当季主营业务收入(亿) | 12.18 | 11.54 | 9.94 | 11.31 | 10.25 | 9.90 | 8.46 | 10.02 | 8.44 | 8.32 | 7.56 | 8.10 | 6.88 | 6.58 | 6.40 | 7.48 | 5.32 | 5.95 | 5.40 | 5.03 |
| 预估全年净利润(亿) | 4.54 | 4.49 | 4.06 | 3.17 | 3.66 | 3.59 | 3.30 | 2.56 | 2.51 | 2.60 | 3.54 | 1.78 | 1.81 | 1.78 | 1.55 | 2.06 | 2.12 | 2.16 | 2.05 | 1.94 |
| 预估全年主营业务收入(亿) | 46.97 | 46.69 | 46.90 | 39.93 | 40.40 | 39.71 | 38.45 | 34.34 | 34.24 | 34.22 | 33.03 | 27.95 | 28.76 | 27.61 | 28.63 | 24.14 | 25.38 | 26.86 | 35.96 | 14.66 |
| 市净率(倍) | 7.51 | 6.14 | 5.69 | 5.03 | 4.21 | 3.96 | 3.72 | 2.88 | 2.75 | 2.85 | 4.35 | 5.68 | 5.52 | 4.32 | 3.52 | 2.55 | 2.65 | 3.04 | 2.06 | 1.80 |
| 市销率(折算为全年数据) | 3.87 | 3.06 | 2.92 | 3.03 | 2.47 | 2.27 | 2.09 | 2.02 | 1.90 | 1.93 | 2.95 | 4.27 | 4.16 | 3.29 | 2.72 | 2.16 | 2.18 | 2.17 | 1.13 | 2.56 |
| 市盈率(折算为全年数据) | 37.44 | 29.18 | 31.29 | 34.52 | 24.25 | 22.29 | 21.79 | 23.59 | 21.85 | 21.20 | 24.71 | 63.06 | 61.24 | 48.00 | 45.85 | 21.39 | 20.32 | 22.20 | 15.23 | 14.52 |
| 市盈率(倍)(含债调整去息税)折为全年 | 36.86 | 30.10 | 32.57 | 34.09 | 25.01 | 23.72 | 23.42 | 21.64 | 21.85 | 22.68 | 26.41 | 56.76 | 56.51 | 45.55 | 47.47 | 20.29 | 21.48 | 23.82 | 17.80 | 15.14 |
| PER(以当期ROE为增长标准) | 1.94 | 1.60 | 2.06 | 2.34 | 1.54 | 1.48 | 1.57 | 1.77 | 1.81 | 1.83 | 1.73 | 6.31 | 6.49 | 5.34 | 6.60 | 1.70 | 1.73 | 1.89 | 1.47 | 1.22 |
| PEG(以3年均净利增长为标准) | 0.99 | 0.82 | 1.02 | 1.89 | 1.02 | 1.01 | 1.18 | 1.77 | 1.92 | 1.75 | 0.86 | 30.04 | 23.65 | 23.34 | (25.57) | 数据为空 | 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) | 1.95 | 1.61 | 1.73 | 1.86 | 1.33 | 1.31 | 1.39 | 0.63 | 0.64 | 0.66 | 0.80 | 1.83 | 1.76 | 1.49 | 1.49 | 数据为空 | 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 | 10.83% | 10.93% | 10.04% | 7.87% | 9.19% | 10.01% | 9.43% | 7.42% | 7.31% | 7.58% | 10.39% | 5.74% | 5.81% | 5.47% | 4.43% | 6.30% | 6.90% | 7.13% | 6.61% | 7.03% |
| 预估全年投入资本报酬率 | 13.94% | 14.34% | 13.30% | 10.10% | 12.33% | 12.92% | 12.93% | 9.27% | 9.07% | 9.35% | 12.70% | 7.10% | 6.87% | 7.95% | 6.36% | 9.17% | 8.35% | 9.23% | 9.42% | 8.68% |
| 预估全年股东权益报酬率 | 18.96% | 18.82% | 15.80% | 14.59% | 16.28% | 16.02% | 14.94% | 12.23% | 12.04% | 12.41% | 15.23% | 9.00% | 8.71% | 8.53% | 7.19% | 11.95% | 12.40% | 12.57% | 12.08% | 12.37% |
| 自由现金流与营业收入之比 | 5.07% | 6.10% | 0.99% | 7.19% | 10.03% | 13.80% | 8.98% | 4.34% | 3.78% | 5.04% | -16.17% | 0.78% | -2.15% | 0.38% | -8.93% | -4.72% | -2.60% | -1.72% | -2.13% | -5.44% |
| 二级市场自由现金收益率-报表期 | 0.92% | 0.89% | 0.07% | 2.35% | 2.80% | 2.80% | 0.91% | 2.13% | 1.40% | 1.21% | -1.25% | 0.18% | -0.36% | 0.05% | -0.73% | -2.14% | -0.84% | -0.35% | -0.28% | -2.32% |
| 总收入同比增长率 | 17.64% | 16.95% | 17.46% | 16.26% | 17.65% | 15.63% | 11.95% | 22.87% | 22.53% | 22.43% | 18.19% | 15.76% | 19.10% | 14.35% | 18.56% | 64.70% | 73.14% | 83.21% | 145.29% | 12.60% |
| 净利润同比增长率 | 43.46% | 41.89% | 28.09% | 23.77% | 42.97% | 40.25% | 29.12% | 43.96% | 41.38% | 46.21% | 99.30% | -13.51% | -12.01% | -13.32% | -24.75% | 6.19% | 9.71% | 11.38% | 6.17% | 12.98% |
| 当季收入同比增长率 | 18.88% | 16.51% | 17.46% | 12.88% | 21.46% | 18.97% | 11.95% | 23.73% | 22.71% | 26.55% | 18.19% | 8.32% | 29.25% | 10.52% | 18.56% | 48.58% | 54.96% | 49.02% | 145.29% | -61.34% |
| 当季净利润同比增长率 | 45.93% | 50.34% | 28.09% | -7.04% | 47.47% | 48.06% | 29.12% | 48.31% | 34.06% | 23.16% | 99.30% | -15.92% | -9.94% | -7.20% | -24.75% | 0.98% | 7.19% | 14.38% | 6.17% | -54.46% |
| 净利润率 | 9.61% | 9.10% | 6.75% | 7.93% | 7.88% | 7.50% | 6.19% | 7.45% | 6.48% | 6.19% | 5.36% | 6.36% | 5.62% | 5.18% | 3.18% | 8.51% | 7.60% | 6.83% | 5.01% | 13.20% |
| 税前利润率 | 11.78% | 11.39% | 8.74% | 10.00% | 9.44% | 9.02% | 7.45% | 9.16% | 8.32% | 7.93% | 6.90% | 8.06% | 6.35% | 6.03% | 3.08% | 10.86% | 8.85% | 8.44% | 6.74% | 15.82% |
| 主营业务利润率 | 31.54% | 32.10% | 30.15% | 32.05% | 31.71% | 31.40% | 27.60% | 32.48% | 32.86% | 32.07% | 26.57% | 32.16% | 31.98% | 32.15% | 26.87% | 34.31% | 33.15% | 33.33% | 25.96% | 52.69% |
| 当季净利润率 | 10.49% | 11.13% | 6.75% | 8.07% | 8.55% | 8.63% | 6.19% | 9.80% | 7.04% | 6.93% | 5.36% | 8.18% | 6.44% | 7.12% | 3.18% | 10.54% | 9.25% | 8.48% | 5.01% | 15.50% |
| 当季税前利润率 | 12.47% | 13.68% | 10.41% | 11.39% | 10.21% | 10.36% | 9.72% | 11.20% | 9.06% | 8.86% | 8.49% | 12.25% | 6.94% | 8.90% | 13.66% | 15.33% | 9.73% | 9.98% | 21.12% | 21.47% |
| 当季主营业务利润率 | 30.55% | 33.79% | 30.15% | 32.89% | 32.28% | 34.64% | 27.60% | 31.53% | 34.36% | 37.07% | 26.57% | 32.60% | 31.65% | 37.29% | 26.87% | 36.89% | 32.77% | 40.01% | 25.96% | 48.98% |
| 当季权益报酬率 | 5.64% | 6.02% | 3.01% | 4.21% | 4.16% | 4.23% | 2.71% | 4.69% | 2.98% | 2.99% | 2.01% | 3.35% | 2.21% | 2.37% | 1.01% | 4.58% | 3.03% | 3.20% | 1.78% | 4.98% |
| 经营性现金流同比增长率 | -26.41% | -39.04% | -58.59% | 53.87% | 115.34% | 126.52% | 数据为空 | 17.45% | 74.20% | 77.81% | 数据为空 | 57.62% | 19.45% | 44.80% | -130.44% | -34.59% | -0.78% | 4.25% | -11.90% | 5.72% |
| 综合业务利润率 | 31.54% | 32.10% | 30.15% | 32.05% | 31.71% | 31.40% | 27.60% | 32.48% | 32.86% | 32.07% | 26.57% | 32.16% | 31.98% | 32.15% | 26.87% | 34.31% | 33.15% | 33.33% | 25.96% | 52.69% |
| 当季综合业务利润率 | 30.55% | 33.79% | 30.15% | 32.89% | 32.28% | 34.64% | 27.60% | 31.53% | 34.36% | 37.07% | 26.57% | 32.60% | 31.65% | 37.29% | 26.87% | 36.89% | 32.77% | 40.01% | 25.96% | 48.98% |
| 资本支出与销售收入比 | 3.13% | 2.54% | 3.07% | 2.84% | 3.07% | 2.78% | 2.52% | 3.24% | 3.38% | 3.42% | 3.63% | 7.15% | 7.19% | 5.44% | 7.95% | 10.54% | 7.62% | 6.32% | 5.92% | 20.10% |
| 总市值(亿) | 170.12 | 131.13 | 126.93 | 109.31 | 88.72 | 79.98 | 71.98 | 60.37 | 54.90 | 55.10 | 87.55 | 112.09 | 110.73 | 85.50 | 70.91 | 43.95 | 43.15 | 47.85 | 31.29 | 28.10 |
| 总市值含债调整(亿) | 180.59 | 141.84 | 135.85 | 119.60 | 97.99 | 88.30 | 78.85 | 67.57 | 63.37 | 64.31 | 95.91 | 117.91 | 117.11 | 88.19 | 75.22 | 49.37 | 52.51 | 55.61 | 37.95 | 34.89 |
| 总市值中的现金比例 | 2.68% | 3.10% | 3.48% | 5.09% | 5.70% | 6.25% | 5.12% | 6.69% | 6.53% | 7.24% | 4.23% | 2.28% | 3.46% | 6.25% | 9.95% | 14.09% | 13.65% | 13.26% | 18.03% | 20.12% |
| 生息负债与净资产比率 | 46.24% | 50.21% | 40.00% | 47.39% | 43.98% | 41.20% | 35.52% | 34.43% | 42.49% | 47.69% | 41.53% | 29.46% | 31.81% | 13.59% | 21.35% | 31.51% | 57.59% | 49.24% | 43.76% | 43.39% |
| 营业费用与收入之比 | 12.84% | 12.91% | 13.60% | 14.17% | 15.47% | 15.69% | 12.59% | 14.44% | 15.55% | 15.32% | 11.33% | 14.61% | 15.46% | 15.33% | 11.47% | 14.61% | 15.02% | 15.33% | 10.56% | 21.66% |
| 管理费用与收入之比 | 5.80% | 6.77% | 6.37% | 7.04% | 6.04% | 6.35% | 6.48% | 6.69% | 6.64% | 6.37% | 6.36% | 8.04% | 8.79% | 9.34% | 9.88% | 7.10% | 7.23% | 7.84% | 7.02% | 12.17% |
| 财务费用与收入之比 | 1.27% | 1.24% | 1.46% | 1.05% | 1.10% | 0.89% | 0.91% | 2.06% | 2.12% | 2.05% | 1.58% | 1.48% | 1.68% | 1.68% | 1.34% | 1.92% | 2.13% | 1.83% | 1.69% | 3.00% |
| 期间费用占收入比 | 19.91% | 20.93% | 21.42% | 22.27% | 22.61% | 22.93% | 19.98% | 23.20% | 24.31% | 23.75% | 19.27% | 24.13% | 25.93% | 26.35% | 22.68% | 23.64% | 24.38% | 25.00% | 19.27% | 36.83% |
| 当季期间费用占收入比 | 18.10% | 20.51% | 21.42% | 21.41% | 22.04% | 25.45% | 19.98% | 20.50% | 25.37% | 27.81% | 19.27% | 19.73% | 25.12% | 29.92% | 22.68% | 21.98% | 23.06% | 30.19% | 19.27% | 28.00% |
| 期间费用占收入比同比增长率 | -11.96% | -8.72% | 7.22% | -4.00% | -6.99% | -3.44% | 3.67% | -3.87% | -6.24% | -9.90% | -15.05% | 2.10% | 6.36% | 5.43% | 17.73% | -35.83% | -41.19% | -37.32% | -54.71% | -14.07% |
| 当季期间费用占收入比同比增长率 | -17.87% | -19.42% | 7.22% | 4.43% | -13.13% | -8.48% | 3.67% | 3.90% | 1.00% | -7.07% | -15.05% | -10.23% | 8.95% | -0.88% | 17.73% | -21.50% | -47.93% | -21.41% | -54.71% | -34.68% |
| 债务杠杆 | 1.85 | 1.93 | 1.81 | 1.85 | 1.89 | 1.78 | 1.81 | 1.65 | 1.72 | 1.77 | 1.69 | 1.57 | 1.55 | 1.64 | 1.73 | 1.90 | 1.89 | 1.92 | 2.04 | 1.76 |
| 生息负债率 | 24.97% | 26.07% | 22.08% | 25.56% | 23.28% | 23.20% | 19.62% | 20.90% | 24.65% | 26.88% | 24.52% | 18.80% | 20.53% | 8.26% | 12.32% | 16.63% | 30.45% | 25.66% | 21.43% | 24.65% |
| 资产负债率 | 46.01% | 48.08% | 44.81% | 46.06% | 47.06% | 43.70% | 44.78% | 39.30% | 42.00% | 43.64% | 40.97% | 36.18% | 35.46% | 39.19% | 42.30% | 47.23% | 47.12% | 47.87% | 51.02% | 43.19% |
| 每股生息负债(元) | 2.15 | 2.20 | 1.83 | 2.11 | 1.90 | 1.70 | 1.41 | 1.48 | 1.74 | 1.89 | 1.71 | 1.19 | 1.31 | 0.55 | 1.41 | 1.90 | 3.29 | 2.72 | 2.34 | 2.38 |
| 生息债务占负债比率 | 54.26% | 54.23% | 49.28% | 55.49% | 49.47% | 53.08% | 43.80% | 53.17% | 58.68% | 61.59% | 59.85% | 51.96% | 57.89% | 21.08% | 29.12% | 35.20% | 64.61% | 53.61% | 42.01% | 57.08% |
| 每股现金保有额(元) | 0.94 | 0.83 | 0.91 | 1.14 | 1.04 | 1.02 | 0.76 | 0.83 | 0.73 | 0.82 | 0.76 | 0.52 | 0.79 | 1.10 | 2.31 | 2.17 | 2.07 | 2.23 | 1.98 | 1.98 |
| 存货环比增长率 | 4.10% | 6.04% | 6.29% | 1.90% | 3.05% | 13.23% | 4.09% | 4.67% | 1.54% | 9.16% | 11.85% | 5.01% | 7.21% | 0.13% | 6.99% | -2.98% | 6.44% | -10.74% | 134.46% | -10.80% |
| 应收帐款环比增长率 | 2.58% | 9.73% | 4.32% | -2.95% | 13.60% | -11.27% | 5.52% | 1.24% | 15.47% | 0.24% | 15.50% | 3.98% | -0.29% | -5.25% | 34.54% | -12.47% | 10.34% | -12.49% | 27.14% | -5.28% |
| 存货同比增长率 | 19.55% | 18.34% | 26.37% | 23.75% | 27.12% | 25.26% | 20.76% | 29.77% | 30.19% | 37.46% | 26.09% | 20.61% | 11.44% | 10.63% | -1.38% | 116.12% | 98.70% | 119.71% | 109.73% | 10.71% |
| 应收帐款同比增长率 | 13.96% | 26.21% | 2.05% | 3.22% | 7.67% | 9.45% | 23.64% | 35.34% | 39.01% | 20.04% | 13.47% | 32.17% | 11.27% | 23.12% | 13.72% | 7.47% | 16.30% | 33.61% | 24.35% | 22.67% |
| 预收帐款同比增长率 | 162.82% | 324.64% | 68.93% | -35.23% | -8.91% | -12.47% | -26.37% | -20.41% | 25.00% | 36.56% | 47.65% | 2.88% | 122.12% | 194.69% | 218.98% | 185.95% | 8132.85% | 51639.77% | 218756.94% | -46.16% |
| 存货周转率 - 单期值 | 7.00 | 7.19 | 7.88 | 6.93 | 7.18 | 7.31 | 8.46 | 7.33 | 7.61 | 7.81 | 8.91 | 7.77 | 8.42 | 8.64 | 9.69 | 7.83 | 8.13 | 9.14 | 12.18 | 7.28 |
| 总资产周转率-单期值 | 1.12 | 1.14 | 1.16 | 0.99 | 1.02 | 1.11 | 1.10 | 1.00 | 1.00 | 1.00 | 0.97 | 0.90 | 0.92 | 0.85 | 0.82 | 0.74 | 0.83 | 0.89 | 1.16 | 0.53 |
| 净资产周转率-单期值 | 2.07 | 2.19 | 2.10 | 1.84 | 1.92 | 1.97 | 1.99 | 1.64 | 1.72 | 1.77 | 1.64 | 1.42 | 1.43 | 1.40 | 1.42 | 1.40 | 1.56 | 1.70 | 2.36 | 0.94 |
| 应收帐款周转率--单期值 | 8.73 | 8.91 | 9.82 | 8.72 | 8.56 | 9.56 | 8.21 | 7.74 | 7.81 | 9.02 | 8.72 | 8.52 | 9.12 | 8.73 | 8.58 | 9.73 | 8.96 | 10.46 | 12.25 | 6.35 |
| 流动资产周转率--单期值 | 2.41 | 2.47 | 2.54 | 2.22 | 2.35 | 2.45 | 2.49 | 2.28 | 2.28 | 2.23 | 2.34 | 2.16 | 2.01 | 1.67 | 1.67 | 1.51 | 1.66 | 1.71 | 2.43 | 1.19 |
| 固定资产周转率--单期值 | 4.03 | 4.19 | 4.13 | 3.50 | 3.79 | 3.67 | 3.52 | 3.06 | 3.46 | 3.41 | 3.70 | 2.99 | 3.54 | 3.38 | 3.88 | 2.86 | 3.35 | 3.47 | 4.66 | 1.88 |
| 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% | 60.00% | 71.23% | 71.23% | 71.23% | 7.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 46.80% | 47.79% | 37.89% | 26.86% | 33.55% | 31.54% | 20.82% | 39.69% | 60.60% | 60.84% | 164.91% | -14.10% | -14.62% | -18.30% | -45.85% | 13.02% | 19.08% | 19.47% | 27.14% | 7.72% |
| 其他税费(亿) | 2.44 | 1.51 | 0.83 | 2.58 | 2.06 | 1.28 | 0.54 | 3.03 | 1.96 | 1.27 | 0.65 | 2.14 | 1.78 | 1.18 | 0.55 | 1.88 | 1.47 | 1.03 | 0.43 | 2.17 |
| 每股营运资金(元) | 0.59 | 0.42 | 0.60 | 0.47 | 0.45 | 0.71 | 0.26 | 0.56 | 0.46 | 0.36 | 0.69 | 0.72 | 1.13 | 1.02 | 1.77 | 1.31 | 1.35 | 1.28 | 1.04 | 1.36 |
| 短期借款占营运资金的比例 | 286.74% | 410.51% | 227.66% | 348.45% | 282.91% | 175.73% | 470.41% | 225.77% | 298.50% | 414.79% | 178.23% | 81.36% | 61.89% | 10.43% | 32.08% | 73.08% | 173.41% | 139.25% | 146.22% | 114.81% |
| 每股资本性支出(元) | 0.22 | 0.11 | 0.06 | 0.23 | 0.18 | 0.10 | 0.04 | 0.23 | 0.17 | 0.11 | 0.06 | 0.41 | 0.29 | 0.14 | 0.17 | 0.89 | 0.45 | 0.25 | 0.11 | 1.03 |
| 每股投入资本净额(元) | 6.68 | 6.42 | 6.25 | 6.43 | 6.08 | 5.69 | 5.23 | 5.66 | 5.67 | 5.70 | 5.71 | 5.13 | 5.39 | 4.59 | 7.97 | 7.86 | 8.92 | 8.20 | 7.65 | 7.82 |
| 每股经营活动产生的现金流(元) | 0.57 | 0.38 | 0.08 | 0.82 | 0.77 | 0.62 | 0.20 | 0.53 | 0.36 | 0.28 | (0.19) | 0.45 | 0.20 | 0.15 | (0.02) | 0.49 | 0.29 | 0.18 | 0.07 | 0.75 |
| 投资支出占收入之比 | 3.75% | 2.60% | 3.09% | 10.19% | 13.04% | 2.79% | 2.55% | 6.10% | 7.12% | 9.12% | 3.77% | 11.43% | 8.62% | 6.22% | 8.21% | 11.52% | 8.77% | 6.67% | 6.30% | 27.56% |
| 存货储存期(天) | 51.42 | 50.09 | 45.68 | 51.94 | 50.12 | 49.25 | 42.53 | 49.14 | 47.33 | 46.10 | 40.39 | 46.35 | 42.75 | 41.66 | 37.15 | 45.99 | 44.26 | 39.38 | 29.55 | 49.46 |
| 应付帐款付款期(天) | 30.26 | 26.44 | 26.49 | 20.97 | 35.71 | 33.49 | 30.86 | 27.94 | 38.22 | 37.23 | 37.08 | 34.26 | 42.11 | 41.10 | 44.46 | 42.09 | 45.74 | 41.09 | 27.37 | 62.51 |
| 应收帐款回收期(天) | 41.22 | 40.42 | 36.68 | 41.30 | 42.05 | 37.66 | 43.84 | 46.51 | 46.07 | 39.93 | 41.27 | 42.23 | 39.47 | 41.23 | 41.97 | 36.99 | 40.20 | 34.43 | 29.38 | 56.68 |
| 预付帐款占用期(天) | 12.43 | 12.38 | 11.36 | 11.96 | 13.34 | 10.31 | 11.22 | 13.95 | 9.61 | 9.08 | 10.15 | 15.31 | 10.38 | 10.31 | 10.61 | 48.02 | 38.84 | 32.21 | 21.81 | 78.45 |
| 预收帐款信用期(天) | 1.72 | 3.94 | 1.53 | 0.87 | 0.76 | 1.09 | 1.10 | 1.56 | 0.98 | 1.45 | 1.75 | 2.40 | 0.94 | 1.31 | 1.36 | 2.70 | 0.48 | 0.46 | 0.34 | 1.56 |
| 现金占总资产比例 | 10.88% | 9.89% | 10.93% | 13.82% | 12.71% | 13.94% | 10.53% | 11.70% | 10.43% | 11.62% | 10.86% | 8.24% | 12.33% | 16.43% | 20.19% | 18.99% | 19.15% | 20.99% | 18.15% | 20.53% |
| 存货占总资产比例 | 10.84% | 10.63% | 10.20% | 9.63% | 9.56% | 10.30% | 9.31% | 9.09% | 8.71% | 8.60% | 7.92% | 7.80% | 7.39% | 6.59% | 6.13% | 6.14% | 6.71% | 6.41% | 6.99% | 3.36% |
| 总资产同比增加比例 | 5.43% | 14.60% | 15.33% | 16.74% | 15.83% | 4.56% | 2.73% | 11.43% | 10.49% | 5.41% | -2.44% | -5.08% | 1.12% | 7.62% | 12.47% | 18.35% | 28.73% | 24.21% | 32.10% | 25.14% |
| 应付款项占总资产比例 | 6.38% | 5.61% | 5.92% | 3.89% | 6.81% | 7.00% | 6.76% | 5.17% | 7.03% | 6.94% | 7.27% | 5.77% | 7.28% | 6.50% | 7.34% | 5.62% | 6.93% | 6.69% | 6.47% | 4.25% |
| 应收款项占总资产比例 | 15.00% | 14.92% | 13.84% | 13.31% | 13.87% | 13.55% | 15.64% | 15.06% | 14.92% | 12.95% | 12.99% | 12.40% | 11.86% | 11.37% | 11.17% | 8.90% | 10.78% | 9.94% | 11.05% | 9.80% |
| 预收款项占总资产比例 | 0.62% | 1.46% | 0.58% | 0.28% | 0.25% | 0.39% | 0.39% | 0.50% | 0.32% | 0.47% | 0.55% | 0.71% | 0.28% | 0.36% | 0.36% | 0.65% | 0.13% | 0.13% | 0.13% | 0.27% |
| 预付款项占总资产比例 | 2.62% | 2.63% | 2.54% | 2.22% | 2.54% | 2.16% | 2.46% | 2.58% | 1.77% | 1.69% | 1.99% | 2.58% | 1.79% | 1.63% | 1.75% | 6.41% | 5.89% | 5.24% | 5.16% | 5.33% |
| 固定资产占总资产比例 | 27.75% | 27.14% | 28.08% | 28.32% | 26.80% | 30.14% | 31.22% | 32.52% | 28.84% | 29.27% | 26.21% | 30.24% | 26.09% | 25.10% | 21.12% | 25.88% | 24.62% | 25.56% | 24.81% | 28.35% |
| 无形资产占总资产比例 | 4.26% | 4.11% | 4.22% | 4.29% | 4.84% | 5.47% | 5.47% | 5.66% | 5.78% | 5.91% | 5.71% | 6.39% | 5.71% | 5.58% | 5.07% | 2.53% | 2.60% | 2.72% | 2.75% | 3.23% |
| 流动比例 | 1.17 | 1.12 | 1.19 | 1.14 | 1.14 | 1.26 | 1.09 | 1.22 | 1.18 | 1.13 | 1.28 | 1.39 | 1.71 | 1.48 | 1.44 | 1.29 | 1.33 | 1.32 | 1.22 | 1.41 |
| 速动比率 | 0.90 | 0.87 | 0.92 | 0.90 | 0.90 | 0.98 | 0.86 | 0.97 | 0.94 | 0.91 | 1.06 | 1.12 | 1.41 | 1.27 | 1.27 | 1.13 | 1.15 | 1.15 | 1.06 | 1.31 |
| 综合税率 | 2.59% | 2.67% | 2.41% | 2.54% | 2.24% | 2.19% | 2.00% | 2.55% | 2.73% | 2.80% | 2.33% | 2.97% | 2.00% | 2.47% | 2.32% | 2.79% | 1.55% | 1.83% | 1.42% | 3.86% |
| 实际所得税率 | 16.57% | 17.95% | 20.78% | 18.91% | 16.93% | 17.41% | 18.94% | 20.41% | 25.00% | 27.20% | 25.55% | 27.63% | 20.71% | 29.18% | 55.39% | 18.49% | 9.33% | 13.56% | 14.24% | 16.11% |
| 可持续增长率 | 19.91% | 19.92% | 14.19% | 14.59% | 15.11% | 14.76% | 12.30% | 12.23% | 11.14% | 10.95% | 8.80% | 9.00% | 8.05% | 7.23% | 4.51% | 11.95% | 11.87% | 11.64% | 11.84% | 12.37% |
| 最大内部融资增长率 | 29.65% | 29.76% | 18.31% | 22.82% | 20.68% | 20.48% | 16.73% | 18.84% | 13.83% | 12.93% | 7.86% | -1.97% | -6.16% | -2.24% | -14.07% | -3.09% | 3.47% | 5.84% | 1.14% | -14.88% |
| 净利润现金含量 | 85.36% | 94.93% | 60.11% | 126.42% | 166.38% | 220.96% | 185.93% | 101.69% | 110.46% | 136.80% | -233.87% | 124.65% | 89.65% | 112.50% | -30.63% | 68.40% | 66.04% | 67.34% | 75.73% | 111.05% |
| 主营业务收入现金含量 | 94.37% | 91.11% | 88.04% | 97.42% | 83.86% | 88.97% | 85.49% | 97.55% | 86.26% | 83.11% | 68.46% | 97.54% | 85.67% | 83.51% | 78.01% | 93.85% | 88.97% | 95.19% | 94.88% | 97.36% |
| 经营性现金周期(天) | 117.34 | 119.17 | 110.04 | 117.48 | 113.57 | 107.44 | 114.55 | 117.72 | 121.75 | 117.67 | 132.25 | 130.67 | 118.15 | 128.79 | 132.96 | 155.12 | 130.80 | 116.63 | 98.91 | 166.53 |
| 单位收入需投入现金 | 0.83 | 0.81 | 0.85 | 0.83 | 0.84 | 0.84 | 0.86 | 0.85 | 0.85 | 0.85 | 0.89 | 0.85 | 0.87 | 0.87 | 0.90 | 0.83 | 0.85 | 0.85 | 0.89 | 0.77 |
| 单位收入产生的现金 | 0.10 | 0.10 | 0.08 | 0.09 | 0.08 | 0.08 | 0.07 | 0.08 | 0.07 | 0.07 | 0.06 | 0.07 | 0.05 | 0.05 | 0.03 | 0.09 | 0.09 | 0.08 | 0.06 | 0.15 |
| 单位收入可用于增长的现金 | 0.07 | 0.07 | 0.04 | 0.06 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.03 | 0.02 | (0.01) | (0.02) | (0.01) | (0.05) | (0.01) | 0.01 | 0.02 | 0.00 | (0.05) |
| 市值环比增长 | 29.74% | 3.31% | 16.12% | 23.21% | 10.92% | 11.12% | 19.24% | 9.96% | -0.35% | -37.07% | -21.90% | 1.23% | 29.51% | 20.57% | 61.36% | 1.85% | -9.83% | 52.91% | 11.36% | -25.30% |
| 主评级建议 | 良-可关注 | 良-可关注 | 中性 | 中性 | 良-可关注 | 良-可关注 | 中性 | 良-可关注 | 良-可关注 | 良-可关注 | 中性 | 回避 | 回避 | 回避 | 回避 | 中性 | 良-可关注 | 中性 | 良-可关注 | 良-可关注 |
| 次评级建议(敏感性) | 良-可关注 | 良-可关注 | 中性 | 中性 | 良-可关注 | 良-可关注 | 中性 | 优-买入 | 良-可关注 | 良-可关注 | 良-可关注 | 回避 | 中性 | 回避 | 回避 | 中性 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 天士力 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 黔源电力 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |
| 当季收盘价 | 19.47 | 17.53 | 18.15 | 18.4 | 15.59 | 15.4 | 16.41 | 11.69 | 7.26 | 9.19 | 12.81 | 17.23 | 16.61 | 14.2 | 13.25 | 7.88 |
| 赢利能力评分 | 46.78 | 数据为空 | 数据为空 | 35.89 | 32.03 | 数据为空 | 数据为空 | 62.50 | 51.12 | 数据为空 | 数据为空 | 40.47 | 数据为空 | 数据为空 | 数据为空 | 15.00 |
| 成长能力评分 | 100.00 | 数据为空 | 数据为空 | 29.48 | 55.00 | 数据为空 | 数据为空 | 90.00 | 100.00 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 0.00 |
| 估值情况评分 | 74.04 | 数据为空 | 数据为空 | 44.20 | 42.99 | 数据为空 | 数据为空 | 75.27 | 54.98 | 数据为空 | 数据为空 | 57.29 | 数据为空 | 数据为空 | 数据为空 | 17.41 |
| 信用情况评分 | 28.19 | 数据为空 | 数据为空 | 27.42 | 31.99 | 数据为空 | 62.91 | 32.53 | 27.50 | 数据为空 | 数据为空 | 33.31 | 数据为空 | 数据为空 | 数据为空 | 34.62 |
| 综合情况评价 | 71.29 | 数据为空 | 数据为空 | 35.30 | 42.81 | 数据为空 | 数据为空 | 73.82 | 68.01 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 1.96 |
| 每股收益(元) | 0.40 | (1.46) | (0.83) | 0.24 | 0.11 | (0.55) | (0.42) | 0.86 | 0.52 | (0.17) | (0.28) | 0.12 | 0.24 | (0.17) | (0.12) | (0.28) |
| 预估全年每股收益(元) | 0.85 | 数据为空 | 数据为空 | 0.24 | 0.18 | 数据为空 | 数据为空 | 0.86 | 0.26 | 数据为空 | 数据为空 | 0.12 | 数据为空 | 数据为空 | 数据为空 | (0.28) |
| 每股净资产(元) | 11.76 | 8.54 | 9.69 | 11.02 | 10.93 | 9.89 | 9.62 | 9.75 | 8.62 | 3.59 | 3.56 | 3.88 | 4.06 | 3.61 | 3.77 | 3.73 |
| 每股自由现金流(元) | (1.03) | (3.00) | (1.59) | (10.27) | (6.97) | (6.87) | (2.62) | (2.09) | (7.74) | 0.05 | 0.16 | 1.01 | 0.82 | 0.18 | 0.19 | 0.24 |
| 当季净利润(亿) | 2.60 | (0.89) | (1.16) | 0.18 | 0.93 | (0.19) | (0.59) | 0.47 | 0.98 | 0.15 | (0.39) | (0.17) | 0.59 | (0.08) | (0.16) | (0.00) |
| 当季主营业务收入(亿) | 8.27 | 1.78 | 1.17 | 1.43 | 3.74 | 1.75 | 1.24 | 3.12 | 3.05 | 0.93 | 0.13 | 0.46 | 1.57 | 0.65 | 0.40 | 1.02 |
| 预估全年净利润(亿) | 1.19 | 数据为空 | 数据为空 | 0.34 | 0.26 | 数据为空 | 数据为空 | 1.20 | 0.36 | 数据为空 | 数据为空 | 0.17 | 数据为空 | 数据为空 | 数据为空 | (0.40) |
| 预估全年主营业务收入(亿) | 13.62 | 8.06 | 7.71 | 8.17 | 11.83 | 20.30 | 67.04 | 7.23 | 4.83 | 3.13 | 1.03 | 3.07 | 3.89 | 2.53 | 2.95 | 3.11 |
| 市净率(倍) | 1.66 | 2.05 | 1.87 | 1.67 | 1.43 | 1.56 | 1.71 | 1.20 | 0.84 | 2.56 | 3.60 | 4.44 | 4.09 | 3.93 | 3.51 | 2.11 |
| 市销率(折算为全年数据) | 11.59 | 19.38 | 19.86 | 18.39 | 11.88 | 6.93 | 2.04 | 17.01 | 24.32 | 11.13 | 38.53 | 14.75 | 11.45 | 16.21 | 13.31 | 10.22 |
| 市盈率(折算为全年数据) | 22.86 | 数据为空 | 数据为空 | 76.68 | 85.22 | 数据为空 | 数据为空 | 13.61 | 27.95 | 数据为空 | 数据为空 | 142.23 | 数据为空 | 数据为空 | 数据为空 | (27.89) |
| 市盈率(倍)(含债调整去息税)折为全年 | 33.36 | 数据为空 | 数据为空 | 56.71 | 57.78 | 数据为空 | 数据为空 | 28.99 | 59.36 | 数据为空 | 数据为空 | 40.86 | 数据为空 | 数据为空 | 数据为空 | 43.56 |
| PER(以当期ROE为增长标准) | 4.78 | 数据为空 | 数据为空 | 26.05 | 34.75 | 数据为空 | 数据为空 | 3.29 | 19.09 | 数据为空 | 数据为空 | 13.10 | 数据为空 | 数据为空 | 数据为空 | (5.76) |
| PEG(以3年均净利增长为标准) | 0.13 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| PEG(以3年均收入增长为标准) | 0.47 | 数据为空 | 数据为空 | 1.16 | 0.88 | 数据为空 | 数据为空 | 0.71 | 4.05 | 数据为空 | 数据为空 | (10.68) | 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 | 0.78% | 数据为空 | 数据为空 | 0.23% | 0.19% | 数据为空 | 数据为空 | 0.99% | 0.31% | 数据为空 | 数据为空 | 0.64% | 数据为空 | 数据为空 | 数据为空 | -1.49% |
| 预估全年投入资本报酬率 | 0.91% | 数据为空 | 数据为空 | 0.27% | 0.21% | 数据为空 | 数据为空 | 1.08% | 0.32% | 数据为空 | 数据为空 | 0.65% | 数据为空 | 数据为空 | 数据为空 | -1.56% |
| 预估全年股东权益报酬率 | 6.97% | 数据为空 | 数据为空 | 2.18% | 1.66% | 数据为空 | 数据为空 | 8.81% | 3.11% | 数据为空 | 数据为空 | 3.12% | 数据为空 | 数据为空 | 数据为空 | -7.57% |
| 自由现金流与营业收入之比 | -12.87% | -142.60% | -190.15% | -176.43% | -145.18% | -322.07% | -295.25% | -40.58% | -264.11% | 6.96% | 164.90% | 46.32% | 44.00% | 24.66% | 68.01% | 10.65% |
| 二级市场自由现金收益率-报表期 | -0.89% | -2.64% | -1.41% | -9.24% | -7.07% | -7.06% | -2.79% | -2.42% | -10.13% | 0.21% | 0.57% | 3.17% | 2.64% | 0.63% | 0.70% | 1.05% |
| 总收入同比增长率 | 66.74% | -1.30% | -5.62% | 12.99% | 63.69% | 180.92% | 827.55% | 135.24% | 57.21% | 1.96% | -66.34% | -1.16% | 24.98% | -18.50% | -5.06% | -12.12% |
| 净利润同比增长率 | 254.99% | 数据为空 | 数据为空 | -72.06% | -78.70% | 数据为空 | 数据为空 | 609.00% | 114.40% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | -184.06% |
| 当季收入同比增长率 | 121.22% | 1.78% | -5.62% | -53.95% | 22.69% | 87.83% | 827.55% | 582.33% | 93.96% | 44.05% | -66.34% | -55.05% | 93.74% | -25.03% | -5.06% | 19.42% |
| 当季净利润同比增长率 | 179.25% | 数据为空 | 数据为空 | -61.66% | -4.48% | -226.49% | 数据为空 | 数据为空 | 66.74% | 数据为空 | 数据为空 | 数据为空 | 1013.85% | 数据为空 | 数据为空 | -103.32% |
| 净利润率 | 4.95% | -69.35% | -99.12% | 4.12% | 2.33% | -25.93% | -47.31% | 16.67% | 17.88% | -22.64% | -290.62% | 5.53% | 13.11% | -23.23% | -41.09% | -12.75% |
| 税前利润率 | 12.65% | -113.86% | -162.93% | 4.96% | 2.58% | -44.80% | -75.12% | 23.19% | 23.69% | -25.17% | -339.39% | 5.72% | 14.47% | -27.54% | -54.36% | -15.05% |
| 主营业务利润率 | 50.89% | -8.38% | -32.48% | 43.60% | 50.37% | 27.59% | 15.33% | 66.41% | 64.01% | 44.25% | -88.61% | 51.50% | 61.09% | 39.02% | 26.75% | 26.03% |
| 当季净利润率 | 31.50% | -49.73% | -99.12% | 12.54% | 24.95% | -10.73% | -47.31% | 15.07% | 32.05% | 15.93% | -290.62% | -37.91% | 37.29% | -12.22% | -41.09% | -0.33% |
| 当季税前利润率 | 57.85% | -81.51% | 33.15% | 16.13% | 40.52% | -23.26% | 43.62% | 22.52% | 40.78% | 20.07% | 21.47% | -44.40% | 42.42% | -11.02% | -9.27% | 0.94% |
| 当季主营业务利润率 | 72.07% | 7.50% | -32.48% | 11.81% | 68.61% | 36.30% | 15.33% | 69.59% | 70.92% | 63.37% | -88.61% | -3.48% | 75.78% | 46.58% | 26.75% | 44.43% |
| 当季权益报酬率 | 15.80% | -7.39% | -8.56% | 1.16% | 6.08% | -1.35% | -4.36% | 3.43% | 8.08% | 2.95% | -7.81% | -3.18% | 10.28% | -1.56% | -3.09% | -0.06% |
| 经营性现金流同比增长率 | 45.19% | 16.75% | -25.38% | -2.84% | 132.21% | 211.47% | 212.67% | 153.12% | 30.56% | -5.37% | -12.54% | 54.61% | 50.02% | 21.80% | 20.20% | -16.21% |
| 综合业务利润率 | 50.89% | -8.38% | -32.48% | 43.60% | 50.37% | 27.59% | 15.33% | 66.41% | 64.01% | 44.25% | -88.61% | 51.50% | 61.09% | 39.02% | 26.75% | 26.03% |
| 当季综合业务利润率 | 72.07% | 7.50% | -32.48% | 11.81% | 68.61% | 36.30% | 15.33% | 69.59% | 70.92% | 63.37% | -88.61% | -3.48% | 75.78% | 46.58% | 26.75% | 44.43% |
| 资本支出与销售收入比 | 73.07% | 213.47% | 263.44% | 245.12% | 214.32% | 381.99% | 387.94% | 120.46% | 312.85% | 47.07% | 110.07% | 27.91% | 14.68% | 33.56% | 37.81% | 36.81% |
| 总市值(亿) | 27.31 | 24.59 | 25.46 | 25.81 | 21.87 | 21.60 | 23.02 | 16.40 | 10.18 | 12.89 | 17.97 | 24.17 | 23.30 | 19.92 | 18.58 | 11.05 |
| 总市值含债调整(亿) | 147.66 | 147.97 | 144.24 | 140.75 | 131.00 | 131.76 | 128.11 | 115.30 | 111.01 | 34.50 | 39.58 | 44.98 | 44.12 | 40.74 | 38.96 | 31.58 |
| 总市值中的现金比例 | 7.35% | 13.88% | 9.34% | 9.58% | 6.99% | 19.70% | 26.99% | 22.89% | 68.68% | 4.71% | 5.22% | 2.28% | 5.53% | 3.69% | 3.72% | 6.39% |
| 生息负债与净资产比率 | 729.86% | 1029.86% | 874.05% | 743.52% | 711.88% | 793.94% | 778.68% | 723.32% | 834.32% | 429.11% | 433.04% | 382.16% | 365.55% | 410.94% | 384.83% | 391.86% |
| 营业费用与收入之比 | 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% |
| 管理费用与收入之比 | 2.00% | 4.36% | 5.54% | 3.17% | 2.92% | 4.93% | 6.10% | 3.84% | 3.29% | 7.80% | 28.87% | 6.75% | 5.60% | 8.44% | 8.17% | 6.12% |
| 财务费用与收入之比 | 35.75% | 101.29% | 124.83% | 43.82% | 45.14% | 68.27% | 87.10% | 39.63% | 39.18% | 65.71% | 255.17% | 40.60% | 35.43% | 57.59% | 72.94% | 33.35% |
| 期间费用占收入比 | 37.74% | 105.65% | 130.37% | 46.99% | 48.06% | 73.20% | 93.21% | 43.46% | 42.47% | 73.51% | 284.04% | 47.35% | 41.02% | 66.03% | 81.11% | 39.47% |
| 当季期间费用占收入比 | 13.48% | 89.36% | 130.37% | 41.95% | 27.93% | 58.98% | 93.21% | 44.78% | 31.61% | 43.20% | 284.04% | 83.61% | 24.39% | 56.73% | 81.11% | 31.39% |
| 期间费用占收入比同比增长率 | -21.47% | 44.34% | 39.87% | 8.11% | 13.18% | -0.42% | -67.19% | -8.21% | 3.51% | 11.33% | 250.20% | 19.97% | -5.45% | 38.50% | 25.05% | 44.94% |
| 当季期间费用占收入比同比增长率 | -51.73% | 51.52% | 39.87% | -6.33% | -11.64% | 36.52% | -67.19% | -46.44% | 29.59% | -23.86% | 250.20% | 166.33% | -33.40% | 44.33% | 25.05% | 41.89% |
| 债务杠杆 | 9.27 | 12.54 | 10.95 | 9.58 | 8.69 | 9.59 | 9.49 | 8.94 | 9.61 | 5.43 | 5.41 | 4.91 | 4.79 | 5.25 | 4.97 | 5.07 |
| 生息负债率 | 78.73% | 82.14% | 79.83% | 77.61% | 81.92% | 82.77% | 82.04% | 80.92% | 86.84% | 78.95% | 79.99% | 77.86% | 76.29% | 78.28% | 77.46% | 77.36% |
| 资产负债率 | 89.21% | 92.02% | 90.87% | 89.56% | 88.49% | 89.57% | 89.46% | 88.81% | 89.59% | 81.60% | 81.53% | 79.63% | 79.13% | 80.95% | 79.87% | 80.26% |
| 每股生息负债(元) | 85.81 | 87.97 | 84.69 | 81.95 | 77.81 | 78.54 | 74.93 | 70.52 | 71.89 | 15.41 | 15.41 | 14.84 | 14.85 | 14.85 | 14.53 | 14.63 |
| 生息债务占负债比率 | 88.25% | 89.25% | 87.86% | 86.66% | 92.57% | 92.41% | 91.70% | 91.11% | 96.93% | 96.76% | 98.11% | 97.78% | 96.42% | 96.71% | 96.99% | 96.39% |
| 每股现金保有额(元) | 1.43 | 2.43 | 1.69 | 1.76 | 1.09 | 3.03 | 4.43 | 2.68 | 4.99 | 0.43 | 0.67 | 0.39 | 0.92 | 0.52 | 0.49 | 0.50 |
| 存货环比增长率 | -13.93% | 10.55% | 54.80% | 201.12% | -8.36% | 166.47% | 1369.99% | -97.82% | 87.57% | 9.67% | 418.50% | -99.48% | -60.99% | -10.38% | -7.90% | -7.29% |
| 应收帐款环比增长率 | 110.73% | 62.09% | -44.67% | 70.56% | -33.21% | 386.10% | -75.79% | -50.66% | 106.71% | 270.67% | -33.05% | -55.11% | 8.41% | 98.57% | -9.35% | -14.51% |
| 存货同比增长率 | 343.53% | 372.24% | 1038.24% | 10708.67% | -21.58% | 60.52% | -33.93% | -76.70% | -94.41% | -98.84% | -99.05% | -99.83% | -70.15% | -23.72% | -10.23% | -4.56% |
| 应收帐款同比增长率 | 222.36% | 2.18% | 206.41% | 34.05% | -61.22% | 20.01% | -8.49% | 153.08% | 130.27% | 20.77% | -35.30% | -12.39% | 66.82% | -3.10% | -0.90% | 156.97% |
| 预收帐款同比增长率 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 存货周转率 - 单期值 | 536.36 | 608.52 | 785.20 | 548.73 | 2080.92 | 4849.64 | 49750.69 | 30363.90 | 476.89 | 905.60 | 1135.23 | 4371.32 | 23.04 | 9.35 | 11.79 | 11.61 |
| 总资产周转率-单期值 | 0.09 | 0.05 | 0.05 | 0.06 | 0.09 | 0.15 | 0.52 | 0.06 | 0.04 | 0.11 | 0.04 | 0.11 | 0.14 | 0.10 | 0.11 | 0.12 |
| 净资产周转率-单期值 | 0.83 | 0.67 | 0.57 | 0.53 | 0.77 | 1.46 | 4.97 | 0.53 | 0.40 | 0.62 | 0.21 | 0.56 | 0.68 | 0.50 | 0.56 | 0.59 |
| 应收帐款周转率--单期值 | 6.59 | 8.22 | 12.74 | 7.47 | 18.45 | 21.15 | 339.43 | 8.86 | 2.92 | 3.92 | 4.79 | 9.53 | 5.41 | 3.82 | 8.85 | 8.45 |
| 流动资产周转率--单期值 | 2.19 | 1.81 | 1.93 | 2.14 | 2.53 | 3.12 | 11.00 | 0.97 | 0.84 | 1.94 | 0.71 | 1.49 | 1.70 | 1.50 | 1.76 | 1.70 |
| 固定资产周转率--单期值 | 0.10 | 0.06 | 0.06 | 0.06 | 0.14 | 0.25 | 0.85 | 0.09 | 0.07 | 0.16 | 0.05 | 0.15 | 0.19 | 0.12 | 0.14 | 0.15 |
| 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 | 717.19% | 150.83% | 104.71% | -75.83% | -82.17% | 400.08% | 105.29% | 853.20% | 157.40% | -6.82% | 110.12% | -137.58% | -179.28% | -39.42% | -40.35% | -189.17% |
| 其他税费(亿) | 1.25 | 0.59 | 0.34 | 1.49 | 1.38 | 0.89 | 0.50 | 1.25 | 0.52 | 0.14 | 0.03 | 0.55 | 0.43 | 0.18 | 0.07 | 0.49 |
| 每股营运资金(元) | (15.47) | (17.63) | (34.12) | (36.48) | (22.88) | (20.45) | (12.12) | (11.15) | (4.29) | (3.02) | (2.92) | (3.06) | (1.59) | (2.18) | (2.43) | (2.43) |
| 短期借款占营运资金的比例 | -56.13% | -48.64% | -57.51% | -59.86% | -84.23% | -87.86% | -84.42% | -68.74% | -195.86% | -100.91% | -104.53% | -99.58% | -139.03% | -101.41% | -94.64% | -98.85% |
| 每股资本性支出(元) | 5.85 | 4.50 | 2.20 | 14.27 | 10.29 | 8.15 | 3.44 | 6.21 | 9.17 | 0.36 | 0.11 | 0.61 | 0.27 | 0.25 | 0.11 | 0.82 |
| 每股投入资本净额(元) | 93.38 | 92.71 | 90.42 | 88.47 | 87.81 | 87.60 | 83.85 | 79.80 | 80.14 | 18.67 | 18.79 | 18.50 | 18.55 | 18.13 | 18.02 | 18.07 |
| 每股经营活动产生的现金流(元) | 4.82 | 1.49 | 0.61 | 4.00 | 3.32 | 1.28 | 0.82 | 4.12 | 1.43 | 0.41 | 0.26 | 1.63 | 1.09 | 0.43 | 0.30 | 1.05 |
| 投资支出占收入之比 | 75.25% | 218.88% | 291.63% | 247.64% | 217.67% | 384.86% | 391.77% | -8.30% | 315.30% | 58.34% | 355.95% | 55.57% | 21.40% | 33.56% | 37.81% | 104.37% |
| 存货储存期(天) | 0.67 | 0.59 | 0.46 | 0.66 | 0.17 | 0.07 | 0.01 | 0.01 | 0.75 | 0.40 | 0.32 | 0.08 | 15.62 | 38.48 | 30.53 | 31.00 |
| 应付帐款付款期(天) | 337.85 | 258.30 | 258.82 | 583.48 | 457.39 | 187.88 | 50.03 | 1291.01 | 469.63 | 5.06 | 8.29 | 11.17 | 18.83 | 20.61 | 19.95 | 33.57 |
| 应收帐款回收期(天) | 54.65 | 43.81 | 28.27 | 48.22 | 19.51 | 17.02 | 1.06 | 40.64 | 123.25 | 91.93 | 75.14 | 37.77 | 66.54 | 94.12 | 40.69 | 42.62 |
| 预付帐款占用期(天) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 15.10 | 17.37 | 8.43 | 0.06 | 0.06 |
| 预收帐款信用期(天) | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 现金占总资产比例 | 1.31% | 2.27% | 1.60% | 1.67% | 1.15% | 3.20% | 4.85% | 3.07% | 6.02% | 2.22% | 3.47% | 2.06% | 4.72% | 2.77% | 2.63% | 2.66% |
| 存货占总资产比例 | 0.01% | 0.01% | 0.01% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.01% | 0.00% | 0.23% | 0.60% | 0.68% | 0.73% |
| 总资产同比增加比例 | 14.75% | 12.88% | 16.15% | 21.16% | 14.74% | 386.21% | 374.17% | 357.28% | 325.38% | 2.89% | 2.72% | 0.75% | 3.44% | 4.75% | 5.49% | 9.11% |
| 应付款项占总资产比例 | 4.01% | 4.11% | 4.85% | 4.96% | 5.45% | 5.70% | 6.07% | 6.81% | 1.87% | 0.09% | 0.16% | 0.17% | 0.28% | 0.32% | 0.44% | 0.79% |
| 应收款项占总资产比例 | 1.58% | 0.76% | 0.48% | 0.86% | 0.56% | 0.84% | 0.18% | 0.78% | 1.67% | 3.42% | 0.93% | 1.41% | 3.08% | 2.91% | 1.48% | 1.62% |
| 预收款项占总资产比例 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 预付款项占总资产比例 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.23% | 0.25% | 0.13% | 0.00% | 0.00% |
| 固定资产占总资产比例 | 90.07% | 92.08% | 91.75% | 92.04% | 61.47% | 61.67% | 61.73% | 65.16% | 57.38% | 71.90% | 73.56% | 75.08% | 73.75% | 77.01% | 78.46% | 78.29% |
| 无形资产占总资产比例 | 1.13% | 1.15% | 1.17% | 1.18% | 0.07% | 0.07% | 0.08% | 0.08% | 0.08% | 0.36% | 0.36% | 0.37% | 0.36% | 0.38% | 0.38% | 0.38% |
| 流动比例 | 0.25 | 0.17 | 0.07 | 0.07 | 0.10 | 0.17 | 0.30 | 0.24 | 0.62 | 0.29 | 0.27 | 0.24 | 0.55 | 0.38 | 0.31 | 0.35 |
| 速动比率 | 0.25 | 0.17 | 0.07 | 0.07 | 0.10 | 0.17 | 0.30 | 0.24 | 0.62 | 0.29 | 0.27 | 0.24 | 0.54 | 0.34 | 0.28 | 0.31 |
| 综合税率 | 3.62% | 1.68% | 2.15% | 2.86% | 2.23% | 0.88% | 1.26% | 2.20% | 2.99% | 1.82% | 1.85% | 3.28% | 3.22% | 1.77% | 1.76% | 2.61% |
| 实际所得税率 | 19.48% | -0.06% | 0.00% | 40.05% | 33.83% | 0.00% | 0.00% | 3.18% | 6.54% | 0.00% | 0.00% | 25.38% | 9.82% | 0.00% | 0.00% | -8.15% |
| 可持续增长率 | 4.09% | -46.66% | -56.21% | 2.18% | 1.80% | -37.95% | -235.00% | 8.81% | 7.15% | -14.09% | -60.22% | 3.12% | 8.94% | -11.61% | -22.91% | -7.57% |
| 最大内部融资增长率 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 净利润现金含量 | 1215.50% | -102.19% | -73.94% | 1666.66% | 2971.89% | -231.04% | -195.91% | 479.24% | 272.59% | -238.62% | -94.62% | 1342.36% | 447.62% | -250.64% | -257.53% | -372.22% |
| 主营业务收入现金含量 | 66.53% | 86.49% | 100.74% | 86.46% | 86.37% | 86.09% | 125.25% | 93.05% | 62.42% | 77.13% | 316.65% | 101.06% | 83.69% | 93.79% | 149.94% | 101.41% |
| 经营性现金周期(天) | 144.59 | 74.30 | 70.10 | 74.17 | 60.49 | 28.85 | 5.11 | 64.99 | 216.80 | 126.76 | 210.19 | 99.24 | 135.89 | 159.50 | 104.96 | 128.58 |
| 单位收入需投入现金 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 单位收入产生的现金 | 0.12 | (1.12) | (1.61) | (0.05) | 0.03 | (0.45) | (0.77) | 0.24 | 0.21 | (0.27) | (3.71) | 0.05 | 0.20 | (0.25) | (0.53) | (0.13) |
| 单位收入可用于增长的现金 | (0.61) | (3.26) | (4.24) | (2.50) | (2.12) | (4.27) | (4.65) | (0.97) | (2.91) | (0.75) | (4.81) | (0.23) | 0.06 | (0.59) | (0.90) | (0.50) |
| 市值环比增长 | 11.07% | -3.42% | -1.36% | 18.02% | 1.23% | -6.15% | 40.38% | 61.02% | -21.00% | -28.26% | -25.65% | 3.73% | 16.97% | 7.17% | 68.15% | 17.96% |
| 主评级建议 | 良-可关注 | 数据为空 | 数据为空 | 回避 | 回避 | 数据为空 | 数据为空 | 良-可关注 | 中性 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 回避 |
| 次评级建议(敏感性) | 良-可关注 | 数据为空 | 数据为空 | 数据为空 | 回避 | 数据为空 | 数据为空 | 数据为空 | 中性 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 回避 |
| 黔源电力 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 |