| 柳 工 | 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 | 23.45 | 18.43 | 21.85 | 21.73 | 16.42 | 16.64 | 15.4 | 9.46 | 16.25 | 18.12 | 26.16 | 43 | 39.5 | 24.5 | 19.05 | 17.1 | 8.16 | 8.12 | 5.66 | 4.89 |
| 赢利能力评分 | 100.00 | 100.00 | 100.00 | 98.11 | 77.17 | 66.19 | 67.85 | 65.05 | 82.20 | 96.86 | 99.29 | 100.00 | 100.00 | 100.00 | 96.03 | 92.77 | 92.37 | 89.50 | 80.03 | 63.65 |
| 成长能力评分 | 93.64 | 89.84 | 91.39 | 65.51 | 52.01 | 12.37 | 19.57 | 51.79 | 65.00 | 76.74 | 93.13 | 94.25 | 93.93 | 89.62 | 80.48 | 89.18 | 81.05 | 74.11 | 65.97 | 25.39 |
| 估值情况评分 | 72.91 | 82.25 | 74.26 | 59.35 | 64.68 | 62.86 | 59.88 | 71.16 | 69.19 | 68.62 | 65.14 | 40.77 | 45.80 | 60.77 | 61.82 | 52.32 | 71.96 | 72.07 | 75.78 | 97.15 |
| 信用情况评分 | 68.07 | 70.59 | 71.26 | 70.54 | 69.25 | 72.06 | 65.38 | 76.89 | 75.38 | 74.77 | 78.41 | 80.16 | 80.91 | 81.18 | 75.93 | 79.20 | 80.49 | 79.33 | 78.50 | 77.79 |
| 综合情况评价 | 87.81 | 89.06 | 87.68 | 74.25 | 65.08 | 49.63 | 48.44 | 62.83 | 71.94 | 80.24 | 85.85 | 79.23 | 80.66 | 83.66 | 79.32 | 78.70 | 81.69 | 78.38 | 73.76 | 69.84 |
| 每股收益(元) | 1.94 | 1.41 | 0.60 | 1.33 | 0.87 | 0.57 | 0.32 | 0.72 | 0.82 | 0.78 | 0.30 | 1.20 | 0.96 | 0.69 | 0.22 | 0.75 | 0.58 | 0.42 | 0.16 | 0.44 |
| 预估全年每股收益(元) | 2.97 | 3.31 | 3.42 | 1.33 | 0.76 | 0.53 | 0.78 | 0.72 | 1.03 | 1.35 | 1.58 | 1.20 | 1.24 | 1.24 | 1.03 | 0.75 | 0.74 | 0.68 | 0.57 | 0.44 |
| 每股净资产(元) | 7.97 | 7.44 | 6.92 | 6.32 | 5.86 | 5.55 | 5.91 | 5.61 | 5.72 | 5.69 | 5.26 | 4.98 | 4.73 | 4.46 | 4.29 | 4.01 | 3.83 | 3.67 | 3.61 | 3.46 |
| 每股自由现金流(元) | 0.52 | 0.63 | 0.09 | 1.65 | 1.60 | 0.92 | 0.94 | (2.26) | (1.77) | (0.60) | (0.64) | 0.03 | (0.18) | 0.48 | (0.49) | 0.37 | 0.40 | 0.31 | 0.13 | 0.27 |
| 当季净利润(亿) | 3.43 | 5.29 | 3.89 | 3.00 | 1.96 | 2.18 | 1.51 | (0.49) | 0.22 | 2.28 | 1.39 | 1.11 | 1.30 | 2.19 | 1.06 | 0.81 | 0.77 | 1.21 | 0.77 | 0.45 |
| 当季主营业务收入(亿) | 35.93 | 46.97 | 34.61 | 28.93 | 23.01 | 27.80 | 22.09 | 16.34 | 20.18 | 31.58 | 24.58 | 20.50 | 16.64 | 23.55 | 15.24 | 13.41 | 11.04 | 15.10 | 12.27 | 9.88 |
| 预估全年净利润(亿) | 19.29 | 21.51 | 22.25 | 8.66 | 4.95 | 3.42 | 3.69 | 3.40 | 4.84 | 6.39 | 7.46 | 5.66 | 5.88 | 5.84 | 4.88 | 3.57 | 3.52 | 3.23 | 2.69 | 2.08 |
| 预估全年主营业务收入(亿) | 164.15 | 166.52 | 159.58 | 101.83 | 88.50 | 82.33 | 83.27 | 92.68 | 104.57 | 109.93 | 122.47 | 75.93 | 74.79 | 73.44 | 64.37 | 51.82 | 50.72 | 49.21 | 47.94 | 40.70 |
| 市净率(倍) | 2.94 | 2.48 | 3.16 | 3.44 | 2.80 | 3.00 | 2.61 | 1.69 | 2.84 | 3.18 | 4.98 | 8.64 | 8.35 | 5.50 | 4.44 | 4.27 | 2.13 | 2.21 | 1.57 | 1.42 |
| 市销率(折算为全年数据) | 1.07 | 0.83 | 0.98 | 1.53 | 1.34 | 1.46 | 1.09 | 0.69 | 0.89 | 0.90 | 1.08 | 2.70 | 2.54 | 1.60 | 1.44 | 1.59 | 0.78 | 0.80 | 0.60 | 0.60 |
| 市盈率(折算为全年数据) | 7.91 | 5.57 | 6.39 | 16.32 | 21.59 | 31.63 | 19.79 | 13.14 | 15.85 | 13.39 | 16.57 | 35.91 | 31.74 | 19.82 | 18.45 | 22.66 | 10.95 | 11.87 | 9.93 | 11.10 |
| 市盈率(倍)(含债调整去息税)折为全年 | 9.06 | 6.42 | 7.04 | 17.36 | 22.53 | 32.06 | 23.08 | 14.94 | 17.08 | 14.81 | 17.51 | 35.04 | 31.88 | 20.00 | 18.86 | 22.70 | 11.01 | 12.00 | 10.49 | 11.33 |
| PER(以当期ROE为增长标准) | 0.27 | 0.18 | 0.20 | 0.82 | 1.70 | 3.36 | 1.89 | 1.16 | 0.99 | 0.69 | 0.73 | 1.46 | 1.28 | 0.81 | 0.93 | 1.21 | 0.59 | 0.69 | 0.74 | 0.89 |
| PEG(以3年均净利增长为标准) | 0.11 | 0.07 | 0.08 | 0.30 | 1.05 | 4.97 | 2.53 | 0.50 | 0.44 | 0.31 | 0.32 | 0.91 | 0.79 | 0.50 | 0.60 | 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) | 0.29 | 0.20 | 0.24 | 0.66 | 1.05 | 1.68 | 1.19 | 0.47 | 0.46 | 0.37 | 0.39 | 1.17 | 1.09 | 0.71 | 0.84 | 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 | 13.86% | 17.49% | 20.16% | 9.05% | 5.79% | 4.55% | 5.03% | 5.42% | 6.96% | 9.19% | 12.22% | 13.21% | 13.96% | 14.83% | 12.75% | 11.38% | 12.37% | 10.86% | 8.96% | 7.86% |
| 预估全年投入资本报酬率 | 29.64% | 36.56% | 42.21% | 17.07% | 11.58% | 8.03% | 8.77% | 7.98% | 11.97% | 17.01% | 24.84% | 24.68% | 23.27% | 25.53% | 21.72% | 17.76% | 18.79% | 18.08% | 14.46% | 11.92% |
| 预估全年股东权益报酬率 | 32.97% | 35.45% | 35.11% | 21.07% | 13.22% | 9.55% | 12.23% | 12.82% | 17.31% | 21.60% | 24.13% | 24.06% | 24.82% | 24.70% | 20.26% | 18.83% | 18.64% | 17.38% | 14.19% | 12.75% |
| 自由现金流与营业收入之比 | 2.87% | 5.03% | 1.62% | 10.57% | 14.25% | 11.99% | 20.17% | -11.51% | -10.93% | -5.08% | -12.26% | 0.21% | -1.57% | 5.85% | -15.07% | 3.38% | 4.93% | 5.33% | 5.05% | 3.13% |
| 二级市场自由现金收益率-报表期 | 1.55% | 2.43% | 0.30% | 6.12% | 7.58% | 4.44% | 4.14% | -14.80% | -7.52% | -2.47% | -1.99% | 0.07% | -0.43% | 1.77% | -2.19% | 1.97% | 4.26% | 3.18% | 1.78% | 4.35% |
| 总收入同比增长率 | 61.20% | 63.53% | 56.71% | 9.87% | -4.51% | -11.17% | -10.16% | 22.07% | 37.73% | 44.79% | 61.31% | 46.51% | 44.32% | 41.72% | 24.21% | 27.33% | 24.63% | 20.90% | 17.79% | 15.98% |
| 净利润同比增长率 | 122.79% | 148.45% | 156.97% | 154.58% | 45.44% | 0.59% | 8.57% | -39.89% | -14.38% | 13.04% | 31.84% | 58.66% | 64.91% | 63.82% | 36.81% | 71.27% | 69.05% | 55.18% | 29.37% | -14.56% |
| 当季收入同比增长率 | 56.17% | 68.94% | 56.71% | 77.05% | 14.03% | -11.96% | -10.16% | -20.27% | 21.27% | 34.10% | 61.31% | 52.81% | 50.74% | 55.96% | 24.21% | 35.76% | 34.93% | 23.56% | 17.79% | -71.84% |
| 当季净利润同比增长率 | 74.55% | 142.53% | 156.97% | 数据为空 | 799.43% | -4.30% | 8.57% | -144.03% | -83.13% | 3.96% | 31.84% | 37.41% | 67.69% | 81.08% | 36.81% | 79.27% | 119.38% | 77.85% | 29.37% | -81.45% |
| 净利润率 | 10.73% | 11.25% | 11.24% | 8.50% | 7.76% | 7.40% | 6.86% | 3.67% | 5.10% | 6.54% | 5.67% | 7.45% | 8.20% | 8.37% | 6.94% | 6.88% | 7.17% | 7.25% | 6.30% | 5.12% |
| 税前利润率 | 12.95% | 13.57% | 13.55% | 10.14% | 9.39% | 9.04% | 8.40% | 4.44% | 6.06% | 7.78% | 6.94% | 8.76% | 9.81% | 9.99% | 8.87% | 8.16% | 8.44% | 8.59% | 7.53% | 6.24% |
| 主营业务利润率 | 22.11% | 22.77% | 23.98% | 20.64% | 20.29% | 20.01% | 19.79% | 15.76% | 16.12% | 16.90% | 16.73% | 18.71% | 19.01% | 18.84% | 19.65% | 17.94% | 18.55% | 18.64% | 17.78% | 16.10% |
| 当季净利润率 | 9.54% | 11.26% | 11.24% | 10.36% | 8.54% | 7.84% | 6.86% | -3.00% | 1.08% | 7.21% | 5.67% | 5.43% | 7.78% | 9.30% | 6.94% | 6.04% | 7.00% | 8.01% | 6.30% | 4.57% |
| 当季税前利润率 | 11.56% | 13.57% | 8.38% | 12.02% | 10.16% | 9.54% | 3.20% | -3.12% | 1.26% | 8.44% | 9.63% | 5.91% | 9.38% | 10.72% | 7.86% | 7.37% | 8.05% | 9.46% | 5.68% | 5.71% |
| 当季主营业务利润率 | 20.63% | 21.87% | 23.98% | 21.54% | 20.88% | 20.19% | 19.79% | 14.04% | 13.98% | 17.02% | 16.73% | 17.87% | 19.41% | 18.32% | 19.65% | 16.21% | 18.32% | 19.34% | 17.78% | 18.23% |
| 当季权益报酬率 | 6.62% | 10.94% | 8.64% | 7.30% | 5.15% | 6.04% | 5.40% | -1.85% | 0.81% | 8.47% | 5.61% | 4.73% | 5.79% | 10.41% | 5.22% | 4.28% | 4.26% | 6.98% | 4.53% | 2.77% |
| 经营性现金流同比增长率 | -34.09% | -21.31% | -64.03% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | -295.37% | -525.19% | -136.59% | 数据为空 | 2.83% | -50.37% | 65.69% | -328.47% | 71.60% | 92.01% | 44.49% | 109.13% | -49.28% |
| 综合业务利润率 | 22.11% | 22.77% | 23.98% | 20.64% | 20.29% | 20.01% | 19.79% | 15.76% | 16.12% | 16.90% | 16.73% | 18.71% | 19.01% | 18.84% | 19.65% | 17.94% | 18.55% | 18.64% | 17.78% | 16.10% |
| 当季综合业务利润率 | 20.63% | 21.87% | 23.98% | 21.54% | 20.88% | 20.19% | 19.79% | 14.04% | 13.98% | 17.02% | 16.73% | 17.87% | 19.41% | 18.32% | 19.65% | 16.21% | 18.32% | 19.34% | 17.78% | 18.23% |
| 资本支出与销售收入比 | 4.92% | 2.93% | 3.93% | 4.54% | 4.80% | 4.57% | 4.03% | 5.22% | 3.77% | 3.06% | 2.97% | 3.72% | 3.89% | 2.14% | 2.10% | 2.22% | 1.81% | 1.51% | 2.00% | 1.03% |
| 总市值(亿) | 152.46 | 119.82 | 142.06 | 141.28 | 106.76 | 108.19 | 73.05 | 44.69 | 76.77 | 85.61 | 123.59 | 203.16 | 186.62 | 115.75 | 90.00 | 80.79 | 38.55 | 38.36 | 26.74 | 23.10 |
| 总市值含债调整(亿) | 175.38 | 137.76 | 156.52 | 155.56 | 118.24 | 119.78 | 90.69 | 64.17 | 93.25 | 98.87 | 132.34 | 205.10 | 189.64 | 117.63 | 92.26 | 82.09 | 39.33 | 39.09 | 28.38 | 24.36 |
| 总市值中的现金比例 | 14.82% | 21.26% | 14.51% | 14.15% | 15.83% | 11.63% | 15.01% | 19.67% | 10.96% | 14.79% | 6.46% | 1.91% | 2.11% | 5.18% | 3.32% | 5.35% | 11.41% | 12.72% | 18.56% | 17.44% |
| 生息负债与净资产比率 | 44.23% | 37.10% | 32.12% | 34.75% | 30.14% | 32.12% | 62.99% | 73.45% | 60.93% | 49.34% | 35.21% | 8.26% | 13.53% | 8.90% | 11.12% | 6.89% | 4.27% | 4.22% | 9.59% | 7.73% |
| 营业费用与收入之比 | 5.09% | 5.39% | 5.93% | 6.04% | 5.88% | 5.88% | 5.07% | 6.45% | 5.63% | 5.32% | 5.20% | 5.99% | 5.78% | 5.42% | 6.10% | 5.06% | 5.11% | 5.18% | 4.55% | 5.06% |
| 管理费用与收入之比 | 3.68% | 3.31% | 3.18% | 4.27% | 4.18% | 3.74% | 3.54% | 4.22% | 3.53% | 2.84% | 3.04% | 3.64% | 3.19% | 3.21% | 3.80% | 4.76% | 4.96% | 4.89% | 6.04% | 4.71% |
| 财务费用与收入之比 | 0.08% | -0.06% | -0.06% | 0.36% | 0.50% | 0.77% | 1.31% | 1.16% | 0.96% | 0.60% | 0.50% | 0.30% | 0.15% | 0.13% | 0.12% | 0.12% | 0.16% | 0.12% | 0.12% | 0.21% |
| 期间费用占收入比 | 8.85% | 8.63% | 9.05% | 10.67% | 10.56% | 10.39% | 9.93% | 11.84% | 10.12% | 8.76% | 8.73% | 9.93% | 9.11% | 8.76% | 10.02% | 9.94% | 10.24% | 10.20% | 10.71% | 9.97% |
| 当季期间费用占收入比 | 9.35% | 8.33% | 9.05% | 10.92% | 10.93% | 10.76% | 9.93% | 19.86% | 13.91% | 8.78% | 8.73% | 12.16% | 9.94% | 7.94% | 10.02% | 9.09% | 10.34% | 9.78% | 10.71% | 12.47% |
| 期间费用占收入比同比增长率 | -16.22% | -16.94% | -8.89% | -9.90% | 4.37% | 18.66% | 13.70% | 19.16% | 11.07% | 0.03% | -12.86% | -0.06% | -10.98% | -14.12% | -6.45% | -0.33% | 11.59% | 14.81% | 11.46% | -2.90% |
| 当季期间费用占收入比同比增长率 | -14.51% | -22.62% | -8.89% | -44.99% | -21.42% | 22.59% | 13.70% | 63.35% | 39.93% | 10.60% | -12.86% | 33.72% | -3.81% | -18.81% | -6.45% | -27.09% | 3.55% | 18.38% | 11.46% | 21.38% |
| 债务杠杆 | 2.69 | 2.54 | 2.45 | 2.33 | 2.24 | 2.08 | 2.62 | 2.37 | 2.58 | 2.59 | 2.46 | 1.82 | 1.88 | 1.87 | 1.89 | 1.66 | 1.57 | 1.72 | 1.76 | 1.62 |
| 生息负债率 | 16.47% | 14.58% | 13.10% | 14.92% | 13.46% | 15.41% | 24.04% | 31.05% | 23.65% | 19.07% | 14.32% | 4.54% | 7.18% | 4.76% | 5.89% | 4.16% | 2.72% | 2.46% | 5.44% | 4.76% |
| 资产负债率 | 62.78% | 60.69% | 59.21% | 57.05% | 55.36% | 52.02% | 61.84% | 57.72% | 61.18% | 61.36% | 59.31% | 45.07% | 46.94% | 46.55% | 47.04% | 39.59% | 36.32% | 41.71% | 43.26% | 38.35% |
| 每股生息负债(元) | 3.52 | 2.76 | 2.22 | 2.20 | 1.77 | 1.78 | 3.72 | 4.12 | 3.49 | 2.81 | 1.85 | 0.41 | 0.64 | 0.40 | 0.48 | 0.28 | 0.16 | 0.15 | 0.35 | 0.27 |
| 生息债务占负债比率 | 26.23% | 24.03% | 22.13% | 26.16% | 24.31% | 29.62% | 38.88% | 53.79% | 38.67% | 31.07% | 24.15% | 10.07% | 15.29% | 10.22% | 12.52% | 10.51% | 7.49% | 5.89% | 12.58% | 12.42% |
| 每股现金保有额(元) | 3.48 | 3.92 | 3.17 | 3.08 | 2.60 | 1.93 | 2.31 | 1.86 | 1.78 | 2.68 | 1.69 | 0.82 | 0.83 | 1.27 | 0.63 | 0.92 | 0.93 | 1.03 | 1.05 | 0.85 |
| 存货环比增长率 | 31.50% | -14.27% | 7.79% | 6.56% | 6.19% | -25.12% | 7.89% | -14.85% | 14.02% | 7.87% | 35.69% | 10.83% | 3.50% | -1.56% | 19.28% | 21.43% | -11.98% | -10.22% | 7.60% | 16.73% |
| 应收帐款环比增长率 | 9.32% | -10.89% | 88.02% | -1.00% | -6.61% | -15.89% | 65.11% | -24.30% | -14.98% | 7.47% | 97.08% | -13.77% | 13.25% | -23.56% | 114.37% | 28.47% | 8.93% | -13.89% | 14.35% | -15.41% |
| 存货同比增长率 | 29.51% | 4.57% | -8.66% | -8.58% | -26.94% | -21.55% | 13.01% | 42.12% | 84.97% | 67.91% | 53.23% | 34.70% | 47.58% | 25.51% | 14.46% | 3.26% | -0.74% | 5.37% | 28.11% | 18.41% |
| 应收帐款同比增长率 | 81.35% | 54.91% | 46.21% | 28.39% | -1.83% | -10.63% | 14.20% | 36.31% | 55.27% | 106.84% | 47.11% | 60.02% | 138.42% | 129.31% | 158.31% | 37.79% | -9.28% | 15.61% | 9.98% | 212.51% |
| 预收帐款同比增长率 | -4.94% | 88.21% | 11.67% | -6.45% | 63.14% | -43.35% | 1.28% | 36.15% | 23.57% | 270.61% | -28.17% | 30.44% | 55.07% | 8.51% | 171.72% | 48.71% | 12.22% | 51.34% | 36.89% | 41.99% |
| 存货周转率 - 单期值 | 4.69 | 6.20 | 5.02 | 3.61 | 3.35 | 3.32 | 2.53 | 3.19 | 3.06 | 3.63 | 4.37 | 3.59 | 3.90 | 3.97 | 3.40 | 3.32 | 3.92 | 3.34 | 2.96 | 2.76 |
| 总资产周转率-单期值 | 1.18 | 1.35 | 1.45 | 1.06 | 1.04 | 1.09 | 1.13 | 1.48 | 1.50 | 1.58 | 2.01 | 1.77 | 1.78 | 1.86 | 1.68 | 1.65 | 1.78 | 1.65 | 1.59 | 1.54 |
| 净资产周转率-单期值 | 3.17 | 3.44 | 3.55 | 2.48 | 2.32 | 2.28 | 2.97 | 3.50 | 3.87 | 4.09 | 4.93 | 3.23 | 3.35 | 3.49 | 3.18 | 2.74 | 2.80 | 2.84 | 2.81 | 2.49 |
| 应收帐款周转率--单期值 | 10.36 | 11.49 | 9.81 | 11.77 | 10.13 | 8.80 | 7.49 | 13.76 | 11.75 | 10.50 | 12.57 | 15.36 | 13.05 | 14.51 | 9.72 | 16.78 | 21.10 | 22.29 | 18.70 | 18.16 |
| 流动资产周转率--单期值 | 1.75 | 1.95 | 2.12 | 1.64 | 1.66 | 1.57 | 1.68 | 1.88 | 1.91 | 2.12 | 3.06 | 2.36 | 2.37 | 2.40 | 2.37 | 2.24 | 2.21 | 2.07 | 2.16 | 2.03 |
| 固定资产周转率--单期值 | 12.21 | 12.71 | 12.17 | 7.87 | 9.04 | 8.29 | 8.68 | 9.74 | 12.81 | 15.68 | 17.48 | 12.86 | 15.07 | 15.14 | 13.43 | 10.83 | 11.03 | 10.39 | 10.04 | 8.35 |
| 股本同比变动率 | 0.00% | 0.00% | 37.07% | 37.61% | 37.61% | 37.61% | 0.39% | 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 | 122.29% | 145.45% | 152.77% | 150.84% | 48.02% | 3.13% | 8.85% | -38.11% | -14.92% | 12.81% | 26.18% | 57.25% | 67.79% | 64.77% | 46.23% | 66.46% | 64.02% | 47.28% | 25.47% | -6.29% |
| 其他税费(亿) | 4.30 | 3.22 | 0.41 | 3.63 | 3.16 | 1.83 | 0.35 | 1.65 | 1.08 | 0.70 | 0.16 | 1.81 | 0.64 | 0.34 | (0.14) | 1.81 | 1.41 | 0.89 | 0.21 | 0.95 |
| 每股营运资金(元) | 2.78 | 3.12 | 3.14 | 2.82 | 1.49 | 1.90 | 3.25 | 3.22 | 3.73 | 4.06 | 2.54 | 2.73 | 2.68 | 2.70 | 2.63 | 2.48 | 2.53 | 2.38 | 2.33 | 2.20 |
| 短期借款占营运资金的比例 | 92.16% | 66.78% | 61.01% | 67.15% | 106.48% | 88.52% | 71.62% | 85.05% | 58.76% | 37.63% | 72.84% | 15.04% | 23.84% | 14.66% | 18.10% | 11.09% | 6.46% | 6.47% | 14.80% | 10.17% |
| 每股资本性支出(元) | 0.89 | 0.37 | 0.21 | 0.71 | 0.54 | 0.35 | 0.19 | 1.02 | 0.61 | 0.36 | 0.15 | 0.60 | 0.46 | 0.18 | 0.07 | 0.24 | 0.15 | 0.09 | 0.05 | 0.09 |
| 每股投入资本净额(元) | 10.01 | 9.05 | 8.11 | 7.80 | 6.57 | 6.55 | 8.87 | 9.02 | 8.57 | 7.95 | 6.35 | 4.85 | 5.35 | 4.84 | 4.75 | 4.25 | 3.96 | 3.78 | 3.94 | 3.70 |
| 每股经营活动产生的现金流(元) | 1.41 | 1.00 | 0.30 | 2.37 | 2.14 | 1.27 | 1.13 | (1.23) | (1.16) | (0.24) | (0.48) | 0.63 | 0.27 | 0.66 | (0.42) | 0.61 | 0.55 | 0.40 | 0.18 | 0.36 |
| 投资支出占收入之比 | 5.20% | 3.12% | 4.23% | 5.03% | 5.45% | 5.27% | 4.03% | 6.20% | 5.90% | 5.94% | 3.49% | 3.89% | 4.02% | 2.19% | 2.22% | 3.41% | 1.93% | 1.66% | 2.34% | 1.18% |
| 存货储存期(天) | 76.70 | 58.05 | 71.75 | 99.85 | 107.38 | 108.35 | 142.31 | 112.68 | 117.77 | 99.18 | 82.40 | 100.40 | 92.32 | 90.62 | 105.89 | 108.36 | 91.93 | 107.67 | 121.69 | 130.44 |
| 应付帐款付款期(天) | 69.48 | 64.45 | 62.81 | 70.24 | 75.66 | 61.08 | 78.21 | 25.05 | 59.62 | 56.01 | 52.92 | 53.50 | 51.13 | 50.53 | 58.63 | 56.05 | 38.32 | 44.49 | 56.08 | 48.51 |
| 应收帐款回收期(天) | 34.75 | 31.33 | 36.69 | 30.58 | 35.54 | 40.91 | 48.09 | 26.17 | 30.64 | 34.28 | 28.63 | 23.44 | 27.59 | 24.81 | 37.03 | 21.46 | 17.06 | 16.15 | 19.25 | 19.83 |
| 预付帐款占用期(天) | 5.87 | 5.17 | 6.45 | 9.73 | 5.18 | 6.51 | 8.83 | 4.60 | 14.04 | 12.79 | 11.80 | 10.65 | 10.73 | 5.99 | 11.83 | 8.20 | 8.22 | 7.38 | 8.80 | 8.06 |
| 预收帐款信用期(天) | 2.01 | 2.95 | 1.69 | 2.16 | 3.92 | 3.17 | 2.90 | 2.54 | 2.03 | 4.19 | 1.95 | 2.28 | 2.30 | 1.69 | 5.16 | 2.56 | 2.19 | 2.33 | 2.55 | 2.19 |
| 现金占总资产比例 | 16.23% | 20.72% | 18.68% | 20.90% | 19.79% | 16.72% | 14.93% | 14.01% | 12.08% | 18.21% | 13.07% | 9.07% | 9.34% | 15.22% | 7.81% | 13.80% | 15.46% | 16.41% | 16.50% | 15.22% |
| 存货占总资产比例 | 19.45% | 16.74% | 21.76% | 23.29% | 24.49% | 26.16% | 35.82% | 38.85% | 41.09% | 36.08% | 38.11% | 40.05% | 36.72% | 37.95% | 39.68% | 40.62% | 36.85% | 40.03% | 44.11% | 46.55% |
| 总资产同比增加比例 | 63.02% | 63.40% | 50.31% | 52.49% | 22.60% | 8.17% | 20.25% | 46.50% | 65.31% | 76.62% | 59.56% | 36.62% | 48.09% | 32.39% | 27.24% | 18.35% | 10.93% | 6.57% | 7.36% | 8.19% |
| 应付款项占总资产比例 | 17.62% | 18.59% | 19.05% | 16.39% | 17.25% | 14.75% | 19.68% | 8.64% | 20.81% | 20.38% | 24.48% | 21.34% | 20.34% | 21.16% | 21.97% | 21.01% | 15.36% | 16.54% | 20.33% | 17.32% |
| 应收款项占总资产比例 | 13.32% | 13.79% | 17.25% | 10.58% | 11.97% | 14.55% | 17.73% | 12.57% | 14.95% | 17.61% | 18.67% | 13.51% | 15.92% | 15.04% | 20.25% | 11.53% | 9.89% | 8.68% | 9.97% | 9.90% |
| 预收款项占总资产比例 | 0.77% | 1.30% | 0.79% | 0.75% | 1.32% | 1.13% | 1.07% | 1.22% | 0.99% | 2.15% | 1.27% | 1.31% | 1.33% | 1.02% | 2.82% | 1.37% | 1.27% | 1.25% | 1.32% | 1.09% |
| 预付款项占总资产比例 | 1.49% | 1.49% | 1.96% | 2.27% | 1.18% | 1.57% | 2.22% | 1.58% | 4.90% | 4.65% | 5.46% | 4.25% | 4.27% | 2.51% | 4.43% | 3.07% | 3.29% | 2.74% | 3.19% | 2.88% |
| 固定资产占总资产比例 | 9.66% | 10.66% | 11.88% | 13.52% | 11.47% | 13.19% | 13.07% | 15.18% | 11.73% | 10.08% | 11.47% | 13.79% | 11.78% | 12.31% | 12.52% | 15.27% | 16.16% | 15.91% | 15.88% | 18.40% |
| 无形资产占总资产比例 | 2.94% | 3.31% | 3.60% | 4.18% | 4.87% | 5.14% | 4.17% | 4.92% | 3.51% | 3.56% | 4.24% | 4.28% | 3.98% | 2.13% | 2.19% | 2.72% | 2.87% | 2.76% | 2.75% | 3.04% |
| 流动比例 | 1.22 | 1.29 | 1.33 | 1.36 | 1.21 | 1.32 | 1.40 | 1.51 | 1.49 | 1.53 | 1.33 | 1.67 | 1.65 | 1.70 | 1.70 | 1.96 | 2.16 | 1.91 | 1.85 | 2.03 |
| 速动比率 | 0.89 | 1.00 | 0.94 | 0.92 | 0.76 | 0.81 | 0.72 | 0.69 | 0.70 | 0.84 | 0.69 | 0.78 | 0.86 | 0.88 | 0.85 | 0.92 | 1.14 | 0.95 | 0.83 | 0.81 |
| 综合税率 | 2.66% | 2.84% | 2.79% | 2.10% | 2.12% | 2.14% | 1.87% | 0.99% | 1.21% | 1.49% | 1.53% | 1.60% | 1.90% | 1.89% | 2.04% | 1.70% | 1.75% | 1.75% | 1.56% | 1.39% |
| 实际所得税率 | 16.93% | 16.92% | 16.90% | 15.97% | 16.99% | 17.80% | 18.26% | 16.89% | 16.25% | 16.17% | 18.18% | 14.70% | 16.13% | 15.84% | 21.32% | 15.36% | 14.64% | 15.28% | 15.91% | 17.59% |
| 可持续增长率 | 33.99% | 38.75% | 39.85% | 21.07% | 18.02% | 16.88% | 20.37% | 12.82% | 19.71% | 26.74% | 27.97% | 24.06% | 27.43% | 29.22% | 22.05% | 18.83% | 20.09% | 20.56% | 17.70% | 12.75% |
| 最大内部融资增长率 | 26.74% | 50.57% | 40.48% | 12.62% | 10.41% | 10.12% | 10.69% | -5.09% | 3.83% | 12.50% | 14.93% | 13.18% | 15.36% | 24.86% | 17.33% | 15.54% | 19.88% | 19.19% | 12.63% | 12.29% |
| 净利润现金含量 | 72.62% | 70.84% | 49.42% | 177.70% | 245.46% | 223.66% | 353.04% | -171.45% | -140.50% | -30.89% | -163.83% | 52.75% | 28.29% | 95.42% | -186.89% | 81.39% | 94.02% | 94.34% | 111.91% | 81.23% |
| 主营业务收入现金含量 | 102.79% | 91.18% | 75.11% | 82.87% | 81.48% | 72.10% | 64.86% | 64.12% | 70.13% | 61.75% | 56.78% | 77.92% | 64.61% | 65.23% | 53.85% | 68.06% | 69.09% | 68.13% | 71.60% | 70.57% |
| 经营性现金周期(天) | 117.17 | 97.77 | 116.63 | 148.67 | 159.83 | 168.96 | 189.02 | 141.64 | 158.54 | 142.47 | 119.22 | 135.47 | 138.19 | 123.86 | 154.62 | 138.66 | 128.18 | 138.93 | 144.72 | 147.56 |
| 单位收入需投入现金 | 0.84 | 0.82 | 0.80 | 0.87 | 0.87 | 0.87 | 0.86 | 0.90 | 0.89 | 0.86 | 0.87 | 0.87 | 0.85 | 0.85 | 0.83 | 0.88 | 0.88 | 0.88 | 0.88 | 0.90 |
| 单位收入产生的现金 | 0.12 | 0.12 | 0.13 | 0.09 | 0.09 | 0.09 | 0.09 | 0.03 | 0.05 | 0.07 | 0.07 | 0.08 | 0.09 | 0.09 | 0.08 | 0.07 | 0.08 | 0.08 | 0.06 | 0.05 |
| 单位收入可用于增长的现金 | 0.07 | 0.09 | 0.09 | 0.04 | 0.04 | 0.04 | 0.05 | (0.02) | 0.01 | 0.04 | 0.04 | 0.04 | 0.05 | 0.07 | 0.06 | 0.05 | 0.06 | 0.06 | 0.04 | 0.04 |
| 市值环比增长 | 27.24% | -15.65% | 0.55% | 32.34% | -1.32% | 48.11% | 63.43% | -41.78% | -10.32% | -30.73% | -39.16% | 8.86% | 61.22% | 28.61% | 11.40% | 109.56% | 0.49% | 43.46% | 15.75% | 8.67% |
| 主评级建议 | 优异-强买 | 优异-强买 | 优异-强买 | 良-可关注 | 中性 | 回避 | 回避 | 中性 | 良-可关注 | 优-买入 | 优-买入 | 良-可关注 | 优-买入 | 优-买入 | 良-可关注 | 良-可关注 | 优-买入 | 良-可关注 | 良-可关注 | 中性 |
| 次评级建议(敏感性) | 优异-强买 | 优异-强买 | 优异-强买 | 数据为空 | 良-可关注 | 回避 | 回避 | 回避 | 中性 | 良-可关注 | 优-买入 | 良-可关注 | 优-买入 | 优-买入 | 良-可关注 | 良-可关注 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 柳 工 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 航民股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 当季收盘价 | 9.28 | 6.45 | 9.08 | 8.99 | 6.51 | 5.4 | 4.94 | 3.16 | 3.29 | 4.02 | 8.5 | 8.82 | 8.95 | 6.84 | 6.43 | 3.55 | 3.51 | 3.48 | 3.72 | 3.57 |
| 赢利能力评分 | 84.03 | 85.99 | 76.72 | 77.57 | 75.95 | 71.15 | 73.56 | 64.20 | 62.03 | 63.33 | 71.77 | 62.13 | 59.92 | 62.11 | 79.10 | 47.17 | 46.79 | 48.76 | 47.53 | 29.39 |
| 成长能力评分 | 89.08 | 89.31 | 58.38 | 51.98 | 50.00 | 35.05 | 27.70 | 30.53 | 31.79 | 24.78 | 19.59 | 77.47 | 84.27 | 97.05 | 100.00 | 99.43 | 85.91 | 88.01 | 69.58 | 50.36 |
| 估值情况评分 | 41.21 | 49.38 | 52.77 | 39.19 | 55.18 | 58.42 | 53.74 | 70.85 | 70.04 | 64.71 | 44.82 | 54.06 | 54.13 | 58.79 | 60.94 | 68.23 | 67.44 | 67.55 | 67.09 | 65.54 |
| 信用情况评分 | 87.07 | 86.72 | 84.07 | 85.21 | 83.01 | 84.99 | 87.90 | 85.06 | 84.92 | 84.50 | 86.58 | 83.18 | 82.45 | 81.42 | 81.77 | 78.31 | 77.39 | 77.13 | 83.30 | 77.10 |
| 综合情况评价 | 70.51 | 73.95 | 63.48 | 60.16 | 60.99 | 55.39 | 59.60 | 55.45 | 54.99 | 51.31 | 54.12 | 66.13 | 67.83 | 74.31 | 81.10 | 73.33 | 68.21 | 69.55 | 64.15 | 49.96 |
| 每股收益(元) | 0.37 | 0.24 | 0.08 | 0.38 | 0.26 | 0.16 | 0.06 | 0.30 | 0.19 | 0.13 | 0.08 | 0.35 | 0.24 | 0.16 | 0.08 | 0.20 | 0.15 | 0.10 | 0.03 | 0.12 |
| 预估全年每股收益(元) | 0.54 | 0.58 | 0.46 | 0.38 | 0.41 | 0.36 | 0.32 | 0.30 | 0.28 | 0.28 | 0.35 | 0.35 | 0.32 | 0.34 | 0.58 | 0.20 | 0.19 | 0.21 | 0.17 | 0.12 |
| 每股净资产(元) | 3.65 | 3.50 | 3.48 | 3.44 | 3.31 | 3.19 | 3.23 | 3.16 | 3.03 | 2.96 | 3.93 | 3.84 | 3.73 | 3.64 | 3.68 | 3.58 | 3.53 | 3.41 | 3.80 | 3.78 |
| 每股自由现金流(元) | 0.21 | 0.27 | 0.12 | 0.07 | (0.02) | 0.09 | 0.01 | 0.45 | 0.26 | 0.14 | (0.05) | 0.08 | (0.01) | (0.05) | (0.14) | 0.45 | (0.23) | (0.13) | 0.02 | 0.16 |
| 当季净利润(亿) | 0.56 | 0.70 | 0.33 | 0.50 | 0.44 | 0.40 | 0.27 | 0.45 | 0.25 | 0.30 | 0.25 | 0.35 | 0.25 | 0.28 | 0.25 | 0.17 | 0.18 | 0.23 | 0.09 | 0.07 |
| 当季主营业务收入(亿) | 5.79 | 6.64 | 4.03 | 5.07 | 4.63 | 5.01 | 3.48 | 4.63 | 5.22 | 5.35 | 3.48 | 4.72 | 4.68 | 4.70 | 3.19 | 4.42 | 4.28 | 3.83 | 2.32 | 2.87 |
| 预估全年净利润(亿) | 2.30 | 2.47 | 1.96 | 1.61 | 1.72 | 1.51 | 1.34 | 1.26 | 1.16 | 1.19 | 1.15 | 1.13 | 1.04 | 1.11 | 1.90 | 0.66 | 0.63 | 0.67 | 0.49 | 0.33 |
| 预估全年主营业务收入(亿) | 22.82 | 22.85 | 21.06 | 18.19 | 17.45 | 17.97 | 18.68 | 18.68 | 19.32 | 19.34 | 18.88 | 17.29 | 17.90 | 19.04 | 20.37 | 14.85 | 13.92 | 14.06 | 12.41 | 11.45 |
| 市净率(倍) | 2.54 | 1.84 | 2.61 | 2.62 | 1.97 | 1.69 | 1.53 | 1.00 | 1.08 | 1.36 | 2.16 | 2.30 | 2.40 | 1.88 | 1.75 | 0.99 | 0.99 | 1.02 | 0.98 | 0.94 |
| 市销率(折算为全年数据) | 1.86 | 1.34 | 1.96 | 2.27 | 1.73 | 1.40 | 1.24 | 0.84 | 0.84 | 1.01 | 1.60 | 1.80 | 1.76 | 1.30 | 1.15 | 0.96 | 1.00 | 0.99 | 1.02 | 1.13 |
| 市盈率(折算为全年数据) | 17.09 | 11.07 | 19.66 | 23.70 | 16.03 | 15.18 | 15.62 | 10.66 | 11.96 | 14.34 | 24.11 | 25.42 | 27.94 | 20.07 | 11.00 | 17.59 | 18.15 | 16.86 | 21.67 | 30.91 |
| 市盈率(倍)(含债调整去息税)折为全年 | 17.45 | 11.46 | 20.07 | 24.30 | 16.44 | 15.41 | 15.83 | 10.70 | 12.19 | 14.82 | 24.62 | 25.27 | 27.83 | 20.54 | 11.46 | 18.44 | 19.10 | 18.39 | 23.86 | 32.94 |
| PER(以当期ROE为增长标准) | 1.23 | 0.76 | 1.68 | 2.20 | 1.40 | 1.47 | 1.74 | 1.14 | 1.38 | 1.65 | 2.94 | 2.80 | 3.31 | 2.30 | 0.82 | 3.28 | 3.53 | 3.14 | 5.47 | 10.79 |
| PEG(以3年均净利增长为标准) | 0.64 | 0.37 | 0.99 | 0.66 | 0.41 | 0.45 | 0.53 | 0.18 | 0.21 | 0.25 | 0.43 | 0.49 | 0.59 | 0.41 | 0.13 | 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) | 1.70 | 1.11 | 2.84 | 3.33 | 2.75 | 2.23 | 1.94 | 0.59 | 0.63 | 0.77 | 1.34 | 1.13 | 1.17 | 0.78 | 0.39 | 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 | 11.46% | 12.63% | 10.39% | 8.51% | 9.88% | 9.14% | 8.03% | 7.77% | 7.38% | 7.56% | 7.69% | 7.28% | 6.76% | 7.20% | 12.07% | 4.06% | 3.83% | 4.09% | 3.49% | 2.28% |
| 预估全年投入资本报酬率 | 14.00% | 15.47% | 12.50% | 10.25% | 11.69% | 10.89% | 9.53% | 9.02% | 8.61% | 8.83% | 8.39% | 8.44% | 8.17% | 8.74% | 15.20% | 5.35% | 5.40% | 5.97% | 4.10% | 2.64% |
| 预估全年股东权益报酬率 | 14.19% | 15.15% | 11.94% | 11.03% | 11.75% | 10.50% | 9.08% | 9.37% | 8.82% | 9.01% | 8.39% | 9.04% | 8.41% | 8.93% | 13.97% | 5.63% | 5.41% | 5.86% | 4.36% | 3.05% |
| 自由现金流与营业收入之比 | 5.38% | 10.68% | 12.73% | 1.62% | -0.51% | 4.48% | 0.61% | 10.28% | 7.71% | 6.83% | -4.29% | 1.54% | -0.27% | -2.10% | -14.09% | 9.98% | -7.31% | -7.11% | 2.52% | 4.01% |
| 二级市场自由现金收益率-报表期 | 2.15% | 3.83% | 1.30% | 0.75% | -0.23% | 1.62% | 0.10% | 14.18% | 6.98% | 3.21% | -0.52% | 0.88% | -0.11% | -0.68% | -1.96% | 11.00% | -5.43% | -3.08% | 0.53% | 4.42% |
| 总收入同比增长率 | 25.45% | 25.64% | 15.78% | -2.64% | -6.63% | -3.84% | -0.04% | 8.04% | 11.74% | 11.86% | 9.17% | 16.48% | 20.56% | 28.23% | 37.21% | 29.66% | 21.55% | 22.81% | 8.38% | 21.22% |
| 净利润同比增长率 | 43.14% | 53.61% | 21.75% | 27.99% | 37.05% | 20.05% | 6.74% | 11.04% | 3.06% | 5.02% | 1.62% | 71.90% | 58.72% | 68.84% | 189.66% | 99.77% | 91.38% | 104.35% | 48.67% | -16.77% |
| 当季收入同比增长率 | 25.09% | 32.50% | 15.78% | 9.45% | -11.34% | -6.31% | -0.04% | -1.81% | 11.54% | 13.68% | 9.17% | 6.85% | 9.53% | 22.78% | 37.21% | 53.91% | 19.78% | 33.59% | 8.38% | -69.63% |
| 当季净利润同比增长率 | 27.23% | 75.01% | 21.75% | 11.84% | 74.68% | 31.03% | 6.74% | 28.82% | -1.04% | 8.00% | 1.62% | 110.90% | 41.07% | 23.65% | 189.66% | 129.55% | 72.32% | 137.65% | 48.67% | -81.70% |
| 净利润率 | 9.58% | 9.57% | 8.07% | 8.83% | 8.40% | 7.83% | 7.68% | 6.72% | 5.72% | 6.27% | 7.19% | 6.54% | 6.20% | 6.68% | 7.72% | 4.43% | 4.71% | 5.07% | 3.66% | 2.87% |
| 税前利润率 | 14.13% | 14.22% | 12.10% | 12.82% | 12.30% | 11.44% | 11.29% | 9.16% | 8.76% | 9.49% | 10.81% | 8.74% | 9.12% | 9.60% | 10.97% | 6.89% | 7.57% | 8.12% | 6.04% | 4.92% |
| 主营业务利润率 | 18.35% | 18.91% | 17.23% | 17.70% | 17.07% | 16.25% | 16.65% | 13.25% | 13.01% | 13.94% | 15.61% | 12.63% | 13.12% | 13.34% | 13.23% | 11.83% | 12.32% | 13.06% | 12.30% | 9.20% |
| 当季净利润率 | 9.60% | 10.48% | 8.07% | 9.95% | 9.43% | 7.94% | 7.68% | 9.74% | 4.79% | 5.68% | 7.19% | 7.43% | 5.40% | 5.97% | 7.72% | 3.76% | 4.19% | 5.93% | 3.66% | 2.52% |
| 当季税前利润率 | 13.94% | 15.51% | 13.02% | 14.17% | 13.88% | 11.54% | 8.67% | 10.34% | 7.54% | 8.63% | 8.22% | 7.72% | 8.33% | 8.67% | 5.78% | 5.29% | 6.78% | 9.38% | 4.63% | 4.31% |
| 当季主营业务利润率 | 17.32% | 19.93% | 17.23% | 19.34% | 18.58% | 15.97% | 16.65% | 13.97% | 11.43% | 12.85% | 15.61% | 11.31% | 12.76% | 13.41% | 13.23% | 10.68% | 11.25% | 13.53% | 12.30% | 9.75% |
| 当季权益报酬率 | 3.59% | 4.69% | 2.21% | 3.47% | 3.12% | 2.94% | 1.95% | 3.37% | 1.95% | 2.42% | 1.96% | 2.80% | 2.08% | 2.37% | 2.06% | 1.42% | 1.56% | 2.04% | 0.79% | 0.67% |
| 经营性现金流同比增长率 | 37.93% | 23.81% | 61.10% | 10.90% | 51.78% | 152.87% | 数据为空 | 120.64% | 98.76% | 63.83% | 数据为空 | -56.25% | -57.39% | -62.06% | -202.04% | 106.49% | 90.35% | 230.62% | 数据为空 | 110.50% |
| 综合业务利润率 | 18.35% | 18.91% | 17.23% | 17.70% | 17.07% | 16.25% | 16.65% | 13.25% | 13.01% | 13.94% | 15.61% | 12.63% | 13.12% | 13.34% | 13.23% | 11.83% | 12.32% | 13.06% | 12.30% | 9.20% |
| 当季综合业务利润率 | 17.32% | 19.93% | 17.23% | 19.34% | 18.58% | 15.97% | 16.65% | 13.97% | 11.43% | 12.85% | 15.61% | 11.31% | 12.76% | 13.41% | 13.23% | 10.68% | 11.25% | 13.53% | 12.30% | 9.75% |
| 资本支出与销售收入比 | 10.41% | 4.15% | 4.45% | 13.59% | 14.87% | 10.56% | 11.73% | 3.08% | 1.13% | -1.11% | 1.57% | 5.00% | 5.23% | 6.01% | 6.18% | 7.43% | 21.36% | 20.31% | 8.11% | 6.92% |
| 总市值(亿) | 39.30 | 27.32 | 38.46 | 38.08 | 27.57 | 22.87 | 20.92 | 13.38 | 13.93 | 17.03 | 27.69 | 28.74 | 29.16 | 22.28 | 20.95 | 11.57 | 11.44 | 11.34 | 10.60 | 10.17 |
| 总市值含债调整(亿) | 40.39 | 28.55 | 39.34 | 39.20 | 28.28 | 23.22 | 21.31 | 13.87 | 14.59 | 17.92 | 28.55 | 29.61 | 29.90 | 23.23 | 21.94 | 12.80 | 12.55 | 12.66 | 11.84 | 11.98 |
| 总市值中的现金比例 | 6.62% | 8.30% | 8.40% | 7.68% | 7.89% | 10.66% | 13.12% | 19.54% | 9.73% | 8.33% | 4.60% | 5.16% | 4.81% | 7.12% | 8.66% | 22.73% | 20.30% | 21.45% | 25.55% | 33.67% |
| 生息负债与净资产比率 | 6.99% | 8.32% | 6.02% | 7.69% | 5.07% | 2.59% | 2.85% | 3.66% | 5.14% | 7.11% | 6.66% | 6.96% | 6.09% | 8.02% | 8.27% | 10.53% | 9.64% | 11.91% | 11.42% | 16.74% |
| 营业费用与收入之比 | 1.81% | 1.82% | 1.82% | 1.67% | 1.85% | 1.78% | 1.64% | 1.45% | 1.54% | 1.62% | 1.37% | 1.54% | 1.57% | 1.66% | 1.27% | 1.31% | 1.33% | 1.32% | 1.13% | 1.13% |
| 管理费用与收入之比 | 2.54% | 2.88% | 3.36% | 2.99% | 2.96% | 2.98% | 3.06% | 2.52% | 2.38% | 2.53% | 3.22% | 1.88% | 2.11% | 2.21% | 0.59% | 3.07% | 3.03% | 3.41% | 5.14% | 2.81% |
| 财务费用与收入之比 | 0.11% | 0.28% | 0.14% | 0.05% | 0.01% | 0.01% | 0.24% | 0.26% | 0.30% | 0.32% | 0.40% | 0.28% | 0.31% | 0.33% | 0.37% | 0.33% | 0.37% | 0.37% | 0.44% | 0.45% |
| 期间费用占收入比 | 4.47% | 4.98% | 5.32% | 4.70% | 4.82% | 4.77% | 4.94% | 4.23% | 4.22% | 4.47% | 4.99% | 3.70% | 3.98% | 4.20% | 2.23% | 4.71% | 4.72% | 5.10% | 6.71% | 4.40% |
| 当季期间费用占收入比 | 3.52% | 4.78% | 5.32% | 4.41% | 4.90% | 4.65% | 4.94% | 4.27% | 3.78% | 4.14% | 4.99% | 2.93% | 3.62% | 5.53% | 2.23% | 4.67% | 4.18% | 4.12% | 6.71% | 5.27% |
| 期间费用占收入比同比增长率 | -7.27% | 4.46% | 7.83% | 11.19% | 14.23% | 6.62% | -0.97% | 14.44% | 5.84% | 6.53% | 123.41% | -21.48% | -15.64% | -17.62% | -66.72% | 7.12% | 15.08% | 13.44% | 33.49% | -29.70% |
| 当季期间费用占收入比同比增长率 | -28.28% | 2.62% | 7.83% | 3.25% | 29.61% | 12.40% | -0.97% | 45.73% | 4.47% | -25.17% | 123.41% | -37.27% | -13.44% | 34.20% | -66.72% | -11.26% | 17.60% | 0.60% | 33.49% | -15.75% |
| 债务杠杆 | 1.30 | 1.32 | 1.28 | 1.30 | 1.24 | 1.22 | 1.22 | 1.21 | 1.23 | 1.25 | 1.17 | 1.24 | 1.27 | 1.30 | 1.32 | 1.39 | 1.43 | 1.48 | 1.30 | 1.34 |
| 生息负债率 | 5.40% | 6.32% | 4.71% | 5.93% | 4.08% | 2.12% | 2.34% | 3.03% | 4.18% | 5.68% | 5.70% | 5.60% | 4.79% | 6.16% | 6.28% | 7.59% | 6.75% | 8.07% | 8.82% | 12.51% |
| 资产负债率 | 22.85% | 24.03% | 21.71% | 22.88% | 19.51% | 18.07% | 17.98% | 17.14% | 18.60% | 20.16% | 14.40% | 19.48% | 21.28% | 23.14% | 24.10% | 27.97% | 30.00% | 32.28% | 22.79% | 25.24% |
| 每股生息负债(元) | 0.26 | 0.29 | 0.21 | 0.26 | 0.17 | 0.08 | 0.09 | 0.12 | 0.16 | 0.21 | 0.26 | 0.27 | 0.23 | 0.29 | 0.30 | 0.38 | 0.34 | 0.41 | 0.43 | 0.63 |
| 生息债务占负债比率 | 23.62% | 26.31% | 21.71% | 25.93% | 20.90% | 11.75% | 12.99% | 17.69% | 22.49% | 28.17% | 39.61% | 28.76% | 22.53% | 26.63% | 26.04% | 27.12% | 22.49% | 24.99% | 38.68% | 49.58% |
| 每股现金保有额(元) | 0.61 | 0.54 | 0.76 | 0.69 | 0.51 | 0.58 | 0.65 | 0.62 | 0.32 | 0.33 | 0.39 | 0.46 | 0.43 | 0.49 | 0.56 | 0.81 | 0.71 | 0.75 | 0.95 | 1.20 |
| 存货环比增长率 | -3.96% | 23.65% | -12.49% | 35.78% | -20.35% | 9.85% | -3.31% | 9.80% | -17.95% | 23.34% | -6.00% | 7.01% | -5.67% | -2.27% | 23.82% | 1.64% | -17.42% | 1.13% | -12.38% | -6.66% |
| 应收帐款环比增长率 | -4.01% | 21.48% | 12.22% | -16.31% | 0.26% | -4.59% | 23.61% | -27.73% | 3.18% | 11.37% | -6.90% | 2.88% | 12.26% | -1.68% | 23.27% | -22.43% | -3.34% | 23.82% | 29.20% | -23.12% |
| 存货同比增长率 | 41.10% | 17.02% | 3.96% | 14.87% | -7.11% | -4.30% | 7.45% | 4.46% | 1.81% | 17.04% | -7.26% | 22.16% | 16.02% | 1.56% | 5.10% | -25.63% | -31.70% | -29.13% | -27.26% | -7.68% |
| 应收帐款同比增长率 | 9.53% | 14.39% | -10.16% | -1.04% | -14.55% | -12.05% | 2.66% | -22.68% | 10.07% | 19.75% | 5.72% | 39.97% | 5.53% | -9.13% | 14.43% | 19.94% | 18.89% | 39.59% | -1.62% | -8.15% |
| 预收帐款同比增长率 | -6.96% | -30.80% | -5.19% | 171.96% | 76.63% | -35.72% | 1088.15% | -33.65% | -15.39% | 75.64% | -75.95% | 12.92% | 20.79% | 16.97% | 240.53% | 131.79% | 138.66% | 11.86% | -39.06% | -71.69% |
| 存货周转率 - 单期值 | 15.14 | 14.46 | 16.81 | 12.65 | 16.60 | 13.76 | 15.63 | 15.72 | 17.91 | 14.56 | 17.17 | 15.32 | 16.87 | 16.89 | 17.70 | 16.22 | 15.37 | 12.71 | 11.45 | 9.59 |
| 总资产周转率-单期值 | 1.14 | 1.17 | 1.12 | 0.96 | 1.00 | 1.09 | 1.12 | 1.16 | 1.22 | 1.23 | 1.26 | 1.11 | 1.16 | 1.23 | 1.29 | 0.92 | 0.85 | 0.86 | 0.89 | 0.79 |
| 净资产周转率-单期值 | 1.47 | 1.54 | 1.43 | 1.25 | 1.24 | 1.33 | 1.36 | 1.40 | 1.50 | 1.54 | 1.48 | 1.38 | 1.47 | 1.61 | 1.70 | 1.27 | 1.21 | 1.26 | 1.15 | 1.06 |
| 应收帐款周转率--单期值 | 20.08 | 19.31 | 21.61 | 20.95 | 16.81 | 17.36 | 17.22 | 21.29 | 15.91 | 16.44 | 17.87 | 15.24 | 16.23 | 19.37 | 20.38 | 18.31 | 13.31 | 13.00 | 14.21 | 16.94 |
| 流动资产周转率--单期值 | 3.05 | 3.14 | 2.92 | 2.73 | 2.67 | 2.58 | 2.77 | 3.09 | 3.43 | 3.86 | 4.10 | 3.62 | 3.79 | 3.99 | 4.04 | 2.82 | 2.56 | 2.62 | 2.29 | 2.03 |
| 固定资产周转率--单期值 | 2.01 | 2.01 | 1.96 | 1.66 | 1.71 | 2.08 | 2.13 | 2.15 | 2.18 | 2.11 | 2.04 | 1.82 | 1.80 | 1.93 | 2.04 | 1.46 | 1.36 | 1.39 | 1.55 | 1.40 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 30.00% | 30.00% | 30.00% | 30.00% | 0.00% | 0.00% | 0.00% | 0.00% | 14.32% | 14.32% | 14.32% | 14.32% | 0.00% | 0.00% |
| 税前利润同比增长率 | 44.07% | 56.22% | 24.06% | 36.31% | 31.03% | 15.95% | 4.45% | 13.18% | 7.35% | 10.58% | 7.53% | 47.73% | 45.31% | 51.55% | 149.12% | 81.61% | 79.61% | 82.71% | 43.67% | -19.06% |
| 其他税费(亿) | 1.01 | 0.70 | 0.24 | 1.00 | 0.80 | 0.49 | 0.16 | 1.36 | 0.99 | 0.67 | 0.29 | 1.21 | 0.80 | 0.46 | 0.11 | 0.95 | 0.66 | 0.40 | 0.17 | 0.55 |
| 每股营运资金(元) | 0.87 | 0.75 | 0.90 | 0.81 | 0.80 | 0.96 | 0.99 | 0.90 | 0.68 | 0.60 | 0.74 | 0.57 | 0.46 | 0.33 | 0.34 | 0.20 | 0.13 | 0.07 | 0.70 | 0.70 |
| 短期借款占营运资金的比例 | 18.97% | 26.22% | 12.10% | 19.60% | 7.64% | 8.65% | 9.32% | 12.86% | 23.08% | 35.23% | 35.36% | 46.71% | 48.91% | 87.77% | 90.29% | 186.44% | 269.85% | 582.57% | 51.90% | 80.06% |
| 每股资本性支出(元) | 0.40 | 0.10 | 0.04 | 0.58 | 0.46 | 0.21 | 0.10 | 0.14 | 0.04 | (0.02) | 0.02 | 0.27 | 0.20 | 0.15 | 0.06 | 0.34 | 0.68 | 0.38 | 0.07 | 0.28 |
| 每股投入资本净额(元) | 3.88 | 3.77 | 3.69 | 3.70 | 3.47 | 3.27 | 3.32 | 3.29 | 3.19 | 3.18 | 4.20 | 4.11 | 3.92 | 3.90 | 3.85 | 3.77 | 3.58 | 3.46 | 4.19 | 4.37 |
| 每股经营活动产生的现金流(元) | 0.61 | 0.37 | 0.16 | 0.65 | 0.44 | 0.30 | 0.10 | 0.59 | 0.29 | 0.12 | (0.03) | 0.35 | 0.19 | 0.09 | (0.08) | 0.79 | 0.45 | 0.25 | 0.09 | 0.44 |
| 投资支出占收入之比 | 11.07% | 12.29% | 4.76% | 14.02% | 15.76% | 11.64% | 14.20% | 5.20% | 5.63% | 2.43% | 2.19% | 7.43% | 6.63% | 7.38% | 6.74% | 18.61% | 21.90% | 20.87% | 18.76% | 8.15% |
| 存货储存期(天) | 23.78 | 24.90 | 21.41 | 28.47 | 21.69 | 26.16 | 23.03 | 22.89 | 20.10 | 24.73 | 20.97 | 23.50 | 21.34 | 21.31 | 20.34 | 22.20 | 23.43 | 28.32 | 31.45 | 37.54 |
| 应付帐款付款期(天) | 22.13 | 23.03 | 22.06 | 35.54 | 15.30 | 14.30 | 15.34 | 23.08 | 15.40 | 14.39 | 3.93 | 19.97 | 15.05 | 13.08 | 18.29 | 31.64 | 26.53 | 27.88 | 19.07 | 23.95 |
| 应收帐款回收期(天) | 17.93 | 18.65 | 16.66 | 17.19 | 21.41 | 20.73 | 20.91 | 16.91 | 22.62 | 21.90 | 20.15 | 23.62 | 22.19 | 18.58 | 17.66 | 19.66 | 27.04 | 27.69 | 25.34 | 21.25 |
| 预付帐款占用期(天) | 24.31 | 20.72 | 19.45 | 24.97 | 21.45 | 34.13 | 29.95 | 16.49 | 18.78 | 19.89 | 10.08 | 8.10 | 12.14 | 9.33 | 10.05 | 10.18 | 12.55 | 10.02 | 8.68 | 6.51 |
| 预收帐款信用期(天) | 2.51 | 1.79 | 3.47 | 2.53 | 3.52 | 3.30 | 4.13 | 0.91 | 1.80 | 4.77 | 0.34 | 1.48 | 2.30 | 2.76 | 1.32 | 1.52 | 2.45 | 3.19 | 0.64 | 0.85 |
| 现金占总资产比例 | 12.97% | 11.61% | 17.15% | 15.49% | 12.49% | 14.78% | 16.45% | 16.18% | 8.59% | 9.03% | 8.52% | 9.56% | 9.08% | 10.29% | 11.50% | 16.21% | 14.12% | 14.81% | 19.33% | 23.76% |
| 存货占总资产比例 | 6.10% | 6.52% | 5.47% | 6.24% | 4.98% | 6.60% | 5.94% | 6.35% | 5.92% | 7.24% | 6.17% | 6.32% | 5.94% | 6.31% | 6.31% | 4.96% | 4.81% | 5.83% | 6.76% | 7.49% |
| 总资产同比增加比例 | 15.20% | 18.44% | 12.83% | 16.83% | 10.35% | 4.99% | 11.69% | 4.09% | 2.24% | 1.91% | -5.27% | -4.25% | -6.17% | -6.16% | 12.57% | 12.47% | 15.80% | 13.73% | -4.86% | -3.60% |
| 应付款项占总资产比例 | 5.68% | 6.03% | 5.64% | 7.79% | 3.51% | 3.61% | 3.96% | 6.40% | 4.53% | 4.22% | 1.16% | 5.37% | 4.19% | 3.87% | 5.67% | 7.06% | 5.44% | 5.74% | 4.10% | 4.78% |
| 应收款项占总资产比例 | 6.63% | 7.09% | 6.05% | 5.38% | 6.97% | 7.34% | 7.60% | 6.35% | 9.00% | 8.76% | 8.27% | 8.55% | 8.36% | 7.46% | 7.41% | 5.85% | 7.43% | 7.70% | 7.29% | 5.49% |
| 预收款项占总资产比例 | 0.93% | 0.68% | 1.26% | 0.79% | 1.15% | 1.17% | 1.50% | 0.34% | 0.72% | 1.91% | 0.14% | 0.53% | 0.87% | 1.11% | 0.56% | 0.45% | 0.67% | 0.89% | 0.18% | 0.22% |
| 预付款项占总资产比例 | 6.24% | 5.43% | 4.97% | 5.47% | 4.93% | 8.61% | 7.73% | 4.57% | 5.53% | 5.83% | 2.97% | 2.18% | 3.38% | 2.76% | 3.12% | 2.27% | 2.57% | 2.06% | 1.87% | 1.30% |
| 固定资产占总资产比例 | 56.57% | 58.29% | 57.12% | 58.00% | 58.52% | 52.36% | 52.46% | 53.74% | 56.13% | 58.23% | 61.89% | 61.05% | 64.37% | 63.98% | 63.16% | 62.52% | 61.99% | 61.68% | 56.97% | 56.79% |
| 无形资产占总资产比例 | 3.10% | 3.26% | 3.38% | 3.45% | 3.91% | 4.21% | 3.96% | 4.18% | 5.06% | 5.18% | 5.59% | 5.44% | 1.77% | 1.81% | 1.62% | 1.64% | 0.00% | 0.00% | 0.00% | 0.00% |
| 流动比例 | 1.92 | 1.77 | 2.09 | 1.92 | 2.22 | 2.43 | 2.46 | 2.45 | 2.02 | 1.83 | 2.19 | 1.64 | 1.46 | 1.30 | 1.29 | 1.15 | 1.08 | 1.04 | 1.62 | 1.55 |
| 速动比率 | 1.61 | 1.46 | 1.80 | 1.61 | 1.91 | 2.04 | 2.12 | 2.06 | 1.68 | 1.46 | 1.73 | 1.30 | 1.18 | 1.03 | 1.03 | 0.97 | 0.92 | 0.86 | 1.33 | 1.25 |
| 综合税率 | 3.48% | 3.52% | 3.13% | 3.06% | 3.03% | 2.77% | 2.85% | 1.72% | 2.41% | 2.52% | 2.89% | 1.66% | 2.32% | 2.31% | 2.80% | 2.16% | 2.63% | 2.78% | 2.35% | 1.97% |
| 实际所得税率 | 21.40% | 21.43% | 21.95% | 20.66% | 21.37% | 21.17% | 22.24% | 13.76% | 22.63% | 22.15% | 22.32% | 14.06% | 21.00% | 20.08% | 22.63% | 25.87% | 29.69% | 29.73% | 32.77% | 33.50% |
| 可持续增长率 | 14.13% | 14.74% | 11.53% | 11.03% | 10.45% | 10.41% | 10.47% | 9.37% | 8.61% | 9.67% | 10.61% | 9.04% | 9.14% | 10.73% | 13.14% | 5.63% | 5.69% | 6.41% | 4.20% | 3.05% |
| 最大内部融资增长率 | 4.93% | 45.07% | 37.46% | -13.63% | -22.43% | -5.29% | -10.82% | 30.63% | 33.69% | 57.24% | 58.30% | 19.69% | 15.08% | 12.02% | 22.41% | -10.39% | -58.15% | -54.90% | -20.19% | -17.58% |
| 净利润现金含量 | 164.77% | 154.83% | 212.78% | 172.27% | 171.01% | 192.09% | 160.80% | 198.81% | 154.41% | 91.20% | -37.93% | 100.05% | 80.06% | 58.46% | -102.36% | 393.09% | 298.25% | 260.16% | 290.57% | 380.30% |
| 主营业务收入现金含量 | 79.91% | 99.21% | 83.10% | 75.93% | 82.97% | 85.82% | 90.55% | 78.48% | 83.22% | 82.47% | 89.00% | 72.36% | 76.70% | 76.50% | 71.78% | 77.50% | 87.54% | 87.15% | 82.41% | 80.81% |
| 经营性现金周期(天) | 81.74 | 79.89 | 70.24 | 84.14 | 84.04 | 90.35 | 83.96 | 74.60 | 81.62 | 78.48 | 61.19 | 69.20 | 69.27 | 58.74 | 55.25 | 63.10 | 79.33 | 80.40 | 72.91 | 70.65 |
| 单位收入需投入现金 | 0.85 | 0.85 | 0.84 | 0.85 | 0.85 | 0.87 | 0.84 | 0.91 | 0.91 | 0.87 | 0.89 | 0.91 | 0.89 | 0.86 | 0.86 | 0.91 | 0.91 | 0.89 | 0.94 | 0.94 |
| 单位收入产生的现金 | 0.11 | 0.11 | 0.10 | 0.11 | 0.10 | 0.09 | 0.10 | 0.08 | 0.07 | 0.08 | 0.09 | 0.08 | 0.08 | 0.08 | 0.09 | 0.06 | 0.06 | 0.06 | 0.04 | 0.03 |
| 单位收入可用于增长的现金 | 0.01 | 0.07 | 0.05 | (0.03) | (0.05) | (0.01) | (0.02) | 0.05 | 0.06 | 0.09 | 0.07 | 0.03 | 0.02 | 0.02 | 0.03 | (0.02) | (0.16) | (0.14) | (0.04) | (0.03) |
| 市值环比增长 | 43.88% | -28.96% | 1.00% | 38.10% | 20.56% | 9.31% | 56.33% | -3.95% | -18.16% | -38.52% | -3.63% | -1.45% | 30.85% | 6.38% | 81.13% | 1.14% | 0.86% | 6.94% | 4.20% | 0.28% |
| 主评级建议 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 中性 | 中性 | 中性 | 回避 | 回避 | 回避 | 中性 | 中性 | 良-可关注 | 优-买入 | 良-可关注 | 中性 | 中性 | 中性 | 回避 |
| 次评级建议(敏感性) | 中性 | 良-可关注 | 中性 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 回避 | 回避 | 回避 | 良-可关注 | 中性 | 中性 | 优-买入 | 良-可关注 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 航民股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 光明乳业 | 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 | 9.95 | 7.36 | 10.12 | 9.53 | 6.37 | 7.03 | 6.26 | 4.25 | 4.85 | 6.88 | 10.86 | 13.36 | 14.3 | 9.3 | 9.36 | 6.37 | 7.95 | 7.95 | 4.88 | 4.41 |
| 赢利能力评分 | 43.36 | 45.51 | 65.03 | 42.05 | 数据为空 | 26.88 | 25.76 | 25.00 | 25.00 | 61.38 | 88.59 | 52.52 | 47.06 | 48.33 | 48.08 | 46.42 | 45.21 | 44.33 | 41.65 | 55.64 |
| 成长能力评分 | 46.25 | 73.14 | 77.99 | 数据为空 | 数据为空 | 10.18 | 10.00 | 0.00 | 0.00 | 55.00 | 49.23 | 67.75 | 38.98 | 46.75 | 53.94 | 16.71 | 13.92 | 10.36 | 10.00 | 12.61 |
| 估值情况评分 | 85.71 | 88.91 | 86.32 | 80.72 | 数据为空 | 69.74 | 41.53 | 94.09 | 93.16 | 90.43 | 53.24 | 75.50 | 70.08 | 86.81 | 87.07 | 90.37 | 86.73 | 85.86 | 93.43 | 94.64 |
| 信用情况评分 | 73.96 | 75.18 | 75.36 | 73.88 | 数据为空 | 71.11 | 70.11 | 69.58 | 73.09 | 77.24 | 84.23 | 79.15 | 75.05 | 74.69 | 76.87 | 71.82 | 75.14 | 73.33 | 76.82 | 76.47 |
| 综合情况评价 | 56.49 | 67.51 | 75.41 | 数据为空 | 数据为空 | 33.96 | 26.40 | 35.75 | 35.70 | 67.20 | 65.54 | 64.92 | 51.39 | 58.72 | 61.31 | 48.28 | 46.13 | 44.27 | 45.28 | 51.37 |
| 每股收益(元) | 0.13 | 0.06 | 0.02 | 0.12 | 0.11 | 0.04 | 0.01 | (0.27) | (0.13) | 0.14 | 0.11 | 0.20 | 0.14 | 0.10 | 0.04 | 0.15 | 0.13 | 0.09 | 0.03 | 0.20 |
| 预估全年每股收益(元) | 0.13 | 0.16 | 0.34 | 0.12 | 数据为空 | (0.09) | (0.02) | (0.27) | (0.19) | 0.28 | 0.56 | 0.20 | 0.16 | 0.16 | 0.17 | 0.15 | 0.13 | 0.12 | 0.11 | 0.20 |
| 每股净资产(元) | 2.26 | 2.19 | 2.13 | 2.11 | 2.10 | 2.04 | 2.01 | 2.00 | 2.13 | 2.39 | 2.48 | 2.37 | 2.29 | 2.26 | 2.30 | 2.20 | 2.16 | 2.12 | 2.18 | 2.15 |
| 每股自由现金流(元) | 0.04 | (0.11) | (0.13) | 0.23 | 0.19 | 0.02 | (0.07) | (0.07) | (0.03) | (0.16) | (0.35) | 0.04 | (0.05) | (0.02) | (0.09) | (0.05) | (0.12) | (0.22) | (0.13) | 0.11 |
| 当季净利润(亿) | 0.71 | 0.36 | 0.26 | 0.07 | 0.71 | 0.37 | 0.09 | (1.56) | (2.71) | 0.25 | 1.16 | 0.72 | 0.39 | 0.60 | 0.42 | 0.22 | 0.40 | 0.54 | 0.36 | 0.09 |
| 当季主营业务收入(亿) | 24.87 | 22.03 | 21.24 | 18.61 | 22.31 | 20.10 | 18.42 | 14.60 | 20.51 | 19.73 | 18.74 | 21.08 | 21.42 | 20.81 | 18.75 | 18.06 | 19.31 | 18.50 | 16.26 | 16.34 |
| 预估全年净利润(亿) | 1.40 | 1.65 | 3.57 | 1.22 | 数据为空 | (0.92) | (0.22) | (2.86) | (1.97) | 2.94 | 5.87 | 2.13 | 1.64 | 1.72 | 1.78 | 1.53 | 1.37 | 1.26 | 1.11 | 2.11 |
| 预估全年主营业务收入(亿) | 89.00 | 89.24 | 91.61 | 79.43 | 75.88 | 73.67 | 72.31 | 73.59 | 79.37 | 79.79 | 82.01 | 82.06 | 81.35 | 82.11 | 83.22 | 72.13 | 70.84 | 69.20 | 69.04 | 69.04 |
| 市净率(倍) | 4.41 | 3.37 | 4.74 | 4.52 | 3.03 | 3.45 | 3.11 | 2.13 | 2.28 | 2.88 | 4.38 | 5.64 | 6.26 | 4.12 | 4.07 | 2.89 | 3.67 | 3.74 | 2.23 | 2.05 |
| 市销率(折算为全年数据) | 1.22 | 0.91 | 1.20 | 1.30 | 0.96 | 1.08 | 0.97 | 0.67 | 0.69 | 0.96 | 1.44 | 1.75 | 1.89 | 1.23 | 1.23 | 0.98 | 1.23 | 1.27 | 0.80 | 0.72 |
| 市盈率(折算为全年数据) | 74.16 | 46.48 | 29.55 | 81.07 | 数据为空 | (79.53) | (301.14) | (15.48) | (25.63) | 24.35 | 19.29 | 65.39 | 90.58 | 56.38 | 54.89 | 43.42 | 60.50 | 65.57 | 45.64 | 21.76 |
| 市盈率(倍)(含债调整去息税)折为全年 | 72.74 | 47.67 | 30.45 | 75.84 | 数据为空 | (89.64) | (331.77) | (17.76) | (28.81) | 24.84 | 19.81 | 64.04 | 88.19 | 56.50 | 55.81 | 44.64 | 60.77 | 66.43 | 48.59 | 23.26 |
| PER(以当期ROE为增长标准) | 12.27 | 6.88 | 2.18 | 13.61 | 数据为空 | 19.33 | 316.14 | 1.29 | 3.14 | 2.23 | 1.03 | 7.42 | 12.90 | 7.96 | 7.96 | 6.70 | 10.03 | 11.83 | 10.26 | 2.47 |
| PEG(以3年均净利增长为标准) | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 1.02 | 3.46 | 0.24 | 0.48 | 1.49 | 0.32 | (8.76) | (4.94) | (3.48) | (3.72) | (2.75) | (3.24) | (3.26) | (2.14) | 数据为空 |
| PEG(以3年均收入增长为标准) | 22.59 | 14.35 | 7.06 | 19.98 | 数据为空 | (75.47) | (582.93) | (6.73) | (5.78) | 4.81 | 3.27 | 9.61 | 13.92 | 8.45 | 7.76 | 6.81 | 10.24 | 12.91 | 9.59 | 数据为空 |
| 预估全年总资产报酬率 | 2.98% | 3.77% | 8.47% | 2.97% | 数据为空 | -2.16% | -0.54% | -7.08% | -4.61% | 6.86% | 13.66% | 5.12% | 3.95% | 4.20% | 4.50% | 3.94% | 3.55% | 3.30% | 2.99% | 5.76% |
| 预估全年投入资本报酬率 | 6.51% | 7.62% | 16.49% | 5.83% | 数据为空 | -4.29% | -1.06% | -13.95% | -9.46% | 12.00% | 21.83% | 8.62% | 7.11% | 7.50% | 7.24% | 6.43% | 5.92% | 5.54% | 4.69% | 9.28% |
| 预估全年股东权益报酬率 | 5.93% | 6.92% | 13.97% | 5.57% | 数据为空 | -4.64% | -1.05% | -13.75% | -9.17% | 11.13% | 19.22% | 8.63% | 6.84% | 7.10% | 7.01% | 6.66% | 6.06% | 5.62% | 4.74% | 9.41% |
| 自由现金流与营业收入之比 | 0.56% | -2.56% | -6.16% | 3.02% | 3.24% | 0.65% | -4.07% | -0.94% | -0.49% | -4.21% | -19.34% | 0.51% | -0.93% | -0.43% | -5.22% | -0.79% | -2.30% | -6.47% | -8.65% | 1.64% |
| 二级市场自由现金收益率-报表期 | 0.33% | -1.25% | -1.12% | 2.20% | 2.48% | 0.29% | -0.96% | -1.21% | -0.45% | -1.94% | -2.89% | 0.28% | -0.35% | -0.16% | -0.91% | -0.76% | -1.33% | -2.41% | -2.40% | 2.15% |
| 总收入同比增长率 | 12.04% | 12.35% | 15.33% | 7.94% | 3.12% | 0.12% | -1.74% | -10.33% | -3.28% | -2.77% | -0.07% | 13.77% | 12.79% | 13.84% | 15.37% | 4.47% | 2.61% | 0.24% | 0.00% | 1.74% |
| 净利润同比增长率 | 14.15% | 34.70% | 191.34% | 数据为空 | 数据为空 | -67.80% | -92.43% | -234.34% | -192.63% | 38.31% | 175.51% | 39.28% | 7.62% | 12.44% | 16.24% | -27.61% | -35.16% | -40.17% | -47.24% | -33.60% |
| 当季收入同比增长率 | 11.51% | 9.61% | 15.33% | 27.44% | 8.74% | 1.88% | -1.74% | -30.71% | -4.23% | -5.21% | -0.07% | 16.73% | 10.89% | 12.49% | 15.37% | 10.48% | 7.18% | 0.45% | 0.00% | -4.01% |
| 当季净利润同比增长率 | 0.94% | -2.78% | 191.34% | 数据为空 | 数据为空 | 45.31% | -92.43% | -315.91% | -794.36% | -57.92% | 175.51% | 227.84% | -3.18% | 9.92% | 16.24% | 136.11% | -20.15% | -34.33% | -47.24% | -87.69% |
| 净利润率 | 1.94% | 1.41% | 1.20% | 1.54% | 1.91% | 1.18% | 0.48% | -3.89% | -2.21% | 3.66% | 6.17% | 2.59% | 2.31% | 2.57% | 2.24% | 2.12% | 2.42% | 2.60% | 2.22% | 3.06% |
| 税前利润率 | 2.49% | 1.79% | 1.89% | 2.39% | 3.02% | 2.24% | 1.36% | -4.34% | -2.77% | 4.32% | 8.01% | 3.33% | 2.82% | 2.99% | 3.15% | 3.10% | 3.14% | 3.10% | 3.30% | 3.43% |
| 主营业务利润率 | 35.00% | 35.12% | 34.49% | 37.21% | 37.11% | 37.46% | 36.93% | 32.36% | 32.21% | 31.37% | 28.66% | 31.40% | 31.46% | 32.38% | 32.36% | 31.30% | 31.27% | 31.37% | 31.67% | 30.91% |
| 当季净利润率 | 2.86% | 1.61% | 1.20% | 0.35% | 3.16% | 1.82% | 0.48% | -10.65% | -13.22% | 1.28% | 6.17% | 3.42% | 1.82% | 2.87% | 2.24% | 1.22% | 2.09% | 2.94% | 2.22% | 0.57% |
| 当季税前利润率 | 3.70% | 1.69% | 2.57% | 0.32% | 4.37% | 3.05% | -6.25% | -10.71% | -16.06% | 0.82% | 1.94% | 4.80% | 2.52% | 2.85% | 3.08% | 2.96% | 3.21% | 2.93% | 3.47% | 1.10% |
| 当季主营业务利润率 | 34.81% | 35.72% | 34.49% | 37.55% | 36.51% | 37.95% | 36.93% | 32.96% | 33.77% | 33.95% | 28.66% | 31.19% | 29.77% | 32.40% | 32.36% | 31.39% | 31.09% | 31.11% | 31.67% | 29.15% |
| 当季权益报酬率 | 3.03% | 1.56% | 1.15% | 0.30% | 3.22% | 1.72% | 0.42% | -7.48% | -12.23% | 1.01% | 4.48% | 2.92% | 1.64% | 2.55% | 1.75% | 0.96% | 1.79% | 2.46% | 1.59% | 0.41% |
| 经营性现金流同比增长率 | -23.06% | -56.57% | 数据为空 | 179.92% | 143.64% | 数据为空 | 数据为空 | -46.27% | 10.24% | -162.39% | 数据为空 | -20.92% | -11.03% | 数据为空 | 数据为空 | -13.89% | -31.07% | -128.88% | -258.02% | 11.00% |
| 综合业务利润率 | 35.00% | 35.12% | 34.49% | 37.21% | 37.11% | 37.46% | 36.93% | 32.36% | 32.21% | 31.37% | 28.66% | 31.40% | 31.46% | 32.38% | 32.36% | 31.30% | 31.27% | 31.37% | 31.67% | 30.91% |
| 当季综合业务利润率 | 34.81% | 35.72% | 34.49% | 37.55% | 36.51% | 37.95% | 36.93% | 32.96% | 33.77% | 33.95% | 28.66% | 31.19% | 29.77% | 32.40% | 32.36% | 31.39% | 31.09% | 31.11% | 31.67% | 29.15% |
| 资本支出与销售收入比 | 2.89% | 3.40% | 2.03% | 2.83% | 1.78% | 1.54% | 1.88% | 3.19% | 2.62% | 2.70% | 3.11% | 3.26% | 2.80% | 2.78% | 2.48% | 6.21% | 4.66% | 5.50% | 6.13% | 4.94% |
| 总市值(亿) | 103.67 | 76.68 | 105.44 | 99.29 | 66.37 | 73.25 | 65.22 | 44.28 | 50.53 | 71.68 | 113.15 | 139.20 | 148.99 | 96.90 | 97.52 | 66.37 | 82.83 | 82.83 | 50.84 | 45.95 |
| 总市值含债调整(亿) | 107.13 | 80.28 | 108.95 | 102.33 | 71.65 | 78.37 | 69.26 | 48.34 | 54.15 | 75.53 | 117.00 | 142.77 | 152.40 | 100.07 | 100.80 | 69.81 | 86.11 | 86.58 | 54.15 | 48.66 |
| 总市值中的现金比例 | 10.08% | 11.48% | 7.96% | 9.36% | 15.18% | 11.28% | 9.62% | 15.83% | 13.28% | 8.51% | 4.33% | 5.97% | 3.33% | 5.85% | 5.56% | 9.75% | 7.00% | 6.92% | 13.43% | 16.69% |
| 生息负债与净资产比率 | 14.72% | 15.77% | 15.79% | 13.84% | 24.12% | 24.13% | 19.27% | 19.54% | 16.33% | 15.43% | 14.93% | 14.51% | 14.31% | 13.51% | 13.69% | 14.98% | 14.54% | 16.92% | 14.53% | 12.08% |
| 营业费用与收入之比 | 29.71% | 30.60% | 29.66% | 31.12% | 30.98% | 31.39% | 31.88% | 31.50% | 30.05% | 27.75% | 26.24% | 29.12% | 28.26% | 27.86% | 25.45% | 25.74% | 25.48% | 25.40% | 25.00% | 24.14% |
| 管理费用与收入之比 | 2.68% | 2.71% | 2.73% | 3.46% | 3.12% | 3.30% | 3.51% | 6.29% | 5.10% | 3.22% | 3.13% | 3.43% | 3.65% | 3.70% | 3.84% | 3.92% | 4.08% | 4.32% | 5.00% | 4.57% |
| 财务费用与收入之比 | 0.14% | 0.09% | 0.06% | 0.23% | 0.26% | 0.25% | 0.18% | 0.22% | 0.19% | 0.29% | 0.28% | 0.17% | 0.17% | 0.16% | 0.22% | 0.07% | 0.11% | 0.13% | 0.01% | -0.03% |
| 期间费用占收入比 | 32.53% | 33.41% | 32.46% | 34.81% | 34.36% | 34.94% | 35.57% | 38.01% | 35.35% | 31.26% | 29.65% | 32.71% | 32.08% | 31.72% | 29.51% | 29.74% | 29.67% | 29.86% | 30.00% | 28.67% |
| 当季期间费用占收入比 | 31.00% | 34.33% | 32.46% | 36.27% | 33.37% | 34.37% | 35.57% | 48.77% | 43.01% | 32.79% | 29.65% | 34.53% | 32.76% | 33.71% | 29.51% | 29.94% | 29.31% | 29.74% | 30.00% | 29.45% |
| 期间费用占收入比同比增长率 | -5.34% | -4.38% | -8.76% | -8.42% | -2.78% | 11.78% | 19.97% | 16.20% | 10.17% | -1.44% | 0.49% | 10.01% | 8.15% | 6.20% | -1.66% | 3.70% | 4.33% | 5.50% | 7.74% | 4.26% |
| 当季期间费用占收入比同比增长率 | -7.10% | -0.10% | -8.76% | -25.63% | -22.43% | 4.81% | 19.97% | 41.23% | 31.28% | -2.73% | 0.49% | 15.32% | 11.76% | 13.34% | -1.66% | 1.69% | 2.19% | 3.59% | 7.74% | -7.97% |
| 债务杠杆 | 1.99 | 1.92 | 1.89 | 1.88 | 2.05 | 2.01 | 1.92 | 1.94 | 1.93 | 1.72 | 1.66 | 1.69 | 1.75 | 1.74 | 1.65 | 1.69 | 1.71 | 1.73 | 1.64 | 1.64 |
| 生息负债率 | 7.38% | 8.22% | 8.33% | 7.38% | 11.78% | 12.02% | 10.01% | 10.06% | 8.46% | 8.96% | 8.98% | 8.60% | 8.19% | 7.77% | 8.31% | 8.87% | 8.50% | 9.78% | 8.87% | 7.39% |
| 资产负债率 | 49.87% | 47.90% | 47.23% | 46.69% | 51.16% | 50.19% | 48.04% | 48.50% | 48.20% | 41.94% | 39.89% | 40.73% | 42.79% | 42.53% | 39.31% | 40.82% | 41.56% | 42.21% | 38.94% | 38.84% |
| 每股生息负债(元) | 0.33 | 0.34 | 0.34 | 0.29 | 0.51 | 0.49 | 0.39 | 0.39 | 0.35 | 0.37 | 0.37 | 0.34 | 0.33 | 0.30 | 0.32 | 0.33 | 0.31 | 0.36 | 0.32 | 0.26 |
| 生息债务占负债比率 | 14.79% | 17.16% | 17.64% | 15.80% | 23.02% | 23.95% | 20.84% | 20.75% | 17.55% | 21.37% | 22.50% | 21.11% | 19.13% | 18.26% | 21.13% | 21.72% | 20.45% | 23.17% | 22.78% | 19.02% |
| 每股现金保有额(元) | 1.00 | 0.84 | 0.81 | 0.89 | 0.97 | 0.79 | 0.60 | 0.67 | 0.64 | 0.59 | 0.47 | 0.80 | 0.48 | 0.54 | 0.52 | 0.62 | 0.56 | 0.55 | 0.66 | 0.74 |
| 存货环比增长率 | 0.89% | 7.20% | -2.39% | -3.28% | -6.52% | -3.68% | -1.89% | 16.20% | -27.54% | 17.99% | 10.00% | 7.30% | -3.25% | 13.08% | -6.85% | 3.74% | -2.61% | 16.25% | 6.06% | -7.56% |
| 应收帐款环比增长率 | 17.87% | 8.41% | 24.93% | -23.43% | 3.64% | 12.88% | 15.01% | -28.83% | 4.18% | -0.12% | 27.35% | -20.74% | 8.65% | 8.54% | 16.45% | -16.92% | 3.44% | 17.24% | 16.19% | -24.37% |
| 存货同比增长率 | 2.11% | -5.39% | -15.00% | -14.57% | 2.64% | -20.44% | -2.53% | 9.28% | 0.91% | 34.73% | 29.12% | 9.35% | 5.72% | 6.42% | 9.41% | 24.57% | 10.99% | 7.31% | -1.01% | 8.28% |
| 应收帐款同比增长率 | 22.22% | 7.48% | 11.91% | 3.02% | -4.23% | -3.74% | -14.83% | -5.69% | 5.02% | 9.53% | 19.03% | 8.84% | 14.10% | 8.63% | 17.33% | 17.07% | 6.57% | 10.15% | 4.80% | -1.44% |
| 预收帐款同比增长率 | 5.20% | 6.24% | 9.49% | -11.86% | 26.52% | 4.42% | -2.40% | 6.32% | -3.91% | 28.75% | 30.80% | 66.83% | 5.40% | 2.99% | -7.91% | -12.12% | 7.54% | -7.44% | -4.19% | 14.95% |
| 存货周转率 - 单期值 | 10.49 | 10.60 | 11.80 | 9.56 | 8.85 | 7.98 | 7.61 | 8.16 | 10.25 | 7.57 | 9.54 | 10.08 | 10.71 | 10.32 | 11.84 | 9.71 | 9.90 | 9.41 | 10.86 | 11.65 |
| 总资产周转率-单期值 | 1.90 | 2.04 | 2.18 | 1.93 | 1.69 | 1.73 | 1.79 | 1.82 | 1.85 | 1.86 | 1.91 | 1.97 | 1.95 | 2.01 | 2.11 | 1.86 | 1.84 | 1.81 | 1.85 | 1.88 |
| 净资产周转率-单期值 | 3.79 | 3.92 | 4.12 | 3.61 | 3.47 | 3.47 | 3.45 | 3.54 | 3.58 | 3.20 | 3.18 | 3.33 | 3.42 | 3.49 | 3.47 | 3.14 | 3.14 | 3.13 | 3.03 | 3.08 |
| 应收帐款周转率--单期值 | 11.80 | 13.94 | 15.52 | 16.81 | 12.30 | 12.37 | 13.71 | 16.04 | 12.32 | 12.90 | 13.24 | 16.87 | 13.26 | 14.54 | 15.99 | 16.14 | 13.17 | 13.31 | 15.57 | 18.09 |
| 流动资产周转率--单期值 | 3.51 | 3.87 | 4.17 | 3.41 | 3.17 | 3.44 | 3.63 | 3.56 | 3.60 | 3.52 | 3.71 | 3.93 | 4.06 | 4.28 | 4.50 | 3.86 | 3.78 | 3.76 | 3.81 | 3.79 |
| 固定资产周转率--单期值 | 6.06 | 6.11 | 6.19 | 5.33 | 5.27 | 5.03 | 4.79 | 4.74 | 5.32 | 5.29 | 5.38 | 5.27 | 4.81 | 4.80 | 4.54 | 3.77 | 4.53 | 4.33 | 4.25 | 4.14 |
| 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% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | -7.86% | -10.39% | 60.62% | -159.40% | -212.66% | -48.09% | -83.34% | -216.93% | -194.78% | 40.62% | 154.42% | 22.38% | 1.37% | 9.58% | 9.94% | -5.64% | -22.36% | -34.01% | -35.45% | -38.04% |
| 其他税费(亿) | 3.36 | 2.70 | 1.26 | 5.17 | 3.49 | 2.54 | 1.22 | 5.15 | 3.85 | 2.23 | 0.53 | 3.27 | 3.38 | 2.44 | 0.78 | 3.55 | 2.73 | 1.96 | 0.77 | 3.63 |
| 每股营运资金(元) | 0.48 | 0.43 | 0.39 | 0.38 | 0.40 | 0.29 | 0.20 | 0.17 | 0.28 | 0.57 | 0.66 | 0.61 | 0.41 | 0.39 | 0.45 | 0.42 | 0.43 | 0.38 | 0.50 | 0.48 |
| 短期借款占营运资金的比例 | 41.71% | 45.51% | 47.05% | 31.92% | 80.52% | 124.00% | 122.99% | 136.07% | 65.36% | 35.43% | 30.71% | 28.66% | 35.92% | 36.66% | 31.68% | 37.93% | 34.66% | 44.95% | 29.12% | 21.93% |
| 每股资本性支出(元) | 0.19 | 0.14 | 0.04 | 0.22 | 0.10 | 0.06 | 0.03 | 0.23 | 0.15 | 0.10 | 0.06 | 0.26 | 0.16 | 0.11 | 0.04 | 0.43 | 0.24 | 0.18 | 0.10 | 0.33 |
| 每股投入资本净额(元) | 2.06 | 2.08 | 2.08 | 2.02 | 2.08 | 2.06 | 1.95 | 1.97 | 2.00 | 2.36 | 2.58 | 2.37 | 2.22 | 2.20 | 2.36 | 2.28 | 2.22 | 2.19 | 2.28 | 2.18 |
| 每股经营活动产生的现金流(元) | 0.23 | 0.04 | (0.08) | 0.45 | 0.29 | 0.08 | (0.04) | 0.16 | 0.12 | (0.06) | (0.29) | 0.30 | 0.11 | 0.09 | (0.05) | 0.38 | 0.12 | (0.03) | (0.04) | 0.44 |
| 投资支出占收入之比 | 3.11% | 3.61% | 2.35% | 3.12% | 2.28% | 2.23% | 2.08% | 3.75% | 2.97% | 2.97% | 3.47% | 4.34% | 3.52% | 3.60% | 3.08% | 6.90% | 5.34% | 6.08% | 6.42% | 6.74% |
| 存货储存期(天) | 34.33 | 33.95 | 30.52 | 37.66 | 40.69 | 45.09 | 47.28 | 44.11 | 35.11 | 47.59 | 37.72 | 35.72 | 33.63 | 34.89 | 30.41 | 37.08 | 36.36 | 38.26 | 33.14 | 30.90 |
| 应付帐款付款期(天) | 55.03 | 49.08 | 46.07 | 51.47 | 60.10 | 62.25 | 58.59 | 50.53 | 48.59 | 42.78 | 42.46 | 36.48 | 48.19 | 50.17 | 45.01 | 51.42 | 49.68 | 46.93 | 44.30 | 42.22 |
| 应收帐款回收期(天) | 30.51 | 25.82 | 23.20 | 21.42 | 29.28 | 29.10 | 26.26 | 22.44 | 29.23 | 27.91 | 27.19 | 21.34 | 27.15 | 24.76 | 22.51 | 22.30 | 27.33 | 27.05 | 23.12 | 19.90 |
| 预付帐款占用期(天) | 10.45 | 10.81 | 9.30 | 8.45 | 12.75 | 10.12 | 8.39 | 6.72 | 8.37 | 8.64 | 12.79 | 7.99 | 12.51 | 7.45 | 8.30 | 2.61 | 4.26 | 3.69 | 3.87 | 4.12 |
| 预收帐款信用期(天) | 6.16 | 5.82 | 5.50 | 7.83 | 6.87 | 6.64 | 6.37 | 9.59 | 5.19 | 5.87 | 5.75 | 8.09 | 5.27 | 4.43 | 4.33 | 5.51 | 5.74 | 5.10 | 5.67 | 6.56 |
| 现金占总资产比例 | 22.29% | 20.13% | 19.94% | 22.54% | 22.48% | 19.38% | 15.57% | 17.36% | 15.68% | 14.21% | 11.41% | 19.97% | 11.93% | 13.85% | 13.73% | 16.69% | 15.03% | 14.97% | 18.31% | 20.91% |
| 存货占总资产比例 | 11.68% | 12.42% | 12.03% | 12.58% | 11.97% | 13.46% | 14.78% | 15.04% | 12.21% | 16.81% | 14.24% | 13.35% | 12.44% | 13.09% | 11.98% | 13.11% | 12.70% | 13.14% | 11.61% | 11.13% |
| 总资产同比增加比例 | 4.57% | 2.57% | 4.50% | 2.11% | 4.74% | -0.67% | -6.12% | -2.98% | 2.81% | 4.95% | 8.67% | 7.34% | 7.92% | 6.78% | 5.97% | 5.72% | 5.29% | 5.48% | 2.13% | 2.81% |
| 应付款项占总资产比例 | 18.73% | 17.95% | 18.15% | 17.20% | 17.67% | 18.58% | 18.32% | 17.23% | 16.90% | 15.11% | 16.03% | 13.64% | 17.83% | 18.83% | 17.74% | 18.18% | 17.35% | 16.11% | 15.52% | 15.20% |
| 应收款项占总资产比例 | 18.82% | 17.12% | 16.40% | 13.41% | 16.11% | 16.34% | 15.31% | 13.29% | 17.62% | 16.86% | 16.88% | 13.67% | 17.25% | 16.16% | 15.41% | 13.48% | 16.31% | 15.88% | 13.92% | 12.18% |
| 预收款项占总资产比例 | 3.80% | 3.86% | 3.89% | 4.90% | 3.78% | 3.73% | 3.71% | 5.68% | 3.13% | 3.54% | 3.57% | 5.18% | 3.35% | 2.89% | 2.97% | 3.33% | 3.43% | 3.00% | 3.41% | 4.01% |
| 预付款项占总资产比例 | 3.56% | 3.95% | 3.67% | 2.82% | 3.75% | 3.02% | 2.62% | 2.29% | 2.91% | 3.05% | 4.83% | 2.99% | 4.63% | 2.80% | 3.27% | 0.92% | 1.49% | 1.27% | 1.36% | 1.48% |
| 固定资产占总资产比例 | 31.30% | 33.41% | 35.16% | 36.18% | 32.11% | 34.39% | 37.48% | 38.46% | 34.87% | 35.11% | 35.48% | 37.42% | 40.67% | 41.87% | 46.36% | 49.36% | 40.57% | 41.74% | 43.60% | 45.48% |
| 无形资产占总资产比例 | 2.63% | 2.85% | 2.95% | 2.96% | 2.49% | 2.66% | 2.98% | 2.94% | 2.69% | 2.72% | 2.75% | 2.88% | 1.46% | 1.51% | 1.19% | 1.20% | 1.26% | 1.32% | 1.40% | 1.48% |
| 流动比例 | 1.23 | 1.23 | 1.22 | 1.23 | 1.20 | 1.15 | 1.12 | 1.10 | 1.16 | 1.35 | 1.43 | 1.42 | 1.27 | 1.26 | 1.34 | 1.31 | 1.31 | 1.27 | 1.39 | 1.38 |
| 速动比率 | 0.98 | 0.95 | 0.95 | 0.93 | 0.94 | 0.86 | 0.78 | 0.76 | 0.88 | 0.92 | 1.05 | 1.05 | 0.95 | 0.92 | 1.00 | 0.95 | 0.97 | 0.93 | 1.06 | 1.07 |
| 综合税率 | 0.93% | 0.64% | 0.88% | 1.11% | 1.58% | 1.51% | 1.36% | -0.42% | -0.27% | 0.84% | 1.99% | 1.23% | 0.95% | 0.84% | 1.21% | 1.18% | 0.95% | 0.69% | 1.27% | 0.71% |
| 实际所得税率 | 18.97% | 15.43% | 31.16% | 32.33% | 41.01% | 51.58% | 76.41% | 16.27% | 19.65% | 13.95% | 22.50% | 26.50% | 20.60% | 16.90% | 29.33% | 28.97% | 22.38% | 14.79% | 31.48% | 13.84% |
| 可持续增长率 | 7.35% | 5.53% | 4.95% | 5.57% | 6.60% | 4.08% | 1.64% | -13.75% | -7.92% | 11.72% | 19.60% | 8.63% | 7.89% | 8.99% | 7.77% | 6.66% | 7.61% | 8.14% | 6.73% | 9.41% |
| 最大内部融资增长率 | -2.97% | -11.58% | -2.50% | -7.35% | 0.45% | 1.15% | -8.03% | -44.61% | -27.86% | -16.17% | -28.17% | -34.99% | -21.44% | -15.23% | -2.10% | -35.25% | -22.37% | -25.89% | -35.81% | -24.33% |
| 净利润现金含量 | 177.52% | 59.81% | -343.41% | 379.77% | 263.38% | 185.53% | -461.13% | -58.10% | -96.05% | -41.25% | -263.20% | 145.28% | 80.71% | 91.45% | -122.47% | 255.87% | 97.63% | -37.11% | -113.45% | 215.12% |
| 主营业务收入现金含量 | 94.09% | 93.83% | 91.08% | 106.72% | 95.39% | 93.87% | 90.96% | 98.89% | 107.50% | 104.55% | 99.86% | 96.83% | 109.95% | 95.18% | 95.24% | 98.97% | 102.31% | 100.10% | 97.15% | 108.21% |
| 经营性现金周期(天) | 67.29 | 61.49 | 55.53 | 56.43 | 71.82 | 72.42 | 69.26 | 63.67 | 67.93 | 75.74 | 79.29 | 58.51 | 68.60 | 62.99 | 57.48 | 58.16 | 64.85 | 65.21 | 57.56 | 51.51 |
| 单位收入需投入现金 | 0.77 | 0.78 | 0.77 | 0.74 | 0.77 | 0.78 | 0.78 | 0.80 | 0.84 | 0.82 | 0.82 | 0.77 | 0.82 | 0.81 | 0.78 | 0.79 | 0.80 | 0.81 | 0.78 | 0.76 |
| 单位收入产生的现金 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | (0.05) | (0.02) | (0.00) | (0.03) | (0.02) | (0.01) | 0.00 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
| 单位收入可用于增长的现金 | (0.00) | (0.02) | (0.00) | (0.01) | 0.00 | 0.00 | (0.01) | (0.08) | (0.05) | (0.03) | (0.06) | (0.05) | (0.04) | (0.02) | (0.00) | (0.05) | (0.04) | (0.04) | (0.05) | (0.03) |
| 市值环比增长 | 35.19% | -27.27% | 6.19% | 49.61% | -9.39% | 12.30% | 47.29% | -12.37% | -29.51% | -36.65% | -18.71% | -6.57% | 53.76% | -0.64% | 46.94% | -19.87% | 0.00% | 62.91% | 10.66% | -5.57% |
| 主评级建议 | 中性 | 中性 | 良-可关注 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 回避 | 中性 | 中性 | 回避 | 回避 | 回避 | 回避 | 回避 |
| 次评级建议(敏感性) | 数据为空 | 回避 | 良-可关注 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 优-买入 | 中性 | 回避 | 中性 | 中性 | 中性 | 回避 | 回避 | 回避 | 回避 |
| 光明乳业 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 鲁 泰A | 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 | 8.55 | 8.2 | 11 | 11.7 | 8.22 | 8.5 | 8.1 | 6.14 | 7.15 | 7.19 | 11.28 | 17.1 | 18.17 | 16.3 | 17.34 | 7.87 | 7.25 | 7.69 | 6.84 | 6.6 |
| 赢利能力评分 | 90.47 | 90.24 | 85.77 | 83.33 | 78.54 | 77.05 | 77.47 | 81.31 | 98.59 | 99.12 | 94.65 | 91.36 | 88.88 | 87.44 | 85.16 | 83.75 | 81.81 | 82.82 | 82.08 | 82.74 |
| 成长能力评分 | 89.43 | 87.93 | 66.98 | 23.49 | 8.85 | 4.83 | 7.49 | 32.61 | 58.97 | 65.50 | 75.96 | 100.00 | 91.13 | 85.93 | 82.13 | 65.33 | 56.41 | 48.35 | 44.73 | 51.62 |
| 估值情况评分 | 84.87 | 85.10 | 76.35 | 71.29 | 65.85 | 63.13 | 62.76 | 69.20 | 63.50 | 63.86 | 46.52 | 28.55 | 24.85 | 25.30 | 39.23 | 69.86 | 73.54 | 66.33 | 73.79 | 85.88 |
| 信用情况评分 | 67.75 | 65.90 | 64.87 | 64.30 | 64.22 | 61.10 | 60.13 | 55.70 | 46.64 | 45.66 | 47.12 | 45.89 | 45.52 | 46.24 | 49.11 | 47.33 | 47.16 | 46.82 | 47.09 | 44.27 |
| 综合情况评价 | 87.57 | 86.93 | 75.80 | 58.43 | 52.40 | 49.61 | 50.33 | 60.50 | 70.75 | 73.19 | 71.32 | 70.75 | 63.11 | 60.93 | 69.01 | 70.19 | 68.24 | 63.04 | 64.89 | 70.71 |
| 每股收益(元) | 0.58 | 0.37 | 0.15 | 0.57 | 0.41 | 0.26 | 0.12 | 0.52 | 0.53 | 0.35 | 0.15 | 0.54 | 0.39 | 0.25 | 0.23 | 0.79 | 0.61 | 0.41 | 0.20 | 0.74 |
| 预估全年每股收益(元) | 0.81 | 0.80 | 0.70 | 0.57 | 0.47 | 0.46 | 0.49 | 0.52 | 0.74 | 0.75 | 0.71 | 0.54 | 0.50 | 0.49 | 0.94 | 0.79 | 0.74 | 0.77 | 0.76 | 0.74 |
| 每股净资产(元) | 4.58 | 4.33 | 4.36 | 4.21 | 4.03 | 3.85 | 3.88 | 3.80 | 3.28 | 3.09 | 3.12 | 2.96 | 2.77 | 2.65 | 5.32 | 5.07 | 4.99 | 4.71 | 4.77 | 4.58 |
| 每股自由现金流(元) | 0.34 | (0.01) | (0.05) | 0.82 | 0.15 | 0.18 | 0.05 | 0.36 | 0.65 | 0.06 | (0.13) | (0.60) | 0.08 | 0.13 | (0.33) | 0.17 | 0.78 | 0.70 | 0.67 | (0.17) |
| 当季净利润(亿) | 2.07 | 2.19 | 1.48 | 1.62 | 1.45 | 1.41 | 1.22 | 0.66 | 1.53 | 1.65 | 1.30 | 1.33 | 1.14 | 1.14 | 0.99 | 0.77 | 0.84 | 0.91 | 0.83 | 0.56 |
| 当季主营业务收入(亿) | 13.67 | 12.39 | 10.08 | 10.97 | 10.97 | 10.00 | 8.42 | 10.42 | 10.21 | 9.33 | 9.25 | 10.05 | 10.69 | 9.47 | 7.90 | 7.37 | 8.20 | 7.02 | 5.99 | 5.64 |
| 预估全年净利润(亿) | 8.01 | 7.94 | 6.92 | 5.70 | 4.68 | 4.59 | 4.83 | 5.13 | 6.29 | 6.37 | 6.02 | 4.60 | 4.25 | 4.10 | 3.99 | 3.34 | 3.14 | 3.24 | 3.22 | 3.11 |
| 预估全年主营业务收入(亿) | 49.63 | 49.22 | 48.29 | 40.36 | 40.03 | 38.88 | 35.73 | 39.22 | 39.11 | 40.77 | 44.60 | 38.11 | 37.81 | 38.16 | 37.73 | 28.58 | 28.37 | 26.62 | 26.15 | 22.33 |
| 市净率(倍) | 1.87 | 1.89 | 2.52 | 2.78 | 2.04 | 2.21 | 2.09 | 1.62 | 2.18 | 2.33 | 3.62 | 5.77 | 6.55 | 6.16 | 3.26 | 1.55 | 1.45 | 1.63 | 1.43 | 1.44 |
| 市销率(折算为全年数据) | 1.96 | 1.97 | 2.64 | 3.27 | 2.36 | 2.64 | 2.81 | 2.21 | 2.39 | 2.24 | 2.84 | 4.53 | 4.68 | 4.17 | 2.56 | 1.98 | 1.82 | 1.97 | 1.90 | 2.16 |
| 市盈率(折算为全年数据) | 10.62 | 10.28 | 15.81 | 20.41 | 17.47 | 18.44 | 16.67 | 11.91 | 9.61 | 9.54 | 15.83 | 31.43 | 36.10 | 33.58 | 18.36 | 9.95 | 9.76 | 10.03 | 8.96 | 8.95 |
| 市盈率(倍)(含债调整去息税)折为全年 | 11.37 | 11.62 | 17.71 | 20.70 | 17.88 | 20.40 | 19.67 | 15.45 | 14.17 | 13.70 | 20.18 | 30.34 | 34.51 | 34.09 | 22.35 | 12.88 | 12.98 | 13.68 | 13.63 | 11.87 |
| PER(以当期ROE为增长标准) | 0.68 | 0.69 | 1.25 | 1.52 | 1.55 | 1.79 | 1.72 | 1.14 | 0.66 | 0.64 | 1.04 | 1.65 | 1.98 | 2.02 | 1.43 | 0.82 | 0.90 | 0.90 | 0.95 | 0.74 |
| PEG(以3年均净利增长为标准) | 0.54 | 0.56 | 1.20 | 1.03 | 1.33 | 1.59 | 1.36 | 0.82 | 0.52 | 0.49 | 0.80 | 1.62 | 2.26 | 2.48 | 1.77 | 0.60 | 0.67 | 0.67 | 0.67 | 数据为空 |
| PEG(以3年均收入增长为标准) | 1.18 | 1.25 | 2.09 | 1.59 | 1.40 | 1.73 | 2.16 | 0.72 | 0.66 | 0.60 | 0.77 | 1.15 | 1.32 | 1.28 | 0.86 | 0.41 | 0.41 | 0.48 | 0.49 | 数据为空 |
| 预估全年总资产报酬率 | 12.67% | 12.32% | 10.49% | 9.05% | 8.05% | 7.34% | 7.51% | 7.23% | 8.96% | 10.09% | 9.51% | 7.83% | 7.52% | 7.34% | 7.43% | 6.70% | 6.48% | 6.71% | 6.84% | 7.05% |
| 预估全年投入资本报酬率 | 14.84% | 14.29% | 11.86% | 10.45% | 9.27% | 8.57% | 8.72% | 8.48% | 10.87% | 11.88% | 11.08% | 9.21% | 9.73% | 10.10% | 9.25% | 7.96% | 8.07% | 8.73% | 8.48% | 8.48% |
| 预估全年股东权益报酬率 | 16.76% | 16.75% | 14.17% | 13.62% | 11.51% | 11.39% | 11.44% | 13.57% | 21.31% | 21.57% | 19.39% | 18.35% | 17.41% | 16.86% | 15.66% | 15.61% | 14.50% | 15.15% | 14.30% | 16.10% |
| 自由现金流与营业收入之比 | 9.34% | -0.42% | -4.56% | 20.22% | 5.01% | 9.92% | 5.50% | 9.01% | 19.21% | 2.63% | -12.29% | -13.25% | 2.44% | 6.10% | -17.50% | 2.50% | 15.62% | 22.81% | 47.07% | -3.17% |
| 二级市场自由现金收益率-报表期 | 3.49% | -0.10% | -0.37% | 6.19% | 1.52% | 1.78% | 0.47% | 4.27% | 5.91% | 0.52% | -0.89% | -2.89% | 0.37% | 0.63% | -1.38% | 1.22% | 6.04% | 5.11% | 5.44% | -1.40% |
| 总收入同比增长率 | 22.95% | 21.95% | 19.64% | 2.92% | 2.07% | -0.85% | -8.90% | 2.92% | 2.65% | 7.00% | 17.04% | 33.34% | 32.29% | 33.53% | 32.00% | 27.98% | 27.02% | 19.20% | 17.12% | 18.10% |
| 净利润同比增长率 | 40.47% | 39.20% | 21.41% | 11.17% | -8.75% | -10.59% | -5.78% | 11.58% | 36.73% | 38.46% | 30.97% | 37.55% | 27.24% | 22.69% | 19.37% | 7.31% | 0.77% | 3.99% | 3.54% | 11.26% |
| 当季收入同比增长率 | 24.63% | 23.91% | 19.64% | 5.24% | 7.40% | 7.12% | -8.90% | 3.68% | -4.43% | -1.39% | 17.04% | 36.35% | 30.32% | 34.83% | 32.00% | 30.82% | 41.79% | 21.02% | 17.12% | 5.96% |
| 当季净利润同比增长率 | 42.79% | 54.54% | 21.41% | 147.00% | -5.19% | -14.36% | -5.78% | -50.52% | 33.51% | 44.97% | 30.97% | 71.93% | 36.69% | 25.72% | 19.37% | 36.97% | -5.31% | 4.41% | 3.54% | -22.71% |
| 净利润率 | 15.87% | 16.33% | 14.70% | 14.13% | 13.89% | 14.31% | 14.49% | 13.08% | 15.54% | 15.86% | 14.01% | 12.06% | 11.66% | 12.26% | 12.52% | 11.69% | 12.12% | 13.34% | 13.85% | 13.95% |
| 税前利润率 | 20.26% | 20.62% | 18.58% | 16.85% | 16.32% | 16.41% | 17.14% | 15.52% | 20.70% | 20.63% | 19.08% | 13.76% | 13.54% | 14.47% | 14.25% | 13.75% | 14.33% | 15.85% | 15.72% | 17.17% |
| 主营业务利润率 | 32.80% | 33.76% | 33.86% | 30.50% | 29.78% | 28.14% | 25.60% | 25.51% | 27.56% | 28.95% | 28.33% | 25.79% | 24.30% | 24.93% | 24.51% | 25.52% | 25.87% | 27.62% | 26.87% | 30.49% |
| 当季净利润率 | 15.11% | 17.65% | 14.70% | 14.77% | 13.19% | 14.15% | 14.49% | 6.29% | 14.94% | 17.70% | 14.01% | 13.19% | 10.69% | 12.04% | 12.52% | 10.46% | 10.19% | 12.91% | 13.85% | 9.99% |
| 当季税前利润率 | 19.66% | 22.28% | 16.27% | 18.28% | 16.16% | 15.79% | 15.07% | 1.20% | 20.82% | 22.17% | 12.05% | 14.38% | 12.02% | 14.65% | 13.55% | 12.05% | 11.93% | 15.96% | 17.70% | 13.15% |
| 当季主营业务利润率 | 31.23% | 33.68% | 33.86% | 32.44% | 32.54% | 30.27% | 25.60% | 19.84% | 25.03% | 29.57% | 28.33% | 29.96% | 23.27% | 25.29% | 24.51% | 24.53% | 23.09% | 28.26% | 26.87% | 26.84% |
| 当季权益报酬率 | 4.54% | 5.07% | 3.41% | 3.87% | 3.61% | 3.69% | 3.16% | 1.73% | 5.51% | 6.33% | 4.92% | 5.29% | 4.87% | 5.10% | 4.40% | 3.60% | 3.97% | 4.56% | 4.11% | 2.91% |
| 经营性现金流同比增长率 | 167.12% | 5.91% | 2.16% | 26.83% | -69.12% | -23.65% | 23.62% | 57.94% | 8.27% | -48.64% | -52.51% | -18.72% | 13.48% | 18.66% | -53.15% | 29.90% | 59.96% | 114.78% | 613.32% | 49.71% |
| 综合业务利润率 | 32.80% | 33.76% | 33.86% | 30.50% | 29.78% | 28.14% | 25.60% | 25.51% | 27.56% | 28.95% | 28.33% | 25.79% | 24.30% | 24.93% | 24.51% | 25.52% | 25.87% | 27.62% | 26.87% | 30.49% |
| 当季综合业务利润率 | 31.23% | 33.68% | 33.86% | 32.44% | 32.54% | 30.27% | 25.60% | 19.84% | 25.03% | 29.57% | 28.33% | 29.96% | 23.27% | 25.29% | 24.51% | 24.53% | 23.09% | 28.26% | 26.87% | 26.84% |
| 资本支出与销售收入比 | 11.93% | 13.36% | 14.42% | 4.35% | 4.78% | 4.97% | 6.05% | 10.93% | 13.16% | 16.71% | 20.80% | 26.24% | 28.24% | 34.20% | 38.48% | 18.82% | 20.15% | 22.53% | 12.02% | 24.17% |
| 总市值(亿) | 85.06 | 81.58 | 109.44 | 116.40 | 81.78 | 84.56 | 80.58 | 61.08 | 60.41 | 60.75 | 95.30 | 144.47 | 153.51 | 137.71 | 73.25 | 33.25 | 30.63 | 32.49 | 28.89 | 27.88 |
| 总市值含债调整(亿) | 94.19 | 94.37 | 124.53 | 129.22 | 92.08 | 100.36 | 98.05 | 84.33 | 91.08 | 88.99 | 124.18 | 170.20 | 174.53 | 156.88 | 94.69 | 54.76 | 49.35 | 50.50 | 47.81 | 46.26 |
| 总市值中的现金比例 | 7.24% | 7.56% | 5.95% | 4.90% | 3.65% | 6.86% | 8.86% | 18.68% | 15.28% | 7.36% | 5.49% | 2.29% | 2.00% | 2.27% | 5.88% | 9.76% | 10.21% | 8.74% | 14.19% | 7.72% |
| 生息负债与净资产比率 | 20.05% | 29.68% | 34.77% | 30.63% | 25.70% | 41.21% | 45.21% | 61.49% | 110.79% | 108.23% | 109.65% | 102.72% | 89.68% | 85.77% | 95.43% | 100.48% | 88.83% | 90.63% | 93.89% | 95.03% |
| 营业费用与收入之比 | 2.80% | 3.06% | 3.30% | 3.41% | 3.55% | 3.67% | 3.94% | 3.15% | 3.43% | 3.28% | 3.23% | 3.08% | 2.73% | 2.89% | 2.96% | 2.79% | 2.63% | 2.81% | 2.95% | 2.82% |
| 管理费用与收入之比 | 9.41% | 10.00% | 10.67% | 8.42% | 7.41% | 6.48% | 4.67% | 5.90% | 4.81% | 4.39% | 3.71% | 6.38% | 5.32% | 4.96% | 4.12% | 8.15% | 7.50% | 7.08% | 5.83% | 8.42% |
| 财务费用与收入之比 | 0.90% | 0.97% | 1.33% | 1.51% | 1.81% | 2.04% | 2.16% | 1.00% | 0.65% | 0.92% | 1.97% | 2.88% | 3.25% | 3.28% | 3.55% | 3.56% | 3.52% | 4.02% | 5.55% | 4.03% |
| 期间费用占收入比 | 13.11% | 14.03% | 15.30% | 13.33% | 12.77% | 12.19% | 10.78% | 10.05% | 8.90% | 8.60% | 8.90% | 12.34% | 11.31% | 11.13% | 10.64% | 14.51% | 13.66% | 13.91% | 14.34% | 15.27% |
| 当季期间费用占收入比 | 11.61% | 12.99% | 15.30% | 14.86% | 13.74% | 13.37% | 10.78% | 13.25% | 9.45% | 8.29% | 8.90% | 15.22% | 11.59% | 11.54% | 10.64% | 16.94% | 13.26% | 13.55% | 14.34% | 17.71% |
| 期间费用占收入比同比增长率 | 2.73% | 15.12% | 41.96% | 32.62% | 43.48% | 41.78% | 21.05% | -18.51% | -21.31% | -22.77% | -16.30% | -14.95% | -17.24% | -20.01% | -25.80% | -4.99% | -5.43% | -6.17% | -2.21% | 25.84% |
| 当季期间费用占收入比同比增长率 | -15.48% | -2.83% | 41.96% | 12.11% | 45.45% | 61.32% | 21.05% | -12.91% | -18.52% | -28.16% | -16.30% | -10.16% | -12.59% | -14.85% | -25.80% | -4.34% | -3.38% | -9.50% | -2.21% | 18.90% |
| 债务杠杆 | 1.39 | 1.49 | 1.52 | 1.51 | 1.45 | 1.63 | 1.67 | 1.88 | 2.54 | 2.42 | 2.40 | 2.34 | 2.41 | 2.50 | 2.39 | 2.33 | 2.30 | 2.43 | 2.34 | 2.28 |
| 生息负债率 | 14.43% | 19.85% | 22.86% | 20.35% | 17.72% | 25.27% | 27.12% | 32.78% | 43.70% | 44.76% | 45.59% | 43.84% | 37.16% | 34.32% | 39.96% | 43.10% | 38.64% | 37.33% | 40.14% | 41.63% |
| 资产负债率 | 28.00% | 33.11% | 34.25% | 33.56% | 31.06% | 38.68% | 40.01% | 46.69% | 60.55% | 58.65% | 58.42% | 57.33% | 58.56% | 59.99% | 58.12% | 57.11% | 56.49% | 58.81% | 57.25% | 56.19% |
| 每股生息负债(元) | 0.92 | 1.29 | 1.52 | 1.29 | 1.04 | 1.59 | 1.76 | 2.34 | 3.63 | 3.34 | 3.42 | 3.05 | 2.49 | 2.27 | 5.08 | 5.09 | 4.43 | 4.27 | 4.48 | 4.35 |
| 生息债务占负债比率 | 51.56% | 59.97% | 66.75% | 60.63% | 57.06% | 65.34% | 67.79% | 70.22% | 72.17% | 76.32% | 78.05% | 76.47% | 63.46% | 57.20% | 68.76% | 75.46% | 68.40% | 63.48% | 70.12% | 74.08% |
| 每股现金保有额(元) | 0.62 | 0.62 | 0.65 | 0.57 | 0.30 | 0.58 | 0.72 | 1.15 | 1.09 | 0.53 | 0.62 | 0.39 | 0.36 | 0.37 | 1.02 | 0.77 | 0.74 | 0.67 | 0.97 | 0.51 |
| 存货环比增长率 | -16.44% | -4.28% | 12.60% | 15.30% | -4.38% | -12.53% | -6.95% | 2.82% | 7.86% | 9.91% | 12.74% | 9.95% | -10.02% | 4.98% | 19.05% | 14.72% | -15.88% | -3.80% | 7.31% | 23.50% |
| 应收帐款环比增长率 | 12.37% | -3.46% | 21.84% | -4.19% | 2.58% | 34.68% | -13.32% | -29.58% | 31.94% | 3.16% | 15.16% | -38.84% | 85.44% | -39.48% | 55.56% | -20.20% | 15.32% | 172.78% | -58.65% | 158.34% |
| 存货同比增长率 | 3.84% | 18.83% | 8.60% | -10.26% | -19.98% | -9.74% | 13.41% | 37.41% | 46.94% | 22.59% | 17.09% | 23.64% | 29.01% | 20.60% | 10.52% | -0.37% | 7.24% | 9.91% | 13.92% | 35.36% |
| 应收帐款同比增长率 | 26.64% | 15.60% | 61.28% | 14.74% | -15.67% | 8.46% | -16.92% | 10.38% | -4.13% | 34.75% | -20.95% | 6.77% | 39.30% | -13.37% | 290.47% | 3.78% | 236.01% | 201.70% | -34.11% | 79.92% |
| 预收帐款同比增长率 | 79.00% | 36.82% | 106.11% | 30.55% | 3.78% | 122.96% | 40.56% | -28.39% | 41.62% | 7.18% | -29.03% | 65.66% | 22.33% | -26.83% | 78.58% | -7.94% | -20.60% | 31.88% | -27.19% | -8.58% |
| 存货周转率 - 单期值 | 3.01 | 2.46 | 2.31 | 2.28 | 2.63 | 2.50 | 2.08 | 2.13 | 2.12 | 2.34 | 2.84 | 2.83 | 3.15 | 2.84 | 2.96 | 2.64 | 2.99 | 2.30 | 2.20 | 1.92 |
| 总资产周转率-单期值 | 0.78 | 0.76 | 0.73 | 0.64 | 0.69 | 0.62 | 0.55 | 0.55 | 0.56 | 0.65 | 0.70 | 0.65 | 0.67 | 0.68 | 0.70 | 0.57 | 0.59 | 0.55 | 0.55 | 0.51 |
| 净资产周转率-单期值 | 1.09 | 1.14 | 1.11 | 0.96 | 1.00 | 1.01 | 0.92 | 1.04 | 1.41 | 1.56 | 1.69 | 1.52 | 1.61 | 1.71 | 1.68 | 1.34 | 1.35 | 1.34 | 1.30 | 1.15 |
| 应收帐款周转率--单期值 | 28.51 | 31.78 | 30.10 | 30.65 | 29.13 | 29.02 | 35.92 | 34.17 | 24.00 | 33.01 | 37.25 | 36.65 | 22.24 | 41.63 | 24.91 | 29.35 | 23.24 | 25.15 | 67.42 | 23.80 |
| 流动资产周转率--单期值 | 2.18 | 2.01 | 1.99 | 1.97 | 2.02 | 1.74 | 1.37 | 1.38 | 1.61 | 1.91 | 2.22 | 2.13 | 2.15 | 2.06 | 2.06 | 1.70 | 1.67 | 1.52 | 1.65 | 1.59 |
| 固定资产周转率--单期值 | 1.38 | 1.38 | 1.34 | 1.11 | 1.09 | 1.07 | 0.97 | 1.05 | 1.08 | 1.13 | 1.27 | 1.09 | 1.11 | 1.19 | 1.31 | 1.03 | 1.02 | 1.04 | 0.99 | 0.84 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 17.75% | 17.75% | 17.75% | 17.75% | 0.00% | 0.00% | 100.00% | 100.00% | 100.00% | 100.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 52.69% | 53.31% | 29.71% | 11.74% | -19.55% | -21.17% | -18.17% | 16.07% | 56.97% | 52.59% | 56.70% | 33.47% | 24.92% | 21.89% | 19.66% | 2.45% | -1.73% | 2.09% | 0.96% | 19.83% |
| 其他税费(亿) | 0.17 | 0.16 | 0.04 | 0.59 | 0.36 | 0.29 | 0.06 | 1.01 | 0.14 | 0.06 | (0.11) | 0.79 | 0.18 | 0.18 | 0.15 | 0.54 | 0.42 | 0.20 | 0.06 | 0.43 |
| 每股营运资金(元) | 0.58 | 0.34 | 0.37 | 0.30 | 0.07 | (0.06) | 0.05 | (0.09) | (1.34) | (1.58) | (1.42) | (1.41) | (1.37) | (1.05) | (1.35) | (1.68) | (1.77) | (1.80) | (1.54) | (1.29) |
| 短期借款占营运资金的比例 | 129.44% | 334.61% | 363.18% | 349.54% | 1163.19% | -2116.37% | 2984.20% | -2306.76% | -237.08% | -180.16% | -206.80% | -179.08% | -137.90% | -130.45% | -255.80% | -233.70% | -190.80% | -189.45% | -226.53% | -202.54% |
| 每股资本性支出(元) | 0.43 | 0.30 | 0.15 | 0.18 | 0.14 | 0.09 | 0.05 | 0.43 | 0.45 | 0.37 | 0.23 | 1.18 | 0.94 | 0.70 | 0.72 | 1.27 | 1.01 | 0.69 | 0.17 | 1.28 |
| 每股投入资本净额(元) | 5.42 | 5.58 | 5.87 | 5.48 | 5.08 | 5.38 | 5.57 | 6.08 | 6.85 | 6.34 | 6.43 | 5.91 | 5.17 | 4.81 | 10.21 | 9.93 | 9.21 | 8.78 | 9.00 | 8.69 |
| 每股经营活动产生的现金流(元) | 0.77 | 0.29 | 0.10 | 1.00 | 0.29 | 0.28 | 0.10 | 0.79 | 1.10 | 0.43 | 0.09 | 0.59 | 1.02 | 0.83 | 0.39 | 1.44 | 1.80 | 1.40 | 0.84 | 1.11 |
| 投资支出占收入之比 | 14.21% | 16.21% | 17.51% | 4.41% | 4.86% | 4.98% | 6.06% | 10.94% | 13.17% | 16.71% | 20.80% | 26.26% | 28.25% | 34.20% | 38.48% | 23.32% | 25.90% | 31.84% | 28.77% | 24.35% |
| 存货储存期(天) | 119.60 | 146.40 | 156.14 | 157.97 | 136.72 | 143.84 | 172.90 | 169.03 | 169.48 | 153.72 | 126.78 | 127.05 | 114.17 | 126.78 | 121.46 | 136.57 | 120.49 | 156.33 | 163.67 | 187.95 |
| 应付帐款付款期(天) | 19.99 | 21.98 | 24.96 | 35.45 | 24.25 | 41.53 | 42.47 | 38.17 | 58.09 | 44.14 | 43.10 | 29.04 | 48.23 | 70.28 | 33.94 | 38.28 | 38.84 | 50.96 | 53.25 | 63.93 |
| 应收帐款回收期(天) | 12.63 | 11.33 | 11.96 | 11.75 | 12.36 | 12.40 | 10.02 | 10.53 | 15.00 | 10.91 | 9.66 | 9.82 | 16.19 | 8.65 | 14.45 | 12.27 | 15.49 | 14.31 | 5.34 | 15.13 |
| 预付帐款占用期(天) | 8.11 | 5.51 | 20.89 | 20.66 | 5.48 | 17.47 | 10.59 | 10.69 | 20.09 | 8.33 | 21.09 | 16.81 | 19.65 | 13.31 | 19.22 | 20.51 | 16.78 | 27.70 | 12.65 | 20.10 |
| 预收帐款信用期(天) | 4.48 | 6.03 | 4.68 | 3.16 | 3.10 | 5.58 | 3.07 | 2.49 | 3.06 | 2.39 | 1.75 | 3.58 | 2.23 | 2.38 | 2.91 | 2.88 | 2.44 | 4.66 | 2.35 | 4.01 |
| 现金占总资产比例 | 9.74% | 9.57% | 9.86% | 9.04% | 5.13% | 9.28% | 11.09% | 16.09% | 13.15% | 7.09% | 8.26% | 5.64% | 5.42% | 5.59% | 8.02% | 6.50% | 6.45% | 5.89% | 8.70% | 4.87% |
| 存货占总资产比例 | 17.51% | 20.56% | 20.97% | 19.51% | 18.35% | 17.84% | 19.80% | 19.32% | 18.98% | 19.58% | 17.75% | 16.99% | 16.03% | 18.04% | 17.89% | 16.16% | 14.51% | 17.31% | 18.43% | 18.33% |
| 总资产同比增加比例 | 8.78% | 3.12% | 2.51% | -11.12% | -17.20% | -0.97% | 1.68% | 20.82% | 24.08% | 12.97% | 18.02% | 17.60% | 16.77% | 15.74% | 13.86% | 13.03% | 14.59% | 12.29% | 14.34% | 10.70% |
| 应付款项占总资产比例 | 2.93% | 3.09% | 3.35% | 4.38% | 3.25% | 5.15% | 4.86% | 4.36% | 6.51% | 5.62% | 6.03% | 3.88% | 6.77% | 10.00% | 5.00% | 4.53% | 4.68% | 5.64% | 6.00% | 6.24% |
| 应收款项占总资产比例 | 3.22% | 2.81% | 2.84% | 2.44% | 2.77% | 2.51% | 1.81% | 1.89% | 2.72% | 2.29% | 2.21% | 2.07% | 3.52% | 1.92% | 3.30% | 2.28% | 2.95% | 2.57% | 0.96% | 2.49% |
| 预收款项占总资产比例 | 1.14% | 1.50% | 1.11% | 0.66% | 0.69% | 1.13% | 0.55% | 0.45% | 0.55% | 0.50% | 0.40% | 0.76% | 0.49% | 0.53% | 0.67% | 0.54% | 0.46% | 0.84% | 0.42% | 0.66% |
| 预付款项占总资产比例 | 1.19% | 0.77% | 2.81% | 2.55% | 0.74% | 2.17% | 1.21% | 1.22% | 2.25% | 1.06% | 2.95% | 2.25% | 2.76% | 1.89% | 2.83% | 2.43% | 2.02% | 3.07% | 1.42% | 1.96% |
| 固定资产占总资产比例 | 56.87% | 55.52% | 54.60% | 57.44% | 63.32% | 58.35% | 57.18% | 52.58% | 51.47% | 57.16% | 55.27% | 59.43% | 60.23% | 57.32% | 53.46% | 55.53% | 57.43% | 53.01% | 56.00% | 59.89% |
| 无形资产占总资产比例 | 4.14% | 4.10% | 4.23% | 3.63% | 3.97% | 3.65% | 3.50% | 3.21% | 2.05% | 2.21% | 2.18% | 2.37% | 1.80% | 1.76% | 1.34% | 1.94% | 2.22% | 2.32% | 2.16% | 2.59% |
| 流动比例 | 1.36 | 1.17 | 1.17 | 1.15 | 1.04 | 0.97 | 1.02 | 0.97 | 0.71 | 0.61 | 0.65 | 0.60 | 0.60 | 0.66 | 0.77 | 0.71 | 0.69 | 0.70 | 0.73 | 0.72 |
| 速动比率 | 0.68 | 0.51 | 0.54 | 0.54 | 0.42 | 0.47 | 0.46 | 0.51 | 0.37 | 0.25 | 0.31 | 0.27 | 0.29 | 0.29 | 0.39 | 0.38 | 0.39 | 0.37 | 0.36 | 0.32 |
| 综合税率 | 3.07% | 3.20% | 3.49% | 1.97% | 2.01% | 1.98% | 2.88% | 2.48% | 5.02% | 4.93% | 5.26% | 1.14% | 1.66% | 1.81% | 1.77% | 1.55% | 1.70% | 2.24% | 2.36% | 2.34% |
| 实际所得税率 | 14.94% | 15.29% | 18.53% | 11.23% | 11.82% | 11.55% | 16.17% | 15.41% | 23.87% | 23.47% | 27.05% | 7.75% | 11.75% | 12.00% | 11.90% | 10.59% | 11.19% | 13.58% | 14.52% | 13.13% |
| 可持续增长率 | 17.30% | 18.64% | 16.36% | 13.62% | 13.88% | 14.52% | 13.40% | 13.57% | 21.95% | 24.79% | 23.73% | 18.35% | 18.81% | 20.93% | 21.02% | 15.61% | 16.32% | 17.86% | 17.97% | 16.10% |
| 最大内部融资增长率 | 22.54% | 13.51% | 2.55% | 36.60% | 40.80% | 31.54% | 17.99% | 6.12% | 1.74% | -3.59% | -21.09% | -38.40% | -45.34% | -56.76% | -62.31% | -22.73% | -25.19% | -24.96% | -4.47% | -24.37% |
| 净利润现金含量 | 134.07% | 79.21% | 67.06% | 173.94% | 70.51% | 104.10% | 79.70% | 152.45% | 208.35% | 121.91% | 60.74% | 107.70% | 263.11% | 328.70% | 167.51% | 182.27% | 295.02% | 339.84% | 426.76% | 150.58% |
| 主营业务收入现金含量 | 90.64% | 90.84% | 94.29% | 85.43% | 78.53% | 83.56% | 91.45% | 94.99% | 94.81% | 92.86% | 86.06% | 72.43% | 101.68% | 81.00% | 81.91% | 88.28% | 90.47% | 95.62% | 95.39% | 92.42% |
| 经营性现金周期(天) | 114.96 | 128.32 | 144.31 | 156.94 | 135.75 | 149.50 | 162.17 | 165.00 | 172.30 | 146.23 | 136.34 | 141.53 | 139.93 | 138.97 | 145.45 | 166.48 | 154.23 | 186.45 | 168.17 | 199.52 |
| 单位收入需投入现金 | 0.72 | 0.72 | 0.73 | 0.77 | 0.77 | 0.77 | 0.80 | 0.82 | 0.78 | 0.76 | 0.76 | 0.80 | 0.81 | 0.81 | 0.81 | 0.83 | 0.82 | 0.80 | 0.81 | 0.79 |
| 单位收入产生的现金 | 0.17 | 0.17 | 0.15 | 0.15 | 0.15 | 0.14 | 0.12 | 0.13 | 0.14 | 0.16 | 0.14 | 0.12 | 0.11 | 0.12 | 0.12 | 0.10 | 0.11 | 0.12 | 0.10 | 0.13 |
| 单位收入可用于增长的现金 | 0.05 | 0.03 | 0.01 | 0.11 | 0.10 | 0.09 | 0.06 | 0.02 | 0.01 | (0.01) | (0.06) | (0.14) | (0.17) | (0.22) | (0.26) | (0.09) | (0.09) | (0.11) | (0.02) | (0.11) |
| 市值环比增长 | 4.27% | -25.45% | -5.98% | 42.34% | -3.29% | 4.94% | 31.92% | 1.12% | -0.56% | -36.26% | -34.04% | -5.89% | 11.47% | 88.00% | 120.33% | 8.55% | -5.72% | 12.43% | 3.64% | -5.71% |
| 主评级建议 | 优异-强买 | 优-买入 | 良-可关注 | 中性 | 回避 | 回避 | 回避 | 中性 | 良-可关注 | 良-可关注 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 良-可关注 | 中性 | 中性 | 中性 | 良-可关注 |
| 次评级建议(敏感性) | 优异-强买 | 优异-强买 | 优-买入 | 良-可关注 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 优-买入 | 中性 | 中性 | 中性 | 中性 |
| 鲁 泰A | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 中天城投 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 当季收盘价 | 10.5 | 9.05 | 19.6 | 18.53 | 16.8 | 15.58 | 7.88 | 4.96 | 8.43 | 8.78 | 10.29 | 13.04 | 14.81 | 12.42 | 3.5 | 3.5 | 3.83 | 2.47 | 2 | 1.98 |
| 赢利能力评分 | 81.06 | 101.93 | 100.00 | 93.79 | 100.00 | 97.98 | 110.00 | 92.99 | 75.34 | 99.88 | 110.00 | 95.53 | 77.96 | 64.56 | 50.92 | 41.70 | 76.49 | 78.43 | 77.78 | 15.00 |
| 成长能力评分 | 60.00 | 92.17 | 99.39 | 96.08 | 90.43 | 91.33 | 91.23 | 100.00 | 10.67 | 90.50 | 100.00 | 92.18 | 90.47 | 90.00 | 53.13 | 数据为空 | 55.00 | 45.44 | 45.00 | 数据为空 |
| 估值情况评分 | 51.48 | 59.52 | 66.73 | 60.48 | 64.15 | 60.98 | 66.35 | 76.81 | 66.54 | 72.79 | 67.82 | 48.98 | 47.37 | 48.16 | 44.35 | 64.64 | 28.35 | 31.73 | 30.64 | 53.32 |
| 信用情况评分 | 58.05 | 56.74 | 70.72 | 69.83 | 68.32 | 69.19 | 62.84 | 65.21 | 70.62 | 71.17 | 75.81 | 59.96 | 66.91 | 55.09 | 59.54 | 59.00 | 59.33 | 63.27 | 63.40 | 62.13 |
| 综合情况评价 | 63.04 | 77.78 | 90.00 | 85.07 | 86.11 | 84.96 | 80.89 | 90.01 | 50.27 | 88.39 | 85.11 | 73.23 | 68.10 | 62.49 | 50.48 | 数据为空 | 52.74 | 50.27 | 49.89 | 数据为空 |
| 每股收益(元) | 0.25 | 0.20 | 0.21 | 0.81 | 0.58 | 0.22 | 0.10 | 0.54 | 0.23 | 0.22 | 0.06 | 0.31 | 0.23 | 0.11 | 0.02 | 0.03 | 0.04 | 0.03 | 0.01 | (0.51) |
| 预估全年每股收益(元) | 0.36 | 0.74 | 1.65 | 0.81 | 1.35 | 0.59 | 0.96 | 0.54 | 0.31 | 0.63 | 1.24 | 0.31 | 0.17 | 0.11 | 0.04 | 0.03 | (4.88) | (4.89) | (4.47) | (0.51) |
| 每股净资产(元) | 1.57 | 1.52 | 2.32 | 2.18 | 1.95 | 1.58 | 1.45 | 2.25 | 2.39 | 1.48 | 1.32 | 1.34 | 1.11 | 0.98 | 0.95 | 0.57 | 0.50 | 0.49 | 0.47 | 0.46 |
| 每股自由现金流(元) | (0.64) | 0.14 | (0.95) | (0.88) | (0.10) | 0.29 | 0.23 | (1.10) | (0.75) | (0.86) | (0.36) | (0.17) | 0.03 | 0.01 | 0.12 | 0.07 | 0.00 | (0.23) | (0.08) | 0.16 |
| 当季净利润(亿) | 0.46 | 0.64 | 1.21 | 1.31 | 2.02 | 0.68 | 0.59 | 1.09 | 0.10 | 0.51 | 0.21 | 0.27 | 0.40 | 0.31 | 0.05 | (0.03) | 0.03 | 0.07 | 0.04 | (1.68) |
| 当季主营业务收入(亿) | 4.60 | 3.55 | 5.89 | 5.99 | 3.07 | 3.99 | 3.29 | 4.61 | 0.94 | 2.01 | 1.54 | 1.43 | 2.56 | 1.70 | 0.50 | 0.96 | 0.66 | 0.75 | 0.48 | 1.07 |
| 预估全年净利润(亿) | 3.25 | 6.75 | 9.45 | 4.60 | 7.69 | 3.38 | 5.50 | 1.91 | 1.10 | 2.05 | 4.05 | 1.02 | 0.56 | 0.35 | 0.14 | 0.10 | (15.94) | (16.00) | (14.61) | (1.66) |
| 预估全年主营业务收入(亿) | 22.16 | 21.18 | 29.23 | 16.35 | 21.01 | 18.69 | 19.54 | 9.11 | 5.84 | 10.01 | 19.00 | 6.19 | 7.16 | 5.09 | 2.98 | 2.85 | 2.94 | 3.00 | 2.53 | 3.00 |
| 市净率(倍) | 6.68 | 5.95 | 8.43 | 8.49 | 8.59 | 9.89 | 5.43 | 2.21 | 3.53 | 5.94 | 7.77 | 9.76 | 13.38 | 12.62 | 3.69 | 6.10 | 7.71 | 5.08 | 4.28 | 4.35 |
| 市销率(折算为全年数据) | 6.52 | 5.99 | 5.18 | 8.37 | 5.48 | 5.37 | 2.89 | 3.23 | 6.65 | 3.68 | 2.16 | 8.14 | 7.47 | 8.77 | 5.19 | 5.72 | 6.05 | 4.43 | 4.73 | 3.83 |
| 市盈率(折算为全年数据) | 29.56 | 12.25 | 11.84 | 22.97 | 12.47 | 26.29 | 8.18 | 9.27 | 27.24 | 14.00 | 8.30 | 41.59 | 85.71 | 115.85 | 83.17 | 113.02 | (0.79) | (0.50) | (0.45) | (3.89) |
| 市盈率(倍)(含债调整去息税)折为全年 | 43.53 | 18.61 | 15.98 | 29.49 | 14.89 | 29.48 | 10.19 | 15.12 | 35.05 | 17.81 | 10.04 | 48.41 | 94.85 | 127.39 | 112.20 | 63.74 | (1.13) | (0.84) | (0.82) | (8.80) |
| PER(以当期ROE为增长标准) | 2.05 | 0.52 | 0.36 | 0.80 | 0.30 | 0.97 | 0.24 | 0.64 | 2.80 | 0.54 | 0.20 | 2.06 | 5.75 | 11.67 | 25.97 | 11.80 | (0.01) | (0.01) | (0.01) | 0.08 |
| PEG(以3年均净利增长为标准) | 0.66 | 0.20 | 0.14 | 0.08 | 0.03 | 0.08 | 0.03 | 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) | 0.81 | 0.36 | 0.23 | 0.36 | 0.15 | 0.33 | 0.11 | 0.28 | 0.98 | 0.31 | 0.09 | 1.33 | 1.99 | 5.46 | (85.61) | 4.60 | (0.08) | (0.05) | (0.08) | 数据为空 |
| 预估全年总资产报酬率 | 3.24% | 7.69% | 13.07% | 7.32% | 15.93% | 10.82% | 18.20% | 6.66% | 5.03% | 12.40% | 26.93% | 6.48% | 4.25% | 2.65% | 1.00% | 0.80% | -128.00% | -143.06% | -129.32% | -15.38% |
| 预估全年投入资本报酬率 | 5.35% | 11.90% | 21.50% | 13.07% | 37.02% | 21.21% | 36.51% | 11.92% | 6.87% | 17.52% | 39.00% | 9.43% | 7.88% | 5.86% | 2.38% | 1.78% | -253.45% | -254.49% | -228.49% | -27.55% |
| 预估全年股东权益报酬率 | 21.23% | 35.92% | 43.94% | 36.96% | 49.42% | 30.45% | 41.69% | 23.81% | 12.54% | 33.23% | 49.58% | 23.47% | 16.50% | 10.92% | 4.32% | 5.40% | 110.30% | 110.25% | 111.34% | -111.86% |
| 自由现金流与营业收入之比 | -41.91% | 13.10% | -91.75% | -30.77% | -5.67% | 22.77% | 39.70% | -43.26% | -59.21% | -79.53% | -76.13% | -8.80% | 2.21% | 1.83% | 80.73% | 8.07% | 0.02% | -60.18% | -54.59% | 17.00% |
| 二级市场自由现金收益率-报表期 | -3.62% | 0.91% | -3.45% | -3.51% | -0.47% | 1.52% | 2.02% | -10.62% | -6.89% | -7.16% | -2.73% | -1.08% | 0.19% | 0.08% | 1.87% | 1.07% | 0.00% | -4.29% | -1.73% | 3.47% |
| 总收入同比增长率 | 35.52% | 29.52% | 78.76% | 79.59% | 130.69% | 105.30% | 114.61% | 46.99% | -5.67% | 61.55% | 206.75% | 117.59% | 151.65% | 78.73% | 4.76% | -4.97% | -1.88% | 0.29% | -15.63% | -3.73% |
| 净利润同比增长率 | -29.53% | 46.61% | 105.16% | 141.13% | 302.68% | 77.16% | 188.07% | 86.35% | 7.74% | 100.04% | 295.51% | 912.57% | 457.99% | 246.18% | 35.89% | 数据为空 | 857.53% | 860.95% | 777.69% | 数据为空 |
| 当季收入同比增长率 | 49.76% | -11.12% | 78.76% | 29.86% | 226.35% | 98.21% | 114.61% | 221.88% | -63.27% | 18.72% | 206.75% | 50.10% | 286.92% | 125.75% | 4.76% | -10.55% | -5.66% | 13.96% | -15.63% | -32.29% |
| 当季净利润同比增长率 | -77.15% | -4.61% | 105.16% | 20.34% | 1875.94% | 32.54% | 188.07% | 310.06% | -74.46% | 66.86% | 295.51% | 数据为空 | 1126.02% | 369.54% | 35.89% | 数据为空 | 846.87% | 917.59% | 777.69% | 数据为空 |
| 净利润率 | 16.51% | 19.67% | 20.57% | 28.16% | 31.75% | 17.37% | 17.93% | 20.97% | 18.19% | 20.13% | 13.36% | 16.54% | 15.93% | 16.26% | 10.36% | 3.55% | 7.18% | 8.39% | 7.99% | -55.56% |
| 税前利润率 | 22.40% | 26.72% | 27.83% | 36.07% | 42.60% | 23.06% | 23.80% | 27.87% | 22.98% | 25.29% | 18.05% | 26.99% | 23.65% | 23.68% | 15.01% | 8.54% | 10.60% | 12.40% | 9.44% | -60.72% |
| 主营业务利润率 | 34.11% | 37.44% | 36.91% | 33.81% | 30.75% | 32.37% | 32.33% | 34.71% | 39.65% | 41.28% | 33.69% | 34.78% | 31.67% | 35.53% | 33.94% | 41.22% | 39.59% | 38.46% | 37.30% | 28.45% |
| 当季净利润率 | 10.05% | 18.16% | 20.57% | 21.94% | 65.84% | 16.92% | 17.93% | 23.68% | 10.87% | 25.30% | 13.36% | 18.59% | 15.64% | 18.00% | 10.36% | -3.63% | 4.94% | 8.65% | 7.99% | -157.23% |
| 当季税前利润率 | 13.52% | 24.89% | 40.70% | 24.77% | 88.92% | 22.45% | 30.18% | 32.63% | 14.26% | 30.81% | 29.94% | 38.09% | 23.63% | 26.23% | 7.17% | 4.48% | 7.25% | 14.28% | -74.03% | -171.63% |
| 当季主营业务利润率 | 27.30% | 38.32% | 36.91% | 39.10% | 26.91% | 32.40% | 32.33% | 29.91% | 33.50% | 47.07% | 33.69% | 45.12% | 28.35% | 36.00% | 33.94% | 44.43% | 41.69% | 39.20% | 37.30% | 34.85% |
| 当季权益报酬率 | 3.22% | 4.64% | 9.13% | 10.55% | 18.14% | 7.51% | 7.13% | 13.62% | 1.20% | 10.54% | 4.74% | 6.10% | 11.09% | 9.49% | 1.67% | -1.85% | 2.01% | 4.09% | 2.50% | -112.81% |
| 经营性现金流同比增长率 | 数据为空 | -22.60% | -507.71% | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | -1759.33% | -5019.75% | -383.81% | -269.68% | 38.04% | 数据为空 | 数据为空 | -45.12% | -69.77% | -858.25% | -267.23% | 数据为空 |
| 综合业务利润率 | 34.11% | 37.44% | 36.91% | 33.81% | 30.75% | 32.37% | 32.33% | 34.71% | 39.65% | 41.28% | 33.69% | 34.78% | 31.67% | 35.53% | 33.94% | 41.22% | 39.59% | 38.46% | 37.30% | 28.45% |
| 当季综合业务利润率 | 27.30% | 38.32% | 36.91% | 39.10% | 26.91% | 32.40% | 32.33% | 29.91% | 33.50% | 47.07% | 33.69% | 45.12% | 28.35% | 36.00% | 33.94% | 44.43% | 41.69% | 39.20% | 37.30% | 34.85% |
| 资本支出与销售收入比 | 0.82% | 0.77% | 0.72% | 0.88% | 0.22% | 0.43% | 0.22% | 0.59% | 0.53% | 0.53% | 0.86% | 0.99% | 1.13% | 0.76% | 0.62% | 1.95% | 6.06% | 0.52% | 1.07% | 0.34% |
| 总市值(亿) | 95.91 | 82.67 | 111.90 | 105.79 | 95.91 | 88.95 | 44.99 | 17.70 | 30.08 | 28.69 | 33.63 | 42.62 | 48.40 | 40.59 | 11.44 | 11.44 | 12.52 | 8.07 | 6.54 | 6.47 |
| 总市值含债调整(亿) | 144.02 | 126.50 | 150.95 | 136.55 | 114.71 | 99.91 | 56.14 | 29.00 | 38.50 | 36.41 | 40.65 | 50.04 | 53.44 | 44.51 | 15.39 | 16.19 | 17.80 | 13.31 | 11.98 | 11.49 |
| 总市值中的现金比例 | 20.06% | 25.53% | 12.81% | 12.29% | 7.48% | 2.07% | 4.53% | 7.19% | 16.36% | 3.42% | 4.44% | 8.95% | 3.88% | 1.79% | 4.52% | 7.98% | 8.77% | 5.32% | 18.42% | 17.09% |
| 生息负债与净资产比率 | 335.07% | 315.41% | 294.37% | 246.92% | 168.44% | 121.92% | 134.63% | 140.96% | 98.82% | 159.69% | 162.22% | 169.96% | 139.20% | 122.03% | 127.50% | 253.46% | 325.28% | 329.46% | 356.67% | 337.44% |
| 营业费用与收入之比 | 5.28% | 4.28% | 5.03% | 5.86% | 5.81% | 5.17% | 3.15% | 7.83% | 11.56% | 11.07% | 3.93% | 3.68% | 3.22% | 4.26% | 8.82% | 9.40% | 10.57% | 8.66% | 9.92% | 6.86% |
| 管理费用与收入之比 | 5.45% | 5.31% | 3.99% | 3.70% | 4.33% | 3.25% | 3.45% | 4.29% | 4.44% | 3.97% | 8.74% | 4.27% | 5.22% | 8.19% | 10.12% | 13.65% | 8.42% | 7.69% | 7.29% | 33.98% |
| 财务费用与收入之比 | 0.62% | 0.67% | -0.06% | 0.21% | 0.20% | 0.11% | 0.35% | 0.12% | -0.16% | -0.18% | -0.29% | 0.23% | -0.04% | -0.06% | -0.11% | 13.10% | 14.11% | 14.37% | 17.79% | 11.84% |
| 期间费用占收入比 | 11.35% | 10.26% | 8.95% | 9.76% | 10.35% | 8.53% | 6.96% | 12.24% | 15.84% | 14.86% | 12.37% | 8.18% | 8.39% | 12.39% | 18.82% | 36.14% | 33.10% | 30.72% | 35.00% | 52.68% |
| 当季期间费用占收入比 | 13.58% | 12.42% | 8.95% | 8.75% | 14.64% | 9.84% | 6.96% | 8.74% | 19.53% | 16.76% | 12.37% | 7.47% | 4.97% | 10.49% | 18.82% | 42.16% | 37.52% | 28.00% | 35.00% | 102.25% |
| 期间费用占收入比同比增长率 | 9.67% | 20.18% | 28.70% | -20.28% | -34.67% | -42.56% | -43.78% | 49.74% | 88.77% | 19.96% | -34.26% | -77.38% | -74.65% | -59.68% | -46.23% | -31.39% | 31.21% | 19.28% | 43.69% | -17.84% |
| 当季期间费用占收入比同比增长率 | -7.24% | 26.26% | 28.70% | 0.04% | -25.01% | -41.29% | -43.78% | 17.12% | 293.24% | 59.73% | -34.26% | -82.29% | -86.77% | -62.53% | -46.23% | -58.77% | 54.34% | 3.88% | 43.69% | 5.94% |
| 债务杠杆 | 6.98 | 6.31 | 5.45 | 5.05 | 4.33 | 3.48 | 3.65 | 3.58 | 2.57 | 3.42 | 3.48 | 3.63 | 3.68 | 4.11 | 4.46 | 6.79 | 7.67 | 7.03 | 7.41 | 7.27 |
| 生息负债率 | 48.02% | 49.96% | 54.04% | 48.93% | 38.94% | 35.06% | 36.90% | 39.41% | 38.39% | 46.69% | 46.64% | 46.88% | 37.87% | 29.71% | 28.59% | 37.33% | 42.44% | 46.84% | 48.17% | 46.40% |
| 资产负债率 | 85.67% | 84.16% | 81.64% | 80.18% | 76.88% | 71.25% | 72.59% | 72.04% | 61.15% | 70.76% | 71.25% | 72.41% | 72.80% | 75.66% | 77.58% | 85.27% | 86.95% | 85.78% | 86.50% | 86.25% |
| 每股生息负债(元) | 5.27 | 4.80 | 6.84 | 5.39 | 3.29 | 1.92 | 1.95 | 3.17 | 2.36 | 2.36 | 2.15 | 2.27 | 1.54 | 1.20 | 1.21 | 1.45 | 1.62 | 1.60 | 1.66 | 1.54 |
| 生息债务占负债比率 | 56.06% | 59.36% | 66.19% | 61.02% | 50.65% | 49.21% | 50.83% | 54.71% | 62.78% | 65.97% | 65.46% | 64.74% | 52.02% | 39.26% | 36.85% | 43.78% | 48.80% | 54.61% | 55.69% | 53.79% |
| 每股现金保有额(元) | 2.11 | 2.31 | 2.51 | 2.28 | 1.26 | 0.32 | 0.36 | 0.36 | 1.38 | 0.30 | 0.46 | 1.17 | 0.57 | 0.22 | 0.16 | 0.28 | 0.34 | 0.13 | 0.37 | 0.34 |
| 存货环比增长率 | 11.03% | 8.10% | 7.16% | 21.46% | 68.97% | -0.74% | -2.41% | 84.00% | 11.89% | 8.89% | -2.62% | 6.54% | -11.37% | -6.28% | -4.09% | 12.80% | 5.05% | 1.51% | 3.94% | -1.23% |
| 应收帐款环比增长率 | -16.47% | 5.40% | -34.54% | 58.49% | -55.92% | 34.45% | 43.28% | 30.98% | -23.19% | 140.45% | 363.45% | 18.76% | -47.43% | 258.77% | -13.04% | -30.78% | -6.14% | 15.53% | -30.22% | -19.16% |
| 存货同比增长率 | 56.23% | 137.76% | 118.30% | 98.80% | 201.16% | 99.42% | 118.77% | 118.30% | 26.40% | 0.12% | -13.83% | -15.13% | -10.14% | 6.51% | 15.36% | 25.02% | 9.47% | 2.33% | 4.17% | -1.95% |
| 应收帐款同比增长率 | -8.65% | -51.80% | -38.51% | 34.57% | 11.21% | 93.79% | 246.58% | 1021.01% | 916.41% | 595.65% | 937.99% | 94.77% | 13.52% | 102.69% | -34.73% | -47.62% | -38.83% | -51.80% | -55.62% | -51.18% |
| 预收帐款同比增长率 | 491.82% | 501.65% | 187.73% | 190.36% | 222.22% | 552.03% | 838.94% | 197.31% | 78.44% | -81.53% | -93.48% | -80.40% | -73.96% | 43.10% | 82.73% | 86.82% | 58.18% | 5.48% | -5.69% | 3.74% |
| 存货周转率 - 单期值 | 0.25 | 0.25 | 0.38 | 0.24 | 0.40 | 0.58 | 0.60 | 0.27 | 0.29 | 0.53 | 1.26 | 0.39 | 0.51 | 0.30 | 0.17 | 0.14 | 0.16 | 0.18 | 0.16 | 0.22 |
| 总资产周转率-单期值 | 0.22 | 0.24 | 0.40 | 0.26 | 0.44 | 0.60 | 0.65 | 0.32 | 0.27 | 0.61 | 1.26 | 0.39 | 0.54 | 0.39 | 0.22 | 0.22 | 0.24 | 0.27 | 0.22 | 0.28 |
| 净资产周转率-单期值 | 1.54 | 1.52 | 2.20 | 1.31 | 1.88 | 2.08 | 2.36 | 1.14 | 0.69 | 2.07 | 4.39 | 1.42 | 1.98 | 1.58 | 0.96 | 1.52 | 1.81 | 1.89 | 1.66 | 2.01 |
| 应收帐款周转率--单期值 | 23.31 | 18.61 | 27.07 | 9.91 | 20.18 | 7.92 | 11.13 | 7.43 | 6.24 | 8.21 | 37.50 | 56.65 | 77.81 | 29.05 | 61.09 | 50.71 | 36.24 | 34.77 | 33.79 | 27.95 |
| 流动资产周转率--单期值 | 0.24 | 0.27 | 0.45 | 0.31 | 0.57 | 0.67 | 0.73 | 0.40 | 0.35 | 0.75 | 1.46 | 0.50 | 0.65 | 0.46 | 0.25 | 0.24 | 0.27 | 0.28 | 0.24 | 0.29 |
| 固定资产周转率--单期值 | 30.24 | 29.81 | 41.36 | 23.91 | 31.73 | 28.28 | 29.81 | 13.67 | 8.97 | 19.09 | 35.88 | 13.93 | 37.63 | 29.36 | 17.62 | 16.52 | 15.38 | 20.15 | 16.49 | 19.47 |
| 股本同比变动率 | 60.00% | 60.00% | 0.00% | 60.00% | 60.00% | 74.69% | 74.69% | 9.18% | 9.18% | 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 | -28.75% | 50.09% | 109.00% | 132.40% | 327.67% | 87.20% | 183.00% | 51.78% | -8.35% | 72.58% | 268.98% | 587.44% | 461.67% | 241.19% | 66.49% | -113.37% | 1385.81% | 1451.35% | 1160.33% | 27.29% |
| 其他税费(亿) | 3.67 | 2.86 | 0.48 | 0.42 | 0.26 | 0.40 | (0.03) | 0.08 | 0.13 | 0.10 | 0.10 | (0.30) | (0.19) | (0.03) | 0.02 | 0.13 | 0.13 | 0.06 | 0.03 | 0.25 |
| 每股营运资金(元) | 6.05 | 5.51 | 7.65 | 6.46 | 4.36 | 2.68 | 2.46 | 3.63 | 3.57 | 2.45 | 2.10 | 2.27 | 1.26 | 0.79 | 1.10 | 1.21 | 1.21 | 1.50 | 1.57 | 1.06 |
| 短期借款占营运资金的比例 | 0.00% | 0.00% | 0.00% | 0.00% | 2.21% | 3.60% | 3.92% | 4.24% | 0.16% | 8.97% | 10.50% | 9.72% | 9.59% | 15.39% | 11.12% | 22.68% | 0.00% | 0.00% | 0.00% | 0.00% |
| 每股资本性支出(元) | 0.01 | 0.01 | 0.01 | 0.03 | 0.00 | 0.01 | 0.00 | 0.02 | 0.01 | 0.01 | 0.00 | 0.02 | 0.02 | 0.01 | 0.00 | 0.02 | 0.04 | 0.00 | 0.00 | 0.00 |
| 每股投入资本净额(元) | 6.64 | 6.21 | 7.70 | 6.17 | 3.64 | 2.79 | 2.64 | 4.49 | 4.50 | 3.58 | 3.18 | 3.32 | 2.19 | 1.83 | 1.77 | 1.74 | 1.92 | 1.92 | 1.96 | 1.85 |
| 每股经营活动产生的现金流(元) | (0.63) | 0.14 | (0.94) | (0.86) | (0.10) | 0.30 | 0.23 | (1.09) | (0.74) | (0.86) | (0.35) | (0.15) | 0.05 | 0.02 | 0.12 | 0.09 | 0.04 | (0.22) | (0.08) | 0.16 |
| 投资支出占收入之比 | 33.48% | 38.77% | 11.70% | 10.69% | 1.35% | 1.53% | 1.80% | 46.21% | 0.98% | 0.82% | 40.60% | 3.48% | 1.15% | 0.80% | 0.62% | 1.95% | 11.35% | 0.52% | 1.07% | 0.36% |
| 存货储存期(天) | 1434.86 | 1436.98 | 955.06 | 1491.35 | 910.49 | 622.46 | 600.10 | 1354.74 | 1256.69 | 676.29 | 285.80 | 916.53 | 700.49 | 1194.38 | 2116.79 | 2637.94 | 2199.03 | 1998.74 | 2291.76 | 1602.07 |
| 应付帐款付款期(天) | 34.03 | 37.21 | 28.30 | 74.97 | 26.53 | 34.92 | 38.60 | 97.11 | 63.78 | 39.61 | 17.65 | 65.43 | 19.17 | 31.43 | 15.29 | 25.66 | 25.40 | 21.08 | 24.63 | 17.59 |
| 应收帐款回收期(天) | 15.44 | 19.35 | 13.30 | 36.32 | 17.84 | 45.48 | 32.36 | 48.46 | 57.66 | 43.83 | 9.60 | 6.35 | 4.63 | 12.39 | 5.89 | 7.10 | 9.93 | 10.35 | 10.65 | 12.88 |
| 预付帐款占用期(天) | 645.27 | 445.63 | 227.23 | 149.48 | 99.47 | 111.17 | 89.65 | 153.28 | 147.34 | 97.01 | 33.44 | 7.30 | 16.15 | 16.82 | 25.73 | 22.61 | 24.18 | 14.83 | 14.51 | 6.09 |
| 预收帐款信用期(天) | 388.18 | 298.82 | 64.61 | 107.99 | 69.20 | 56.27 | 33.59 | 66.80 | 77.20 | 16.12 | 3.68 | 33.02 | 35.29 | 171.66 | 359.26 | 366.67 | 330.33 | 203.16 | 232.00 | 186.52 |
| 现金占总资产比例 | 19.20% | 24.05% | 19.83% | 20.67% | 14.87% | 5.90% | 6.75% | 4.44% | 22.43% | 5.93% | 9.93% | 24.11% | 14.13% | 5.49% | 3.74% | 7.17% | 8.82% | 3.84% | 10.66% | 10.22% |
| 存货占总资产比例 | 51.48% | 52.94% | 59.46% | 63.78% | 68.39% | 62.46% | 65.13% | 70.31% | 49.98% | 59.25% | 59.78% | 58.38% | 65.23% | 74.06% | 75.57% | 85.56% | 77.51% | 82.17% | 80.12% | 80.46% |
| 总资产同比增加比例 | 107.54% | 180.52% | 139.12% | 119.14% | 120.08% | 89.16% | 100.79% | 81.27% | 64.97% | 25.15% | 8.93% | 24.38% | 6.78% | 18.17% | 22.31% | 17.56% | -1.35% | -11.56% | -12.33% | -17.28% |
| 应付款项占总资产比例 | 1.22% | 1.37% | 1.76% | 3.21% | 1.99% | 3.50% | 4.19% | 5.04% | 2.54% | 3.47% | 3.69% | 4.17% | 1.79% | 1.95% | 0.55% | 0.83% | 0.90% | 0.87% | 0.86% | 0.88% |
| 应收款项占总资产比例 | 1.11% | 1.52% | 1.75% | 3.07% | 2.52% | 8.83% | 6.80% | 5.00% | 4.99% | 8.62% | 3.94% | 0.81% | 0.81% | 1.55% | 0.41% | 0.52% | 0.76% | 0.90% | 0.77% | 1.16% |
| 预收款项占总资产比例 | 27.91% | 23.44% | 8.49% | 9.13% | 9.79% | 10.93% | 7.06% | 6.89% | 6.68% | 3.17% | 1.51% | 4.20% | 6.18% | 21.49% | 25.20% | 26.67% | 25.35% | 17.74% | 16.87% | 16.78% |
| 预付款项占总资产比例 | 23.15% | 16.42% | 14.15% | 6.39% | 7.47% | 11.16% | 9.73% | 7.96% | 5.86% | 8.50% | 6.99% | 0.46% | 1.50% | 1.04% | 0.92% | 0.73% | 0.85% | 0.61% | 0.51% | 0.31% |
| 固定资产占总资产比例 | 0.73% | 0.81% | 0.98% | 1.09% | 1.37% | 2.11% | 2.17% | 2.32% | 2.97% | 3.17% | 3.52% | 2.81% | 1.43% | 1.31% | 1.23% | 1.35% | 1.54% | 1.33% | 1.36% | 1.42% |
| 无形资产占总资产比例 | 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% | 0.00% | 0.00% | 0.00% | 0.00% |
| 流动比例 | 2.33 | 2.47 | 2.69 | 2.58 | 2.20 | 2.15 | 2.04 | 1.99 | 2.92 | 2.32 | 2.19 | 2.22 | 1.59 | 1.30 | 1.46 | 1.49 | 1.51 | 1.88 | 1.93 | 1.52 |
| 速动比率 | 1.09 | 1.11 | 1.03 | 0.86 | 0.61 | 0.68 | 0.58 | 0.45 | 1.27 | 0.71 | 0.63 | 0.70 | 0.35 | 0.15 | 0.12 | 0.15 | 0.26 | 0.23 | 0.28 | 0.21 |
| 综合税率 | 13.57% | 14.84% | 15.00% | 15.01% | 18.01% | 12.92% | 13.16% | 13.41% | 11.57% | 11.90% | 11.51% | 17.13% | 13.92% | 14.03% | 11.47% | 11.64% | 10.20% | 10.60% | 8.04% | 7.03% |
| 实际所得税率 | 27.12% | 27.04% | 26.32% | 22.19% | 25.59% | 24.85% | 24.88% | 25.07% | 21.57% | 20.93% | 26.82% | 38.86% | 32.93% | 31.81% | 33.00% | 59.03% | 33.39% | 33.34% | 16.87% | -1.29% |
| 可持续增长率 | 25.49% | 29.97% | 45.34% | 36.96% | 59.77% | 36.11% | 42.29% | 23.81% | 12.48% | 41.68% | 58.65% | 23.47% | 31.55% | 25.72% | 9.97% | 5.40% | 13.00% | 15.87% | 13.23% | -111.86% |
| 最大内部融资增长率 | 7.80% | 10.00% | 19.51% | 10.29% | 11.76% | 24.31% | 30.63% | 10.52% | 14.17% | 30.69% | 57.54% | 20.83% | 24.04% | 17.28% | 6.65% | 1.76% | 1.46% | 3.89% | 2.19% | -7.68% |
| 净利润现金含量 | -248.85% | 70.52% | -442.45% | -106.13% | -17.15% | 133.57% | 222.64% | -203.47% | -322.56% | -392.36% | -563.56% | -47.22% | 20.94% | 15.95% | 785.35% | 281.77% | 84.65% | -710.65% | -670.20% | -31.22% |
| 主营业务收入现金含量 | 225.78% | 225.31% | 103.11% | 101.67% | 109.89% | 86.10% | 73.68% | 79.60% | 81.25% | 49.20% | 34.83% | 44.51% | 38.53% | 58.35% | 102.25% | 144.64% | 158.49% | 109.34% | 117.30% | 97.54% |
| 经营性现金周期(天) | 1279.47 | 1092.62 | 690.25 | 1054.05 | 667.74 | 521.84 | 476.26 | 992.91 | 902.85 | 478.56 | 213.58 | 568.42 | 469.00 | 737.70 | 1323.90 | 1432.65 | 1308.63 | 1223.30 | 1358.46 | 1100.13 |
| 单位收入需投入现金 | 0.78 | 0.81 | 0.69 | 0.68 | 0.73 | 0.68 | 0.63 | 0.68 | 0.64 | 0.65 | 0.73 | 0.64 | 0.64 | 0.56 | 0.61 | 0.66 | 0.66 | 0.70 | 0.72 | 0.89 |
| 单位收入产生的现金 | 0.24 | 0.28 | 0.28 | 0.23 | 0.17 | 0.25 | 0.27 | 0.22 | 0.25 | 0.28 | 0.23 | 0.23 | 0.22 | 0.22 | 0.17 | 0.07 | 0.10 | 0.10 | 0.07 | (0.19) |
| 单位收入可用于增长的现金 | 0.23 | 0.27 | 0.28 | 0.22 | 0.16 | 0.25 | 0.26 | 0.21 | 0.25 | 0.27 | 0.22 | 0.22 | 0.20 | 0.21 | 0.16 | 0.05 | 0.04 | 0.10 | 0.06 | (0.19) |
| 市值环比增长 | 16.02% | -26.12% | 5.77% | 10.30% | 7.83% | 97.72% | 154.19% | -41.16% | 4.83% | -14.67% | -21.09% | -11.95% | 19.24% | 254.86% | 0.00% | -8.62% | 55.06% | 23.50% | 1.01% | -9.17% |
| 主评级建议 | 中性 | 良-可关注 | 优异-强买 | 优-买入 | 优-买入 | 优-买入 | 优-买入 | 优异-强买 | 回避 | 优异-强买 | 优-买入 | 良-可关注 | 中性 | 中性 | 回避 | 数据为空 | 回避 | 回避 | 回避 | 数据为空 |
| 次评级建议(敏感性) | 中性 | 中性 | 优异-强买 | 良-可关注 | 优-买入 | 优-买入 | 优-买入 | 优异-强买 | 回避 | 优-买入 | 优-买入 | 数据为空 | 优-买入 | 良-可关注 | 回避 | 数据为空 | 良-可关注 | 良-可关注 | 回避 | 数据为空 |
| 中天城投 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |