| 石基信息 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 当季收盘价 | 40.05 | 33.46 | 38.55 | 32.98 | 30.5 | 32.2 | 56 | 48.46 | 51.1 | 68.2 | 74 | 142.99 | 93.6 |
| 赢利能力评分 | 98.57 | 100.00 | 99.07 | 92.12 | 95.56 | 98.42 | 92.07 | 98.83 | 100.00 | 100.00 | 数据为空 | 93.86 | 数据为空 |
| 成长能力评分 | 90.62 | 91.30 | 90.10 | 9.87 | 18.18 | 27.86 | 6.02 | 100.00 | 100.00 | 100.00 | 数据为空 | 100.00 | 数据为空 |
| 估值情况评分 | 29.86 | 38.35 | 33.72 | 23.80 | 29.99 | 32.35 | 30.36 | 38.27 | 48.29 | 40.87 | 数据为空 | 16.28 | 数据为空 |
| 信用情况评分 | 83.05 | 85.31 | 87.66 | 83.70 | 83.67 | 84.70 | 89.34 | 87.84 | 90.31 | 92.88 | 数据为空 | 86.83 | 数据为空 |
| 综合情况评价 | 74.12 | 80.81 | 74.34 | 39.88 | 47.74 | 52.18 | 42.55 | 83.55 | 86.59 | 84.86 | 数据为空 | 67.19 | 数据为空 |
| 每股收益(元) | 0.58 | 0.46 | 0.11 | 0.59 | 0.41 | 0.31 | 0.14 | 1.27 | 0.79 | 0.54 | 0.14 | 1.81 | 0.91 |
| 预估全年每股收益(元) | 0.84 | 0.87 | 0.91 | 0.59 | 0.66 | 0.73 | 1.30 | 1.27 | 1.56 | 1.68 | 数据为空 | 1.81 | 数据为空 |
| 每股净资产(元) | 3.69 | 3.54 | 3.45 | 3.33 | 3.14 | 3.03 | 6.22 | 5.95 | 5.46 | 5.18 | 4.75 | 9.71 | 8.88 |
| 每股自由现金流(元) | 0.33 | 0.33 | 0.11 | 0.41 | 0.11 | 0.20 | 0.22 | 0.27 | (0.20) | (0.21) | 0.26 | 1.50 | 0.75 |
| 当季净利润(亿) | 0.27 | 0.79 | 0.25 | 0.40 | 0.22 | 0.54 | 0.16 | 0.54 | 0.27 | 0.45 | 0.16 | 0.50 | 0.18 |
| 当季主营业务收入(亿) | 1.13 | 1.83 | 1.03 | 0.93 | 0.95 | 1.38 | 0.80 | 1.34 | 0.95 | 1.35 | 0.79 | 0.99 | 0.68 |
| 预估全年净利润(亿) | 1.87 | 1.96 | 2.04 | 1.32 | 1.49 | 1.63 | 1.46 | 1.42 | 1.74 | 1.88 | 数据为空 | 1.01 | 数据为空 |
| 预估全年主营业务收入(亿) | 5.18 | 5.33 | 5.24 | 4.07 | 4.50 | 4.51 | 4.47 | 4.43 | 4.77 | 5.29 | 数据为空 | 2.79 | 数据为空 |
| 市净率(倍) | 10.87 | 9.44 | 11.19 | 9.91 | 9.71 | 10.63 | 9.01 | 8.15 | 9.37 | 13.18 | 15.56 | 14.73 | 10.54 |
| 市销率(折算为全年数据) | 17.39 | 14.11 | 16.54 | 18.23 | 15.25 | 16.04 | 14.10 | 12.32 | 12.05 | 14.48 | 数据为空 | 28.72 | 数据为空 |
| 市盈率(折算为全年数据) | 47.95 | 38.28 | 42.24 | 56.11 | 45.94 | 44.20 | 43.06 | 38.16 | 32.83 | 40.52 | 数据为空 | 79.08 | 数据为空 |
| 市盈率(倍)(含债调整去息税)折为全年 | 47.95 | 38.28 | 42.24 | 56.11 | 45.94 | 44.20 | 43.06 | 38.16 | 32.83 | 40.52 | 数据为空 | 79.08 | 数据为空 |
| PER(以当期ROE为增长标准) | 2.26 | 1.73 | 1.97 | 3.18 | 2.35 | 2.09 | 2.44 | 1.79 | 1.31 | 1.52 | 数据为空 | 4.25 | 数据为空 |
| PEG(以3年均净利增长为标准) | 1.92 | 1.40 | 1.43 | 1.54 | 1.13 | 1.01 | 1.08 | 0.64 | 0.47 | 0.54 | 数据为空 | 1.15 | 数据为空 |
| PEG(以3年均收入增长为标准) | 1.85 | 1.41 | 1.60 | 1.77 | 1.32 | 1.26 | 1.24 | 0.86 | 0.68 | 0.74 | 数据为空 | 2.14 | 数据为空 |
| 预估全年总资产报酬率 | 19.25% | 21.92% | 23.04% | 15.15% | 18.34% | 20.80% | 18.48% | 18.18% | 23.97% | 27.43% | 数据为空 | 15.97% | 数据为空 |
| 预估全年投入资本报酬率 | 23.63% | 24.75% | 26.66% | 17.81% | 21.46% | 24.36% | 20.93% | 21.42% | 29.16% | 32.61% | 数据为空 | 18.69% | 数据为空 |
| 预估全年股东权益报酬率 | 21.21% | 22.11% | 21.49% | 17.67% | 19.56% | 21.13% | 17.64% | 21.36% | 25.00% | 26.65% | 数据为空 | 18.63% | 数据为空 |
| 自由现金流与营业收入之比 | 18.33% | 26.01% | 24.43% | 22.44% | 8.18% | 20.10% | 30.76% | 6.88% | -7.28% | -10.81% | 36.82% | 30.00% | 23.32% |
| 二级市场自由现金收益率-报表期 | 0.84% | 1.04% | 0.30% | 1.29% | 0.39% | 0.63% | 0.41% | 0.59% | -0.41% | -0.31% | 0.36% | 1.09% | 0.84% |
| 总收入同比增长率 | 27.31% | 31.13% | 28.79% | -8.16% | 1.54% | 1.85% | 0.91% | 58.42% | 70.75% | 89.27% | 数据为空 | 44.72% | 数据为空 |
| 净利润同比增长率 | 42.09% | 48.72% | 55.28% | -7.42% | 4.57% | 14.74% | 2.42% | 40.45% | 72.14% | 86.14% | 数据为空 | 76.44% | 数据为空 |
| 当季收入同比增长率 | 18.58% | 32.48% | 28.79% | -30.50% | 0.84% | 2.40% | 0.91% | 35.81% | 39.77% | 19.17% | 数据为空 | -48.92% | 数据为空 |
| 当季净利润同比增长率 | 21.22% | 46.76% | 55.28% | -26.87% | -18.23% | 19.03% | 2.42% | 8.14% | 47.30% | 38.03% | 数据为空 | -12.64% | 数据为空 |
| 净利润率 | 32.76% | 36.30% | 24.26% | 32.38% | 29.35% | 32.00% | 20.12% | 32.12% | 28.50% | 28.41% | 19.82% | 36.23% | 28.27% |
| 税前利润率 | 36.70% | 39.54% | 27.30% | 35.60% | 32.61% | 35.33% | 23.44% | 38.47% | 32.58% | 32.10% | 22.28% | 38.37% | 29.17% |
| 主营业务利润率 | 65.47% | 65.66% | 69.41% | 67.85% | 67.26% | 68.16% | 68.36% | 61.27% | 58.78% | 56.18% | 56.84% | 59.09% | 59.96% |
| 当季净利润率 | 23.80% | 43.08% | 24.26% | 42.59% | 23.28% | 38.89% | 20.12% | 40.47% | 28.71% | 33.46% | 19.82% | 50.83% | 27.24% |
| 当季税前利润率 | 29.51% | 46.44% | 38.41% | 45.66% | 26.39% | 42.22% | 41.79% | 52.06% | 33.65% | 37.88% | 44.74% | 55.23% | 29.78% |
| 当季主营业务利润率 | 65.00% | 63.54% | 69.41% | 69.84% | 65.21% | 68.04% | 68.36% | 67.01% | 64.67% | 55.80% | 56.84% | 57.49% | 61.18% |
| 当季权益报酬率 | 3.26% | 9.93% | 3.24% | 5.32% | 3.16% | 7.91% | 2.31% | 8.14% | 4.44% | 7.78% | 2.95% | 9.22% | 3.71% |
| 经营性现金流同比增长率 | 29.67% | 69.79% | 7.43% | -13.25% | -6.70% | -26.00% | -15.08% | 59.65% | 6.86% | 138.15% | 数据为空 | 92.76% | 数据为空 |
| 综合业务利润率 | 65.47% | 65.66% | 69.41% | 67.85% | 67.26% | 68.16% | 68.36% | 61.27% | 58.78% | 56.18% | 56.84% | 59.09% | 59.96% |
| 当季综合业务利润率 | 65.00% | 63.54% | 69.41% | 69.84% | 65.21% | 68.04% | 68.36% | 67.01% | 64.67% | 55.80% | 56.84% | 57.49% | 61.18% |
| 资本支出与销售收入比 | 1.59% | 1.40% | 2.78% | 13.43% | 11.37% | 1.07% | 1.86% | 31.09% | 28.55% | 39.95% | 1.94% | 7.68% | 10.68% |
| 总市值(亿) | 89.71 | 74.95 | 86.35 | 73.88 | 68.32 | 72.13 | 62.72 | 54.28 | 57.23 | 76.38 | 82.88 | 80.07 | 52.42 |
| 总市值含债调整(亿) | 89.71 | 74.95 | 86.35 | 73.88 | 68.32 | 72.13 | 62.72 | 54.28 | 57.23 | 76.38 | 82.88 | 80.07 | 52.42 |
| 总市值中的现金比例 | 4.33% | 5.55% | 5.07% | 5.59% | 5.08% | 5.06% | 6.43% | 6.98% | 5.69% | 4.26% | 4.79% | 4.68% | 7.15% |
| 生息负债与净资产比率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 营业费用与收入之比 | 7.63% | 6.97% | 13.40% | 8.32% | 9.11% | 10.31% | 15.47% | 8.81% | 12.63% | 10.16% | 10.35% | 10.39% | 11.02% |
| 管理费用与收入之比 | 26.95% | 24.96% | 36.36% | 29.63% | 30.45% | 27.15% | 37.77% | 20.87% | 19.33% | 20.42% | 31.40% | 19.29% | 26.33% |
| 财务费用与收入之比 | -0.62% | -0.73% | -0.50% | -0.91% | -0.59% | -0.81% | -0.61% | -1.09% | -0.38% | -1.65% | -0.02% | -0.56% | -0.25% |
| 期间费用占收入比 | 33.96% | 31.19% | 49.25% | 37.04% | 38.97% | 36.66% | 52.62% | 28.60% | 31.58% | 28.94% | 41.73% | 29.11% | 37.09% |
| 当季期间费用占收入比 | 40.96% | 21.02% | 49.25% | 30.56% | 44.25% | 27.40% | 52.62% | 21.71% | 37.57% | 21.41% | 41.73% | 14.48% | 35.95% |
| 期间费用占收入比同比增长率 | -12.85% | -14.91% | -6.40% | 29.54% | 23.38% | 26.68% | 26.10% | -1.77% | -14.85% | -23.40% | 数据为空 | -2.74% | 数据为空 |
| 当季期间费用占收入比同比增长率 | -7.44% | -23.31% | -6.40% | 40.75% | 17.77% | 27.99% | 26.10% | 49.91% | 4.53% | -43.32% | 数据为空 | -51.61% | 数据为空 |
| 债务杠杆 | 1.18 | 1.13 | 1.15 | 1.17 | 1.15 | 1.16 | 1.13 | 1.17 | 1.19 | 1.19 | 1.22 | 1.17 | 1.26 |
| 生息负债率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 资产负债率 | 15.04% | 11.13% | 12.99% | 14.25% | 13.23% | 13.48% | 11.69% | 14.86% | 15.97% | 15.65% | 18.34% | 14.27% | 20.92% |
| 每股生息负债(元) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 生息债务占负债比率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 每股现金保有额(元) | 1.73 | 1.86 | 1.95 | 1.84 | 1.55 | 1.63 | 3.60 | 3.38 | 2.91 | 2.90 | 3.55 | 6.69 | 6.69 |
| 存货环比增长率 | 71.32% | 0.96% | -23.52% | -17.23% | 33.30% | 17.84% | -0.68% | -26.71% | 17.98% | 9.12% | 25.94% | -18.76% | 9.34% |
| 应收帐款环比增长率 | 12.69% | 30.23% | 13.36% | -9.04% | -7.47% | 60.21% | -18.50% | 14.85% | -14.98% | 35.86% | -9.86% | 1.35% | 5.52% |
| 存货同比增长率 | 9.48% | -14.82% | -0.57% | 29.13% | 14.34% | 1.21% | -6.28% | 18.84% | 31.74% | 22.09% | 数据为空 | 4.97% | 数据为空 |
| 应收帐款同比增长率 | 51.33% | 24.25% | 52.85% | 9.90% | 38.77% | 27.51% | 8.13% | 19.58% | 5.53% | 30.98% | 数据为空 | 64.46% | 数据为空 |
| 预收帐款同比增长率 | 38.65% | 13.49% | 0.53% | 10.02% | -37.93% | -40.18% | -13.24% | 16.35% | 20.50% | 34.56% | 数据为空 | 18.28% | 数据为空 |
| 存货周转率 - 单期值 | 2.12 | 3.74 | 3.31 | 2.03 | 1.91 | 2.50 | 2.89 | 3.53 | 2.98 | 4.18 | 数据为空 | 2.79 | 数据为空 |
| 总资产周转率-单期值 | 0.53 | 0.60 | 0.59 | 0.47 | 0.55 | 0.57 | 0.57 | 0.57 | 0.66 | 0.77 | 数据为空 | 0.44 | 数据为空 |
| 净资产周转率-单期值 | 0.63 | 0.67 | 0.68 | 0.55 | 0.64 | 0.66 | 0.64 | 0.66 | 0.78 | 0.91 | 数据为空 | 0.51 | 数据为空 |
| 应收帐款周转率--单期值 | 4.53 | 5.26 | 6.73 | 5.92 | 5.95 | 5.53 | 8.77 | 7.08 | 8.77 | 8.27 | 数据为空 | 5.35 | 数据为空 |
| 流动资产周转率--单期值 | 0.83 | 0.88 | 0.89 | 0.73 | 0.84 | 0.84 | 0.85 | 0.85 | 0.88 | 0.98 | 数据为空 | 0.54 | 数据为空 |
| 固定资产周转率--单期值 | 3.94 | 4.03 | 3.91 | 3.04 | 2.96 | 3.73 | 3.67 | 3.63 | 4.04 | 15.12 | 数据为空 | 7.98 | 数据为空 |
| 股本同比变动率 | 0.00% | 0.00% | 100.00% | 100.00% | 100.00% | 100.00% | 0.00% | 100.00% | 100.00% | 166.67% | 数据为空 | 33.33% | 数据为空 |
| 税前利润同比增长率 | 43.28% | 46.77% | 50.05% | -15.02% | 1.63% | 12.08% | 6.14% | 58.85% | 90.69% | 110.95% | 数据为空 | 73.39% | 数据为空 |
| 其他税费(亿) | 0.51 | 0.29 | 0.12 | 0.45 | 0.32 | 0.18 | 0.10 | 0.32 | 0.30 | 0.15 | 0.13 | 0.25 | 0.18 |
| 每股营运资金(元) | 2.21 | 2.28 | 2.16 | 2.02 | 1.90 | 1.92 | 3.95 | 3.65 | 3.61 | 4.05 | 3.61 | 7.37 | 7.02 |
| 短期借款占营运资金的比例 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 每股资本性支出(元) | 0.03 | 0.02 | 0.01 | 0.24 | 0.16 | 0.01 | 0.01 | 1.23 | 0.79 | 0.76 | 0.01 | 0.38 | 0.34 |
| 每股投入资本净额(元) | 3.53 | 3.53 | 3.42 | 3.30 | 3.09 | 2.99 | 6.22 | 5.93 | 5.34 | 5.16 | 4.57 | 9.67 | 8.24 |
| 每股经营活动产生的现金流(元) | 0.35 | 0.35 | 0.13 | 0.65 | 0.27 | 0.21 | 0.23 | 1.50 | 0.59 | 0.56 | 0.27 | 1.88 | 1.10 |
| 投资支出占收入之比 | 9.14% | 2.84% | 2.78% | 19.18% | 18.83% | 11.78% | 1.86% | 31.09% | 28.55% | 39.95% | 1.94% | 28.34% | 27.32% |
| 存货储存期(天) | 169.71 | 96.37 | 108.84 | 177.61 | 188.72 | 144.08 | 124.54 | 101.97 | 120.67 | 86.21 | 数据为空 | 128.92 | 数据为空 |
| 应付帐款付款期(天) | 48.92 | 29.46 | 35.42 | 34.22 | 54.30 | 55.78 | 35.94 | 24.01 | 12.24 | 26.04 | 数据为空 | 26.92 | 数据为空 |
| 应收帐款回收期(天) | 79.46 | 68.46 | 53.52 | 60.81 | 60.47 | 65.15 | 41.04 | 50.81 | 41.05 | 43.55 | 数据为空 | 67.31 | 数据为空 |
| 预付帐款占用期(天) | 40.75 | 21.40 | 27.20 | 33.38 | 47.40 | 19.74 | 48.97 | 37.27 | 108.20 | 164.24 | 数据为空 | 65.54 | 数据为空 |
| 预收帐款信用期(天) | 44.27 | 28.58 | 39.20 | 63.81 | 36.77 | 29.78 | 45.71 | 53.27 | 55.80 | 42.44 | 数据为空 | 72.52 | 数据为空 |
| 现金占总资产比例 | 39.94% | 46.54% | 49.34% | 47.48% | 42.79% | 46.55% | 51.16% | 48.42% | 44.79% | 47.29% | 60.89% | 59.11% | 59.58% |
| 存货占总资产比例 | 8.10% | 5.15% | 5.13% | 6.85% | 8.87% | 6.88% | 5.81% | 5.89% | 8.65% | 7.76% | 7.49% | 6.12% | 7.59% |
| 总资产同比增加比例 | 19.82% | 13.85% | 12.56% | 11.11% | 11.52% | 14.16% | 20.88% | 23.32% | 15.62% | 114.46% | 数据为空 | 179.73% | 数据为空 |
| 应付款项占总资产比例 | 2.34% | 1.57% | 1.67% | 1.32% | 2.55% | 2.66% | 1.68% | 1.39% | 0.88% | 2.34% | 1.58% | 1.28% | 2.04% |
| 应收款项占总资产比例 | 13.76% | 13.28% | 10.27% | 9.25% | 10.89% | 12.17% | 7.56% | 9.35% | 8.75% | 10.89% | 8.45% | 9.64% | 9.59% |
| 预收款项占总资产比例 | 7.66% | 5.54% | 7.52% | 9.70% | 6.62% | 5.56% | 8.42% | 9.80% | 11.90% | 10.62% | 11.73% | 10.39% | 11.42% |
| 预付款项占总资产比例 | 1.95% | 1.14% | 1.28% | 1.29% | 2.23% | 0.94% | 2.28% | 2.15% | 7.76% | 14.78% | 1.82% | 3.11% | 2.45% |
| 固定资产占总资产比例 | 13.52% | 14.82% | 15.09% | 15.40% | 18.76% | 15.39% | 15.45% | 15.61% | 16.23% | 5.09% | 5.46% | 5.52% | 5.61% |
| 无形资产占总资产比例 | 6.89% | 7.58% | 7.88% | 4.61% | 5.18% | 5.73% | 6.09% | 6.54% | 2.81% | 3.24% | 3.54% | 3.90% | 4.57% |
| 流动比例 | 4.43 | 6.20 | 5.25 | 4.70 | 5.02 | 5.11 | 5.86 | 4.55 | 4.50 | 5.27 | 4.41 | 5.60 | 4.00 |
| 速动比率 | 3.89 | 5.73 | 4.85 | 4.22 | 4.34 | 4.59 | 5.36 | 4.15 | 3.96 | 4.77 | 4.00 | 5.17 | 3.64 |
| 综合税率 | 3.92% | 3.40% | 3.09% | 3.31% | 2.80% | 2.69% | 2.99% | 6.38% | 3.43% | 3.77% | 3.10% | 4.25% | 3.09% |
| 实际所得税率 | 4.53% | 3.20% | 4.62% | 2.36% | 1.80% | 2.12% | 4.18% | 11.48% | 4.74% | 6.36% | 5.40% | 5.48% | 3.24% |
| 可持续增长率 | 20.54% | 24.38% | 16.46% | 17.67% | 18.75% | 21.26% | 12.91% | 21.36% | 22.26% | 25.92% | 数据为空 | 18.63% | 数据为空 |
| 最大内部融资增长率 | 157.56% | 334.63% | 165.23% | 143.83% | 112.93% | 283.53% | 136.07% | -6.33% | -5.04% | -47.51% | 数据为空 | 143.66% | 数据为空 |
| 净利润现金含量 | 60.79% | 75.52% | 112.17% | 110.78% | 66.61% | 66.15% | 162.13% | 118.22% | 74.65% | 102.57% | 195.55% | 104.00% | 120.25% |
| 主营业务收入现金含量 | 88.25% | 75.01% | 78.09% | 95.54% | 84.14% | 73.36% | 104.24% | 100.10% | 104.48% | 95.61% | 118.71% | 105.72% | 99.68% |
| 经营性现金周期(天) | 176.83 | 130.99 | 111.27 | 146.23 | 150.02 | 136.73 | 106.46 | 119.22 | 147.89 | 162.46 | 数据为空 | 166.21 | 数据为空 |
| 单位收入需投入现金 | 0.52 | 0.49 | 0.52 | 0.44 | 0.51 | 0.48 | 0.52 | 0.41 | 0.49 | 0.52 | 数据为空 | 0.45 | 数据为空 |
| 单位收入产生的现金 | 0.32 | 0.35 | 0.21 | 0.32 | 0.30 | 0.33 | 0.17 | 0.30 | 0.28 | 0.27 | 0.16 | 0.30 | 0.24 |
| 单位收入可用于增长的现金 | 0.31 | 0.34 | 0.18 | 0.19 | 0.19 | 0.32 | 0.15 | (0.01) | (0.01) | (0.13) | 0.14 | 0.22 | 0.13 |
| 市值环比增长 | 19.70% | -13.20% | 16.89% | 8.13% | -5.28% | 15.00% | 15.56% | -5.17% | -25.07% | -7.84% | 3.50% | 52.77% | 数据为空 |
| 主评级建议 | 良-可关注 | 优-买入 | 良-可关注 | 回避 | 回避 | 回避 | 回避 | 优-买入 | 优-买入 | 优-买入 | 数据为空 | 中性 | 数据为空 |
| 次评级建议(敏感性) | 中性 | 优-买入 | 良-可关注 | 回避 | 回避 | 回避 | 回避 | 良-可关注 | 优-买入 | 良-可关注 | 数据为空 | 回避 | 数据为空 |
| 石基信息 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 |
| 悦达投资 | 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 | 13.88 | 8.96 | 13.97 | 11.91 | 6.95 | 6.3 | 4.92 | 2.94 | 3.08 | 4.15 | 6.08 | 6.95 | 7.82 | 5.27 | 5.97 | 3.1 | 3.71 | 3.71 | 2.66 | 2.33 |
| 赢利能力评分 | 100.00 | 100.00 | 100.00 | 80.03 | 78.03 | 47.05 | 25.93 | 33.82 | 23.50 | 24.12 | 79.57 | 25.86 | 36.87 | 33.02 | 15.01 | 31.70 | 27.69 | 28.86 | 27.93 | 22.79 |
| 成长能力评分 | 40.00 | 40.00 | 40.00 | 40.00 | 48.61 | 51.68 | 61.20 | 71.68 | 60.00 | 60.00 | 84.64 | 60.00 | 80.44 | 50.72 | 22.58 | 100.00 | 100.00 | 82.04 | 100.00 | 23.51 |
| 估值情况评分 | 61.11 | 67.38 | 66.57 | 38.26 | 49.30 | 61.28 | 58.30 | 70.95 | 48.84 | 46.10 | 70.54 | 43.91 | 62.29 | 56.62 | 25.91 | 65.45 | 49.62 | 40.19 | 67.25 | 28.74 |
| 信用情况评分 | 49.43 | 48.75 | 46.75 | 48.11 | 51.86 | 52.42 | 53.81 | 47.41 | 52.18 | 53.64 | 52.98 | 52.30 | 52.24 | 51.00 | 51.11 | 52.26 | 50.95 | 52.85 | 55.26 | 51.94 |
| 综合情况评价 | 64.22 | 65.72 | 65.32 | 52.39 | 57.94 | 53.25 | 49.01 | 57.68 | 44.92 | 44.43 | 76.43 | 44.16 | 59.11 | 47.21 | 16.39 | 64.37 | 58.29 | 50.61 | 64.08 | 23.58 |
| 每股收益(元) | 1.01 | 0.62 | 0.27 | 0.59 | 0.27 | 0.09 | 0.01 | 0.12 | 0.05 | 0.04 | 0.01 | 0.07 | 0.09 | 0.05 | 0.00 | 0.09 | 0.05 | 0.05 | 0.01 | 0.04 |
| 预估全年每股收益(元) | 2.20 | 4.04 | 13.55 | 0.59 | 0.58 | 0.28 | 0.12 | 0.12 | 0.04 | 0.05 | 93.40 | 0.07 | 0.16 | 0.10 | 0.00 | 0.09 | 0.07 | 0.05 | 0.13 | 0.04 |
| 每股净资产(元) | 4.74 | 4.37 | 4.01 | 3.72 | 3.42 | 3.24 | 3.20 | 3.12 | 4.06 | 4.00 | 4.06 | 4.04 | 4.27 | 4.00 | 3.92 | 3.92 | 4.11 | 4.08 | 4.12 | 4.11 |
| 每股自由现金流(元) | 0.35 | 0.28 | 0.24 | 0.98 | 0.97 | 0.54 | 0.14 | 0.39 | 0.03 | (0.09) | (0.11) | (0.15) | 0.04 | 0.25 | 0.01 | (0.34) | 0.32 | 0.38 | 0.36 | (0.76) |
| 当季净利润(亿) | 2.13 | 1.91 | 1.49 | 1.75 | 0.99 | 0.43 | 0.07 | 0.33 | 0.09 | 0.14 | 0.06 | (0.11) | 0.20 | 0.29 | 0.00 | 0.20 | 0.03 | 0.20 | 0.05 | 0.06 |
| 当季主营业务收入(亿) | 5.86 | 5.27 | 3.93 | (1.46) | 5.05 | 5.68 | 6.02 | 4.31 | 4.98 | 6.45 | 4.41 | 5.97 | 4.19 | 4.29 | 3.68 | 3.42 | 3.20 | 3.69 | 3.50 | 2.32 |
| 预估全年净利润(亿) | 12.00 | 22.03 | 73.93 | 3.24 | 3.15 | 1.50 | 0.64 | 0.63 | 0.23 | 0.27 | 509.44 | 0.38 | 0.85 | 0.56 | 0.00 | 0.48 | 0.37 | 0.25 | 0.73 | 0.21 |
| 预估全年主营业务收入(亿) | 13.75 | 12.03 | 9.99 | 15.29 | 21.31 | 21.72 | 27.55 | 20.15 | 23.63 | 24.71 | 21.72 | 18.13 | 16.15 | 15.29 | 14.51 | 13.81 | 13.49 | 15.26 | 17.07 | 10.11 |
| 市净率(倍) | 2.93 | 2.05 | 3.48 | 3.20 | 2.03 | 1.94 | 1.54 | 0.94 | 0.76 | 1.04 | 1.50 | 1.72 | 1.83 | 1.32 | 1.52 | 0.79 | 0.90 | 0.91 | 0.65 | 0.57 |
| 市销率(折算为全年数据) | 9.15 | 8.34 | 12.72 | 7.33 | 4.12 | 3.84 | 2.62 | 2.94 | 2.58 | 2.67 | 3.56 | 4.43 | 5.14 | 4.43 | 5.05 | 3.95 | 3.97 | 3.47 | 2.84 | 4.68 |
| 市盈率(折算为全年数据) | 6.31 | 2.22 | 1.03 | 20.05 | 12.03 | 22.88 | 42.24 | 25.51 | 73.13 | 84.07 | 0.07 | 101.06 | 50.30 | 51.41 | 68556.04 | 35.44 | 54.39 | 79.45 | 19.75 | 59.52 |
| 市盈率(倍)(含债调整去息税)折为全年 | 8.68 | 4.07 | 1.62 | 20.12 | 17.10 | 30.06 | 60.15 | 19.52 | 34.82 | 48.48 | 0.14 | 43.49 | 40.01 | 49.42 | 307.24 | 32.21 | 43.74 | 58.55 | 45.69 | (26.07) |
| PER(以当期ROE为增长标准) | 0.23 | 0.08 | 0.02 | 1.26 | 1.10 | 3.74 | 17.04 | 5.28 | 33.43 | 39.43 | 0.00 | 25.56 | 11.15 | 19.53 | 138199.35 | 14.44 | 26.46 | 51.24 | 14.41 | (27.35) |
| PEG(以3年均净利增长为标准) | 0.03 | 0.01 | 0.00 | 0.13 | 0.11 | 0.49 | 3.82 | 0.35 | 1.65 | 1.97 | 0.00 | 2.34 | 0.78 | 1.57 | (40.43) | 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) | (1.13) | (0.36) | (0.10) | 3.30 | 1.07 | 1.80 | 2.28 | 0.74 | 1.06 | 1.40 | 0.00 | 1.77 | 2.02 | 2.79 | 19.44 | 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 | 14.25% | 24.83% | 86.02% | 4.18% | 3.54% | 1.66% | 0.74% | 0.80% | 0.26% | 0.32% | 621.59% | 0.49% | 1.09% | 0.76% | 0.00% | 0.72% | 0.58% | 0.39% | 1.17% | 0.34% |
| 预估全年投入资本报酬率 | 17.60% | 32.52% | 113.13% | 5.41% | 5.43% | 2.62% | 1.19% | 1.22% | 0.38% | 0.46% | 865.01% | 0.66% | 1.51% | 1.03% | 0.00% | 0.90% | 0.77% | 0.54% | 1.51% | 0.43% |
| 预估全年股东权益报酬率 | 37.12% | 51.87% | 78.37% | 15.96% | 15.53% | 8.04% | 3.53% | 3.70% | 1.04% | 1.23% | 95.85% | 1.70% | 3.59% | 2.53% | 0.00% | 2.23% | 1.65% | 1.14% | 3.17% | 0.95% |
| 自由现金流与营业收入之比 | 12.79% | 16.43% | 33.25% | 34.89% | 31.62% | 25.30% | 12.71% | 10.69% | 1.19% | -4.27% | -13.14% | -4.55% | 1.97% | 17.20% | 1.76% | -13.58% | 16.60% | 29.16% | 56.71% | -40.98% |
| 二级市场自由现金收益率-报表期 | 1.67% | 1.67% | 1.10% | 4.98% | 6.45% | 3.77% | 1.09% | 3.53% | 0.32% | -0.71% | -0.79% | -1.09% | 0.30% | 2.12% | 0.09% | -3.82% | 3.36% | 4.12% | 4.50% | -10.24% |
| 总收入同比增长率 | -10.08% | -21.33% | -34.68% | -24.10% | 5.74% | 7.79% | 36.73% | 11.12% | 30.30% | 36.27% | 19.76% | 31.29% | 16.96% | 10.72% | 5.06% | 36.68% | 33.50% | 51.05% | 68.92% | 5.67% |
| 净利润同比增长率 | 270.31% | 579.95% | 2181.47% | 415.42% | 401.41% | 138.89% | 1.05% | 67.60% | -38.76% | -28.22% | 135712.05% | -21.39% | 77.72% | 17.19% | -99.90% | 123.49% | 74.25% | 19.29% | 244.06% | -46.38% |
| 当季收入同比增长率 | 16.00% | -7.16% | -34.68% | -133.88% | 1.29% | -11.97% | 36.73% | -27.91% | 18.93% | 50.44% | 19.76% | 74.89% | 31.01% | 16.09% | 5.06% | 47.35% | 5.84% | 37.30% | 68.92% | -75.76% |
| 当季净利润同比增长率 | 114.70% | 339.67% | 2181.47% | 428.03% | 1019.86% | 200.36% | 1.05% | 数据为空 | -54.50% | -50.35% | 135712.05% | -154.60% | 677.15% | 45.00% | -99.90% | 260.33% | 数据为空 | 3.27% | 244.06% | -85.81% |
| 净利润率 | 36.70% | 36.88% | 37.77% | 21.19% | 8.91% | 4.27% | 1.08% | 3.12% | 1.88% | 1.93% | 1.46% | 2.07% | 4.00% | 3.65% | 0.00% | 3.45% | 2.63% | 3.45% | 1.36% | 2.11% |
| 税前利润率 | 46.48% | 45.35% | 45.57% | 30.25% | 15.78% | 10.40% | 5.35% | 11.31% | 9.64% | 9.30% | 7.38% | 9.58% | 11.56% | 10.86% | 6.72% | 8.72% | 6.35% | 6.74% | 3.58% | 0.89% |
| 主营业务利润率 | 27.68% | 25.26% | 25.32% | 25.33% | 20.65% | 18.88% | 18.60% | 23.65% | 27.12% | 26.80% | 25.05% | 26.28% | 29.77% | 29.88% | 29.37% | 23.49% | 25.08% | 23.94% | 20.95% | 18.13% |
| 当季净利润率 | 36.43% | 36.20% | 37.77% | -119.75% | 19.68% | 7.64% | 1.08% | 7.68% | 1.78% | 2.24% | 1.46% | -1.86% | 4.65% | 6.79% | 0.00% | 5.96% | 0.78% | 5.43% | 1.36% | 2.44% |
| 当季税前利润率 | 48.25% | 45.19% | 24.94% | -135.86% | 28.26% | 15.76% | 13.85% | 17.43% | 10.38% | 10.62% | 10.29% | 5.55% | 12.91% | 14.40% | 9.44% | 15.94% | 5.45% | 9.75% | -0.54% | -6.76% |
| 当季主营业务利润率 | 31.49% | 25.22% | 25.32% | -28.36% | 24.76% | 19.18% | 18.60% | 10.88% | 27.82% | 28.00% | 25.05% | 19.16% | 29.56% | 30.32% | 29.37% | 18.65% | 27.65% | 26.76% | 20.95% | 4.59% |
| 当季权益报酬率 | 8.25% | 8.01% | 6.79% | 8.61% | 5.33% | 2.46% | 0.37% | 1.95% | 0.40% | 0.66% | 0.29% | -0.50% | 0.84% | 1.33% | 0.00% | 0.95% | 0.11% | 0.90% | 0.21% | 0.25% |
| 经营性现金流同比增长率 | -17.86% | -27.43% | 21.93% | -43.53% | -10.88% | -1.71% | 1.47% | 182.53% | 213.70% | 39.93% | 15.75% | 80.25% | -47.30% | -16.99% | -84.03% | -10.11% | 数据为空 | 数据为空 | 数据为空 | -79.91% |
| 综合业务利润率 | 27.68% | 25.26% | 25.32% | 25.33% | 20.65% | 18.88% | 18.60% | 23.65% | 27.12% | 26.80% | 25.05% | 26.28% | 29.77% | 29.88% | 29.37% | 23.49% | 25.08% | 23.94% | 20.95% | 18.13% |
| 当季综合业务利润率 | 31.49% | 25.22% | 25.32% | -28.36% | 24.76% | 19.18% | 18.60% | 10.88% | 27.82% | 28.00% | 25.05% | 19.16% | 29.56% | 30.32% | 29.37% | 18.65% | 27.65% | 26.76% | 20.95% | 4.59% |
| 资本支出与销售收入比 | 3.70% | 3.98% | -20.90% | -14.04% | -13.57% | -3.17% | -6.09% | 17.33% | 20.23% | 28.54% | 22.05% | 15.57% | 6.93% | 6.43% | 7.46% | 21.60% | 3.15% | 2.37% | 3.97% | 53.19% |
| 总市值(亿) | 75.71 | 48.87 | 76.20 | 64.96 | 37.91 | 34.36 | 26.84 | 16.04 | 16.80 | 22.64 | 33.16 | 37.91 | 42.65 | 28.74 | 32.56 | 16.91 | 20.24 | 20.24 | 14.51 | 12.71 |
| 总市值含债调整(亿) | 120.28 | 94.71 | 121.42 | 106.55 | 82.09 | 77.72 | 66.30 | 53.76 | 55.58 | 60.76 | 71.99 | 75.07 | 76.73 | 62.58 | 66.98 | 49.42 | 47.30 | 46.80 | 41.93 | 40.72 |
| 总市值中的现金比例 | 24.49% | 47.28% | 28.52% | 23.19% | 68.86% | 83.19% | 94.50% | 101.80% | 130.90% | 92.00% | 58.98% | 44.66% | 40.67% | 55.64% | 48.09% | 77.46% | 52.87% | 58.28% | 74.53% | 96.10% |
| 生息负债与净资产比率 | 172.37% | 192.32% | 206.58% | 204.89% | 237.11% | 245.23% | 226.45% | 221.91% | 175.33% | 174.55% | 175.49% | 168.57% | 146.42% | 154.98% | 161.08% | 152.04% | 120.76% | 119.24% | 122.02% | 125.05% |
| 营业费用与收入之比 | 1.06% | 0.97% | 0.92% | 0.97% | 0.41% | 0.14% | 0.95% | 3.22% | 3.71% | 3.89% | 3.27% | 3.83% | 3.96% | 3.98% | 5.36% | 4.92% | 6.32% | 6.48% | 5.95% | 3.36% |
| 管理费用与收入之比 | 10.87% | 11.17% | 14.98% | 12.16% | 10.12% | 10.12% | 12.94% | 8.37% | 9.57% | 9.08% | 11.43% | 7.61% | 11.33% | 11.49% | 12.59% | 8.59% | 12.49% | 11.83% | 13.04% | 18.00% |
| 财务费用与收入之比 | 14.11% | 15.46% | 22.75% | 16.33% | 12.79% | 13.46% | 13.38% | 16.69% | 15.15% | 15.50% | 18.48% | 14.73% | 15.06% | 15.24% | 18.67% | 13.02% | 12.12% | 12.11% | 11.46% | 16.21% |
| 期间费用占收入比 | 26.05% | 27.59% | 38.64% | 29.47% | 23.32% | 23.72% | 27.27% | 28.28% | 28.43% | 28.47% | 33.18% | 26.17% | 30.36% | 30.71% | 36.62% | 26.53% | 30.93% | 30.42% | 30.44% | 37.57% |
| 当季期间费用占收入比 | 23.61% | 19.35% | 38.64% | -41.05% | 22.40% | 19.96% | 27.27% | 27.76% | 28.33% | 25.26% | 33.18% | 17.64% | 29.70% | 25.64% | 36.62% | 13.13% | 32.09% | 30.40% | 30.44% | 34.31% |
| 期间费用占收入比同比增长率 | 11.67% | 16.32% | 41.71% | 4.18% | -17.95% | -16.68% | -17.81% | 8.07% | -6.37% | -7.29% | -9.39% | -1.35% | -1.85% | 0.96% | 20.30% | -29.39% | -19.75% | -32.80% | -26.68% | -1.59% |
| 当季期间费用占收入比同比增长率 | 5.41% | -3.07% | 41.71% | -247.89% | -20.92% | -20.97% | -17.81% | 57.34% | -4.61% | -1.50% | -9.39% | 34.39% | -7.45% | -15.64% | 20.30% | -61.74% | 14.83% | -36.88% | -26.68% | -10.14% |
| 债务杠杆 | 3.26 | 3.72 | 3.93 | 3.82 | 4.77 | 5.11 | 4.95 | 4.60 | 3.93 | 3.90 | 3.70 | 3.49 | 3.35 | 3.38 | 3.42 | 3.11 | 2.87 | 2.91 | 2.80 | 2.78 |
| 生息负债率 | 52.95% | 51.65% | 52.63% | 53.64% | 49.66% | 47.97% | 45.77% | 48.21% | 44.57% | 44.74% | 47.37% | 48.34% | 43.68% | 45.89% | 47.11% | 48.82% | 42.14% | 41.01% | 43.60% | 44.93% |
| 资产负债率 | 69.28% | 73.14% | 74.53% | 73.82% | 79.06% | 80.44% | 79.79% | 78.27% | 74.58% | 74.37% | 73.01% | 71.32% | 70.17% | 70.39% | 70.75% | 67.89% | 65.11% | 65.60% | 64.27% | 64.06% |
| 每股生息负债(元) | 8.17 | 8.40 | 8.29 | 7.62 | 8.10 | 7.95 | 7.24 | 6.92 | 7.11 | 6.99 | 7.12 | 6.81 | 6.25 | 6.20 | 6.31 | 5.96 | 4.96 | 4.87 | 5.03 | 5.14 |
| 生息债务占负债比率 | 76.42% | 70.62% | 70.62% | 72.67% | 62.82% | 59.64% | 57.36% | 61.60% | 59.77% | 60.15% | 64.88% | 67.77% | 62.26% | 65.20% | 66.59% | 71.91% | 64.71% | 62.52% | 67.85% | 70.14% |
| 每股现金保有额(元) | 3.40 | 4.24 | 3.98 | 2.76 | 4.79 | 5.24 | 4.65 | 2.99 | 4.03 | 3.82 | 3.59 | 3.10 | 3.18 | 2.93 | 2.87 | 2.40 | 1.96 | 2.16 | 1.98 | 2.24 |
| 存货环比增长率 | 15.08% | 2.23% | 1.17% | 44.01% | -12.86% | -26.30% | -52.47% | 3.94% | 6.25% | -7.22% | 1.12% | 64.63% | -15.95% | -7.50% | 29.12% | 3.40% | -6.93% | 40.11% | -15.55% | 16.27% |
| 应收帐款环比增长率 | -30.22% | -11.11% | 29.36% | -74.42% | 31.84% | 27.96% | -4.69% | -35.90% | -10.37% | 21.08% | -0.02% | 19.44% | 14.43% | -2.85% | 49.83% | -36.04% | -10.26% | 31.63% | 81.36% | -54.33% |
| 存货同比增长率 | 71.40% | 29.78% | -6.44% | -56.04% | -68.27% | -61.31% | -51.29% | 3.62% | 64.12% | 29.82% | 29.43% | 65.27% | 3.81% | 14.95% | 74.11% | 13.86% | 28.03% | 52.93% | 19.00% | 50.53% |
| 应收帐款同比增长率 | -79.48% | -61.22% | -44.18% | -58.87% | 3.06% | -29.94% | -33.70% | -30.45% | 29.60% | 65.46% | 32.76% | 98.95% | 6.54% | -16.44% | 13.21% | 37.03% | -2.16% | 42.99% | 14.25% | -27.90% |
| 预收帐款同比增长率 | -66.92% | -52.37% | 7.85% | 38.51% | 180.57% | 109.83% | 72.51% | 53.77% | -20.80% | -3.25% | -4.31% | 138.06% | 225.84% | 162.98% | 31.53% | -42.94% | -22.32% | 36.15% | 155.55% | 187.23% |
| 存货周转率 - 单期值 | 5.58 | 5.83 | 4.95 | 7.64 | 16.46 | 14.98 | 14.08 | 4.56 | 5.31 | 5.94 | 4.96 | 4.11 | 5.74 | 4.56 | 4.03 | 5.38 | 5.33 | 5.70 | 9.30 | 4.78 |
| 总资产周转率-单期值 | 0.16 | 0.14 | 0.12 | 0.20 | 0.24 | 0.24 | 0.32 | 0.26 | 0.27 | 0.29 | 0.26 | 0.24 | 0.21 | 0.21 | 0.20 | 0.21 | 0.21 | 0.24 | 0.27 | 0.16 |
| 净资产周转率-单期值 | 0.53 | 0.50 | 0.46 | 0.75 | 1.14 | 1.23 | 1.58 | 1.19 | 1.07 | 1.13 | 0.98 | 0.82 | 0.69 | 0.70 | 0.68 | 0.65 | 0.60 | 0.69 | 0.76 | 0.45 |
| 应收帐款周转率--单期值 | 41.28 | 25.20 | 18.60 | 36.84 | 13.13 | 17.64 | 28.64 | 19.96 | 15.00 | 14.06 | 14.96 | 12.49 | 13.29 | 14.40 | 13.27 | 18.93 | 11.83 | 12.01 | 17.68 | 18.98 |
| 流动资产周转率--单期值 | 0.48 | 0.39 | 0.39 | 0.53 | 0.59 | 0.62 | 0.96 | 0.67 | 0.67 | 0.74 | 0.72 | 0.65 | 0.64 | 0.65 | 0.67 | 0.75 | 0.70 | 0.75 | 0.86 | 0.49 |
| 固定资产周转率--单期值 | 1.09 | 1.03 | 0.85 | 1.29 | 1.68 | 2.12 | 2.66 | 1.64 | 2.26 | 2.71 | 2.48 | 2.06 | 1.94 | 1.84 | 1.94 | 1.88 | 1.54 | 1.78 | 2.00 | 1.33 |
| 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 | 164.80% | 243.06% | 456.50% | 103.04% | 73.06% | 20.50% | -0.87% | 31.15% | 8.68% | 16.80% | 31.39% | 44.27% | 113.12% | 78.20% | 97.44% | 1244.95% | 167.75% | 131.24% | 105.29% | -88.87% |
| 其他税费(亿) | 1.15 | 0.74 | 0.26 | 1.03 | 0.60 | 0.34 | 0.18 | 1.00 | 0.88 | 0.47 | 0.20 | 0.61 | 0.52 | 0.34 | 0.16 | 0.46 | 0.35 | 0.25 | 0.13 | 0.10 |
| 每股营运资金(元) | (1.88) | (1.93) | (2.60) | (3.08) | (2.28) | (2.55) | (2.56) | (2.88) | (1.40) | (1.21) | (1.08) | (0.80) | (1.18) | (1.32) | (1.18) | (1.01) | (1.66) | (1.15) | (1.10) | (0.99) |
| 短期借款占营运资金的比例 | -193.35% | -198.88% | -152.84% | -113.03% | -168.63% | -150.57% | -116.55% | -93.74% | -201.95% | -215.14% | -248.71% | -313.25% | -191.28% | -164.75% | -189.78% | -202.63% | -127.08% | -181.79% | -205.70% | -243.29% |
| 每股资本性支出(元) | 0.10 | 0.07 | (0.15) | (0.39) | (0.42) | (0.07) | (0.07) | 0.64 | 0.59 | 0.57 | 0.18 | 0.52 | 0.15 | 0.09 | 0.05 | 0.55 | 0.06 | 0.03 | 0.03 | 0.99 |
| 每股投入资本净额(元) | 12.50 | 12.42 | 11.98 | 10.98 | 10.64 | 10.49 | 9.79 | 9.44 | 11.03 | 10.84 | 10.80 | 10.50 | 10.28 | 10.00 | 10.05 | 9.68 | 8.85 | 8.72 | 8.90 | 9.11 |
| 每股经营活动产生的现金流(元) | 0.46 | 0.34 | 0.09 | 0.58 | 0.55 | 0.47 | 0.07 | 1.04 | 0.62 | 0.48 | 0.07 | 0.37 | 0.20 | 0.35 | 0.06 | 0.20 | 0.38 | 0.42 | 0.39 | 0.23 |
| 投资支出占收入之比 | 8.69% | 12.14% | 9.63% | 17.40% | 8.07% | 10.42% | 19.72% | 38.76% | 20.27% | 30.02% | 24.09% | 19.70% | 18.47% | 27.17% | 45.69% | 45.68% | 42.54% | 40.08% | 77.84% | 53.75% |
| 存货储存期(天) | 64.47 | 61.80 | 72.72 | 47.13 | 21.87 | 24.04 | 25.57 | 78.94 | 67.76 | 60.63 | 72.58 | 87.55 | 62.76 | 78.97 | 89.22 | 66.94 | 67.58 | 63.12 | 38.72 | 75.30 |
| 应付帐款付款期(天) | 96.40 | 86.59 | 70.64 | 75.63 | 60.52 | 40.02 | 33.50 | 92.31 | 69.73 | 69.50 | 56.95 | 73.73 | 87.98 | 79.61 | 71.12 | 68.97 | 78.48 | 78.31 | 46.55 | 89.17 |
| 应收帐款回收期(天) | 8.72 | 14.28 | 19.35 | 9.77 | 27.42 | 20.41 | 12.57 | 18.04 | 24.00 | 25.60 | 24.06 | 28.82 | 27.08 | 25.00 | 27.12 | 19.02 | 30.44 | 29.98 | 20.36 | 18.97 |
| 预付帐款占用期(天) | 46.41 | 68.56 | 50.12 | 15.69 | 20.18 | 12.51 | 6.76 | 6.70 | 118.29 | 115.92 | 89.84 | 101.16 | 123.74 | 57.47 | 51.69 | 60.48 | 26.46 | 14.34 | 30.54 | 55.26 |
| 预收帐款信用期(天) | 11.78 | 14.74 | 20.55 | 10.48 | 22.98 | 17.15 | 6.91 | 5.74 | 7.38 | 7.18 | 5.08 | 4.15 | 13.64 | 12.00 | 7.94 | 2.29 | 5.01 | 4.57 | 5.13 | 5.48 |
| 现金占总资产比例 | 22.03% | 26.04% | 25.29% | 19.43% | 29.34% | 31.62% | 29.41% | 20.87% | 25.27% | 24.44% | 23.87% | 22.02% | 22.24% | 21.69% | 21.44% | 19.66% | 16.66% | 18.21% | 17.19% | 19.59% |
| 存货占总资产比例 | 2.06% | 1.70% | 1.71% | 1.88% | 1.14% | 1.28% | 1.83% | 4.23% | 3.66% | 3.52% | 3.94% | 4.16% | 2.49% | 3.13% | 3.42% | 2.90% | 2.91% | 3.10% | 2.28% | 2.73% |
| 总资产同比增加比例 | -5.38% | -1.82% | -0.35% | -0.92% | 2.24% | 6.08% | 5.22% | 1.76% | 11.54% | 15.59% | 12.20% | 15.44% | 21.43% | 13.80% | 16.15% | 6.85% | 0.32% | 2.61% | -2.97% | 0.75% |
| 应付款项占总资产比例 | 3.08% | 2.38% | 1.67% | 3.01% | 3.14% | 2.14% | 2.39% | 4.95% | 3.77% | 4.03% | 3.09% | 3.50% | 3.49% | 3.16% | 2.73% | 2.99% | 3.38% | 3.85% | 2.74% | 3.23% |
| 应收款项占总资产比例 | 0.46% | 0.63% | 0.73% | 0.63% | 2.13% | 1.59% | 1.31% | 1.51% | 2.12% | 2.41% | 2.07% | 2.21% | 1.82% | 1.69% | 1.75% | 1.28% | 2.08% | 2.30% | 1.80% | 1.00% |
| 预收款项占总资产比例 | 0.63% | 0.65% | 0.78% | 0.67% | 1.79% | 1.34% | 0.72% | 0.48% | 0.65% | 0.68% | 0.44% | 0.32% | 0.92% | 0.81% | 0.51% | 0.15% | 0.34% | 0.35% | 0.45% | 0.29% |
| 预付款项占总资产比例 | 1.48% | 1.88% | 1.18% | 0.63% | 1.05% | 0.67% | 0.48% | 0.36% | 6.39% | 6.73% | 4.88% | 4.80% | 4.91% | 2.28% | 1.98% | 2.62% | 1.14% | 0.70% | 1.80% | 2.00% |
| 固定资产占总资产比例 | 14.98% | 13.13% | 13.69% | 15.34% | 14.24% | 11.36% | 12.01% | 15.72% | 11.99% | 10.70% | 10.70% | 11.42% | 10.67% | 11.25% | 10.23% | 11.02% | 13.64% | 13.23% | 13.58% | 12.16% |
| 无形资产占总资产比例 | 16.84% | 16.26% | 17.09% | 19.30% | 16.75% | 16.92% | 18.01% | 21.08% | 18.59% | 19.27% | 20.34% | 22.14% | 20.60% | 22.13% | 22.66% | 25.20% | 25.61% | 25.78% | 26.92% | 27.78% |
| 流动比例 | 0.71 | 0.75 | 0.67 | 0.57 | 0.74 | 0.73 | 0.70 | 0.61 | 0.82 | 0.84 | 0.84 | 0.87 | 0.81 | 0.76 | 0.79 | 0.78 | 0.66 | 0.77 | 0.77 | 0.79 |
| 速动比率 | 0.66 | 0.71 | 0.64 | 0.53 | 0.72 | 0.71 | 0.67 | 0.52 | 0.75 | 0.77 | 0.76 | 0.77 | 0.75 | 0.69 | 0.71 | 0.70 | 0.59 | 0.70 | 0.71 | 0.72 |
| 综合税率 | 7.78% | 6.81% | 5.92% | 7.31% | 4.88% | 4.34% | 3.17% | 5.54% | 5.37% | 5.00% | 4.19% | 5.97% | 6.10% | 5.78% | 5.78% | 4.80% | 3.84% | 3.51% | 2.85% | 3.36% |
| 实际所得税率 | 12.54% | 10.99% | 9.33% | 17.75% | 23.04% | 31.23% | 42.05% | 36.82% | 43.06% | 41.52% | 41.76% | 49.42% | 41.61% | 41.76% | 68.33% | 41.22% | 43.69% | 37.49% | 54.37% | 208.38% |
| 可持续增长率 | 19.52% | 18.61% | 17.24% | 15.96% | 10.19% | 5.24% | 1.71% | 3.70% | 2.01% | 2.18% | 1.44% | 1.70% | 2.78% | 2.56% | 0.00% | 2.23% | 1.58% | 2.37% | 1.03% | 0.95% |
| 最大内部融资增长率 | -12.91% | -14.19% | 6.79% | 15.61% | 26.30% | -10.66% | -14.42% | -54.95% | -41.78% | -55.44% | -51.67% | -31.47% | -19.96% | -23.60% | -32.26% | -51.79% | -22.43% | -17.54% | -26.96% | -82.98% |
| 净利润现金含量 | 44.93% | 55.35% | 32.69% | 98.39% | 202.56% | 518.68% | 611.67% | 898.08% | 1139.64% | 1260.66% | 609.10% | 532.74% | 222.48% | 646.70% | 714687.30% | 232.35% | 750.32% | 913.02% | 4455.48% | 577.65% |
| 主营业务收入现金含量 | 76.78% | 103.27% | 123.10% | 101.37% | 85.60% | 92.69% | 67.02% | 104.43% | 93.30% | 90.30% | 77.82% | 91.53% | 92.69% | 99.78% | 93.88% | 84.84% | 89.86% | 93.70% | 100.04% | 95.32% |
| 经营性现金周期(天) | 183.88 | 256.67 | 281.96 | 172.71 | 153.41 | 147.08 | 102.52 | 144.13 | 212.52 | 206.73 | 209.06 | 228.43 | 223.97 | 178.75 | 206.96 | 173.90 | 179.04 | 223.90 | 191.18 | 271.75 |
| 单位收入需投入现金 | 0.88 | 0.93 | 0.96 | 0.91 | 0.82 | 0.86 | 0.91 | 0.92 | 0.91 | 0.90 | 0.94 | 0.90 | 0.86 | 0.85 | 0.91 | 0.92 | 0.91 | 0.93 | 0.96 | 1.00 |
| 单位收入产生的现金 | (0.02) | (0.05) | (0.16) | (0.08) | (0.05) | (0.07) | (0.10) | (0.07) | (0.04) | (0.04) | (0.10) | (0.03) | (0.04) | (0.04) | (0.11) | (0.05) | (0.08) | (0.08) | (0.11) | (0.20) |
| 单位收入可用于增长的现金 | (0.06) | (0.09) | 0.05 | 0.06 | 0.09 | (0.04) | (0.04) | (0.25) | (0.24) | (0.33) | (0.32) | (0.19) | (0.11) | (0.11) | (0.18) | (0.27) | (0.11) | (0.10) | (0.14) | (0.73) |
| 市值环比增长 | 54.91% | -35.86% | 17.30% | 71.37% | 10.32% | 28.05% | 67.35% | -4.55% | -25.78% | -31.74% | -12.52% | -11.13% | 48.39% | -11.73% | 92.58% | -16.44% | 0.00% | 39.47% | 14.16% | -5.67% |
| 主评级建议 | 中性 | 中性 | 中性 | 回避 | 中性 | 回避 | 回避 | 中性 | 回避 | 回避 | 良-可关注 | 回避 | 中性 | 回避 | 回避 | 中性 | 中性 | 回避 | 中性 | 回避 |
| 次评级建议(敏感性) | 良-可关注 | 优-买入 | 良-可关注 | 回避 | 良-可关注 | 良-可关注 | 回避 | 数据为空 | 回避 | 中性 | 良-可关注 | 中性 | 优-买入 | 中性 | 回避 | 优-买入 | 数据为空 | 回避 | 优-买入 | 回避 |
| 悦达投资 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 特变电工 | 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 | 17.5 | 14.66 | 20.68 | 23.8 | 21.23 | 18.04 | 28.47 | 23.88 | 16.56 | 14.8 | 21.08 | 32.32 | 24.26 | 30.75 | 14.95 | 14.95 | 13.28 | 12.89 | 8.83 | 7.27 |
| 赢利能力评分 | 81.02 | 95.12 | 97.45 | 93.55 | 97.65 | 99.17 | 95.11 | 83.47 | 96.77 | 100.00 | 100.00 | 75.65 | 69.04 | 68.82 | 52.55 | 52.81 | 49.40 | 56.67 | 76.16 | 38.21 |
| 成长能力评分 | 56.76 | 64.85 | 91.56 | 81.78 | 86.05 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 96.66 | 96.23 | 95.03 | 58.53 | 98.26 | 100.00 | 81.32 | 85.00 | 84.55 |
| 估值情况评分 | 59.74 | 60.01 | 49.18 | 33.05 | 39.94 | 49.26 | 39.78 | 31.77 | 58.30 | 59.68 | 58.76 | 21.45 | 50.94 | 56.44 | 67.74 | 54.84 | 64.32 | 64.72 | 73.04 | 77.69 |
| 信用情况评分 | 75.11 | 67.77 | 69.50 | 65.50 | 73.34 | 72.76 | 74.31 | 70.42 | 70.14 | 66.93 | 66.88 | 62.61 | 60.76 | 66.16 | 63.11 | 55.40 | 54.76 | 54.54 | 56.17 | 50.46 |
| 综合情况评价 | 66.77 | 73.01 | 80.53 | 66.99 | 76.73 | 84.34 | 80.91 | 70.83 | 85.62 | 86.61 | 86.38 | 60.29 | 70.94 | 72.70 | 59.96 | 69.46 | 69.59 | 66.27 | 76.48 | 65.18 |
| 每股收益(元) | 0.68 | 0.53 | 0.23 | 0.85 | 0.68 | 0.44 | 0.26 | 0.80 | 0.60 | 0.40 | 0.23 | 0.63 | 0.35 | 0.48 | 0.18 | 0.51 | 0.36 | 0.27 | 0.19 | 0.32 |
| 预估全年每股收益(元) | 0.85 | 1.03 | 1.13 | 0.85 | 0.91 | 0.95 | 1.27 | 0.80 | 1.08 | 1.06 | 1.62 | 0.63 | 0.50 | 0.91 | 0.52 | 0.51 | 0.51 | 0.59 | 1.03 | 0.32 |
| 每股净资产(元) | 6.22 | 4.75 | 4.55 | 4.43 | 4.12 | 3.89 | 5.48 | 4.95 | 4.79 | 3.72 | 4.22 | 3.91 | 3.19 | 5.96 | 5.70 | 5.45 | 5.38 | 5.34 | 5.67 | 5.43 |
| 每股自由现金流(元) | (0.43) | (0.04) | (0.46) | 0.20 | (0.15) | 0.21 | (0.29) | (0.12) | (0.16) | 0.24 | 0.12 | 0.34 | (0.03) | (0.07) | (1.36) | 0.84 | (0.64) | 0.21 | (0.43) | 0.56 |
| 当季净利润(亿) | 4.11 | 5.50 | 4.10 | 3.09 | 4.26 | 4.86 | 3.08 | 2.42 | 2.73 | 2.54 | 1.94 | 2.37 | 0.97 | 1.29 | 0.76 | 0.64 | 0.38 | 0.42 | 0.73 | 0.38 |
| 当季主营业务收入(亿) | 41.23 | 47.65 | 39.93 | 40.40 | 36.59 | 38.82 | 31.73 | 36.42 | 34.61 | 31.42 | 22.74 | 27.27 | 23.40 | 22.48 | 16.17 | 18.62 | 16.45 | 12.65 | 11.41 | 13.87 |
| 预估全年净利润(亿) | 17.18 | 18.49 | 20.34 | 15.29 | 16.29 | 17.05 | 15.26 | 9.63 | 12.88 | 11.78 | 13.86 | 5.39 | 4.28 | 3.86 | 2.24 | 2.16 | 2.19 | 2.53 | 4.00 | 1.25 |
| 预估全年主营业务收入(亿) | 177.38 | 183.14 | 185.67 | 147.54 | 151.10 | 163.10 | 174.69 | 125.19 | 127.77 | 125.13 | 125.61 | 89.31 | 90.57 | 94.99 | 83.78 | 59.14 | 58.64 | 56.11 | 59.83 | 44.88 |
| 市净率(倍) | 2.81 | 3.09 | 4.54 | 5.37 | 5.15 | 4.64 | 5.20 | 4.83 | 3.46 | 3.98 | 4.99 | 8.28 | 7.60 | 5.16 | 2.62 | 2.74 | 2.47 | 2.41 | 1.56 | 1.34 |
| 市销率(折算为全年数据) | 2.14 | 1.65 | 2.20 | 3.15 | 2.80 | 2.23 | 2.19 | 2.55 | 1.83 | 1.64 | 1.71 | 3.41 | 2.62 | 1.73 | 1.14 | 1.56 | 1.57 | 1.56 | 1.09 | 1.30 |
| 市盈率(折算为全年数据) | 20.65 | 14.25 | 18.27 | 27.98 | 23.42 | 19.01 | 22.36 | 29.73 | 15.40 | 13.95 | 12.99 | 51.25 | 48.44 | 33.98 | 28.53 | 29.50 | 25.92 | 21.77 | 8.57 | 22.49 |
| 市盈率(倍)(含债调整去息税)折为全年 | 20.27 | 14.99 | 19.26 | 27.65 | 24.07 | 20.01 | 23.93 | 28.59 | 16.23 | 15.52 | 14.52 | 41.70 | 40.43 | 32.43 | 34.87 | 24.48 | 28.54 | 26.60 | 14.00 | 25.74 |
| PER(以当期ROE为增长标准) | 1.53 | 0.76 | 0.93 | 1.44 | 1.15 | 0.93 | 1.22 | 1.76 | 0.79 | 0.64 | 0.50 | 2.58 | 2.70 | 2.29 | 4.03 | 2.63 | 3.08 | 2.55 | 0.88 | 4.32 |
| PEG(以3年均净利增长为标准) | 0.41 | 0.28 | 0.34 | 0.29 | 0.24 | 0.20 | 0.25 | 0.29 | 0.14 | 0.14 | 0.12 | 0.49 | 0.60 | 0.53 | 0.97 | 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) | 0.78 | 0.55 | 0.69 | 0.76 | 0.65 | 0.49 | 0.55 | 0.70 | 0.39 | 0.38 | 0.35 | 1.19 | 1.13 | 0.85 | 1.09 | 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 | 7.42% | 8.90% | 10.81% | 8.10% | 9.43% | 10.18% | 9.53% | 6.35% | 8.62% | 8.82% | 12.09% | 5.37% | 4.36% | 4.42% | 2.80% | 2.93% | 2.77% | 3.29% | 5.64% | 1.85% |
| 预估全年投入资本报酬率 | 11.62% | 15.34% | 17.56% | 13.41% | 14.54% | 16.14% | 14.99% | 10.74% | 14.70% | 16.00% | 22.27% | 10.15% | 8.47% | 7.50% | 4.29% | 4.83% | 4.25% | 5.27% | 8.63% | 2.84% |
| 预估全年股东权益报酬率 | 13.26% | 19.61% | 20.75% | 19.19% | 20.85% | 21.60% | 19.61% | 16.25% | 20.42% | 24.24% | 28.88% | 16.15% | 15.00% | 14.17% | 8.66% | 9.30% | 9.26% | 10.45% | 15.83% | 5.96% |
| 自由现金流与营业收入之比 | -6.79% | -0.88% | -20.59% | 2.46% | -2.47% | 5.31% | -11.14% | -1.18% | -2.13% | 4.84% | 4.53% | 3.28% | -0.35% | -0.75% | -35.82% | 6.08% | -6.71% | 3.70% | -14.66% | 4.88% |
| 二级市场自由现金收益率-报表期 | -2.24% | -0.23% | -1.86% | 0.73% | -0.60% | 0.99% | -0.89% | -0.43% | -0.74% | 1.17% | 0.44% | 0.91% | -0.08% | -0.16% | -5.35% | 3.46% | -2.65% | 0.92% | -2.26% | 3.33% |
| 总收入同比增长率 | 20.22% | 24.13% | 25.84% | 17.86% | 20.70% | 30.28% | 39.54% | 40.17% | 43.06% | 40.11% | 40.64% | 51.01% | 53.13% | 60.61% | 41.66% | 31.79% | 30.67% | 25.04% | 33.33% | 22.14% |
| 净利润同比增长率 | 12.38% | 20.94% | 33.08% | 58.80% | 69.23% | 77.16% | 58.49% | 78.74% | 139.20% | 118.79% | 157.34% | 148.89% | 97.67% | 78.61% | 3.40% | 72.45% | 74.37% | 101.50% | 218.90% | 31.80% |
| 当季收入同比增长率 | 12.69% | 22.73% | 25.84% | 10.93% | 5.70% | 23.58% | 39.54% | 33.59% | 47.95% | 39.72% | 40.64% | 46.40% | 42.20% | 77.70% | 41.66% | 34.30% | 39.88% | 18.40% | 33.33% | -62.26% |
| 当季净利润同比增长率 | -3.56% | 13.25% | 33.08% | 27.71% | 56.21% | 91.46% | 58.49% | 1.94% | 182.50% | 96.28% | 157.34% | 271.00% | 155.52% | 210.48% | 3.40% | 68.02% | 23.79% | 22.45% | 218.90% | -60.03% |
| 净利润率 | 10.64% | 10.96% | 10.26% | 10.36% | 11.39% | 11.25% | 9.71% | 7.69% | 8.12% | 8.27% | 8.55% | 6.03% | 4.86% | 5.30% | 4.67% | 3.66% | 3.76% | 4.76% | 6.40% | 2.80% |
| 税前利润率 | 12.32% | 12.88% | 12.26% | 12.38% | 13.52% | 13.41% | 11.77% | 9.71% | 11.68% | 12.02% | 11.69% | 7.81% | 6.88% | 7.28% | 6.51% | 5.02% | 5.70% | 7.00% | 8.43% | 5.24% |
| 主营业务利润率 | 21.82% | 22.19% | 22.37% | 22.72% | 23.19% | 23.01% | 21.90% | 20.03% | 20.79% | 21.53% | 21.28% | 19.07% | 20.17% | 20.90% | 20.55% | 17.20% | 18.03% | 18.98% | 18.46% | 18.42% |
| 当季净利润率 | 9.97% | 11.55% | 10.26% | 7.64% | 11.64% | 12.52% | 9.71% | 6.64% | 7.88% | 8.08% | 8.55% | 8.70% | 4.13% | 5.75% | 4.67% | 3.43% | 2.30% | 3.29% | 6.40% | 2.74% |
| 当季税前利润率 | 11.12% | 13.40% | 12.43% | 9.37% | 13.72% | 14.76% | 9.01% | 4.88% | 11.16% | 12.26% | 6.48% | 9.91% | 6.23% | 7.83% | 4.46% | 3.54% | 3.80% | 5.71% | 4.15% | 5.98% |
| 当季主营业务利润率 | 21.03% | 22.03% | 22.37% | 21.46% | 23.54% | 23.92% | 21.90% | 18.16% | 19.64% | 21.72% | 21.28% | 16.58% | 18.95% | 21.16% | 20.55% | 15.37% | 16.66% | 19.45% | 18.46% | 17.32% |
| 当季权益报酬率 | 3.26% | 6.44% | 5.01% | 3.88% | 5.75% | 6.96% | 4.69% | 4.08% | 4.75% | 6.14% | 5.39% | 7.11% | 3.54% | 5.08% | 3.10% | 2.75% | 1.64% | 1.83% | 3.32% | 1.81% |
| 经营性现金流同比增长率 | -31.64% | -36.70% | 数据为空 | -15.61% | -42.46% | 4.05% | -103.87% | 244.07% | 914.16% | 1586.99% | 数据为空 | 34.95% | 数据为空 | -54.61% | 数据为空 | -16.37% | -193.17% | -38.50% | -1145.65% | 169.73% |
| 综合业务利润率 | 21.82% | 22.19% | 22.37% | 22.72% | 23.19% | 23.01% | 21.90% | 20.03% | 20.79% | 21.53% | 21.28% | 19.07% | 20.17% | 20.90% | 20.55% | 17.20% | 18.03% | 18.98% | 18.46% | 18.42% |
| 当季综合业务利润率 | 21.03% | 22.03% | 22.37% | 21.46% | 23.54% | 23.92% | 21.90% | 18.16% | 19.64% | 21.72% | 21.28% | 16.58% | 18.95% | 21.16% | 20.55% | 15.37% | 16.66% | 19.45% | 18.46% | 17.32% |
| 资本支出与销售收入比 | 11.67% | 9.69% | 14.72% | 11.10% | 11.06% | 11.96% | 10.52% | 20.11% | 20.15% | 16.78% | 17.55% | 4.43% | 2.89% | 2.55% | 2.56% | 2.55% | 3.14% | 2.66% | 3.03% | 8.72% |
| 总市值(亿) | 354.79 | 263.50 | 371.70 | 427.78 | 381.58 | 324.25 | 341.14 | 286.14 | 198.43 | 164.32 | 180.03 | 276.03 | 207.19 | 131.31 | 63.84 | 63.84 | 56.71 | 55.04 | 34.28 | 28.22 |
| 总市值含债调整(亿) | 368.51 | 291.26 | 397.96 | 454.47 | 413.17 | 353.94 | 373.32 | 312.21 | 224.41 | 193.27 | 206.09 | 295.80 | 231.58 | 158.07 | 90.01 | 87.15 | 86.08 | 81.56 | 59.92 | 52.86 |
| 总市值中的现金比例 | 19.64% | 21.13% | 9.52% | 10.20% | 10.25% | 13.70% | 11.54% | 12.13% | 18.00% | 19.60% | 12.79% | 7.37% | 8.23% | 12.52% | 17.67% | 16.45% | 17.99% | 21.79% | 26.58% | 32.82% |
| 生息负债与净资产比率 | 10.88% | 32.51% | 32.11% | 33.51% | 42.67% | 42.50% | 49.03% | 43.99% | 45.26% | 70.08% | 72.24% | 59.30% | 89.48% | 105.15% | 107.43% | 100.20% | 127.85% | 116.24% | 116.50% | 116.97% |
| 营业费用与收入之比 | 5.36% | 4.87% | 5.06% | 5.94% | 5.33% | 5.23% | 4.82% | 5.91% | 5.49% | 5.77% | 6.02% | 6.65% | 7.50% | 7.79% | 7.60% | 6.65% | 7.20% | 7.74% | 7.99% | 6.95% |
| 管理费用与收入之比 | 4.16% | 4.02% | 4.55% | 4.29% | 3.91% | 3.69% | 4.10% | 3.90% | 3.85% | 3.91% | 4.69% | 4.29% | 4.05% | 4.14% | 4.22% | 4.59% | 4.89% | 4.89% | 4.74% | 4.95% |
| 财务费用与收入之比 | 0.87% | 1.21% | 0.91% | 0.90% | 0.94% | 1.05% | 1.28% | 1.16% | 1.28% | 1.49% | 1.76% | 2.18% | 2.87% | 3.14% | 2.44% | 2.70% | 2.73% | 2.90% | 2.94% | 2.61% |
| 期间费用占收入比 | 10.39% | 10.09% | 10.53% | 11.14% | 10.17% | 9.97% | 10.20% | 10.98% | 10.62% | 11.16% | 12.47% | 13.13% | 14.42% | 15.07% | 14.27% | 13.94% | 14.82% | 15.53% | 15.67% | 14.51% |
| 当季期间费用占收入比 | 11.01% | 9.72% | 10.53% | 13.71% | 10.55% | 9.78% | 10.20% | 11.86% | 9.77% | 10.22% | 12.47% | 10.20% | 13.35% | 15.65% | 14.27% | 12.04% | 13.77% | 15.41% | 15.67% | 13.15% |
| 期间费用占收入比同比增长率 | 2.14% | 1.21% | 3.23% | 1.43% | -4.27% | -10.72% | -18.21% | -16.38% | -26.35% | -25.91% | -12.61% | -5.81% | -2.67% | -2.97% | -8.95% | -3.90% | -1.96% | -2.05% | -1.65% | -7.28% |
| 当季期间费用占收入比同比增长率 | 4.38% | -0.60% | 3.23% | 15.62% | 7.99% | -4.31% | -18.21% | 16.26% | -26.81% | -34.68% | -12.61% | -15.30% | -3.05% | 1.56% | -8.95% | -8.46% | -0.90% | -2.46% | -1.65% | -15.92% |
| 债务杠杆 | 1.84 | 2.43 | 2.30 | 2.37 | 2.33 | 2.40 | 2.44 | 2.56 | 2.60 | 3.24 | 3.18 | 3.01 | 3.60 | 3.44 | 3.28 | 3.17 | 3.44 | 3.37 | 3.23 | 3.22 |
| 生息负债率 | 5.92% | 13.36% | 13.95% | 14.15% | 18.29% | 17.72% | 20.10% | 17.20% | 17.38% | 21.66% | 22.73% | 19.72% | 24.88% | 30.58% | 32.73% | 31.58% | 37.15% | 34.49% | 36.12% | 36.32% |
| 资产负债率 | 45.54% | 58.90% | 56.56% | 57.78% | 57.12% | 58.32% | 59.01% | 60.89% | 61.60% | 69.10% | 68.53% | 66.75% | 72.19% | 70.92% | 69.53% | 68.49% | 70.95% | 70.33% | 69.00% | 68.95% |
| 每股生息负债(元) | 0.68 | 1.54 | 1.46 | 1.49 | 1.76 | 1.65 | 2.69 | 2.18 | 2.17 | 2.61 | 3.05 | 2.32 | 2.86 | 6.27 | 6.13 | 5.46 | 6.88 | 6.21 | 6.61 | 6.35 |
| 生息债务占负债比率 | 13.01% | 22.69% | 24.66% | 24.49% | 32.03% | 30.38% | 34.05% | 28.25% | 28.21% | 31.35% | 33.17% | 29.54% | 34.47% | 43.11% | 47.08% | 46.11% | 52.36% | 49.04% | 52.35% | 52.67% |
| 每股现金保有额(元) | 3.44 | 3.10 | 1.97 | 2.43 | 2.18 | 2.47 | 3.29 | 2.90 | 2.98 | 2.90 | 2.70 | 2.38 | 2.00 | 3.85 | 2.64 | 2.46 | 2.39 | 2.81 | 2.35 | 2.39 |
| 存货环比增长率 | 6.77% | -0.18% | -7.03% | 37.51% | 3.76% | -11.18% | -15.68% | 0.40% | 4.99% | 8.29% | 12.13% | -10.52% | 9.82% | 16.02% | 16.35% | -19.14% | 17.07% | 19.13% | 2.01% | -12.25% |
| 应收帐款环比增长率 | 11.76% | 10.42% | 26.25% | -11.54% | 16.75% | -17.88% | 32.42% | -9.66% | 26.51% | -6.95% | 11.99% | -15.10% | 30.33% | -7.48% | 28.16% | -15.41% | 11.27% | -10.34% | 11.94% | -1.94% |
| 存货同比增长率 | 36.25% | 32.42% | 17.82% | 6.86% | -21.98% | -21.06% | -3.76% | 28.00% | 14.07% | 19.32% | 27.85% | 32.65% | 19.87% | 27.78% | 31.20% | 15.03% | 24.83% | 23.99% | 15.82% | 15.80% |
| 应收帐款同比增长率 | 37.81% | 43.97% | 7.08% | 12.31% | 14.69% | 24.27% | 40.81% | 19.08% | 11.92% | 15.30% | 14.64% | 31.20% | 30.71% | 11.60% | 8.15% | -5.53% | 9.51% | 4.20% | 8.95% | 11.19% |
| 预收帐款同比增长率 | -11.47% | -14.60% | -30.11% | -22.06% | -25.41% | 1.05% | 16.68% | 50.95% | 65.12% | 89.33% | 99.42% | 60.46% | 68.68% | 18.10% | 30.75% | 42.28% | 52.78% | 61.72% | 78.75% | 97.74% |
| 存货周转率 - 单期值 | 5.03 | 5.52 | 5.57 | 4.10 | 5.73 | 6.43 | 6.20 | 3.85 | 3.90 | 3.98 | 4.34 | 3.56 | 3.19 | 3.64 | 3.74 | 3.20 | 2.54 | 2.81 | 3.59 | 2.75 |
| 总资产周转率-单期值 | 0.77 | 0.88 | 0.99 | 0.78 | 0.88 | 0.97 | 1.09 | 0.83 | 0.85 | 0.94 | 1.10 | 0.89 | 0.92 | 1.09 | 1.05 | 0.80 | 0.74 | 0.73 | 0.84 | 0.66 |
| 净资产周转率-单期值 | 1.41 | 2.15 | 2.27 | 1.85 | 2.04 | 2.33 | 2.66 | 2.11 | 2.23 | 3.03 | 3.48 | 2.68 | 3.32 | 3.73 | 3.44 | 2.54 | 2.55 | 2.46 | 2.72 | 2.13 |
| 应收帐款周转率--单期值 | 6.94 | 8.01 | 8.97 | 9.00 | 8.15 | 10.27 | 9.04 | 8.57 | 7.91 | 9.79 | 9.15 | 7.28 | 6.27 | 8.57 | 6.99 | 6.33 | 5.31 | 5.65 | 5.40 | 4.54 |
| 流动资产周转率--单期值 | 1.30 | 1.56 | 1.71 | 1.37 | 1.46 | 1.58 | 1.70 | 1.22 | 1.28 | 1.45 | 1.71 | 1.32 | 1.44 | 1.71 | 1.68 | 1.20 | 1.16 | 1.19 | 1.40 | 1.05 |
| 固定资产周转率--单期值 | 3.55 | 3.69 | 3.98 | 3.12 | 5.49 | 6.33 | 7.36 | 5.19 | 6.07 | 5.89 | 5.90 | 4.13 | 4.48 | 4.58 | 4.28 | 3.04 | 3.15 | 2.94 | 3.37 | 2.45 |
| 股本同比变动率 | 12.80% | 0.00% | 50.00% | 50.00% | 50.00% | 61.89% | 40.30% | 40.30% | 40.30% | 160.00% | 100.00% | 100.00% | 100.00% | 0.00% | 10.00% | 10.00% | 10.00% | 43.00% | 30.00% | 30.00% |
| 税前利润同比增长率 | 9.54% | 19.19% | 31.11% | 50.35% | 39.62% | 45.38% | 40.46% | 74.24% | 142.83% | 131.41% | 152.69% | 134.82% | 84.90% | 67.00% | 9.33% | 26.25% | 51.69% | 74.21% | 144.22% | 26.02% |
| 其他税费(亿) | 6.01 | 4.30 | 1.94 | 5.88 | 5.11 | 4.33 | 2.64 | 6.51 | 3.45 | 2.02 | 1.04 | 2.55 | 1.47 | 1.02 | 0.66 | 1.77 | 1.36 | 0.93 | 0.53 | 1.23 |
| 每股营运资金(元) | 2.98 | 1.97 | 1.64 | 1.52 | 2.16 | 1.91 | 3.46 | 2.84 | 3.01 | 2.16 | 1.93 | 1.47 | 1.58 | 3.39 | 2.67 | 2.08 | 1.97 | 1.43 | 1.57 | 0.54 |
| 短期借款占营运资金的比例 | 4.45% | 19.41% | 20.46% | 22.63% | 13.72% | 11.62% | 6.99% | 15.05% | 18.20% | 33.88% | 51.28% | 45.39% | 51.81% | 55.79% | 85.33% | 92.33% | 156.87% | 218.63% | 199.23% | 647.18% |
| 每股资本性支出(元) | 0.74 | 0.47 | 0.33 | 0.91 | 0.66 | 0.47 | 0.28 | 2.10 | 1.49 | 0.82 | 0.47 | 0.46 | 0.21 | 0.23 | 0.10 | 0.35 | 0.30 | 0.15 | 0.09 | 1.01 |
| 每股投入资本净额(元) | 7.29 | 6.71 | 6.44 | 6.34 | 6.23 | 5.88 | 8.49 | 7.48 | 7.31 | 6.64 | 7.29 | 6.21 | 5.91 | 12.06 | 12.22 | 10.48 | 12.07 | 11.24 | 11.95 | 11.40 |
| 每股经营活动产生的现金流(元) | 0.31 | 0.43 | (0.13) | 1.11 | 0.51 | 0.68 | (0.02) | 1.98 | 1.34 | 1.05 | 0.59 | 0.81 | 0.18 | 0.16 | (1.26) | 1.20 | (0.34) | 0.36 | (0.34) | 1.57 |
| 投资支出占收入之比 | 11.74% | 9.77% | 14.83% | 11.98% | 11.14% | 12.02% | 10.53% | 25.60% | 24.75% | 21.45% | 28.68% | 6.92% | 6.07% | 6.08% | 2.91% | 7.36% | 5.68% | 4.28% | 3.84% | 11.46% |
| 存货储存期(天) | 71.58 | 65.21 | 64.66 | 87.85 | 62.77 | 55.98 | 58.08 | 93.60 | 92.23 | 90.39 | 82.92 | 101.08 | 112.86 | 98.96 | 96.34 | 112.50 | 141.75 | 128.12 | 100.17 | 130.86 |
| 应付帐款付款期(天) | 79.22 | 80.79 | 69.37 | 73.56 | 56.57 | 47.67 | 38.21 | 56.56 | 51.56 | 47.16 | 37.59 | 37.77 | 37.24 | 34.10 | 29.78 | 37.78 | 44.44 | 45.68 | 36.20 | 45.78 |
| 应收帐款回收期(天) | 51.85 | 44.94 | 40.14 | 40.01 | 44.17 | 35.05 | 39.84 | 41.99 | 45.54 | 36.76 | 39.35 | 49.42 | 57.41 | 42.00 | 51.47 | 56.89 | 67.83 | 63.71 | 66.63 | 79.37 |
| 预付帐款占用期(天) | 33.34 | 31.22 | 37.55 | 43.78 | 57.80 | 35.70 | 48.05 | 65.91 | 73.93 | 63.42 | 48.72 | 45.39 | 39.52 | 24.98 | 39.44 | 40.40 | 44.79 | 48.90 | 40.49 | 44.62 |
| 预收帐款信用期(天) | 44.41 | 47.32 | 41.41 | 61.81 | 58.88 | 62.22 | 62.97 | 93.48 | 93.36 | 80.26 | 75.06 | 86.80 | 79.77 | 55.84 | 56.43 | 81.69 | 73.04 | 80.04 | 60.43 | 75.67 |
| 现金占总资产比例 | 30.08% | 26.80% | 18.80% | 23.13% | 22.65% | 26.51% | 24.59% | 22.90% | 23.89% | 24.10% | 20.08% | 20.27% | 17.39% | 18.79% | 14.11% | 14.23% | 12.90% | 15.60% | 12.83% | 13.66% |
| 存货占总资产比例 | 11.83% | 12.36% | 13.66% | 14.66% | 11.65% | 11.57% | 13.63% | 17.08% | 17.25% | 18.37% | 19.78% | 20.16% | 23.06% | 23.51% | 22.19% | 20.65% | 23.84% | 20.95% | 19.04% | 19.54% |
| 总资产同比增加比例 | 34.12% | 23.95% | 17.60% | 24.52% | 15.51% | 25.39% | 39.64% | 51.06% | 52.51% | 52.69% | 43.42% | 35.86% | 23.93% | 13.86% | 12.60% | 8.83% | 14.20% | 16.01% | 11.49% | 12.42% |
| 应付款项占总资产比例 | 13.10% | 15.31% | 14.65% | 12.28% | 10.50% | 9.85% | 8.97% | 10.32% | 9.64% | 9.59% | 8.97% | 7.53% | 7.61% | 8.10% | 6.86% | 6.93% | 7.47% | 7.47% | 6.88% | 6.83% |
| 应收款项占总资产比例 | 12.91% | 12.87% | 12.87% | 10.17% | 12.56% | 11.08% | 14.13% | 11.27% | 12.65% | 11.18% | 14.01% | 14.30% | 17.24% | 14.81% | 17.53% | 14.81% | 16.35% | 15.11% | 18.25% | 17.06% |
| 预收款项占总资产比例 | 11.05% | 13.56% | 13.27% | 15.71% | 16.75% | 19.68% | 22.33% | 25.10% | 25.93% | 24.42% | 26.73% | 25.12% | 23.95% | 19.69% | 19.22% | 21.27% | 17.60% | 18.99% | 16.55% | 16.27% |
| 预付款项占总资产比例 | 5.51% | 5.92% | 7.93% | 7.31% | 10.73% | 7.38% | 11.28% | 12.03% | 13.83% | 12.89% | 11.62% | 9.05% | 8.08% | 5.93% | 9.08% | 7.42% | 7.53% | 8.00% | 7.70% | 6.66% |
| 固定资产占总资产比例 | 21.56% | 23.88% | 24.80% | 25.06% | 15.93% | 15.38% | 14.83% | 15.92% | 14.08% | 15.90% | 18.56% | 21.56% | 20.62% | 23.70% | 24.49% | 26.32% | 23.53% | 24.80% | 25.03% | 26.95% |
| 无形资产占总资产比例 | 4.32% | 4.87% | 5.49% | 5.01% | 5.07% | 5.26% | 4.22% | 4.51% | 3.50% | 4.08% | 4.04% | 4.63% | 4.63% | 4.72% | 3.33% | 3.65% | 3.39% | 3.51% | 3.83% | 4.15% |
| 流动比例 | 1.72 | 1.38 | 1.38 | 1.33 | 1.58 | 1.52 | 1.65 | 1.52 | 1.52 | 1.34 | 1.26 | 1.23 | 1.25 | 1.33 | 1.28 | 1.23 | 1.19 | 1.14 | 1.16 | 1.05 |
| 速动比率 | 1.39 | 1.11 | 1.05 | 0.99 | 1.28 | 1.23 | 1.31 | 1.12 | 1.15 | 0.99 | 0.90 | 0.86 | 0.83 | 0.86 | 0.85 | 0.83 | 0.76 | 0.77 | 0.81 | 0.71 |
| 综合税率 | 1.85% | 1.86% | 2.12% | 2.13% | 2.23% | 2.41% | 2.43% | 1.54% | 2.44% | 2.41% | 2.15% | 1.26% | 1.51% | 1.50% | 1.19% | 0.94% | 1.73% | 1.97% | 1.79% | 1.99% |
| 实际所得税率 | 11.12% | 11.08% | 13.08% | 13.55% | 13.09% | 13.81% | 14.92% | 11.20% | 17.13% | 17.51% | 15.42% | 12.44% | 18.62% | 16.87% | 13.01% | 12.56% | 25.05% | 22.90% | 17.25% | 31.68% |
| 可持续增长率 | 14.97% | 23.51% | 23.30% | 19.19% | 23.24% | 26.27% | 25.84% | 16.25% | 18.07% | 25.06% | 29.75% | 16.15% | 16.14% | 19.77% | 16.06% | 9.30% | 9.60% | 11.72% | 17.39% | 5.96% |
| 最大内部融资增长率 | -4.09% | 5.97% | -15.47% | -2.82% | 2.60% | -1.25% | 0.43% | -39.56% | -37.03% | -29.05% | -37.80% | 2.85% | 5.62% | 8.90% | 10.16% | 1.00% | -2.15% | -1.02% | -3.28% | -12.44% |
| 净利润现金含量 | 45.91% | 80.32% | -57.14% | 130.83% | 75.48% | 153.47% | -6.32% | 246.18% | 221.98% | 261.30% | 258.47% | 127.89% | 52.36% | 33.89% | -712.08% | 235.86% | -94.76% | 133.34% | -181.72% | 486.33% |
| 主营业务收入现金含量 | 79.82% | 81.36% | 76.07% | 82.98% | 79.77% | 82.91% | 80.95% | 99.24% | 98.38% | 100.62% | 109.92% | 99.43% | 98.77% | 99.31% | 81.20% | 112.56% | 106.33% | 107.00% | 93.73% | 106.51% |
| 经营性现金周期(天) | 154.35 | 143.88 | 139.43 | 164.93 | 160.38 | 126.27 | 137.78 | 189.85 | 199.63 | 179.29 | 163.62 | 194.79 | 202.91 | 159.71 | 180.92 | 223.49 | 255.40 | 239.86 | 212.33 | 258.76 |
| 单位收入需投入现金 | 0.65 | 0.61 | 0.64 | 0.58 | 0.58 | 0.49 | 0.54 | 0.51 | 0.52 | 0.53 | 0.53 | 0.54 | 0.58 | 0.61 | 0.65 | 0.62 | 0.70 | 0.66 | 0.71 | 0.68 |
| 单位收入产生的现金 | 0.11 | 0.11 | 0.11 | 0.10 | 0.12 | 0.12 | 0.11 | 0.08 | 0.09 | 0.09 | 0.07 | 0.05 | 0.05 | 0.05 | 0.06 | 0.03 | 0.02 | 0.02 | 0.02 | 0.03 |
| 单位收入可用于增长的现金 | (0.01) | 0.01 | (0.04) | (0.01) | 0.01 | (0.00) | 0.00 | (0.12) | (0.12) | (0.08) | (0.10) | 0.01 | 0.02 | 0.02 | 0.03 | 0.00 | (0.01) | (0.00) | (0.01) | (0.06) |
| 市值环比增长 | 34.65% | -29.11% | -13.11% | 12.11% | 17.68% | -4.95% | 19.22% | 44.20% | 20.76% | -8.73% | -34.78% | 33.22% | 57.79% | 105.69% | 0.00% | 12.58% | 3.03% | 60.58% | 21.46% | -11.45% |
| 主评级建议 | 中性 | 良-可关注 | 优-买入 | 中性 | 良-可关注 | 优-买入 | 优-买入 | 良-可关注 | 优-买入 | 优-买入 | 优-买入 | 中性 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 中性 | 良-可关注 | 中性 |
| 次评级建议(敏感性) | 中性 | 中性 | 优-买入 | 中性 | 中性 | 优-买入 | 优-买入 | 中性 | 优-买入 | 优-买入 | 优-买入 | 良-可关注 | 良-可关注 | 良-可关注 | 中性 | 中性 | 中性 | 良-可关注 | 优-买入 | 回避 |
| 特变电工 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 友好集团 | 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 | 15.15 | 10.28 | 11.23 | 8.89 | 6.28 | 6.48 | 5.8 | 3.14 | 3.83 | 4.59 | 7.4 | 11.13 | 11.24 | 6.77 | 5.74 | 2.85 | 2.97 | 3.1 | 2.66 | 2.56 |
| 赢利能力评分 | 62.58 | 59.55 | 60.85 | 40.80 | 29.07 | 38.16 | 38.29 | 39.44 | 31.15 | 42.79 | 41.10 | 44.52 | 50.09 | 25.00 | 21.91 | 17.07 | 19.39 | 22.94 | 25.65 | 13.31 |
| 成长能力评分 | 100.00 | 100.00 | 97.55 | 85.91 | 56.39 | 93.16 | 85.49 | 29.52 | 24.94 | 49.03 | 45.13 | 52.83 | 83.07 | 87.95 | 73.09 | 19.62 | 10.35 | 2.55 | 17.59 | 65.00 |
| 估值情况评分 | 57.42 | 64.33 | 61.96 | 63.08 | 69.10 | 71.25 | 73.08 | 84.77 | 80.30 | 74.79 | 53.41 | 55.15 | 55.91 | 34.39 | 25.54 | 44.90 | 37.19 | 48.84 | 50.80 | 28.48 |
| 信用情况评分 | 63.70 | 68.68 | 65.21 | 61.17 | 61.08 | 65.33 | 66.33 | 63.58 | 65.61 | 66.45 | 75.27 | 64.65 | 63.01 | 61.97 | 74.10 | 63.15 | 61.73 | 54.51 | 53.41 | 61.28 |
| 综合情况评价 | 72.37 | 74.03 | 72.63 | 63.05 | 52.48 | 67.30 | 65.69 | 52.48 | 47.48 | 56.63 | 47.91 | 52.21 | 63.02 | 44.58 | 35.86 | 28.61 | 23.68 | 27.75 | 33.55 | 34.31 |
| 每股收益(元) | 0.18 | 0.14 | 0.08 | 0.19 | 0.07 | 0.07 | 0.04 | 0.15 | 0.09 | 0.05 | 0.03 | 0.18 | 0.17 | 0.04 | 0.02 | 0.04 | 0.03 | 0.03 | 0.02 | 0.03 |
| 预估全年每股收益(元) | 0.53 | 0.43 | 0.45 | 0.19 | 0.12 | 0.20 | 0.20 | 0.15 | 0.09 | 0.22 | 0.22 | 0.18 | 0.19 | 0.05 | 0.04 | 0.04 | 0.03 | 0.03 | 0.04 | 0.03 |
| 每股净资产(元) | 3.51 | 3.49 | 3.55 | 3.27 | 3.13 | 3.19 | 3.16 | 3.08 | 2.96 | 2.97 | 2.97 | 2.99 | 2.94 | 2.83 | 2.65 | 2.95 | 2.92 | 2.93 | 2.90 | 2.89 |
| 每股自由现金流(元) | (0.00) | (0.66) | 0.00 | 0.69 | 0.27 | (0.02) | (0.08) | 0.42 | (0.08) | (0.02) | 0.09 | 0.49 | 0.36 | 0.31 | 0.48 | 0.48 | 0.04 | (0.12) | (0.10) | 0.22 |
| 当季净利润(亿) | 0.12 | 0.19 | 0.26 | 0.39 | 0.01 | 0.09 | 0.11 | 0.21 | 0.11 | 0.07 | 0.09 | 0.02 | 0.40 | 0.06 | 0.07 | 0.02 | 0.00 | 0.03 | 0.07 | 0.01 |
| 当季主营业务收入(亿) | 6.44 | 6.46 | 6.87 | 6.53 | 3.82 | 4.30 | 5.35 | 5.14 | 3.54 | 2.72 | 4.30 | 4.41 | 3.18 | 2.61 | 4.12 | 5.49 | 2.38 | 2.34 | 2.98 | 7.88 |
| 预估全年净利润(亿) | 1.65 | 1.34 | 1.40 | 0.60 | 0.38 | 0.62 | 0.62 | 0.48 | 0.28 | 0.68 | 0.67 | 0.55 | 0.61 | 0.15 | 0.13 | 0.12 | 0.11 | 0.11 | 0.12 | 0.10 |
| 预估全年主营业务收入(亿) | 29.35 | 27.62 | 25.67 | 20.00 | 20.03 | 21.58 | 19.55 | 15.70 | 15.26 | 14.94 | 14.93 | 14.31 | 16.97 | 16.68 | 18.24 | 13.18 | 15.47 | 15.33 | 15.52 | 15.68 |
| 市净率(倍) | 4.31 | 2.94 | 3.16 | 2.72 | 2.01 | 2.03 | 1.83 | 1.02 | 1.29 | 1.55 | 2.49 | 3.72 | 3.83 | 2.39 | 2.16 | 0.97 | 1.02 | 1.06 | 0.92 | 0.89 |
| 市销率(折算为全年数据) | 1.77 | 1.32 | 1.50 | 1.57 | 1.23 | 1.15 | 1.14 | 0.89 | 1.14 | 1.27 | 1.86 | 2.73 | 2.36 | 1.60 | 1.28 | 1.12 | 1.08 | 1.12 | 1.01 | 0.99 |
| 市盈率(折算为全年数据) | 28.65 | 23.84 | 25.06 | 45.82 | 52.00 | 32.63 | 29.11 | 20.40 | 43.00 | 21.11 | 34.35 | 63.47 | 57.81 | 139.99 | 141.70 | 76.05 | 86.39 | 91.53 | 71.21 | 77.28 |
| 市盈率(倍)(含债调整去息税)折为全年 | 28.92 | 25.22 | 26.50 | 41.53 | 51.03 | 33.55 | 31.69 | 18.43 | 37.68 | 22.91 | 37.51 | 49.69 | 49.07 | 89.67 | 125.98 | 39.56 | 63.68 | 73.63 | 78.53 | 959.16 |
| PER(以当期ROE为增长标准) | 2.11 | 2.21 | 2.31 | 7.00 | 13.44 | 5.62 | 5.29 | 3.68 | 12.53 | 3.30 | 5.50 | 8.48 | 7.47 | 52.57 | 83.11 | 31.11 | 54.15 | 63.68 | 61.35 | 835.57 |
| PEG(以3年均净利增长为标准) | 0.47 | 0.56 | 0.55 | 0.33 | 0.46 | 0.26 | 0.25 | 0.15 | 0.34 | 0.17 | 0.28 | 0.44 | 0.37 | 91.92 | (20.96) | 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) | 1.03 | 1.01 | 1.21 | 2.73 | 3.34 | 1.81 | 2.22 | 23.94 | (152.10) | (23.12) | (37.37) | 6.34 | 3.37 | 6.49 | 7.09 | 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 | 5.70% | 5.67% | 5.57% | 2.52% | 1.53% | 2.97% | 3.09% | 2.48% | 1.49% | 3.78% | 3.60% | 3.03% | 3.13% | 0.79% | 0.66% | 0.64% | 0.53% | 0.53% | 0.57% | 0.50% |
| 预估全年投入资本报酬率 | 12.56% | 10.02% | 10.81% | 4.80% | 2.90% | 4.96% | 5.23% | 4.05% | 2.15% | 5.71% | 5.43% | 4.55% | 4.76% | 1.13% | 0.97% | 0.94% | 0.77% | 0.75% | 0.84% | 0.76% |
| 预估全年股东权益报酬率 | 13.71% | 11.41% | 11.46% | 5.93% | 3.80% | 5.97% | 5.99% | 5.00% | 3.01% | 6.94% | 6.81% | 5.86% | 6.57% | 1.71% | 1.52% | 1.27% | 1.18% | 1.16% | 1.28% | 1.15% |
| 自由现金流与营业收入之比 | -0.01% | -15.41% | 0.21% | 10.72% | 6.26% | -0.52% | -4.92% | 8.31% | -2.35% | -0.79% | 6.33% | 10.75% | 11.38% | 14.31% | 36.40% | 11.40% | 1.46% | -6.91% | -10.20% | 4.35% |
| 二级市场自由现金收益率-报表期 | 0.00% | -4.97% | 0.03% | 5.89% | 2.85% | -0.18% | -1.03% | 7.90% | -1.33% | -0.26% | 0.93% | 3.75% | 2.61% | 3.28% | 5.68% | 9.35% | 0.61% | -1.95% | -1.69% | 3.88% |
| 总收入同比增长率 | 46.76% | 38.07% | 28.37% | 27.43% | 27.60% | 37.50% | 24.55% | 9.68% | 6.63% | 4.40% | 4.36% | 8.55% | 28.71% | 26.50% | 38.33% | -15.92% | -1.34% | -2.21% | -1.00% | 30.90% |
| 净利润同比增长率 | 172.58% | 122.22% | 131.01% | 26.05% | -21.54% | 29.02% | 29.46% | -12.23% | -49.21% | 24.01% | 22.86% | 367.94% | 418.80% | 29.05% | 8.09% | 13.12% | 3.78% | 2.23% | 12.76% | -39.25% |
| 当季收入同比增长率 | 68.73% | 50.16% | 28.37% | 27.07% | 7.94% | 57.96% | 24.55% | 16.54% | 11.35% | 4.46% | 4.36% | -19.70% | 33.66% | 11.43% | 38.33% | -30.35% | 0.67% | -3.70% | -1.00% | -34.20% |
| 当季净利润同比增长率 | 1576.34% | 110.94% | 131.01% | 86.25% | -93.42% | 28.45% | 29.46% | 1011.41% | -72.39% | 25.50% | 22.86% | 26.01% | 11700.00% | 72.58% | 8.09% | 186.42% | 85.00% | -14.37% | 12.76% | -96.89% |
| 净利润率 | 2.90% | 3.38% | 3.83% | 3.02% | 1.56% | 2.10% | 2.13% | 3.05% | 2.54% | 2.24% | 2.05% | 3.82% | 5.32% | 1.88% | 1.74% | 0.89% | 1.32% | 1.85% | 2.23% | 0.66% |
| 税前利润率 | 3.33% | 3.78% | 4.41% | 3.50% | 1.83% | 2.13% | 2.25% | 3.83% | 2.61% | 2.55% | 2.47% | 4.37% | 5.95% | 2.36% | 2.22% | 1.15% | 2.26% | 2.83% | 2.94% | 0.57% |
| 主营业务利润率 | 19.74% | 20.15% | 20.21% | 19.31% | 18.07% | 18.43% | 18.12% | 20.51% | 19.04% | 19.36% | 16.74% | 19.89% | 18.88% | 18.85% | 16.96% | 16.13% | 17.60% | 18.41% | 20.19% | 12.20% |
| 当季净利润率 | 1.89% | 2.90% | 3.83% | 6.04% | 0.19% | 2.07% | 2.13% | 4.12% | 3.13% | 2.54% | 2.05% | 0.43% | 12.60% | 2.11% | 1.74% | 0.28% | 0.14% | 1.36% | 2.23% | 0.07% |
| 当季税前利润率 | 2.40% | 3.10% | 3.02% | 6.95% | 1.08% | 1.97% | 4.65% | 6.34% | 2.74% | 2.68% | 5.18% | 0.81% | 13.56% | 2.57% | 0.66% | -0.40% | 0.96% | 2.70% | 0.01% | -0.46% |
| 当季主营业务利润率 | 18.89% | 20.07% | 20.21% | 21.87% | 17.17% | 18.81% | 18.12% | 23.54% | 18.39% | 23.49% | 16.74% | 22.16% | 18.93% | 21.85% | 16.96% | 14.07% | 15.79% | 16.16% | 20.19% | 8.07% |
| 当季权益报酬率 | 1.11% | 1.72% | 2.38% | 3.87% | 0.07% | 0.89% | 1.16% | 2.21% | 1.20% | 0.75% | 0.95% | 0.20% | 4.38% | 0.63% | 0.87% | 0.16% | 0.04% | 0.35% | 0.73% | 0.06% |
| 经营性现金流同比增长率 | -17.83% | -151.73% | 207.27% | 26.10% | 809.85% | -1.89% | -57.92% | 38.71% | -71.21% | -67.35% | -75.82% | 22.34% | 711.75% | 数据为空 | 数据为空 | -0.34% | 12.10% | -232.82% | 数据为空 | 111.28% |
| 综合业务利润率 | 19.74% | 20.15% | 20.21% | 19.31% | 18.07% | 18.43% | 18.12% | 20.51% | 19.04% | 19.36% | 16.74% | 19.89% | 18.88% | 18.85% | 16.96% | 16.13% | 17.60% | 18.41% | 20.19% | 12.20% |
| 当季综合业务利润率 | 18.89% | 20.07% | 20.21% | 21.87% | 17.17% | 18.81% | 18.12% | 23.54% | 18.39% | 23.49% | 16.74% | 22.16% | 18.93% | 21.85% | 16.96% | 14.07% | 15.79% | 16.16% | 20.19% | 8.07% |
| 资本支出与销售收入比 | 15.55% | 13.97% | 6.99% | 6.86% | 21.50% | 4.37% | 7.94% | 9.45% | 6.24% | 6.18% | 2.58% | 3.29% | 3.04% | 2.95% | 2.07% | 1.07% | 0.82% | -0.25% | 0.36% | 6.17% |
| 总市值(亿) | 47.19 | 32.02 | 34.98 | 27.69 | 19.56 | 20.18 | 18.07 | 9.78 | 11.93 | 14.30 | 23.05 | 34.67 | 35.01 | 21.09 | 17.88 | 8.88 | 9.25 | 9.66 | 8.29 | 7.97 |
| 总市值含债调整(亿) | 51.15 | 35.54 | 37.62 | 30.66 | 23.58 | 23.57 | 21.05 | 12.64 | 16.29 | 17.75 | 26.73 | 37.82 | 38.81 | 25.46 | 22.02 | 13.52 | 15.45 | 15.92 | 14.49 | 14.24 |
| 总市值中的现金比例 | 12.23% | 10.77% | 13.44% | 18.20% | 24.30% | 17.13% | 15.62% | 30.37% | 21.98% | 14.24% | 14.23% | 6.92% | 5.80% | 9.76% | 13.72% | 20.16% | 18.88% | 16.64% | 19.43% | 26.18% |
| 生息负债与净资产比率 | 36.23% | 32.32% | 23.92% | 29.10% | 41.29% | 33.98% | 30.25% | 29.83% | 47.33% | 37.41% | 39.72% | 33.83% | 41.55% | 49.63% | 50.03% | 50.57% | 68.08% | 68.68% | 68.62% | 69.73% |
| 营业费用与收入之比 | 4.79% | 4.76% | 5.38% | 5.24% | 4.85% | 4.72% | 5.60% | 4.78% | 5.29% | 5.88% | 5.93% | 4.28% | 4.72% | 5.17% | 5.98% | 3.73% | 4.90% | 4.76% | 4.35% | 3.10% |
| 管理费用与收入之比 | 11.00% | 10.89% | 10.05% | 11.08% | 11.31% | 11.58% | 10.13% | 10.11% | 9.35% | 9.36% | 8.20% | 8.72% | 9.48% | 9.07% | 7.26% | 9.27% | 10.62% | 10.99% | 12.00% | 8.61% |
| 财务费用与收入之比 | 0.72% | 0.55% | 0.37% | 0.86% | 1.00% | 1.04% | 0.99% | 1.76% | 1.86% | 1.77% | 1.21% | 1.87% | 2.36% | 2.32% | 1.51% | 2.19% | 3.33% | 3.04% | 3.33% | 1.24% |
| 期间费用占收入比 | 16.50% | 16.20% | 15.80% | 17.18% | 17.17% | 17.34% | 16.72% | 16.65% | 16.50% | 17.00% | 15.33% | 14.87% | 16.56% | 16.55% | 14.75% | 15.19% | 18.84% | 18.80% | 19.67% | 12.94% |
| 当季期间费用占收入比 | 17.12% | 16.63% | 15.80% | 17.20% | 16.75% | 18.11% | 16.72% | 16.97% | 15.49% | 19.64% | 15.33% | 11.05% | 16.59% | 19.39% | 14.75% | 10.07% | 18.95% | 17.69% | 19.67% | 8.08% |
| 期间费用占收入比同比增长率 | -3.90% | -6.54% | -5.46% | 3.16% | 4.08% | 1.95% | 9.02% | 12.02% | -0.40% | 2.74% | 3.93% | -2.13% | -12.10% | -11.96% | -24.99% | 17.34% | 5.50% | 8.44% | 13.71% | -23.02% |
| 当季期间费用占收入比同比增长率 | 2.19% | -8.18% | -5.46% | 1.32% | 8.14% | -7.81% | 9.02% | 53.57% | -6.62% | 1.29% | 3.93% | 9.79% | -12.44% | 9.62% | -24.99% | 24.59% | -0.68% | 1.78% | 13.71% | -51.95% |
| 债务杠杆 | 2.64 | 2.18 | 2.27 | 2.35 | 2.52 | 2.09 | 2.04 | 2.01 | 2.02 | 1.94 | 2.01 | 1.94 | 2.12 | 2.17 | 2.33 | 1.98 | 2.21 | 2.18 | 2.25 | 2.30 |
| 生息负债率 | 13.71% | 14.85% | 10.55% | 12.38% | 16.41% | 16.23% | 14.83% | 14.82% | 23.45% | 19.27% | 19.75% | 17.48% | 19.64% | 22.91% | 21.50% | 25.56% | 30.75% | 31.45% | 30.52% | 30.29% |
| 资产负债率 | 62.16% | 54.06% | 55.87% | 57.46% | 60.26% | 52.23% | 50.99% | 50.34% | 50.46% | 48.49% | 50.26% | 48.33% | 52.73% | 53.83% | 57.02% | 49.46% | 54.83% | 54.21% | 55.53% | 56.56% |
| 每股生息负债(元) | 1.27 | 1.13 | 0.85 | 0.95 | 1.29 | 1.09 | 0.96 | 0.92 | 1.40 | 1.11 | 1.18 | 1.01 | 1.22 | 1.40 | 1.33 | 1.49 | 1.99 | 2.01 | 1.99 | 2.01 |
| 生息债务占负债比率 | 22.05% | 27.46% | 18.89% | 21.54% | 27.23% | 31.08% | 29.08% | 29.43% | 46.47% | 39.74% | 39.30% | 36.18% | 37.25% | 42.56% | 37.71% | 51.66% | 56.09% | 58.02% | 54.96% | 53.55% |
| 每股现金保有额(元) | 1.85 | 1.11 | 1.51 | 1.62 | 1.53 | 1.11 | 0.91 | 0.95 | 0.84 | 0.65 | 1.05 | 0.77 | 0.65 | 0.66 | 0.79 | 0.57 | 0.56 | 0.52 | 0.52 | 0.67 |
| 存货环比增长率 | 34.40% | -16.10% | 9.42% | 73.24% | 20.56% | 25.47% | -4.31% | -1.49% | 4.82% | 16.98% | -4.59% | -22.82% | 14.21% | 1.41% | -9.92% | -31.01% | 7.92% | -1.70% | -1.79% | -11.43% |
| 应收帐款环比增长率 | 18.05% | 2.75% | 44.84% | -13.45% | -14.03% | -0.58% | 49.87% | -22.53% | -7.63% | 5.97% | 30.30% | -36.80% | -7.76% | -0.80% | 28.77% | -50.12% | -6.74% | 4.67% | 19.34% | -13.23% |
| 存货同比增长率 | 113.75% | 91.74% | 186.76% | 150.77% | 42.60% | 23.98% | 15.59% | 15.26% | -9.70% | -1.60% | -14.71% | -19.47% | -28.02% | -31.99% | -34.08% | -28.12% | -7.73% | -15.99% | -15.65% | -20.88% |
| 应收帐款同比增长率 | 52.06% | 10.73% | 7.15% | 10.87% | -0.76% | 6.62% | 13.65% | -1.19% | -19.40% | -19.51% | -24.65% | -25.54% | -41.23% | -40.58% | -37.30% | -41.89% | 1.08% | 2.09% | 数据为空 | 6.13% |
| 预收帐款同比增长率 | 16.21% | 64.71% | 323.68% | 296.49% | 2229.47% | 1120.87% | 603.24% | 253.41% | -65.66% | -67.35% | -61.62% | -16.77% | 27.91% | 160.49% | 95.23% | 24.98% | 121.72% | 28.08% | 43.25% | 126.88% |
| 存货周转率 - 单期值 | 4.18 | 5.27 | 4.12 | 3.55 | 6.26 | 8.11 | 9.28 | 6.89 | 6.73 | 6.88 | 8.33 | 7.29 | 6.76 | 7.57 | 8.55 | 5.71 | 4.51 | 4.80 | 4.67 | 5.12 |
| 总资产周转率-单期值 | 1.02 | 1.17 | 1.02 | 0.84 | 0.82 | 1.04 | 0.97 | 0.81 | 0.82 | 0.83 | 0.80 | 0.79 | 0.88 | 0.87 | 0.95 | 0.73 | 0.77 | 0.77 | 0.76 | 0.76 |
| 净资产周转率-单期值 | 2.68 | 2.54 | 2.32 | 1.96 | 2.06 | 2.17 | 1.98 | 1.64 | 1.66 | 1.62 | 1.61 | 1.54 | 1.86 | 1.89 | 2.21 | 1.44 | 1.70 | 1.68 | 1.72 | 1.74 |
| 应收帐款周转率--单期值 | 33.33 | 37.02 | 35.36 | 39.90 | 34.58 | 32.03 | 28.85 | 34.71 | 26.15 | 23.64 | 25.05 | 31.27 | 23.43 | 21.24 | 23.04 | 21.45 | 12.56 | 11.61 | 12.30 | 14.83 |
| 流动资产周转率--单期值 | 2.21 | 2.35 | 2.15 | 1.68 | 1.98 | 2.76 | 2.73 | 2.24 | 2.24 | 2.23 | 2.26 | 2.13 | 2.45 | 2.41 | 2.68 | 1.79 | 1.91 | 1.92 | 1.90 | 1.88 |
| 固定资产周转率--单期值 | 4.43 | 4.59 | 4.32 | 3.27 | 3.40 | 3.59 | 3.20 | 2.52 | 2.70 | 2.59 | 2.57 | 2.41 | 2.88 | 2.83 | 3.04 | 1.49 | 1.80 | 1.75 | 1.73 | 1.72 |
| 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 | 166.87% | 145.12% | 151.67% | 16.37% | -10.65% | 14.71% | 13.50% | -3.76% | -53.14% | 12.94% | 15.91% | 312.86% | 239.63% | 5.27% | 4.65% | 69.26% | 37.93% | 10.63% | 10.02% | -70.09% |
| 其他税费(亿) | 1.26 | 1.10 | 0.77 | 1.23 | 0.86 | 0.84 | 0.23 | 0.80 | 0.62 | 0.53 | 0.16 | 0.74 | 0.54 | 0.56 | 0.34 | 0.62 | 0.44 | 0.42 | 0.24 | 0.61 |
| 每股营运资金(元) | (0.03) | 0.28 | (0.13) | (0.34) | (0.55) | (0.56) | (0.26) | (0.32) | 0.07 | 0.05 | (0.26) | (0.27) | (0.40) | (0.60) | (0.65) | (0.73) | (0.70) | (0.74) | (0.93) | (1.01) |
| 短期借款占营运资金的比例 | -2140.77% | 236.93% | -546.90% | -212.72% | -193.07% | -153.32% | -226.98% | -175.95% | 1384.17% | 1422.51% | -390.72% | -314.43% | -291.74% | -229.05% | -197.62% | -199.24% | -265.82% | -254.06% | -209.56% | -195.62% |
| 每股资本性支出(元) | 0.99 | 0.60 | 0.15 | 0.44 | 0.93 | 0.14 | 0.14 | 0.48 | 0.21 | 0.14 | 0.04 | 0.15 | 0.10 | 0.06 | 0.03 | 0.05 | 0.02 | (0.00) | 0.00 | 0.31 |
| 每股投入资本净额(元) | 4.21 | 4.30 | 4.14 | 4.04 | 4.17 | 4.00 | 3.81 | 3.80 | 4.15 | 3.81 | 3.97 | 3.86 | 4.08 | 4.29 | 4.16 | 3.98 | 4.44 | 4.52 | 4.46 | 4.36 |
| 每股经营活动产生的现金流(元) | 0.99 | (0.06) | 0.16 | 1.13 | 1.20 | 0.12 | 0.05 | 0.90 | 0.13 | 0.12 | 0.12 | 0.65 | 0.46 | 0.37 | 0.51 | 0.53 | 0.06 | (0.12) | (0.09) | 0.53 |
| 投资支出占收入之比 | 15.81% | 14.34% | 6.99% | 8.21% | 22.04% | 5.65% | 8.80% | 11.77% | 9.69% | 10.49% | 2.60% | 3.89% | 6.76% | 4.84% | 2.34% | 2.84% | 1.95% | 1.30% | 0.37% | 7.59% |
| 存货储存期(天) | 86.13 | 68.37 | 87.46 | 101.32 | 57.49 | 44.37 | 38.79 | 52.27 | 53.51 | 52.29 | 43.20 | 49.39 | 53.23 | 47.56 | 42.08 | 63.03 | 79.77 | 75.05 | 77.13 | 70.25 |
| 应付帐款付款期(天) | 44.43 | 28.75 | 34.77 | 54.11 | 32.21 | 26.47 | 44.86 | 59.41 | 39.03 | 37.83 | 45.73 | 43.15 | 33.43 | 36.73 | 50.13 | 40.62 | 50.61 | 51.52 | 53.90 | 45.99 |
| 应收帐款回收期(天) | 10.80 | 9.73 | 10.18 | 9.02 | 10.41 | 11.24 | 12.48 | 10.37 | 13.77 | 15.23 | 14.37 | 11.51 | 15.36 | 16.95 | 15.62 | 16.78 | 28.67 | 31.02 | 29.27 | 24.28 |
| 预付帐款占用期(天) | 31.49 | 34.83 | 17.67 | 20.22 | 65.42 | 15.21 | 25.17 | 13.53 | 25.60 | 16.29 | 11.84 | 14.80 | 13.24 | 9.53 | 8.14 | 9.99 | 26.23 | 24.78 | 24.86 | 20.09 |
| 预收帐款信用期(天) | 76.75 | 52.53 | 82.05 | 88.76 | 96.80 | 40.81 | 25.44 | 28.53 | 5.45 | 4.83 | 4.73 | 8.85 | 14.28 | 13.25 | 10.10 | 11.55 | 12.25 | 5.53 | 6.08 | 7.77 |
| 现金占总资产比例 | 19.96% | 14.57% | 18.77% | 21.05% | 19.39% | 16.60% | 14.04% | 15.39% | 14.09% | 11.35% | 17.61% | 13.30% | 10.50% | 10.79% | 12.75% | 9.85% | 8.67% | 8.07% | 7.92% | 10.09% |
| 存货占总资产比例 | 19.06% | 17.33% | 19.51% | 18.66% | 10.52% | 10.27% | 8.48% | 9.23% | 9.72% | 9.62% | 7.92% | 8.57% | 10.35% | 9.19% | 8.99% | 10.57% | 13.81% | 12.95% | 12.90% | 12.90% |
| 总资产同比增加比例 | 17.94% | 13.64% | 24.62% | 24.05% | 31.75% | 16.12% | 7.91% | 7.04% | -3.83% | -5.99% | -3.18% | -0.73% | -3.97% | -4.16% | -5.35% | -12.23% | -1.59% | -5.02% | -1.24% | 0.87% |
| 应付款项占总资产比例 | 9.83% | 7.29% | 7.76% | 9.96% | 5.89% | 6.13% | 9.81% | 10.49% | 7.09% | 6.96% | 8.38% | 7.49% | 6.50% | 7.10% | 10.70% | 6.81% | 8.76% | 8.89% | 9.02% | 8.45% |
| 应收款项占总资产比例 | 3.56% | 3.69% | 3.39% | 2.45% | 2.76% | 3.78% | 3.94% | 2.74% | 3.67% | 4.12% | 3.75% | 2.97% | 4.38% | 4.81% | 4.81% | 3.96% | 7.15% | 7.76% | 7.27% | 5.98% |
| 预收款项占总资产比例 | 25.33% | 19.92% | 27.33% | 24.10% | 25.70% | 13.74% | 8.04% | 7.54% | 1.45% | 1.31% | 1.23% | 2.28% | 4.07% | 3.76% | 3.11% | 2.72% | 3.06% | 1.38% | 1.51% | 1.91% |
| 预付款项占总资产比例 | 6.97% | 8.83% | 3.94% | 3.72% | 11.97% | 3.52% | 5.50% | 2.39% | 4.65% | 3.00% | 2.17% | 2.57% | 2.57% | 1.84% | 1.74% | 1.67% | 4.54% | 4.28% | 4.16% | 3.69% |
| 固定资产占总资产比例 | 22.90% | 25.41% | 23.74% | 25.53% | 24.04% | 28.84% | 30.42% | 32.23% | 30.43% | 32.12% | 31.20% | 32.93% | 30.50% | 30.90% | 31.19% | 48.80% | 42.74% | 43.98% | 44.03% | 44.13% |
| 无形资产占总资产比例 | 3.87% | 4.77% | 4.55% | 4.76% | 4.68% | 6.41% | 6.78% | 7.12% | 7.32% | 7.64% | 7.41% | 7.72% | 7.25% | 7.39% | 7.39% | 7.94% | 7.21% | 7.35% | 7.25% | 7.17% |
| 流动比例 | 0.99 | 1.08 | 0.97 | 0.92 | 0.88 | 0.82 | 0.90 | 0.87 | 1.03 | 1.02 | 0.90 | 0.88 | 0.85 | 0.78 | 0.78 | 0.74 | 0.79 | 0.78 | 0.74 | 0.73 |
| 速动比率 | 0.63 | 0.69 | 0.58 | 0.57 | 0.69 | 0.61 | 0.70 | 0.64 | 0.77 | 0.75 | 0.71 | 0.66 | 0.61 | 0.58 | 0.59 | 0.52 | 0.53 | 0.52 | 0.50 | 0.49 |
| 综合税率 | 2.26% | 2.04% | 1.77% | 2.11% | 1.98% | 1.52% | 1.36% | 2.29% | 1.80% | 1.70% | 1.46% | 2.26% | 2.55% | 1.91% | 2.43% | 0.97% | 2.31% | 1.84% | 1.88% | 1.36% |
| 实际所得税率 | 14.11% | 10.00% | 7.85% | 22.13% | 36.45% | 16.07% | 18.16% | 25.13% | 21.30% | 21.47% | 19.72% | 19.72% | 20.77% | 14.41% | 21.78% | 22.14% | 47.11% | 31.47% | 31.18% | 145.54% |
| 可持续增长率 | 7.77% | 8.59% | 8.90% | 5.93% | 3.21% | 4.56% | 4.22% | 5.00% | 4.20% | 3.62% | 3.30% | 5.86% | 9.88% | 3.57% | 3.84% | 1.27% | 2.24% | 3.11% | 3.82% | 1.15% |
| 最大内部融资增长率 | -65.20% | -48.78% | -15.47% | -34.18% | -90.96% | -20.71% | -32.84% | -30.00% | -11.17% | -12.07% | -3.10% | 10.59% | -2.53% | 2.61% | 7.41% | 1.12% | -5.21% | -0.24% | 0.57% | -19.79% |
| 净利润现金含量 | 536.62% | -42.66% | 188.12% | 581.73% | 1780.10% | 183.25% | 141.43% | 581.54% | 153.51% | 240.98% | 435.13% | 367.97% | 270.83% | 915.35% | 2211.37% | 1407.42% | 173.09% | -387.32% | -442.12% | 1597.51% |
| 主营业务收入现金含量 | 102.40% | 87.07% | 107.18% | 116.38% | 113.97% | 109.12% | 101.69% | 103.20% | 89.99% | 94.34% | 97.89% | 93.68% | 94.74% | 91.85% | 99.32% | 101.57% | 94.14% | 95.11% | 87.30% | 92.45% |
| 经营性现金周期(天) | 114.62 | 101.25 | 103.75 | 117.88 | 130.61 | 76.64 | 84.85 | 87.05 | 107.18 | 103.87 | 90.13 | 98.15 | 110.87 | 100.44 | 94.39 | 128.04 | 145.84 | 141.05 | 144.18 | 134.99 |
| 单位收入需投入现金 | 0.39 | 0.52 | 0.32 | 0.33 | 0.35 | 0.51 | 0.68 | 0.64 | 0.88 | 0.90 | 0.88 | 0.83 | 0.82 | 0.83 | 0.85 | 0.87 | 0.89 | 0.93 | 0.92 | 0.92 |
| 单位收入产生的现金 | 0.05 | 0.05 | 0.05 | 0.03 | 0.02 | 0.02 | 0.02 | 0.04 | 0.03 | 0.03 | 0.02 | 0.06 | 0.02 | 0.04 | 0.04 | 0.01 | (0.01) | (0.00) | 0.01 | (0.01) |
| 单位收入可用于增长的现金 | (0.11) | (0.09) | (0.02) | (0.04) | (0.20) | (0.02) | (0.06) | (0.05) | (0.03) | (0.03) | (0.01) | 0.02 | (0.01) | 0.01 | 0.02 | 0.00 | (0.02) | (0.00) | 0.00 | (0.07) |
| 市值环比增长 | 47.37% | -8.46% | 26.32% | 41.56% | -3.09% | 11.72% | 84.71% | -18.02% | -16.56% | -37.97% | -33.51% | -0.98% | 66.03% | 17.94% | 101.40% | -4.04% | -4.19% | 16.54% | 3.91% | -10.18% |
| 主评级建议 | 良-可关注 | 良-可关注 | 良-可关注 | 中性 | 回避 | 中性 | 中性 | 回避 | 回避 | 中性 | 回避 | 回避 | 中性 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 |
| 次评级建议(敏感性) | 良-可关注 | 优-买入 | 良-可关注 | 中性 | 回避 | 优-买入 | 中性 | 中性 | 回避 | 中性 | 回避 | 回避 | 优-买入 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 | 回避 |
| 友好集团 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |