| 深赤湾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 | 13.54 | 11.54 | 16.07 | 15.13 | 12.54 | 14.1 | 12 | 9.5 | 12.5 | 13.9 | 16.9 | 27.16 | 29.83 | 26.45 | 23.92 | 18.31 | 13.4 | 13.79 | 13.32 | 13.32 |
| 赢利能力评分 | 85.36 | 87.65 | 86.35 | 78.63 | 78.30 | 76.55 | 73.28 | 95.10 | 92.79 | 96.65 | 95.11 | 97.98 | 95.39 | 90.29 | 87.97 | 96.54 | 94.11 | 88.31 | 85.27 | 94.95 |
| 成长能力评分 | 83.63 | 73.29 | 73.03 | 6.24 | 8.61 | 10.00 | 5.02 | 1.47 | 6.19 | 22.70 | 28.31 | 28.19 | 18.32 | 6.47 | 11.05 | 22.66 | 4.34 | 4.84 | 8.47 | 42.90 |
| 估值情况评分 | 71.82 | 78.20 | 70.77 | 68.98 | 72.23 | 69.40 | 73.05 | 81.65 | 75.74 | 74.82 | 71.06 | 51.41 | 43.92 | 41.84 | 43.01 | 68.02 | 72.08 | 67.41 | 75.55 | 73.78 |
| 信用情况评分 | 63.11 | 63.35 | 64.20 | 60.85 | 62.38 | 61.42 | 65.27 | 62.83 | 63.98 | 57.53 | 62.22 | 56.41 | 58.25 | 59.83 | 62.05 | 57.72 | 49.53 | 56.45 | 58.61 | 57.50 |
| 综合情况评价 | 80.26 | 79.05 | 76.68 | 49.99 | 51.59 | 50.72 | 48.93 | 57.35 | 56.78 | 63.35 | 64.07 | 59.83 | 53.69 | 47.32 | 48.51 | 61.61 | 54.95 | 52.28 | 54.63 | 69.56 |
| 每股收益(元) | 0.74 | 0.48 | 0.20 | 0.65 | 0.50 | 0.31 | 0.14 | 1.00 | 0.77 | 0.51 | 0.26 | 1.03 | 0.80 | 0.47 | 0.22 | 0.95 | 0.77 | 0.50 | 0.23 | 0.90 |
| 预估全年每股收益(元) | 0.97 | 1.00 | 0.91 | 0.65 | 0.64 | 0.60 | 0.56 | 1.00 | 1.00 | 1.12 | 1.20 | 1.03 | 0.99 | 0.91 | 0.90 | 0.95 | 0.86 | 0.82 | 0.78 | 0.90 |
| 每股净资产(元) | 6.01 | 5.64 | 5.59 | 5.31 | 5.38 | 5.11 | 5.37 | 5.16 | 5.30 | 4.93 | 5.26 | 4.88 | 4.90 | 4.89 | 5.09 | 4.74 | 4.42 | 4.71 | 5.06 | 4.71 |
| 每股自由现金流(元) | 0.83 | 0.49 | 0.17 | 0.74 | 0.44 | 0.25 | 0.22 | 1.38 | 0.99 | 0.61 | 0.26 | 1.24 | 0.81 | 0.63 | 0.24 | 1.56 | 1.08 | 0.70 | 0.28 | 0.40 |
| 当季净利润(亿) | 1.71 | 1.78 | 1.31 | 0.96 | 1.23 | 1.07 | 0.93 | 1.44 | 1.68 | 1.65 | 1.66 | 1.48 | 2.10 | 1.63 | 1.42 | 1.18 | 1.75 | 1.70 | 1.51 | 0.64 |
| 当季主营业务收入(亿) | 4.73 | 4.43 | 3.91 | 3.68 | 3.83 | 3.74 | 3.40 | 4.14 | 5.24 | 5.04 | 4.72 | 5.32 | 5.53 | 4.69 | 4.50 | 4.78 | 5.06 | 4.81 | 4.40 | 3.27 |
| 预估全年净利润(亿) | 6.23 | 6.47 | 5.89 | 4.19 | 4.16 | 3.89 | 3.62 | 6.43 | 6.42 | 7.20 | 7.72 | 6.64 | 6.38 | 5.84 | 5.80 | 6.14 | 5.57 | 5.27 | 5.03 | 5.83 |
| 预估全年主营业务收入(亿) | 17.45 | 17.10 | 16.85 | 14.65 | 14.00 | 14.01 | 13.79 | 19.14 | 20.42 | 21.28 | 21.01 | 20.04 | 19.64 | 18.99 | 19.47 | 19.05 | 17.51 | 17.50 | 17.68 | 17.74 |
| 市净率(倍) | 2.25 | 2.05 | 2.88 | 2.85 | 2.33 | 2.76 | 2.23 | 1.84 | 2.36 | 2.82 | 3.21 | 5.57 | 6.09 | 5.41 | 4.70 | 3.86 | 3.03 | 2.93 | 2.63 | 2.83 |
| 市销率(折算为全年数据) | 6.47 | 5.59 | 7.32 | 7.98 | 7.26 | 7.70 | 6.83 | 4.14 | 4.99 | 5.13 | 6.08 | 9.77 | 10.98 | 10.04 | 8.97 | 7.25 | 6.21 | 6.43 | 6.00 | 6.03 |
| 市盈率(折算为全年数据) | 14.01 | 11.51 | 17.60 | 23.29 | 19.45 | 23.38 | 21.36 | 9.53 | 12.54 | 12.46 | 14.11 | 26.38 | 30.13 | 29.21 | 26.59 | 19.23 | 15.52 | 16.88 | 17.08 | 14.72 |
| 市盈率(倍)(含债调整去息税)折为全年 | 16.62 | 13.62 | 19.87 | 25.98 | 22.30 | 25.43 | 23.93 | 12.49 | 14.09 | 13.91 | 15.53 | 27.52 | 30.04 | 29.66 | 27.92 | 19.68 | 16.89 | 18.44 | 18.62 | 15.54 |
| PER(以当期ROE为增长标准) | 1.07 | 0.84 | 1.37 | 2.12 | 1.91 | 2.28 | 2.47 | 0.65 | 0.78 | 0.69 | 0.80 | 1.30 | 1.54 | 1.74 | 1.79 | 0.98 | 0.88 | 1.13 | 1.34 | 0.81 |
| PEG(以3年均净利增长为标准) | 4.63 | 2.50 | 23.62 | (2.61) | (2.20) | (2.21) | (1.86) | 3.68 | 4.17 | 1.92 | 1.57 | 3.70 | 4.97 | 9.60 | 9.71 | 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) | (5.65) | (3.65) | (4.60) | (3.43) | (2.56) | (2.92) | (2.63) | 4.65 | 2.92 | 2.23 | 2.68 | 3.08 | 3.64 | 4.17 | 3.51 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 预估全年总资产报酬率 | 10.14% | 10.90% | 10.42% | 7.58% | 8.05% | 7.50% | 7.09% | 12.47% | 12.60% | 13.13% | 14.75% | 12.16% | 12.68% | 11.95% | 12.19% | 13.38% | 11.94% | 11.47% | 10.98% | 12.76% |
| 预估全年投入资本报酬率 | 11.05% | 12.91% | 12.00% | 8.84% | 8.71% | 9.08% | 8.06% | 14.18% | 13.61% | 16.39% | 16.74% | 14.97% | 13.47% | 13.83% | 12.99% | 14.37% | 12.66% | 12.11% | 11.72% | 13.81% |
| 预估全年股东权益报酬率 | 15.51% | 16.27% | 14.49% | 12.25% | 11.68% | 11.17% | 9.70% | 19.32% | 18.03% | 20.16% | 19.31% | 21.11% | 19.46% | 17.02% | 15.59% | 20.10% | 19.13% | 16.25% | 13.90% | 19.22% |
| 自由现金流与营业收入之比 | 41.12% | 38.10% | 28.07% | 32.78% | 26.14% | 22.42% | 41.71% | 46.50% | 42.68% | 40.26% | 35.69% | 40.03% | 35.45% | 44.06% | 33.85% | 52.66% | 48.98% | 49.02% | 40.37% | 14.54% |
| 二级市场自由现金收益率-报表期 | 5.23% | 3.68% | 0.95% | 4.32% | 3.08% | 1.54% | 1.62% | 12.18% | 6.86% | 3.75% | 1.39% | 4.21% | 2.52% | 2.20% | 0.92% | 7.62% | 6.79% | 4.38% | 1.81% | 2.58% |
| 总收入同比增长率 | 19.09% | 16.71% | 14.96% | -23.44% | -26.85% | -26.81% | -27.94% | -4.47% | 1.94% | 6.21% | 4.86% | 5.16% | 3.08% | -0.31% | 2.17% | 7.38% | -1.34% | -1.37% | -0.36% | 14.28% |
| 净利润同比增长率 | 48.78% | 54.37% | 40.53% | -34.85% | -35.35% | -39.53% | -43.66% | -3.16% | -3.22% | 8.38% | 16.35% | 8.13% | 3.98% | -4.89% | -5.54% | 5.23% | -4.56% | -9.72% | -13.82% | 8.93% |
| 当季收入同比增长率 | 23.51% | 18.31% | 14.96% | -11.08% | -26.92% | -25.74% | -27.94% | -22.19% | -5.17% | 7.50% | 4.86% | 11.36% | 9.26% | -2.59% | 2.17% | 45.97% | -1.30% | -2.27% | -0.36% | -78.93% |
| 当季净利润同比增长率 | 39.65% | 66.46% | 40.53% | -33.09% | -27.14% | -35.38% | -43.66% | -2.95% | -20.06% | 1.42% | 16.35% | 25.59% | 20.25% | -4.32% | -5.54% | 85.17% | 6.61% | -5.75% | -13.82% | -88.11% |
| 净利润率 | 36.74% | 37.06% | 33.56% | 28.58% | 29.41% | 28.02% | 27.45% | 33.59% | 33.27% | 33.91% | 35.11% | 33.13% | 35.05% | 33.23% | 31.64% | 32.22% | 34.74% | 34.83% | 34.22% | 32.88% |
| 税前利润率 | 58.95% | 59.18% | 54.82% | 46.40% | 47.83% | 45.85% | 45.46% | 53.98% | 53.67% | 54.15% | 56.27% | 52.05% | 55.00% | 53.00% | 52.08% | 54.57% | 57.54% | 57.46% | 57.04% | 55.47% |
| 主营业务利润率 | 56.84% | 56.01% | 56.03% | 50.02% | 50.36% | 48.69% | 48.70% | 53.21% | 56.60% | 57.21% | 57.94% | 57.01% | 58.26% | 56.56% | 57.87% | 58.67% | 61.99% | 62.38% | 62.86% | 64.81% |
| 当季净利润率 | 36.17% | 40.14% | 33.56% | 26.13% | 31.99% | 28.53% | 27.45% | 34.73% | 32.09% | 32.79% | 35.11% | 27.84% | 38.07% | 34.76% | 31.64% | 24.69% | 34.59% | 35.39% | 34.22% | 19.46% |
| 当季税前利润率 | 58.54% | 63.04% | 43.33% | 42.11% | 51.53% | 46.20% | 55.82% | 55.07% | 52.79% | 52.16% | 50.75% | 43.87% | 58.33% | 53.89% | 55.35% | 45.70% | 57.70% | 57.84% | 54.95% | 41.31% |
| 当季主营业务利润率 | 58.30% | 55.99% | 56.03% | 49.00% | 53.47% | 48.67% | 48.70% | 40.93% | 55.48% | 56.52% | 57.94% | 53.53% | 61.09% | 55.30% | 57.87% | 48.75% | 61.27% | 61.95% | 62.86% | 61.84% |
| 当季权益报酬率 | 4.42% | 4.89% | 3.64% | 2.81% | 3.54% | 3.24% | 2.69% | 4.32% | 4.92% | 5.20% | 4.88% | 4.71% | 6.66% | 5.17% | 4.34% | 3.86% | 6.14% | 5.61% | 4.62% | 2.10% |
| 经营性现金流同比增长率 | 35.49% | 28.40% | -9.54% | -33.37% | -44.52% | -46.23% | -36.16% | -8.95% | 5.93% | 3.17% | 21.63% | 4.49% | 0.32% | 4.68% | 1.47% | -5.76% | -17.50% | -18.66% | -17.46% | 17.22% |
| 综合业务利润率 | 56.84% | 56.01% | 56.03% | 50.02% | 50.36% | 48.69% | 48.70% | 53.21% | 56.60% | 57.21% | 57.94% | 57.01% | 58.26% | 56.56% | 57.87% | 58.67% | 61.99% | 62.38% | 62.86% | 64.81% |
| 当季综合业务利润率 | 58.30% | 55.99% | 56.03% | 49.00% | 53.47% | 48.67% | 48.70% | 40.93% | 55.48% | 56.52% | 57.94% | 53.53% | 61.09% | 55.30% | 57.87% | 48.75% | 61.27% | 61.95% | 62.86% | 61.84% |
| 资本支出与销售收入比 | 7.24% | 7.19% | 11.26% | 16.80% | 16.37% | 18.74% | 8.27% | 10.47% | 13.37% | 15.77% | 20.73% | 19.74% | 18.49% | 13.63% | 14.79% | 7.49% | 6.44% | 5.91% | 8.60% | 54.00% |
| 总市值(亿) | 87.30 | 74.41 | 103.61 | 97.55 | 80.85 | 90.91 | 77.37 | 61.25 | 80.60 | 89.62 | 108.97 | 175.12 | 192.33 | 170.54 | 154.23 | 118.06 | 86.40 | 88.91 | 85.88 | 85.88 |
| 总市值含债调整(亿) | 105.47 | 88.68 | 117.15 | 111.27 | 94.52 | 101.23 | 88.09 | 73.60 | 94.08 | 102.01 | 121.35 | 190.12 | 208.18 | 181.22 | 165.91 | 129.98 | 101.44 | 101.59 | 95.98 | 97.69 |
| 总市值中的现金比例 | 8.29% | 14.89% | 8.01% | 7.60% | 5.87% | 6.54% | 7.89% | 10.47% | 5.06% | 8.89% | 5.70% | 4.46% | 1.92% | 2.47% | 1.79% | 1.43% | 1.78% | 1.48% | 1.14% | 1.67% |
| 生息负债与净资产比率 | 46.88% | 39.23% | 37.57% | 40.10% | 39.43% | 31.35% | 30.94% | 37.10% | 39.43% | 38.94% | 36.50% | 47.70% | 50.18% | 33.88% | 35.58% | 39.02% | 52.76% | 41.74% | 30.91% | 38.89% |
| 营业费用与收入之比 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 管理费用与收入之比 | 6.32% | 6.64% | 6.78% | 8.37% | 7.43% | 6.87% | 7.38% | 7.22% | 6.48% | 6.69% | 6.37% | 6.76% | 5.42% | 5.84% | 6.06% | 6.39% | 5.19% | 5.20% | 5.20% | 6.77% |
| 财务费用与收入之比 | 1.01% | 0.59% | 0.30% | 0.72% | 0.85% | 1.48% | 1.96% | -3.08% | 1.84% | 1.54% | 2.09% | 1.42% | 4.03% | 3.23% | 3.50% | 2.68% | 3.35% | 2.89% | 3.11% | 2.76% |
| 期间费用占收入比 | 7.33% | 7.23% | 7.08% | 9.09% | 8.29% | 8.35% | 9.34% | 4.15% | 8.32% | 8.23% | 8.46% | 8.17% | 9.44% | 9.07% | 9.56% | 9.07% | 8.55% | 8.10% | 8.31% | 9.53% |
| 当季期间费用占收入比 | 7.51% | 7.36% | 7.08% | 11.48% | 8.17% | 7.45% | 9.34% | -11.00% | 8.50% | 8.01% | 8.46% | 4.66% | 10.06% | 8.60% | 9.56% | 10.64% | 9.37% | 7.90% | 8.31% | 18.24% |
| 期间费用占收入比同比增长率 | -11.49% | -13.34% | -24.13% | 119.18% | -0.45% | 1.40% | 10.36% | -49.26% | -11.86% | -9.30% | -11.55% | -9.92% | 10.48% | 12.09% | 15.13% | -4.80% | 13.07% | 16.60% | 14.11% | 10.08% |
| 当季期间费用占收入比同比增长率 | -8.11% | -1.09% | -24.13% | -204.40% | -3.80% | -7.11% | 10.36% | -336.17% | -15.51% | -6.83% | -11.55% | -56.24% | 7.33% | 8.89% | 15.13% | -41.68% | 7.92% | 18.99% | 14.11% | 110.74% |
| 债务杠杆 | 1.59 | 1.63 | 1.57 | 1.62 | 1.49 | 1.57 | 1.47 | 1.55 | 1.49 | 1.72 | 1.54 | 1.74 | 1.59 | 1.55 | 1.45 | 1.50 | 1.64 | 1.51 | 1.40 | 1.51 |
| 生息负债率 | 29.56% | 24.05% | 23.98% | 24.81% | 26.46% | 19.91% | 20.99% | 23.96% | 26.43% | 22.60% | 23.64% | 27.49% | 31.47% | 21.85% | 24.55% | 25.98% | 32.25% | 27.60% | 22.03% | 25.81% |
| 资产负债率 | 36.94% | 38.68% | 36.18% | 38.12% | 32.89% | 36.49% | 32.16% | 35.43% | 32.96% | 41.96% | 35.23% | 42.38% | 37.29% | 35.50% | 31.00% | 33.43% | 38.88% | 33.88% | 28.72% | 33.63% |
| 每股生息负债(元) | 2.82 | 2.21 | 2.10 | 2.13 | 2.12 | 1.60 | 1.66 | 1.91 | 2.09 | 1.92 | 1.92 | 2.33 | 2.46 | 1.66 | 1.81 | 1.85 | 2.33 | 1.97 | 1.57 | 1.83 |
| 生息债务占负债比率 | 80.01% | 62.18% | 66.27% | 65.09% | 80.43% | 54.57% | 65.26% | 67.61% | 80.19% | 53.86% | 67.12% | 64.86% | 84.39% | 61.56% | 79.19% | 77.71% | 82.93% | 81.46% | 76.73% | 76.74% |
| 每股现金保有额(元) | 1.12 | 1.72 | 1.29 | 1.15 | 0.74 | 0.92 | 0.95 | 0.99 | 0.63 | 1.24 | 0.96 | 1.21 | 0.57 | 0.65 | 0.43 | 0.26 | 0.24 | 0.20 | 0.15 | 0.22 |
| 存货环比增长率 | -4.31% | -3.12% | 0.18% | -6.48% | -0.60% | -2.39% | 1.51% | -4.42% | 5.43% | 4.62% | 7.10% | -3.12% | 4.61% | 3.45% | -0.47% | 10.85% | -2.85% | 0.44% | -0.29% | -5.08% |
| 应收帐款环比增长率 | 3.71% | 0.73% | 16.93% | -20.96% | 31.73% | 26.80% | 8.76% | -38.46% | 1.21% | 11.69% | -3.50% | -26.98% | 22.84% | -12.09% | 14.51% | -23.23% | 15.28% | 2.33% | 12.63% | -10.75% |
| 存货同比增长率 | -13.14% | -9.77% | -9.09% | -7.88% | -5.85% | -0.15% | 7.02% | 12.91% | 14.44% | 13.56% | 12.28% | 4.35% | 19.40% | 10.88% | 7.66% | 7.86% | -7.64% | 4.50% | 7.06% | -3.99% |
| 应收帐款同比增长率 | -3.45% | 22.64% | 54.38% | 43.59% | 11.80% | -14.10% | -24.34% | -32.87% | -20.35% | -3.32% | -23.91% | -9.70% | -5.07% | -10.91% | 3.70% | 2.01% | 18.59% | -5.62% | 6.33% | 4.95% |
| 预收帐款同比增长率 | 1.45% | 27.96% | 554.09% | 677.66% | 554.99% | 770.73% | 61.74% | 52.10% | 14.76% | -78.94% | -69.01% | -75.44% | 1225.16% | 2867.58% | 2281.85% | 2365.73% | -92.81% | -81.66% | -80.39% | -81.80% |
| 存货周转率 - 单期值 | 29.02 | 27.80 | 26.51 | 26.61 | 23.60 | 24.32 | 23.38 | 29.82 | 28.05 | 30.33 | 30.77 | 32.17 | 29.58 | 31.26 | 32.04 | 30.64 | 28.48 | 27.36 | 27.37 | 25.49 |
| 总资产周转率-单期值 | 0.28 | 0.29 | 0.30 | 0.27 | 0.27 | 0.27 | 0.27 | 0.37 | 0.40 | 0.39 | 0.40 | 0.37 | 0.39 | 0.39 | 0.41 | 0.42 | 0.38 | 0.38 | 0.39 | 0.39 |
| 净资产周转率-单期值 | 0.45 | 0.47 | 0.47 | 0.43 | 0.40 | 0.43 | 0.40 | 0.58 | 0.60 | 0.67 | 0.62 | 0.64 | 0.62 | 0.60 | 0.59 | 0.62 | 0.61 | 0.58 | 0.54 | 0.58 |
| 应收帐款周转率--单期值 | 7.99 | 8.12 | 8.06 | 8.20 | 6.19 | 8.16 | 10.18 | 15.37 | 10.10 | 10.65 | 11.74 | 10.80 | 7.73 | 9.19 | 8.28 | 9.28 | 6.54 | 7.54 | 7.80 | 8.81 |
| 流动资产周转率--单期值 | 1.39 | 1.31 | 1.59 | 1.63 | 1.70 | 1.68 | 1.66 | 2.43 | 2.20 | 2.05 | 2.07 | 2.22 | 2.74 | 2.88 | 3.72 | 4.06 | 3.74 | 4.14 | 4.30 | 4.23 |
| 固定资产周转率--单期值 | 0.81 | 0.79 | 0.76 | 0.66 | 0.66 | 0.64 | 0.62 | 0.85 | 0.90 | 0.93 | 0.90 | 0.88 | 0.83 | 0.79 | 0.80 | 0.62 | 0.55 | 0.55 | 0.56 | 0.55 |
| 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% | 30.00% | 30.00% | 30.00% |
| 税前利润同比增长率 | 46.77% | 50.67% | 38.63% | -34.19% | -34.81% | -38.02% | -41.79% | -0.93% | -0.52% | 8.50% | 13.30% | 0.29% | -1.47% | -8.04% | -6.72% | 5.65% | -3.24% | -7.86% | -10.60% | 11.67% |
| 其他税费(亿) | 0.83 | 0.52 | 0.10 | 0.53 | 0.51 | 0.56 | 0.14 | 0.76 | 0.52 | 0.32 | 0.12 | 0.98 | 0.54 | 0.33 | 0.15 | 0.78 | 0.54 | 0.35 | 0.20 | 0.63 |
| 每股营运资金(元) | (1.40) | (0.69) | (0.67) | (0.96) | (0.59) | (0.88) | (0.54) | (0.79) | (1.02) | (1.40) | (1.27) | (1.78) | (1.28) | (1.31) | (0.99) | (1.33) | (1.54) | (1.09) | (0.63) | (1.03) |
| 短期借款占营运资金的比例 | -137.86% | -190.69% | -180.19% | -125.70% | -240.60% | -110.26% | -191.93% | -163.71% | -112.06% | -92.16% | -125.17% | -106.34% | -155.58% | -99.58% | -147.46% | -112.56% | -114.38% | -109.47% | -121.07% | -106.39% |
| 每股资本性支出(元) | 0.15 | 0.09 | 0.07 | 0.38 | 0.28 | 0.21 | 0.04 | 0.31 | 0.31 | 0.24 | 0.15 | 0.61 | 0.42 | 0.19 | 0.10 | 0.22 | 0.14 | 0.08 | 0.06 | 1.49 |
| 每股投入资本净额(元) | 8.75 | 7.77 | 7.61 | 7.35 | 7.40 | 6.64 | 6.97 | 7.03 | 7.32 | 6.81 | 7.16 | 6.88 | 7.35 | 6.55 | 6.92 | 6.63 | 6.82 | 6.75 | 6.65 | 6.55 |
| 每股经营活动产生的现金流(元) | 0.98 | 0.59 | 0.24 | 1.13 | 0.72 | 0.46 | 0.26 | 1.69 | 1.30 | 0.85 | 0.41 | 1.86 | 1.23 | 0.82 | 0.34 | 1.78 | 1.23 | 0.79 | 0.33 | 1.89 |
| 投资支出占收入之比 | 65.49% | 8.47% | 11.65% | 18.37% | 18.46% | 18.86% | 8.36% | 15.91% | 16.38% | 20.15% | 20.89% | 21.83% | 18.58% | 13.71% | 14.82% | 10.02% | 9.68% | 10.87% | 18.02% | 58.43% |
| 存货储存期(天) | 12.41 | 12.95 | 13.58 | 13.53 | 15.26 | 14.80 | 15.40 | 12.07 | 12.83 | 11.87 | 11.70 | 11.19 | 12.17 | 11.52 | 11.24 | 11.75 | 12.64 | 13.16 | 13.15 | 14.12 |
| 应付帐款付款期(天) | 107.27 | 114.01 | 113.33 | 120.05 | 27.04 | 27.12 | 28.78 | 25.40 | 20.18 | 21.26 | 22.05 | 25.99 | 27.30 | 32.45 | 34.36 | 45.88 | 55.63 | 42.96 | 40.51 | 56.31 |
| 应收帐款回收期(天) | 45.05 | 44.32 | 44.67 | 43.92 | 58.15 | 44.12 | 35.35 | 23.42 | 35.66 | 33.82 | 30.67 | 33.33 | 46.56 | 39.19 | 43.49 | 38.81 | 55.03 | 47.74 | 46.18 | 40.86 |
| 预付帐款占用期(天) | 1.74 | 1.50 | 1.62 | 1.36 | 4.80 | 7.14 | 5.64 | 4.49 | 10.97 | 10.62 | 12.66 | 2.85 | 2.58 | 0.59 | 0.38 | 0.27 | 1.44 | 1.24 | 0.77 | 0.19 |
| 预收帐款信用期(天) | 1.38 | 0.80 | 1.12 | 1.06 | 1.69 | 0.76 | 0.21 | 0.10 | 0.18 | 0.06 | 0.08 | 0.07 | 0.16 | 0.31 | 0.30 | 0.28 | 0.01 | 0.01 | 0.01 | 0.01 |
| 现金占总资产比例 | 11.78% | 18.68% | 14.70% | 13.41% | 9.19% | 11.46% | 11.95% | 12.45% | 8.00% | 14.53% | 11.85% | 14.32% | 7.35% | 8.63% | 5.81% | 3.68% | 3.29% | 2.87% | 2.14% | 3.13% |
| 存货占总资产比例 | 0.39% | 0.42% | 0.45% | 0.46% | 0.53% | 0.53% | 0.55% | 0.54% | 0.57% | 0.50% | 0.50% | 0.45% | 0.50% | 0.50% | 0.49% | 0.51% | 0.46% | 0.48% | 0.48% | 0.48% |
| 总资产同比增加比例 | 19.00% | 14.44% | 10.58% | 7.26% | 1.28% | -5.41% | -2.51% | -5.56% | 1.30% | 12.14% | 10.09% | 18.91% | 7.96% | 6.43% | 3.88% | 0.34% | -3.17% | -3.84% | 1.91% | 7.44% |
| 应付款项占总资产比例 | 3.35% | 3.69% | 3.79% | 4.11% | 0.94% | 0.97% | 1.03% | 1.14% | 0.90% | 0.90% | 0.95% | 1.05% | 1.13% | 1.40% | 1.51% | 2.01% | 2.01% | 1.56% | 1.47% | 1.91% |
| 应收款项占总资产比例 | 4.16% | 4.15% | 4.33% | 3.78% | 5.12% | 3.88% | 3.10% | 2.83% | 4.64% | 4.27% | 4.00% | 3.98% | 5.90% | 4.95% | 5.78% | 5.24% | 6.71% | 5.91% | 5.79% | 5.15% |
| 预收款项占总资产比例 | 0.13% | 0.07% | 0.11% | 0.09% | 0.15% | 0.07% | 0.02% | 0.01% | 0.02% | 0.01% | 0.01% | 0.01% | 0.02% | 0.04% | 0.04% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% |
| 预付款项占总资产比例 | 0.05% | 0.05% | 0.05% | 0.05% | 0.17% | 0.26% | 0.20% | 0.20% | 0.49% | 0.45% | 0.54% | 0.11% | 0.11% | 0.03% | 0.02% | 0.01% | 0.05% | 0.04% | 0.03% | 0.01% |
| 固定资产占总资产比例 | 34.97% | 36.58% | 39.05% | 39.96% | 41.11% | 42.16% | 43.46% | 43.89% | 44.72% | 41.69% | 44.32% | 41.65% | 47.04% | 49.03% | 50.93% | 67.34% | 67.68% | 68.90% | 69.37% | 69.90% |
| 无形资产占总资产比例 | 16.98% | 17.75% | 18.82% | 19.39% | 20.93% | 21.03% | 20.87% | 20.86% | 21.77% | 20.43% | 21.56% | 20.86% | 22.81% | 23.70% | 24.54% | 12.56% | 12.49% | 12.82% | 12.98% | 13.12% |
| 流动比例 | 0.53 | 0.77 | 0.72 | 0.62 | 0.68 | 0.60 | 0.70 | 0.62 | 0.53 | 0.56 | 0.54 | 0.48 | 0.47 | 0.46 | 0.49 | 0.34 | 0.33 | 0.38 | 0.50 | 0.38 |
| 速动比率 | 0.52 | 0.76 | 0.71 | 0.60 | 0.66 | 0.58 | 0.68 | 0.60 | 0.51 | 0.54 | 0.52 | 0.47 | 0.45 | 0.44 | 0.47 | 0.32 | 0.32 | 0.36 | 0.47 | 0.36 |
| 综合税率 | 11.66% | 11.49% | 11.68% | 8.64% | 8.89% | 8.55% | 8.72% | 8.09% | 8.02% | 8.06% | 8.05% | 5.96% | 7.81% | 8.28% | 8.52% | 8.25% | 8.46% | 8.52% | 8.31% | 8.28% |
| 实际所得税率 | 13.66% | 13.36% | 14.77% | 11.14% | 11.32% | 11.07% | 11.60% | 8.58% | 8.54% | 8.50% | 8.23% | 4.82% | 7.94% | 9.12% | 9.72% | 8.94% | 8.86% | 8.99% | 8.69% | 8.17% |
| 可持续增长率 | 16.54% | 17.42% | 15.69% | 12.25% | 11.88% | 11.92% | 10.93% | 19.32% | 19.88% | 22.69% | 21.74% | 21.11% | 21.80% | 20.02% | 18.76% | 20.10% | 21.34% | 20.08% | 18.53% | 19.22% |
| 最大内部融资增长率 | 4433.56% | 1222.24% | 2824.45% | 704.80% | 414.37% | 464.15% | 1861.32% | 51652.43% | 4916.35% | 5899.96% | 5145.40% | 5901.21% | 1872.64% | 4629.77% | 3241.99% | 13792.90% | 4890.19% | 10077.13% | 8871.98% | 9.77% |
| 净利润现金含量 | 131.65% | 122.21% | 117.20% | 173.45% | 144.57% | 146.93% | 182.06% | 169.60% | 168.47% | 165.24% | 160.68% | 180.38% | 153.91% | 173.60% | 153.71% | 186.66% | 159.52% | 157.72% | 143.09% | 208.44% |
| 主营业务收入现金含量 | 82.09% | 81.40% | 77.13% | 81.94% | 77.00% | 78.77% | 84.84% | 87.14% | 84.08% | 81.65% | 84.48% | 84.63% | 80.44% | 83.24% | 76.53% | 84.79% | 79.37% | 81.61% | 88.08% | 84.86% |
| 经营性现金周期(天) | 61.58 | 82.68 | 63.75 | 64.64 | 83.92 | 66.49 | 55.59 | 38.58 | 54.44 | 51.25 | 48.48 | 47.16 | 63.70 | 53.60 | 58.66 | 51.51 | 71.00 | 63.07 | 62.57 | 54.54 |
| 单位收入需投入现金 | 0.42 | 0.47 | 0.41 | 0.50 | 0.52 | 0.54 | 0.51 | 0.40 | 0.43 | 0.41 | 0.40 | 0.43 | 0.43 | 0.43 | 0.42 | 0.40 | 0.40 | 0.38 | 0.38 | 0.35 |
| 单位收入产生的现金 | 0.45 | 0.44 | 0.44 | 0.39 | 0.40 | 0.39 | 0.38 | 0.48 | 0.47 | 0.48 | 0.48 | 0.50 | 0.48 | 0.46 | 0.47 | 0.48 | 0.52 | 0.52 | 0.53 | 0.54 |
| 单位收入可用于增长的现金 | 0.38 | 0.37 | 0.33 | 0.22 | 0.24 | 0.20 | 0.29 | 0.37 | 0.34 | 0.32 | 0.28 | 0.30 | 0.29 | 0.32 | 0.32 | 0.41 | 0.45 | 0.47 | 0.44 | 0.00 |
| 市值环比增长 | 17.33% | -28.19% | 6.21% | 20.65% | -11.06% | 17.50% | 26.32% | -24.00% | -10.07% | -17.75% | -37.78% | -8.95% | 12.78% | 10.58% | 30.64% | 36.64% | -2.83% | 3.53% | 0.00% | -22.56% |
| 主评级建议 | 优-买入 | 良-可关注 | 良-可关注 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 中性 | 中性 | 回避 | 回避 | 回避 | 中性 | 回避 | 回避 | 回避 | 中性 |
| 次评级建议(敏感性) | 优-买入 | 良-可关注 | 良-可关注 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 中性 | 良-可关注 | 中性 | 回避 | 回避 | 优-买入 | 中性 | 回避 | 回避 | 中性 |
| 深赤湾A | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 伟星股份 | 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 | 28.7 | 16.99 | 21.85 | 21.38 | 16.9 | 15.71 | 16.98 | 10.34 | 11.01 | 14.34 | 26.1 | 30.38 | 22.99 | 22 | 24 | 17.09 | 12.1 | 10.18 | 7.84 | 8.72 |
| 赢利能力评分 | 98.07 | 99.98 | 90.25 | 91.23 | 91.27 | 87.64 | 67.60 | 83.94 | 83.89 | 94.60 | 73.43 | 90.60 | 87.42 | 77.95 | 69.31 | 84.60 | 73.00 | 80.93 | 74.12 | 75.09 |
| 成长能力评分 | 97.62 | 90.00 | 86.01 | 23.19 | 20.67 | 24.08 | 10.00 | 91.93 | 100.00 | 100.00 | 98.44 | 100.00 | 100.00 | 100.00 | 72.89 | 100.00 | 100.00 | 100.00 | 98.30 | 100.00 |
| 估值情况评分 | 62.80 | 83.69 | 72.04 | 56.60 | 68.03 | 67.89 | 69.43 | 88.89 | 85.40 | 60.27 | 35.17 | 42.27 | 46.97 | 53.97 | 57.73 | 60.81 | 82.26 | 85.91 | 77.44 | 69.18 |
| 信用情况评分 | 74.07 | 69.68 | 75.42 | 73.33 | 71.38 | 67.73 | 63.55 | 81.17 | 76.41 | 74.15 | 78.04 | 58.32 | 61.06 | 57.78 | 75.47 | 74.74 | 68.92 | 62.20 | 70.16 | 66.15 |
| 综合情况评价 | 87.90 | 90.90 | 83.47 | 57.87 | 59.75 | 59.46 | 47.70 | 87.84 | 89.53 | 85.86 | 73.08 | 80.19 | 80.39 | 78.66 | 67.52 | 81.10 | 84.56 | 87.91 | 81.97 | 79.89 |
| 每股收益(元) | 0.87 | 0.47 | 0.07 | 0.84 | 0.62 | 0.28 | 0.03 | 0.78 | 0.59 | 0.26 | 0.05 | 0.83 | 0.59 | 0.28 | 0.06 | 0.73 | 0.57 | 0.28 | 0.07 | 0.47 |
| 预估全年每股收益(元) | 1.21 | 1.45 | 2.00 | 0.84 | 0.85 | 0.86 | 0.63 | 0.78 | 0.83 | 1.00 | 1.03 | 0.83 | 0.75 | 0.86 | 0.81 | 0.73 | 0.63 | 0.78 | 0.64 | 0.47 |
| 每股净资产(元) | 5.43 | 5.02 | 4.83 | 4.76 | 4.55 | 4.27 | 4.01 | 4.98 | 4.87 | 4.43 | 5.55 | 4.04 | 3.78 | 4.36 | 5.22 | 5.04 | 4.86 | 3.65 | 3.72 | 3.65 |
| 每股自由现金流(元) | (0.13) | 0.15 | (0.08) | 0.98 | 0.11 | (0.10) | (0.15) | 0.01 | (0.66) | (0.57) | (0.60) | (0.95) | (1.02) | (1.43) | (1.08) | (0.27) | (0.43) | (0.23) | (0.42) | (0.77) |
| 当季净利润(亿) | 0.84 | 0.83 | 0.14 | 0.47 | 0.69 | 0.50 | 0.06 | 0.42 | 0.64 | 0.43 | 0.08 | 0.34 | 0.52 | 0.24 | 0.06 | 0.14 | 0.30 | 0.16 | 0.05 | 0.04 |
| 当季主营业务收入(亿) | 5.40 | 5.58 | 2.26 | 4.24 | 4.12 | 3.82 | 1.77 | 3.75 | 4.79 | 4.13 | 2.10 | 3.54 | 3.59 | 3.21 | 1.52 | 2.36 | 2.48 | 2.09 | 1.14 | 1.43 |
| 预估全年净利润(亿) | 2.50 | 3.00 | 4.09 | 1.72 | 1.71 | 1.74 | 1.27 | 1.56 | 1.61 | 1.95 | 1.55 | 1.16 | 1.05 | 0.93 | 0.73 | 0.65 | 0.57 | 0.58 | 0.47 | 0.35 |
| 预估全年主营业务收入(亿) | 19.02 | 19.56 | 17.77 | 13.95 | 13.01 | 13.25 | 12.47 | 14.78 | 15.71 | 15.63 | 16.37 | 11.86 | 11.76 | 11.82 | 10.76 | 8.07 | 7.77 | 7.43 | 6.99 | 5.39 |
| 市净率(倍) | 5.29 | 3.38 | 4.52 | 4.49 | 3.71 | 3.68 | 4.24 | 2.08 | 2.26 | 3.24 | 4.70 | 7.53 | 6.09 | 5.05 | 4.59 | 3.39 | 2.49 | 2.79 | 2.11 | 2.39 |
| 市销率(折算为全年数据) | 3.30 | 1.98 | 2.65 | 3.27 | 2.83 | 2.64 | 3.04 | 1.51 | 1.56 | 1.98 | 2.55 | 3.80 | 3.00 | 2.23 | 2.17 | 2.09 | 1.67 | 1.27 | 1.02 | 1.44 |
| 市盈率(折算为全年数据) | 23.79 | 11.73 | 10.93 | 25.37 | 19.88 | 18.22 | 26.90 | 13.30 | 13.34 | 14.32 | 25.33 | 36.77 | 30.54 | 25.51 | 29.60 | 23.45 | 19.17 | 13.03 | 12.34 | 18.38 |
| 市盈率(倍)(含债调整去息税)折为全年 | 24.43 | 12.70 | 11.43 | 25.09 | 20.62 | 19.51 | 29.33 | 12.90 | 13.94 | 15.03 | 26.30 | 35.70 | 31.41 | 27.18 | 31.32 | 23.28 | 20.83 | 15.29 | 14.29 | 19.19 |
| PER(以当期ROE为增长标准) | 1.17 | 0.53 | 0.39 | 1.42 | 1.16 | 1.10 | 2.14 | 0.83 | 0.86 | 0.78 | 1.67 | 1.74 | 1.64 | 1.56 | 2.31 | 1.61 | 1.62 | 0.81 | 0.96 | 1.48 |
| PEG(以3年均净利增长为标准) | 0.81 | 0.32 | 0.19 | 0.62 | 0.51 | 0.48 | 0.94 | 0.20 | 0.21 | 0.20 | 0.40 | 0.53 | 0.50 | 0.48 | 0.68 | 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) | 1.32 | 0.64 | 0.74 | 1.14 | 1.04 | 0.96 | 1.57 | 0.32 | 0.32 | 0.35 | 0.59 | 0.73 | 0.64 | 0.55 | 0.70 | 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 | 13.75% | 16.37% | 27.15% | 11.90% | 11.60% | 11.86% | 8.13% | 11.34% | 10.78% | 13.24% | 11.45% | 10.63% | 9.91% | 9.25% | 9.01% | 8.47% | 6.93% | 9.37% | 9.45% | 6.88% |
| 预估全年投入资本报酬率 | 17.75% | 22.16% | 34.43% | 15.28% | 14.64% | 15.03% | 11.14% | 14.01% | 13.31% | 17.47% | 15.69% | 14.87% | 13.16% | 13.53% | 11.68% | 11.47% | 9.17% | 13.70% | 12.59% | 9.54% |
| 预估全年股东权益报酬率 | 20.94% | 24.15% | 29.58% | 17.69% | 17.79% | 17.78% | 13.70% | 15.62% | 16.15% | 19.36% | 15.78% | 20.47% | 19.10% | 17.44% | 13.58% | 14.47% | 12.82% | 18.82% | 14.81% | 13.00% |
| 自由现金流与营业收入之比 | -2.04% | 3.92% | -6.98% | 14.37% | 2.34% | -3.72% | -17.56% | 0.20% | -11.63% | -17.72% | -42.74% | -11.20% | -17.16% | -32.64% | -63.75% | -3.05% | -6.81% | -5.36% | -27.30% | -10.62% |
| 二级市场自由现金收益率-报表期 | -0.43% | 0.78% | -0.33% | 4.36% | 0.61% | -0.59% | -0.83% | 0.13% | -5.30% | -3.55% | -2.17% | -2.87% | -3.98% | -5.53% | -4.09% | -1.48% | -3.16% | -1.72% | -4.13% | -7.11% |
| 总收入同比增长率 | 36.32% | 40.17% | 27.34% | -5.58% | -11.96% | -10.35% | -15.63% | 24.62% | 32.49% | 31.83% | 38.06% | 46.98% | 45.84% | 46.47% | 33.41% | 49.78% | 44.30% | 37.97% | 29.71% | 50.93% |
| 净利润同比增长率 | 45.09% | 74.22% | 137.25% | 10.26% | 9.39% | 10.95% | -18.79% | 35.18% | 39.12% | 68.87% | 33.64% | 76.86% | 61.16% | 41.99% | 11.28% | 84.44% | 59.72% | 64.69% | 33.89% | 42.24% |
| 当季收入同比增长率 | 31.08% | 46.13% | 27.34% | 13.16% | -14.05% | -7.67% | -15.63% | 6.10% | 33.36% | 28.87% | 38.06% | 49.74% | 45.02% | 53.60% | 33.41% | 64.91% | 53.49% | 42.94% | 29.71% | 41.05% |
| 当季净利润同比增长率 | 21.34% | 66.55% | 137.25% | 12.63% | 8.14% | 16.13% | -18.79% | 25.54% | 22.04% | 77.00% | 33.64% | 132.27% | 74.70% | 51.64% | 11.28% | 306.64% | 56.38% | 77.52% | 33.89% | -19.70% |
| 净利润率 | 13.71% | 12.49% | 6.41% | 12.36% | 12.88% | 10.05% | 3.44% | 10.59% | 10.37% | 8.12% | 3.57% | 9.76% | 9.87% | 6.34% | 3.69% | 8.11% | 8.94% | 6.54% | 4.42% | 6.59% |
| 税前利润率 | 18.75% | 16.71% | 9.79% | 15.96% | 16.82% | 12.72% | 7.06% | 14.10% | 13.21% | 9.16% | 6.27% | 14.91% | 15.48% | 11.67% | 7.08% | 13.56% | 13.95% | 12.18% | 7.87% | 10.35% |
| 主营业务利润率 | 35.51% | 35.16% | 30.91% | 35.52% | 35.23% | 33.26% | 33.37% | 32.89% | 30.70% | 28.77% | 29.29% | 33.37% | 32.78% | 31.57% | 29.36% | 29.74% | 30.01% | 30.15% | 28.43% | 28.50% |
| 当季净利润率 | 15.49% | 14.95% | 6.41% | 11.18% | 16.73% | 13.11% | 3.44% | 11.23% | 13.30% | 10.43% | 3.57% | 9.49% | 14.53% | 7.59% | 3.69% | 6.12% | 12.06% | 7.69% | 4.42% | 2.48% |
| 当季税前利润率 | 21.72% | 19.51% | 17.15% | 13.99% | 22.39% | 15.35% | 15.06% | 16.74% | 18.47% | 10.63% | 16.77% | 13.57% | 20.48% | 13.85% | 15.06% | 12.62% | 16.25% | 14.53% | 11.02% | 7.50% |
| 当季主营业务利润率 | 36.02% | 36.88% | 30.91% | 36.21% | 37.90% | 33.21% | 33.37% | 39.31% | 33.20% | 28.51% | 29.29% | 34.76% | 34.38% | 32.62% | 29.36% | 29.08% | 29.82% | 31.09% | 28.43% | 30.95% |
| 当季权益报酬率 | 7.42% | 8.00% | 1.46% | 4.87% | 7.52% | 5.83% | 0.76% | 4.21% | 6.70% | 4.99% | 0.90% | 5.94% | 9.87% | 5.18% | 1.20% | 3.19% | 6.85% | 5.88% | 1.81% | 1.30% |
| 经营性现金流同比增长率 | -35.06% | -35.93% | 数据为空 | 38.49% | 383.89% | 数据为空 | 数据为空 | 193.67% | 数据为空 | 数据为空 | 数据为空 | -54.47% | -115.81% | -267.21% | 数据为空 | 142.63% | 93.43% | 567.24% | 数据为空 | 74.35% |
| 综合业务利润率 | 35.51% | 35.16% | 30.91% | 35.52% | 35.23% | 33.26% | 33.37% | 32.89% | 30.70% | 28.77% | 29.29% | 33.37% | 32.78% | 31.57% | 29.36% | 29.74% | 30.01% | 30.15% | 28.43% | 28.50% |
| 当季综合业务利润率 | 36.02% | 36.88% | 30.91% | 36.21% | 37.90% | 33.21% | 33.37% | 39.31% | 33.20% | 28.51% | 29.29% | 34.76% | 34.38% | 32.62% | 29.36% | 29.08% | 29.82% | 31.09% | 28.43% | 30.95% |
| 资本支出与销售收入比 | 6.42% | -0.91% | -2.68% | 8.65% | 6.86% | 10.30% | 12.85% | 15.50% | 13.30% | 17.39% | 26.31% | 17.86% | 16.35% | 27.27% | 32.84% | 24.55% | 14.25% | 10.07% | 14.32% | 23.89% |
| 总市值(亿) | 59.53 | 35.24 | 44.72 | 43.76 | 34.01 | 31.62 | 34.17 | 20.81 | 21.48 | 27.97 | 39.17 | 42.55 | 32.20 | 23.70 | 21.55 | 15.34 | 10.86 | 7.61 | 5.86 | 6.52 |
| 总市值含债调整(亿) | 62.49 | 38.53 | 46.89 | 45.44 | 36.61 | 34.67 | 37.60 | 22.04 | 24.19 | 30.69 | 41.38 | 44.77 | 35.02 | 26.07 | 23.13 | 16.60 | 12.77 | 9.25 | 6.92 | 7.58 |
| 总市值中的现金比例 | 5.08% | 11.32% | 6.17% | 5.68% | 6.04% | 6.77% | 12.88% | 11.31% | 12.69% | 10.57% | 7.83% | 3.38% | 5.09% | 4.67% | 5.65% | 12.26% | 22.01% | 13.78% | 9.65% | 13.68% |
| 生息负债与净资产比率 | 26.28% | 31.63% | 22.00% | 17.23% | 28.39% | 35.60% | 42.55% | 12.33% | 28.52% | 31.46% | 26.59% | 39.19% | 53.23% | 50.34% | 33.80% | 27.87% | 43.79% | 59.87% | 38.09% | 38.85% |
| 营业费用与收入之比 | 7.33% | 7.91% | 10.53% | 8.30% | 7.29% | 7.79% | 10.58% | 7.43% | 6.38% | 6.62% | 8.12% | 6.48% | 6.02% | 6.20% | 7.41% | 5.44% | 5.17% | 5.60% | 6.91% | 6.30% |
| 管理费用与收入之比 | 8.69% | 9.57% | 13.85% | 10.08% | 10.04% | 11.47% | 14.66% | 9.04% | 8.74% | 9.98% | 11.92% | 10.24% | 9.56% | 10.67% | 12.97% | 11.83% | 11.87% | 13.36% | 14.20% | 11.85% |
| 财务费用与收入之比 | 0.57% | 0.51% | 0.79% | 0.79% | 0.85% | 0.93% | 1.47% | 1.28% | 1.39% | 1.57% | 2.18% | 1.19% | 1.09% | 1.12% | 1.26% | 1.15% | 1.21% | 1.12% | 1.39% | 1.09% |
| 期间费用占收入比 | 16.59% | 17.98% | 25.18% | 19.16% | 18.17% | 20.19% | 26.71% | 17.76% | 16.51% | 18.16% | 22.22% | 17.91% | 16.66% | 17.99% | 21.63% | 18.43% | 18.25% | 20.09% | 22.50% | 19.25% |
| 当季期间费用占收入比 | 14.57% | 15.07% | 25.18% | 21.43% | 15.44% | 17.16% | 26.71% | 21.42% | 14.36% | 16.10% | 22.22% | 20.85% | 14.91% | 16.26% | 21.63% | 18.84% | 15.87% | 18.77% | 22.50% | 24.39% |
| 期间费用占收入比同比增长率 | -8.72% | -10.93% | -5.74% | 7.93% | 10.08% | 11.18% | 20.21% | -0.85% | -0.89% | 0.95% | 2.70% | -2.81% | -8.74% | -10.44% | -3.85% | -4.26% | 5.01% | 8.48% | 2.90% | 4.24% |
| 当季期间费用占收入比同比增长率 | -5.64% | -12.18% | -5.74% | 0.06% | 7.48% | 6.62% | 20.21% | 2.72% | -3.66% | -1.00% | 2.70% | 10.65% | -6.05% | -13.35% | -3.85% | -22.75% | 0.79% | 13.74% | 2.90% | 27.33% |
| 债务杠杆 | 1.62 | 1.76 | 1.52 | 1.49 | 1.61 | 1.70 | 1.94 | 1.38 | 1.57 | 1.71 | 1.62 | 1.93 | 2.01 | 2.14 | 1.72 | 1.71 | 1.88 | 2.28 | 1.81 | 1.89 |
| 生息负债率 | 16.26% | 17.95% | 14.43% | 11.59% | 17.63% | 20.89% | 21.97% | 8.95% | 18.15% | 18.43% | 16.39% | 20.35% | 26.46% | 23.55% | 19.61% | 16.31% | 23.35% | 26.23% | 21.08% | 20.57% |
| 资产负债率 | 38.12% | 43.25% | 34.40% | 32.72% | 37.90% | 41.33% | 48.37% | 27.42% | 36.38% | 41.42% | 38.33% | 48.07% | 50.30% | 53.21% | 41.97% | 41.48% | 46.67% | 56.20% | 44.65% | 47.05% |
| 每股生息负债(元) | 1.43 | 1.59 | 1.06 | 0.82 | 1.29 | 1.52 | 1.71 | 0.61 | 1.39 | 1.39 | 1.48 | 1.58 | 2.01 | 2.20 | 1.77 | 1.40 | 2.13 | 2.19 | 1.42 | 1.42 |
| 生息债务占负债比率 | 42.65% | 41.50% | 41.95% | 35.43% | 46.52% | 50.55% | 45.41% | 32.64% | 49.87% | 44.50% | 42.77% | 42.33% | 52.60% | 44.26% | 46.73% | 39.32% | 50.04% | 46.67% | 47.22% | 43.73% |
| 每股现金保有额(元) | 1.46 | 1.92 | 1.35 | 1.21 | 1.02 | 1.06 | 2.19 | 1.17 | 1.40 | 1.52 | 2.04 | 1.03 | 1.17 | 1.03 | 1.36 | 2.10 | 2.66 | 1.40 | 0.76 | 1.19 |
| 存货环比增长率 | -4.47% | 31.65% | 36.24% | -21.40% | 8.15% | 15.01% | 12.24% | -29.69% | -14.95% | 12.44% | 11.38% | 10.45% | -4.94% | 30.49% | 29.31% | -11.48% | -3.54% | 28.29% | 4.76% | 3.26% |
| 应收帐款环比增长率 | -7.03% | 92.87% | -0.05% | -24.95% | 1.78% | 51.83% | -14.84% | -35.17% | 19.16% | 73.57% | 15.57% | -36.52% | -5.36% | 92.68% | 23.82% | -41.44% | 23.87% | 58.17% | 28.84% | -38.03% |
| 存货同比增长率 | 34.67% | 52.46% | 33.19% | 9.72% | -1.85% | -22.81% | -24.53% | -25.11% | 17.65% | 31.50% | 52.60% | 77.18% | 42.00% | 44.08% | 41.65% | 14.76% | 33.86% | 32.24% | 22.51% | 45.85% |
| 应收帐款同比增长率 | 34.51% | 47.27% | 15.93% | -1.23% | -14.68% | -0.12% | 14.19% | 54.96% | 51.73% | 20.51% | 33.78% | 43.33% | 32.24% | 73.08% | 42.07% | 47.83% | 56.44% | 37.82% | 24.25% | 0.84% |
| 预收帐款同比增长率 | 16.03% | -2.90% | 6.23% | 8.31% | 44.13% | -6.42% | -6.55% | 8.19% | -21.51% | -19.00% | 37.32% | 18.38% | 104.12% | 134.24% | 25.41% | 43.85% | 18.88% | 46.11% | 54.69% | 25.71% |
| 存货周转率 - 单期值 | 4.41 | 4.35 | 5.56 | 5.53 | 4.08 | 4.63 | 4.99 | 6.72 | 5.19 | 4.51 | 5.27 | 4.01 | 4.44 | 4.32 | 5.30 | 5.10 | 4.33 | 3.99 | 4.93 | 3.98 |
| 总资产周转率-单期值 | 1.04 | 1.07 | 1.18 | 0.96 | 0.88 | 0.91 | 0.80 | 1.07 | 1.05 | 1.06 | 1.21 | 1.09 | 1.11 | 1.18 | 1.33 | 1.04 | 0.95 | 1.19 | 1.39 | 1.05 |
| 净资产周转率-单期值 | 1.69 | 1.88 | 1.80 | 1.43 | 1.42 | 1.54 | 1.55 | 1.48 | 1.65 | 1.81 | 1.96 | 2.10 | 2.22 | 2.52 | 2.29 | 1.78 | 1.78 | 2.72 | 2.51 | 1.97 |
| 应收帐款周转率--单期值 | 8.68 | 8.30 | 14.55 | 11.42 | 7.99 | 8.28 | 11.83 | 11.95 | 8.23 | 9.76 | 17.74 | 14.85 | 9.36 | 8.89 | 15.61 | 14.48 | 8.17 | 9.68 | 14.39 | 14.30 |
| 流动资产周转率--单期值 | 1.90 | 2.21 | 2.66 | 2.13 | 1.88 | 1.72 | 1.64 | 2.03 | 1.98 | 2.06 | 2.67 | 2.19 | 2.19 | 2.64 | 2.71 | 1.75 | 1.74 | 2.29 | 2.47 | 1.81 |
| 固定资产周转率--单期值 | 2.95 | 3.13 | 2.90 | 2.27 | 2.60 | 2.63 | 2.45 | 2.84 | 3.08 | 3.05 | 3.31 | 2.39 | 2.83 | 2.78 | 4.04 | 3.25 | 3.50 | 3.52 | 3.36 | 2.62 |
| 股本同比变动率 | 3.06% | 3.06% | 1.70% | 1.70% | 3.16% | 3.16% | 34.11% | 43.68% | 39.28% | 81.07% | 67.14% | 56.00% | 56.00% | 44.07% | 20.06% | 20.06% | 20.06% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 51.95% | 84.13% | 76.55% | 6.87% | 12.15% | 24.49% | -5.03% | 17.91% | 13.06% | 3.47% | 22.28% | 61.62% | 61.85% | 40.42% | 20.11% | 96.09% | 76.68% | 77.69% | 37.56% | 39.94% |
| 其他税费(亿) | 0.67 | 0.50 | 0.20 | 1.35 | 0.72 | 0.56 | 0.25 | 1.32 | 0.93 | 0.71 | 0.29 | 0.76 | 0.40 | 0.41 | 0.18 | 0.52 | 0.42 | 0.18 | 0.14 | 0.34 |
| 每股营运资金(元) | 1.50 | 1.20 | 1.00 | 0.68 | 0.69 | 0.40 | 0.48 | 1.43 | 1.27 | 0.96 | 1.33 | (0.09) | 0.25 | (0.27) | 0.58 | 0.92 | 1.53 | 0.29 | 0.69 | 0.64 |
| 短期借款占营运资金的比例 | 80.11% | 131.85% | 106.16% | 120.71% | 186.06% | 378.99% | 352.62% | 43.04% | 109.53% | 145.19% | 110.94% | -1785.61% | 805.74% | -825.23% | 305.48% | 153.21% | 138.78% | 755.36% | 167.67% | 180.98% |
| 每股资本性支出(元) | 0.41 | (0.03) | (0.03) | 0.59 | 0.33 | 0.29 | 0.11 | 1.14 | 0.75 | 0.56 | 0.37 | 1.51 | 0.97 | 1.20 | 0.56 | 2.21 | 0.91 | 0.43 | 0.22 | 1.72 |
| 每股投入资本净额(元) | 6.80 | 6.54 | 5.81 | 5.51 | 5.81 | 5.74 | 5.67 | 5.55 | 6.20 | 5.73 | 6.57 | 5.55 | 5.72 | 6.37 | 6.94 | 6.35 | 6.88 | 5.70 | 5.04 | 4.97 |
| 每股经营活动产生的现金流(元) | 0.28 | 0.11 | (0.11) | 1.57 | 0.44 | 0.18 | (0.04) | 1.15 | 0.09 | (0.01) | (0.23) | 0.56 | (0.05) | (0.24) | (0.52) | 1.93 | 0.47 | 0.20 | (0.20) | 0.96 |
| 投资支出占收入之比 | 11.50% | 7.66% | 12.84% | 8.70% | 6.91% | 10.38% | 12.99% | 18.85% | 14.96% | 20.33% | 26.31% | 18.43% | 16.94% | 33.58% | 32.87% | 24.99% | 14.35% | 10.07% | 14.32% | 24.29% |
| 存货储存期(天) | 81.61 | 82.67 | 64.80 | 65.07 | 88.14 | 77.68 | 72.12 | 53.60 | 69.42 | 79.81 | 68.27 | 89.74 | 81.09 | 83.38 | 67.95 | 70.56 | 83.05 | 90.22 | 73.09 | 90.47 |
| 应付帐款付款期(天) | 60.73 | 72.53 | 54.95 | 64.35 | 70.69 | 70.05 | 50.66 | 41.48 | 53.51 | 64.84 | 42.21 | 67.29 | 51.75 | 59.13 | 45.06 | 37.00 | 54.68 | 59.91 | 41.74 | 52.26 |
| 应收帐款回收期(天) | 41.45 | 43.36 | 24.75 | 31.53 | 45.05 | 43.46 | 30.42 | 30.14 | 43.73 | 36.88 | 20.29 | 24.24 | 38.48 | 40.48 | 23.07 | 24.85 | 44.05 | 37.19 | 25.01 | 25.18 |
| 预付帐款占用期(天) | 20.52 | 12.78 | 11.16 | 8.21 | 27.52 | 27.10 | 45.12 | 31.30 | 15.89 | 16.09 | 19.76 | 17.65 | 24.57 | 17.01 | 18.83 | 13.98 | 20.92 | 26.00 | 33.55 | 45.12 |
| 预收帐款信用期(天) | 6.64 | 3.82 | 4.72 | 6.02 | 8.36 | 5.80 | 6.33 | 5.25 | 4.81 | 5.25 | 5.15 | 6.04 | 8.17 | 8.58 | 5.71 | 7.50 | 6.06 | 5.82 | 7.01 | 7.81 |
| 现金占总资产比例 | 16.62% | 21.74% | 18.30% | 17.15% | 13.94% | 14.62% | 28.18% | 17.05% | 18.24% | 20.04% | 22.71% | 13.23% | 15.42% | 11.03% | 15.06% | 24.35% | 29.23% | 16.82% | 11.25% | 17.32% |
| 存货占总资产比例 | 15.09% | 15.66% | 14.49% | 11.06% | 13.83% | 12.89% | 10.49% | 10.59% | 13.91% | 16.55% | 16.08% | 17.92% | 16.60% | 18.50% | 17.62% | 14.25% | 15.21% | 20.68% | 19.99% | 18.62% |
| 总资产同比增加比例 | 23.42% | 25.44% | -3.53% | 5.02% | -1.25% | -0.84% | 15.63% | 26.76% | 40.37% | 46.97% | 67.18% | 40.88% | 30.10% | 61.06% | 60.74% | 49.95% | 58.23% | 25.09% | 21.11% | 34.58% |
| 应付款项占总资产比例 | 11.23% | 13.74% | 12.29% | 10.94% | 11.09% | 11.62% | 7.37% | 8.19% | 10.72% | 13.45% | 9.94% | 13.44% | 10.59% | 13.12% | 11.68% | 7.47% | 10.01% | 13.73% | 11.41% | 10.76% |
| 应收款项占总资产比例 | 14.08% | 15.01% | 9.48% | 9.87% | 12.92% | 12.79% | 7.89% | 10.49% | 14.95% | 12.70% | 7.99% | 8.58% | 13.83% | 15.48% | 9.98% | 8.43% | 13.60% | 14.41% | 11.30% | 8.55% |
| 预收款项占总资产比例 | 2.25% | 1.32% | 1.81% | 1.88% | 2.40% | 1.71% | 1.64% | 1.83% | 1.64% | 1.81% | 2.03% | 2.14% | 2.94% | 3.28% | 2.47% | 2.55% | 1.87% | 2.26% | 3.17% | 2.65% |
| 预付款项占总资产比例 | 3.79% | 2.42% | 2.50% | 1.40% | 4.32% | 4.50% | 6.57% | 6.18% | 3.18% | 3.34% | 4.65% | 3.52% | 5.03% | 3.77% | 4.88% | 2.82% | 3.83% | 5.96% | 9.18% | 9.28% |
| 固定资产占总资产比例 | 35.41% | 34.00% | 40.71% | 42.49% | 33.92% | 34.42% | 32.52% | 37.70% | 34.19% | 34.69% | 36.56% | 45.54% | 39.14% | 42.31% | 32.94% | 32.10% | 27.15% | 33.90% | 41.39% | 39.83% |
| 无形资产占总资产比例 | 5.58% | 5.54% | 7.01% | 11.01% | 10.91% | 11.00% | 6.57% | 7.44% | 4.00% | 4.07% | 4.47% | 5.58% | 5.26% | 5.65% | 0.73% | 0.77% | 0.74% | 0.98% | 1.23% | 1.22% |
| 流动比例 | 1.48 | 1.31 | 1.40 | 1.29 | 1.25 | 1.13 | 1.13 | 1.76 | 1.46 | 1.31 | 1.39 | 0.98 | 1.07 | 0.95 | 1.15 | 1.26 | 1.36 | 1.06 | 1.23 | 1.20 |
| 速动比率 | 1.06 | 0.95 | 0.97 | 0.96 | 0.89 | 0.82 | 0.91 | 1.37 | 1.07 | 0.91 | 0.97 | 0.60 | 0.74 | 0.60 | 0.73 | 0.91 | 1.03 | 0.69 | 0.78 | 0.80 |
| 综合税率 | 5.64% | 4.86% | 4.43% | 4.38% | 4.47% | 3.36% | 4.93% | 4.03% | 3.18% | 1.57% | 3.29% | 5.31% | 5.75% | 5.64% | 3.73% | 5.62% | 5.20% | 5.93% | 3.80% | 3.89% |
| 实际所得税率 | 25.87% | 24.08% | 37.01% | 21.68% | 22.06% | 20.32% | 55.85% | 23.45% | 18.64% | 9.09% | 40.78% | 31.35% | 33.40% | 43.61% | 44.63% | 36.81% | 32.81% | 43.66% | 39.22% | 31.51% |
| 可持续增长率 | 23.15% | 23.44% | 11.51% | 17.69% | 18.30% | 15.50% | 5.31% | 15.62% | 17.14% | 14.68% | 7.02% | 20.47% | 21.97% | 15.94% | 8.47% | 14.47% | 15.92% | 17.79% | 11.11% | 13.00% |
| 最大内部融资增长率 | 36.81% | 71.18% | 29.43% | 28.64% | 27.02% | 3.36% | -28.42% | -12.28% | -3.16% | -23.03% | -67.11% | -24.54% | -17.33% | -53.92% | -79.57% | -62.05% | -20.41% | -15.23% | -34.57% | -47.11% |
| 净利润现金含量 | 31.97% | 24.06% | -150.79% | 186.18% | 71.42% | 65.42% | -136.98% | 148.23% | 16.14% | -3.98% | -459.96% | 68.24% | -8.18% | -84.82% | -837.50% | 265.03% | 83.35% | 72.03% | -293.57% | 201.47% |
| 主营业务收入现金含量 | 86.93% | 83.48% | 103.64% | 110.33% | 84.20% | 84.72% | 109.93% | 103.62% | 81.01% | 82.39% | 98.71% | 105.24% | 86.75% | 94.80% | 87.33% | 107.45% | 98.38% | 88.18% | 95.69% | 107.32% |
| 经营性现金周期(天) | 125.94 | 120.35 | 91.94 | 95.44 | 138.36 | 129.90 | 120.84 | 106.19 | 120.43 | 117.42 | 91.59 | 112.93 | 125.99 | 121.99 | 91.33 | 96.05 | 130.35 | 130.23 | 113.26 | 134.80 |
| 单位收入需投入现金 | 0.74 | 0.77 | 0.83 | 0.76 | 0.76 | 0.82 | 0.87 | 0.79 | 0.81 | 0.85 | 0.87 | 0.77 | 0.76 | 0.80 | 0.85 | 0.78 | 0.82 | 0.82 | 0.87 | 0.82 |
| 单位收入产生的现金 | 0.15 | 0.14 | 0.03 | 0.14 | 0.14 | 0.11 | 0.04 | 0.13 | 0.12 | 0.11 | 0.05 | 0.11 | 0.12 | 0.09 | 0.05 | 0.07 | 0.08 | 0.05 | 0.04 | 0.07 |
| 单位收入可用于增长的现金 | 0.08 | 0.15 | 0.06 | 0.05 | 0.07 | 0.01 | (0.09) | (0.03) | (0.01) | (0.07) | (0.21) | (0.06) | (0.05) | (0.18) | (0.28) | (0.18) | (0.06) | (0.05) | (0.11) | (0.17) |
| 市值环比增长 | 68.92% | -21.20% | 2.20% | 28.66% | 7.57% | -7.48% | 64.22% | -3.12% | -23.22% | -28.57% | -7.95% | 32.14% | 35.85% | 10.00% | 40.43% | 41.24% | 42.70% | 29.85% | -10.09% | 19.94% |
| 主评级建议 | 优异-强买 | 优异-强买 | 优-买入 | 中性 | 中性 | 中性 | 回避 | 优异-强买 | 优异-强买 | 优-买入 | 良-可关注 | 优-买入 | 优-买入 | 良-可关注 | 中性 | 优-买入 | 优-买入 | 优异-强买 | 优-买入 | 良-可关注 |
| 次评级建议(敏感性) | 优-买入 | 优异-强买 | 优-买入 | 中性 | 中性 | 中性 | 回避 | 良-可关注 | 优-买入 | 优-买入 | 良-可关注 | 优-买入 | 优-买入 | 良-可关注 | 中性 | 良-可关注 | 优-买入 | 优异-强买 | 优-买入 | 中性 |
| 伟星股份 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |
| 古越龙山 | 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 | 15.27 | 10.34 | 10.3 | 9.75 | 8.12 | 7.35 | 9.9 | 7.11 | 8.58 | 13.3 | 28.54 | 27.71 | 29.34 | 24.51 | 24.95 | 16.34 | 8.26 | 8.95 | 6.02 | 6.38 |
| 赢利能力评分 | 62.93 | 55.42 | 56.07 | 56.60 | 52.63 | 54.69 | 53.37 | 66.90 | 69.64 | 77.57 | 74.27 | 62.82 | 73.06 | 73.94 | 56.82 | 36.78 | 26.36 | 26.85 | 35.44 | 34.69 |
| 成长能力评分 | 100.00 | 95.18 | 95.70 | 10.00 | 10.00 | 3.56 | 15.00 | 16.21 | 29.42 | 45.76 | 45.00 | 62.00 | 94.65 | 94.56 | 98.21 | 73.01 | 44.49 | 42.81 | 33.33 | 27.15 |
| 估值情况评分 | 60.53 | 64.77 | 50.31 | 62.04 | 56.37 | 52.96 | 43.43 | 76.95 | 69.31 | 63.51 | 60.02 | 61.61 | 61.11 | 64.63 | 62.00 | 31.61 | 32.14 | 28.45 | 38.26 | 50.93 |
| 信用情况评分 | 86.05 | 85.98 | 85.69 | 65.67 | 60.76 | 78.78 | 80.01 | 81.78 | 84.15 | 84.11 | 80.70 | 76.37 | 57.26 | 56.08 | 55.22 | 54.74 | 58.60 | 60.44 | 59.23 | 59.33 |
| 综合情况评价 | 76.46 | 73.20 | 69.19 | 42.10 | 39.05 | 37.57 | 41.54 | 52.41 | 56.21 | 63.25 | 60.78 | 62.91 | 76.84 | 77.94 | 72.52 | 42.91 | 31.62 | 31.44 | 38.03 | 39.76 |
| 每股收益(元) | 0.13 | 0.08 | 0.05 | 0.14 | 0.08 | 0.07 | 0.06 | 0.26 | 0.21 | 0.20 | 0.19 | 0.38 | 0.27 | 0.20 | 0.12 | 0.14 | 0.05 | 0.04 | 0.05 | 0.11 |
| 预估全年每股收益(元) | 0.22 | 0.16 | 0.16 | 0.14 | 0.11 | 0.09 | 0.14 | 0.26 | 0.29 | 0.39 | 0.58 | 0.38 | 0.75 | 0.73 | 0.36 | 0.14 | 0.07 | 0.06 | 0.08 | 0.11 |
| 每股净资产(元) | 3.26 | 3.21 | 3.22 | 2.43 | 2.38 | 2.38 | 3.52 | 3.45 | 3.38 | 3.38 | 5.47 | 5.27 | 5.43 | 5.26 | 5.37 | 5.21 | 5.13 | 5.10 | 5.35 | 5.30 |
| 每股自由现金流(元) | (0.24) | (0.13) | (0.13) | (0.11) | (0.12) | (0.04) | 0.00 | 0.39 | 0.23 | 0.37 | 0.46 | 0.22 | 0.06 | 0.14 | 0.13 | 0.22 | (0.13) | 0.03 | (0.11) | 0.33 |
| 当季净利润(亿) | 0.30 | 0.22 | 0.30 | 0.31 | 0.06 | 0.17 | 0.23 | 0.22 | 0.01 | 0.32 | 0.43 | 0.26 | 0.17 | 0.18 | 0.28 | 0.21 | 0.03 | (0.02) | 0.11 | 0.06 |
| 当季主营业务收入(亿) | 1.87 | 1.73 | 3.44 | 2.73 | 1.23 | 1.06 | 2.38 | 1.34 | 1.30 | 1.82 | 3.01 | 0.82 | 2.32 | 1.99 | 3.01 | 2.39 | 1.58 | 1.22 | 2.13 | 1.97 |
| 预估全年净利润(亿) | 1.37 | 1.00 | 1.00 | 0.76 | 0.59 | 0.52 | 0.52 | 0.98 | 1.07 | 1.45 | 1.36 | 0.89 | 1.74 | 1.71 | 0.84 | 0.32 | 0.15 | 0.14 | 0.18 | 0.26 |
| 预估全年主营业务收入(亿) | 11.17 | 11.12 | 10.70 | 7.41 | 5.69 | 5.32 | 5.91 | 7.48 | 6.83 | 7.88 | 8.14 | 8.15 | 10.88 | 10.92 | 10.36 | 7.32 | 7.28 | 7.22 | 6.83 | 6.09 |
| 市净率(倍) | 4.68 | 3.22 | 3.20 | 4.01 | 3.41 | 3.09 | 2.81 | 2.06 | 2.54 | 3.94 | 5.21 | 5.26 | 5.41 | 4.66 | 4.65 | 3.14 | 1.61 | 1.76 | 1.13 | 1.20 |
| 市销率(折算为全年数据) | 8.98 | 6.23 | 6.64 | 8.11 | 8.97 | 8.16 | 6.74 | 3.94 | 5.09 | 6.65 | 8.56 | 8.47 | 7.02 | 5.95 | 6.43 | 6.30 | 3.79 | 4.06 | 3.39 | 3.90 |
| 市盈率(折算为全年数据) | 70.95 | 65.38 | 65.13 | 71.21 | 77.17 | 79.44 | 70.60 | 26.99 | 29.78 | 34.21 | 48.88 | 72.22 | 39.17 | 33.41 | 69.41 | 117.65 | 125.30 | 143.70 | 77.17 | 57.05 |
| 市盈率(倍)(含债调整去息税)折为全年 | 68.01 | 64.01 | 67.23 | 67.88 | 75.54 | 75.01 | 71.06 | 25.25 | 28.65 | 33.76 | 49.32 | 52.77 | 36.07 | 32.85 | 68.68 | 79.04 | 106.76 | 138.66 | 93.15 | 54.33 |
| PER(以当期ROE为增长标准) | 10.58 | 13.29 | 14.14 | 12.06 | 17.25 | 19.45 | 18.24 | 3.31 | 3.45 | 3.09 | 4.96 | 7.25 | 2.84 | 2.59 | 10.71 | 29.64 | 83.35 | 114.00 | 64.21 | 25.76 |
| PEG(以3年均净利增长为标准) | 3.07 | 10.07 | 10.58 | 1.24 | 1.55 | 1.62 | 1.53 | 0.36 | 0.39 | 0.39 | 0.59 | 1.05 | 0.26 | 0.24 | 1.54 | (7.64) | (3.33) | (4.18) | (3.27) | 数据为空 |
| PEG(以3年均收入增长为标准) | 4.91 | 4.69 | 5.71 | 95.70 | (10.91) | (8.76) | (11.96) | 3.25 | 5.60 | 3.59 | 4.71 | 3.99 | 1.41 | 1.27 | 2.95 | 6.59 | 9.05 | 12.13 | 9.99 | 数据为空 |
| 预估全年总资产报酬率 | 5.09% | 3.73% | 3.39% | 3.23% | 2.63% | 2.85% | 2.88% | 5.36% | 6.37% | 8.49% | 7.46% | 4.70% | 7.37% | 7.40% | 3.42% | 1.34% | 0.67% | 0.63% | 0.76% | 1.07% |
| 预估全年投入资本报酬率 | 6.05% | 4.45% | 4.09% | 4.40% | 3.39% | 3.60% | 3.41% | 6.48% | 7.29% | 9.84% | 8.84% | 5.51% | 9.52% | 9.63% | 4.59% | 1.87% | 0.87% | 0.81% | 0.94% | 1.38% |
| 预估全年股东权益报酬率 | 6.43% | 4.82% | 4.75% | 5.63% | 4.38% | 3.86% | 3.90% | 7.63% | 8.31% | 10.91% | 9.94% | 7.28% | 12.69% | 12.66% | 6.41% | 2.67% | 1.28% | 1.22% | 1.45% | 2.11% |
| 自由现金流与营业收入之比 | -21.90% | -16.46% | -24.59% | -8.22% | -14.76% | -6.99% | 0.22% | 19.55% | 13.79% | 28.17% | 35.59% | 6.32% | 2.04% | 6.63% | 9.96% | 6.92% | -6.01% | 1.85% | -11.60% | 12.66% |
| 二级市场自由现金收益率-报表期 | -1.55% | -1.26% | -1.26% | -0.97% | -1.29% | -0.54% | 0.01% | 4.84% | 2.38% | 2.58% | 1.53% | 0.74% | 0.19% | 0.50% | 0.44% | 1.06% | -1.02% | 0.20% | -1.05% | 3.14% |
| 总收入同比增长率 | 50.76% | 50.18% | 44.51% | -0.97% | -23.87% | -28.80% | -20.93% | -8.23% | -16.24% | -3.35% | -0.13% | 11.33% | 48.63% | 49.21% | 41.52% | 20.25% | 19.66% | 18.54% | 12.22% | 8.10% |
| 净利润同比增长率 | 78.62% | 31.25% | 31.24% | -22.03% | -40.08% | -47.31% | -46.76% | 9.85% | 20.13% | 62.12% | 52.17% | 176.24% | 439.35% | 428.22% | 158.80% | 24.19% | -41.06% | -44.31% | -30.24% | -49.26% |
| 当季收入同比增长率 | 52.39% | 62.91% | 44.51% | 103.74% | -5.54% | -41.79% | -20.93% | 62.99% | -44.01% | -8.23% | -0.13% | -65.56% | 47.40% | 62.60% | 41.52% | 21.48% | 22.12% | 31.43% | 12.22% | 9.37% |
| 当季净利润同比增长率 | 376.22% | 31.26% | 31.24% | 42.16% | 335.03% | -48.05% | -46.76% | -15.80% | -91.68% | 77.76% | 52.17% | 24.65% | 471.39% | 数据为空 | 158.80% | 242.81% | -29.12% | -3474.49% | -30.24% | -71.72% |
| 净利润率 | 11.64% | 10.05% | 8.75% | 10.33% | 9.82% | 11.50% | 9.64% | 13.12% | 12.48% | 15.54% | 14.32% | 10.96% | 8.70% | 9.26% | 9.40% | 4.42% | 2.40% | 2.62% | 5.14% | 4.28% |
| 税前利润率 | 15.28% | 13.20% | 11.85% | 13.63% | 12.68% | 15.25% | 13.14% | 16.42% | 16.21% | 20.18% | 19.32% | 14.42% | 13.70% | 13.76% | 13.81% | 6.85% | 4.21% | 4.66% | 7.07% | 6.86% |
| 主营业务利润率 | 32.90% | 30.26% | 28.59% | 32.84% | 32.66% | 34.01% | 28.78% | 36.13% | 33.87% | 34.84% | 32.47% | 37.04% | 34.72% | 36.12% | 31.67% | 29.66% | 27.45% | 27.73% | 24.66% | 28.44% |
| 当季净利润率 | 16.03% | 12.62% | 8.75% | 11.19% | 5.13% | 15.66% | 9.64% | 16.04% | 1.11% | 17.55% | 14.32% | 31.05% | 7.49% | 9.06% | 9.40% | 8.58% | 1.93% | -1.78% | 5.14% | 3.04% |
| 当季税前利润率 | 21.03% | 15.87% | 15.17% | 15.26% | 5.46% | 19.99% | 17.95% | 17.35% | 1.46% | 21.60% | 11.56% | 20.86% | 13.58% | 13.68% | 1.98% | 12.29% | 3.25% | 0.47% | 6.74% | 7.48% |
| 当季主营业务利润率 | 40.20% | 33.58% | 28.59% | 33.14% | 28.89% | 45.71% | 28.78% | 46.49% | 30.25% | 38.75% | 32.47% | 57.71% | 31.71% | 42.86% | 31.67% | 34.20% | 26.85% | 33.09% | 24.66% | 29.86% |
| 当季权益报酬率 | 1.45% | 1.07% | 1.48% | 2.25% | 0.47% | 1.25% | 1.75% | 1.67% | 0.11% | 2.55% | 3.38% | 2.08% | 1.38% | 1.47% | 2.27% | 1.69% | 0.25% | -0.18% | 0.88% | 0.48% |
| 经营性现金流同比增长率 | -26.77% | -80.53% | -322.77% | -47.98% | -89.25% | -83.39% | -85.17% | 192.44% | 182.90% | 187.48% | 156.56% | -32.36% | 202.49% | 73.49% | 数据为空 | -22.75% | -75.95% | 0.84% | -137.11% | 241.20% |
| 综合业务利润率 | 32.90% | 30.26% | 28.59% | 32.84% | 32.66% | 34.01% | 28.78% | 36.13% | 33.87% | 34.84% | 32.47% | 37.04% | 34.72% | 36.12% | 31.67% | 29.66% | 27.45% | 27.73% | 24.66% | 28.44% |
| 当季综合业务利润率 | 40.20% | 33.58% | 28.59% | 33.14% | 28.89% | 45.71% | 28.78% | 46.49% | 30.25% | 38.75% | 32.47% | 57.71% | 31.71% | 42.86% | 31.67% | 34.20% | 26.85% | 33.09% | 24.66% | 29.86% |
| 资本支出与销售收入比 | 23.13% | 17.39% | 13.71% | 22.79% | 17.29% | 14.16% | 6.83% | 8.19% | 4.12% | 2.53% | 2.02% | 2.39% | 3.26% | 3.70% | 4.68% | 7.41% | 8.62% | 7.03% | 9.91% | 9.64% |
| 总市值(亿) | 96.94 | 65.64 | 65.39 | 54.48 | 45.37 | 41.07 | 36.88 | 26.48 | 31.96 | 49.54 | 66.44 | 64.51 | 68.30 | 57.06 | 58.08 | 38.04 | 19.23 | 20.84 | 14.01 | 14.85 |
| 总市值含债调整(亿) | 100.04 | 69.07 | 70.90 | 59.79 | 50.81 | 43.14 | 39.56 | 29.18 | 34.56 | 52.14 | 69.44 | 68.81 | 75.93 | 64.52 | 66.09 | 45.61 | 27.07 | 28.84 | 22.61 | 23.15 |
| 总市值中的现金比例 | 3.74% | 7.38% | 11.68% | 3.46% | 2.49% | 3.05% | 4.46% | 6.58% | 2.20% | 2.56% | 2.83% | 3.28% | 1.31% | 1.75% | 4.11% | 5.39% | 5.66% | 6.35% | 15.58% | 15.39% |
| 生息负债与净资产比率 | 14.96% | 16.84% | 26.97% | 39.13% | 40.94% | 15.62% | 20.46% | 20.96% | 20.63% | 20.68% | 23.54% | 35.05% | 60.37% | 60.90% | 64.06% | 62.44% | 65.62% | 67.44% | 69.09% | 67.23% |
| 营业费用与收入之比 | 13.59% | 12.32% | 10.37% | 12.07% | 13.40% | 11.86% | 8.92% | 12.49% | 10.27% | 8.49% | 7.18% | 13.52% | 9.81% | 10.39% | 7.61% | 11.99% | 11.56% | 11.97% | 8.34% | 11.08% |
| 管理费用与收入之比 | 6.02% | 5.10% | 4.30% | 7.09% | 7.35% | 6.29% | 4.69% | 6.09% | 5.11% | 4.20% | 3.71% | 5.34% | 4.78% | 5.09% | 4.84% | 5.90% | 5.80% | 5.83% | 4.75% | 6.13% |
| 财务费用与收入之比 | 1.93% | 1.88% | 1.95% | 2.03% | 2.31% | 2.22% | 1.93% | 2.86% | 2.78% | 2.56% | 2.16% | 5.76% | 5.92% | 6.02% | 5.39% | 6.13% | 6.62% | 6.20% | 4.84% | 6.11% |
| 期间费用占收入比 | 21.54% | 19.31% | 16.62% | 21.19% | 23.06% | 20.37% | 15.54% | 21.44% | 18.16% | 15.24% | 13.05% | 24.62% | 20.51% | 21.50% | 17.83% | 24.03% | 23.98% | 24.00% | 17.93% | 23.33% |
| 当季期间费用占收入比 | 27.71% | 24.65% | 16.62% | 17.99% | 30.60% | 31.20% | 15.54% | 36.44% | 29.03% | 18.84% | 13.05% | 61.22% | 18.37% | 27.07% | 17.83% | 24.12% | 23.94% | 34.57% | 17.93% | 24.19% |
| 期间费用占收入比同比增长率 | -6.60% | -5.23% | 6.96% | -1.18% | 27.00% | 33.70% | 19.04% | -12.93% | -11.46% | -29.14% | -26.79% | 2.49% | -14.47% | -10.39% | -0.52% | 3.00% | 4.64% | 2.32% | -1.89% | 4.17% |
| 当季期间费用占收入比同比增长率 | -9.45% | -21.01% | 6.96% | -50.64% | 5.43% | 65.63% | 19.04% | -40.47% | 58.00% | -30.40% | -26.79% | 153.79% | -23.27% | -21.71% | -0.52% | -0.27% | 10.12% | 1.62% | -1.89% | -2.61% |
| 债务杠杆 | 1.30 | 1.32 | 1.45 | 1.75 | 1.68 | 1.36 | 1.38 | 1.42 | 1.34 | 1.36 | 1.43 | 1.55 | 1.87 | 1.89 | 1.96 | 1.99 | 1.93 | 1.93 | 1.93 | 1.97 |
| 生息负债率 | 11.54% | 12.74% | 18.56% | 22.42% | 24.35% | 11.45% | 14.80% | 14.73% | 15.44% | 15.24% | 16.47% | 22.62% | 32.24% | 32.31% | 32.72% | 31.43% | 34.08% | 34.98% | 35.75% | 34.13% |
| 资产负债率 | 22.88% | 24.39% | 31.16% | 42.69% | 40.52% | 26.69% | 27.68% | 29.74% | 25.13% | 26.30% | 30.02% | 35.45% | 46.60% | 46.95% | 48.93% | 49.66% | 48.06% | 48.12% | 48.25% | 49.23% |
| 每股生息负债(元) | 0.49 | 0.54 | 0.87 | 0.95 | 0.97 | 0.37 | 0.72 | 0.72 | 0.70 | 0.70 | 1.29 | 1.85 | 3.28 | 3.20 | 3.44 | 3.25 | 3.37 | 3.44 | 3.69 | 3.57 |
| 生息债务占负债比率 | 50.43% | 52.22% | 59.57% | 52.52% | 60.09% | 42.91% | 53.46% | 49.53% | 61.44% | 57.93% | 54.87% | 63.81% | 69.18% | 68.80% | 66.87% | 63.30% | 70.92% | 72.69% | 74.09% | 69.33% |
| 每股现金保有额(元) | 0.57 | 0.76 | 1.20 | 0.34 | 0.20 | 0.22 | 0.44 | 0.47 | 0.19 | 0.34 | 0.81 | 0.91 | 0.38 | 0.43 | 1.03 | 0.88 | 0.47 | 0.57 | 0.94 | 0.98 |
| 存货环比增长率 | 3.61% | 4.16% | -6.06% | 5.47% | 15.11% | 4.07% | -6.12% | 4.86% | 1.54% | 1.27% | -8.49% | -0.87% | 0.51% | 3.19% | 0.08% | 3.72% | -2.38% | 3.05% | -4.02% | 5.17% |
| 应收帐款环比增长率 | 48.30% | -41.04% | 33.91% | -27.95% | 58.56% | -12.87% | 48.96% | -18.71% | 2.35% | -27.62% | 35.78% | -13.34% | 10.22% | -24.96% | 12.70% | -6.29% | 27.73% | -13.11% | 23.17% | 9.09% |
| 存货同比增长率 | 6.92% | 18.79% | 18.69% | 18.62% | 17.94% | 4.04% | 1.23% | -1.33% | -6.73% | -7.67% | -5.92% | 2.89% | 7.66% | 4.56% | 4.43% | 0.15% | 1.55% | 4.13% | 3.19% | 4.75% |
| 应收帐款同比增长率 | -15.64% | -9.80% | 33.30% | 48.29% | 67.30% | 7.98% | -10.30% | -18.23% | -12.83% | -6.13% | -2.68% | -19.22% | -12.65% | 1.22% | 17.21% | 28.10% | 49.12% | 13.97% | 11.62% | -13.05% |
| 预收帐款同比增长率 | 235.37% | 317.72% | 68.51% | -12.56% | 203.20% | -4.41% | -83.42% | 21.17% | -20.56% | -46.04% | 171.98% | 100.47% | -3.89% | 611.77% | 356.55% | -50.25% | 204.37% | -54.43% | 162.55% | 263.33% |
| 存货周转率 - 单期值 | 0.65 | 0.69 | 0.71 | 0.43 | 0.35 | 0.37 | 0.46 | 0.49 | 0.49 | 0.56 | 0.60 | 0.53 | 0.74 | 0.73 | 0.76 | 0.55 | 0.58 | 0.56 | 0.57 | 0.47 |
| 总资产周转率-单期值 | 0.42 | 0.41 | 0.36 | 0.31 | 0.25 | 0.29 | 0.33 | 0.41 | 0.41 | 0.46 | 0.45 | 0.43 | 0.46 | 0.47 | 0.42 | 0.30 | 0.32 | 0.32 | 0.28 | 0.25 |
| 净资产周转率-单期值 | 0.54 | 0.55 | 0.52 | 0.54 | 0.43 | 0.40 | 0.45 | 0.58 | 0.54 | 0.63 | 0.64 | 0.66 | 0.86 | 0.89 | 0.83 | 0.60 | 0.61 | 0.61 | 0.55 | 0.49 |
| 应收帐款周转率--单期值 | 9.79 | 14.47 | 8.21 | 7.60 | 4.21 | 6.25 | 6.04 | 11.39 | 8.45 | 9.98 | 7.46 | 10.15 | 11.74 | 12.99 | 9.24 | 7.36 | 6.86 | 8.69 | 7.14 | 7.84 |
| 流动资产周转率--单期值 | 0.68 | 0.61 | 0.63 | 0.54 | 0.46 | 0.46 | 0.50 | 0.67 | 0.64 | 0.70 | 0.67 | 0.65 | 0.89 | 0.87 | 0.81 | 0.61 | 0.63 | 0.60 | 0.54 | 0.50 |
| 固定资产周转率--单期值 | 2.55 | 2.51 | 2.37 | 1.59 | 1.27 | 1.34 | 1.46 | 1.82 | 1.70 | 1.95 | 1.98 | 1.94 | 1.13 | 1.11 | 1.04 | 0.72 | 0.93 | 0.91 | 0.84 | 0.74 |
| 股本同比变动率 | 13.63% | 13.63% | 70.44% | 50.00% | 50.00% | 50.00% | 60.00% | 60.00% | 60.00% | 60.00% | 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 | 81.74% | 29.98% | 30.41% | -17.78% | -40.47% | -46.19% | -46.23% | 4.45% | -0.89% | 41.76% | 39.71% | 134.43% | 383.63% | 340.18% | 176.40% | 20.11% | -23.19% | -31.72% | -36.35% | -44.35% |
| 其他税费(亿) | 0.97 | 0.85 | 0.48 | 1.04 | 0.75 | 0.61 | 0.36 | 1.23 | 1.09 | 0.85 | 0.35 | 1.25 | 0.85 | 0.68 | 0.44 | 0.89 | 0.75 | 0.56 | 0.38 | 0.66 |
| 每股营运资金(元) | 1.59 | 1.63 | 1.80 | 0.91 | 0.92 | 1.17 | 1.79 | 1.76 | 1.69 | 1.70 | 2.75 | 2.51 | 0.90 | 0.69 | 0.71 | 0.50 | 0.69 | 0.70 | 0.83 | 0.77 |
| 短期借款占营运资金的比例 | 30.71% | 33.17% | 39.96% | 85.91% | 87.45% | 30.48% | 39.03% | 39.56% | 41.36% | 41.03% | 46.94% | 73.73% | 321.35% | 407.89% | 420.50% | 558.00% | 407.12% | 411.43% | 377.32% | 390.88% |
| 每股资本性支出(元) | 0.26 | 0.14 | 0.07 | 0.30 | 0.14 | 0.09 | 0.04 | 0.16 | 0.07 | 0.03 | 0.03 | 0.08 | 0.10 | 0.08 | 0.06 | 0.23 | 0.18 | 0.10 | 0.09 | 0.25 |
| 每股投入资本净额(元) | 3.56 | 3.55 | 3.86 | 3.11 | 3.10 | 2.57 | 4.11 | 4.06 | 3.95 | 3.95 | 6.60 | 6.96 | 7.87 | 7.61 | 7.83 | 7.41 | 7.58 | 7.71 | 8.30 | 8.10 |
| 每股经营活动产生的现金流(元) | 0.01 | 0.01 | (0.06) | 0.19 | 0.02 | 0.04 | 0.05 | 0.56 | 0.30 | 0.40 | 0.49 | 0.30 | 0.17 | 0.22 | 0.19 | 0.45 | 0.06 | 0.13 | (0.02) | 0.58 |
| 投资支出占收入之比 | 26.02% | 20.42% | 16.18% | 36.70% | 55.49% | 16.66% | 8.93% | 8.22% | 4.12% | 2.53% | 2.02% | 2.39% | 3.26% | 3.70% | 4.68% | 7.46% | 8.66% | 7.03% | 9.91% | 63.62% |
| 存货储存期(天) | 557.39 | 521.60 | 506.41 | 833.99 | 1027.01 | 976.09 | 779.32 | 735.61 | 738.21 | 642.81 | 596.05 | 678.85 | 487.28 | 495.14 | 476.09 | 654.56 | 615.97 | 642.02 | 632.51 | 770.74 |
| 应付帐款付款期(天) | 59.28 | 65.32 | 83.92 | 176.99 | 165.46 | 168.68 | 140.74 | 144.29 | 77.08 | 82.55 | 99.98 | 108.09 | 57.52 | 60.83 | 71.99 | 104.15 | 48.82 | 59.14 | 70.98 | 95.54 |
| 应收帐款回收期(天) | 36.77 | 24.89 | 43.87 | 47.34 | 85.47 | 57.64 | 59.56 | 31.62 | 42.61 | 36.08 | 48.25 | 35.48 | 30.67 | 27.72 | 38.95 | 48.91 | 52.44 | 41.45 | 50.39 | 45.91 |
| 预付帐款占用期(天) | 8.82 | 21.07 | 11.99 | 22.51 | 13.03 | 14.97 | 18.50 | 19.66 | 1.29 | 0.65 | 0.41 | 2.14 | 1.37 | 3.76 | 1.18 | 6.75 | 7.69 | 3.06 | 6.76 | 11.07 |
| 预收帐款信用期(天) | 4.79 | 1.26 | 1.69 | 9.21 | 2.80 | 0.63 | 1.82 | 10.43 | 0.77 | 0.45 | 7.98 | 7.90 | 0.61 | 0.60 | 2.30 | 4.39 | 0.95 | 0.13 | 0.77 | 10.60 |
| 现金占总资产比例 | 13.50% | 17.99% | 25.76% | 7.94% | 5.05% | 6.92% | 9.06% | 9.51% | 4.17% | 7.44% | 10.32% | 11.14% | 3.78% | 4.33% | 9.75% | 8.52% | 4.73% | 5.78% | 9.08% | 9.40% |
| 存货占总资产比例 | 40.49% | 38.98% | 33.98% | 45.24% | 45.51% | 48.79% | 46.83% | 49.39% | 51.23% | 49.78% | 46.06% | 48.22% | 39.10% | 39.86% | 36.44% | 36.99% | 37.34% | 38.48% | 35.50% | 36.58% |
| 总资产同比增加比例 | 20.19% | 48.68% | 63.55% | 29.52% | 32.74% | 6.15% | -0.44% | -3.66% | -28.82% | -26.07% | -25.57% | -21.07% | 2.84% | 0.92% | 1.73% | -0.96% | 3.33% | 2.48% | 6.37% | 6.94% |
| 应付款项占总资产比例 | 4.31% | 4.88% | 5.63% | 9.60% | 7.33% | 8.43% | 8.46% | 9.69% | 5.35% | 6.39% | 7.72% | 7.68% | 4.62% | 4.90% | 5.51% | 5.89% | 2.96% | 3.54% | 3.98% | 4.54% |
| 应收款项占总资产比例 | 4.97% | 3.34% | 5.14% | 4.80% | 7.08% | 5.51% | 6.31% | 4.20% | 5.61% | 5.41% | 7.01% | 4.94% | 4.58% | 4.26% | 5.36% | 4.83% | 5.40% | 4.25% | 4.65% | 3.74% |
| 预收款项占总资产比例 | 0.65% | 0.17% | 0.20% | 0.93% | 0.23% | 0.06% | 0.19% | 1.38% | 0.10% | 0.07% | 1.16% | 1.10% | 0.09% | 0.09% | 0.32% | 0.43% | 0.10% | 0.01% | 0.07% | 0.86% |
| 预付款项占总资产比例 | 0.64% | 1.57% | 0.80% | 1.22% | 0.58% | 0.75% | 1.11% | 1.32% | 0.09% | 0.05% | 0.03% | 0.15% | 0.11% | 0.30% | 0.09% | 0.38% | 0.47% | 0.18% | 0.38% | 0.53% |
| 固定资产占总资产比例 | 16.29% | 16.48% | 15.22% | 19.59% | 20.01% | 22.00% | 22.35% | 22.39% | 23.84% | 23.68% | 22.55% | 22.11% | 40.65% | 42.52% | 40.63% | 41.98% | 34.11% | 34.68% | 33.61% | 33.83% |
| 无形资产占总资产比例 | 4.95% | 5.94% | 5.41% | 6.80% | 7.25% | 5.77% | 5.78% | 5.78% | 6.06% | 6.04% | 5.67% | 5.48% | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.03% |
| 流动比例 | 2.67 | 2.60 | 2.39 | 1.56 | 1.63 | 2.37 | 2.34 | 2.22 | 2.49 | 2.42 | 2.17 | 1.87 | 1.20 | 1.16 | 1.14 | 1.10 | 1.16 | 1.16 | 1.18 | 1.16 |
| 速动比率 | 0.87 | 0.98 | 1.16 | 0.38 | 0.38 | 0.52 | 0.63 | 0.54 | 0.45 | 0.52 | 0.63 | 0.50 | 0.32 | 0.27 | 0.37 | 0.32 | 0.30 | 0.28 | 0.37 | 0.35 |
| 综合税率 | 7.72% | 7.62% | 7.37% | 7.74% | 7.42% | 8.44% | 8.19% | 7.70% | 8.09% | 9.22% | 10.08% | 5.11% | 4.76% | 4.71% | 6.39% | 6.38% | 6.55% | 7.14% | 7.08% | 7.11% |
| 实际所得税率 | 23.16% | 22.88% | 24.57% | 22.86% | 21.46% | 24.02% | 25.18% | 18.39% | 22.09% | 22.08% | 24.87% | 12.55% | 16.60% | 15.09% | 22.74% | 43.50% | 69.31% | 69.70% | 40.71% | 55.47% |
| 可持续增长率 | 6.27% | 5.49% | 4.59% | 5.63% | 4.21% | 4.61% | 4.35% | 7.63% | 6.76% | 9.73% | 9.14% | 7.28% | 7.50% | 8.26% | 7.79% | 2.67% | 1.46% | 1.59% | 2.82% | 2.11% |
| 最大内部融资增长率 | -11.32% | -4.93% | -0.19% | -6.73% | -2.97% | 0.34% | 5.10% | 6.81% | 9.45% | 16.09% | 17.40% | 10.23% | 12.06% | 13.33% | 9.98% | -1.02% | -3.20% | -1.91% | -1.25% | -3.23% |
| 净利润现金含量 | 10.55% | 9.25% | -124.21% | 141.06% | 25.74% | 62.31% | 73.18% | 211.44% | 143.55% | 197.64% | 262.72% | 79.42% | 60.96% | 111.46% | 155.83% | 324.35% | 108.69% | 339.35% | -32.92% | 521.40% |
| 主营业务收入现金含量 | 94.91% | 107.35% | 183.71% | 100.77% | 138.10% | 135.59% | 96.53% | 100.91% | 110.06% | 110.01% | 103.00% | 97.77% | 102.44% | 111.38% | 110.38% | 94.08% | 104.01% | 105.34% | 89.63% | 101.72% |
| 经营性现金周期(天) | 408.55 | 392.13 | 408.56 | 605.30 | 776.56 | 691.15 | 615.96 | 498.72 | 524.55 | 441.72 | 447.34 | 467.06 | 393.26 | 365.75 | 377.96 | 526.19 | 523.27 | 515.37 | 546.98 | 621.54 |
| 单位收入需投入现金 | 0.88 | 0.92 | 0.90 | 0.88 | 0.92 | 0.92 | 0.91 | 0.87 | 0.90 | 0.88 | 0.82 | 0.87 | 0.85 | 0.86 | 0.89 | 0.92 | 0.98 | 0.99 | 0.99 | 0.92 |
| 单位收入产生的现金 | 0.12 | 0.13 | 0.14 | 0.13 | 0.12 | 0.15 | 0.15 | 0.16 | 0.17 | 0.20 | 0.20 | 0.14 | 0.14 | 0.15 | 0.14 | 0.06 | 0.04 | 0.04 | 0.08 | 0.05 |
| 单位收入可用于增长的现金 | (0.11) | (0.05) | (0.00) | (0.10) | (0.06) | 0.01 | 0.08 | 0.08 | 0.13 | 0.17 | 0.18 | 0.12 | 0.11 | 0.11 | 0.09 | (0.01) | (0.04) | (0.03) | (0.02) | (0.05) |
| 市值环比增长 | 47.68% | 0.39% | 20.04% | 20.07% | 10.48% | 11.36% | 39.24% | -17.13% | -35.49% | -25.44% | 3.00% | -5.56% | 19.71% | -1.76% | 52.69% | 97.82% | -7.71% | 48.67% | -5.64% | -11.39% |
| 主评级建议 | 良-可关注 | 良-可关注 | 中性 | 回避 | 回避 | 回避 | 回避 | 回避 | 中性 | 中性 | 中性 | 中性 | 良-可关注 | 良-可关注 | 良-可关注 | 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 | 中性 | 良-可关注 | 回避 | 回避 | 回避 | 中性 | 回避 | 优-买入 | 良-可关注 | 良-可关注 | 优-买入 | 数据为空 | 良-可关注 | 回避 | 回避 | 回避 | 回避 | 回避 |
| 古越龙山 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 | 06Q4 | 06Q3 | 06Q2 | 06Q1 | 05Q4 |