| 三一重工 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 |
| 当季收盘价 | 29.26 | 18.27 | 33.91 | 36.81 | 33.18 | 28.77 | 23.49 | 14.01 | 16.25 | 27.81 | 38.81 |
| 赢利能力评分 | 100.00 | 100.00 | 100.00 | 98.91 | 97.37 | 81.28 | 72.29 | 95.75 | 97.67 | 96.58 | 93.32 |
| 成长能力评分 | 100.00 | 100.00 | 100.00 | 84.39 | 77.84 | 12.66 | 16.61 | 59.73 | 56.16 | 53.96 | 55.00 |
| 估值情况评分 | 81.24 | 95.35 | 87.40 | 56.72 | 53.01 | 37.07 | 68.16 | 56.34 | 48.86 | 73.19 | 46.22 |
| 信用情况评分 | 59.47 | 60.09 | 70.80 | 71.63 | 67.45 | 65.12 | 68.02 | 74.87 | 69.51 | 67.45 | 69.25 |
| 综合情况评价 | 93.28 | 96.84 | 95.39 | 81.92 | 77.95 | 45.40 | 51.55 | 71.20 | 68.12 | 74.36 | 66.93 |
| 每股收益(元) | 1.84 | 1.19 | 0.58 | 1.32 | 1.03 | 0.53 | 0.16 | 0.83 | 0.73 | 0.82 | 0.30 |
| 预估全年每股收益(元) | 2.36 | 2.95 | 4.81 | 1.32 | 1.17 | 0.80 | 0.65 | 0.83 | 0.87 | 1.60 | 1.34 |
| 每股净资产(元) | 4.63 | 4.04 | 6.30 | 5.57 | 5.21 | 4.61 | 4.35 | 4.16 | 4.03 | 5.96 | 5.42 |
| 每股自由现金流(元) | 0.53 | 0.52 | (1.05) | 0.99 | 0.26 | (0.10) | (0.41) | (0.34) | (0.47) | (0.40) | (0.40) |
| 当季净利润(亿) | 15.70 | 19.43 | 9.32 | 4.27 | 7.43 | 5.56 | 2.36 | 1.49 | 2.67 | 5.14 | 3.03 |
| 当季主营业务收入(亿) | 89.58 | 97.68 | 71.78 | 37.78 | 52.22 | 46.48 | 28.47 | 28.76 | 36.76 | 45.29 | 26.64 |
| 预估全年净利润(亿) | 56.82 | 71.20 | 77.34 | 19.63 | 17.46 | 11.97 | 9.63 | 12.32 | 12.94 | 15.90 | 13.26 |
| 预估全年主营业务收入(亿) | 335.99 | 372.95 | 415.88 | 164.96 | 160.83 | 143.23 | 146.89 | 137.45 | 142.50 | 149.71 | 130.13 |
| 市净率(倍) | 6.32 | 4.52 | 5.38 | 6.61 | 6.37 | 6.24 | 5.40 | 3.37 | 4.04 | 4.67 | 7.16 |
| 市销率(折算为全年数据) | 2.34 | 1.38 | 1.46 | 3.56 | 3.32 | 3.31 | 2.70 | 1.84 | 2.01 | 2.13 | 3.26 |
| 市盈率(折算为全年数据) | 12.41 | 6.19 | 7.05 | 27.91 | 28.27 | 35.77 | 36.29 | 16.92 | 18.69 | 17.35 | 29.02 |
| 市盈率(倍)(含债调整去息税)折为全年 | 13.23 | 6.91 | 7.65 | 28.39 | 29.04 | 37.38 | 37.89 | 18.31 | 22.51 | 20.72 | 33.24 |
| PER(以当期ROE为增长标准) | 0.29 | 0.14 | 0.17 | 1.20 | 1.32 | 2.27 | 2.83 | 0.92 | 1.08 | 0.87 | 1.60 |
| PEG(以3年均净利增长为标准) | 0.18 | 0.07 | 0.07 | 0.38 | 0.42 | 0.69 | 0.79 | 0.17 | 0.21 | 0.18 | 0.30 |
| PEG(以3年均收入增长为标准) | 0.23 | 0.11 | 0.10 | 0.50 | 0.52 | 0.73 | 0.72 | 0.24 | 0.29 | 0.25 | 0.45 |
| 预估全年总资产报酬率 | 19.01% | 24.77% | 33.57% | 12.39% | 10.99% | 7.84% | 6.44% | 8.82% | 8.94% | 11.19% | 10.39% |
| 预估全年投入资本报酬率 | 35.65% | 53.61% | 56.25% | 19.17% | 16.98% | 11.59% | 9.71% | 13.03% | 13.68% | 16.95% | 15.58% |
| 预估全年股东权益报酬率 | 45.83% | 50.91% | 45.69% | 23.69% | 21.93% | 16.47% | 13.38% | 19.92% | 20.86% | 23.77% | 20.72% |
| 自由现金流与营业收入之比 | 4.92% | 7.46% | -23.41% | 8.89% | 3.08% | -1.90% | -21.31% | -3.66% | -6.43% | -5.45% | -15.06% |
| 二级市场自由现金收益率-报表期 | 1.51% | 2.18% | -2.62% | 2.47% | 0.71% | -0.29% | -1.48% | -1.96% | -2.35% | -1.20% | -0.93% |
| 总收入同比增长率 | 103.68% | 126.09% | 152.11% | 20.01% | 17.01% | 4.20% | 6.87% | 50.30% | 55.82% | 63.71% | 42.30% |
| 净利润同比增长率 | 189.52% | 262.80% | 294.07% | 59.27% | 41.72% | -2.89% | -21.84% | -23.28% | -19.46% | -1.02% | -17.41% |
| 当季收入同比增长率 | 71.53% | 110.15% | 152.11% | 31.36% | 42.06% | 2.64% | 6.87% | 32.56% | 42.40% | 79.62% | 42.30% |
| 当季净利润同比增长率 | 111.33% | 249.50% | 294.07% | 186.86% | 177.97% | 8.28% | -21.84% | -42.94% | -48.67% | 12.09% | -17.41% |
| 净利润率 | 17.16% | 16.97% | 12.98% | 11.90% | 12.07% | 10.57% | 8.30% | 8.96% | 9.97% | 11.35% | 11.36% |
| 税前利润率 | 21.86% | 21.35% | 17.01% | 15.94% | 16.50% | 14.35% | 11.81% | 11.21% | 12.65% | 14.32% | 15.11% |
| 主营业务利润率 | 37.00% | 37.22% | 33.40% | 32.04% | 31.21% | 30.10% | 30.22% | 29.83% | 29.60% | 30.82% | 32.15% |
| 当季净利润率 | 17.52% | 19.90% | 12.98% | 11.31% | 14.22% | 11.96% | 8.30% | 5.18% | 7.27% | 11.34% | 11.36% |
| 当季税前利润率 | 22.81% | 24.54% | 15.11% | 14.03% | 19.60% | 15.90% | 11.05% | 5.74% | 9.39% | 13.86% | 25.93% |
| 当季主营业务利润率 | 36.58% | 40.02% | 33.40% | 34.84% | 32.81% | 30.02% | 30.22% | 30.71% | 27.20% | 30.04% | 32.15% |
| 当季权益报酬率 | 14.06% | 19.95% | 9.20% | 5.16% | 9.58% | 8.10% | 3.66% | 2.41% | 4.46% | 8.68% | 5.63% |
| 经营性现金流同比增长率 | 269.03% | 1561.69% | 数据为空 | 285.81% | 2773.16% | 223.62% | 数据为空 | 1.57% | -59.95% | -87.41% | 数据为空 |
| 综合业务利润率 | 37.00% | 37.22% | 33.40% | 32.04% | 31.21% | 30.10% | 30.22% | 29.83% | 29.60% | 30.82% | 32.15% |
| 当季综合业务利润率 | 36.58% | 40.02% | 33.40% | 34.84% | 32.81% | 30.02% | 30.22% | 30.71% | 27.20% | 30.04% | 32.15% |
| 资本支出与销售收入比 | 10.08% | 7.32% | 9.85% | 6.09% | 5.20% | 3.91% | 2.89% | 8.32% | 6.77% | 6.10% | 7.54% |
| 总市值(亿) | 705.37 | 440.43 | 544.98 | 547.73 | 493.72 | 428.10 | 349.53 | 208.47 | 241.80 | 275.88 | 385.00 |
| 总市值含债调整(亿) | 776.73 | 506.18 | 596.24 | 579.98 | 527.76 | 468.86 | 392.16 | 248.94 | 283.98 | 315.01 | 420.31 |
| 总市值中的现金比例 | 6.95% | 11.30% | 5.77% | 5.62% | 4.60% | 5.76% | 7.16% | 14.09% | 12.24% | 11.28% | 6.79% |
| 生息负债与净资产比率 | 63.95% | 67.50% | 50.63% | 38.92% | 43.90% | 59.41% | 65.90% | 65.44% | 70.41% | 66.18% | 65.67% |
| 营业费用与收入之比 | 8.57% | 8.46% | 8.47% | 10.19% | 8.97% | 9.49% | 9.58% | 9.69% | 8.66% | 8.25% | 8.03% |
| 管理费用与收入之比 | 4.71% | 4.66% | 4.70% | 4.67% | 4.02% | 4.42% | 5.81% | 5.61% | 5.32% | 5.56% | 7.81% |
| 财务费用与收入之比 | 0.85% | 1.39% | 0.90% | 0.54% | 0.63% | 0.86% | 2.89% | 0.97% | -0.32% | -1.04% | -2.66% |
| 期间费用占收入比 | 14.13% | 14.51% | 14.07% | 15.40% | 13.62% | 14.78% | 18.27% | 16.27% | 13.66% | 12.78% | 13.18% |
| 当季期间费用占收入比 | 13.42% | 14.83% | 14.07% | 21.39% | 11.96% | 12.64% | 18.27% | 26.13% | 15.38% | 12.54% | 13.18% |
| 期间费用占收入比同比增长率 | 3.77% | -1.81% | -22.99% | -5.35% | -0.29% | 15.63% | 38.58% | -1.33% | -17.24% | -18.08% | -17.75% |
| 当季期间费用占收入比同比增长率 | 12.24% | 17.38% | -22.99% | -18.15% | -22.25% | 0.77% | 38.58% | 58.98% | -14.76% | -17.92% | -17.75% |
| 债务杠杆 | 2.68 | 2.95 | 2.28 | 1.91 | 2.05 | 2.22 | 2.31 | 2.26 | 2.42 | 2.40 | 2.37 |
| 生息负债率 | 23.87% | 22.87% | 22.25% | 20.36% | 21.42% | 26.71% | 28.52% | 28.98% | 29.15% | 27.54% | 27.67% |
| 资产负债率 | 62.67% | 66.11% | 56.05% | 47.69% | 51.21% | 55.04% | 56.72% | 55.72% | 58.60% | 58.39% | 57.86% |
| 每股生息负债(元) | 2.96 | 2.73 | 3.19 | 2.17 | 2.29 | 2.74 | 2.86 | 2.72 | 2.83 | 3.95 | 3.56 |
| 生息债务占负债比率 | 38.09% | 34.60% | 39.70% | 42.69% | 41.83% | 48.53% | 50.28% | 52.01% | 49.74% | 47.16% | 47.82% |
| 每股现金保有额(元) | 2.03 | 2.07 | 1.96 | 2.07 | 1.53 | 1.66 | 1.68 | 1.97 | 1.99 | 3.14 | 2.63 |
| 存货环比增长率 | 4.93% | 24.22% | 34.93% | -6.83% | -13.51% | 0.84% | 20.08% | -5.67% | -6.91% | 16.26% | 25.96% |
| 应收帐款环比增长率 | -2.41% | 8.85% | 93.65% | -19.49% | 17.68% | 17.11% | 11.90% | -10.75% | 10.79% | 17.65% | 29.04% |
| 存货同比增长率 | 63.85% | 35.06% | 9.64% | -2.42% | -1.21% | 6.33% | 22.58% | 28.58% | 63.31% | 99.16% | 84.36% |
| 应收帐款同比增长率 | 65.62% | 99.71% | 114.87% | 24.17% | 37.64% | 29.58% | 30.17% | 50.10% | 62.05% | 71.29% | 61.50% |
| 预收帐款同比增长率 | 105.08% | 155.06% | 54.32% | -25.54% | -36.22% | 3.03% | -16.64% | 81.24% | 167.72% | 142.91% | 190.60% |
| 存货周转率 - 单期值 | 4.07 | 4.72 | 6.95 | 3.80 | 3.49 | 2.73 | 2.82 | 3.20 | 3.14 | 3.02 | 2.99 |
| 总资产周转率-单期值 | 1.12 | 1.30 | 1.81 | 1.04 | 1.01 | 0.94 | 0.98 | 0.98 | 0.98 | 1.05 | 1.02 |
| 净资产周转率-单期值 | 3.01 | 3.83 | 4.11 | 1.99 | 2.07 | 2.09 | 2.27 | 2.22 | 2.38 | 2.53 | 2.42 |
| 应收帐款周转率--单期值 | 4.96 | 5.37 | 6.52 | 5.01 | 3.93 | 4.12 | 4.95 | 5.18 | 4.80 | 5.58 | 5.71 |
| 流动资产周转率--单期值 | 1.68 | 2.05 | 3.07 | 1.50 | 1.44 | 1.30 | 1.40 | 1.31 | 1.31 | 1.45 | 1.43 |
| 固定资产周转率--单期值 | 6.33 | 7.39 | 11.10 | 5.59 | 6.20 | 5.81 | 6.17 | 5.68 | 6.87 | 8.31 | 7.62 |
| 股本同比变动率 | 62.01% | 62.01% | 8.01% | 0.00% | 0.00% | 50.00% | 50.00% | 50.00% | 50.00% | 3.33% | 106.67% |
| 税前利润同比增长率 | 169.74% | 236.42% | 263.01% | 70.65% | 52.61% | 4.42% | -16.42% | -26.05% | -19.54% | -1.37% | -15.12% |
| 其他税费(亿) | 7.91 | 7.65 | 1.99 | 6.77 | 4.63 | 3.35 | 1.57 | 4.29 | 3.06 | 1.71 | 0.34 |
| 每股营运资金(元) | 1.54 | 1.30 | 3.76 | 3.50 | 3.63 | 3.40 | 3.72 | 3.70 | 3.44 | 5.10 | 4.97 |
| 短期借款占营运资金的比例 | 116.03% | 127.23% | 42.65% | 18.04% | 17.97% | 19.69% | 21.25% | 17.48% | 21.99% | 22.71% | 23.74% |
| 每股资本性支出(元) | 1.08 | 0.51 | 0.44 | 0.68 | 0.44 | 0.20 | 0.06 | 0.77 | 0.49 | 0.44 | 0.20 |
| 每股投入资本净额(元) | 6.61 | 5.51 | 8.56 | 6.88 | 6.91 | 6.94 | 6.66 | 6.36 | 6.36 | 9.45 | 8.58 |
| 每股经营活动产生的现金流(元) | 1.61 | 1.04 | (0.61) | 1.66 | 0.71 | 0.10 | (0.35) | 0.43 | 0.02 | 0.05 | (0.20) |
| 投资支出占收入之比 | 18.58% | 17.11% | 10.36% | 7.65% | 6.16% | 5.22% | 4.90% | 10.13% | 8.75% | 8.50% | 11.27% |
| 存货储存期(天) | 88.43 | 76.21 | 51.78 | 94.81 | 103.15 | 131.72 | 127.77 | 112.65 | 114.68 | 119.33 | 120.39 |
| 应付帐款付款期(天) | 59.83 | 59.23 | 38.63 | 40.78 | 55.47 | 56.22 | 45.69 | 44.93 | 50.32 | 56.01 | 60.75 |
| 应收帐款回收期(天) | 72.55 | 66.98 | 55.18 | 71.84 | 91.52 | 87.33 | 72.71 | 69.44 | 75.05 | 64.48 | 63.05 |
| 预付帐款占用期(天) | 24.62 | 18.37 | 13.77 | 16.51 | 21.92 | 17.93 | 36.73 | 25.03 | 32.41 | 23.03 | 26.17 |
| 预收帐款信用期(天) | 6.50 | 8.93 | 4.69 | 8.23 | 6.62 | 9.12 | 8.60 | 13.27 | 11.71 | 8.47 | 11.64 |
| 现金占总资产比例 | 16.41% | 17.32% | 13.66% | 19.43% | 14.30% | 16.16% | 16.73% | 21.03% | 20.45% | 21.89% | 20.48% |
| 存货占总资产比例 | 17.29% | 17.14% | 17.22% | 18.56% | 19.86% | 23.91% | 24.20% | 21.57% | 22.07% | 24.14% | 23.12% |
| 总资产同比增加比例 | 88.11% | 88.36% | 54.11% | 13.39% | 9.82% | 7.37% | 17.13% | 24.94% | 36.15% | 76.83% | 84.83% |
| 应付款项占总资产比例 | 11.70% | 13.32% | 12.85% | 7.98% | 10.68% | 10.20% | 8.65% | 8.60% | 9.68% | 11.33% | 11.67% |
| 应收款项占总资产比例 | 26.50% | 28.24% | 32.38% | 24.32% | 30.10% | 26.64% | 23.22% | 22.21% | 24.02% | 22.07% | 20.90% |
| 预收款项占总资产比例 | 2.37% | 3.77% | 2.75% | 2.79% | 2.18% | 2.78% | 2.75% | 4.24% | 3.75% | 2.90% | 3.86% |
| 预付款项占总资产比例 | 4.81% | 4.13% | 4.58% | 3.23% | 4.22% | 3.25% | 6.96% | 4.79% | 6.24% | 4.66% | 5.03% |
| 固定资产占总资产比例 | 17.75% | 17.57% | 16.26% | 18.62% | 16.33% | 16.15% | 15.93% | 17.33% | 14.34% | 12.68% | 13.38% |
| 无形资产占总资产比例 | 4.20% | 4.38% | 3.46% | 3.99% | 1.98% | 0.00% | 2.08% | 2.25% | 2.08% | 2.13% | 2.31% |
| 流动比例 | 1.23 | 1.19 | 1.59 | 1.94 | 1.91 | 1.84 | 2.02 | 2.20 | 1.89 | 1.87 | 2.02 |
| 速动比率 | 0.91 | 0.89 | 1.20 | 1.41 | 1.38 | 1.24 | 1.35 | 1.54 | 1.33 | 1.28 | 1.41 |
| 综合税率 | 3.36% | 3.11% | 2.52% | 1.87% | 2.28% | 1.84% | 1.87% | 0.61% | 0.91% | 1.10% | 1.92% |
| 实际所得税率 | 13.69% | 12.80% | 13.14% | 9.85% | 11.84% | 10.75% | 12.48% | 4.29% | 6.83% | 7.35% | 12.44% |
| 可持续增长率 | 51.66% | 64.96% | 53.32% | 23.69% | 25.04% | 22.07% | 18.86% | 19.92% | 23.71% | 28.72% | 27.48% |
| 最大内部融资增长率 | 34.58% | 52.23% | 36.11% | 28.11% | 26.09% | 22.45% | 17.66% | 12.77% | 20.58% | 30.75% | 27.13% |
| 净利润现金含量 | 87.44% | 87.10% | -104.45% | 125.91% | 68.60% | 19.02% | -221.78% | 51.98% | 3.38% | 5.71% | -66.20% |
| 主营业务收入现金含量 | 85.80% | 79.57% | 56.15% | 85.89% | 69.84% | 67.32% | 73.56% | 88.33% | 71.73% | 69.54% | 68.80% |
| 经营性现金周期(天) | 164.20 | 147.32 | 115.95 | 169.34 | 205.21 | 218.51 | 210.12 | 189.17 | 203.20 | 185.47 | 189.26 |
| 单位收入需投入现金 | 0.71 | 0.71 | 0.73 | 0.76 | 0.77 | 0.79 | 0.81 | 0.76 | 0.76 | 0.75 | 0.72 |
| 单位收入产生的现金 | 0.20 | 0.20 | 0.17 | 0.15 | 0.16 | 0.14 | 0.11 | 0.13 | 0.15 | 0.17 | 0.17 |
| 单位收入可用于增长的现金 | 0.10 | 0.13 | 0.08 | 0.09 | 0.11 | 0.10 | 0.08 | 0.05 | 0.08 | 0.11 | 0.10 |
| 市值环比增长 | 60.15% | -19.18% | -0.50% | 10.94% | 15.33% | 22.48% | 67.67% | -13.78% | -12.35% | -28.34% | -31.11% |
| 电脑评级及建议 | 优异-强买 | 完美 | 优异-强买 | 优-买入 | 良-可关注 | 回避 | 回避 | 良-可关注 | 中性 | 良-可关注 | 中性 |
| 敏感性建议 | 优异-强买 | 完美 | 优异-强买 | 优-买入 | 优-买入 | 回避 | 回避 | 中性 | 中性 | 优-买入 | 中性 |
| 三一重工 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 |