下载
登录/ 注册
主页
论坛
视频
热股
可转债
下载
下载

季度数据贴

11-01-22 17:34 96999次浏览
茅台03
+关注
博主要求身份验证
登录用户ID:
用数据模型选股是我一直以来的心愿,作为一个人独自工作的散户,关注面窄、精力不足是个始终难以解决的短板,许多股票都是已成为大牛之后才进入视野、而如果早下手研究的话还是能够感受其中的大部分逻辑的。熟悉的人都知道我曾经做过一个财务数据分析系统,在经过近6年的实践与检验后,我觉得在非周期票与成长类票上还是具备一定的实用性和大致的正确,因此我打算把其扩展成一个批处理模型,通过对全部上市公司的财务数据处理,自动挑选出高评级股票进行研究,这样可以保证精力的聚焦和关注的及时性。

当然,要做批处理模型,就必须把之前根据不同行业不同特点手工选择基准值的问题解决,但由于企业特点不同我们也不可能用一套标准去衡量全部公司,像之前的模板针对食品饮料企业就进行了4种分类,具体操作的时候往往需要我们对企业先有大概的定性认识后才能进行模板选择和数据研究,这也是我们做批处理程序时候的最大障碍。因此我决定简化模板,根据不同类型企业在财务数据上关联性特点,编写出自识别语句,通过财务上各种指标的钩稽关系及组合特点分成最易识别的9大类,由电脑自己识别并选择模板,批处理程序终于诞生。

在这个贴内,我计划当所有公司的季度报表公布完毕后,把批处理选择出来的结果公布出来,以对该方法下的选择进行个跟踪与检验,需要声明的是,我们剔除了金融股的数据导入,批处理程序会自动跳过所有金融公司报表,并且,该模型对强周期股票基本不适用,所以对周期性票得出的结果亦要忽视。同时,由于市场对信息的提前反应,一切针对公开资料的研究一定会有相对的滞后效应,所以它只能提供给我们那些会在现有强势数据下延展并深化的逻辑,帮助把握能够持续强化预期的企业。还有,大势的温度亦决定其实战效果,一般来说,牛市中后期,市场对信息提前表现程度比较高,熊末牛初的评级往往最有效也最贴近实战,而牛末熊初的评级则效果稍差,当然,这些都是从短中期的角度来看的。另外需要强调的是,该评级是以季度收盘价作为衡量标准的,这个价格与信息披露后的价格往往会有一定的差别,价格不同自然也会有不同的评级产生。所以要想做到完全准确是不可能的,无论如何,它都只能作为一个助手来参考。不过就我这些年的实践来看,很多超级大牛都能在第一时间或第二时间发出强烈的评级信号,像茅台、苏宁、云白药、獐子岛、盐湖钾肥、中恒集团、古井、金种子、汾酒、阿胶、张裕乃至长春高新、莱宝高科等等都是如此,并且更可贵的是,一些阶段性市场认同的如伊利青啤同仁堂等,该系统亦始终维持了比较低的评级,也就是说高灵敏度不是靠低门槛获得的,并且我还增加了数据异常平衡系统,争取做到杂音过滤,事实上,对这个市场上80%以上的票,该系统始终都是给予回避评级的,这就真正有效地帮我们缩小了关注范围以实现精力聚焦,当然,凡事都是利弊结合的,毕竟市场机会是呈现复杂性的特征,任何模型都一定会有错判和漏判,我个人愿意接受这样的结果,只关注符合自己逻辑理念的机会,古人说写好文章必须要学会割爱,投资应该也是如此。

再有,由于从方便计算的角度出发,很多财务指标我没有完全遵循标准格式,可能与正常算法会有出入,加上本人在投资、财务和软件应用与编写上都是自学的非专业人员,错误和幼稚之处难免,还请大家不要过于苛刻要求。

另外,批处理后,我计划综合全部股票评分与其市值占样本比重得出大盘评分系统,尝试着去对大盘进行衡量,当然这个样本里不包含金融及2年内有亏损和数据不满3年的股票,不能算是完全复制的大盘。

最后需要感谢的是MF两位网友,他们帮助我解决了电脑和软件应用上面的困难,其中一位已来到这里,是winland01兄,他是我接触的人中最聪明的一位,也是国内该领域里的顶尖高手,是某部权威软件应用书籍的作者。下面的帖子,将会由我和他以及另一个数人共用的帐号03shujubiao共同进行,我就只贴季度筛选目录,单个表格视他们各自的时间空闲决定,具体更新时间将在5月、9月和11月初,年报不进行选择,这主要是考虑到时间上与1季报接近,并且从市场预期的角度上来说,年报是对过去的验证而非培养,我们都知道,市场过去的理由是没有意义的,重要的是未来预期的形成,而其他3个季度的报表才是预期培养进行时,也就是我们这个模型关注的重点。再就是由于本论坛宽度不够,个股数据最多贴4年左右,这也算是个不小的遗憾,因为针对不同股票历史评级后的表现可以看出该模型是否适用于它。还要声明的是,这只是个验证与记录贴,都是电脑的自动评级,请不要轻易受到影响充当了试验小白鼠,并且我也不会在这里进行文字回复,失礼之处还望理解。另外,我是个喜欢给自己留余地的人,所以我不保证能一直或及时更新,毕竟长时间坚持做一件事情恐怕会造成额外的负担,其他两个朋友的ID应该也是如此吧。好了,数据说话,在此预告一下,也算是对之前长时间工作的庆祝吧,希望这份努力会有效果。

注:该系统评级依次分为完美、强买、买入、良、中性和回避,只要最新的季度敏感性建议出现买入以上评级则进入选股池。但就我之前的运用来看,买入评级里制造业或周期性票占比明显增多的时候,往往是市场进入行情后期,当非周期票和成长票的比重较大的时候则一般是行情初期,当然这个观察时间还不长,不过对选出股的结构进行观察也是件比较有意思的事。另外由于数据源来自一些财经网站,而非WIND等专业的数据库,个别票上曾经出现过原始数据失真的现象,还好不太普遍,但具体到投资的时候还需要对照清楚才是。

再注:两个评级中,一般以上面的评级为准,敏感性指标设置的比较激进,如果大势处于低风险区时,可以多参考敏感性建议,否则多参考上一行的评级及建议,当然两个指标连续同向显示最好。另外,虽然指标是以季度为单位变动,但投资判断上还是要保持相对的稳定度,一般来说连续高评级出现后,如果是因为价格上涨导致的估值评分下降而影响的评级轻度调整的话,可以再耐心一点。出现高评级是纳入自选的条件,表示值得跟踪,因为曾出现过高评级表明企业各综合指标跨过了投资门槛,之后的下降如果不是除估值外的其他情况恶化导致的都可以继续跟踪。其实06年之前的好股经常是连续多个季度同样的评级,之后由于行情变动太快才影响到季度评级也经常波动,所以在看的时候还是要仔细全面一些才好。
打开淘股吧APP
200
评论(653)
收藏
展开
热门 最新
胖胖不胖

11-08-20 13:27

0
罗莱家纺的麻烦贴一下
007rjqf

11-08-20 07:00

0
谢谢winland01兄!
ljyzxy

11-08-19 23:12

0
谢W兄
winland01

11-08-19 07:59

0
007rjqf的航天电器 002025
航天电器11Q211Q110Q410Q310Q210Q109Q409Q309Q209Q108Q408Q308Q208Q107Q407Q307Q207Q1
当季收盘价12.2313.1312.9113.879.6313.1713.3410.4610.469.216.266.88.3522.829.227.226.5927.02
赢利能力评分69.76 66.26 65.36 72.17 71.79 68.46 68.40 62.98 63.15 63.24 65.34 65.87 65.65 68.98 67.19 67.68 69.80 87.10
成长能力评分89.21 57.69 33.89 86.89 82.98 48.26 68.91 25.58 23.35 36.56 61.70 60.93 60.03 74.46 18.77 2.47 10.00 10.00
估值情况评分73.85 71.69 70.30 69.97 77.44 69.62 67.78 72.23 71.88 75.18 83.20 79.02 74.79 68.65 62.18 62.67 62.74 59.63
信用情况评分76.35 77.29 77.27 75.39 75.85 75.51 76.20 75.08 75.31 77.06 77.22 73.73 75.25 76.05 74.78 72.70 72.40 74.84
综合情况评价77.92 65.17 56.18 76.93 77.32 62.03 68.81 52.81 52.01 57.58 69.13 67.82 66.45 71.17 49.37 43.86 47.24 52.63
报表期每股收益(元)0.21 0.10 0.36 0.25 0.17 0.09 0.31 0.22 0.15 0.09 0.30 0.21 0.14 0.17 0.53 0.41 0.26 0.17
预估全年每股收益(调整)0.41 0.35 0.31 0.42 0.41 0.36 0.34 0.26 0.26 0.26 0.28 0.28 0.27 0.61 0.53 0.53 0.58 0.67
每股净资产(元)4.91 4.88 4.78 4.66 4.57 4.58 4.49 4.43 4.35 4.28 4.19 4.08 4.00 7.78 7.56 7.40 7.23 3.98
每股自由现金流(元)(0.33)(0.27)(0.04)(0.44)(0.17)(0.14)(0.33)(0.32)(0.11)(0.10)(0.10)(0.35)(0.25)(0.19)(0.35)(0.20)(0.15)(0.24)
当季净利润0.39 0.32 0.34 0.29 0.26 0.29 0.31 0.23 0.20 0.29 0.28 0.23 0.19 0.28 0.20 0.25 0.19 0.24
当季主营业务收入2.32 2.03 1.70 1.66 1.76 1.65 2.01 1.20 1.25 1.38 1.40 1.06 1.26 1.16 0.69 1.04 0.85 0.80
预估全年净利润(调整)1.35 1.15 1.04 1.40 1.36 1.20 1.12 0.85 0.86 0.85 0.91 0.92 0.90 1.00 0.87 0.88 0.95 0.96
预估全年主营业务收入8.62 8.32 6.78 7.74 7.59 7.00 5.84 5.38 5.30 5.82 4.87 4.36 4.93 4.88 3.38 3.25 3.01 2.69
市净率2.49 2.69 2.70 2.97 2.11 2.88 2.97 2.36 2.40 2.15 1.49 1.67 2.09 2.93 3.86 3.67 3.68 6.78
市销率(折算为全年数据)5.03 5.57 6.72 6.29 4.57 6.62 8.02 6.97 7.06 5.72 4.83 5.79 6.15 8.21 14.93 14.51 15.31 14.63
市盈率(调整)29.91 37.71 40.99 32.77 23.30 36.37 39.33 40.40 40.05 35.71 22.61 24.35 30.53 37.52 55.47 50.92 46.08 40.44
市盈率(含债去息税)29.91 37.71 40.99 32.77 23.30 36.37 39.33 40.40 40.05 35.71 22.61 24.35 30.53 37.52 55.47 50.92 46.08 40.44
PER(以当期ROE为增长标准)3.74 5.56 6.17 3.74 2.72 4.87 5.23 6.98 6.85 6.17 3.41 3.62 4.61 5.07 7.96 7.17 6.02 2.71
PEG(以3年均净利增长为标准)1.99 4.37 5.98 1.87 1.41 3.17 31.14 (4.81)(4.93)(4.19)(3.26)(3.67)(4.14)(10.64)1.07 0.97 0.85 0.74
PEG(以3年均收入增长为标准)1.42 1.93 1.54 1.02 0.75 1.31 1.69 2.02 2.05 1.55 1.17 1.70 1.53 1.93 1.51 1.44 1.40 1.37
预估总资产报酬率(调整)6.81%5.95%5.52%7.50%7.47%6.60%6.49%4.97%5.01%5.14%5.52%5.76%5.74%7.02%6.35%6.52%7.26%14.41%
预估投入资本报酬率(调整)8.12%6.96%6.43%8.96%8.86%7.74%7.39%6.07%6.24%6.28%6.81%6.37%6.42%7.69%6.88%7.12%7.93%16.36%
预估股东权益报酬率(调整)8.00%6.78%6.65%8.76%8.58%7.46%7.51%5.79%5.85%5.79%6.64%6.73%6.63%7.40%6.97%7.10%7.65%14.90%
自由现金流与营业收入之比-25.28%-44.54%-1.73%-28.38%-16.63%-27.20%-18.56%-27.60%-13.67%-24.19%-7.06%-33.58%-33.70%-27.65%-16.97%-12.10%-14.50%-42.56%
二级市场自由现金收益率-报表期-2.77%-2.16%-0.29%-3.22%-1.90%-1.10%-2.68%-3.42%-1.18%-1.29%-2.13%-6.19%-3.44%-1.00%-1.37%-0.83%-0.62%-0.91%
总收入同比增长率27.26%22.74%15.93%32.43%29.93%19.69%20.01%10.39%8.90%19.53%43.89%28.73%45.74%44.16%5.84%1.65%-5.78%-15.86%
净利润同比增长率29.41%9.91%13.92%15.71%10.87%0.46%5.17%2.88%3.71%1.85%11.52%4.09%9.79%16.16%-23.33%-26.28%-27.56%-22.82%
当季收入同比增长率31.49%22.74%-15.50%37.88%41.28%19.69%43.92%13.77%-0.87%19.53%103.36%1.69%47.22%44.16%26.28%16.22%6.15%-15.86%
当季净利润同比增长率51.33%9.91%9.66%25.85%25.46%0.46%11.06%1.17%6.44%1.85%36.49%-5.89%1.62%16.16%-11.43%-23.92%-32.86%-22.82%
非经常项占比-10.19%-6.96%13.70%-4.93%-9.80%-6.31%-9.95%4.27%1.74%1.12%7.86%-6.93%-9.76%-9.46%1.36%-4.70%-16.58%-10.09%
净利润率(还原)17.63%16.54%15.34%17.20%17.28%18.36%19.15%18.25%18.43%20.58%18.77%21.55%21.28%26.41%25.66%26.15%29.85%32.98%
税前利润率(还原)23.46%22.58%20.52%23.48%22.93%23.69%21.50%24.55%24.56%25.63%24.52%27.05%27.47%33.70%32.09%32.83%35.33%36.93%
主营业务利润率43.97%43.44%45.79%46.04%44.64%45.03%45.63%49.12%49.13%47.57%47.27%47.26%47.46%51.20%48.83%48.42%52.02%56.37%
当季净利润率(还原)18.59%16.54%9.78%17.04%16.27%18.36%20.86%17.87%16.05%20.58%11.85%22.17%16.57%26.41%23.75%20.27%26.91%32.98%
当季税前利润率(还原)24.22%22.58%11.69%24.61%22.22%23.69%15.69%24.51%23.38%25.63%18.25%26.09%21.75%33.70%29.20%28.84%33.84%36.93%
当季主营业务利润率44.43%43.44%45.06%48.92%44.27%45.03%38.98%49.12%50.85%47.57%47.29%46.80%44.02%51.20%50.46%42.68%47.94%56.37%
当季权益报酬率(调整)2.70%2.10%0.84%1.84%1.93%2.03%2.97%1.45%1.39%2.01%1.08%1.74%1.60%2.40%1.26%1.69%1.98%4.65%
经营性现金流同比增长率数据为空数据为空21.90%数据为空-527.89%数据为空142.12%数据为空数据为空数据为空-2.54%-1176.95%-3196.43%数据为空-47.96%-78.98%-93.86%数据为空
综合业务利润率43.97%43.44%45.79%46.04%44.64%45.03%45.63%49.12%49.13%47.57%47.27%47.26%47.46%51.20%48.83%48.42%52.02%56.37%
当季综合业务利润率44.43%43.44%45.06%48.92%44.27%45.03%38.98%49.12%50.85%47.57%47.29%46.80%44.02%51.20%50.46%42.68%47.94%56.37%
总市值40.36 43.33 42.60 45.77 31.78 43.46 44.02 34.52 34.52 30.39 20.66 22.44 27.56 37.62 48.18 44.88 43.87 38.91
总市值含债调整40.36 43.33 42.60 45.77 31.78 43.46 44.02 34.52 34.52 30.39 20.66 22.44 27.56 37.62 48.18 44.88 43.87 38.91
资本性支出(亿)0.65 0.32 1.39 1.08 0.49 0.23 2.13 0.91 0.38 0.13 0.78 0.63 0.46 0.08 1.02 0.38 0.25 0.17
资本支出与销售收入比14.93%15.56%20.57%21.36%14.25%14.20%36.48%23.66%14.40%9.20%15.94%18.05%19.22%7.14%30.09%13.95%15.18%21.73%
总市值中的现金比例10.63%10.74%13.06%9.42%15.95%12.64%13.49%17.96%19.93%22.60%34.87%27.34%23.37%18.87%15.49%15.85%15.01%5.79%
营业费用与收入之比4.39%4.88%4.54%4.34%4.42%4.97%5.11%5.10%5.65%6.18%4.24%4.26%4.51%5.34%6.00%5.12%6.10%5.70%
管理费用与收入之比16.94%16.68%21.81%19.48%18.36%16.94%21.28%20.96%20.32%16.54%22.59%19.54%18.08%15.03%14.13%12.89%12.80%14.41%
财务费用与收入之比-0.81%-0.70%-1.08%-1.26%-1.07%-0.56%-2.26%-1.49%-1.41%-0.78%-4.09%-3.59%-2.60%-2.87%-3.39%-2.42%-2.21%-0.67%
期间费用占收入比20.51%20.86%25.27%22.56%21.71%21.34%24.13%24.58%24.56%21.94%22.74%20.21%19.98%17.50%16.74%15.59%16.69%19.44%
当季期间费用占收入比20.21%20.86%33.37%24.31%22.05%21.34%23.29%24.60%27.47%21.94%29.04%20.71%22.27%17.50%21.26%13.84%14.10%19.44%
期间费用占收入比同比增长率-5.51%-2.29%4.72%-8.21%-11.63%-2.72%6.11%21.63%22.92%25.38%35.85%29.62%19.74%-9.99%-32.65%-39.13%-39.05%-34.18%
当季期间费用占收入比同比增长率-8.35%-2.29%43.28%-1.19%-19.74%-2.72%-19.81%18.79%23.37%25.38%36.59%49.66%57.86%-9.99%0.31%-37.47%-43.17%-34.18%
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%0.00%0.00%0.00%0.00%0.00%
资产负债率18.20%16.51%16.28%17.36%17.41%16.54%14.10%14.91%16.53%14.63%16.45%15.79%16.11%10.19%8.75%9.71%9.08%14.07%
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 0.00 0.00 0.00 0.00 0.00
收增浮存毛利乘积0.14 0.12 0.08 0.19 0.16 0.10 0.09 0.06 0.05 0.10 0.23 0.16 0.24 0.25 0.03 0.01 -0.03 -0.10
免息负债与净资产比0.22 0.20 0.19 0.21 0.21 0.20 0.16 0.18 0.20 0.17 0.20 0.19 0.19 0.11 0.10 0.11 0.10 0.16
生息负债与净资产比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
每股现金保有额(元)1.30 1.41 1.69 1.31 1.54 1.67 1.80 1.88 2.08 2.08 2.18 1.86 1.95 4.30 4.52 4.31 3.99 1.56
存货环比增长率2.31%4.58%4.35%14.43%7.63%-1.63%-11.55%-0.66%13.25%-4.11%0.14%16.69%21.64%11.60%20.23%28.91%29.38%16.00%
应收帐款环比增长率29.17%47.25%-45.34%14.18%10.40%38.39%-10.97%8.37%11.64%41.73%-32.91%5.95%16.39%48.23%-44.73%2.06%56.58%39.74%
存货同比增长率27.76%34.41%26.42%7.16%-6.97%-2.12%-4.58%8.02%26.89%36.29%58.63%90.45%110.39%123.78%132.59%119.10%70.92%66.19%
应收帐款同比增长率18.70%1.45%-4.66%55.30%47.40%49.06%52.66%15.05%12.47%17.26%22.64%1.03%-2.68%30.92%23.42%30.96%66.26%6.53%
预收帐款同比增长率22.98%-2.11%92.07%80.07%108.34%361.53%63.66%-8.06%8.71%-48.68%17.94%16.58%5.90%957.66%449.74%653.77%529.76%-42.15%
存货周转率 - 单期值1.52 1.51 1.23 1.46 1.69 1.66 1.35 1.03 1.01 1.29 1.04 0.94 1.23 1.38 1.11 1.30 1.44 1.52
总资产周转率-单期值0.43 0.43 0.36 0.42 0.42 0.39 0.34 0.31 0.31 0.35 0.29 0.27 0.31 0.34 0.25 0.24 0.23 0.40
净资产周转率-单期值0.53 0.52 0.43 0.50 0.50 0.46 0.39 0.37 0.37 0.41 0.35 0.32 0.37 0.38 0.27 0.27 0.25 0.47
应收帐款周转率--单期值2.53 3.16 3.79 2.36 2.65 2.69 3.11 2.55 2.73 3.34 3.96 2.38 2.85 3.28 3.38 1.79 1.70 2.37
流动资产周转率--单期值0.66 0.65 0.54 0.61 0.59 0.55 0.47 0.43 0.43 0.48 0.41 0.38 0.43 0.44 0.31 0.31 0.41 0.56
固定资产周转率--单期值2.65 2.55 2.06 2.36 2.27 2.09 2.15 2.21 2.16 2.37 1.96 1.74 1.96 1.92 1.32 1.73 1.65 2.09
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%100.00%100.00%100.00%100.00%14.58%14.58%14.58%14.58%50.00%
税前利润同比增长率29.86%16.83%34.45%18.37%11.53%4.52%-9.24%9.15%6.06%-1.52%15.78%4.31%20.11%33.60%-16.71%-21.92%-27.47%-26.64%
每股营运资金(元)3.09 3.12 3.02 2.97 3.12 3.18 3.28 3.06 2.99 2.97 2.95 3.05 3.03 6.17 5.98 6.03 5.54 2.90
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%0.00%0.00%0.00%0.00%0.00%
每股资本性支出(元)0.20 0.10 0.42 0.33 0.15 0.07 0.65 0.27 0.11 0.04 0.24 0.19 0.14 0.05 0.62 0.23 0.15 0.12
每股投入资本净额(元)5.04 5.01 4.90 4.73 4.67 4.68 4.59 4.26 4.18 4.10 4.07 4.38 4.26 7.90 7.65 7.50 7.28 4.08
每股经营活动产生的现金流(元)(0.14)(0.18)0.39 (0.11)(0.02)(0.07)0.32 (0.05)0.01 (0.06)0.13 (0.16)(0.11)(0.14)0.27 0.03 0.01 (0.12)
投资支出占收入之比14.93%15.56%21.03%21.97%15.15%15.33%41.51%23.66%14.40%9.21%19.07%22.38%25.44%15.84%60.19%20.26%25.43%42.90%
存货储存期(天)237.20 237.81 291.68 245.81 213.25 216.92 266.83 350.00 357.11 279.20 345.17 384.99 292.45 261.76 323.15 277.21 249.51 237.48
应付帐款付款期(天)134.55 114.89 131.84 141.15 139.60 119.53 118.75 139.36 179.71 122.24 139.71 130.30 134.27 89.63 81.09 94.10 93.86 87.93
应收帐款回收期(天)142.07 114.04 95.06 152.25 135.90 133.63 115.57 141.14 132.02 107.73 90.86 151.37 126.20 109.61 106.60 200.83 212.30 151.83
预付帐款占用期(天)80.11 79.81 69.95 70.88 121.14 127.10 181.17 80.04 42.32 32.51 39.34 54.04 91.41 64.28 50.07 41.83 39.68 56.43
预收帐款信用期(天)21.23 24.73 38.46 15.77 19.60 30.04 23.21 12.61 13.47 7.82 17.02 16.93 13.32 18.18 20.77 19.46 20.60 3.12
现金占总资产比例21.65%24.11%29.53%23.14%27.75%30.34%34.45%36.05%39.99%41.50%43.50%38.34%40.94%49.68%54.57%52.58%50.23%33.76%
存货占总资产比例16.00%16.06%15.73%15.25%13.59%12.74%13.60%15.42%15.51%14.23%14.84%15.33%13.37%12.10%11.33%9.52%7.62%11.57%
总资产同比增加比例8.56%6.60%9.28%8.34%6.15%9.40%4.09%7.45%9.39%15.86%21.09%18.30%19.94%114.02%114.62%114.63%121.06%14.93%
应付款项占总资产比例9.07%7.76%7.11%8.76%8.90%7.02%6.05%6.14%7.81%6.23%6.01%5.19%6.14%4.14%2.84%3.23%2.87%4.28%
应收款项占总资产比例20.08%15.97%11.11%20.56%18.37%16.78%12.73%14.34%13.23%12.31%8.68%13.39%12.86%12.17%8.57%15.68%15.85%19.89%
预收款项占总资产比例3.00%3.46%4.50%2.13%2.65%3.77%2.56%1.28%1.35%0.89%1.63%1.50%1.36%2.02%1.67%1.52%1.54%0.41%
预付款项占总资产比例5.40%5.39%3.77%4.40%7.72%7.46%9.23%3.53%1.84%1.66%1.69%2.15%4.18%2.97%1.75%1.44%1.21%2.75%
固定资产占总资产比例16.41%16.91%17.48%17.63%18.29%18.45%15.75%14.17%14.29%14.83%15.02%15.68%15.99%17.79%18.68%13.87%13.92%19.32%
无形资产占总资产比例4.65%4.80%4.98%5.41%5.58%3.91%4.11%9.45%9.54%9.99%10.05%10.39%8.85%1.39%1.49%1.52%1.21%0.34%
流动比例4.36 4.94 4.95 4.70 5.03 5.32 6.70 5.40 4.86 5.42 5.20 8.20 7.62 9.87 11.72 10.95 10.97 7.62
速动比率3.32 3.75 3.78 3.62 4.06 4.37 5.47 4.24 3.82 4.36 4.14 6.44 6.23 8.36 10.03 9.66 9.88 6.40
综合税率3.57%3.35%3.85%4.60%3.47%3.89%3.05%4.11%4.15%4.41%3.63%3.24%3.73%3.79%3.78%4.30%4.03%3.75%
实际所得税率15.42%14.97%15.89%19.35%15.41%16.11%14.22%15.58%16.06%16.15%13.48%12.34%14.34%11.87%11.10%13.26%12.63%10.76%
可持续增长率1.10%0.83%0.47%1.33%1.13%0.74%0.58%0.32%0.29%0.74%1.29%0.92%1.58%2.24%0.20%0.05%-0.20%-1.32%
净利润现金含量-63.76%-185.61%108.67%-42.44%-14.93%-74.55%101.55%-20.80%3.87%-72.14%44.11%-76.45%-73.73%-84.12%50.48%7.39%2.61%-68.85%
主营业务收入现金含量56.29%43.07%86.41%58.79%58.00%51.49%80.10%70.53%70.58%53.15%83.30%63.84%60.66%58.97%84.05%62.91%50.80%32.71%
经营性现金周期(天)378.26 361.86 373.72 383.29 375.04 386.76 424.27 419.54 382.84 321.76 363.83 446.64 374.74 316.20 357.97 429.87 420.15 346.41
单位收入需投入现金0.67 0.67 0.67 0.69 0.70 0.67 0.68 0.67 0.67 0.67 0.65 0.65 0.65 0.61 0.59 0.59 0.56 0.54
单位收入产生的现金0.20 0.19 0.17 0.19 0.20 0.20 0.19 0.21 0.21 0.22 0.21 0.24 0.24 0.30 0.29 0.29 0.32 0.33
单位收入可用于增长的现金0.05 0.04 (0.03)(0.02)0.06 0.06 (0.18)(0.03)0.06 0.12 0.05 0.06 0.05 0.23 (0.01)0.15 0.16 0.12
市值环比增长-6.85%1.70%-6.92%44.03%-26.88%-1.27%27.53%0.00%13.57%47.12%-7.94%-18.56%-26.75%-21.92%7.35%2.29%12.76%34.63%
主评级建议良 可关注中性中性良 可关注良 可关注中性中性回避回避中性中性中性中性良 可关注回避回避回避回避
次评级(敏感性)良 可关注中性回避良 可关注良 可关注中性良 可关注回避回避中性中性中性中性良 可关注中性回避回避回避
航天电器11Q211Q110Q410Q310Q210Q109Q409Q309Q209Q108Q408Q308Q208Q107Q407Q307Q207Q1
winland01

11-08-19 07:58

0
lizxy 的张裕A 000869
张 裕A11Q211Q110Q410Q310Q210Q109Q409Q309Q209Q108Q408Q308Q208Q107Q407Q307Q207Q1
当季收盘价98.887.0895.96119.9979.9867.1876.0261.556.346.8248.550.586671.3884.3967.3561.4856.49
赢利能力评分100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 100.00 99.80
成长能力评分86.82 96.76 74.54 68.21 80.45 73.63 63.99 51.53 28.92 13.19 94.74 89.91 94.82 95.52 90.74 96.79 96.10 86.51
估值情况评分65.52 67.95 62.99 47.52 64.80 67.24 60.08 64.66 64.71 66.58 66.34 64.68 56.52 40.98 26.32 32.72 33.74 31.20
信用情况评分88.78 90.09 86.81 86.39 78.07 88.76 76.67 80.86 82.39 88.85 84.80 82.88 81.62 87.00 90.24 92.16 92.29 91.99
综合情况评价86.21 90.36 81.18 75.07 83.26 82.02 76.25 73.24 65.42 60.71 88.98 86.78 86.40 83.03 71.27 77.24 77.00 73.56
报表期每股收益(元)1.66 1.07 2.72 1.69 1.11 0.72 2.14 1.38 0.86 0.57 1.70 1.12 0.76 0.52 1.21 0.78 0.52 0.37
预估全年每股收益(调整)4.05 4.01 2.69 2.60 2.72 2.66 2.10 2.06 1.90 1.86 1.68 1.66 1.73 1.62 1.19 1.20 1.15 1.12
每股净资产(元)7.84 8.65 7.58 6.54 5.95 6.74 6.02 5.26 4.65 5.55 4.99 4.41 4.05 4.91 4.39 3.99 3.73 4.36
每股自由现金流(元)1.52 1.87 1.48 1.07 0.85 0.75 2.07 1.55 1.05 0.75 1.83 1.48 1.22 1.55 0.95 0.98 0.70 0.74
当季净利润3.14 5.63 5.43 3.06 2.08 3.78 4.00 2.72 1.57 2.99 3.06 1.90 1.27 2.72 2.25 1.37 0.78 1.95
当季主营业务收入10.00 20.90 14.12 10.89 8.97 15.85 12.49 9.81 7.12 12.57 8.89 7.43 5.56 12.65 6.77 6.14 4.43 9.96
预估全年净利润(调整)21.34 21.12 14.20 13.71 14.34 14.03 11.06 10.87 10.03 9.79 8.88 8.77 9.13 8.54 6.28 6.32 6.06 5.89
预估全年主营业务收入62.04 65.70 49.83 50.82 52.92 52.94 41.99 39.74 37.34 34.33 34.53 34.09 34.55 34.68 27.30 27.72 27.55 26.61
市净率12.60 10.07 12.66 18.35 13.45 9.97 12.63 11.69 12.10 8.43 9.73 11.47 16.29 14.55 19.23 16.89 16.50 12.96
市销率(折算为全年数据)8.42 7.01 10.19 12.48 8.00 6.72 9.63 8.19 7.97 7.22 7.43 7.85 10.10 10.88 16.33 12.84 11.80 11.22
市盈率(调整)24.41 21.74 35.63 46.14 29.42 25.25 36.25 29.82 29.59 25.22 28.81 30.43 38.10 44.06 70.89 56.23 53.49 50.56
市盈率(含债去息税)24.41 21.74 35.63 46.14 29.51 25.31 37.23 29.82 29.59 25.22 28.81 30.43 38.10 44.06 70.89 56.23 53.49 50.56
PER(以当期ROE为增长标准)0.62 0.63 1.00 1.32 0.82 0.83 1.06 0.86 0.89 0.93 0.85 0.91 1.11 1.63 2.61 2.07 2.03 2.31
PEG(以3年均净利增长为标准)0.71 0.64 1.13 1.54 0.93 0.82 1.04 0.85 0.93 0.81 0.69 0.74 0.89 1.11 1.57 1.24 1.23 1.20
PEG(以3年均收入增长为标准)1.13 0.90 1.60 2.00 1.19 1.02 1.50 1.32 1.46 1.45 1.19 1.29 1.57 1.81 2.63 2.04 1.96 1.95
预估总资产报酬率(调整)34.85%31.38%23.74%26.33%26.99%26.12%20.62%24.63%25.87%22.51%21.86%23.92%26.55%21.40%19.31%21.34%22.33%18.73%
预估投入资本报酬率(调整)59.78%53.00%39.18%47.30%54.78%45.22%37.34%49.16%49.60%40.14%40.06%46.16%53.65%39.99%30.03%35.24%35.61%29.33%
预估股东权益报酬率(调整)39.59%34.58%35.67%34.91%35.99%30.65%35.07%34.70%33.43%27.13%33.86%33.54%34.46%26.96%27.21%27.18%26.38%21.89%
自由现金流与营业收入之比25.95%47.14%15.63%15.76%18.15%25.10%26.03%27.74%28.24%31.60%28.01%30.37%35.41%64.72%18.34%25.17%25.49%39.34%
二级市场自由现金收益率-报表期1.56%2.20%1.56%0.90%1.08%1.15%2.75%2.55%1.89%1.66%3.83%2.94%1.86%2.22%1.13%1.47%1.15%1.35%
总收入同比增长率24.50%31.85%18.66%21.01%26.02%26.06%21.60%15.08%8.14%-0.58%26.49%24.87%26.55%27.02%26.24%28.17%27.40%23.02%
净利润同比增长率49.73%48.78%27.22%22.58%28.65%26.68%26.01%23.57%14.15%9.89%40.75%43.42%46.01%39.10%43.20%39.89%36.55%30.34%
当季收入同比增长率11.51%31.85%13.10%10.95%25.95%26.06%40.40%32.10%27.94%-0.58%31.40%20.95%25.49%27.02%20.72%29.99%38.48%23.02%
当季净利润同比增长率51.48%48.78%35.67%12.40%32.42%26.68%30.71%43.36%23.25%9.89%35.87%38.28%63.32%39.10%49.65%47.05%55.08%30.34%
非经常项占比0.36%0.08%1.29%0.93%0.83%0.01%2.51%2.44%1.84%0.20%1.02%1.30%0.49%0.65%1.86%-2.36%0.06%-2.44%
净利润率(还原)28.30%26.90%28.50%24.79%23.45%23.85%26.33%24.19%22.79%23.70%25.71%22.73%21.81%21.37%22.99%20.32%18.97%19.95%
税前利润率(还原)37.52%35.67%38.35%33.44%31.20%31.63%35.03%32.10%30.34%31.38%34.00%30.21%28.23%28.79%34.34%28.35%26.52%28.73%
主营业务利润率70.07%68.94%69.01%65.52%66.08%64.93%65.59%64.44%64.65%65.17%63.79%62.16%63.01%63.35%62.88%60.48%60.31%60.28%
当季净利润率(还原)31.23%26.90%37.89%27.85%22.73%23.85%31.40%26.99%21.19%23.70%34.29%24.97%22.81%21.37%31.08%23.49%16.78%19.95%
当季税前利润率(还原)41.38%35.67%50.78%38.55%30.43%31.63%41.94%35.64%28.50%31.38%44.92%35.07%26.94%28.79%52.52%32.65%21.55%28.73%
当季主营业务利润率72.43%68.94%77.82%64.26%68.12%64.93%68.30%64.03%63.72%65.17%68.48%60.07%62.23%63.35%70.18%60.86%60.39%60.28%
当季权益报酬率(调整)7.54%12.33%13.33%8.77%6.47%10.64%12.27%9.47%6.07%10.17%11.59%7.91%5.94%10.43%8.80%7.00%3.71%8.71%
经营性现金流同比增长率59.27%136.50%-5.12%-17.60%-10.59%-1.46%8.68%11.28%-4.99%-46.08%53.28%32.10%41.09%77.36%105.03%71.65%58.76%29.19%
综合业务利润率70.07%68.94%69.01%65.52%66.08%64.93%65.59%64.44%64.65%65.17%63.79%62.16%63.01%63.35%62.88%60.48%60.31%60.28%
当季综合业务利润率72.43%68.94%77.82%64.26%68.12%64.93%68.30%64.03%63.72%65.17%68.48%60.07%62.23%63.35%70.18%60.86%60.39%60.28%
总市值520.95 459.16 505.98 632.68 421.72 354.23 400.84 324.28 296.86 246.87 255.73 266.70 348.00 376.37 444.97 355.12 324.17 297.86
总市值含债调整520.95 459.16 505.98 632.68 421.82 354.38 403.19 324.28 296.86 246.87 255.73 266.70 348.00 376.37 444.97 355.12 324.17 297.86
资本性支出(亿)2.17 0.99 5.11 3.15 1.89 0.61 2.66 2.47 1.59 0.68 2.84 1.79 1.08 0.44 3.16 2.08 1.67 0.95
资本支出与销售收入比7.02%4.74%10.25%8.83%7.62%3.82%6.34%8.38%8.09%5.40%8.22%6.98%5.94%3.51%11.56%10.14%11.59%9.52%
总市值中的现金比例4.94%7.29%4.92%3.56%6.23%7.68%6.35%6.05%5.71%8.72%6.84%5.79%4.05%5.72%2.97%3.71%3.59%5.32%
营业费用与收入之比28.15%27.36%26.86%28.58%30.66%28.76%26.04%28.38%29.67%28.82%25.19%27.99%29.84%29.49%22.88%26.99%27.37%24.88%
管理费用与收入之比5.10%6.52%4.38%4.04%4.44%4.75%5.24%4.70%5.41%5.79%5.62%5.09%6.04%5.93%6.52%5.96%7.17%7.26%
财务费用与收入之比-0.70%-0.61%-0.58%-0.53%-0.22%-0.22%-0.72%-0.74%-0.77%-0.82%-1.02%-1.13%-1.09%-0.86%-0.86%-0.82%-0.74%-0.59%
期间费用占收入比32.55%33.26%30.65%32.08%34.88%33.29%30.56%32.34%34.31%33.79%29.79%31.95%34.78%34.56%28.54%32.13%33.80%31.55%
当季期间费用占收入比31.05%33.26%27.04%25.71%37.68%33.29%26.36%28.39%35.22%33.79%23.56%25.00%35.29%34.56%17.66%28.22%38.84%31.55%
期间费用占收入比同比增长率-6.69%-0.09%0.30%-0.80%1.66%-1.47%2.61%1.23%-1.36%-2.23%4.36%-0.57%2.91%9.53%-4.95%-5.55%-4.41%-5.94%
当季期间费用占收入比同比增长率-17.61%-0.09%2.58%-9.46%6.98%-1.47%11.90%13.59%-0.18%-2.23%33.41%-11.41%-9.15%9.53%-5.19%-8.44%-2.74%-5.94%
生息负债率0.00%0.00%0.00%0.00%0.20%0.28%4.38%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32.51%32.27%33.21%33.80%40.98%33.84%40.82%37.17%36.76%32.65%35.26%36.55%37.91%35.19%28.82%28.98%27.62%26.97%
每股生息负债(元)0.00 0.00 0.00 0.00 0.02 0.03 0.45 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
收增浮存毛利乘积0.21 0.25 0.17 0.16 0.21 0.21 0.18 0.11 0.06 0.00 0.21 0.17 0.20 0.20 0.20 0.19 0.18 0.15
免息负债与净资产比0.48 0.48 0.50 0.51 0.69 0.51 0.62 0.59 0.58 0.48 0.54 0.58 0.61 0.54 0.40 0.41 0.38 0.37
生息负债与净资产比0.00 0.00 0.00 0.00 0.00 0.00 0.07 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)4.88 6.35 4.72 4.27 4.98 5.16 4.83 3.72 3.21 4.08 3.32 2.93 2.67 4.08 2.51 2.50 2.21 3.00
存货环比增长率12.83%-26.09%37.39%2.14%-2.82%-16.10%28.25%12.04%-2.75%-18.88%14.25%-3.84%21.45%-10.52%14.34%6.23%0.16%-3.90%
应收帐款环比增长率-30.54%36.98%6.38%24.66%15.88%-33.54%1.15%76.66%-48.25%28.74%4.90%26.49%-27.69%4.04%92.80%125.91%-75.04%6.09%
存货同比增长率17.02%0.79%14.42%6.81%17.17%17.24%13.36%0.98%-13.33%8.24%19.38%19.49%31.99%8.86%16.93%16.98%9.65%38.00%
应收帐款同比增长率26.18%110.50%2.13%-2.89%37.61%-38.54%19.04%23.46%-11.60%23.51%-0.18%83.47%227.67%13.12%15.34%-40.76%-58.95%28.80%
预收帐款同比增长率-6.51%-21.82%-16.63%15.03%3.56%68.54%96.72%72.57%56.67%14.76%318.25%35.84%142.91%119.37%-3.19%16.33%-2.31%108.18%
存货周转率 - 单期值1.39 1.78 0.97 1.53 1.61 1.65 1.05 1.35 1.42 1.26 1.04 1.22 1.14 1.40 0.99 1.22 1.30 1.29
总资产周转率-单期值1.01 0.98 0.83 0.98 1.00 0.99 0.78 0.90 0.96 0.79 0.85 0.93 1.00 0.87 0.84 0.94 1.02 0.85
净资产周转率-单期值1.50 1.44 1.25 1.47 1.69 1.49 1.32 1.43 1.52 1.17 1.31 1.47 1.62 1.34 1.18 1.32 1.40 1.16
应收帐款周转率--单期值76.20 56.05 58.23 63.18 82.02 95.07 50.12 47.98 79.65 37.90 49.07 50.82 65.14 47.27 38.72 75.80 170.22 41.03
流动资产周转率--单期值1.44 1.51 1.33 1.41 1.39 1.37 1.21 1.40 1.29 1.13 1.25 1.35 1.26 1.29 1.22 1.35 1.26 1.18
固定资产周转率--单期值5.07 5.46 4.21 4.66 4.93 5.38 4.21 4.28 5.19 4.79 4.74 4.71 5.47 5.38 4.26 5.79 5.64 5.44
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%
税前利润同比增长率49.19%48.76%28.71%24.60%28.61%26.89%26.71%23.36%17.42%8.01%24.63%36.65%35.16%30.08%49.71%37.52%35.81%31.78%
每股营运资金(元)4.01 4.92 4.08 3.32 3.02 3.97 3.27 2.72 2.27 3.30 2.80 2.39 2.14 3.12 2.63 2.48 2.25 3.02
短期借款占营运资金的比例0.00%0.00%0.00%0.00%0.28%0.21%13.00%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)0.41 0.19 0.97 0.60 0.36 0.11 0.51 0.47 0.30 0.13 0.54 0.34 0.21 0.08 0.60 0.40 0.32 0.18
每股投入资本净额(元)6.77 7.56 6.87 5.50 4.96 5.88 5.62 4.19 3.84 4.62 4.20 3.60 3.23 4.05 3.96 3.40 3.23 3.81
每股经营活动产生的现金流(元)1.93 2.06 2.45 1.67 1.21 0.87 2.58 2.02 1.36 0.88 2.37 1.82 1.43 1.64 1.55 1.38 1.01 0.92
投资支出占收入之比9.35%10.91%29.28%9.00%7.62%3.82%6.35%8.38%8.09%5.40%22.46%11.35%26.99%33.75%11.88%12.23%24.60%44.53%
存货储存期(天)258.33 201.69 370.44 235.07 223.14 218.84 341.74 267.25 253.58 284.86 346.77 294.36 314.84 257.42 363.88 293.96 277.42 278.77
应付帐款付款期(天)56.06 63.24 74.13 57.80 54.96 75.57 103.64 72.16 54.97 68.95 76.69 77.49 92.11 57.36 88.06 33.43 42.54 65.95
应收帐款回收期(天)4.72 6.42 6.18 5.70 4.39 3.79 7.18 7.50 4.52 9.50 7.34 7.08 5.53 7.62 9.30 4.75 2.11 8.77
预付帐款占用期(天)16.93 19.61 21.39 21.43 10.03 9.55 9.63 4.47 1.06 1.70 1.83 6.63 3.17 3.41 15.26 5.33 5.22 9.75
预收帐款信用期(天)14.40 14.81 19.11 17.43 18.06 23.51 27.20 19.38 24.71 21.51 16.81 13.09 17.05 18.56 5.08 11.85 8.80 11.03
现金占总资产比例42.04%49.71%41.61%43.24%49.44%50.68%47.45%44.47%43.67%49.51%43.06%42.15%40.93%53.91%40.69%44.57%42.88%50.36%
存货占总资产比例17.62%14.21%21.63%18.09%17.37%17.67%21.09%19.98%20.30%18.62%24.57%23.83%26.40%18.74%25.71%24.70%25.36%21.84%
总资产同比增加比例15.33%25.32%11.54%17.99%36.94%23.53%32.09%20.45%12.72%8.93%24.90%23.82%26.76%26.87%19.13%13.70%9.10%17.28%
应付款项占总资产比例3.82%4.46%4.33%4.45%4.28%6.10%6.40%5.40%4.40%4.51%5.43%6.27%7.72%4.18%6.22%2.81%3.89%5.17%
应收款项占总资产比例1.56%2.04%1.67%1.81%1.42%1.21%1.83%2.20%1.41%2.44%2.03%2.14%1.80%2.15%2.54%1.45%0.70%2.41%
预收款项占总资产比例4.74%4.70%5.17%5.53%5.85%7.53%6.92%5.67%7.73%5.52%4.65%3.96%5.56%5.24%1.39%3.61%2.90%3.03%
预付款项占总资产比例1.15%1.38%1.25%1.65%0.78%0.77%0.59%0.33%0.09%0.11%0.13%0.54%0.27%0.25%1.08%0.45%0.48%0.76%
固定资产占总资产比例19.96%17.89%19.77%20.91%20.23%18.33%18.58%21.03%18.54%16.47%17.93%19.73%18.37%16.15%19.71%16.18%17.99%15.56%
无形资产占总资产比例4.47%3.57%3.49%3.11%3.07%2.83%2.75%3.78%3.63%2.82%2.50%2.78%2.88%2.50%3.09%3.43%3.73%3.23%
流动比例2.13 2.25 2.14 2.01 1.74 2.18 1.80 1.88 1.84 2.23 2.03 1.94 1.86 2.17 2.48 2.52 2.59 2.88
速动比率1.55 1.79 1.45 1.47 1.31 1.64 1.28 1.34 1.29 1.66 1.33 1.29 1.17 1.64 1.59 1.67 1.67 2.07
综合税率14.95%13.85%15.29%14.38%13.31%13.34%14.68%13.60%13.02%12.68%14.58%13.97%13.21%13.90%18.20%15.07%14.80%14.84%
实际所得税率24.63%24.59%24.64%24.64%23.92%24.54%24.23%24.29%24.69%24.32%24.40%24.44%22.17%25.61%32.71%28.16%28.36%29.99%
可持续增长率5.89%6.68%4.03%3.78%4.89%4.83%3.75%2.48%1.36%-0.08%4.58%3.67%4.39%3.64%3.93%3.57%3.49%2.60%
净利润现金含量116.18%192.72%89.94%98.52%109.23%121.23%120.60%146.57%157.17%155.86%139.84%162.75%188.84%317.65%128.40%176.71%195.42%249.14%
主营业务收入现金含量100.00%100.22%112.42%97.93%98.87%102.78%115.64%103.60%111.01%103.48%119.25%102.89%107.61%115.78%107.69%99.25%104.63%102.29%
经营性现金周期(天)81.31 72.09 112.87 88.30 76.24 79.32 115.66 99.14 89.19 105.69 120.68 112.95 108.22 94.73 134.10 111.11 102.63 117.30
单位收入需投入现金0.53 0.48 0.50 0.52 0.52 0.52 0.52 0.54 0.54 0.59 0.55 0.60 0.62 0.53 0.56 0.58 0.60 0.59
单位收入产生的现金0.34 0.32 0.35 0.31 0.29 0.29 0.32 0.30 0.28 0.29 0.32 0.29 0.29 0.28 0.30 0.28 0.26 0.27
单位收入可用于增长的现金0.27 0.27 0.24 0.22 0.22 0.26 0.26 0.21 0.20 0.23 0.24 0.22 0.23 0.24 0.18 0.18 0.15 0.17
市值环比增长13.46%-9.25%-20.03%50.03%19.05%-11.63%23.61%9.24%20.25%-3.46%-4.11%-23.36%-7.54%-15.42%25.30%9.55%8.83%13.39%
主评级建议优 买入优异 强买优 买入良 可关注优 买入优 买入良 可关注良 可关注中性中性优异 强买优 买入优 买入优 买入良 可关注良 可关注良 可关注良 可关注
次评级(敏感性)良 可关注优异 强买优 买入中性优 买入优 买入优 买入优 买入良 可关注中性优异 强买优 买入优 买入优 买入中性良 可关注良 可关注良 可关注
张 裕A11Q211Q110Q410Q310Q210Q109Q409Q309Q209Q108Q408Q308Q208Q107Q407Q307Q207Q1
007rjqf

11-08-18 07:40

0
麻烦winland01兄看看002025,谢谢!
ljyzxy

11-08-17 19:16

0
w兄,麻烦看看000869,谢谢
wxw1972101

11-08-17 09:01

0
【 · 原创: winland01 2011-08-16 20:44 只看该作者(-1)  】 
感谢,加油一张
winland01

11-08-16 20:44

0
wxw1972101的五粮液。
五 粮 液11Q211Q110Q410Q310Q210Q109Q409Q309Q209Q108Q408Q308Q208Q107Q407Q307Q207Q1
当季收盘价35.7231.8934.6334.3324.2328.1731.6620.9119.7315.9213.3416.718.2224.245.4542.4531.4626.09
赢利能力评分100.00 100.00 100.00 100.00 100.00 98.10 100.00 93.89 89.90 90.30 89.05 88.52 87.33 91.06 87.76 88.51 90.11 89.41
成长能力评分91.43 90.83 91.76 91.77 91.76 72.93 100.00 88.08 61.35 45.86 45.19 42.45 30.33 48.87 35.29 42.19 46.44 61.22
估值情况评分68.33 69.70 54.66 60.42 69.52 54.06 40.63 44.07 38.72 49.53 45.69 35.56 31.08 27.95 10.81 12.16 17.94 30.15
信用情况评分82.77 86.36 79.43 85.69 84.38 84.15 80.83 79.81 80.03 85.44 85.25 84.44 83.14 83.37 82.26 82.05 81.15 81.44
综合情况评价88.22 88.53 84.75 86.51 88.71 77.58 84.20 78.70 66.62 64.31 62.67 58.95 49.09 53.14 34.68 37.35 46.85 60.54
报表期每股收益(元)0.89 0.55 1.16 0.89 0.60 0.40 0.85 0.61 0.42 0.33 0.48 0.42 0.34 0.27 0.39 0.35 0.30 0.27
预估全年每股收益(调整)1.73 1.59 1.17 1.26 1.20 1.02 0.85 0.69 0.58 0.60 0.48 0.47 0.45 0.52 0.39 0.40 0.43 0.59
每股净资产(元)5.46 5.42 4.84 4.62 4.30 4.26 3.84 3.60 3.39 3.35 3.02 2.96 2.88 2.80 2.54 2.50 2.45 3.34
每股自由现金流(元)1.35 0.60 1.91 1.18 0.77 0.53 1.34 1.23 0.45 0.30 0.49 0.47 0.30 0.31 0.37 0.50 0.39 0.37
当季净利润12.81 20.81 10.00 11.34 7.38 15.23 9.45 6.95 3.44 12.61 2.21 2.94 2.88 10.08 1.45 1.80 4.00 7.44
当季主营业务收入43.50 62.45 40.70 38.95 30.83 44.94 31.00 26.89 20.02 33.39 13.54 19.81 15.11 30.86 12.85 17.00 13.33 30.10
预估全年净利润(调整)65.83 60.34 44.30 47.73 45.50 38.87 32.25 26.03 22.20 22.93 18.34 17.94 17.05 19.85 14.70 15.18 16.20 16.03
预估全年主营业务收入217.33 215.97 155.41 159.00 157.88 149.78 111.29 96.83 92.16 85.83 79.33 79.78 77.58 75.14 73.29 74.95 72.95 81.42
市净率6.54 5.89 7.16 7.44 5.63 6.61 8.24 5.81 5.81 4.75 4.42 5.64 6.33 8.63 17.92 16.99 12.84 7.82
市销率(折算为全年数据)6.26 5.62 8.48 8.22 5.85 7.16 10.83 8.21 8.14 7.05 6.39 7.95 8.92 12.23 23.55 21.51 16.38 8.69
市盈率(调整)20.60 20.06 29.68 27.30 20.21 27.51 37.27 30.50 33.74 26.36 27.61 35.35 40.56 46.28 117.39 106.19 73.73 44.13
市盈率(含债去息税)20.60 20.06 29.68 27.30 20.21 27.51 37.27 30.50 33.74 26.36 27.61 35.35 40.56 46.28 117.39 106.19 73.73 44.13
PER(以当期ROE为增长标准)0.75 0.82 1.23 1.08 0.83 1.31 1.68 1.64 2.05 1.58 1.73 2.25 2.70 2.71 7.69 6.77 4.45 2.73
PEG(以3年均净利增长为标准)0.38 0.40 0.65 0.55 0.43 0.68 0.89 0.99 1.42 1.05 0.85 1.12 1.37 1.29 5.18 4.42 2.74 1.67
PEG(以3年均收入增长为标准)0.52 0.51 1.01 0.90 0.67 0.99 2.34 3.10 4.28 5.05 3.68 4.58 6.04 8.25 21.72 17.25 14.03 4.86
预估总资产报酬率(调整)20.32%19.45%15.45%19.34%19.57%17.04%15.47%13.76%13.37%15.95%13.59%13.61%13.66%15.93%12.70%12.64%13.99%14.14%
预估投入资本报酬率(调整)33.08%30.15%25.03%27.72%28.64%24.48%22.64%19.54%19.48%18.12%16.13%16.07%15.69%18.76%15.37%16.12%17.53%17.84%
预估股东权益报酬率(调整)27.50%24.61%24.07%25.26%24.42%20.95%22.15%18.64%16.44%16.67%15.97%15.69%15.03%17.08%15.27%15.68%16.56%16.18%
自由现金流与营业收入之比48.34%36.22%46.60%39.01%38.33%44.59%45.55%57.93%32.09%33.60%23.53%27.02%24.43%37.84%19.35%31.61%34.49%33.78%
二级市场自由现金收益率-报表期3.97%1.96%5.67%3.55%3.27%1.93%4.26%5.96%2.32%2.04%3.99%2.99%1.71%1.32%0.83%1.20%1.28%1.47%
总收入同比增长率39.84%38.96%39.64%42.87%41.86%34.59%40.29%22.06%16.18%8.19%8.25%8.86%5.86%2.53%-0.78%1.47%-1.23%10.23%
净利润同比增长率48.72%36.70%35.46%47.67%40.91%20.78%79.20%44.67%23.83%25.05%23.27%20.02%13.23%35.46%25.54%29.98%39.73%36.27%
当季收入同比增长率41.11%38.96%31.30%44.87%53.99%34.59%128.85%35.70%32.49%8.19%5.36%16.54%13.36%2.53%-10.14%9.09%-20.01%10.23%
当季净利润同比增长率73.53%36.70%5.77%63.28%114.72%20.78%327.15%136.64%19.54%25.05%52.93%63.26%-28.12%35.46%-4.38%-9.97%46.63%36.27%
非经常项占比0.70%0.82%-1.04%0.33%0.61%0.35%0.82%0.64%0.78%0.09%-1.67%-1.88%-2.20%0.07%-0.08%0.35%1.14%-0.38%
净利润率(还原)31.60%33.13%28.49%29.55%29.75%33.79%28.96%28.52%29.87%37.73%23.12%24.51%28.66%32.65%20.05%21.86%26.15%24.79%
税前利润率(还原)43.43%45.54%39.34%40.72%40.91%46.31%41.12%39.27%40.17%49.70%30.62%32.41%37.85%43.77%29.74%32.61%39.01%37.30%
主营业务利润率58.39%58.27%59.75%58.05%58.95%61.81%58.14%55.60%55.39%60.58%47.26%47.49%51.61%54.50%45.96%48.01%52.98%51.38%
当季净利润率(还原)29.41%33.13%25.51%29.16%23.85%33.79%30.10%25.84%16.75%37.73%16.36%14.87%20.52%32.65%11.56%10.91%29.22%24.79%
当季税前利润率(还原)40.40%45.54%35.43%40.34%33.04%46.31%45.92%37.49%24.28%49.70%21.96%19.77%25.77%43.77%16.26%16.26%42.87%37.30%
当季主营业务利润率58.57%58.27%64.53%56.31%54.77%61.81%64.71%56.01%46.73%60.58%46.13%37.94%45.70%54.50%36.28%35.33%56.61%51.38%
当季权益报酬率(调整)6.15%10.04%5.75%6.49%4.47%9.37%6.40%5.07%2.58%9.90%1.94%2.63%2.90%9.47%1.56%1.98%4.13%8.25%
经营性现金流同比增长率72.36%10.58%27.24%-1.12%66.65%74.23%206.90%160.90%57.37%4.74%18.44%-11.14%-25.20%11.00%24.64%75.26%79.78%33.91%
综合业务利润率58.39%58.27%59.75%58.05%58.95%61.81%58.14%55.60%55.39%60.58%47.26%47.49%51.61%54.50%45.96%48.01%52.98%51.38%
当季综合业务利润率58.57%58.27%64.53%56.31%54.77%61.81%64.71%56.01%46.73%60.58%46.13%37.94%45.70%54.50%36.28%35.33%56.61%51.38%
总市值1355.92 1210.53 1314.54 1303.16 919.76 1069.32 1201.80 793.74 748.94 604.32 506.38 633.93 691.63 918.62 1725.27 1611.39 1194.21 707.41
总市值含债调整1355.92 1210.53 1314.54 1303.16 919.76 1069.32 1201.80 793.74 748.94 604.32 506.38 633.93 691.63 918.62 1725.27 1611.39 1194.21 707.41
资本性支出(亿)2.88 1.03 4.61 3.15 2.35 1.35 9.85 1.94 1.69 1.06 1.06 0.80 0.74 0.04 2.47 1.80 1.02 0.39
资本支出与销售收入比2.72%1.65%2.97%2.75%3.10%3.00%8.85%2.41%3.17%3.16%1.34%1.21%1.61%0.13%3.38%2.98%2.34%1.30%
总市值中的现金比例13.43%13.37%10.75%8.80%10.81%8.92%6.28%8.27%6.47%11.74%11.70%9.21%7.50%5.69%2.35%2.91%3.58%5.38%
营业费用与收入之比9.01%6.19%11.60%9.04%10.21%7.82%10.46%9.63%9.07%6.03%11.23%9.76%8.97%6.20%10.68%9.47%8.40%9.41%
管理费用与收入之比7.73%6.92%10.05%9.21%8.85%7.94%7.54%7.52%6.91%5.18%7.42%6.66%6.42%5.04%6.79%6.61%6.41%4.78%
财务费用与收入之比-1.77%-0.37%-1.24%-0.92%-1.02%-0.27%-0.99%-0.82%-0.76%-0.33%-2.02%-1.33%-1.63%-0.51%-1.26%-0.68%-0.84%-0.11%
期间费用占收入比14.97%12.73%20.41%17.33%18.03%15.50%17.01%16.33%15.22%10.88%16.64%15.09%13.76%10.73%16.22%15.41%13.97%14.08%
当季期间费用占收入比18.17%12.73%29.10%15.97%21.73%15.50%18.79%18.53%22.45%10.88%24.17%18.17%19.93%10.73%20.02%19.07%13.74%14.08%
期间费用占收入比同比增长率-17.01%-17.82%19.99%6.16%18.47%42.37%2.26%8.22%10.64%1.40%2.59%-2.08%-1.55%-23.76%-16.04%-15.55%-26.18%-22.31%
当季期间费用占收入比同比增长率-16.38%-17.82%54.88%-13.78%-3.22%42.37%-22.26%1.93%12.66%1.40%20.70%-4.69%45.08%-23.76%-15.78%16.90%-32.17%-22.31%
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%0.00%0.00%0.00%0.00%0.00%
资产负债率36.05%33.69%35.95%29.03%29.71%29.06%30.07%27.78%22.42%11.46%15.12%14.79%12.43%14.61%16.81%21.02%19.64%20.17%
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 0.00 0.00 0.00 0.00 0.00
收增浮存毛利乘积0.33 0.32 0.36 0.32 0.31 0.28 0.34 0.16 0.08 0.05 0.04 0.04 0.03 0.01 0.00 0.01 -0.01 0.05
免息负债与净资产比0.56 0.51 0.56 0.41 0.42 0.41 0.43 0.38 0.29 0.13 0.18 0.17 0.14 0.17 0.20 0.27 0.24 0.25
生息负债与净资产比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
每股现金保有额(元)4.80 4.27 3.72 3.02 2.62 2.51 1.99 1.73 1.28 1.87 1.56 1.54 1.37 1.38 1.07 1.24 1.13 1.40
存货环比增长率6.24%0.80%12.53%0.07%6.73%8.04%6.51%1.38%54.45%0.38%8.42%1.28%8.65%-3.59%10.76%-1.83%11.83%-1.51%
应收帐款环比增长率-33.53%51.90%-6.25%-21.55%14.35%3.34%-53.05%170.03%95.66%701.09%-74.60%23.70%-73.50%814.52%-88.70%462.79%-82.92%898.81%
存货同比增长率20.60%21.15%29.85%22.91%24.51%80.18%67.40%70.41%70.23%19.75%15.01%17.49%13.88%17.22%19.75%14.44%10.05%-3.76%
应收帐款同比增长率-25.74%27.75%-13.09%-56.47%49.83%156.36%1887.25%974.86%392.38%-33.32%-23.87%-66.12%54.16%-0.65%8.50%3.28%87.72%1287.94%
预收帐款同比增长率56.36%54.25%62.41%73.77%1807.58%2552.07%315.63%499.67%-20.19%-57.65%47.97%-12.90%1.23%105.31%105.68%152.59%104.59%27.87%
存货周转率 - 单期值1.52 1.62 1.08 1.33 1.28 1.20 1.11 1.12 1.09 1.34 1.74 1.90 1.70 1.69 1.87 2.05 1.75 2.30
总资产周转率-单期值0.67 0.70 0.54 0.64 0.68 0.66 0.53 0.51 0.55 0.60 0.59 0.61 0.62 0.60 0.63 0.62 0.63 0.72
净资产周转率-单期值1.05 1.05 0.85 0.91 0.97 0.93 0.76 0.71 0.72 0.67 0.69 0.71 0.71 0.71 0.76 0.79 0.78 0.90
应收帐款周转率--单期值281.96 186.26 203.60 195.29 152.12 165.02 126.72 51.76 133.05 242.41 1794.97 458.43 551.42 141.53 1262.33 145.92 799.38 152.35
流动资产周转率--单期值0.89 0.96 0.80 0.96 1.01 1.05 0.91 0.96 0.99 0.93 0.93 1.00 1.03 1.08 1.10 1.13 1.17 1.46
固定资产周转率--单期值3.52 3.48 2.44 2.43 2.36 2.20 1.60 1.44 1.34 2.02 1.83 1.73 1.65 1.63 1.57 1.52 1.45 1.60
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%40.00%40.00%40.00%40.00%0.00%
税前利润同比增长率48.59%37.08%31.80%47.80%44.10%25.67%91.97%50.60%26.06%22.86%10.14%6.43%0.27%20.70%21.99%27.46%37.32%34.95%
每股营运资金(元)3.57 3.52 2.92 2.67 2.35 2.29 1.85 1.59 1.36 2.10 1.77 1.68 1.58 1.49 1.20 1.15 1.09 1.41
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%0.00%0.00%0.00%0.00%0.00%
每股资本性支出(元)0.08 0.03 0.12 0.08 0.06 0.04 0.26 0.05 0.04 0.03 0.03 0.02 0.02 0.00 0.07 0.05 0.03 0.01
每股投入资本净额(元)5.24 5.27 4.66 4.54 4.18 4.18 3.75 3.51 3.00 3.33 3.00 2.94 2.86 2.79 2.52 2.48 2.43 3.31
每股经营活动产生的现金流(元)1.43 0.62 2.03 1.26 0.83 0.56 1.59 1.28 0.50 0.32 0.52 0.49 0.32 0.31 0.44 0.55 0.42 0.39
投资支出占收入之比2.74%1.66%3.02%3.29%3.35%3.12%38.29%50.00%51.86%3.16%1.38%1.25%1.62%0.13%3.40%3.03%2.42%1.34%
存货储存期(天)236.41 221.56 334.21 269.84 280.32 299.62 324.21 321.54 330.98 268.61 206.66 189.89 211.28 212.58 192.46 175.81 206.22 156.83
应付帐款付款期(天)10.71 15.88 11.51 17.61 31.31 32.35 22.29 44.83 53.80 31.26 3.79 26.17 5.19 4.51 3.23 2.82 3.62 18.40
应收帐款回收期(天)1.28 1.93 1.77 1.84 2.37 2.18 2.84 6.95 2.71 1.49 0.20 0.79 0.65 2.54 0.29 2.47 0.45 2.36
预付帐款占用期(天)10.68 13.40 24.31 12.91 22.59 27.79 18.25 18.19 14.29 5.31 4.52 1.18 1.17 0.61 0.81 0.27 0.70 0.18
预收帐款信用期(天)116.69 109.13 140.72 101.96 102.73 102.00 120.99 96.35 9.22 6.71 40.84 19.50 13.73 18.10 29.88 23.83 14.43 8.14
现金占总资产比例56.21%52.20%49.29%46.47%42.77%41.82%36.18%34.70%29.18%49.38%43.90%44.30%41.52%41.96%35.09%39.04%36.93%33.54%
存货占总资产比例14.92%14.67%15.75%16.25%17.25%16.46%16.68%17.26%19.39%14.51%15.39%14.54%15.15%13.97%15.61%13.58%14.34%13.10%
总资产同比增加比例39.38%35.92%37.53%30.53%39.95%58.77%54.48%43.51%33.02%15.33%16.63%9.74%7.85%9.91%11.98%17.15%16.74%9.48%
应付款项占总资产比例0.68%1.05%0.54%1.06%1.93%1.78%1.15%2.41%3.15%1.69%0.28%2.00%0.37%0.30%0.26%0.22%0.25%1.54%
应收款项占总资产比例0.28%0.44%0.31%0.39%0.52%0.47%0.49%1.16%0.49%0.29%0.04%0.15%0.13%0.50%0.06%0.50%0.09%0.55%
预收款项占总资产比例25.44%24.70%24.79%21.34%22.67%21.76%20.99%16.03%1.66%1.30%7.80%3.84%2.77%3.55%6.15%4.83%2.95%1.90%
预付款项占总资产比例0.67%0.89%1.15%0.78%1.39%1.53%0.94%0.98%0.84%0.29%0.34%0.09%0.08%0.04%0.07%0.02%0.05%0.02%
固定资产占总资产比例19.07%20.03%22.23%26.49%28.76%29.83%33.27%35.56%41.34%29.54%32.12%34.97%37.73%36.98%40.36%41.09%43.35%44.82%
无形资产占总资产比例0.91%0.96%1.04%1.22%1.31%1.34%1.48%1.64%1.88%0.42%0.45%0.47%0.50%0.50%0.54%0.52%0.55%0.56%
流动比例2.16 2.28 2.08 2.41 2.29 2.31 2.12 2.15 2.39 5.84 4.28 4.28 4.86 4.11 3.34 2.74 2.83 2.68
速动比率1.75 1.85 1.64 1.85 1.71 1.74 1.57 1.53 1.53 4.58 3.27 3.30 3.64 3.15 2.41 2.09 2.09 2.03
综合税率18.39%18.68%18.66%18.27%18.55%19.38%17.41%16.41%16.68%18.58%14.31%14.55%15.62%17.14%17.58%18.17%20.21%19.19%
实际所得税率24.45%24.44%24.85%24.50%24.64%24.37%24.73%24.73%24.93%23.56%23.74%23.69%23.58%24.85%32.39%32.82%32.91%33.45%
可持续增长率6.97%7.28%5.53%6.05%6.25%6.32%5.31%2.34%1.39%1.16%0.57%0.53%0.49%0.28%-0.04%0.08%-0.12%0.98%
净利润现金含量160.88%113.62%175.26%141.10%138.82%140.46%186.58%210.73%117.38%97.37%108.94%116.85%92.36%116.25%113.39%157.82%139.81%141.87%
主营业务收入现金含量119.51%99.24%114.98%110.00%116.26%119.44%116.12%113.49%92.14%85.19%102.51%100.53%103.78%90.57%105.87%105.83%105.62%97.52%
经营性现金周期(天)116.94 128.11 169.44 133.17 135.25 139.67 187.45 178.38 160.35 107.03 129.20 113.95 110.52 108.89 120.28 106.41 106.04 102.57
单位收入需投入现金0.26 0.34 0.35 0.38 0.42 0.40 0.41 0.47 0.64 0.47 0.57 0.61 0.59 0.50 0.64 0.58 0.56 0.55
单位收入产生的现金0.40 0.42 0.39 0.39 0.39 0.43 0.38 0.36 0.37 0.45 0.31 0.32 0.36 0.39 0.28 0.29 0.33 0.32
单位收入可用于增长的现金0.38 0.40 0.36 0.36 0.36 0.40 0.29 0.34 0.34 0.42 0.29 0.31 0.34 0.39 0.25 0.26 0.31 0.30
市值环比增长12.01%-7.91%0.87%41.68%-13.99%-11.02%51.41%5.98%23.93%19.34%-20.12%-8.34%-24.71%-46.75%7.07%34.93%68.82%14.18%
主评级建议优异 强买优 待定优 买入优 买入优异 强买良 可关注优 买入良 可关注中性中性中性中性回避回避回避回避回避中性
次评级(敏感性)优异 强买优 待定良 可关注优 买入优异 强买良 可关注优 买入优 买入中性中性中性中性回避回避回避回避回避中性
五 粮 液11Q211Q110Q410Q310Q210Q109Q409Q309Q209Q108Q408Q308Q208Q107Q407Q307Q207Q1
wxw1972101

11-08-16 18:58

0
请贴一下000858 五粮液,感谢中
刷新 首页 上一页 下一页 末页
提交