| 航天电器 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 当季收盘价 | 12.23 | 13.13 | 12.91 | 13.87 | 9.63 | 13.17 | 13.34 | 10.46 | 10.46 | 9.21 | 6.26 | 6.8 | 8.35 | 22.8 | 29.2 | 27.2 | 26.59 | 27.02 |
| 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 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 张 裕A | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 当季收盘价 | 98.8 | 87.08 | 95.96 | 119.99 | 79.98 | 67.18 | 76.02 | 61.5 | 56.3 | 46.82 | 48.5 | 50.58 | 66 | 71.38 | 84.39 | 67.35 | 61.48 | 56.49 |
| 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A | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 五 粮 液 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 当季收盘价 | 35.72 | 31.89 | 34.63 | 34.33 | 24.23 | 28.17 | 31.66 | 20.91 | 19.73 | 15.92 | 13.34 | 16.7 | 18.22 | 24.2 | 45.45 | 42.45 | 31.46 | 26.09 |
| 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 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |