| 双环科技 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 当季收盘价 | 10.71 | 8.21 | 7.39 | 6.76 | 5.55 | 8.79 | 10.43 | 6.88 | 7.44 | 8.01 | 5.28 | 7.11 | 11.38 | 15.5 | 14.6 | 13.05 | 8.41 | 6.54 |
| 赢利能力评分 | 100.00 | 33.39 | 20.81 | 数据为空 | 数据为空 | 数据为空 | 9.64 | 7.68 | 7.13 | 6.24 | 56.75 | 89.52 | 92.01 | 99.79 | 54.93 | 数据为空 | 数据为空 | 数据为空 |
| 成长能力评分 | 100.00 | 85.31 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 15.00 | 0.00 | 0.00 | 0.00 | 100.00 | 100.00 | 100.00 | 100.00 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 估值情况评分 | 73.50 | 51.71 | 44.44 | 数据为空 | 数据为空 | 数据为空 | 12.94 | 15.71 | 14.53 | 24.23 | 77.02 | 76.08 | 77.73 | 72.07 | 49.79 | 数据为空 | 数据为空 | 数据为空 |
| 信用情况评分 | 44.32 | 42.50 | 49.67 | 数据为空 | 数据为空 | 数据为空 | 57.77 | 61.83 | 61.97 | 56.45 | 49.52 | 50.52 | 48.11 | 48.60 | 61.69 | 数据为空 | 数据为空 | 64.18 |
| 综合情况评价 | 87.81 | 55.37 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | (0.99) | 0.78 | (1.91) | 5.01 | 75.08 | 85.93 | 89.04 | 90.37 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 报表期每股收益(元) | 0.42 | 0.07 | 0.14 | 0.07 | 0.06 | 0.05 | 0.01 | (0.02) | (0.04) | (0.06) | 0.38 | 0.50 | 0.40 | 0.21 | 0.20 | 0.12 | 0.08 | 0.03 |
| 预估全年每股收益(调整) | 2.32 | 0.16 | 0.10 | 数据为空 | 数据为空 | 数据为空 | (0.05) | (0.08) | (0.07) | (0.15) | 0.41 | 0.94 | 1.06 | 1.46 | 0.20 | 数据为空 | 数据为空 | 数据为空 |
| 每股净资产(元) | 4.30 | 3.92 | 4.94 | 4.85 | 4.90 | 4.90 | 4.83 | 4.73 | 4.79 | 4.72 | 4.83 | 4.92 | 4.69 | 4.33 | 3.65 | 3.48 | 3.44 | 3.38 |
| 每股自由现金流(元) | 0.86 | 0.18 | 0.00 | (0.33) | (0.63) | (0.24) | 0.10 | (0.08) | 0.02 | 0.12 | (1.05) | (0.66) | (0.01) | 0.09 | 0.09 | 0.04 | (0.14) | (0.14) |
| 当季净利润 | 1.62 | 0.34 | 0.33 | 0.02 | 0.05 | 0.23 | 0.15 | 0.09 | 0.09 | (0.29) | (0.58) | 0.47 | 0.88 | 0.97 | 0.40 | 0.17 | 0.26 | 0.12 |
| 当季主营业务收入 | 12.91 | 9.31 | 12.43 | 8.99 | 8.52 | 7.75 | 7.44 | 7.37 | 8.47 | 6.39 | 9.69 | 8.66 | 9.27 | 6.83 | 3.88 | 3.19 | 3.11 | 2.85 |
| 预估全年净利润(调整) | 10.77 | 0.74 | 0.47 | 数据为空 | 数据为空 | 数据为空 | (0.22) | (0.35) | (0.30) | (0.70) | 1.92 | 4.34 | 4.94 | 6.78 | 0.92 | 数据为空 | 数据为空 | 数据为空 |
| 预估全年主营业务收入 | 51.49 | 45.29 | 37.68 | 33.71 | 32.47 | 35.94 | 29.67 | 30.92 | 31.80 | 32.24 | 34.45 | 35.25 | 35.16 | 31.22 | 13.03 | 12.33 | 11.96 | 11.24 |
| 市净率 | 2.49 | 2.09 | 1.50 | 1.39 | 1.13 | 1.79 | 2.16 | 1.45 | 1.55 | 1.70 | 1.09 | 1.44 | 2.43 | 3.58 | 4.00 | 3.75 | 2.45 | 1.93 |
| 市销率(折算为全年数据) | 1.69 | 1.65 | 1.95 | 2.06 | 1.76 | 2.00 | 2.56 | 1.92 | 1.94 | 2.00 | 1.50 | 1.68 | 2.13 | 2.97 | 5.73 | 5.45 | 3.80 | 3.25 |
| 市盈率(调整) | 4.61 | 51.58 | 72.25 | 数据为空 | 数据为空 | 数据为空 | (220.15) | (90.55) | (114.35) | (53.12) | 12.73 | 7.60 | 10.69 | 10.61 | 73.28 | 数据为空 | 数据为空 | 数据为空 |
| 市盈率(含债去息税) | 7.38 | 60.62 | 38.53 | 数据为空 | 数据为空 | 数据为空 | 120.33 | 156.23 | 311.51 | (136.35) | 15.38 | 10.27 | 12.77 | 12.66 | 57.24 | 数据为空 | 数据为空 | 数据为空 |
| PER(以当期ROE为增长标准) | 0.20 | 15.27 | 18.47 | 数据为空 | 数据为空 | 数据为空 | (121.33) | (96.24) | (228.20) | 41.90 | 1.81 | 0.59 | 0.64 | 0.48 | 10.49 | 数据为空 | 数据为空 | 数据为空 |
| PEG(以3年均净利增长为标准) | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| PEG(以3年均收入增长为标准) | 0.44 | 5.46 | 0.65 | 数据为空 | 数据为空 | 数据为空 | 1.99 | 2.53 | 4.98 | (2.16) | 0.28 | 0.18 | 0.22 | 0.27 | 8.70 | 数据为空 | 数据为空 | 数据为空 |
| 预估总资产报酬率(调整) | 15.13% | 1.06% | 0.68% | 数据为空 | 数据为空 | 数据为空 | -0.41% | -0.65% | -0.55% | -1.26% | 3.65% | 7.81% | 10.09% | 14.99% | 3.53% | 数据为空 | 数据为空 | 数据为空 |
| 预估投入资本报酬率(调整) | 19.49% | 1.43% | 0.83% | 数据为空 | 数据为空 | 数据为空 | -0.49% | -0.79% | -0.68% | -1.59% | 4.35% | 9.99% | 12.59% | 18.25% | 4.07% | 数据为空 | 数据为空 | 数据为空 |
| 预估股东权益报酬率(调整) | 37.43% | 3.97% | 2.09% | 数据为空 | 数据为空 | 数据为空 | -0.99% | -1.62% | -1.37% | -3.25% | 8.51% | 17.47% | 19.89% | 26.16% | 5.46% | 数据为空 | 数据为空 | 数据为空 |
| 自由现金流与营业收入之比 | 17.94% | 8.77% | 0.05% | -6.13% | -18.02% | -14.24% | 1.60% | -1.66% | 0.74% | 9.00% | -14.10% | -12.36% | -0.39% | 6.02% | 3.30% | 1.89% | -10.79% | -22.78% |
| 二级市场自由现金收益率-报表期 | 4.09% | 0.93% | 0.02% | -1.97% | -4.98% | -1.52% | 0.61% | -0.59% | 0.17% | 0.85% | -9.25% | -4.87% | -0.08% | 0.44% | 0.57% | 0.26% | -1.39% | -1.75% |
| 总收入同比增长率 | 36.64% | 20.21% | 27.01% | 13.62% | 9.45% | 21.16% | -13.88% | -10.24% | -7.69% | -6.41% | 164.42% | 170.57% | 169.86% | 139.61% | 30.99% | 23.99% | 20.25% | 13.00% |
| 净利润同比增长率 | 577.94% | 43.82% | 1394.00% | 数据为空 | 数据为空 | 数据为空 | -97.56% | -104.63% | -110.62% | -129.38% | 84.12% | 324.02% | 396.77% | 735.22% | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 当季收入同比增长率 | 51.59% | 20.21% | 67.00% | 22.04% | 0.60% | 21.16% | -23.21% | -14.97% | -8.63% | -6.41% | 149.92% | 171.90% | 197.55% | 139.61% | 51.15% | 31.65% | 27.75% | 13.00% |
| 当季净利润同比增长率 | 2847.82% | 43.82% | 118.59% | -78.56% | -38.22% | 数据为空 | 数据为空 | -80.74% | -89.95% | -129.38% | -246.36% | 167.69% | 243.44% | 735.22% | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 非经常项占比 | 8.28% | 23.53% | 29.12% | 178.82% | 69.32% | 27.80% | 776.61% | -298.15% | -50.14% | -7.25% | -10.80% | -0.67% | -1.65% | 13.33% | 2.65% | 8.86% | 5.22% | 1.26% |
| 净利润率(还原) | 8.10% | 2.65% | 1.27% | -0.91% | 0.47% | 2.16% | -0.76% | -1.93% | -1.96% | -4.81% | 5.60% | 9.44% | 11.71% | 12.37% | 7.09% | 5.45% | 5.93% | 4.04% |
| 税前利润率(还原) | 9.21% | 2.84% | 1.22% | -0.39% | 0.84% | 2.95% | -0.70% | -1.93% | -2.20% | -6.06% | 10.57% | 15.99% | 17.55% | 15.09% | 8.01% | 5.29% | 5.68% | 4.04% |
| 主营业务利润率 | 24.28% | 20.93% | 18.78% | 18.23% | 19.55% | 21.54% | 17.34% | 13.82% | 12.84% | 11.23% | 22.84% | 28.91% | 31.39% | 31.93% | 25.48% | 20.84% | 22.16% | 19.28% |
| 当季净利润率(还原) | 12.03% | 2.65% | 5.71% | -3.42% | -1.07% | 2.16% | 2.71% | -1.87% | 0.20% | -4.81% | -4.20% | 5.21% | 11.23% | 12.37% | 10.96% | 4.54% | 7.66% | 4.04% |
| 当季税前利润率(还原) | 13.80% | 2.84% | 4.48% | -2.63% | -1.07% | 2.95% | 2.96% | -1.37% | 0.71% | -6.06% | -3.30% | 13.10% | 19.36% | 15.09% | 14.42% | 4.55% | 7.18% | 4.04% |
| 当季主营业务利润率 | 26.70% | 20.93% | 19.91% | 15.85% | 17.74% | 21.54% | 27.87% | 15.80% | 14.05% | 11.23% | 7.31% | 24.31% | 30.99% | 31.93% | 36.41% | 18.38% | 24.80% | 19.28% |
| 当季权益报酬率(调整) | 7.69% | 1.41% | 3.03% | -1.47% | -0.35% | 0.74% | 0.63% | -0.60% | 0.05% | -1.40% | -1.83% | 1.97% | 4.81% | 4.20% | 2.49% | 0.90% | 1.50% | 0.73% |
| 经营性现金流同比增长率 | 数据为空 | 数据为空 | -72.89% | -154.59% | -256.89% | -195.27% | 1.53% | -72.27% | -65.51% | -52.02% | 46.89% | 446.38% | 5001.82% | 数据为空 | 11.09% | 20.47% | -87.84% | -1266.95% |
| 综合业务利润率 | 24.28% | 20.93% | 18.78% | 18.23% | 19.55% | 21.54% | 17.34% | 13.82% | 12.84% | 11.23% | 22.84% | 28.91% | 31.39% | 31.93% | 25.48% | 20.84% | 22.16% | 19.28% |
| 当季综合业务利润率 | 26.70% | 20.93% | 19.91% | 15.85% | 17.74% | 21.54% | 27.87% | 15.80% | 14.05% | 11.23% | 7.31% | 24.31% | 30.99% | 31.93% | 36.41% | 18.38% | 24.80% | 19.28% |
| 总市值 | 49.71 | 38.11 | 34.30 | 31.38 | 25.76 | 40.80 | 48.41 | 31.93 | 34.53 | 37.18 | 24.51 | 33.00 | 52.82 | 71.94 | 67.77 | 60.57 | 39.03 | 30.36 |
| 总市值含债调整 | 86.63 | 74.26 | 69.77 | 65.34 | 52.72 | 67.67 | 71.62 | 55.16 | 57.37 | 60.25 | 47.08 | 54.89 | 71.35 | 89.88 | 74.27 | 67.17 | 45.43 | 36.57 |
| 资本性支出(亿) | 0.91 | 0.29 | 0.75 | 0.84 | 0.51 | 0.21 | 2.35 | 1.67 | 1.43 | 0.36 | 7.64 | 7.76 | 4.53 | 1.55 | 1.46 | 0.69 | 0.73 | 0.07 |
| 资本支出与销售收入比 | 4.11% | 3.14% | 1.98% | 3.31% | 3.16% | 2.68% | 7.92% | 7.52% | 9.62% | 5.70% | 22.18% | 31.34% | 28.14% | 22.66% | 11.24% | 7.50% | 12.26% | 2.62% |
| 总市值中的现金比例 | 7.04% | 5.23% | 13.12% | 6.95% | 9.06% | 6.62% | 4.41% | 5.06% | 8.29% | 9.90% | 9.57% | 8.79% | 6.24% | 5.47% | 2.60% | 2.62% | 4.09% | 4.92% |
| 营业费用与收入之比 | 5.57% | 7.12% | 7.10% | 7.04% | 7.76% | 8.53% | 6.50% | 6.24% | 6.95% | 7.63% | 3.85% | 3.61% | 4.40% | 4.33% | 2.23% | 2.09% | 2.30% | 1.71% |
| 管理费用与收入之比 | 4.56% | 5.29% | 6.40% | 7.00% | 6.61% | 5.49% | 8.09% | 6.33% | 4.82% | 5.63% | 5.01% | 5.22% | 5.41% | 7.78% | 11.97% | 10.26% | 11.23% | 10.80% |
| 财务费用与收入之比 | 4.94% | 5.68% | 4.07% | 4.58% | 4.34% | 4.57% | 3.46% | 3.18% | 3.27% | 4.03% | 3.41% | 4.09% | 4.03% | 4.72% | 3.27% | 3.20% | 2.94% | 2.73% |
| 期间费用占收入比 | 15.07% | 18.09% | 17.57% | 18.62% | 18.70% | 18.58% | 18.05% | 15.75% | 15.04% | 17.30% | 12.27% | 12.92% | 13.84% | 16.83% | 17.47% | 15.55% | 16.48% | 15.24% |
| 当季期间费用占收入比 | 12.90% | 18.09% | 15.43% | 18.48% | 18.81% | 18.58% | 24.91% | 17.18% | 13.33% | 17.30% | 10.62% | 11.21% | 11.63% | 16.83% | 22.00% | 13.82% | 17.62% | 15.24% |
| 期间费用占收入比同比增长率 | -19.41% | -2.67% | -2.64% | 18.28% | 24.38% | 7.44% | 47.06% | 21.88% | 8.66% | 2.75% | -29.76% | -16.94% | -16.02% | 10.49% | 74.91% | 98.60% | 171.36% | 10.93% |
| 当季期间费用占收入比同比增长率 | -31.44% | -2.67% | -38.08% | 7.59% | 41.11% | 7.44% | 134.68% | 53.23% | 14.62% | 2.75% | -51.73% | -18.91% | -33.98% | 10.49% | 35.83% | 20.85% | -1048.95% | 10.93% |
| 生息负债率 | 51.87% | 51.68% | 50.55% | 47.13% | 46.31% | 47.12% | 42.91% | 43.10% | 41.53% | 41.38% | 42.76% | 39.38% | 37.86% | 39.66% | 24.79% | 26.41% | 25.85% | 25.92% |
| 资产负债率 | 71.95% | 73.98% | 67.34% | 68.77% | 60.92% | 60.15% | 58.53% | 59.24% | 59.58% | 60.68% | 57.51% | 58.89% | 55.57% | 55.52% | 35.32% | 35.45% | 35.54% | 34.47% |
| 每股生息负债(元) | 7.95 | 7.79 | 7.64 | 7.32 | 5.81 | 5.79 | 5.00 | 5.00 | 4.92 | 4.97 | 4.86 | 4.72 | 3.99 | 3.86 | 1.40 | 1.42 | 1.38 | 1.34 |
| 收增浮存毛利乘积 | 数据为空 | 数据为空 | 数据为空 | 0.03 | 0.02 | 0.06 | -0.05 | -0.02 | -0.02 | -0.01 | 0.15 | 0.59 | 0.71 | 0.58 | 0.13 | 0.05 | 0.06 | 0.03 |
| 免息负债与净资产比 | 0.72 | 0.86 | 0.51 | 0.69 | 0.37 | 0.33 | 0.38 | 0.40 | 0.45 | 0.49 | 0.35 | 0.47 | 0.40 | 0.36 | 0.16 | 0.14 | 0.15 | 0.13 |
| 生息负债与净资产比 | 1.85 | 1.99 | 1.55 | 1.51 | 1.18 | 1.18 | 1.03 | 1.06 | 1.03 | 1.05 | 1.01 | 0.96 | 0.85 | 0.89 | 0.38 | 0.41 | 0.40 | 0.40 |
| 每股现金保有额(元) | 0.75 | 0.43 | 0.97 | 0.47 | 0.50 | 0.58 | 0.46 | 0.35 | 0.62 | 0.79 | 0.51 | 0.63 | 0.71 | 0.85 | 0.38 | 0.34 | 0.34 | 0.32 |
| 存货环比增长率 | -6.91% | 15.79% | -7.90% | 74.59% | 22.32% | 27.09% | 27.29% | -24.21% | -44.57% | 99.81% | -56.51% | 84.08% | 14.49% | 148.38% | -2.49% | -14.42% | 13.00% | 24.89% |
| 应收帐款环比增长率 | -11.31% | -0.56% | -1.65% | 3.94% | -8.22% | 51.40% | -12.60% | -12.30% | 75.77% | -20.72% | 29.23% | 1.63% | 30.33% | 91.16% | -35.23% | 13.31% | -20.85% | 14.70% |
| 存货同比增长率 | 73.34% | 127.76% | 149.97% | 245.46% | 49.97% | -32.03% | 6.86% | -63.49% | -11.32% | 83.16% | 127.68% | 410.42% | 137.29% | 134.19% | 17.76% | 18.62% | 60.57% | 11.89% |
| 应收帐款同比增长率 | -9.84% | -6.70% | 42.06% | 26.23% | 6.51% | 103.98% | 6.81% | 57.94% | 83.04% | 35.72% | 227.23% | 64.00% | 82.83% | 11.03% | -33.38% | -17.01% | -30.02% | -12.84% |
| 预收帐款同比增长率 | 45.16% | 117.06% | 33.93% | 286.36% | 45.46% | -10.48% | 42.24% | -67.45% | -57.23% | 142.43% | 106.78% | 534.16% | 506.73% | 165.81% | 111.53% | 87.03% | 96.82% | 33.20% |
| 存货周转率 - 单期值 | 4.00 | 3.42 | 3.39 | 2.82 | 4.66 | 6.16 | 6.81 | 9.43 | 7.42 | 4.25 | 7.87 | 3.23 | 5.71 | 5.76 | 6.51 | 6.39 | 5.21 | 5.72 |
| 总资产周转率-单期值 | 0.72 | 0.65 | 0.54 | 0.47 | 0.56 | 0.63 | 0.55 | 0.57 | 0.58 | 0.58 | 0.65 | 0.63 | 0.72 | 0.69 | 0.50 | 0.49 | 0.48 | 0.47 |
| 净资产周转率-单期值 | 2.58 | 2.49 | 1.64 | 1.50 | 1.43 | 1.58 | 1.32 | 1.41 | 1.43 | 1.47 | 1.54 | 1.54 | 1.62 | 1.55 | 0.77 | 0.76 | 0.75 | 0.72 |
| 应收帐款周转率--单期值 | 23.42 | 18.28 | 15.12 | 13.30 | 13.32 | 13.53 | 16.91 | 15.40 | 13.89 | 24.76 | 20.97 | 27.73 | 28.11 | 32.53 | 25.96 | 15.91 | 17.49 | 13.00 |
| 流动资产周转率--单期值 | 2.34 | 2.12 | 1.76 | 1.73 | 2.02 | 2.72 | 2.71 | 2.73 | 2.34 | 2.52 | 2.53 | 2.44 | 2.84 | 3.39 | 2.24 | 2.08 | 2.04 | 1.84 |
| 固定资产周转率--单期值 | 1.27 | 1.10 | 0.90 | 0.79 | 0.91 | 0.99 | 0.80 | 0.83 | 1.20 | 1.19 | 1.25 | 1.28 | 1.27 | 1.18 | 0.82 | 0.89 | 0.83 | 0.77 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 税前利润同比增长率 | 552.45% | 22.12% | 390.41% | -514.16% | -245.47% | -180.50% | -96.23% | -102.73% | -108.37% | -131.61% | 222.34% | 641.41% | 680.85% | 894.65% | -229.48% | -193.39% | -178.62% | -129.86% |
| 每股营运资金(元) | (2.26) | (2.55) | (1.96) | (1.63) | (0.59) | (0.82) | (0.97) | (1.56) | (1.34) | (0.78) | (1.43) | (0.54) | (0.94) | (0.55) | (0.50) | (0.63) | (0.54) | (0.55) |
| 短期借款占营运资金的比例 | -175.68% | -150.72% | -174.88% | -187.28% | -423.53% | -305.80% | -158.52% | -97.27% | -107.10% | -171.08% | -115.25% | -340.06% | -189.04% | -320.64% | -246.68% | -185.27% | -191.87% | -170.86% |
| 每股资本性支出(元) | 0.20 | 0.06 | 0.16 | 0.18 | 0.11 | 0.04 | 0.51 | 0.36 | 0.31 | 0.08 | 1.65 | 1.67 | 0.98 | 0.33 | 0.32 | 0.15 | 0.16 | 0.02 |
| 每股投入资本净额(元) | 11.91 | 11.12 | 12.35 | 11.53 | 10.53 | 10.47 | 9.65 | 9.59 | 9.56 | 9.51 | 9.53 | 9.37 | 8.45 | 8.01 | 4.90 | 4.86 | 4.77 | 4.69 |
| 每股经营活动产生的现金流(元) | 1.06 | 0.24 | 0.16 | (0.15) | (0.52) | (0.19) | 0.61 | 0.28 | 0.33 | 0.20 | 0.60 | 1.01 | 0.96 | 0.42 | 0.41 | 0.19 | 0.02 | (0.12) |
| 投资支出占收入之比 | 28.39% | 41.59% | 8.68% | 14.44% | 3.22% | 21.01% | 7.92% | 7.56% | 9.69% | 5.75% | 29.10% | 43.50% | 42.40% | 46.38% | 19.15% | 17.54% | 12.26% | 2.62% |
| 存货储存期(天) | 89.97 | 105.33 | 106.06 | 127.82 | 77.18 | 58.45 | 52.87 | 38.19 | 48.50 | 84.74 | 45.74 | 111.54 | 63.03 | 62.45 | 55.29 | 56.37 | 69.09 | 62.92 |
| 应付帐款付款期(天) | 54.56 | 63.92 | 67.83 | 64.53 | 59.73 | 51.75 | 71.68 | 67.85 | 64.45 | 65.92 | 60.10 | 71.47 | 49.37 | 50.83 | 34.73 | 48.64 | 65.15 | 62.02 |
| 应收帐款回收期(天) | 15.37 | 19.70 | 23.81 | 27.06 | 27.03 | 26.60 | 21.29 | 23.37 | 25.91 | 14.54 | 17.16 | 12.98 | 12.81 | 11.07 | 13.87 | 22.63 | 20.59 | 27.68 |
| 预付帐款占用期(天) | 27.41 | 29.48 | 15.94 | 23.60 | 47.62 | 45.77 | 35.13 | 23.63 | 13.54 | 16.58 | 14.38 | 28.47 | 15.32 | 36.86 | 18.01 | 15.24 | 10.97 | 9.64 |
| 预收帐款信用期(天) | 20.63 | 31.77 | 23.62 | 48.89 | 22.54 | 18.44 | 22.40 | 13.79 | 15.82 | 22.97 | 13.56 | 37.17 | 33.46 | 9.79 | 17.34 | 16.76 | 16.21 | 10.23 |
| 现金占总资产比例 | 4.91% | 2.85% | 6.41% | 3.03% | 4.01% | 4.73% | 3.95% | 3.00% | 5.21% | 6.60% | 4.44% | 5.22% | 6.73% | 8.70% | 6.72% | 6.35% | 6.45% | 6.24% |
| 存货占总资产比例 | 13.54% | 14.79% | 12.74% | 13.47% | 9.55% | 7.97% | 6.61% | 5.21% | 6.74% | 11.99% | 6.34% | 13.84% | 8.54% | 8.07% | 5.60% | 6.03% | 7.12% | 6.51% |
| 总资产同比增加比例 | 22.26% | 22.67% | 29.70% | 33.71% | 5.88% | 2.30% | 2.47% | -3.03% | 12.31% | 23.30% | 101.31% | 122.37% | 97.77% | 88.74% | 4.78% | 2.88% | -0.24% | 0.26% |
| 应付款项占总资产比例 | 8.21% | 8.98% | 8.15% | 6.80% | 7.39% | 7.05% | 8.96% | 9.26% | 8.96% | 9.33% | 8.33% | 8.87% | 6.69% | 6.57% | 3.52% | 5.20% | 6.71% | 6.41% |
| 应收款项占总资产比例 | 3.61% | 4.14% | 4.16% | 4.11% | 4.90% | 5.45% | 3.79% | 4.36% | 4.87% | 2.73% | 3.64% | 2.68% | 2.99% | 2.48% | 2.24% | 3.63% | 3.23% | 4.22% |
| 预收款项占总资产比例 | 4.85% | 6.68% | 4.12% | 7.43% | 4.09% | 3.78% | 3.99% | 2.57% | 2.97% | 4.32% | 2.88% | 7.66% | 7.81% | 2.20% | 2.80% | 2.69% | 2.55% | 1.56% |
| 预付款项占总资产比例 | 4.12% | 4.14% | 1.92% | 2.49% | 5.89% | 6.24% | 4.39% | 3.23% | 1.88% | 2.35% | 1.99% | 3.53% | 2.08% | 4.77% | 1.83% | 1.63% | 1.13% | 1.00% |
| 固定资产占总资产比例 | 57.11% | 58.65% | 59.72% | 59.07% | 61.46% | 63.87% | 68.63% | 69.51% | 48.20% | 48.44% | 52.23% | 49.40% | 56.76% | 58.39% | 60.85% | 55.22% | 58.12% | 61.14% |
| 无形资产占总资产比例 | 8.31% | 7.59% | 7.61% | 7.44% | 5.93% | 6.60% | 6.98% | 7.21% | 7.09% | 6.72% | 7.41% | 6.66% | 7.57% | 8.21% | 10.50% | 6.00% | 6.06% | 6.29% |
| 流动比例 | 0.68 | 0.65 | 0.70 | 0.74 | 0.86 | 0.80 | 0.72 | 0.59 | 0.66 | 0.81 | 0.62 | 0.87 | 0.74 | 0.83 | 0.72 | 0.66 | 0.71 | 0.68 |
| 速动比率 | 0.39 | 0.34 | 0.40 | 0.41 | 0.58 | 0.56 | 0.49 | 0.43 | 0.46 | 0.45 | 0.42 | 0.47 | 0.49 | 0.59 | 0.54 | 0.49 | 0.51 | 0.49 |
| 综合税率 | 2.06% | 1.27% | 0.90% | 0.70% | 0.50% | 0.62% | 0.67% | 0.54% | 0.64% | 0.66% | 1.04% | 0.85% | 0.71% | 0.66% | 2.09% | 0.91% | 0.83% | 1.36% |
| 实际所得税率 | 12.28% | 7.96% | 12.88% | 1.46% | -4.28% | 0.76% | 20.63% | 0.00% | 0.00% | 0.00% | 3.44% | 1.33% | 0.00% | 0.00% | 12.51% | -2.98% | -4.43% | 0.00% |
| 可持续增长率 | 数据为空 | 数据为空 | 数据为空 | -0.01% | 0.01% | 0.08% | 0.02% | 0.02% | 0.02% | 0.03% | 0.57% | 3.51% | 5.93% | 4.97% | 0.44% | 0.13% | 0.17% | 0.05% |
| 净利润现金含量 | 250.67% | 330.26% | 120.39% | -231.27% | -838.28% | -383.63% | 6635.12% | -1209.39% | -779.90% | -328.15% | 159.65% | 202.06% | 240.19% | 200.98% | 200.12% | 156.81% | 23.39% | -492.42% |
| 主营业务收入现金含量 | 95.52% | 97.33% | 87.77% | 92.23% | 88.71% | 74.60% | 95.27% | 86.18% | 86.51% | 96.56% | 89.65% | 85.62% | 90.27% | 103.11% | 98.45% | 103.02% | 92.49% | 82.84% |
| 经营性现金周期(天) | 133.26 | 158.44 | 158.63 | 212.97 | 166.26 | 124.92 | 114.52 | 104.30 | 107.18 | 128.17 | 87.71 | 141.90 | 92.99 | 100.32 | 115.90 | 122.06 | 139.20 | 131.37 |
| 单位收入需投入现金 | 0.75 | 0.76 | 0.80 | 0.75 | 0.81 | 0.79 | 0.78 | 0.85 | 0.85 | 0.88 | 0.74 | 0.63 | 0.54 | 0.74 | 0.76 | 0.80 | 0.82 | 0.87 |
| 单位收入产生的现金 | 0.09 | 0.03 | 0.02 | 0.00 | 0.02 | 0.04 | (0.00) | (0.01) | (0.02) | (0.05) | 0.11 | 0.16 | 0.18 | 0.16 | 0.08 | 0.07 | 0.07 | 0.05 |
| 单位收入可用于增长的现金 | 0.05 | 0.00 | (0.00) | (0.03) | (0.02) | 0.01 | (0.08) | (0.09) | (0.11) | (0.11) | (0.11) | (0.15) | (0.10) | (0.07) | (0.03) | (0.01) | (0.05) | 0.03 |
| 市值环比增长 | 30.45% | 11.10% | 9.32% | 21.80% | -36.86% | -15.72% | 51.60% | -7.53% | -7.12% | 51.70% | -25.74% | -37.52% | -26.58% | 6.16% | 11.88% | 55.17% | 28.59% | 67.69% |
| 主评级建议 | 优 待定 | 中性 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 良 可关注 | 优 买入 | 优 待定 | 优+待定 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 次评级(敏感性) | 数据为空 | 回避 | 中性 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 优-待定 | 优 买入 | 优 待定 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| 双环科技 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 湖北宜化 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 当季收盘价 | 20.93 | 20.95 | 18.85 | 18.6 | 12.74 | 20.11 | 21.35 | 15.3 | 11.45 | 13.37 | 7.73 | 12.72 | 17.32 | 26.05 | 23.74 | 22.62 | 13.86 | 8.29 |
| 赢利能力评分 | 68.47 | 55.27 | 58.63 | 61.56 | 63.60 | 60.54 | 35.67 | 35.12 | 39.09 | 53.99 | 74.92 | 82.70 | 89.09 | 80.56 | 76.39 | 76.45 | 79.62 | 68.38 |
| 成长能力评分 | 100.00 | 65.00 | 100.00 | 99.52 | 86.44 | 81.17 | 53.10 | 38.69 | 22.28 | 36.72 | 65.39 | 96.86 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| 估值情况评分 | 60.36 | 59.17 | 65.37 | 62.10 | 71.09 | 62.29 | 52.29 | 54.07 | 56.83 | 57.47 | 56.89 | 48.55 | 55.06 | 36.28 | 51.84 | 51.85 | 37.85 | 60.96 |
| 信用情况评分 | 59.49 | 59.18 | 49.88 | 49.65 | 48.46 | 47.50 | 53.65 | 55.42 | 53.18 | 50.65 | 56.37 | 61.35 | 50.23 | 53.05 | 43.46 | 44.63 | 53.40 | 73.75 |
| 综合情况评价 | 77.03 | 59.84 | 72.19 | 71.92 | 71.18 | 65.95 | 46.82 | 42.12 | 38.35 | 48.65 | 63.92 | 70.38 | 80.52 | 73.54 | 72.81 | 72.95 | 73.69 | 77.86 |
| 报表期每股收益(元) | 0.86 | 0.26 | 1.06 | 0.83 | 0.61 | 0.31 | 0.44 | 0.32 | 0.20 | 0.10 | 0.49 | 0.75 | 0.67 | 0.32 | 0.72 | 0.47 | 0.32 | 0.12 |
| 预估全年每股收益(调整) | 1.48 | 0.94 | 1.05 | 0.98 | 0.90 | 0.74 | 0.40 | 0.36 | 0.37 | 0.63 | 0.75 | 0.95 | 1.22 | 1.20 | 0.72 | 0.73 | 0.72 | 0.60 |
| 每股净资产(元) | 9.68 | 8.59 | 9.51 | 7.47 | 7.66 | 7.38 | 6.78 | 6.01 | 6.03 | 5.94 | 5.78 | 5.92 | 5.61 | 5.98 | 5.04 | 4.67 | 4.35 | 4.18 |
| 每股自由现金流(元) | (2.78) | (0.56) | (5.13) | (4.89) | (3.52) | (1.28) | (0.68) | (0.66) | 0.18 | 1.27 | (1.89) | (1.44) | (0.83) | (1.63) | (3.43) | (3.74) | (1.99) | (0.91) |
| 当季净利润 | 3.23 | 1.42 | 1.24 | 1.20 | 1.58 | 1.71 | 0.62 | 0.66 | 0.56 | 0.53 | (1.45) | 0.47 | 1.91 | 1.72 | 1.33 | 0.82 | 1.08 | 0.65 |
| 当季主营业务收入 | 41.24 | 32.09 | 32.78 | 32.48 | 26.92 | 23.27 | 23.86 | 22.25 | 21.68 | 19.81 | 15.49 | 16.06 | 22.23 | 17.53 | 15.41 | 13.12 | 11.98 | 10.23 |
| 预估全年净利润(调整) | 8.01 | 5.09 | 5.68 | 5.29 | 4.88 | 4.02 | 2.17 | 1.95 | 2.03 | 3.40 | 4.07 | 5.15 | 6.59 | 6.50 | 3.89 | 3.98 | 3.92 | 3.23 |
| 预估全年主营业务收入 | 168.65 | 159.20 | 115.45 | 113.61 | 105.97 | 102.89 | 87.61 | 81.44 | 74.42 | 80.60 | 71.31 | 80.16 | 90.84 | 86.97 | 50.75 | 52.84 | 52.97 | 52.95 |
| 市净率 | 2.16 | 2.44 | 1.98 | 2.49 | 1.66 | 2.73 | 3.15 | 2.55 | 1.90 | 2.25 | 1.34 | 2.15 | 3.09 | 4.35 | 4.71 | 4.85 | 3.18 | 1.98 |
| 市销率(折算为全年数据) | 1.52 | 1.50 | 1.97 | 1.87 | 1.62 | 1.96 | 2.26 | 1.92 | 1.71 | 1.68 | 1.43 | 1.64 | 1.65 | 2.33 | 3.51 | 3.27 | 2.23 | 1.47 |
| 市盈率(调整) | 14.18 | 22.34 | 17.99 | 19.06 | 14.15 | 27.12 | 53.25 | 42.65 | 30.58 | 21.33 | 10.29 | 13.41 | 14.25 | 21.74 | 33.09 | 30.84 | 19.16 | 13.92 |
| 市盈率(含债去息税) | 23.45 | 34.68 | 21.40 | 24.84 | 24.00 | 38.14 | 36.38 | 34.63 | 33.31 | 30.49 | 13.33 | 16.68 | 17.77 | 26.43 | 29.16 | 31.48 | 23.85 | 19.94 |
| PER(以当期ROE为增长标准) | 1.64 | 3.43 | 1.94 | 1.94 | 2.12 | 4.01 | 6.12 | 5.84 | 5.51 | 3.15 | 1.07 | 1.07 | 0.90 | 1.51 | 2.05 | 2.12 | 1.57 | 1.56 |
| PEG(以3年均净利增长为标准) | 0.45 | 1.00 | 0.54 | 0.73 | 0.87 | 2.66 | 2.42 | 2.63 | 2.41 | 1.22 | 0.31 | 0.32 | 0.28 | 0.42 | 0.63 | 0.66 | 0.51 | 0.56 |
| PEG(以3年均收入增长为标准) | 0.70 | 1.12 | 0.67 | 0.80 | 0.85 | 1.42 | 0.82 | 0.83 | 0.87 | 0.74 | 0.29 | 0.32 | 0.30 | 0.46 | 0.62 | 0.64 | 0.48 | 0.40 |
| 预估总资产报酬率(调整) | 3.82% | 2.74% | 3.03% | 3.19% | 3.13% | 2.77% | 1.61% | 1.65% | 1.88% | 2.85% | 3.60% | 4.78% | 6.58% | 6.73% | 4.43% | 4.88% | 5.77% | 5.69% |
| 预估投入资本报酬率(调整) | 4.46% | 3.21% | 3.62% | 3.60% | 3.59% | 3.24% | 1.95% | 2.32% | 2.67% | 4.61% | 5.78% | 6.71% | 9.63% | 8.16% | 5.89% | 6.06% | 6.69% | 6.73% |
| 预估股东权益报酬率(调整) | 14.33% | 10.12% | 11.03% | 12.81% | 11.31% | 9.50% | 5.94% | 5.93% | 6.04% | 9.69% | 12.43% | 15.51% | 19.75% | 17.45% | 14.24% | 14.88% | 15.20% | 12.80% |
| 自由现金流与营业收入之比 | -20.57% | -9.50% | -24.08% | -32.07% | -38.00% | -29.84% | -4.19% | -5.62% | 2.37% | 34.66% | -14.39% | -13.98% | -11.30% | -50.58% | -36.68% | -57.40% | -48.55% | -48.47% |
| 二级市场自由现金收益率-报表期 | -5.91% | -1.26% | -12.49% | -12.20% | -10.87% | -3.45% | -1.81% | -2.25% | 0.76% | 4.65% | -8.57% | -5.66% | -2.88% | -4.57% | -10.08% | -11.64% | -9.74% | -6.74% |
| 总收入同比增长率 | 46.08% | 37.89% | 31.78% | 29.68% | 20.96% | 17.44% | 22.86% | 14.22% | 4.37% | 13.03% | 40.51% | 57.96% | 78.99% | 71.37% | 69.91% | 76.92% | 77.35% | 77.28% |
| 净利润同比增长率 | 41.73% | -16.95% | 140.87% | 155.49% | 199.84% | 219.78% | -9.88% | -57.07% | -69.80% | -68.90% | -32.08% | 60.46% | 109.43% | 162.94% | 80.51% | 81.26% | 79.18% | 43.94% |
| 当季收入同比增长率 | 53.16% | 37.89% | 37.40% | 45.94% | 24.17% | 17.44% | 53.99% | 38.60% | -2.46% | 13.03% | 0.51% | 22.36% | 85.49% | 71.37% | 55.78% | 76.19% | 77.41% | 77.28% |
| 当季净利润同比增长率 | 105.34% | -16.95% | 99.51% | 82.05% | 180.86% | 219.78% | 数据为空 | 41.94% | -70.60% | -68.90% | -208.98% | -43.10% | 77.01% | 162.94% | 79.09% | 85.83% | 110.40% | 43.94% |
| 非经常项占比 | 5.18% | 1.97% | 0.84% | 16.86% | 4.65% | 9.00% | 10.34% | 13.39% | -34.32% | -81.29% | -55.51% | 21.46% | 23.62% | 42.92% | -0.21% | 3.24% | 4.51% | 8.78% |
| 净利润率(还原) | 6.04% | 4.34% | 4.92% | 4.60% | 6.27% | 6.69% | 2.48% | 2.45% | 3.38% | 4.25% | 5.71% | 5.86% | 7.07% | 5.76% | 7.67% | 6.99% | 7.47% | 5.91% |
| 税前利润率(还原) | 9.38% | 6.66% | 10.00% | 9.30% | 12.13% | 13.47% | 5.93% | 5.95% | 7.08% | 8.39% | 7.88% | 10.93% | 13.36% | 12.87% | 12.44% | 11.65% | 11.81% | 9.77% |
| 主营业务利润率 | 19.56% | 18.44% | 22.49% | 21.47% | 23.75% | 25.78% | 16.77% | 15.88% | 16.16% | 17.85% | 16.93% | 19.52% | 20.98% | 22.72% | 22.08% | 21.34% | 20.54% | 19.11% |
| 当季净利润率(还原) | 7.36% | 4.34% | 5.74% | 2.02% | 5.90% | 6.69% | 2.57% | 0.72% | 2.58% | 4.25% | 5.20% | 2.86% | 8.10% | 5.76% | 9.21% | 6.20% | 8.80% | 5.91% |
| 当季税前利润率(还原) | 11.50% | 6.66% | 11.77% | 4.93% | 10.97% | 13.47% | 5.88% | 3.83% | 5.89% | 8.39% | -3.12% | 4.93% | 13.74% | 12.87% | 14.27% | 11.36% | 13.56% | 9.77% |
| 当季主营业务利润率 | 20.44% | 18.44% | 25.06% | 17.94% | 22.01% | 25.78% | 19.16% | 15.36% | 14.61% | 17.85% | 7.56% | 15.91% | 19.62% | 22.72% | 23.78% | 22.69% | 21.76% | 19.11% |
| 当季权益报酬率(调整) | 5.75% | 2.99% | 3.78% | 1.48% | 3.79% | 3.88% | 1.66% | 0.15% | 1.54% | 3.00% | 2.83% | 1.38% | 5.88% | 3.02% | 5.22% | 3.22% | 4.48% | 2.63% |
| 经营性现金流同比增长率 | 218.64% | 382.55% | -40.42% | -77.54% | -73.81% | -93.53% | 21.86% | -1.35% | -41.59% | 107.40% | -16.26% | 63.35% | 241.47% | 576.15% | 15.22% | 149.93% | 74.10% | -57.44% |
| 综合业务利润率 | 19.56% | 18.44% | 22.49% | 21.47% | 23.75% | 25.78% | 16.77% | 15.88% | 16.16% | 17.85% | 16.93% | 19.52% | 20.98% | 22.72% | 22.08% | 21.34% | 20.54% | 19.11% |
| 当季综合业务利润率 | 20.44% | 18.44% | 25.06% | 17.94% | 22.01% | 25.78% | 19.16% | 15.36% | 14.61% | 17.85% | 7.56% | 15.91% | 19.62% | 22.72% | 23.78% | 22.69% | 21.76% | 19.11% |
| 总市值 | 113.52 | 113.63 | 102.24 | 100.88 | 69.10 | 109.07 | 115.80 | 82.98 | 62.10 | 72.52 | 41.93 | 68.99 | 93.94 | 141.29 | 128.76 | 122.69 | 75.17 | 44.96 |
| 总市值含债调整 | 237.39 | 220.51 | 203.46 | 197.73 | 154.70 | 184.97 | 182.50 | 144.39 | 114.67 | 123.32 | 90.63 | 120.03 | 139.32 | 189.31 | 168.94 | 163.96 | 110.52 | 70.53 |
| 资本性支出(亿) | 19.29 | 5.60 | 32.37 | 28.38 | 20.40 | 7.47 | 11.36 | 11.91 | 4.07 | 1.32 | 16.56 | 16.25 | 13.14 | 12.82 | 26.15 | 25.45 | 13.32 | 5.54 |
| 资本支出与销售收入比 | 26.31% | 17.47% | 28.04% | 34.33% | 40.64% | 32.12% | 12.96% | 18.69% | 9.80% | 6.68% | 23.23% | 29.11% | 33.05% | 73.11% | 51.52% | 72.02% | 59.95% | 54.18% |
| 总市值中的现金比例 | 13.24% | 9.26% | 15.28% | 8.75% | 11.44% | 11.60% | 9.82% | 10.61% | 12.15% | 16.37% | 9.33% | 9.65% | 8.16% | 8.05% | 3.63% | 3.81% | 11.69% | 12.25% |
| 营业费用与收入之比 | 3.90% | 3.81% | 5.33% | 5.19% | 4.92% | 4.89% | 3.59% | 2.47% | 1.94% | 1.96% | 1.56% | 1.50% | 1.41% | 1.38% | 2.21% | 2.13% | 2.24% | 2.06% |
| 管理费用与收入之比 | 3.15% | 3.48% | 3.42% | 3.43% | 3.27% | 3.80% | 3.31% | 3.26% | 2.94% | 2.90% | 3.59% | 3.17% | 2.92% | 4.53% | 3.34% | 3.88% | 3.05% | 3.77% |
| 财务费用与收入之比 | 3.12% | 4.48% | 3.74% | 3.55% | 3.43% | 3.62% | 3.94% | 4.21% | 4.19% | 4.59% | 3.90% | 3.92% | 3.30% | 3.94% | 4.09% | 3.68% | 3.44% | 3.51% |
| 期间费用占收入比 | 10.18% | 11.78% | 12.49% | 12.17% | 11.62% | 12.31% | 10.84% | 9.93% | 9.07% | 9.46% | 9.04% | 8.59% | 7.63% | 9.85% | 9.64% | 9.69% | 8.72% | 9.34% |
| 当季期间费用占收入比 | 8.93% | 11.78% | 13.28% | 13.01% | 11.03% | 12.31% | 13.28% | 11.53% | 8.72% | 9.46% | 10.68% | 10.98% | 5.88% | 9.85% | 9.51% | 11.33% | 8.20% | 9.34% |
| 期间费用占收入比同比增长率 | -12.42% | -4.29% | 15.15% | 22.54% | 28.09% | 30.15% | 19.88% | 15.60% | 18.98% | -3.95% | -6.15% | -11.36% | -12.58% | 5.42% | 3.33% | 8.11% | -2.90% | 15.07% |
| 当季期间费用占收入比同比增长率 | -19.00% | -4.29% | 0.02% | 12.89% | 26.44% | 30.15% | 24.34% | 5.01% | 48.45% | -3.95% | 12.27% | -3.11% | -28.32% | 5.42% | -5.43% | 26.86% | -15.70% | 15.07% |
| 生息负债率 | 59.16% | 57.55% | 54.00% | 58.43% | 54.93% | 52.30% | 49.35% | 52.03% | 48.67% | 42.57% | 43.07% | 47.38% | 45.27% | 49.73% | 45.72% | 50.66% | 52.01% | 45.03% |
| 资产负债率 | 74.91% | 74.92% | 72.50% | 75.55% | 73.33% | 72.43% | 72.78% | 72.38% | 69.74% | 73.00% | 72.27% | 70.19% | 69.67% | 66.40% | 68.91% | 68.94% | 65.25% | 60.09% |
| 每股生息负债(元) | 22.84 | 19.71 | 18.66 | 17.86 | 15.78 | 13.99 | 12.30 | 11.32 | 9.69 | 9.37 | 8.98 | 9.41 | 8.37 | 8.85 | 7.41 | 7.61 | 6.52 | 4.71 |
| 收增浮存毛利乘积 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 0.08 | 数据为空 | 0.01 | 0.04 | 0.05 | 0.14 | 0.24 | 0.24 | 0.28 | 数据为空 | 数据为空 | 0.20 |
| 免息负债与净资产比 | 0.63 | 0.69 | 0.67 | 0.70 | 0.69 | 0.73 | 0.86 | 0.74 | 0.70 | 1.13 | 1.05 | 0.77 | 0.80 | 0.50 | 0.75 | 0.59 | 0.38 | 0.38 |
| 生息负债与净资产比 | 2.36 | 2.29 | 1.96 | 2.39 | 2.06 | 1.90 | 1.81 | 1.88 | 1.61 | 1.58 | 1.55 | 1.59 | 1.49 | 1.48 | 1.47 | 1.63 | 1.50 | 1.13 |
| 每股现金保有额(元) | 2.77 | 1.94 | 2.88 | 1.63 | 1.46 | 2.33 | 2.10 | 1.62 | 1.39 | 2.19 | 0.72 | 1.23 | 1.41 | 2.10 | 0.86 | 0.86 | 1.62 | 1.02 |
| 存货环比增长率 | 16.09% | 0.70% | 11.44% | 11.17% | 10.69% | 12.81% | 59.70% | -5.06% | -39.40% | -6.24% | 11.24% | 33.63% | 16.55% | -7.12% | 70.38% | 25.41% | 9.04% | 3.99% |
| 应收帐款环比增长率 | 6.39% | -19.02% | 64.78% | -27.11% | 127.64% | 21.30% | -24.17% | 107.73% | 117.10% | -27.44% | -35.53% | 28.37% | -10.08% | -21.32% | -41.80% | 85.10% | 125.87% | -47.30% |
| 存货同比增长率 | 44.83% | 38.09% | 54.69% | 121.68% | 89.33% | 3.66% | -13.85% | -40.00% | -15.55% | 62.43% | 60.91% | 146.47% | 131.30% | 116.39% | 142.27% | 85.69% | 60.50% | 106.07% |
| 应收帐款同比增长率 | 3.48% | 121.42% | 231.67% | 52.63% | 334.97% | 314.83% | 148.14% | 110.98% | 30.38% | -46.00% | -41.45% | -47.15% | -23.79% | 91.44% | 28.22% | 522.59% | 168.12% | -41.24% |
| 预收帐款同比增长率 | -12.92% | 61.84% | 68.15% | 82.95% | 378.06% | -22.48% | -23.37% | -40.55% | -78.08% | 93.23% | 86.53% | 210.34% | 613.26% | 133.72% | 19.72% | 91.96% | 41.61% | 204.61% |
| 存货周转率 - 单期值 | 4.59 | 5.10 | 3.54 | 3.93 | 3.96 | 4.15 | 4.47 | 6.71 | 5.80 | 3.73 | 3.12 | 3.78 | 5.62 | 6.14 | 3.35 | 6.01 | 7.63 | 8.47 |
| 总资产周转率-单期值 | 0.81 | 0.86 | 0.62 | 0.69 | 0.68 | 0.71 | 0.65 | 0.69 | 0.69 | 0.68 | 0.63 | 0.74 | 0.91 | 0.90 | 0.58 | 0.65 | 0.78 | 0.93 |
| 净资产周转率-单期值 | 3.21 | 3.42 | 2.24 | 2.80 | 2.55 | 2.57 | 2.38 | 2.50 | 2.28 | 2.50 | 2.27 | 2.50 | 2.99 | 2.68 | 1.86 | 2.09 | 2.24 | 2.34 |
| 应收帐款周转率--单期值 | 36.91 | 37.07 | 21.77 | 35.30 | 24.00 | 53.05 | 54.79 | 38.63 | 73.32 | 172.39 | 110.66 | 80.21 | 116.67 | 100.44 | 46.11 | 27.94 | 51.85 | 117.07 |
| 流动资产周转率--单期值 | 2.34 | 2.35 | 1.76 | 1.99 | 2.15 | 2.51 | 2.50 | 2.76 | 2.23 | 2.28 | 2.17 | 2.51 | 2.93 | 2.93 | 2.19 | 2.64 | 2.43 | 2.48 |
| 固定资产周转率--单期值 | 1.91 | 1.78 | 1.28 | 1.42 | 1.28 | 1.37 | 1.16 | 1.14 | 1.06 | 1.18 | 1.56 | 1.85 | 2.10 | 2.10 | 0.95 | 1.24 | 1.72 | 1.72 |
| 股本同比变动率 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 100.00% |
| 税前利润同比增长率 | 14.08% | -34.18% | 113.18% | 109.76% | 143.47% | 167.53% | 30.91% | -42.31% | -58.43% | -58.94% | -34.10% | 66.30% | 128.23% | 183.34% | 96.09% | 98.44% | 91.59% | 69.05% |
| 每股营运资金(元) | (2.18) | (1.74) | 1.09 | 0.42 | 0.23 | (1.22) | (1.76) | (4.75) | (4.12) | (3.84) | (4.90) | (2.95) | (2.98) | (1.35) | (1.79) | (2.89) | (0.28) | 1.46 |
| 短期借款占营运资金的比例 | -457.44% | -415.15% | 629.44% | 1513.30% | 2535.75% | -460.97% | -285.33% | -124.28% | -111.81% | -104.60% | -86.24% | -145.39% | -124.95% | -311.09% | -140.19% | -94.72% | -635.91% | 62.29% |
| 每股资本性支出(元) | 3.56 | 1.03 | 5.97 | 5.23 | 3.76 | 1.38 | 2.09 | 2.20 | 0.75 | 0.24 | 3.05 | 3.00 | 2.42 | 2.36 | 4.82 | 4.69 | 2.46 | 1.02 |
| 每股投入资本净额(元) | 33.10 | 29.20 | 28.96 | 27.08 | 25.07 | 22.89 | 20.60 | 15.45 | 14.02 | 13.59 | 12.99 | 14.15 | 12.62 | 14.69 | 12.19 | 12.10 | 10.82 | 8.85 |
| 每股经营活动产生的现金流(元) | 0.78 | 0.47 | 0.84 | 0.34 | 0.24 | 0.10 | 1.42 | 1.54 | 0.93 | 1.51 | 1.16 | 1.56 | 1.59 | 0.73 | 1.39 | 0.95 | 0.47 | 0.11 |
| 投资支出占收入之比 | 32.72% | 31.65% | 30.11% | 37.83% | 45.41% | 32.12% | 13.05% | 18.70% | 9.82% | 6.68% | 30.11% | 32.95% | 40.43% | 84.55% | 51.63% | 72.19% | 60.19% | 72.44% |
| 存货储存期(天) | 78.41 | 70.61 | 101.77 | 91.58 | 90.95 | 86.81 | 80.55 | 53.68 | 62.07 | 96.52 | 115.20 | 95.13 | 64.01 | 58.64 | 107.35 | 59.88 | 47.16 | 42.49 |
| 应付帐款付款期(天) | 25.41 | 29.95 | 47.14 | 29.24 | 34.57 | 29.18 | 35.03 | 41.75 | 65.19 | 76.61 | 77.58 | 55.89 | 48.55 | 49.91 | 118.93 | 94.78 | 58.67 | 45.07 |
| 应收帐款回收期(天) | 9.75 | 9.71 | 16.54 | 10.20 | 15.00 | 6.79 | 6.57 | 9.32 | 4.91 | 2.09 | 3.25 | 4.49 | 3.09 | 3.58 | 7.81 | 12.88 | 6.94 | 3.08 |
| 预付帐款占用期(天) | 60.96 | 45.27 | 82.53 | 81.98 | 78.99 | 31.57 | 28.41 | 26.82 | 17.16 | 22.54 | 28.35 | 33.05 | 27.70 | 37.70 | 66.82 | 37.90 | 29.11 | 74.60 |
| 预收帐款信用期(天) | 10.32 | 21.83 | 32.80 | 18.64 | 18.86 | 20.87 | 25.71 | 14.21 | 5.62 | 34.36 | 41.21 | 24.29 | 20.99 | 16.48 | 31.04 | 11.87 | 5.05 | 11.58 |
| 现金占总资产比例 | 7.18% | 5.67% | 8.33% | 5.33% | 5.07% | 8.72% | 8.42% | 7.46% | 6.98% | 9.94% | 3.46% | 6.18% | 7.64% | 11.78% | 5.32% | 5.73% | 12.93% | 9.70% |
| 存货占总资产比例 | 14.08% | 13.67% | 13.45% | 13.65% | 13.06% | 12.67% | 12.06% | 8.65% | 9.95% | 14.86% | 16.73% | 15.79% | 12.70% | 11.31% | 13.38% | 8.47% | 8.10% | 8.89% |
| 总资产同比增加比例 | 34.35% | 27.96% | 38.69% | 40.43% | 44.26% | 21.60% | 19.54% | 9.55% | 7.75% | 23.57% | 28.66% | 32.21% | 47.52% | 70.13% | 62.76% | 72.77% | 59.15% | 46.35% |
| 应付款项占总资产比例 | 4.56% | 5.80% | 6.23% | 4.36% | 4.96% | 4.26% | 5.24% | 6.73% | 10.45% | 11.80% | 11.27% | 9.28% | 9.63% | 9.62% | 14.82% | 13.40% | 10.07% | 9.43% |
| 应收款项占总资产比例 | 2.55% | 2.71% | 3.31% | 2.27% | 3.31% | 1.56% | 1.38% | 2.09% | 1.10% | 0.46% | 0.67% | 1.09% | 0.91% | 1.05% | 1.47% | 2.72% | 1.76% | 0.93% |
| 预收款项占总资产比例 | 2.70% | 6.08% | 6.57% | 4.15% | 4.17% | 4.81% | 5.42% | 3.19% | 1.26% | 7.54% | 8.45% | 5.87% | 6.18% | 4.82% | 5.83% | 2.50% | 1.28% | 3.51% |
| 预付款项占总资产比例 | 10.94% | 8.77% | 10.91% | 12.22% | 11.34% | 4.61% | 4.25% | 4.32% | 2.75% | 3.47% | 4.12% | 5.49% | 5.49% | 7.27% | 8.33% | 5.36% | 5.00% | 15.61% |
| 固定资产占总资产比例 | 42.27% | 48.13% | 48.09% | 48.29% | 53.23% | 51.82% | 56.00% | 60.56% | 64.82% | 57.07% | 40.45% | 40.29% | 43.21% | 42.93% | 60.86% | 52.49% | 45.43% | 54.34% |
| 无形资产占总资产比例 | 2.51% | 2.70% | 2.78% | 3.14% | 3.80% | 5.85% | 6.40% | 6.11% | 6.44% | 5.55% | 5.94% | 2.79% | 2.89% | 2.98% | 3.77% | 1.50% | 1.14% | 0.37% |
| 流动比例 | 0.87 | 0.87 | 1.09 | 1.04 | 1.02 | 0.87 | 0.80 | 0.55 | 0.55 | 0.65 | 0.54 | 0.68 | 0.65 | 0.82 | 0.74 | 0.55 | 0.93 | 1.53 |
| 速动比率 | 0.55 | 0.52 | 0.71 | 0.64 | 0.64 | 0.51 | 0.46 | 0.37 | 0.33 | 0.36 | 0.22 | 0.34 | 0.37 | 0.54 | 0.42 | 0.35 | 0.69 | 1.19 |
| 综合税率 | 0.94% | 1.04% | 1.41% | 1.20% | 1.40% | 0.38% | 1.19% | 1.16% | 1.24% | 1.87% | 0.28% | 0.98% | 0.95% | 0.87% | 1.27% | 0.81% | 1.02% | 1.64% |
| 实际所得税率 | 7.51% | 11.62% | 11.41% | 9.26% | 9.41% | 1.84% | 17.66% | 17.06% | 18.69% | 29.11% | 1.85% | 6.34% | 4.76% | 3.89% | 8.29% | 5.55% | 7.03% | 14.42% |
| 可持续增长率 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 0.12% | 数据为空 | 0.02% | 0.12% | 0.19% | 0.62% | 1.53% | 1.22% | 1.23% | 数据为空 | 数据为空 | 1.09% |
| 净利润现金含量 | 90.58% | 180.30% | 79.93% | 41.69% | 40.29% | 31.03% | 323.19% | 474.31% | 461.26% | 1533.66% | 239.01% | 206.40% | 238.53% | 229.94% | 193.85% | 202.74% | 146.30% | 89.42% |
| 主营业务收入现金含量 | 87.17% | 113.98% | 99.95% | 94.74% | 87.91% | 81.64% | 90.63% | 82.28% | 81.13% | 80.90% | 93.67% | 99.74% | 102.55% | 108.52% | 97.27% | 93.98% | 91.85% | 81.98% |
| 经营性现金周期(天) | 142.19 | 121.16 | 178.24 | 159.64 | 160.71 | 110.30 | 110.85 | 102.08 | 96.03 | 123.13 | 140.31 | 125.09 | 87.36 | 87.29 | 161.06 | 100.24 | 83.25 | 116.46 |
| 单位收入需投入现金 | 0.82 | 0.74 | 0.71 | 0.77 | 0.75 | 0.68 | 0.71 | 0.78 | 0.84 | 0.65 | 0.67 | 0.72 | 0.66 | 0.69 | 0.70 | 0.76 | 0.81 | 0.79 |
| 单位收入产生的现金 | 0.09 | 0.06 | 0.09 | 0.09 | 0.11 | 0.13 | 0.05 | 0.05 | 0.06 | 0.07 | 0.08 | 0.10 | 0.13 | 0.12 | 0.12 | 0.11 | 0.11 | 0.08 |
| 单位收入可用于增长的现金 | (0.17) | (0.11) | (0.19) | (0.26) | (0.29) | (0.19) | (0.08) | (0.14) | (0.04) | (0.00) | (0.15) | (0.19) | (0.20) | (0.61) | (0.40) | (0.61) | (0.49) | (0.46) |
| 市值环比增长 | -0.10% | 11.14% | 1.34% | 46.00% | -36.65% | -5.81% | 39.54% | 33.62% | -14.36% | 72.96% | -39.23% | -26.56% | -33.51% | 9.73% | 4.95% | 63.20% | 67.19% | 77.52% |
| 主评级建议 | 良 可关注 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 回避 | 回避 | 回避 | 回避 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 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 | 回避 | 优-待定 | 中性 | 良 可关注 | 良 可关注 | 数据为空 | 回避 | 回避 | 回避 | 回避 | 回避 | 良 可关注 | 中性 | 中性 | 良 可关注 | 中性 | 良 可关注 |
| 湖北宜化 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 方大集团 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 当季收盘价 | 6.19 | 10.22 | 9.94 | 10.8 | 8.55 | 10.72 | 9.72 | 7.5 | 9.23 | 7.62 | 4.01 | 6.18 | 4.81 | 7.98 | 8.72 | 8.39 | 6.36 | 7.94 |
| 赢利能力评分 | 51.55 | 54.88 | 31.79 | 38.31 | 39.04 | 86.60 | 35.66 | 数据为空 | 数据为空 | 数据为空 | 14.68 | 数据为空 | 数据为空 | 80.88 | 7.72 | 81.76 | 38.93 | 12.34 |
| 成长能力评分 | 91.78 | 89.28 | 77.97 | 80.79 | 65.18 | 67.74 | 62.24 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 50.00 | 数据为空 | 10.17 | 10.07 | 32.12 |
| 估值情况评分 | 49.62 | 50.88 | 21.77 | 29.83 | 35.90 | 33.08 | 27.31 | 数据为空 | 数据为空 | 数据为空 | 19.26 | 数据为空 | 数据为空 | 57.69 | 4.79 | 54.51 | 45.39 | 7.17 |
| 信用情况评分 | 67.74 | 72.35 | 62.77 | 64.37 | 62.51 | 59.14 | 55.06 | 数据为空 | 数据为空 | 数据为空 | 54.60 | 数据为空 | 数据为空 | 64.21 | 56.56 | 48.22 | 48.74 | 48.23 |
| 综合情况评价 | 65.96 | 65.74 | 39.05 | 48.66 | 48.58 | 60.73 | 37.02 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 63.44 | 数据为空 | 48.21 | 30.93 | 5.47 |
| 报表期每股收益(元) | 0.06 | 0.03 | 0.11 | 0.09 | 0.07 | 0.03 | 0.10 | 0.09 | 0.07 | 0.02 | 0.05 | 0.04 | 0.05 | 0.02 | 0.06 | 0.07 | 0.07 | 0.01 |
| 预估全年每股收益(调整) | 0.11 | 0.16 | 0.07 | 0.10 | 0.10 | 0.35 | 0.07 | 数据为空 | 数据为空 | 数据为空 | 0.01 | 数据为空 | 数据为空 | 1.99 | (0.06) | 0.71 | 0.13 | 0.01 |
| 每股净资产(元) | 1.50 | 2.20 | 2.17 | 2.15 | 2.13 | 1.69 | 1.67 | 1.66 | 1.64 | 1.50 | 1.47 | 1.47 | 1.48 | 1.64 | 1.68 | 1.36 | 1.36 | 1.43 |
| 每股自由现金流(元) | (0.04) | (0.19) | (0.18) | (0.16) | (0.11) | (0.12) | 0.07 | (0.00) | 0.10 | (0.01) | 0.01 | (0.06) | (0.11) | (0.06) | 0.19 | 0.09 | 0.01 | (0.08) |
| 当季净利润 | 0.29 | 0.17 | 0.12 | 0.10 | 0.22 | 0.11 | 0.07 | 0.07 | 0.19 | 0.11 | 0.06 | (0.04) | 0.12 | 0.09 | (0.05) | 0.03 | 0.22 | 0.04 |
| 当季主营业务收入 | 3.17 | 2.62 | 4.42 | 2.97 | 2.31 | 1.92 | 3.11 | 2.32 | 2.09 | 1.61 | 2.23 | 1.96 | 2.14 | 1.51 | 1.99 | 1.72 | 1.56 | 1.13 |
| 预估全年净利润(调整) | 0.86 | 0.78 | 0.37 | 0.51 | 0.51 | 1.51 | 0.31 | 数据为空 | 数据为空 | 数据为空 | 0.06 | 数据为空 | 数据为空 | 7.71 | (0.24) | 2.74 | 0.51 | 0.02 |
| 预估全年主营业务收入 | 15.89 | 15.82 | 11.62 | 10.93 | 10.45 | 10.92 | 9.13 | 8.41 | 7.94 | 8.35 | 7.85 | 8.16 | 8.72 | 8.59 | 6.40 | 6.01 | 5.77 | 6.75 |
| 市净率 | 4.12 | 4.64 | 4.58 | 5.03 | 4.02 | 6.35 | 5.81 | 4.53 | 5.63 | 5.07 | 2.73 | 4.21 | 3.24 | 4.86 | 5.18 | 6.16 | 4.69 | 5.55 |
| 市销率(折算为全年数据) | 3.24 | 3.55 | 4.73 | 5.43 | 4.58 | 4.62 | 5.05 | 4.43 | 5.69 | 4.56 | 2.79 | 3.79 | 2.82 | 4.08 | 5.96 | 6.28 | 5.11 | 4.88 |
| 市盈率(调整) | 54.75 | 65.93 | 136.26 | 107.76 | 84.37 | 30.30 | 132.44 | 数据为空 | 数据为空 | 数据为空 | 279.61 | 数据为空 | 数据为空 | 4.02 | (143.09) | 11.88 | 48.23 | 1236.84 |
| 市盈率(含债去息税) | 54.68 | 68.01 | 106.62 | 93.10 | 78.86 | 31.94 | 98.07 | 数据为空 | 数据为空 | 数据为空 | 53.89 | 数据为空 | 数据为空 | 4.42 | 952.31 | 12.99 | 46.91 | 364.63 |
| PER(以当期ROE为增长标准) | 7.53 | 10.19 | 31.17 | 20.09 | 16.81 | 1.82 | 21.97 | 数据为空 | 数据为空 | 数据为空 | 53.73 | 数据为空 | 数据为空 | 0.08 | (243.89) | 0.37 | 5.06 | 809.85 |
| PEG(以3年均净利增长为标准) | 0.35 | 0.40 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 |
| PEG(以3年均收入增长为标准) | 2.04 | 2.56 | 4.83 | 4.77 | 4.43 | 1.64 | 8.58 | 数据为空 | 数据为空 | 数据为空 | 5.65 | 数据为空 | 数据为空 | 0.33 | 860.29 | (15.00) | (23.08) | 129.53 |
| 预估总资产报酬率(调整) | 4.19% | 4.06% | 1.85% | 2.60% | 2.72% | 10.06% | 2.11% | 数据为空 | 数据为空 | 数据为空 | 0.44% | 数据为空 | 数据为空 | 60.92% | -1.80% | 20.48% | 4.09% | 0.18% |
| 预估投入资本报酬率(调整) | 5.67% | 5.21% | 2.45% | 3.40% | 3.51% | 13.76% | 2.89% | 数据为空 | 数据为空 | 数据为空 | 0.60% | 数据为空 | 数据为空 | 80.54% | -2.35% | 25.76% | 4.99% | 0.23% |
| 预估股东权益报酬率(调整) | 7.27% | 6.68% | 3.42% | 4.63% | 4.69% | 17.55% | 4.46% | 数据为空 | 数据为空 | 数据为空 | 1.00% | 数据为空 | 数据为空 | 55.12% | -3.90% | 35.41% | 9.28% | 0.45% |
| 自由现金流与营业收入之比 | -4.98% | -36.88% | -7.69% | -11.34% | -12.87% | -27.06% | 3.34% | -0.18% | 11.43% | -1.85% | 0.36% | -4.88% | -12.41% | -15.33% | 11.53% | 8.05% | 1.37% | -23.96% |
| 二级市场自由现金收益率-报表期 | -0.56% | -1.73% | -1.65% | -1.41% | -1.19% | -1.01% | 0.65% | -0.03% | 0.96% | -0.08% | 0.12% | -0.86% | -1.78% | -0.65% | 1.91% | 0.92% | 0.12% | -0.80% |
| 总收入同比增长率 | 36.79% | 36.18% | 27.27% | 19.66% | 14.44% | 19.65% | 16.34% | 7.13% | 1.18% | 6.35% | 22.57% | 27.45% | 36.16% | 34.11% | -4.63% | -10.55% | -14.05% | 0.49% |
| 净利润同比增长率 | 37.15% | 47.46% | 24.99% | 15.98% | 11.74% | 7.19% | 89.38% | 119.38% | 44.61% | 19.89% | -4.61% | -40.95% | -20.13% | 138.28% | 205.33% | 219.20% | 221.00% | 17.13% |
| 当季收入同比增长率 | 37.30% | 36.18% | 41.99% | 27.99% | 10.44% | 19.65% | 39.59% | 18.22% | -2.47% | 6.35% | 11.76% | 13.88% | 37.64% | 34.11% | 11.71% | -4.49% | -22.20% | 0.49% |
| 当季净利润同比增长率 | 31.85% | 47.46% | 76.15% | 33.26% | 14.24% | 7.19% | 6.64% | 数据为空 | 63.05% | 19.89% | 数据为空 | -229.72% | -46.61% | 138.28% | 数据为空 | 203.80% | 352.71% | 17.13% |
| 非经常项占比 | 29.63% | 9.40% | 46.44% | 49.84% | 66.91% | 42.93% | 33.25% | 46.22% | 59.22% | 88.83% | 60.14% | 114.11% | 117.14% | 205.43% | 199.91% | 190.06% | 144.93% | 92.31% |
| 净利润率(还原) | 6.06% | 5.95% | 3.17% | 3.54% | 3.56% | 3.81% | 3.51% | 3.36% | 3.15% | 0.98% | 0.86% | -0.37% | -0.89% | -6.20% | -3.69% | -2.87% | -2.12% | 0.25% |
| 税前利润率(还原) | 7.08% | 6.96% | 3.62% | 3.55% | 3.38% | 3.53% | 3.34% | 2.63% | 2.25% | 0.28% | 0.30% | -0.71% | -1.19% | -6.38% | -3.89% | -3.88% | -2.38% | 0.86% |
| 主营业务利润率 | 19.01% | 20.83% | 16.17% | 17.50% | 18.17% | 19.00% | 15.42% | 15.21% | 16.39% | 17.38% | 15.15% | 13.82% | 13.07% | 10.59% | 13.90% | 12.16% | 13.61% | 18.99% |
| 当季净利润率(还原) | 6.14% | 5.95% | 2.56% | 3.51% | 3.35% | 3.81% | 3.81% | 3.68% | 4.82% | 0.98% | 3.98% | 0.59% | 2.85% | -6.20% | -5.50% | -4.04% | -3.85% | 0.25% |
| 当季税前利润率(还原) | 7.18% | 6.96% | 3.73% | 3.81% | 3.25% | 3.53% | 4.71% | 3.22% | 3.77% | 0.28% | 2.83% | 0.19% | 2.47% | -6.38% | -3.91% | -6.23% | -4.72% | 0.86% |
| 当季主营业务利润率 | 17.51% | 20.83% | 14.00% | 16.54% | 17.49% | 19.00% | 15.84% | 13.32% | 15.63% | 17.38% | 18.52% | 15.20% | 14.82% | 10.59% | 17.73% | 9.91% | 9.71% | 18.99% |
| 当季权益报酬率(调整) | 1.51% | 1.37% | 0.70% | 0.18% | 1.24% | 1.20% | -0.86% | -1.22% | 0.39% | 0.24% | -1.75% | -3.86% | -2.21% | -1.60% | 0.26% | -2.71% | -2.28% | 0.72% |
| 经营性现金流同比增长率 | 数据为空 | 数据为空 | -166.78% | -584.12% | -187.78% | 数据为空 | 102.21% | 数据为空 | 数据为空 | 数据为空 | -71.80% | -152.96% | -1339.44% | 数据为空 | 0.71% | 17.01% | -92.14% | -527.60% |
| 综合业务利润率 | 19.01% | 20.83% | 16.17% | 17.50% | 18.17% | 19.00% | 15.42% | 15.21% | 16.39% | 17.38% | 15.15% | 13.82% | 13.07% | 10.59% | 13.90% | 12.16% | 13.61% | 18.99% |
| 当季综合业务利润率 | 17.51% | 20.83% | 14.00% | 16.54% | 17.49% | 19.00% | 15.84% | 13.32% | 15.63% | 17.38% | 18.52% | 15.20% | 14.82% | 10.59% | 17.73% | 9.91% | 9.71% | 18.99% |
| 总市值 | 46.85 | 51.57 | 50.16 | 54.50 | 43.14 | 45.75 | 41.48 | 32.01 | 39.39 | 32.52 | 17.11 | 26.38 | 20.53 | 30.96 | 33.83 | 32.55 | 24.68 | 28.01 |
| 总市值含债调整 | 50.68 | 55.40 | 54.13 | 58.47 | 46.94 | 49.55 | 45.18 | 36.08 | 44.05 | 37.37 | 21.20 | 30.20 | 23.91 | 34.34 | 37.46 | 37.66 | 29.45 | 32.83 |
| 资本性支出(亿) | 0.17 | 0.04 | 0.58 | 0.34 | 0.15 | 0.03 | 0.16 | 0.11 | 0.03 | 0.01 | 0.20 | 0.08 | 0.06 | 0.02 | 0.08 | 0.01 | (0.00) | 0.04 |
| 资本支出与销售收入比 | 2.88% | 1.47% | 5.00% | 4.75% | 3.54% | 1.33% | 1.77% | 1.81% | 0.74% | 0.35% | 2.59% | 1.42% | 1.55% | 1.05% | 1.26% | 0.28% | -0.18% | 3.72% |
| 总市值中的现金比例 | 9.44% | 7.41% | 10.09% | 9.43% | 12.13% | 3.90% | 5.44% | 7.13% | 9.19% | 8.75% | 12.37% | 6.49% | 5.73% | 4.53% | 5.07% | 6.90% | 6.13% | 5.97% |
| 营业费用与收入之比 | 2.42% | 2.04% | 2.74% | 3.07% | 3.01% | 2.84% | 2.60% | 2.75% | 2.95% | 3.49% | 3.05% | 3.06% | 2.81% | 3.16% | 3.30% | 2.83% | 2.99% | 3.54% |
| 管理费用与收入之比 | 7.98% | 10.25% | 8.12% | 8.83% | 9.38% | 10.05% | 7.52% | 7.55% | 8.55% | 9.90% | 8.21% | 7.71% | 7.78% | 9.82% | 10.11% | 8.43% | 7.85% | 8.61% |
| 财务费用与收入之比 | 1.52% | 1.57% | 1.68% | 2.05% | 2.41% | 2.58% | 1.97% | 2.29% | 2.64% | 3.71% | 3.59% | 3.75% | 3.67% | 4.00% | 4.37% | 4.78% | 5.14% | 5.98% |
| 期间费用占收入比 | 11.93% | 13.86% | 12.55% | 13.95% | 14.80% | 15.46% | 12.09% | 12.58% | 14.14% | 17.10% | 14.85% | 14.52% | 14.26% | 16.97% | 17.78% | 16.04% | 15.98% | 18.13% |
| 当季期间费用占收入比 | 10.33% | 13.86% | 10.27% | 12.73% | 14.24% | 15.46% | 11.13% | 10.11% | 11.86% | 17.10% | 15.69% | 15.01% | 12.35% | 16.97% | 21.64% | 16.14% | 14.43% | 18.13% |
| 期间费用占收入比同比增长率 | -19.40% | -10.37% | 3.80% | 10.83% | 4.67% | -9.56% | -18.63% | -13.36% | -0.88% | 0.75% | -16.48% | -9.47% | -10.77% | -6.40% | 22.19% | 16.85% | 8.97% | -13.96% |
| 当季期间费用占收入比同比增长率 | -27.47% | -10.37% | -7.76% | 25.97% | 20.09% | -9.56% | -29.07% | -32.67% | -3.99% | 0.75% | -27.49% | -6.97% | -14.40% | -6.40% | 28.52% | 33.31% | 30.23% | -13.96% |
| 生息负债率 | 18.77% | 19.90% | 19.94% | 20.40% | 20.20% | 25.32% | 24.95% | 28.21% | 30.22% | 33.05% | 29.26% | 28.19% | 27.00% | 26.70% | 27.56% | 38.16% | 38.15% | 38.90% |
| 资产负债率 | 44.20% | 42.32% | 45.04% | 44.30% | 42.97% | 51.99% | 51.82% | 51.02% | 54.61% | 56.36% | 55.05% | 53.86% | 49.40% | 49.70% | 50.37% | 60.49% | 57.95% | 59.37% |
| 每股生息负债(元) | 0.51 | 0.76 | 0.79 | 0.79 | 0.75 | 0.89 | 0.87 | 0.95 | 1.09 | 1.14 | 0.96 | 0.90 | 0.79 | 0.87 | 0.94 | 1.32 | 1.23 | 1.37 |
| 收增浮存毛利乘积 | 0.09 | 0.10 | 0.05 | 0.04 | 0.03 | 0.05 | 0.04 | 0.01 | 0.00 | 0.02 | 0.06 | 0.06 | 0.07 | 0.05 | -0.01 | -0.02 | -0.02 | 0.00 |
| 免息负债与净资产比 | 0.46 | 0.39 | 0.46 | 0.43 | 0.40 | 0.56 | 0.56 | 0.47 | 0.54 | 0.53 | 0.57 | 0.56 | 0.44 | 0.46 | 0.46 | 0.57 | 0.47 | 0.50 |
| 生息负债与净资产比 | 0.34 | 0.34 | 0.36 | 0.37 | 0.35 | 0.53 | 0.52 | 0.58 | 0.67 | 0.76 | 0.65 | 0.61 | 0.53 | 0.53 | 0.56 | 0.97 | 0.91 | 0.96 |
| 每股现金保有额(元) | 0.58 | 0.76 | 1.00 | 1.02 | 1.04 | 0.42 | 0.53 | 0.53 | 0.85 | 0.67 | 0.50 | 0.40 | 0.28 | 0.36 | 0.44 | 0.58 | 0.39 | 0.47 |
| 存货环比增长率 | 1.55% | -12.80% | 21.18% | 0.57% | 16.56% | -0.84% | 13.28% | -8.32% | 23.07% | 6.48% | -16.02% | 30.57% | 18.35% | 17.72% | 0.99% | 13.73% | -21.62% | 4.76% |
| 应收帐款环比增长率 | 2.14% | 21.63% | 3.58% | 7.24% | -8.17% | 16.55% | 5.79% | 15.41% | -7.51% | -4.68% | 12.18% | -1.14% | 7.23% | -5.81% | -5.27% | -10.01% | -0.47% | -4.64% |
| 存货同比增长率 | 7.91% | 23.87% | 40.87% | 31.68% | 20.04% | 26.74% | 36.09% | 0.89% | 43.70% | 38.18% | 52.76% | 83.71% | 60.02% | 5.97% | -5.69% | -40.47% | -40.37% | 5.15% |
| 应收帐款同比增长率 | 38.01% | 24.07% | 18.89% | 21.43% | 30.67% | 31.62% | 7.64% | 14.15% | -2.23% | 13.35% | 12.00% | -5.43% | -13.91% | -20.09% | -19.09% | -18.16% | -12.07% | -18.30% |
| 预收帐款同比增长率 | 16.40% | -54.11% | -41.78% | -31.45% | -32.68% | -4.34% | -18.63% | -9.22% | 70.70% | 29.73% | 52.22% | 147.41% | 74.77% | 48.43% | 32.29% | -40.79% | -57.55% | -47.88% |
| 存货周转率 - 单期值 | 5.09 | 5.03 | 3.41 | 3.82 | 3.64 | 4.38 | 3.76 | 3.94 | 3.36 | 4.30 | 4.42 | 3.93 | 5.52 | 6.62 | 5.60 | 5.43 | 5.84 | 5.01 |
| 总资产周转率-单期值 | 0.78 | 0.82 | 0.58 | 0.56 | 0.56 | 0.73 | 0.62 | 0.58 | 0.51 | 0.57 | 0.56 | 0.60 | 0.70 | 0.68 | 0.49 | 0.45 | 0.46 | 0.54 |
| 净资产周转率-单期值 | 1.40 | 1.43 | 1.06 | 1.01 | 0.97 | 1.52 | 1.28 | 1.19 | 1.13 | 1.30 | 1.25 | 1.30 | 1.38 | 1.35 | 0.98 | 1.14 | 1.10 | 1.34 |
| 应收帐款周转率--单期值 | 3.77 | 3.84 | 3.43 | 3.34 | 3.42 | 3.29 | 3.20 | 3.12 | 3.40 | 3.30 | 2.96 | 3.46 | 3.65 | 3.85 | 2.71 | 2.40 | 2.08 | 2.42 |
| 流动资产周转率--单期值 | 1.29 | 1.29 | 0.92 | 0.88 | 1.01 | 1.33 | 1.14 | 1.00 | 0.93 | 1.08 | 1.09 | 1.26 | 1.48 | 1.46 | 0.99 | 0.91 | 0.91 | 1.07 |
| 固定资产周转率--单期值 | 5.21 | 6.51 | 4.83 | 5.56 | 4.47 | 4.31 | 3.52 | 3.21 | 3.09 | 3.11 | 2.87 | 2.98 | 3.14 | 3.03 | 2.20 | 2.12 | 1.99 | 2.25 |
| 股本同比变动率 | 50.00% | 18.23% | 18.23% | 18.23% | 18.23% | 0.00% | 0.00% | 0.00% | 0.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 0.00% |
| 税前利润同比增长率 | 48.66% | 69.45% | 49.98% | 42.70% | 40.67% | 18.05% | 176.53% | 113.57% | 30.67% | 15.21% | -31.61% | -59.03% | -36.19% | 94.95% | 231.83% | 324.48% | 302.74% | 60.47% |
| 每股营运资金(元) | 0.54 | 0.81 | 0.78 | 0.87 | 0.89 | 0.19 | 0.17 | 0.15 | 0.14 | 0.38 | 0.36 | 0.38 | 0.42 | 0.41 | 0.36 | (0.19) | (0.18) | (0.20) |
| 短期借款占营运资金的比例 | 94.38% | 93.29% | 100.34% | 90.67% | 84.93% | 461.64% | 522.65% | 650.80% | 772.84% | 194.85% | 148.28% | 118.99% | 78.82% | 87.19% | 117.50% | -696.96% | -687.01% | -699.13% |
| 每股资本性支出(元) | 0.02 | 0.01 | 0.12 | 0.07 | 0.03 | 0.01 | 0.04 | 0.03 | 0.01 | 0.00 | 0.05 | 0.02 | 0.01 | 0.00 | 0.02 | 0.00 | (0.00) | 0.01 |
| 每股投入资本净额(元) | 1.99 | 2.97 | 2.97 | 2.95 | 2.89 | 2.57 | 2.54 | 2.56 | 2.70 | 2.60 | 2.40 | 2.31 | 2.25 | 2.47 | 2.59 | 2.74 | 2.64 | 2.81 |
| 每股经营活动产生的现金流(元) | (0.02) | (0.18) | (0.06) | (0.09) | (0.08) | (0.12) | 0.11 | 0.02 | 0.11 | (0.01) | 0.05 | (0.05) | (0.09) | (0.06) | 0.21 | 0.09 | 0.01 | (0.06) |
| 投资支出占收入之比 | 2.88% | 1.47% | 7.59% | 5.08% | 4.10% | 2.51% | 1.94% | 3.48% | 2.07% | 2.30% | 8.91% | 4.42% | 5.81% | 5.50% | 4.79% | 2.51% | 3.47% | 3.77% |
| 存货储存期(天) | 70.73 | 71.50 | 105.58 | 94.19 | 98.92 | 82.15 | 95.62 | 91.33 | 107.29 | 83.79 | 81.53 | 91.60 | 65.17 | 54.41 | 64.25 | 66.28 | 61.69 | 71.81 |
| 应付帐款付款期(天) | 75.43 | 72.37 | 111.70 | 94.70 | 96.44 | 85.13 | 96.19 | 81.77 | 88.75 | 67.26 | 74.56 | 67.96 | 58.83 | 58.06 | 78.70 | 90.97 | 81.38 | 70.52 |
| 应收帐款回收期(天) | 95.40 | 93.82 | 105.04 | 107.86 | 105.16 | 109.54 | 112.45 | 115.44 | 105.91 | 108.93 | 121.54 | 104.19 | 98.65 | 93.41 | 133.00 | 149.70 | 173.12 | 148.76 |
| 预付帐款占用期(天) | 9.84 | 8.24 | 7.63 | 26.04 | 15.57 | 8.27 | 7.14 | 14.90 | 13.67 | 8.16 | 6.30 | 13.74 | 8.01 | 18.62 | 7.64 | 32.25 | 18.42 | 15.64 |
| 预收帐款信用期(天) | 17.46 | 8.02 | 12.79 | 18.32 | 22.82 | 25.33 | 27.96 | 34.73 | 44.61 | 34.66 | 39.98 | 39.41 | 23.80 | 25.97 | 32.19 | 21.64 | 20.58 | 22.27 |
| 现金占总资产比例 | 21.69% | 19.85% | 25.43% | 26.40% | 27.83% | 11.89% | 15.22% | 15.83% | 23.48% | 19.37% | 15.17% | 12.61% | 9.40% | 11.07% | 13.03% | 16.80% | 12.09% | 13.46% |
| 存货占总资产比例 | 12.17% | 12.70% | 14.08% | 11.88% | 12.23% | 13.15% | 13.42% | 12.18% | 12.43% | 10.60% | 10.48% | 12.83% | 10.65% | 8.90% | 7.27% | 7.08% | 6.66% | 8.56% |
| 总资产同比增加比例 | 8.45% | 28.25% | 34.28% | 34.96% | 22.01% | 2.20% | 6.25% | 6.25% | 23.16% | 16.04% | 5.97% | 1.45% | 0.01% | 1.95% | 17.06% | 8.98% | 3.18% | 1.51% |
| 应付款项占总资产比例 | 12.97% | 12.85% | 14.89% | 11.95% | 11.92% | 13.62% | 13.50% | 10.90% | 10.28% | 8.51% | 9.58% | 9.52% | 9.62% | 9.50% | 8.90% | 9.72% | 8.78% | 8.41% |
| 应收款项占总资产比例 | 24.16% | 25.06% | 19.92% | 19.68% | 18.98% | 25.91% | 22.50% | 21.87% | 17.72% | 20.12% | 22.21% | 20.36% | 22.33% | 20.59% | 21.02% | 21.84% | 25.94% | 26.27% |
| 预收款项占总资产比例 | 4.42% | 2.14% | 2.43% | 3.34% | 4.12% | 5.99% | 5.60% | 6.58% | 7.47% | 6.40% | 7.31% | 7.70% | 5.39% | 5.73% | 5.09% | 3.16% | 3.08% | 3.93% |
| 预付款项占总资产比例 | 1.69% | 1.46% | 1.02% | 3.29% | 1.92% | 1.32% | 1.00% | 1.99% | 1.58% | 1.03% | 0.81% | 1.92% | 1.31% | 3.05% | 0.86% | 3.45% | 1.99% | 1.86% |
| 固定资产占总资产比例 | 14.95% | 12.62% | 12.08% | 10.09% | 12.42% | 16.87% | 17.48% | 18.19% | 16.68% | 18.26% | 19.62% | 20.20% | 22.21% | 22.37% | 22.09% | 21.14% | 23.21% | 24.13% |
| 无形资产占总资产比例 | 5.52% | 5.89% | 5.75% | 3.74% | 3.92% | 5.21% | 5.29% | 4.44% | 4.87% | 4.47% | 4.36% | 4.39% | 4.80% | 4.80% | 4.55% | 2.73% | 2.96% | 2.96% |
| 流动比例 | 1.47 | 1.53 | 1.46 | 1.53 | 1.58 | 1.11 | 1.10 | 1.09 | 1.07 | 1.25 | 1.27 | 1.30 | 1.43 | 1.38 | 1.31 | 0.90 | 0.90 | 0.90 |
| 速动比率 | 1.18 | 1.21 | 1.13 | 1.25 | 1.28 | 0.85 | 0.83 | 0.84 | 0.84 | 1.01 | 1.01 | 0.98 | 1.11 | 1.11 | 1.10 | 0.78 | 0.78 | 0.76 |
| 综合税率 | 3.34% | 3.03% | 3.25% | 2.71% | 3.25% | 2.87% | 3.42% | 2.45% | 2.40% | 2.72% | 2.21% | 2.38% | 2.50% | 2.60% | 2.40% | 4.21% | 3.97% | 2.01% |
| 实际所得税率 | 19.32% | 21.45% | 28.63% | 17.20% | 17.63% | 16.77% | 18.12% | 0.31% | -3.41% | 4.04% | -17.84% | 1.62% | 1.25% | 0.01% | 1.48% | 24.32% | 15.88% | 0.00% |
| 可持续增长率 | 0.42% | 0.49% | 0.10% | 0.09% | 0.07% | 0.15% | 0.08% | 0.03% | 0.00% | 0.01% | 0.03% | -0.01% | -0.05% | -0.21% | 0.02% | 0.02% | 0.02% | 0.00% |
| 净利润现金含量 | -26.38% | -551.07% | -56.64% | -109.37% | -117.61% | -433.45% | 106.01% | 26.20% | 149.72% | -22.63% | 99.28% | -113.95% | -190.86% | -243.00% | 335.83% | 127.03% | 12.30% | -611.68% |
| 主营业务收入现金含量 | 84.52% | 67.67% | 81.12% | 80.24% | 79.27% | 68.77% | 79.90% | 82.99% | 93.93% | 92.26% | 81.11% | 78.27% | 75.34% | 94.27% | 94.29% | 100.13% | 96.61% | 101.85% |
| 经营性现金周期(天) | 190.54 | 186.58 | 236.54 | 251.81 | 245.04 | 219.22 | 233.23 | 244.79 | 244.68 | 228.01 | 242.00 | 236.10 | 197.52 | 189.05 | 240.61 | 287.15 | 297.13 | 261.35 |
| 单位收入需投入现金 | 0.82 | 0.83 | 0.88 | 0.87 | 0.87 | 0.85 | 0.82 | 0.81 | 0.77 | 0.80 | 0.79 | 0.80 | 0.84 | 0.87 | 0.85 | 0.91 | 0.90 | 0.85 |
| 单位收入产生的现金 | 0.07 | 0.07 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.03 | 0.03 | 0.02 | 0.01 | (0.04) | (0.02) | (0.04) | (0.02) | 0.03 |
| 单位收入可用于增长的现金 | 0.04 | 0.05 | (0.01) | (0.01) | 0.00 | 0.03 | 0.03 | 0.03 | 0.04 | 0.02 | 0.01 | 0.00 | (0.00) | (0.05) | (0.03) | (0.04) | (0.02) | (0.01) |
| 市值环比增长 | -9.15% | 2.82% | -7.96% | 26.32% | -5.70% | 10.29% | 29.60% | -18.74% | 21.13% | 90.02% | -35.11% | 28.48% | -33.70% | -8.49% | 3.93% | 31.92% | -11.89% | 65.07% |
| 主评级建议 | 中性 | 中性 | 回避 | 回避 | 回避 | 中性 | 回避 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 中性 | 数据为空 | 回避 | 回避 | 回避 |
| 次评级(敏感性) | 中性 | 中性 | 数据为空 | 数据为空 | 回避 | 回避 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 数据为空 | 回避 | 数据为空 | 数据为空 | 数据为空 | 回避 |
| 方大集团 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 | 07Q4 | 07Q3 | 07Q2 | 07Q1 |
| 天士力 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 |
| 当季收盘价 | 41.13 | 36.11 | 40.76 | 34.86 | 26.87 | 26.01 | 22.4 | 18.18 | 16.39 | 14.75 | 12.37 | 11.25 | 11.29 | 17.94 |
| 赢利能力评分 | 91.35 | 87.49 | 75.49 | 86.90 | 85.80 | 74.82 | 74.99 | 76.87 | 75.46 | 79.94 | 70.82 | 70.57 | 71.70 | 76.42 |
| 成长能力评分 | 93.70 | 85.00 | 75.82 | 76.93 | 73.29 | 65.08 | 59.62 | 81.48 | 66.96 | 54.50 | 89.31 | 88.79 | 88.64 | 70.10 |
| 估值情况评分 | 50.50 | 32.57 | 62.67 | 37.48 | 46.08 | 39.07 | 67.86 | 52.71 | 53.75 | 59.11 | 78.48 | 80.33 | 79.22 | 54.56 |
| 信用情况评分 | 84.51 | 94.96 | 80.94 | 69.95 | 68.79 | 71.45 | 68.26 | 68.45 | 71.57 | 72.51 | 72.27 | 70.92 | 69.73 | 77.67 |
| 综合情况评价 | 81.62 | 69.24 | 72.67 | 70.21 | 70.64 | 62.30 | 67.49 | 72.02 | 66.86 | 65.32 | 79.28 | 79.40 | 79.41 | 68.09 |
| 报表期每股收益(元) | 0.70 | 0.31 | 0.87 | 0.66 | 0.40 | 0.14 | 0.65 | 0.46 | 0.28 | 0.11 | 0.52 | 0.32 | 0.20 | 0.08 |
| 预估全年每股收益(调整) | 1.52 | 1.31 | 0.85 | 0.91 | 0.90 | 0.79 | 0.64 | 0.73 | 0.70 | 0.67 | 0.53 | 0.55 | 0.57 | 0.66 |
| 每股净资产(元) | 6.74 | 6.94 | 6.63 | 4.64 | 4.37 | 4.57 | 4.45 | 4.32 | 4.14 | 3.96 | 4.29 | 4.08 | 3.96 | 4.12 |
| 每股自由现金流(元) | (0.18) | (0.42) | 0.49 | 0.35 | 0.27 | 0.02 | 0.59 | 0.59 | 0.52 | 0.16 | 0.31 | 0.19 | 0.16 | (0.25) |
| 当季净利润 | 2.00 | 1.60 | 1.27 | 1.28 | 1.28 | 0.67 | 0.91 | 0.88 | 0.85 | 0.52 | 0.98 | 0.59 | 0.58 | 0.41 |
| 当季主营业务收入 | 16.20 | 13.73 | 12.85 | 12.18 | 11.54 | 9.94 | 11.31 | 10.25 | 9.90 | 8.46 | 10.02 | 8.44 | 8.32 | 7.56 |
| 预估全年净利润(调整) | 7.86 | 6.75 | 4.40 | 4.46 | 4.40 | 3.86 | 3.10 | 3.57 | 3.40 | 3.26 | 2.59 | 2.68 | 2.80 | 3.22 |
| 预估全年主营业务收入 | 64.82 | 64.25 | 46.52 | 46.97 | 46.69 | 46.90 | 39.93 | 40.40 | 39.71 | 38.45 | 34.34 | 34.24 | 34.22 | 33.03 |
| 市净率 | 6.10 | 5.21 | 6.15 | 7.51 | 6.14 | 5.69 | 5.03 | 4.21 | 3.96 | 3.72 | 2.88 | 2.75 | 2.85 | 4.35 |
| 市销率(折算为全年数据) | 3.46 | 3.03 | 4.77 | 3.87 | 3.06 | 2.92 | 3.03 | 2.47 | 2.27 | 2.09 | 2.02 | 1.90 | 1.93 | 2.95 |
| 市盈率(调整) | 27.03 | 27.61 | 47.86 | 38.13 | 29.77 | 32.85 | 35.27 | 24.88 | 23.55 | 22.11 | 23.30 | 20.45 | 19.66 | 27.16 |
| 市盈率(含债去息税) | 27.80 | 28.40 | 44.99 | 37.48 | 30.68 | 34.14 | 34.76 | 25.61 | 25.00 | 23.77 | 21.42 | 20.63 | 21.17 | 28.96 |
| PER(以当期ROE为增长标准) | 1.38 | 1.72 | 3.49 | 2.01 | 1.66 | 2.25 | 2.43 | 1.61 | 1.63 | 1.61 | 1.73 | 1.62 | 1.60 | 2.06 |
| PEG(以3年均净利增长为标准) | 0.60 | 0.83 | 1.25 | 1.02 | 0.85 | 1.13 | 1.98 | 1.09 | 1.17 | 1.21 | 1.68 | 1.42 | 1.27 | 1.18 |
| PEG(以3年均收入增长为标准) | 1.16 | 1.20 | 2.43 | 1.98 | 1.64 | 1.81 | 1.90 | 1.36 | 1.38 | 1.41 | 0.62 | 0.60 | 0.62 | 0.88 |
| 预估总资产报酬率(调整) | 14.15% | 12.96% | 8.07% | 10.63% | 10.72% | 9.57% | 7.70% | 8.96% | 9.47% | 9.30% | 7.51% | 7.81% | 8.17% | 9.45% |
| 预估投入资本报酬率(调整) | 17.40% | 16.04% | 9.97% | 13.69% | 14.05% | 12.67% | 9.88% | 12.02% | 12.23% | 12.75% | 9.39% | 9.69% | 10.08% | 11.56% |
| 预估股东权益报酬率(调整) | 20.12% | 16.49% | 12.88% | 18.68% | 18.51% | 15.16% | 14.32% | 15.93% | 15.29% | 14.75% | 12.36% | 12.76% | 13.25% | 14.05% |
| 自由现金流与营业收入之比 | -3.07% | -15.78% | 5.48% | 5.07% | 6.10% | 0.99% | 7.19% | 10.03% | 13.80% | 8.98% | 4.34% | 3.78% | 5.04% | -16.17% |
| 二级市场自由现金收益率-报表期 | -0.42% | -1.12% | 1.19% | 0.92% | 0.89% | 0.07% | 2.35% | 2.80% | 2.80% | 0.91% | 2.13% | 1.40% | 1.21% | -1.25% |
| 总收入同比增长率 | 39.36% | 38.13% | 16.50% | 17.64% | 16.95% | 17.46% | 16.26% | 17.65% | 15.63% | 11.95% | 22.87% | 22.53% | 22.43% | 18.19% |
| 净利润同比增长率 | 84.28% | 138.79% | 42.18% | 43.46% | 41.89% | 28.09% | 23.77% | 42.97% | 40.25% | 29.12% | 43.96% | 41.38% | 46.21% | 99.30% |
| 当季收入同比增长率 | 40.42% | 38.13% | 13.63% | 18.88% | 16.51% | 17.46% | 12.88% | 21.46% | 18.97% | 11.95% | 23.73% | 22.71% | 26.55% | 18.19% |
| 当季净利润同比增长率 | 55.83% | 138.79% | 39.04% | 45.93% | 50.34% | 28.09% | -7.04% | 47.47% | 48.06% | 29.12% | 48.31% | 34.06% | 23.16% | 99.30% |
| 非经常项占比 | 5.96% | 42.05% | 2.81% | 0.92% | 2.40% | 0.10% | 2.63% | 1.33% | 2.57% | -3.28% | -1.58% | -3.63% | -6.46% | -7.38% |
| 净利润率(还原) | 9.23% | 7.61% | 9.36% | 9.48% | 8.92% | 6.73% | 7.75% | 7.59% | 7.05% | 6.33% | 7.54% | 6.66% | 6.48% | 5.66% |
| 税前利润率(还原) | 11.69% | 9.07% | 11.55% | 11.64% | 11.17% | 8.73% | 9.78% | 9.10% | 8.47% | 7.62% | 9.28% | 8.55% | 8.32% | 7.30% |
| 主营业务利润率 | 30.24% | 29.82% | 33.02% | 31.54% | 32.10% | 30.15% | 32.05% | 31.71% | 31.40% | 27.60% | 32.48% | 32.86% | 32.07% | 26.57% |
| 当季净利润率(还原) | 10.61% | 7.61% | 9.03% | 10.47% | 10.81% | 6.73% | 8.16% | 8.57% | 7.67% | 6.33% | 9.69% | 7.00% | 7.22% | 5.66% |
| 当季税前利润率(还原) | 13.90% | 9.07% | 11.34% | 12.45% | 13.28% | 8.73% | 11.48% | 10.24% | 9.19% | 7.62% | 11.03% | 8.99% | 9.26% | 7.30% |
| 当季主营业务利润率 | 30.60% | 29.82% | 36.91% | 30.55% | 33.79% | 30.15% | 32.89% | 32.28% | 34.64% | 27.60% | 31.53% | 34.36% | 37.07% | 26.57% |
| 当季权益报酬率(调整) | 7.07% | 2.64% | 3.42% | 5.72% | 5.80% | 3.00% | 3.96% | 4.18% | 3.97% | 2.80% | 4.61% | 2.95% | 3.16% | 2.16% |
| 经营性现金流同比增长率 | -49.96% | -430.63% | -1.33% | -26.41% | -39.04% | -58.59% | 53.87% | 115.34% | 126.52% | 数据为空 | 17.45% | 74.20% | 77.81% | 数据为空 |
| 综合业务利润率 | 30.24% | 29.82% | 33.02% | 31.54% | 32.10% | 30.15% | 32.05% | 31.71% | 31.40% | 27.60% | 32.48% | 32.86% | 32.07% | 26.57% |
| 当季综合业务利润率 | 30.60% | 29.82% | 36.91% | 30.55% | 33.79% | 30.15% | 32.89% | 32.28% | 34.64% | 27.60% | 31.53% | 34.36% | 37.07% | 26.57% |
| 总市值 | 212.40 | 186.48 | 210.49 | 170.12 | 131.13 | 126.93 | 109.31 | 88.72 | 79.98 | 71.98 | 60.37 | 54.90 | 55.10 | 87.55 |
| 总市值含债调整 | 223.33 | 193.36 | 220.79 | 180.59 | 141.84 | 135.85 | 119.60 | 97.99 | 88.30 | 78.85 | 67.57 | 63.37 | 64.31 | 95.91 |
| 资本性支出(亿) | 1.85 | 0.83 | 1.40 | 1.05 | 0.55 | 0.30 | 1.13 | 0.88 | 0.51 | 0.21 | 1.11 | 0.82 | 0.54 | 0.27 |
| 资本支出与销售收入比 | 6.17% | 6.07% | 3.01% | 3.13% | 2.54% | 3.07% | 2.84% | 3.07% | 2.78% | 2.52% | 3.24% | 3.38% | 3.42% | 3.63% |
| 总市值中的现金比例 | 5.55% | 5.39% | 7.62% | 2.68% | 3.10% | 3.48% | 5.09% | 5.70% | 6.25% | 5.12% | 6.69% | 6.53% | 7.24% | 4.23% |
| 营业费用与收入之比 | 12.30% | 14.58% | 13.58% | 12.84% | 12.91% | 13.60% | 14.17% | 15.47% | 15.69% | 12.59% | 14.44% | 15.55% | 15.32% | 11.33% |
| 管理费用与收入之比 | 5.55% | 5.70% | 6.57% | 5.80% | 6.77% | 6.37% | 7.04% | 6.04% | 6.35% | 6.48% | 6.69% | 6.64% | 6.37% | 6.36% |
| 财务费用与收入之比 | 0.71% | 0.47% | 1.32% | 1.27% | 1.24% | 1.46% | 1.05% | 1.10% | 0.89% | 0.91% | 2.06% | 2.12% | 2.05% | 1.58% |
| 期间费用占收入比 | 18.56% | 20.75% | 21.47% | 19.91% | 20.93% | 21.42% | 22.27% | 22.61% | 22.93% | 19.98% | 23.20% | 24.31% | 23.75% | 19.27% |
| 当季期间费用占收入比 | 16.70% | 20.75% | 25.57% | 18.10% | 20.51% | 21.42% | 21.41% | 22.04% | 25.45% | 19.98% | 20.50% | 25.37% | 27.81% | 19.27% |
| 期间费用占收入比同比增长率 | -11.34% | -3.13% | -3.59% | -11.96% | -8.72% | 7.22% | -4.00% | -6.99% | -3.44% | 3.67% | -3.87% | -6.24% | -9.90% | -15.05% |
| 当季期间费用占收入比同比增长率 | -18.58% | -3.13% | 19.41% | -17.87% | -19.42% | 7.22% | 4.43% | -13.13% | -8.48% | 3.67% | 3.90% | 1.00% | -7.07% | -15.05% |
| 生息负债率 | 19.69% | 13.20% | 18.88% | 24.97% | 26.07% | 22.08% | 25.56% | 23.28% | 23.20% | 19.62% | 20.90% | 24.65% | 26.88% | 24.52% |
| 资产负债率 | 37.32% | 31.29% | 37.19% | 46.01% | 48.08% | 44.81% | 46.06% | 47.06% | 43.70% | 44.78% | 39.30% | 42.00% | 43.64% | 40.97% |
| 每股生息负债(元) | 2.12 | 1.33 | 1.99 | 2.15 | 2.20 | 1.83 | 2.11 | 1.90 | 1.70 | 1.41 | 1.48 | 1.74 | 1.89 | 1.71 |
| 浮存毛利乘积 | 0.38 | 0.36 | 0.46 | 0.40 | 0.45 | 0.41 | 0.43 | 0.45 | 0.45 | 0.36 | 0.40 | 0.42 | 0.45 | 0.32 |
| 免息负债与净资产比 | 0.28 | 0.26 | 0.29 | 0.39 | 0.42 | 0.41 | 0.38 | 0.45 | 0.36 | 0.46 | 0.30 | 0.30 | 0.30 | 0.28 |
| 生息负债与净资产比 | 0.31 | 0.19 | 0.30 | 0.46 | 0.50 | 0.40 | 0.47 | 0.44 | 0.41 | 0.36 | 0.34 | 0.42 | 0.48 | 0.42 |
| 每股现金保有额(元) | 2.28 | 1.95 | 3.11 | 0.94 | 0.83 | 0.91 | 1.14 | 1.04 | 1.02 | 0.76 | 0.83 | 0.73 | 0.82 | 0.76 |
| 存货环比增长率 | -4.39% | -4.38% | 23.38% | 4.10% | 6.04% | 6.29% | 1.90% | 3.05% | 13.23% | 4.09% | 4.67% | 1.54% | 9.16% | 11.85% |
| 应收帐款环比增长率 | 5.07% | 27.43% | -10.30% | 2.58% | 9.73% | 4.32% | -2.95% | 13.60% | -11.27% | 5.52% | 1.24% | 15.47% | 0.24% | 15.50% |
| 存货同比增长率 | 17.43% | 30.23% | 44.76% | 19.55% | 18.34% | 26.37% | 23.75% | 27.12% | 25.26% | 20.76% | 29.77% | 30.19% | 37.46% | 26.09% |
| 应收帐款同比增长率 | 23.19% | 28.66% | 5.33% | 13.96% | 26.21% | 2.05% | 3.22% | 7.67% | 9.45% | 23.64% | 35.34% | 39.01% | 20.04% | 13.47% |
| 预收帐款同比增长率 | -30.36% | 62.43% | 464.09% | 162.82% | 324.64% | 68.93% | -35.23% | -8.91% | -12.47% | -26.37% | -20.41% | 25.00% | 36.56% | 47.65% |
| 存货周转率 - 单期值 | 8.72 | 8.32 | 5.49 | 7.00 | 7.19 | 7.88 | 6.93 | 7.18 | 7.31 | 8.46 | 7.33 | 7.61 | 7.81 | 8.91 |
| 总资产周转率-单期值 | 1.17 | 1.23 | 0.85 | 1.12 | 1.14 | 1.16 | 0.99 | 1.02 | 1.11 | 1.10 | 1.00 | 1.00 | 1.00 | 0.97 |
| 净资产周转率-单期值 | 1.86 | 1.79 | 1.36 | 2.07 | 2.19 | 2.10 | 1.84 | 1.92 | 1.97 | 1.99 | 1.64 | 1.72 | 1.77 | 1.64 |
| 应收帐款周转率--单期值 | 10.04 | 10.45 | 9.64 | 8.73 | 8.91 | 9.82 | 8.72 | 8.56 | 9.56 | 8.21 | 7.74 | 7.81 | 9.02 | 8.72 |
| 流动资产周转率--单期值 | 2.11 | 2.10 | 1.81 | 2.41 | 2.47 | 2.54 | 2.22 | 2.35 | 2.45 | 2.49 | 2.28 | 2.28 | 2.23 | 2.34 |
| 固定资产周转率--单期值 | 5.77 | 5.63 | 4.01 | 4.03 | 4.19 | 4.13 | 3.50 | 3.79 | 3.67 | 3.52 | 3.06 | 3.46 | 3.41 | 3.70 |
| 股本同比变动率 | 5.82% | 5.82% | 5.82% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 60.00% |
| 税前利润同比增长率 | 84.01% | 120.72% | 39.22% | 46.80% | 47.79% | 37.89% | 26.86% | 33.55% | 31.54% | 20.82% | 39.69% | 60.60% | 60.84% | 164.91% |
| 每股营运资金(元) | 2.66 | 3.04 | 2.70 | 0.59 | 0.42 | 0.60 | 0.47 | 0.45 | 0.71 | 0.26 | 0.56 | 0.46 | 0.36 | 0.69 |
| 短期借款占营运资金的比例 | 63.14% | 29.54% | 57.64% | 286.74% | 410.51% | 227.66% | 348.45% | 282.91% | 175.73% | 470.41% | 225.77% | 298.50% | 414.79% | 178.23% |
| 每股资本性支出(元) | 0.36 | 0.16 | 0.27 | 0.22 | 0.11 | 0.06 | 0.23 | 0.18 | 0.10 | 0.04 | 0.23 | 0.17 | 0.11 | 0.06 |
| 每股投入资本净额(元) | 8.74 | 8.15 | 8.54 | 6.68 | 6.42 | 6.25 | 6.43 | 6.08 | 5.69 | 5.23 | 5.66 | 5.67 | 5.70 | 5.71 |
| 每股经营活动产生的现金流(元) | 0.18 | (0.26) | 0.76 | 0.57 | 0.38 | 0.08 | 0.82 | 0.77 | 0.62 | 0.20 | 0.53 | 0.36 | 0.28 | (0.19) |
| 投资支出占收入之比 | 7.35% | 7.23% | 4.25% | 3.75% | 2.60% | 3.09% | 10.19% | 13.04% | 2.79% | 2.55% | 6.10% | 7.12% | 9.12% | 3.77% |
| 存货储存期(天) | 41.26 | 43.26 | 65.52 | 51.42 | 50.09 | 45.68 | 51.94 | 50.12 | 49.25 | 42.53 | 49.14 | 47.33 | 46.10 | 40.39 |
| 应付帐款付款期(天) | 29.16 | 23.08 | 22.57 | 30.26 | 26.44 | 26.49 | 20.97 | 35.71 | 33.49 | 30.86 | 27.94 | 38.22 | 37.23 | 37.08 |
| 应收帐款回收期(天) | 35.87 | 34.44 | 37.33 | 41.22 | 40.42 | 36.68 | 41.30 | 42.05 | 37.66 | 43.84 | 46.51 | 46.07 | 39.93 | 41.27 |
| 预付帐款占用期(天) | 9.07 | 9.10 | 12.23 | 12.43 | 12.38 | 11.36 | 11.96 | 13.34 | 10.31 | 11.22 | 13.95 | 9.61 | 9.08 | 10.15 |
| 预收帐款信用期(天) | 1.98 | 1.81 | 4.20 | 1.72 | 3.94 | 1.53 | 0.87 | 0.76 | 1.09 | 1.10 | 1.56 | 0.98 | 1.45 | 1.75 |
| 现金占总资产比例 | 21.24% | 19.28% | 29.41% | 10.88% | 9.89% | 10.93% | 13.82% | 12.71% | 13.94% | 10.53% | 11.70% | 10.43% | 11.62% | 10.86% |
| 存货占总资产比例 | 9.24% | 10.29% | 10.29% | 10.84% | 10.63% | 10.20% | 9.63% | 9.56% | 10.30% | 9.31% | 9.09% | 8.71% | 8.60% | 7.92% |
| 总资产同比增加比例 | 35.08% | 29.07% | 35.46% | 5.43% | 14.60% | 15.33% | 16.74% | 15.83% | 4.56% | 2.73% | 11.43% | 10.49% | 5.41% | -2.44% |
| 应付款项占总资产比例 | 6.53% | 5.49% | 3.55% | 6.38% | 5.61% | 5.92% | 3.89% | 6.81% | 7.00% | 6.76% | 5.17% | 7.03% | 6.94% | 7.27% |
| 应收款项占总资产比例 | 13.61% | 13.80% | 10.35% | 15.00% | 14.92% | 13.84% | 13.31% | 13.87% | 13.55% | 15.64% | 15.06% | 14.92% | 12.95% | 12.99% |
| 预收款项占总资产比例 | 0.75% | 0.73% | 1.16% | 0.62% | 1.46% | 0.58% | 0.28% | 0.25% | 0.39% | 0.39% | 0.50% | 0.32% | 0.47% | 0.55% |
| 预付款项占总资产比例 | 2.03% | 2.17% | 1.92% | 2.62% | 2.63% | 2.54% | 2.22% | 2.54% | 2.16% | 2.46% | 2.58% | 1.77% | 1.69% | 1.99% |
| 固定资产占总资产比例 | 20.25% | 21.88% | 21.27% | 27.75% | 27.14% | 28.08% | 28.32% | 26.80% | 30.14% | 31.22% | 32.52% | 28.84% | 29.27% | 26.21% |
| 无形资产占总资产比例 | 4.36% | 3.28% | 3.16% | 4.26% | 4.11% | 4.22% | 4.29% | 4.84% | 5.47% | 5.47% | 5.66% | 5.78% | 5.91% | 5.71% |
| 流动比例 | 1.75 | 2.13 | 1.78 | 1.17 | 1.12 | 1.19 | 1.14 | 1.14 | 1.26 | 1.09 | 1.22 | 1.18 | 1.13 | 1.28 |
| 速动比率 | 1.47 | 1.75 | 1.47 | 0.90 | 0.87 | 0.92 | 0.90 | 0.90 | 0.98 | 0.86 | 0.97 | 0.94 | 0.91 | 1.06 |
| 综合税率 | 3.17% | 3.07% | 2.74% | 2.59% | 2.67% | 2.41% | 2.54% | 2.24% | 2.19% | 2.00% | 2.55% | 2.73% | 2.80% | 2.33% |
| 实际所得税率 | 16.47% | 17.25% | 17.31% | 16.57% | 17.95% | 20.78% | 18.91% | 16.93% | 17.41% | 18.94% | 20.41% | 25.00% | 27.20% | 25.55% |
| 可持续增长率 | 4.06% | 3.40% | 3.66% | 4.30% | 4.60% | 3.18% | 3.31% | 3.44% | 3.51% | 2.49% | 2.97% | 2.79% | 2.90% | 1.77% |
| 净利润现金含量 | 25.78% | -83.23% | 87.73% | 85.36% | 94.93% | 60.11% | 126.42% | 166.38% | 220.96% | 185.93% | 101.69% | 110.46% | 136.80% | -233.87% |
| 主营业务收入现金含量 | 83.97% | 69.20% | 97.71% | 94.37% | 91.11% | 88.04% | 97.42% | 83.86% | 88.97% | 85.49% | 97.55% | 86.26% | 83.11% | 68.46% |
| 经营性现金周期(天) | 113.52 | 110.46 | 123.06 | 117.34 | 119.17 | 110.04 | 117.48 | 113.57 | 107.44 | 114.55 | 117.72 | 121.75 | 117.67 | 132.25 |
| 单位收入需投入现金 | 0.83 | 0.85 | 0.81 | 0.83 | 0.81 | 0.85 | 0.83 | 0.84 | 0.84 | 0.86 | 0.85 | 0.85 | 0.85 | 0.89 |
| 单位收入产生的现金 | 0.10 | 0.07 | 0.10 | 0.10 | 0.10 | 0.08 | 0.09 | 0.08 | 0.08 | 0.07 | 0.08 | 0.07 | 0.07 | 0.06 |
| 单位收入可用于增长的现金 | 0.04 | 0.01 | 0.07 | 0.07 | 0.07 | 0.04 | 0.06 | 0.05 | 0.05 | 0.04 | 0.05 | 0.04 | 0.03 | 0.02 |
| 市值环比增长 | 13.90% | -11.41% | 23.73% | 29.74% | 3.31% | 16.12% | 23.21% | 10.92% | 11.12% | 19.24% | 9.96% | -0.35% | -37.07% | -21.90% |
| 主评级建议 | 优 待定 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 | 中性 | 良 可关注 | 中性 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 |
| 次评级(敏感性) | 优 待定 | 中性 | 良 可关注 | 中性 | 中性 | 中性 | 回避 | 良 可关注 | 中性 | 中性 | 良 可关注 | 良 可关注 | 良 可关注 | 中性 |
| 天士力 | 11Q2 | 11Q1 | 10Q4 | 10Q3 | 10Q2 | 10Q1 | 09Q4 | 09Q3 | 09Q2 | 09Q1 | 08Q4 | 08Q3 | 08Q2 | 08Q1 |