*监测到屏幕较小, 推荐使用横屏
*除每股数值,比率,百分比,人数,日期,其他数据单位均为百万;数据的货币单位均为当地股票的交易货币单位;每股数据和流通股数都已做过拆股调整;由于会计制度标准不统一,部分缺失的数据可能会显示为空,但不代表其数值本身为0,请注意分辨核对;如果某行所有历史数据都为空,该行自动隐藏
每股指标年度季度
趋势2016-112017-112018-112019-112020-112021-112022-112023-11TTM2021-112022-052022-112023-052023-11
每股收入limitlimitlimitlimit9.311.00-8.020.560.56-3.29-4.05-3.971.14-0.58
稀释每股收益limitlimitlimitlimit9.250.95-8.080.500.50-3.32-4.08-4.001.11-0.61
扣非每股收益limitlimitlimitlimit9.250.95-8.080.500.50-3.32-4.08-4.001.11-0.61
巴菲特所有者每股收益(TTM)limitlimitlimitlimit--------------------
每股自由现金流limitlimitlimitlimit--------------------
每股经营现金流limitlimitlimitlimit--------------------
每股现金limitlimitlimitlimit0.07--0.050.250.25----0.050.070.25
每股股息limitlimitlimitlimit0.020.020.020.020.020.010.010.010.010.01
每股账面价值limitlimitlimitlimit24.0524.9816.8817.3617.3624.9820.8916.8817.9817.36
每股有形账面价值limitlimitlimitlimit24.0524.9816.8817.3617.3624.9820.8916.8817.9817.36
每股总债务limitlimitlimitlimit--------------------
月末股价limitlimitlimitlimit19.9120.7014.2615.3117.4020.7018.2914.2615.7315.31
财务比率年度季度
趋势2016-112017-112018-112019-112020-112021-112022-112023-11TTM2021-112022-052022-112023-052023-11
股本回报率 ROE %limitlimitlimitlimit47.603.88-38.622.952.90-24.92-35.58-42.4012.82-6.94
股本回报率 ROE %/市净率limitlimitlimitlimit57.504.68-45.723.342.90-30.08-40.64-50.1814.65-7.86
资产收益率 ROA %limitlimitlimitlimit47.503.87-38.552.942.89-24.88-35.52-42.3112.79-6.92
有形股本回报率 %limitlimitlimitlimit47.603.88-38.622.952.90-24.92-35.58-42.4012.82-6.94
有形资产收益率 %limitlimitlimitlimit47.503.87-38.552.942.89-24.88-35.52-42.3112.79-6.92
5年留存收益回报率 RORE %limitlimitlimitlimit-----131.72-58.50-58.50---81.93-131.72-43.68-58.50
资本回报率 %limitlimitlimitlimit--------------------
加权平均资本成本 WACC %limitlimitlimitlimit6.908.0311.7210.852.828.0311.0711.7210.4210.85
净息差(银行股)%limitlimitlimitlimit--------------------
净利率 %limitlimitlimitlimit99.3294.84100.7689.8689.93100.68100.67100.8597.46104.75
债务股本比率limitlimitlimitlimit0.000.000.000.000.000.000.000.000.000.00
股东权益比率limitlimitlimitlimit1.001.001.001.001.001.001.001.001.001.00
资产有息负债率limitlimitlimitlimit--------------------
资产负债率limitlimitlimitlimit--------------------
资产周转率limitlimitlimitlimit0.480.04-0.380.030.03-0.12-0.18-0.210.07-0.03
资本开支/收入limitlimitlimitlimit--------------------
资本开支/经营现金流limitlimitlimitlimit--------------------
合并利润表年度季度
趋势2016-112017-112018-112019-112020-112021-112022-112023-11TTM2021-112022-052022-112023-052023-11
利息收入limitlimitlimitlimit------0.100.10------0.010.08
利息支出limitlimitlimitlimit--------------------
净利息收入(银行)limitlimitlimitlimit------0.100.10------0.010.08
非利息收入limitlimitlimitlimit179.6719.35-154.7610.7310.73-63.62-78.19-76.5722.10-11.37
营业收入limitlimitlimitlimit179.6719.35-154.7610.8210.82-63.62-78.19-76.5722.11-11.29
贷款损失准备金limitlimitlimitlimit--------------------
销售及行政开支limitlimitlimitlimit1.071.041.121.111.110.480.560.560.570.54
其他非利息支出limitlimitlimitlimit0.15-0.040.06-0.01-0.01-0.05-0.030.09-0.01--
总非利息支出limitlimitlimitlimit1.221.001.181.101.100.430.530.650.560.54
特别费用limitlimitlimitlimit--------------------
其他收入(支出)limitlimitlimitlimit--------------------
利润总额limitlimitlimitlimit178.4418.35-155.949.739.73-64.05-78.72-77.2221.55-11.82
所得税费用limitlimitlimitlimit--------------------
税率 %limitlimitlimitlimit--------------------
持续经营净利润limitlimitlimitlimit178.4418.35-155.949.739.73-64.05-78.72-77.2221.55-11.82
终止经营净利润limitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimit--------------------
归属于母公司股东的净利润limitlimitlimitlimit178.4418.35-155.949.739.73-64.05-78.72-77.2221.55-11.82
净利率 %limitlimitlimitlimit99.3294.84100.7689.8689.93100.68100.67100.8597.46104.75
优先股股利limitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimit9.250.95-8.080.500.50-3.32-4.08-4.001.11-0.61
稀释每股收益limitlimitlimitlimit9.250.95-8.080.500.50-3.32-4.08-4.001.11-0.61
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimit19.319.319.319.519.519.319.319.319.419.5
折旧、损耗和摊销limitlimitlimitlimit--------------------
合并资产负债表年度季度
趋势2016-112017-112018-112019-112020-112021-112022-112023-11TTM2021-112022-052022-112023-052023-11
货币资金和现金等价物limitlimitlimitlimit1.310.080.914.824.820.080.080.911.274.82
货币市场投资limitlimitlimitlimit--------------------
贷款和垫款总额limitlimitlimitlimit--------------------
贷款和租赁损失储备limitlimitlimitlimit--------------------
预收收入limitlimitlimitlimit--------------------
贷款和垫款limitlimitlimitlimit--------------------
证券与投资limitlimitlimitlimit--------------------
应收账款limitlimitlimitlimit--------------------
应收票据limitlimitlimitlimit--------------------
其他流动应收款项limitlimitlimitlimit0.180.240.180.330.330.241.450.180.810.33
应收账款总额limitlimitlimitlimit0.180.240.180.330.330.241.450.180.810.33
固定资产、无形资产和其他长期资产净额limitlimitlimitlimit--------------------
无形资产limitlimitlimitlimit--------------------
商誉limitlimitlimitlimit--------------------
其他资产(银行)limitlimitlimitlimit463.25482.38325.17330.47330.47482.38402.29325.17345.53330.47
资产总计limitlimitlimitlimit464.74482.69326.26335.62335.62482.69403.82326.26347.61335.62
总存款limitlimitlimitlimit--------------------
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimit------------0.16------
短期借款和资本化租赁债务limitlimitlimitlimit--------------------
长期借款和资本化租赁债务limitlimitlimitlimit--------------------
债务股本比率limitlimitlimitlimit0.000.000.000.000.000.000.000.000.000.00
其他负债(银行)limitlimitlimitlimit0.800.800.690.710.710.800.680.690.680.71
负债合计limitlimitlimitlimit0.800.800.690.710.710.800.830.690.680.71
普通股limitlimitlimitlimit19.2919.2919.2919.2919.2919.2919.2919.2919.2919.29
优先股limitlimitlimitlimit--------------------
留存收益limitlimitlimitlimit443.27461.24304.91314.25314.25461.24382.33304.91326.27314.25
累计其他综合收益(亏损)limitlimitlimitlimit--------------------
资本公积limitlimitlimitlimit1.371.371.371.371.371.371.371.371.371.37
库存股limitlimitlimitlimit--------------------
其他所有者权益limitlimitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimitlimit463.94481.90325.57334.91334.91481.90402.99325.57346.93334.91
少数股东权益limitlimitlimitlimit--------------------
所有者权益合计limitlimitlimitlimit463.94481.90325.57334.91334.91481.90402.99325.57346.93334.91
股东权益比率limitlimitlimitlimit1.001.001.001.001.001.001.001.001.001.00
合并现金流量表年度季度
趋势2016-112017-112018-112019-112020-112021-112022-112023-11TTM2021-112022-052022-112023-052023-11
来自持续经营收益的净利润limitlimitlimitlimit178.4418.35-155.949.739.73-64.05-78.72-77.2221.55-11.82
折旧、损耗和摊销limitlimitlimitlimit--------------------
经营性应收项目变动limitlimitlimitlimit--------------------
存货变动limitlimitlimitlimit--------------------
预付资产变动limitlimitlimitlimit--------------------
应付票据及应付账款、应交税费和其他应付款变动limitlimitlimitlimit--------------------
其他营运资金变动limitlimitlimitlimit--------------------
营运资金变动limitlimitlimitlimit--------------------
递延所得税limitlimitlimitlimit--------------------
股权激励limitlimitlimitlimit--------------------
资产减值费用limitlimitlimitlimit--------------------
终止经营活动产生的现金流量净额limitlimitlimitlimit--------------------
其他经营活动产生的现金流量净额limitlimitlimitlimit--------------------
经营活动产生的现金流量净额limitlimitlimitlimit--------------------
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimit--------------------
处置固定资产、无形资产和其他长期资产收回的现金净额limitlimitlimitlimit--------------------
取得子公司及其他营业单位支付的现金净额limitlimitlimitlimit--------------------
处置子公司及其他营业单位收到的现金净额limitlimitlimitlimit--------------------
投资支付的现金limitlimitlimitlimit--------------------
收回投资及取得投资收益收到的现金limitlimitlimitlimit--------------------
取得无形资产支付的现金净额差limitlimitlimitlimit--------------------
终止投资活动产生的现金流量净额limitlimitlimitlimit--------------------
其他投资活动产生的现金流量净额limitlimitlimitlimit--------------------
投资活动产生的现金流量净额limitlimitlimitlimit--------------------
发行股票产生的现金流入limitlimitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimitlimit--------------------
发行优先股产生的现金流量净额limitlimitlimitlimit--------------------
发行债券产生的现金流入limitlimitlimitlimit--------------------
偿付债券现金流出limitlimitlimitlimit--------------------
发行债券产生的现金流量净额limitlimitlimitlimit--------------------
分配股利、利润或偿付利息支付的现金limitlimitlimitlimit--------------------
融资租赁产生的现金流量净额limitlimitlimitlimit--------------------
其他筹资活动产生的现金流量净额limitlimitlimitlimit--------------------
筹资活动产生的现金流量净额limitlimitlimitlimit--------------------
期初现金及现金等价物余额limitlimitlimitlimit--------------------
汇率变动对现金及现金等价物的影响limitlimitlimitlimit--------------------
现金及现金等价物净额limitlimitlimitlimit--------------------
期末现金及现金等价物余额limitlimitlimitlimit--------------------
资本开支limitlimitlimitlimit--------------------
自由现金流limitlimitlimitlimit--------------------
估值比率年度季度
趋势2016-112017-112018-112019-112020-112021-112022-112023-11TTM2021-112022-052022-112023-052023-11
市盈率limitlimitlimitlimit2.1521.790.0030.6235.0121.790.000.000.0030.62
扣非市盈率limitlimitlimitlimit2.1521.790.0030.6235.0121.790.000.000.0030.62
股价/巴菲特所有者每股收益limitlimitlimitlimit--------------------
市净率limitlimitlimitlimit0.830.830.840.881.000.830.880.840.870.88
股价/每股有形账面价值limitlimitlimitlimit0.830.830.840.881.000.830.880.840.870.88
股价/自由现金流limitlimitlimitlimit--------------------
股价/每股经营现金流limitlimitlimitlimit--------------------
市销率limitlimitlimitlimit2.1420.66--27.5431.0720.66------27.54
市盈增长比limitlimitlimitlimit--1.23--3.263.721.23------3.26
企业价值/收入limitlimitlimitlimit2.1320.63-1.7726.8430.5620.63---1.77--26.84
乔尔·格林布拉特收益率 %limitlimitlimitlimit--------------------
唐纳德·亚克曼收益率 %limitlimitlimitlimit--17.7814.179.389.3817.78--14.17--9.38
席勒市盈率limitlimitlimitlimit--------------------
股息率 %limitlimitlimitlimit0.100.100.140.130.170.100.110.140.130.13
估值和质量年度季度
趋势2016-112017-112018-112019-112020-112021-112022-112023-11TTM2021-112022-052022-112023-052023-11
总市值limitlimitlimitlimit384399275295336399353275303295
企业价值limitlimitlimitlimit383399274291331399353274302291
月末股价limitlimitlimitlimit19.9120.7014.2615.3117.4020.7018.2914.2615.7315.31
每股现金净流量limitlimitlimitlimit0.03-0.040.010.210.21-0.04-0.040.010.030.21
净流动资产价值 NCAVlimitlimitlimitlimit--------------------
净净营运资本 NNWClimitlimitlimitlimit0.03-0.040.010.210.21-0.04-0.040.010.030.21
内在价值:预期自由现金流模型limitlimitlimitlimit----13.5013.7713.77----13.50--13.77
内在价值:市销率模型limitlimitlimitlimit--------------------
彼得林奇公允价值limitlimitlimitlimit--16.89--4.694.6916.89------4.69
格雷厄姆估值limitlimitlimitlimit70.7523.11--13.9813.9423.10------13.94
盈利能力值(EPV)limitlimitlimitlimit--------------------
基本面趋势(F分数)limitlimitlimitlimit6345530405
财务造假嫌疑(M分数)limitlimitlimitlimit0.000.000.000.000.000.000.000.000.000.00
可供营运的资产净额/总资产limitlimitlimitlimit1.611.040.671.010.950.880.840.801.060.95
最高股价limitlimitlimitlimit24.8924.7023.3017.6618.0024.7023.3019.0117.6616.02
最低股价limitlimitlimitlimit8.7018.4812.0112.8412.8018.4817.6412.0113.9912.84
股票回购率 %limitlimitlimitlimit--------------------
股票回购收益率 %limitlimitlimitlimit--------------------
每股收入同比增长率 %limitlimitlimitlimit91.74-89.24-900.52106.94106.98-163.19-194.26-20.50128.1085.40
每股收益同比增长率 %limitlimitlimitlimit95.15-89.73-950.53106.19106.19-164.10-195.55-20.56127.2184.69
发行在外的普通股平均股数limitlimitlimitlimit19.2919.3119.3019.4519.4919.3319.2919.3019.4119.49
期末总股本limitlimitlimitlimit19.2919.2919.2919.2919.2919.2919.2919.2919.2919.29
β贝塔系数limitlimitlimitlimit1.011.101.341.080.931.101.371.341.131.08
重述日期limitlimitlimitlimit01/29/2101/26/2202/06/2302/08/2402/08/2401/26/2207/22/2202/06/2307/27/2302/08/24
报告日期limitlimitlimitlimit01/29/2101/26/2202/06/2302/08/2402/08/2401/26/2207/22/2202/06/2307/27/2302/08/24
收益发布日期limitlimitlimitlimit01/28/21--------07/22/22--07/27/23--
股东人数limitlimitlimitlimit--------------------
在职员工人数limitlimitlimitlimit--------------------
外汇汇率limitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00