*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2020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
每股收入11.64-2.53-5.960.750.66-2.96-6.680.631.14-0.49
稀释每股收益11.63-2.55-5.970.73-0.66-3.03-6.690.66-0.17-0.49
扣非每股收益11.63-2.55-5.970.73-0.66-3.03-6.690.66-0.17-0.49
巴菲特所有者每股收益(TTM)--------------------
每股自由现金流-19.111.682.112.352.090.910.971.141.130.96
每股经营现金流-19.111.682.112.352.090.910.971.141.130.96
每股现金--------------------
每股股息--1.701.741.531.530.870.870.870.870.66
每股账面价值30.7326.4718.7617.9117.9126.4718.9118.7619.0617.91
每股有形账面价值30.7326.4718.7617.9117.9126.4718.9118.7619.0617.91
每股总债务--------------------
月末股价28.6525.3615.4314.6514.7325.3616.4315.4316.4214.65
财务比率年度季度
趋势2020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
股本回报率 ROE %37.85-8.93-27.103.533.48-21.29-59.196.9211.88-5.29
股本回报率 ROE %/市净率40.60-9.32-32.964.314.24-22.22-68.138.4113.79-6.46
资产收益率 ROA %36.98-8.77-26.753.463.38-20.99-58.406.8111.53-5.10
有形股本回报率 %37.85-8.93-27.103.523.48-21.29-59.196.9111.88-5.28
有形资产收益率 %36.98-8.77-26.753.463.38-20.99-58.406.8111.53-5.10
5年留存收益回报率 RORE %--------------------
资本回报率 %--------------------
加权平均资本成本 WACC %6.937.528.982.683.987.528.988.989.572.68
实际借款利率 %------1.55------------
净息差(银行股)%-------1.22------------
净利率 %99.91100.70100.2697.7097.71100.29100.1398.9299.20101.28
自由现金流利润率 %-164.15-66.36-35.46314.37314.37-30.62-14.44181.7899.16-198.27
债务股本比率0.000.000.000.000.000.000.000.000.000.00
股东权益比率0.980.990.990.980.980.990.990.990.960.98
资产有息负债率--------------------
资产负债率0.020.010.010.020.020.010.020.010.040.02
资产周转率0.37-0.09-0.270.040.03-0.11-0.290.030.06-0.03
资本开支/收入--------------------
资本开支/经营现金流--------------------
合并利润表年度季度
趋势2020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
利息收入--------------------
利息支出--------------------
净利息收入(银行)--------------------
非利息收入1,311.78-285.86-680.9571.5171.51-340.15-753.9372.98123.24-51.74
营业收入1,311.78-285.86-680.9571.5071.50-340.15-753.9372.98123.24-51.74
贷款损失准备金--------------------
销售及行政开支0.901.491.401.381.380.900.690.720.740.64
其他非利息支出0.230.500.360.270.270.070.290.070.250.02
总非利息支出1.131.991.761.641.640.970.980.790.980.66
特别费用--------------------
其他收入(支出)--------------------
利润总额1,310.64-287.85-682.7269.8669.86-341.12-754.9172.19122.26-52.40
所得税费用--------------------
税率 %--------------------
持续经营净利润1,310.64-287.85-682.7269.8669.86-341.12-754.9172.19122.26-52.40
终止经营净利润--------------------
其他收入(少数股东权益)--------------------
归属于母公司股东的净利润1,310.64-287.85-682.7269.8669.86-341.12-754.9172.19122.26-52.40
净利率 %99.91100.70100.2697.7097.71100.29100.1398.9299.20101.28
优先股股利--------------------
基本每股收益11.63-2.55-5.970.73-0.66-3.03-6.690.72-0.17-0.49
稀释每股收益11.63-2.55-5.970.73-0.66-3.03-6.690.66-0.17-0.49
发行在外的稀释性潜在普通股平均股数112.7112.9114.495.7106.5114.8112.8115.9108.0106.5
折旧、损耗和摊销--------------------
合并资产负债表年度季度
趋势2020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
货币资金和现金等价物--0.12------0.120.09------
货币市场投资1.260.040.040.460.460.040.040.040.040.46
贷款和垫款总额--------------------
贷款和租赁损失储备--------------------
预收收入--------------------
贷款和垫款--------------------
证券与投资--------------------
应收账款--------------------
应收票据--------------------
其他流动应收款项1.291.531.011.481.481.531.231.0117.871.48
应收账款总额1.291.531.011.481.481.531.231.0117.871.48
固定资产、无形资产和其他长期资产净额--------------------
无形资产--------------------
商誉--------------------
其他资产(银行)3,541.723,016.582,084.781,952.131,952.133,016.582,151.002,084.782,137.051,952.13
资产总计3,544.273,018.272,085.821,954.071,954.073,018.272,152.362,085.822,154.961,954.07
总存款--------------------
应付票据及应付账款、应交税费和其他应付款21.668.108.792.612.618.105.928.7937.162.61
短期借款和资本化租赁债务--------------------
长期借款和资本化租赁债务0.21--0.100.290.29--0.070.10--0.29
债务股本比率0.000.000.000.000.000.000.000.000.000.00
其他负债(银行)59.7828.2920.5243.8043.8028.2926.8220.5259.1943.80
负债合计81.6436.3829.4046.7046.7036.3832.8129.4096.3546.70
普通股2,253.402,253.402,177.741,951.061,951.062,253.402,243.872,177.742,152.211,951.06
优先股--------------------
留存收益1,209.24728.49-121.32-43.69-43.69728.49-124.32-121.32-93.60-43.69
累计其他综合收益(亏损)--------------------
资本公积--------------------
库存股--------------------
其他所有者权益--------------------
归属于母公司所有者权益合计3,462.642,981.892,056.421,907.371,907.372,981.892,119.552,056.422,058.611,907.37
少数股东权益--------------------
所有者权益合计3,462.642,981.892,056.421,907.371,907.372,981.892,119.552,056.422,058.611,907.37
股东权益比率0.980.990.990.980.980.990.990.990.960.98
合并现金流量表年度季度
趋势2020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
来自持续经营收益的净利润1,310.64-287.85-682.7269.8669.86-341.12-754.9172.19122.26-52.40
折旧、损耗和摊销--------------------
经营性应收项目变动-0.64-0.13-0.23-0.34-0.340.35-0.08-0.15-0.15-0.20
存货变动--------------------
预付资产变动-0.02-0.030.05-0.02---0.050.05------
应付票据及应付账款、应交税费和其他应付款变动--------------------
其他营运资金变动13.64-5.02-3.8310.1910.17-1.871.21-5.0439.43-29.26
营运资金变动12.98-5.18-4.019.839.83-1.571.18-5.1939.28-29.46
递延所得税--------------------
股权激励--------------------
资产减值费用--------------------
终止经营活动产生的现金流量净额--------------------
其他经营活动产生的现金流量净额-3,476.86482.71928.23145.10145.10446.85862.5765.66-39.34184.44
经营活动产生的现金流量净额-2,153.24189.68241.50224.79224.79104.17108.84132.66122.20102.58
购建固定资产、无形资产和其他长期资产支付的现金--------------------
处置固定资产、无形资产和其他长期资产收回的现金净额--------------------
取得子公司及其他营业单位支付的现金净额--------------------
处置子公司及其他营业单位收到的现金净额--------------------
投资支付的现金--------------------
收回投资及取得投资收益收到的现金--------------------
取得无形资产支付的现金净额差--------------------
终止投资活动产生的现金流量净额--------------------
其他投资活动产生的现金流量净额--------------------
投资活动产生的现金流量净额--------------------
发行股票产生的现金流入2,253.30------------------
回购股票产生的现金流出-----44.71-51.04-51.04---9.53-35.18-27.44-23.60
发行优先股产生的现金流量净额--------------------
发行债券产生的现金流入0.21--0.100.200.29--0.070.03--0.29
偿付债券现金流出---0.21-----0.10-1.56-----0.10--
发行债券产生的现金流量净额0.21-0.210.100.200.20-1.560.070.03-0.100.29
分配股利、利润或偿付利息支付的现金-99.10-190.59-197.00-173.53-173.53-103.69-99.41-97.59-94.67-78.86
融资租赁产生的现金流量净额--------------------
其他筹资活动产生的现金流量净额--------------------
筹资活动产生的现金流量净额2,154.40-190.79-241.62-224.37-224.37-105.24-108.87-132.75-122.20-102.16
期初现金及现金等价物余额0.101.260.160.040.041.230.160.120.040.04
汇率变动对现金及现金等价物的影响--------------------
现金及现金等价物净额1.16-1.11-0.120.420.42-1.08-0.03-0.09--0.42
期末现金及现金等价物余额1.260.160.040.460.460.160.120.040.040.46
资本开支--------------------
自由现金流-2,153.24189.68241.50224.79224.79104.17108.84132.66122.20102.58
估值比率年度季度
趋势2020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
市盈率2.460.000.0020.070.000.000.000.000.0020.07
扣非市盈率2.460.000.0020.070.000.000.000.000.0020.07
股价/巴菲特所有者每股收益--------------------
市净率0.930.960.820.820.820.960.870.820.860.82
股价/每股有形账面价值0.930.960.820.820.820.960.870.820.860.82
股价/自由现金流--15.107.316.246.9415.10--7.31--6.24
股价/每股经营现金流--15.107.316.246.9415.10--7.31--6.24
市销率2.46----19.6122.55--------19.61
市盈增长比--------------------
企业价值/收入2.46-10.00-2.4821.8325.86-10.00---2.48--21.83
乔尔·格林布拉特收益率 %--------------------
唐纳德·亚克曼收益率 %--------------------
席勒市盈率--------------------
股息率 %--6.1111.3110.809.266.1110.5911.3110.6010.80
估值和质量年度季度
趋势2020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
总市值3,2282,8571,6911,5601,5692,8571,8421,6911,7741,560
企业价值3,2282,8571,6911,5611,8492,8571,8421,6911,7741,561
月末股价28.6525.3615.4314.6514.7325.3616.4315.4316.4214.65
每股现金净流量-0.72-0.32-0.27-0.44-0.44-0.32-0.29-0.27-0.89-0.44
净流动资产价值 NCAV--------------------
净净营运资本 NNWC-0.72-0.32-0.27-0.44-0.44-0.32-0.29-0.27-0.89-0.44
内在价值:预期自由现金流模型--------------------
内在价值:市销率模型--------------------
彼得林奇公允价值--------------------
格雷厄姆估值89.68----17.15--------14.48--
盈利能力值(EPV)--------------------
基本面趋势(F分数)----266--0206
财务造假嫌疑(M分数)0.000.000.000.000.000.000.000.000.000.00
可供营运的资产净额/总资产0.980.840.680.920.890.860.700.960.990.89
最高股价30.1530.6825.5916.9916.5929.8725.5917.6916.9916.42
最低股价13.1722.8814.5013.0212.9322.8815.2014.5015.2213.02
股票回购率 %----2.732.812.81--0.522.221.431.40
股票回购收益率 %-69.80--2.643.273.25--1.044.163.093.02
每股收入同比增长率 %---121.76-135.14112.55110.91-137.87-1,465.90121.25117.07-177.13
每股收益同比增长率 %---121.93-134.12112.2389.05-138.75-1,493.75121.7497.46-174.69
发行在外的普通股平均股数112.69112.88114.3695.70106.51114.77112.84115.88108.03106.51
期末总股本112.67112.67109.60106.51106.51112.67112.08109.60108.03106.51
β贝塔系数----0.85-0.20-0.12----0.850.96-0.20
重述日期03/05/2103/04/2203/06/2303/06/2403/06/2403/04/2209/01/2203/06/2309/01/2303/06/24
报告日期03/05/2103/04/2203/06/2303/06/2403/06/2403/04/2209/01/2203/06/2309/01/2303/06/24
收益发布日期----02/16/2304/22/2404/22/24--09/01/2202/16/2309/01/2304/22/24
股东人数--------------------
在职员工人数--------------------
外汇汇率1.001.001.001.00--1.001.001.001.001.00