*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2017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
每股收入limitlimitlimit2.86-0.56-6.01-2.05-2.05-1.00-3.42-2.58-1.42-0.63
稀释每股收益limitlimitlimit2.80-0.62-6.06-2.10-2.10-1.03-3.45-2.61-1.44-0.66
扣非每股收益limitlimitlimit2.80-0.62-6.06-2.10-2.10-1.03-3.45-2.61-1.44-0.66
巴菲特所有者每股收益(TTM)limitlimitlimit--------------------
每股自由现金流limitlimitlimit--------------------
每股经营现金流limitlimitlimit--------------------
每股现金limitlimitlimit0.110.142.520.800.800.141.662.520.830.80
每股股息limitlimitlimit0.231.34--0.120.121.34------0.12
每股账面价值limitlimitlimit25.0923.1317.0714.8814.8823.1319.6817.0715.6314.88
每股有形账面价值limitlimitlimit25.0923.1317.0714.8814.8823.1319.6817.0715.6314.88
每股总债务limitlimitlimit--------------------
月末股价limitlimitlimit22.1520.4114.2012.7412.2020.4116.9314.2012.7112.74
财务比率年度季度
趋势2017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
股本回报率 ROE %limitlimitlimit11.29-2.57-30.14-13.14-13.22-8.45-32.25-28.38-17.59-8.59
股本回报率 ROE %/市净率limitlimitlimit12.78-2.91-36.23-15.34-16.12-9.58-37.48-34.10-21.63-10.03
资产收益率 ROA %limitlimitlimit11.27-2.56-30.07-13.11-13.19-8.43-32.18-28.32-17.55-8.58
有形股本回报率 %limitlimitlimit11.29-2.57-30.14-13.14-13.22-8.45-32.25-28.37-17.59-8.59
有形资产收益率 %limitlimitlimit11.27-2.56-30.07-13.11-13.19-8.43-32.18-28.32-17.55-8.58
5年留存收益回报率 RORE %limitlimitlimit------163.08163.08------39.20163.08
资本回报率 %limitlimitlimit--------------------
加权平均资本成本 WACC %limitlimitlimit5.255.125.563.584.365.125.085.565.913.58
净息差(银行股)%limitlimitlimit--------------------
净利率 %limitlimitlimit97.89110.43100.90102.32102.33102.81100.80101.03101.67103.77
债务股本比率limitlimitlimit0.000.000.000.000.000.000.000.000.000.00
股东权益比率limitlimitlimit1.001.001.001.001.001.001.001.001.001.00
资产有息负债率limitlimitlimit--------------------
资产负债率limitlimitlimit--------------------
资产周转率limitlimitlimit0.12-0.02-0.30-0.13-0.13-0.04-0.16-0.14-0.09-0.04
资本开支/收入limitlimitlimit--------------------
资本开支/经营现金流limitlimitlimit--------------------
合并利润表年度季度
趋势2017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
利息收入limitlimitlimit0.050.080.110.060.060.050.050.060.040.02
利息支出limitlimitlimit--------------------
净利息收入(银行)limitlimitlimit0.050.080.110.060.060.050.050.060.040.02
非利息收入limitlimitlimit62.61-12.34-131.47-44.76-44.76-21.91-74.96-56.51-30.98-13.78
营业收入limitlimitlimit62.66-12.26-131.36-44.70-44.70-21.86-74.91-56.45-30.94-13.76
贷款损失准备金limitlimitlimit--------------------
销售及行政开支limitlimitlimit1.311.271.171.021.020.610.590.580.510.51
其他非利息支出limitlimitlimit0.010.010.010.010.01--0.01--0.010.01
总非利息支出limitlimitlimit1.321.281.181.031.030.620.600.580.520.52
特别费用limitlimitlimit--------------------
其他收入(支出)limitlimitlimit--------------------
利润总额limitlimitlimit61.34-13.54-132.54-45.74-45.74-22.48-75.51-57.03-31.46-14.28
所得税费用limitlimitlimit--------------------
税率 %limitlimitlimit--------------------
持续经营净利润limitlimitlimit61.34-13.54-132.54-45.74-45.74-22.48-75.51-57.03-31.46-14.28
终止经营净利润limitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimit--------------------
归属于母公司股东的净利润limitlimitlimit61.34-13.54-132.54-45.74-45.74-22.48-75.51-57.03-31.46-14.28
净利率 %limitlimitlimit97.89110.43100.90102.32102.33102.81100.80101.03101.67103.77
优先股股利limitlimitlimit--------------------
基本每股收益limitlimitlimit2.80-0.62-6.06-2.10-2.10-1.02-3.45-2.61-1.44-0.66
稀释每股收益limitlimitlimit2.80-0.62-6.06-2.10-2.10-1.03-3.45-2.61-1.44-0.66
发行在外的稀释性潜在普通股平均股数limitlimitlimit21.921.821.921.821.721.921.921.921.821.7
折旧、损耗和摊销limitlimitlimit--------------------
合并资产负债表年度季度
趋势2017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
货币资金和现金等价物limitlimitlimit2.382.9455.2017.4717.472.9436.2955.2018.1617.47
货币市场投资limitlimitlimit--------------------
贷款和垫款总额limitlimitlimit--------------------
贷款和租赁损失储备limitlimitlimit--------------------
预收收入limitlimitlimit--------------------
贷款和垫款limitlimitlimit--------------------
证券与投资limitlimitlimit--------------------
应收账款limitlimitlimit--------------------
应收票据limitlimitlimit--------------------
其他流动应收款项limitlimitlimit----0.010.010.01--0.360.011.210.01
应收账款总额limitlimitlimit----0.010.010.01--0.360.011.210.01
固定资产、无形资产和其他长期资产净额limitlimitlimit--------------------
无形资产limitlimitlimit--------------------
商誉limitlimitlimit--------------------
其他资产(银行)limitlimitlimit547.61504.30318.98305.99305.99504.30394.67318.98323.19305.99
资产总计limitlimitlimit550.00507.24374.19323.46323.46507.24431.32374.19342.55323.46
总存款limitlimitlimit--------------------
应付票据及应付账款、应交税费和其他应付款limitlimitlimit1.051.150.710.480.481.150.740.710.600.48
短期借款和资本化租赁债务limitlimitlimit--------------------
长期借款和资本化租赁债务limitlimitlimit--------------------
债务股本比率limitlimitlimit0.000.000.000.000.000.000.000.000.000.00
其他负债(银行)limitlimitlimit0.050.050.050.040.040.050.050.050.070.04
负债合计limitlimitlimit1.101.200.760.520.521.200.790.760.670.52
普通股limitlimitlimit0.220.220.220.220.220.220.220.220.220.22
优先股limitlimitlimit--------------------
留存收益limitlimitlimit43.180.32-131.99-180.37-180.370.32-75.19-131.99-163.44-180.37
累计其他综合收益(亏损)limitlimitlimit--------------------
资本公积limitlimitlimit505.50505.50505.20503.09503.09505.50505.50505.20505.11503.09
库存股limitlimitlimit--------------------
其他所有者权益limitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimit548.90506.04373.44322.94322.94506.04430.52373.44341.88322.94
少数股东权益limitlimitlimit--------------------
所有者权益合计limitlimitlimit548.90506.04373.44322.94322.94506.04430.52373.44341.88322.94
股东权益比率limitlimitlimit1.001.001.001.001.001.001.001.001.001.00
合并现金流量表年度季度
趋势2017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
来自持续经营收益的净利润limitlimitlimit61.34-13.54-132.54-45.74-45.74-22.48-75.51-57.03-31.46-14.28
折旧、损耗和摊销limitlimitlimit--------------------
经营性应收项目变动limitlimitlimit--------------------
存货变动limitlimitlimit--------------------
预付资产变动limitlimitlimit--------------------
应付票据及应付账款、应交税费和其他应付款变动limitlimitlimit--------------------
其他营运资金变动limitlimitlimit--------------------
营运资金变动limitlimitlimit--------------------
递延所得税limitlimitlimit--------------------
股权激励limitlimitlimit--------------------
资产减值费用limitlimitlimit--------------------
终止经营活动产生的现金流量净额limitlimitlimit--------------------
其他经营活动产生的现金流量净额limitlimitlimit--------------------
经营活动产生的现金流量净额limitlimitlimit--------------------
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimit--------------------
处置固定资产、无形资产和其他长期资产收回的现金净额limitlimitlimit--------------------
取得子公司及其他营业单位支付的现金净额limitlimitlimit--------------------
处置子公司及其他营业单位收到的现金净额limitlimitlimit--------------------
投资支付的现金limitlimitlimit--------------------
收回投资及取得投资收益收到的现金limitlimitlimit--------------------
取得无形资产支付的现金净额差limitlimitlimit--------------------
终止投资活动产生的现金流量净额limitlimitlimit--------------------
其他投资活动产生的现金流量净额limitlimitlimit--------------------
投资活动产生的现金流量净额limitlimitlimit--------------------
发行股票产生的现金流入limitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimit--------------------
发行优先股产生的现金流量净额limitlimitlimit--------------------
发行债券产生的现金流入limitlimitlimit--------------------
偿付债券现金流出limitlimitlimit--------------------
发行债券产生的现金流量净额limitlimitlimit--------------------
分配股利、利润或偿付利息支付的现金limitlimitlimit--------------------
融资租赁产生的现金流量净额limitlimitlimit--------------------
其他筹资活动产生的现金流量净额limitlimitlimit--------------------
筹资活动产生的现金流量净额limitlimitlimit--------------------
期初现金及现金等价物余额limitlimitlimit--------------------
汇率变动对现金及现金等价物的影响limitlimitlimit--------------------
现金及现金等价物净额limitlimitlimit--------------------
期末现金及现金等价物余额limitlimitlimit--------------------
资本开支limitlimitlimit--------------------
自由现金流limitlimitlimit--------------------
估值比率年度季度
趋势2017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
市盈率limitlimitlimit7.910.000.000.000.000.000.000.000.000.00
扣非市盈率limitlimitlimit7.910.000.000.000.000.000.000.000.000.00
股价/巴菲特所有者每股收益limitlimitlimit--------------------
市净率limitlimitlimit0.880.880.830.860.820.880.860.830.810.86
股价/每股有形账面价值limitlimitlimit0.880.880.830.860.820.880.860.830.810.86
股价/自由现金流limitlimitlimit--------------------
股价/每股经营现金流limitlimitlimit--------------------
市销率limitlimitlimit7.74------------------
市盈增长比limitlimitlimit--------------------
企业价值/收入limitlimitlimit7.70-36.18-1.95-5.80-4.35-36.18---1.95---5.80
乔尔·格林布拉特收益率 %limitlimitlimit--------------------
唐纳德·亚克曼收益率 %limitlimitlimit-----6.21-8.19-8.19-----6.21---8.19
席勒市盈率limitlimitlimit--------------------
股息率 %limitlimitlimit1.056.570.020.961.006.577.910.020.020.96
估值和质量年度季度
趋势2017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
总市值limitlimitlimit485447311277212447370311278277
企业价值limitlimitlimit482444256259194444334256260259
月末股价limitlimitlimit22.1520.4114.2012.7412.2020.4116.9314.2012.7112.74
每股现金净流量limitlimitlimit0.060.082.490.780.780.081.622.490.800.78
净流动资产价值 NCAVlimitlimitlimit--------------------
净净营运资本 NNWClimitlimitlimit0.060.082.490.780.780.081.622.490.800.78
内在价值:预期自由现金流模型limitlimitlimit--------------------
内在价值:市销率模型limitlimitlimit--------------------
彼得林奇公允价值limitlimitlimit--------------------
格雷厄姆估值limitlimitlimit39.75------------------
盈利能力值(EPV)limitlimitlimit--------------------
基本面趋势(F分数)limitlimitlimit2437740307
财务造假嫌疑(M分数)limitlimitlimit-3.260.000.000.000.000.000.000.000.000.00
可供营运的资产净额/总资产limitlimitlimit1.010.920.630.820.890.900.780.740.870.89
最高股价limitlimitlimit24.3723.7820.7116.6513.9522.8520.7117.0016.6513.58
最低股价limitlimitlimit16.0420.0212.2111.6711.6320.0214.3412.2112.5611.67
股票回购率 %limitlimitlimit------0.780.78------0.040.74
股票回购收益率 %limitlimitlimit--------------------
每股收入同比增长率 %limitlimitlimit-30.02-119.63-969.7765.8365.83-128.49-896.48-158.1858.6275.43
每股收益同比增长率 %limitlimitlimit-30.52-122.14-877.4265.3565.35-129.35-962.50-154.0558.2674.71
发行在外的普通股平均股数limitlimitlimit21.9121.8421.8721.7821.7221.3321.8921.8621.8421.72
期末总股本limitlimitlimit21.8821.8821.8821.7117.3721.8821.8821.8821.8721.71
β贝塔系数limitlimitlimit0.720.600.28-0.05-0.050.600.350.280.35-0.05
重述日期limitlimitlimit03/08/2103/08/2203/10/2303/07/2403/07/2403/08/2209/01/2203/10/2308/31/2303/07/24
报告日期limitlimitlimit03/08/2103/08/2203/10/2303/07/2403/07/2403/08/2209/01/2203/10/2308/31/2303/07/24
收益发布日期limitlimitlimit----------09/01/22--08/31/23--
股东人数limitlimitlimit--------------------
在职员工人数limitlimitlimit--------------------
外汇汇率limitlimitlimit1.001.001.001.00--1.001.001.001.001.00