*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2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2022-122023-032023-062023-092023-12
每股收入limitlimitlimitlimitlimitlimit70.4181.6794.08102.22102.2925.6823.5024.5625.2029.02
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit4.356.165.925.485.961.201.091.441.322.11
每股息税前利润limitlimitlimitlimitlimitlimit2.874.614.053.493.970.700.580.950.851.60
稀释每股收益limitlimitlimitlimitlimitlimit2.225.414.293.153.170.250.370.640.611.55
扣非每股收益limitlimitlimitlimitlimitlimit2.405.255.693.843.161.330.360.820.601.38
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit5.706.921.661.981.981.662.111.98-0.131.98
每股自由现金流limitlimitlimitlimitlimitlimit4.626.344.180.560.622.24-2.55-0.270.982.46
每股经营现金流limitlimitlimitlimitlimitlimit5.416.964.971.541.602.55-2.36-0.041.222.77
每股现金limitlimitlimitlimitlimitlimit5.657.304.244.154.154.243.964.064.114.15
每股股息limitlimitlimitlimitlimitlimit--------------------
每股账面价值limitlimitlimitlimitlimitlimit21.0925.6225.2527.1127.1125.2525.2926.0525.2127.11
每股有形账面价值limitlimitlimitlimitlimitlimit5.633.382.553.473.472.552.492.972.163.47
每股总债务limitlimitlimitlimitlimitlimit12.2112.6111.2315.8315.8311.2315.4917.3018.9215.83
月末股价limitlimitlimitlimitlimitlimit62.72108.5176.9693.0997.4376.9672.8180.7173.8693.09
财务比率年度季度
趋势2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2022-122023-032023-062023-092023-12
股本回报率 ROE %limitlimitlimitlimitlimitlimit11.3023.5417.1812.2312.404.095.9510.109.6623.93
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit3.805.565.643.563.451.342.073.263.306.97
资产收益率 ROA %limitlimitlimitlimitlimitlimit4.399.166.614.584.591.592.253.773.518.63
有形股本回报率 %limitlimitlimitlimitlimitlimit50.33121.96146.90106.65117.2533.6359.7594.9296.32222.55
有形资产收益率 %limitlimitlimitlimitlimitlimit6.2913.3510.016.856.852.403.415.655.2212.72
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit52.9084.7071.1257.2856.1049.0535.0949.0142.6591.83
已动用资本回报率 %limitlimitlimitlimitlimitlimit9.4012.7610.248.209.337.205.919.187.7114.07
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit4.2020.176.18-3.13-3.136.181.76-2.68-6.35-3.13
资本回报率 %limitlimitlimitlimitlimitlimit6.338.527.305.565.498.250.715.835.719.66
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit7.899.5310.6010.6910.7710.609.219.6610.7410.69
实际借款利率 %limitlimitlimitlimitlimitlimit1.681.211.793.583.071.832.743.372.742.98
毛利率 %limitlimitlimitlimitlimitlimit20.0622.2221.3719.6419.6420.7018.9519.9518.7020.76
营业利润率 %limitlimitlimitlimitlimitlimit4.075.644.303.413.412.720.463.853.365.53
净利率 %limitlimitlimitlimitlimitlimit3.166.624.563.093.090.991.582.612.425.33
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit6.187.546.295.365.824.664.635.855.257.28
自由现金流利润率 %limitlimitlimitlimitlimitlimit6.577.764.440.550.558.73-10.86-1.113.898.49
债务股本比率limitlimitlimitlimitlimitlimit0.580.490.450.580.580.450.610.660.750.58
股东权益比率limitlimitlimitlimitlimitlimit0.390.390.380.370.370.380.370.370.350.37
资产有息负债率limitlimitlimitlimitlimitlimit0.230.190.170.210.210.170.230.250.270.21
资产负债率limitlimitlimitlimitlimitlimit0.580.580.580.600.600.580.590.590.610.60
毛利润/总资产 %limitlimitlimitlimitlimitlimit27.9230.7430.9429.1429.1833.3127.0528.8227.1133.60
资产周转率limitlimitlimitlimitlimitlimit1.391.381.451.481.490.400.360.360.360.41
股息支付率limitlimitlimitlimitlimitlimit--------------------
应收账款周转天数limitlimitlimitlimitlimitlimit67.8862.7962.0366.8264.9557.1466.4665.1465.3061.57
应付账款周转天数limitlimitlimitlimitlimitlimit49.1447.4445.1447.2043.8940.7246.2443.5241.2841.58
存货周转天数limitlimitlimitlimitlimitlimit--------------------
现金循环周期limitlimitlimitlimitlimitlimit18.7315.3516.8919.6121.0616.4320.2221.6224.0219.99
营业成本/收入 %limitlimitlimitlimitlimitlimit0.800.780.790.800.800.790.810.800.810.79
存货/收入limitlimitlimitlimitlimitlimit--------------------
资本开支/收入limitlimitlimitlimitlimitlimit0.010.010.010.010.010.010.010.010.010.01
资本开支/营业利润limitlimitlimitlimitlimitlimit0.270.130.200.280.280.441.760.250.290.19
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.150.090.160.640.640.12----0.200.11
合并利润表年度季度
趋势2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2022-122023-032023-062023-092023-12
营业收入limitlimitlimitlimitlimitlimit23,826.0027,746.0030,828.0031,949.0031,949.008,194.007,411.007,720.007,868.008,950.00
营业成本limitlimitlimitlimitlimitlimit19,048.0021,580.0024,239.0025,675.0025,675.006,498.006,006.006,179.006,397.007,092.00
毛利润limitlimitlimitlimitlimitlimit4,779.006,166.006,589.006,274.006,274.001,696.001,405.001,540.001,471.001,858.00
毛利率 %limitlimitlimitlimitlimitlimit20.0622.2221.3719.6419.6420.7018.9519.9518.7020.76
销售及行政开支limitlimitlimitlimitlimitlimit3,306.004,074.004,649.00--2,298.001,314.001,209.001,089.00----
研发费用limitlimitlimitlimitlimitlimit--------------------
其他营业成本limitlimitlimitlimitlimitlimit502.00526.00613.005,184.002,886.00159.00161.00154.001,207.001,363.00
总营业成本limitlimitlimitlimitlimitlimit3,808.004,600.005,262.005,184.005,184.001,473.001,370.001,243.001,207.001,363.00
营业利润limitlimitlimitlimitlimitlimit971.001,566.001,327.001,090.001,090.00223.0034.00297.00264.00495.00
营业利润率 %limitlimitlimitlimitlimitlimit4.075.644.303.413.412.720.463.853.365.53
利息收入limitlimitlimitlimitlimitlimit--------------------
利息支出limitlimitlimitlimitlimitlimit-68.00-50.00-69.00-149.00-149.00-18.00-28.00-43.00-38.00-39.00
净利息收入limitlimitlimitlimitlimitlimit-68.00-50.00-69.00-149.00-149.00-18.00-28.00-43.00-38.00-39.00
其他收入(支出)limitlimitlimitlimitlimitlimit67.00894.00400.00336.00336.00-144.00147.007.006.00176.00
利润总额limitlimitlimitlimitlimitlimit970.002,410.001,658.001,277.001,277.0060.00153.00262.00231.00631.00
所得税费用limitlimitlimitlimitlimitlimit-214.00-568.00-234.00-250.00-250.0026.00-28.00-55.00-31.00-136.00
税率 %limitlimitlimitlimitlimitlimit22.0723.5714.1119.5819.58-42.5118.3121.1813.2021.56
持续经营净利润limitlimitlimitlimitlimitlimit756.001,842.001,424.001,027.001,027.0086.00125.00206.00201.00495.00
终止经营净利润limitlimitlimitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit-4.00-5.00-17.00-41.00-41.00-5.00-8.00-5.00-10.00-18.00
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit752.001,837.001,407.00986.00986.0081.00117.00201.00191.00477.00
净利率 %limitlimitlimitlimitlimitlimit3.166.624.563.093.090.991.582.612.425.33
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit2.245.484.363.203.210.260.380.650.621.56
稀释每股收益limitlimitlimitlimitlimitlimit2.225.414.293.153.170.250.370.640.611.55
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit338.4339.7327.7312.6308.4319.1315.4314.3312.2308.4
息税前利润limitlimitlimitlimitlimitlimit971.001,566.001,327.001,090.001,237.00223.00182.00297.00264.00495.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit502.00526.00613.00622.00622.00159.00161.00154.00149.00157.00
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit1,472.002,092.001,940.001,712.001,859.00382.00343.00452.00413.00651.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit6.187.546.295.365.824.664.635.855.257.28
合并资产负债表年度季度
趋势2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2022-122023-032023-062023-092023-12
货币资金和现金等价物limitlimitlimitlimitlimitlimit1,896.002,431.001,318.001,265.001,265.001,318.001,231.001,261.001,252.001,265.00
短期证券limitlimitlimitlimitlimitlimit--------------------
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit1,896.002,431.001,318.001,265.001,265.001,318.001,231.001,261.001,252.001,265.00
应收账款limitlimitlimitlimitlimitlimit4,395.005,150.005,327.006,370.006,370.005,327.005,469.005,553.005,708.006,370.00
应收票据limitlimitlimitlimitlimitlimit--------------------
应收贷款limitlimitlimitlimitlimitlimit1,411.001,304.00455.00675.00--455.00792.001,010.001,011.00675.00
其他流动应收款项limitlimitlimitlimitlimitlimit412.00383.00474.00602.00602.00474.00525.00562.00587.00602.00
应收账款总额limitlimitlimitlimitlimitlimit6,218.006,837.006,256.007,647.007,647.006,256.006,786.007,125.007,306.007,647.00
原材料limitlimitlimitlimitlimitlimit--------------------
在产品limitlimitlimitlimitlimitlimit--------------------
存货调整limitlimitlimitlimitlimitlimit--------------------
库存商品limitlimitlimitlimitlimitlimit--------------------
其他存货limitlimitlimitlimitlimitlimit--------------------
存货limitlimitlimitlimitlimitlimit--------------------
其他流动资产limitlimitlimitlimitlimitlimit731.00814.00955.00754.00754.00955.001,029.001,084.00769.00754.00
流动资产合计limitlimitlimitlimitlimitlimit8,846.0010,082.008,529.009,666.009,666.008,529.009,046.009,470.009,327.009,666.00
非流动投资limitlimitlimitlimitlimitlimit855.001,196.001,318.001,374.001,374.001,318.001,295.001,307.001,316.001,374.00
土地limitlimitlimitlimitlimitlimit--------------------
房屋及建筑物修缮limitlimitlimitlimitlimitlimit--------------------
机器、家具和设备limitlimitlimitlimitlimitlimit1,218.001,362.001,426.001,639.001,639.001,426.00------1,639.00
在建工程limitlimitlimitlimitlimitlimit117.00120.00185.00186.00186.00185.00------186.00
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit1,575.001,669.001,644.001,688.001,688.001,644.003,273.003,362.003,371.001,688.00
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit2,910.003,151.003,255.003,513.003,513.003,255.003,273.003,362.003,371.003,513.00
累计折旧limitlimitlimitlimitlimitlimit-1,075.00-1,289.00-1,386.00-1,576.00-1,576.00-1,386.00-1,459.00-1,529.00-1,521.00-1,576.00
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit1,835.001,862.001,869.001,937.001,937.001,869.001,814.001,833.001,850.001,937.00
无形资产limitlimitlimitlimitlimitlimit5,190.007,405.007,061.007,210.007,210.007,061.007,087.007,174.007,026.007,210.00
商誉limitlimitlimitlimitlimitlimit3,822.004,995.004,868.005,129.005,129.004,868.004,934.005,044.004,962.005,129.00
其他非流动资产limitlimitlimitlimitlimitlimit1,314.001,528.001,736.002,361.002,361.001,736.001,788.001,949.002,168.002,361.00
非流动资产合计limitlimitlimitlimitlimitlimit9,194.0011,991.0011,984.0012,882.0012,882.0011,984.0011,984.0012,262.0012,361.0012,882.00
资产总计limitlimitlimitlimitlimitlimit18,039.0022,073.0020,513.0022,548.0022,548.0020,513.0021,030.0021,732.0021,687.0022,548.00
应付票据及应付账款limitlimitlimitlimitlimitlimit2,693.002,916.003,079.003,562.003,562.003,079.003,008.002,886.002,901.003,562.00
应交税费limitlimitlimitlimitlimitlimit58.00246.00184.00217.00217.00184.00193.00169.00162.00217.00
其他应付账款limitlimitlimitlimitlimitlimit--1,539.001,459.001,459.001,459.001,459.001,411.001,366.001,286.001,459.00
应交税费和其他应付款limitlimitlimitlimitlimitlimit1,184.00------------------
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit3,935.004,702.004,722.005,238.005,238.004,722.004,612.004,421.004,349.005,238.00
短期借款limitlimitlimitlimitlimitlimit1,391.001,310.001,097.00691.00691.001,097.002,442.002,023.001,672.00691.00
短期资本化租赁债务limitlimitlimitlimitlimitlimit209.00232.00230.00242.00242.00230.00232.00243.00239.00242.00
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit1,599.001,543.001,327.00933.00933.001,327.002,675.002,265.001,911.00933.00
流动递延收益负债limitlimitlimitlimitlimitlimit162.00281.00276.00298.00298.00276.00262.00264.00263.00298.00
流动递延所得税负债limitlimitlimitlimitlimitlimit--------------------
流动递延所得税和收益负债limitlimitlimitlimitlimitlimit162.00281.00276.00298.00298.00276.00262.00264.00263.00298.00
其他流动负债limitlimitlimitlimitlimitlimit1,448.001,894.001,917.001,774.001,774.001,917.001,169.001,203.001,344.001,774.00
流动负债合计limitlimitlimitlimitlimitlimit7,144.008,419.008,242.008,243.008,243.008,242.008,717.008,153.007,867.008,243.00
长期借款limitlimitlimitlimitlimitlimit1,380.001,538.001,086.002,804.002,804.001,086.001,086.002,060.002,796.002,804.00
长期资本租赁负债limitlimitlimitlimitlimitlimit1,117.001,117.001,080.001,089.001,089.001,080.001,053.001,051.001,060.001,089.00
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit2,497.002,655.002,166.003,893.003,893.002,166.002,139.003,111.003,855.003,893.00
债务股本比率limitlimitlimitlimitlimitlimit0.580.490.450.580.580.450.610.660.750.58
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit124.00405.00282.00255.00255.00282.00277.00280.00268.00255.00
其他非流动负债limitlimitlimitlimitlimitlimit768.001,236.001,217.001,090.001,090.001,217.001,254.001,294.001,236.001,090.00
非流动负债合计limitlimitlimitlimitlimitlimit3,390.004,296.003,665.005,238.005,238.003,665.003,670.004,685.005,360.005,238.00
负债合计limitlimitlimitlimitlimitlimit10,533.0012,714.0011,907.0013,481.0013,481.0011,907.0012,388.0012,838.0013,227.0013,481.00
普通股limitlimitlimitlimitlimitlimit3.003.003.003.003.003.003.003.003.003.00
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit6,530.008,367.008,833.009,188.009,188.008,833.008,810.009,011.008,725.009,188.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit-530.00-641.00-983.00-924.00-924.00-983.00-953.00-929.00-1,044.00-924.00
资本公积limitlimitlimitlimitlimitlimit1,075.00799.00----------13.00----
库存股limitlimitlimitlimitlimitlimit--------------------
其他所有者权益limitlimitlimitlimitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit7,078.008,528.007,853.008,267.008,267.007,853.007,860.008,098.007,684.008,267.00
少数股东权益limitlimitlimitlimitlimitlimit427.00831.00753.00800.00800.00753.00783.00796.00777.00800.00
所有者权益合计limitlimitlimitlimitlimitlimit7,506.009,359.008,606.009,067.009,067.008,606.008,642.008,894.008,461.009,067.00
股东权益比率limitlimitlimitlimitlimitlimit0.390.390.380.370.370.380.370.370.350.37
合并现金流量表年度季度
趋势2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2022-122023-032023-062023-092023-12
来自持续经营收益的净利润limitlimitlimitlimitlimitlimit756.001,842.001,424.001,027.001,027.0086.00125.00206.00201.00495.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit502.00526.00613.00622.00622.00159.00161.00154.00149.00157.00
经营性应收项目变动limitlimitlimitlimitlimitlimit371.00-766.00-503.00-860.00-860.00-128.00-73.00-28.00-127.00-632.00
存货变动limitlimitlimitlimitlimitlimit-106.00-55.0095.0081.0081.0036.00-6.00-31.0036.0081.00
预付资产变动limitlimitlimitlimitlimitlimit--------------------
应付票据及应付账款、应交税费和其他应付款变动limitlimitlimitlimitlimitlimit105.00105.0064.0022.0022.00196.00-74.00-239.0020.00315.00
其他营运资金变动limitlimitlimitlimitlimitlimit480.00871.00-965.00-52.00-52.00-359.00-565.00147.00132.00235.00
营运资金变动limitlimitlimitlimitlimitlimit851.00155.00-1,309.00-809.00-809.00-255.00-719.00-151.0061.00-1.00
递延所得税limitlimitlimitlimitlimitlimit--------------------
股权激励limitlimitlimitlimitlimitlimit60.00185.00160.0096.0096.0036.0018.0021.0034.0023.00
资产减值费用limitlimitlimitlimitlimitlimit89.00--59.00----22.00--------
终止经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit--------------------
其他经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit-427.00-344.00682.00-456.00-456.00765.00-331.00-241.00-63.00179.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit1,831.002,364.001,629.00480.00480.00814.00-745.00-11.00382.00853.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-267.00-210.00-260.00-305.00-305.00-99.00-60.00-75.00-76.00-94.00
处置固定资产、无形资产和其他长期资产收回的现金净额limitlimitlimitlimitlimitlimit--------------------
取得子公司及其他营业单位支付的现金净额limitlimitlimitlimitlimitlimit-174.00-1,336.00-558.00-330.00-330.00-176.00-74.00-152.00-50.00-54.00
处置子公司及其他营业单位收到的现金净额limitlimitlimitlimitlimitlimit--------------------
投资支付的现金limitlimitlimitlimitlimitlimit-403.00---101.00--------------
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit--213.00----------------
取得无形资产支付的现金净额差limitlimitlimitlimitlimitlimit--------------------
终止投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit--------------------
其他投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit99.0052.0087.00-46.00-46.0046.0019.00-28.00-41.004.00
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-744.00-1,281.00-832.00-681.00-681.00-228.00-115.00-254.00-168.00-144.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit-94.00-408.00-1,888.00-737.00-737.00-448.00-176.00-4.00-520.00-37.00
发行优先股产生的现金流量净额limitlimitlimitlimitlimitlimit--------------------
发行债券产生的现金流入limitlimitlimitlimitlimitlimit926.00597.001,872.005,805.005,805.001,563.001,660.002,521.001,439.00185.00
偿付债券现金流出limitlimitlimitlimitlimitlimit-1,360.00-409.00-1,683.00-4,664.00-4,664.00-1,660.00-629.00-2,172.00-1,016.00-847.00
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit-434.00188.00189.001,141.001,141.00-97.001,031.00349.00422.00-662.00
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit--------------------
融资租赁产生的现金流量净额limitlimitlimitlimitlimitlimit--------------------
其他筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit305.00-270.00-67.00-250.00-250.00-7.00-94.00-32.00-71.00-53.00
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-223.00-490.00-1,766.00154.00154.00-553.00761.00314.00-168.00-752.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit1,094.002,039.002,540.001,405.001,405.001,223.001,405.001,320.001,357.001,353.00
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit82.00-92.00-166.0013.0013.00149.0014.00-11.00-50.0061.00
现金及现金等价物净额limitlimitlimitlimitlimitlimit946.00501.00-1,135.00-34.00-34.00182.00-85.0038.00-4.0018.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit2,039.002,540.001,405.001,371.001,371.001,405.001,320.001,357.001,353.001,371.00
资本开支limitlimitlimitlimitlimitlimit-267.00-210.00-260.00-305.00-305.00-99.00-60.00-75.00-76.00-94.00
自由现金流limitlimitlimitlimitlimitlimit1,564.002,154.001,369.00175.00175.00715.00-805.00-86.00306.00760.00
估值比率年度季度
趋势2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2022-122023-032023-062023-092023-12
市盈率limitlimitlimitlimitlimitlimit28.2520.0617.9429.5530.7417.9420.9230.5739.5029.55
扣非市盈率limitlimitlimitlimitlimitlimit26.1820.6613.5324.2430.8613.5317.4020.7423.7724.24
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit11.0015.6846.3347.0649.2346.3334.5740.82--47.06
市净率limitlimitlimitlimitlimitlimit2.974.243.053.433.593.052.883.102.933.43
股价/每股有形账面价值limitlimitlimitlimitlimitlimit11.1432.1530.2226.8528.0830.2229.2727.1434.2026.85
股价/自由现金流limitlimitlimitlimitlimitlimit13.5717.1118.42166.23157.6618.4224.0852.41186.52166.23
股价/每股经营现金流limitlimitlimitlimitlimitlimit11.5915.5915.4860.6161.1415.4818.7232.6053.6060.61
市销率limitlimitlimitlimitlimitlimit0.891.330.820.910.960.820.760.830.750.91
市盈增长比limitlimitlimitlimitlimitlimit4.054.114.4222.4425.724.427.0211.9230.0922.44
企业价值/收入limitlimitlimitlimitlimitlimit0.991.400.871.021.040.870.870.970.891.02
企业价值倍数limitlimitlimitlimitlimitlimit16.0818.5113.8519.1317.8613.8515.2717.7417.4919.13
企业价值/息税前利润limitlimitlimitlimitlimitlimit24.3924.7220.2430.0426.8320.2423.6227.9428.8030.04
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit4.104.054.943.333.734.944.233.583.473.33
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit10.938.588.475.225.068.477.206.145.785.22
席勒市盈率limitlimitlimitlimitlimitlimit31.8942.3525.3627.9529.2625.3623.4225.3922.8627.95
股息率 %limitlimitlimitlimitlimitlimit--------------------
估值和质量年度季度
趋势2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2022-122023-032023-062023-092023-12
总市值limitlimitlimitlimitlimitlimit21,04636,12023,93628,38229,78423,93622,62825,09122,50928,382
企业价值limitlimitlimitlimitlimitlimit23,67438,71826,86432,74333,20026,86426,99330,00227,80032,743
月末股价limitlimitlimitlimitlimitlimit62.72108.5176.9693.0997.4376.9672.8180.7173.8693.09
每股现金净流量limitlimitlimitlimitlimitlimit-27.01-33.39-36.47-42.69-42.69-36.47-38.42-39.80-41.84-42.69
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit-6.30-10.40-13.28-15.14-15.14-13.28-13.27-13.40-15.35-15.14
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-17.19-21.78-23.62-27.02-27.02-23.62-25.22-26.40-27.79-27.02
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit55.7964.0765.7968.3968.3965.7961.8863.1262.7168.39
内在价值:市销率模型limitlimitlimitlimitlimitlimit62.4273.6883.5687.4887.4883.5683.6183.7885.0187.48
彼得林奇公允价值limitlimitlimitlimitlimitlimit17.7725.73----------------
格雷厄姆估值limitlimitlimitlimitlimitlimit17.4219.9718.0617.3115.6916.8515.3116.1412.2915.69
盈利能力值(EPV)limitlimitlimitlimitlimitlimit34.2542.0952.0748.6048.6052.0748.2447.7246.2948.60
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit3.333.953.613.543.593.613.413.423.233.54
基本面趋势(F分数)limitlimitlimitlimitlimitlimit6755555345
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.68-2.68-2.65-2.13-2.13-2.65-2.59-2.40-2.26-2.13
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.600.620.490.620.580.530.600.620.600.58
斯隆比率 %limitlimitlimitlimitlimitlimit-1.863.422.975.265.262.973.354.174.225.26
流动比率limitlimitlimitlimitlimitlimit1.241.201.031.171.171.031.041.161.191.17
速动比率limitlimitlimitlimitlimitlimit1.241.201.031.171.171.031.041.161.191.17
现金比率limitlimitlimitlimitlimitlimit0.270.290.160.150.150.160.140.150.160.15
利息保障倍数limitlimitlimitlimitlimitlimit14.3331.1019.237.327.3212.581.216.916.9112.55
最高股价limitlimitlimitlimitlimitlimit66.75108.58110.3093.8298.6579.8689.5180.7188.9193.82
最低股价limitlimitlimitlimitlimitlimit29.8359.4267.5165.7664.6367.5468.4569.8473.3065.76
股票回购率 %limitlimitlimitlimitlimitlimit-0.240.806.571.971.971.910.07-0.031.97-0.05
股票回购收益率 %limitlimitlimitlimitlimitlimit0.451.137.892.602.477.493.110.069.240.53
每股收入同比增长率 %limitlimitlimitlimitlimitlimit0.3416.0015.188.668.611.958.054.268.6913.03
每股收益同比增长率 %limitlimitlimitlimitlimitlimit-41.11143.69-20.70-26.57-25.76-87.75-68.10-56.76-55.80520.00
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit-21.4541.53-3.86-7.48-1.16102.15-33.85-10.32-16.5176.46
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit6.475.033.061.081.203.062.481.740.791.08
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit335.20335.23322.81308.43304.57314.14310.46310.86307.86304.57
期末总股本limitlimitlimitlimitlimitlimit335.56332.88311.01304.89305.70311.01310.79310.88304.75304.89
β贝塔系数limitlimitlimitlimitlimitlimit1.381.501.381.371.321.381.191.201.321.37
重述日期limitlimitlimitlimitlimitlimit02/27/2302/20/2402/20/2402/20/2402/20/2402/20/2404/27/2307/27/2310/27/2302/20/24
报告日期limitlimitlimitlimitlimitlimit02/24/2103/01/2202/27/2302/20/2402/20/2402/27/2304/27/2307/27/2310/27/2302/20/24
收益发布日期limitlimitlimitlimitlimitlimit02/23/2102/24/2202/23/2302/15/2402/15/2402/23/2304/27/2307/27/2310/27/2302/15/24
股东人数limitlimitlimitlimitlimitlimit524847444447------44
在职员工人数limitlimitlimitlimitlimitlimit100,000105,000115,000130,000130,000115,000115,000115,000115,000130,000
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00