*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limitlimitlimitlimitlimitlimit13.7414.6116.1016.0916.094.074.094.303.843.86
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit7.887.969.389.459.452.382.422.552.122.36
每股息税前利润limitlimitlimitlimitlimitlimit4.104.175.455.415.411.391.431.531.111.35
稀释每股收益limitlimitlimitlimitlimitlimit2.352.533.863.463.460.950.971.050.610.83
扣非每股收益limitlimitlimitlimitlimitlimit2.542.723.943.733.730.910.971.100.790.87
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit3.532.582.983.763.762.983.194.033.623.76
每股自由现金流limitlimitlimitlimitlimitlimit3.373.453.613.923.921.040.611.710.431.18
每股经营现金流limitlimitlimitlimitlimitlimit7.196.286.637.207.201.941.402.581.232.00
每股营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit6.316.367.877.587.581.971.962.131.641.86
每股现金limitlimitlimitlimitlimitlimit0.540.680.360.240.240.360.430.640.270.24
每股股息limitlimitlimitlimitlimitlimit4.935.465.986.266.261.561.561.561.561.56
每股账面价值limitlimitlimitlimitlimitlimit21.9519.1217.2014.7114.7117.2016.6416.2315.3714.71
每股有形账面价值limitlimitlimitlimitlimitlimit-11.72-13.58-14.39-15.87-15.87-14.39-14.65-14.81-15.42-15.87
每股总债务limitlimitlimitlimitlimitlimit58.9762.5264.5766.4466.4464.5765.7165.6966.2066.44
月末股价limitlimitlimitlimitlimitlimit159.19208.74135.64115.19105.83135.64133.84113.9492.03115.19
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 %limitlimitlimitlimitlimitlimit10.5912.3721.3321.7221.5921.8922.7925.5115.4622.25
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit1.461.132.712.773.002.782.833.632.582.84
资产收益率 ROA %limitlimitlimitlimitlimitlimit2.732.824.303.883.864.264.294.662.733.76
有形股本回报率 %limitlimitlimitlimitlimitlimit1.00万1.00万1.00万1.00万1.00万1.00万1.00万1.00万1.00万1.00万
有形资产收益率 %limitlimitlimitlimitlimitlimit4.424.466.685.955.916.586.597.134.165.74
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit8.218.3110.7710.7310.7110.9911.3012.078.7810.68
已动用资本回报率 %limitlimitlimitlimitlimitlimit4.754.916.466.516.486.656.827.285.316.48
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit-10.10-10.62-18.86-12.62-12.62-18.86-17.76-17.92-13.51-12.62
资本回报率 %limitlimitlimitlimitlimitlimit4.714.746.136.206.195.976.246.865.586.06
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit2.823.666.237.937.976.236.866.807.317.93
实际借款利率 %limitlimitlimitlimitlimitlimit2.702.412.452.892.882.672.762.822.923.00
毛利率 %limitlimitlimitlimitlimitlimit66.2868.5670.4071.6471.6470.5270.7372.0470.8572.94
营业利润率 %limitlimitlimitlimitlimitlimit31.7129.6234.8335.6435.6433.6235.4236.9633.9536.08
净利率 %limitlimitlimitlimitlimitlimit18.0817.2923.9821.5221.5023.4723.5824.3715.9021.68
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit57.3654.5058.2758.7758.7658.5659.2859.3555.1961.11
自由现金流利润率 %limitlimitlimitlimitlimitlimit24.5023.6322.4424.3824.3825.5714.9539.6411.1630.53
债务股本比率limitlimitlimitlimitlimitlimit2.693.273.754.524.523.753.954.054.314.52
股东权益比率limitlimitlimitlimitlimitlimit0.240.210.190.170.170.190.190.180.170.17
资产有息负债率limitlimitlimitlimitlimitlimit0.660.690.720.750.750.720.730.730.740.75
资产负债率limitlimitlimitlimitlimitlimit0.760.790.810.830.830.810.820.820.830.83
毛利润/总资产 %limitlimitlimitlimitlimitlimit10.0311.1712.6212.9112.8712.8012.8713.7812.1512.65
资产周转率limitlimitlimitlimitlimitlimit0.150.160.180.180.180.050.050.050.040.04
股息支付率limitlimitlimitlimitlimitlimit1.942.011.521.681.681.731.611.421.981.81
股息/营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit0.780.860.760.830.830.800.800.740.950.84
应收账款周转天数limitlimitlimitlimitlimitlimit32.0930.6935.4034.4333.9532.4636.2831.8433.9433.36
应付账款周转天数limitlimitlimitlimitlimitlimit52.2843.5942.5444.9843.3640.8041.2341.3442.7147.04
存货周转天数limitlimitlimitlimitlimitlimit--------------------
现金循环周期limitlimitlimitlimitlimitlimit-20.18-12.90-7.14-10.55-9.41-8.34-4.95-9.50-8.78-13.67
营业成本/收入 %limitlimitlimitlimitlimitlimit0.340.310.300.280.280.290.290.280.290.27
存货/收入limitlimitlimitlimitlimitlimit--------------------
资本开支/收入limitlimitlimitlimitlimitlimit0.280.190.190.200.200.220.190.200.210.21
资本开支/营业利润limitlimitlimitlimitlimitlimit0.880.650.540.570.570.660.540.550.610.59
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.530.450.460.460.460.460.560.340.650.41
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limitlimitlimitlimitlimitlimit5,840.006,340.006,986.006,981.006,981.001,764.001,773.001,867.001,667.001,674.00
营业成本limitlimitlimitlimitlimitlimit1,969.001,993.002,068.001,980.001,980.00520.00519.00522.00486.00453.00
毛利润limitlimitlimitlimitlimitlimit3,871.004,347.004,918.005,001.005,001.001,244.001,254.001,345.001,181.001,221.00
毛利率 %limitlimitlimitlimitlimitlimit66.2868.5670.4071.6471.6470.5270.7372.0470.8572.94
销售及行政开支limitlimitlimitlimitlimitlimit678.00680.00750.00759.00759.00192.00195.00210.00176.00178.00
研发费用limitlimitlimitlimitlimitlimit--------------------
其他营业成本limitlimitlimitlimitlimitlimit1,341.001,789.001,735.001,754.001,754.00459.00431.00445.00439.00439.00
总营业成本limitlimitlimitlimitlimitlimit2,019.002,469.002,485.002,513.002,513.00651.00626.00655.00615.00617.00
营业利润limitlimitlimitlimitlimitlimit1,852.001,878.002,433.002,488.002,488.00593.00628.00690.00566.00604.00
营业利润率 %limitlimitlimitlimitlimitlimit31.7129.6234.8335.6435.6433.6235.4236.9633.9536.08
利息收入limitlimitlimitlimitlimitlimit2.001.003.0015.0015.002.002.005.003.005.00
利息支出limitlimitlimitlimitlimitlimit-666.00-632.00-673.00-821.00-821.00-186.00-195.00-201.00-209.00-216.00
净利息收入limitlimitlimitlimitlimitlimit-687.00-656.00-696.00-835.00-835.00-191.00-200.00-203.00-214.00-218.00
其他收入(支出)limitlimitlimitlimitlimitlimit-89.00-43.00-46.00-125.00-126.0014.00-3.00-25.00-80.00-18.00
利润总额limitlimitlimitlimitlimitlimit1,076.001,179.001,691.001,528.001,527.00416.00425.00462.00272.00368.00
所得税费用limitlimitlimitlimitlimitlimit-20.00-21.00-16.00-26.00-26.00-2.00-7.00-7.00-7.00-5.00
税率 %limitlimitlimitlimitlimitlimit1.861.780.951.701.700.481.651.522.571.36
持续经营净利润limitlimitlimitlimitlimitlimit1,056.001,158.001,675.001,502.001,501.00414.00418.00455.00265.00363.00
终止经营净利润limitlimitlimitlimitlimitlimit---62.00----------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit--------------------
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit1,056.001,096.001,675.001,502.001,501.00414.00418.00455.00265.00363.00
净利率 %limitlimitlimitlimitlimitlimit18.0817.2923.9821.5221.5023.4723.5824.3715.9021.68
优先股股利limitlimitlimitlimitlimitlimit57.00------------------
基本每股收益limitlimitlimitlimitlimitlimit2.362.543.873.463.470.950.971.050.610.84
稀释每股收益limitlimitlimitlimitlimitlimit2.352.533.863.463.460.950.971.050.610.83
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit425.0434.0434.0434.0434.0434.0434.0434.0434.0434.0
息税前利润limitlimitlimitlimitlimitlimit1,742.001,811.002,364.002,349.002,348.00602.00620.00663.00481.00584.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit1,608.001,644.001,707.001,754.001,754.00431.00431.00445.00439.00439.00
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit3,350.003,455.004,071.004,103.004,102.001,033.001,051.001,108.00920.001,023.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit57.3654.5058.2758.7758.7658.5659.2859.3555.1961.11
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limitlimitlimitlimitlimitlimit232.00292.00156.00105.00105.00156.00187.00276.00117.00105.00
短期证券limitlimitlimitlimitlimitlimit--------------------
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit232.00292.00156.00105.00105.00156.00187.00276.00117.00105.00
应收账款limitlimitlimitlimitlimitlimit431.00635.00720.00597.00597.00720.00690.00613.00627.00597.00
应收票据limitlimitlimitlimitlimitlimit--------------------
应收贷款limitlimitlimitlimitlimitlimit--------------------
其他流动应收款项limitlimitlimitlimitlimitlimit--------------------
应收账款总额limitlimitlimitlimitlimitlimit431.00635.00720.00597.00597.00720.00690.00613.00627.00597.00
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limitlimitlimitlimitlimitlimit441.00327.00341.00330.00330.00341.00448.00460.00382.00330.00
流动资产合计limitlimitlimitlimitlimitlimit1,104.001,254.001,217.001,032.001,032.001,217.001,325.001,349.001,126.001,032.00
非流动投资limitlimitlimitlimitlimitlimit--------------------
土地limitlimitlimitlimitlimitlimit2,171.002,259.002,339.002,442.002,442.002,339.00------2,442.00
房屋及建筑物修缮limitlimitlimitlimitlimitlimit147.00218.00221.00209.00209.00221.00------209.00
机器、家具和设备limitlimitlimitlimitlimitlimit557.00587.00652.00681.00681.00652.00------681.00
在建工程limitlimitlimitlimitlimitlimit1,063.00853.00913.001,134.001,134.00913.00------1,134.00
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit28,491.0029,971.0030,879.0031,666.0031,666.0030,879.0035,351.0035,639.0035,869.0031,666.00
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit32,429.0033,888.0035,004.0036,132.0036,132.0035,004.0035,351.0035,639.0035,869.0036,132.00
累计折旧limitlimitlimitlimitlimitlimit-10,803.00-11,937.00-13,071.00-14,279.00-14,279.00-13,071.00-13,377.00-13,683.00-13,987.00-14,279.00
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit21,626.0021,951.0021,933.0021,853.0021,853.0021,933.0021,974.0021,956.0021,882.0021,853.00
无形资产limitlimitlimitlimitlimitlimit14,511.0014,124.0013,681.0013,264.0013,264.0013,681.0013,581.0013,473.0013,361.0013,264.00
商誉limitlimitlimitlimitlimitlimit10,078.0010,078.0010,085.0010,085.0010,085.0010,085.0010,085.0010,085.0010,085.0010,085.00
其他非流动资产limitlimitlimitlimitlimitlimit1,527.001,711.002,090.002,378.002,378.002,090.002,174.002,264.002,330.002,378.00
非流动资产合计limitlimitlimitlimitlimitlimit37,664.0037,786.0037,704.0037,495.0037,495.0037,704.0037,729.0037,693.0037,573.0037,495.00
资产总计limitlimitlimitlimitlimitlimit38,768.0039,040.0038,921.0038,527.0038,527.0038,921.0039,054.0039,042.0038,699.0038,527.00
应付票据及应付账款limitlimitlimitlimitlimitlimit230.00246.00236.00252.00252.00236.00233.00240.00215.00252.00
应交税费limitlimitlimitlimitlimitlimit--------------------
其他应付账款limitlimitlimitlimitlimitlimit--------------------
应交税费和其他应付款limitlimitlimitlimitlimitlimit577.00583.00590.00561.00561.00590.00432.00531.00518.00561.00
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit807.00829.00826.00813.00813.00826.00665.00771.00733.00813.00
短期借款limitlimitlimitlimitlimitlimit129.0072.00819.00835.00835.00819.00819.00819.00827.00835.00
短期资本化租赁债务limitlimitlimitlimitlimitlimit329.00349.00350.00332.00332.00350.00330.00342.00339.00332.00
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit458.00421.001,169.001,167.001,167.001,169.001,149.001,161.001,166.001,167.00
流动递延收益负债limitlimitlimitlimitlimitlimit704.00776.00736.00605.00605.00736.00721.00793.00650.00605.00
流动递延所得税负债limitlimitlimitlimitlimitlimit--------------------
流动递延所得税和收益负债limitlimitlimitlimitlimitlimit704.00776.00736.00605.00605.00736.00721.00793.00650.00605.00
其他流动负债limitlimitlimitlimitlimitlimit--------------------
流动负债合计limitlimitlimitlimitlimitlimit1,969.002,026.002,731.002,585.002,585.002,731.002,535.002,725.002,549.002,585.00
长期借款limitlimitlimitlimitlimitlimit19,151.0020,557.0020,910.0022,086.0022,086.0020,910.0021,513.0021,599.0021,903.0022,086.00
长期资本租赁负债limitlimitlimitlimitlimitlimit5,808.006,031.005,881.005,561.005,561.005,881.005,856.005,750.005,660.005,561.00
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit24,959.0026,588.0026,791.0027,647.0027,647.0026,791.0027,369.0027,349.0027,563.0027,647.00
债务股本比率limitlimitlimitlimitlimitlimit2.693.273.754.524.523.753.954.054.314.52
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit2,093.001,893.001,616.001,552.001,552.001,616.00------1,552.00
其他非流动负债limitlimitlimitlimitlimitlimit286.00275.00334.00362.00362.00334.001,927.001,922.001,918.00362.00
非流动负债合计limitlimitlimitlimitlimitlimit27,338.0028,756.0028,741.0029,561.0029,561.0028,741.0029,296.0029,271.0029,481.0029,561.00
负债合计limitlimitlimitlimitlimitlimit29,307.0030,782.0031,472.0032,146.0032,146.0031,472.0031,831.0031,996.0032,030.0032,146.00
普通股limitlimitlimitlimitlimitlimit4.004.004.004.004.004.004.004.004.004.00
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit-8,472.00-9,753.00-10,666.00-11,889.00-11,889.00-10,666.00-10,929.00-11,155.00-11,571.00-11,889.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit-4.00-4.00-5.00-4.00-4.00-5.00-6.00-5.00-5.00-4.00
资本公积limitlimitlimitlimitlimitlimit17,933.0018,011.0018,116.0018,270.0018,270.0018,116.0018,154.0018,202.0018,241.0018,270.00
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limitlimitlimitlimitlimitlimit9,461.008,258.007,449.006,381.006,381.007,449.007,223.007,046.006,669.006,381.00
少数股东权益limitlimitlimitlimitlimitlimit--------------------
所有者权益合计limitlimitlimitlimitlimitlimit9,461.008,258.007,449.006,381.006,381.007,449.007,223.007,046.006,669.006,381.00
股东权益比率limitlimitlimitlimitlimitlimit0.240.210.190.170.170.190.190.180.170.17
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limitlimitlimitlimitlimitlimit1,056.001,158.001,675.001,502.001,502.00414.00418.00456.00265.00363.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit1,608.001,644.001,707.001,754.001,754.00431.00431.00445.00439.00439.00
经营性应收项目变动limitlimitlimitlimitlimitlimit166.00-113.00-49.00115.00115.00-57.0028.0075.00-16.0028.00
存货变动limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit-46.00-2.00-5.0022.0022.0068.00-56.0091.00-93.0080.00
其他营运资金变动limitlimitlimitlimitlimitlimit-50.00-231.00-693.00-508.00-508.00-67.00-266.00-27.00-121.00-94.00
营运资金变动limitlimitlimitlimitlimitlimit70.00-346.00-747.00-371.00-371.00-56.00-294.00139.00-230.0014.00
递延所得税limitlimitlimitlimitlimitlimit3.004.003.00--1.001.001.00------
股权激励limitlimitlimitlimitlimitlimit138.00129.00156.00157.00157.0036.0041.0050.0035.0031.00
资产减值费用limitlimitlimitlimitlimitlimit74.0021.0034.0033.0033.008.00--22.008.003.00
终止经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit---62.00----------------
其他经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit106.00179.0050.0051.0050.006.009.007.0016.0018.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit3,055.002,727.002,878.003,126.003,126.00840.00606.001,119.00533.00868.00
营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit2,681.002,761.003,416.003,289.003,289.00853.00849.00923.00712.00805.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-1,624.00-1,229.00-1,310.00-1,424.00-1,424.00-389.00-341.00-379.00-347.00-357.00
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-107.00-111.00-35.00-96.00-96.00-20.00-67.00-22.00-4.00-3.00
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--------------------
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit-10.008.00-7.001.001.003.001.002.002.00-4.00
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-1,741.00-1,332.00-1,352.00-1,519.00-1,519.00-406.00-407.00-399.00-349.00-364.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit-76.00-70.00-65.00-30.00-30.00-1.00-28.00-1.00---1.00
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limitlimitlimitlimitlimitlimit6,423.005,250.005,219.0011,704.0011,704.004,471.002,433.002,027.001,391.005,853.00
偿付债券现金流出limitlimitlimitlimitlimitlimit-5,390.00-4,075.00-4,203.00-10,566.00-10,566.00-4,248.00-1,848.00-1,954.00-1,094.00-5,670.00
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit1,033.001,175.001,016.001,138.001,138.00223.00585.0073.00297.00183.00
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit-2,190.00-2,373.00-2,602.00-2,723.00-2,723.00-678.00-686.00-678.00-680.00-679.00
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limitlimitlimitlimitlimitlimit-38.00-42.00-14.00-39.00-39.00---10.00-13.00---16.00
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-1,271.00-1,310.00-1,665.00-1,654.00-1,654.00-456.00-139.00-619.00-383.00-513.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit338.00381.00466.00327.00327.00349.00327.00388.00488.00289.00
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit------1.001.00--1.00-1.00--1.00
现金及现金等价物净额limitlimitlimitlimitlimitlimit43.0085.00-139.00-46.00-46.00-22.0061.00100.00-199.00-8.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit381.00466.00327.00281.00281.00327.00388.00488.00289.00281.00
资本开支limitlimitlimitlimitlimitlimit-1,624.00-1,229.00-1,310.00-1,424.00-1,424.00-389.00-341.00-379.00-347.00-357.00
自由现金流limitlimitlimitlimitlimitlimit1,431.001,498.001,568.001,702.001,702.00451.00265.00740.00186.00511.00
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limitlimitlimitlimitlimitlimit67.7482.5135.1433.2930.5935.1434.6728.9225.7133.29
扣非市盈率limitlimitlimitlimitlimitlimit62.5776.7434.4130.8828.3934.4134.7628.7824.4230.88
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit45.1280.8145.5530.6828.1545.5541.9428.3025.4230.68
市净率limitlimitlimitlimitlimitlimit7.2510.927.887.837.197.888.047.025.997.83
股价/每股有形账面价值limitlimitlimitlimitlimitlimit--------------------
股价/自由现金流limitlimitlimitlimitlimitlimit47.2860.4737.5429.3726.9537.5437.3227.1724.3229.37
股价/每股经营现金流limitlimitlimitlimitlimitlimit22.1533.2220.4615.9914.6620.4619.8515.1412.8915.99
市销率limitlimitlimitlimitlimitlimit11.5914.298.437.166.608.438.286.925.657.16
市盈增长比limitlimitlimitlimitlimitlimit9.199.683.814.014.003.813.933.353.004.01
企业价值/收入limitlimitlimitlimitlimitlimit16.0618.4412.3911.2710.6812.3912.3210.869.6911.27
企业价值倍数limitlimitlimitlimitlimitlimit28.0033.8321.2619.1718.1821.2620.9918.4316.6719.17
企业价值/息税前利润limitlimitlimitlimitlimitlimit53.8464.5536.6133.4931.7736.6136.0231.3528.9733.49
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit1.861.552.732.993.152.732.783.193.452.99
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit8.289.1111.0610.4210.6711.0610.8911.2411.3810.42
席勒市盈率limitlimitlimitlimitlimitlimit104.23114.2160.2243.6540.0960.2256.2145.7936.0943.65
股息率 %limitlimitlimitlimitlimitlimit3.102.624.325.435.884.324.545.416.805.43
股价/每股营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit25.2432.8117.2315.2013.9517.2517.1013.3914.0215.53
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limitlimitlimitlimitlimitlimit68,61190,17658,73249,95745,98558,73258,08749,45039,94149,957
企业价值limitlimitlimitlimitlimitlimit93,796116,89386,53678,66674,59086,53686,41877,68468,55378,666
月末股价limitlimitlimitlimitlimitlimit159.19208.74135.64115.19105.83135.64133.84113.9492.03115.19
每股现金净流量limitlimitlimitlimitlimitlimit-67.46-70.58-72.32-73.88-73.88-72.32-72.91-73.09-73.53-73.88
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit-65.44-68.35-69.87-71.74-71.74-69.87-70.29-70.62-71.21-71.74
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-66.71-69.48-71.08-72.85-72.85-71.08-71.72-72.03-72.45-72.85
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit39.6140.7943.2343.3843.3843.2343.1945.4943.9143.38
内在价值:市销率模型limitlimitlimitlimitlimitlimit114.41127.59145.42144.69144.69145.42145.30148.06146.43144.69
彼得林奇公允价值limitlimitlimitlimitlimitlimit17.2521.5835.6328.7428.7435.6334.0333.9730.6328.74
格雷厄姆估值limitlimitlimitlimitlimitlimit--------------------
盈利能力值(EPV)limitlimitlimitlimitlimitlimit-52.37-52.60-48.99-42.55-42.55-48.99-48.07-45.01-44.57-42.55
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit1.371.701.070.830.761.071.050.880.670.83
基本面趋势(F分数)limitlimitlimitlimitlimitlimit5876677766
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-3.01-2.30-2.53-2.84-2.84-2.53-2.34-2.53-2.53-2.84
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.900.900.900.900.910.910.910.900.900.91
斯隆比率 %limitlimitlimitlimitlimitlimit-0.67-0.770.38-0.27-0.280.380.55-0.030.04-0.28
流动比率limitlimitlimitlimitlimitlimit0.560.620.450.400.400.450.520.500.440.40
速动比率limitlimitlimitlimitlimitlimit0.560.620.450.400.400.450.520.500.440.40
现金比率limitlimitlimitlimitlimitlimit0.120.140.060.040.040.060.070.100.050.04
利息保障倍数limitlimitlimitlimitlimitlimit2.782.973.623.033.033.193.223.432.712.80
最高股价limitlimitlimitlimitlimitlimit174.56208.74207.74152.54136.29150.36152.54134.51117.87118.57
最低股价limitlimitlimitlimitlimitlimit116.98146.77122.4585.8984.72122.45123.75109.4489.7085.89
股票回购率 %limitlimitlimitlimitlimitlimit-3.61-0.23-0.23-0.16-0.16---0.23----0.07
股票回购收益率 %limitlimitlimitlimitlimitlimit0.110.080.110.060.070.010.190.01--0.01
每股收入同比增长率 %limitlimitlimitlimitlimitlimit-0.336.3110.19-0.07-0.066.651.787.67-4.52-5.10
每股收益同比增长率 %limitlimitlimitlimitlimitlimit31.287.6652.57-10.36-10.3617.28--8.25-37.11-12.63
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit5.771.0017.830.790.7511.434.689.59-10.07-0.97
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit6.817.939.047.717.109.048.848.588.137.71
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit423.00432.00433.00434.00434.00433.00433.00434.00434.00434.00
期末总股本limitlimitlimitlimitlimitlimit431.00432.00433.00433.69434.52433.00434.00434.00434.00433.69
β贝塔系数limitlimitlimitlimitlimitlimit0.330.420.691.161.160.690.910.890.991.16
重述日期limitlimitlimitlimitlimitlimit02/24/2302/23/2402/23/2402/23/2402/23/2402/23/2405/03/2308/02/2311/01/2302/23/24
报告日期limitlimitlimitlimitlimitlimit02/22/2102/22/2202/24/2302/23/2402/23/2402/24/2305/03/2308/02/2311/01/2302/23/24
收益发布日期limitlimitlimitlimitlimitlimit01/28/2101/27/2201/26/2301/25/2401/25/2401/26/2304/20/2307/20/2310/19/2301/25/24
股东人数limitlimitlimitlimitlimitlimit480528542571571542------571
在职员工人数limitlimitlimitlimitlimitlimit4,9005,0005,0005,0005,0005,0005,0005,0005,0005,000
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00