*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limitlimitlimitlimitlimitlimit3.094.226.016.376.361.431.381.731.771.48
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit0.081.211.941.771.770.380.310.620.590.25
每股息税前利润limitlimitlimitlimitlimitlimit-1.070.090.730.580.580.090.020.320.29-0.05
稀释每股收益limitlimitlimitlimitlimitlimit-1.62-0.460.04-0.11-0.11-0.08-0.140.150.11-0.23
扣非每股收益limitlimitlimitlimitlimitlimit-1.74-0.84---0.01-0.01-0.08-0.130.150.11-0.14
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit--------------------
每股自由现金流limitlimitlimitlimitlimitlimit-0.430.601.461.561.560.430.100.570.690.21
每股经营现金流limitlimitlimitlimitlimitlimit-0.430.601.461.561.560.430.100.570.690.21
每股营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit-0.600.281.201.211.210.210.150.440.410.21
每股现金limitlimitlimitlimitlimitlimit0.450.390.541.391.390.540.460.671.471.39
每股股息limitlimitlimitlimitlimitlimit0.22--0.070.280.280.070.070.070.070.07
每股账面价值limitlimitlimitlimitlimitlimit14.4316.3516.2915.8815.8816.2916.0616.1416.1815.88
每股有形账面价值limitlimitlimitlimitlimitlimit14.4316.3516.2915.8815.8816.2916.0616.1416.1815.88
每股总债务limitlimitlimitlimitlimitlimit13.4511.6310.0810.3310.3310.0810.049.9710.3810.33
月末股价limitlimitlimitlimitlimitlimit10.8013.7212.2710.7210.1112.2710.499.369.5710.72
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 %limitlimitlimitlimitlimitlimit-10.56-2.501.230.340.34-1.02-2.464.653.71-4.59
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit-14.10-2.971.630.500.53-1.35-3.768.026.28-6.79
资产收益率 ROA %limitlimitlimitlimitlimitlimit-5.41-1.320.710.200.20-0.60-1.452.742.17-2.65
有形股本回报率 %limitlimitlimitlimitlimitlimit-10.56-2.501.230.340.34-1.02-2.464.653.71-4.59
有形资产收益率 %limitlimitlimitlimitlimitlimit-5.41-1.320.710.200.20-0.60-1.452.742.17-2.65
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit-238.7820.89181.61151.75152.3289.6022.84330.60306.08-49.42
已动用资本回报率 %limitlimitlimitlimitlimitlimit-3.700.322.722.172.171.320.344.774.28-0.68
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit53.6626.5615.3513.7713.7715.3512.4710.4610.6313.77
资本回报率 %limitlimitlimitlimitlimitlimit-3.13-0.832.492.582.571.410.644.784.350.48
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit8.189.7210.768.298.1010.769.229.179.568.29
实际借款利率 %limitlimitlimitlimitlimitlimit4.353.854.875.205.225.255.005.035.275.60
毛利率 %limitlimitlimitlimitlimitlimit15.4128.9937.8435.6635.6633.1330.5641.1037.8031.49
营业利润率 %limitlimitlimitlimitlimitlimit-29.74-5.6611.5910.5610.566.533.0618.2315.992.11
净利率 %limitlimitlimitlimitlimitlimit-52.46-9.033.330.850.85-2.89-7.1710.828.45-12.42
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit2.6528.6632.2327.8627.8626.6222.7135.7333.1217.14
自由现金流利润率 %limitlimitlimitlimitlimitlimit-13.7714.1124.2624.5724.5729.887.0333.1338.7114.00
债务股本比率limitlimitlimitlimitlimitlimit0.930.710.620.650.650.620.630.620.640.65
股东权益比率limitlimitlimitlimitlimitlimit0.500.560.590.580.580.590.590.590.580.58
资产有息负债率limitlimitlimitlimitlimitlimit0.460.400.370.380.380.370.370.360.370.38
资产负债率limitlimitlimitlimitlimitlimit0.490.420.390.400.400.390.390.390.400.40
毛利润/总资产 %limitlimitlimitlimitlimitlimit1.594.258.108.268.256.916.1810.419.706.72
资产周转率limitlimitlimitlimitlimitlimit0.100.150.210.230.230.050.050.060.060.05
股息/营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit-0.37--0.060.230.230.340.460.160.170.34
应收账款周转天数limitlimitlimitlimitlimitlimit7.954.205.065.605.8713.246.565.545.736.04
应付账款周转天数limitlimitlimitlimitlimitlimit86.9266.8956.0052.6854.7660.9553.5951.8855.6059.93
存货周转天数limitlimitlimitlimitlimitlimit--------------------
现金循环周期limitlimitlimitlimitlimitlimit-78.97-62.69-50.94-47.08-48.89-47.71-47.03-46.34-49.86-53.89
营业成本/收入 %limitlimitlimitlimitlimitlimit0.850.710.620.640.640.670.690.590.620.69
存货/收入limitlimitlimitlimitlimitlimit--------------------
资本开支/收入limitlimitlimitlimitlimitlimit--------------------
资本开支/营业利润limitlimitlimitlimitlimitlimit--------------------
资本开支/经营现金流limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit144.90204.00294.90311.10311.1070.3067.6084.5086.7072.30
营业成本limitlimitlimitlimitlimitlimit122.60144.90183.30200.20200.2047.0046.9049.8054.0049.50
毛利润limitlimitlimitlimitlimitlimit22.3059.10111.60110.90110.9023.3020.7034.7032.8022.80
毛利率 %limitlimitlimitlimitlimitlimit15.4128.9937.8435.6635.6633.1330.5641.1037.8031.49
销售及行政开支limitlimitlimitlimitlimitlimit11.6015.8017.3017.5017.504.304.304.604.204.30
研发费用limitlimitlimitlimitlimitlimit--------------------
其他营业成本limitlimitlimitlimitlimitlimit53.9054.9060.0060.6060.6014.4014.3014.7014.7016.90
总营业成本limitlimitlimitlimitlimitlimit65.4070.7077.4078.1078.1018.7018.6019.3018.9021.20
营业利润limitlimitlimitlimitlimitlimit-43.10-11.6034.2032.9032.904.602.1015.4013.901.50
营业利润率 %limitlimitlimitlimitlimitlimit-29.74-5.6611.5910.5610.566.533.0618.2315.992.11
利息收入limitlimitlimitlimitlimitlimit0.200.300.801.601.600.10--0.200.500.80
利息支出limitlimitlimitlimitlimitlimit-27.00-23.10-25.80-25.90-25.90-6.50-6.10-6.20-6.50-7.10
净利息收入limitlimitlimitlimitlimitlimit-27.90-24.20-26.40-25.60-25.60-6.70-6.40-6.30-6.40-6.60
其他收入(支出)limitlimitlimitlimitlimitlimit-6.0016.902.10-4.80-4.80---0.700.20---4.30
利润总额limitlimitlimitlimitlimitlimit-77.00-18.809.902.502.50-2.10-5.009.407.50-9.30
所得税费用limitlimitlimitlimitlimitlimit--------------------
税率 %limitlimitlimitlimitlimitlimit--------------------
持续经营净利润limitlimitlimitlimitlimitlimit-77.00-18.809.902.502.50-2.10-5.009.407.50-9.30
终止经营净利润limitlimitlimitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit1.000.40-0.100.200.200.100.20-0.20-0.200.40
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit-76.00-18.409.802.602.60-2.00-4.809.107.30-9.00
净利率 %limitlimitlimitlimitlimitlimit-52.46-9.033.330.850.85-2.89-7.1710.828.45-12.42
优先股股利limitlimitlimitlimitlimitlimit--4.008.008.008.002.002.002.002.002.00
基本每股收益limitlimitlimitlimitlimitlimit-1.62-0.460.04-0.11-0.11-0.08-0.140.150.11-0.23
稀释每股收益limitlimitlimitlimitlimitlimit-1.62-0.460.04-0.11-0.11-0.08-0.140.150.11-0.23
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit47.048.349.148.848.949.248.849.049.048.9
息税前利润limitlimitlimitlimitlimitlimit-50.004.2035.7028.4028.404.301.1015.5014.00-2.30
折旧、损耗和摊销limitlimitlimitlimitlimitlimit53.6054.0059.1058.0058.0014.3014.2014.6014.6014.60
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit3.8058.5095.0086.7086.7018.7015.4030.2028.7012.40
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit2.6528.6632.2327.8627.8626.6222.7135.7333.1217.14
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limitlimitlimitlimitlimitlimit21.1019.2026.3068.1068.1026.3022.5032.9071.6068.10
短期证券limitlimitlimitlimitlimitlimit--------------------
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit21.1019.2026.3068.1068.1026.3022.5032.9071.6068.10
应收账款limitlimitlimitlimitlimitlimit1.703.005.204.404.405.204.505.705.204.40
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limitlimitlimitlimitlimitlimit1.703.005.204.404.405.204.505.705.204.40
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limitlimitlimitlimitlimitlimit10.3010.7018.9017.6017.6018.9013.3014.8018.3017.60
流动资产合计limitlimitlimitlimitlimitlimit33.1032.9050.3090.1090.1050.3040.3053.4095.2090.10
非流动投资limitlimitlimitlimitlimitlimit--------------------
土地limitlimitlimitlimitlimitlimit--------------------
房屋及建筑物修缮limitlimitlimitlimitlimitlimit--------------------
机器、家具和设备limitlimitlimitlimitlimitlimit--------------------
在建工程limitlimitlimitlimitlimitlimit--------------------
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit20.6020.0019.3018.1018.1019.3019.1018.4018.3018.10
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit20.6020.0019.3018.1018.1019.3019.1018.4018.3018.10
累计折旧limitlimitlimitlimitlimitlimit--------------------
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit20.6020.0019.3018.1018.1019.3019.1018.4018.3018.10
无形资产limitlimitlimitlimitlimitlimit--------------------
商誉limitlimitlimitlimitlimitlimit--------------------
其他非流动资产limitlimitlimitlimitlimitlimit1,316.501,357.801,274.101,235.701,235.701,274.101,272.401,264.801,252.501,235.70
非流动资产合计limitlimitlimitlimitlimitlimit1,337.101,377.801,293.401,253.801,253.801,293.401,291.601,283.301,270.801,253.80
资产总计limitlimitlimitlimitlimitlimit1,370.301,410.701,343.701,343.901,343.901,343.701,331.901,336.701,366.001,343.90
应付票据及应付账款limitlimitlimitlimitlimitlimit25.4027.7028.5029.3029.3028.5026.6030.0035.8029.30
应交税费limitlimitlimitlimitlimitlimit--------------------
其他应付账款limitlimitlimitlimitlimitlimit20.401.805.205.405.405.205.305.305.405.40
应交税费和其他应付款limitlimitlimitlimitlimitlimit--------------------
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit45.8029.5033.7034.7034.7033.7031.9035.3041.2034.70
短期借款limitlimitlimitlimitlimitlimit--70.00----------------
短期资本化租赁债务limitlimitlimitlimitlimitlimit--------------------
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit--70.00----------------
流动递延收益负债limitlimitlimitlimitlimitlimit--------------------
流动递延所得税负债limitlimitlimitlimitlimitlimit--------------------
流动递延所得税和收益负债limitlimitlimitlimitlimitlimit--------------------
其他流动负债limitlimitlimitlimitlimitlimit--------------------
流动负债合计limitlimitlimitlimitlimitlimit45.8099.5033.7034.7034.7033.7031.9035.3041.2034.70
长期借款limitlimitlimitlimitlimitlimit608.80474.30469.90484.10484.10469.90468.70465.90486.10484.10
长期资本租赁负债limitlimitlimitlimitlimitlimit23.2022.7022.1020.8020.8022.1022.0021.0020.9020.80
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit632.00497.00492.00504.90504.90492.00490.70486.90507.00504.90
债务股本比率limitlimitlimitlimitlimitlimit0.930.710.620.650.650.620.630.620.640.65
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit--------------------
其他非流动负债limitlimitlimitlimitlimitlimit--------------------
非流动负债合计limitlimitlimitlimitlimitlimit632.00497.00492.00504.90504.90492.00490.70486.90507.00504.90
负债合计limitlimitlimitlimitlimitlimit677.80596.50525.70539.60539.60525.70522.60522.20548.10539.60
普通股limitlimitlimitlimitlimitlimit0.500.500.500.500.500.500.500.500.500.50
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit-228.70-251.10-252.70-271.70-271.70-252.70-262.90-259.20-257.30-271.70
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit--------------------
资本公积limitlimitlimitlimitlimitlimit906.001,048.101,047.001,047.201,047.201,047.001,047.101,047.101,047.101,047.20
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limitlimitlimitlimitlimitlimit677.80797.50794.90776.10776.10794.90784.70788.50790.40776.10
少数股东权益limitlimitlimitlimitlimitlimit14.7016.7023.1028.3028.3023.1024.5026.0027.4028.30
所有者权益合计limitlimitlimitlimitlimitlimit692.50814.20818.00804.40804.40818.00809.30814.50817.80804.40
股东权益比率limitlimitlimitlimitlimitlimit0.500.560.590.580.580.590.590.590.580.58
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limitlimitlimitlimitlimitlimit-77.00-18.809.902.502.50-2.10-5.009.407.50-9.30
折旧、损耗和摊销limitlimitlimitlimitlimitlimit53.6054.0059.1058.0058.0014.3014.2014.6014.6014.60
经营性应收项目变动limitlimitlimitlimitlimitlimit2.90-1.30-2.200.800.8010.000.60-1.200.500.80
存货变动limitlimitlimitlimitlimitlimit--------------------
预付资产变动limitlimitlimitlimitlimitlimit0.30-0.50-0.80-0.40-0.402.90-6.20--3.402.40
应付票据及应付账款、应交税费和其他应付款变动limitlimitlimitlimitlimitlimit-8.005.700.501.001.10-6.00-1.303.905.20-6.80
其他营运资金变动limitlimitlimitlimitlimitlimit0.10-0.20-0.10-0.10-0.10-----0.500.40--
营运资金变动limitlimitlimitlimitlimitlimit-4.603.70-2.601.401.407.00-6.902.309.50-3.60
递延所得税limitlimitlimitlimitlimitlimit--------------------
股权激励limitlimitlimitlimitlimitlimit4.904.805.606.106.101.401.501.601.601.60
资产减值费用limitlimitlimitlimitlimitlimit15.305.60--6.50------------
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-12.20-20.50-0.401.908.400.401.000.100.306.90
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit-20.0028.8071.5076.4076.4021.004.8028.0033.6010.10
营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit-28.3013.4058.7059.1059.1010.107.4021.7020.0010.10
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit--------------------
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--------------------
处置子公司及其他营业单位收到的现金净额limitlimitlimitlimitlimitlimit--2.80----------------
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---104.70----------------
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit26.80-101.9030.00-28.10-28.10-2.60-8.10-7.50-5.80-6.70
发行股票产生的现金流入limitlimitlimitlimitlimitlimit0.2024.600.100.100.10----------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit--------------------
发行优先股产生的现金流量净额limitlimitlimitlimitlimitlimit--120.00----------------
发行债券产生的现金流入limitlimitlimitlimitlimitlimit99.30111.7044.30172.90172.90--75.0015.0082.90--
偿付债券现金流出limitlimitlimitlimitlimitlimit-76.40-176.50-119.00-157.10-157.10-2.30-75.50-18.00-61.90-1.60
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit22.90-64.80-74.7015.9015.90-2.30-0.50-3.0021.00-1.60
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit-16.20-2.60-8.10-22.20-22.20-2.00-5.50-5.50-5.50-5.50
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-2.40-5.60-3.50-1.50-1.50-3.20-----1.00-0.50
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit4.4071.60-86.20-7.70-7.70-7.50-6.10-8.5014.50-7.70
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit20.2031.5029.9045.2045.1034.2045.2035.8047.7090.00
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit--------------------
现金及现金等价物净额limitlimitlimitlimitlimitlimit11.30-1.6015.3040.6040.6011.00-9.4011.9042.30-4.20
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit31.5029.9045.2085.7085.7045.2035.8047.7090.0085.70
资本开支limitlimitlimitlimitlimitlimit--------------------
自由现金流limitlimitlimitlimitlimitlimit-20.0028.8071.5076.4076.4021.004.8028.0033.6010.10
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limitlimitlimitlimitlimitlimit0.000.00306.750.000.00306.7574.9366.86239.250.00
扣非市盈率limitlimitlimitlimitlimitlimit0.000.000.000.000.000.0094.5063.24191.400.00
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit--------------------
市净率limitlimitlimitlimitlimitlimit0.750.840.750.670.640.750.650.580.590.67
股价/每股有形账面价值limitlimitlimitlimitlimitlimit0.750.840.750.670.640.750.650.580.590.67
股价/自由现金流limitlimitlimitlimitlimitlimit--23.068.426.856.408.426.405.565.376.85
股价/每股经营现金流limitlimitlimitlimitlimitlimit--23.068.426.856.408.426.405.565.376.85
市销率limitlimitlimitlimitlimitlimit3.503.252.041.681.592.041.671.481.521.68
市盈增长比limitlimitlimitlimitlimitlimit--------------------
企业价值/收入limitlimitlimitlimitlimitlimit7.826.053.693.183.003.693.273.023.013.18
企业价值倍数limitlimitlimitlimitlimitlimit295.5721.1011.4511.4110.7611.4510.189.5910.0011.41
企业价值/息税前利润limitlimitlimitlimitlimitlimit-22.64290.7530.4934.8132.8230.4925.0323.5826.5834.81
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit-4.420.343.282.873.053.284.004.243.762.87
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit-21.52-22.82-9.2315.0415.59-9.23-2.734.8111.0615.04
席勒市盈率limitlimitlimitlimitlimitlimit26.4729.6123.8521.1819.8223.8520.0917.7118.0721.18
股息率 %limitlimitlimitlimitlimitlimit4.07--0.572.612.740.571.332.242.932.61
股价/每股营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit--49.4110.268.868.3214.8717.385.285.8713.03
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limitlimitlimitlimitlimitlimit507669599524494599513457468524
企业价值limitlimitlimitlimitlimitlimit1,1331,2341,0889899321,0881,005937930989
月末股价limitlimitlimitlimitlimitlimit10.8013.7212.2710.7210.1112.2710.499.369.5710.72
每股现金净流量limitlimitlimitlimitlimitlimit-14.29-12.18-10.71-10.23-10.23-10.71-10.74-10.55-10.31-10.23
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit-14.04-11.90-10.21-9.78-9.78-10.21-10.38-10.13-9.83-9.78
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-14.27-12.13-10.63-10.16-10.16-10.63-10.67-10.46-10.24-10.16
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit25.1824.7324.0123.6023.6024.0123.5924.0124.3823.60
内在价值:市销率模型limitlimitlimitlimitlimitlimit8.3711.7516.9817.6317.6316.9817.7117.8717.7517.63
彼得林奇公允价值limitlimitlimitlimitlimitlimit--------------------
格雷厄姆估值limitlimitlimitlimitlimitlimit----------1.556.327.324.25--
盈利能力值(EPV)limitlimitlimitlimitlimitlimit--------------------
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit0.190.520.740.650.620.740.650.600.610.65
基本面趋势(F分数)limitlimitlimitlimitlimitlimit3676678876
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.72-2.28-2.20-2.84-2.84-2.20-2.49-2.88-3.29-2.84
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.910.990.910.920.910.950.950.950.940.91
斯隆比率 %limitlimitlimitlimitlimitlimit-6.053.88-6.82-3.40-3.40-6.82-9.46-3.49-3.93-3.40
流动比率limitlimitlimitlimitlimitlimit0.720.331.492.602.601.491.261.512.312.60
速动比率limitlimitlimitlimitlimitlimit0.720.331.492.602.601.491.261.512.312.60
现金比率limitlimitlimitlimitlimitlimit0.460.190.781.971.970.780.700.931.741.97
利息保障倍数limitlimitlimitlimitlimitlimit0.000.001.331.271.270.710.342.502.120.21
最高股价limitlimitlimitlimitlimitlimit18.0914.6714.9614.2211.3213.5014.2210.719.9811.00
最低股价limitlimitlimitlimitlimitlimit3.7610.469.828.998.9210.279.569.099.048.99
股票回购率 %limitlimitlimitlimitlimitlimit-0.10-3.82-0.08-0.11-0.11---0.10------
股票回购收益率 %limitlimitlimitlimitlimitlimit-0.04-3.68-0.01-0.01-0.01-0.01-0.01-0.01-0.01-0.01
每股收入同比增长率 %limitlimitlimitlimitlimitlimit-55.8036.7142.465.975.8221.6723.063.43-1.163.44
每股收益同比增长率 %limitlimitlimitlimitlimitlimit-515.3871.60108.70-375.00-320.0070.3739.13---47.62-187.50
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit-96.111,381.3460.19-8.40-8.76133.4131.82-3.18-13.99-33.40
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit-35.91-31.82-18.195.583.40-18.19-12.55-6.76-0.565.58
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit46.9648.3548.8048.8548.8548.8048.8448.8548.8548.85
期末总股本limitlimitlimitlimitlimitlimit46.9748.7748.8148.8648.9048.8148.8648.8648.8648.86
β贝塔系数limitlimitlimitlimitlimitlimit2.102.252.031.221.132.031.681.631.611.22
重述日期limitlimitlimitlimitlimitlimit02/25/2202/27/2402/27/2402/27/2402/27/2402/27/2405/04/2308/02/2311/02/2302/27/24
报告日期limitlimitlimitlimitlimitlimit02/24/2102/25/2202/23/2302/27/2402/27/2402/23/2305/04/2308/02/2311/02/2302/27/24
收益发布日期limitlimitlimitlimitlimitlimit02/24/2102/24/2202/23/2302/27/2402/27/2402/23/2305/04/2308/02/2311/02/2302/27/24
股东人数limitlimitlimitlimitlimitlimit340300282271271282------271
在职员工人数limitlimitlimitlimitlimitlimit23171717171717171717
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00