*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2015-012016-012017-012018-012019-012020-012021-012022-012023-012024-01TTM2023-012023-042023-072023-102024-01
每股收入limitlimitlimitlimitlimitlimit22.8527.2031.4535.4235.438.518.358.738.899.47
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit3.553.955.6610.1210.122.252.412.452.462.80
每股息税前利润limitlimitlimitlimitlimitlimit0.490.561.866.106.101.201.141.551.591.83
稀释每股收益limitlimitlimitlimitlimitlimit4.381.480.214.204.20-0.100.201.281.251.47
扣非每股收益limitlimitlimitlimitlimitlimit2.680.311.058.227.251.680.732.122.112.29
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit3.512.651.504.874.871.502.142.613.864.87
每股自由现金流limitlimitlimitlimitlimitlimit4.405.426.339.659.652.614.300.641.393.32
每股经营现金流limitlimitlimitlimitlimitlimit5.166.167.1310.4010.402.834.550.821.563.47
每股现金limitlimitlimitlimitlimitlimit13.0210.6512.7514.6214.6212.7514.3112.7212.2414.62
每股股息limitlimitlimitlimitlimitlimit--------------------
每股账面价值limitlimitlimitlimitlimitlimit45.1558.7859.4961.4361.4359.4958.7659.5759.9561.43
每股有形账面价值limitlimitlimitlimitlimitlimit12.041.232.725.925.922.722.243.423.865.92
每股总债务limitlimitlimitlimitlimitlimit6.8414.1414.3612.9612.9614.3613.3813.1313.1212.96
月末股价limitlimitlimitlimitlimitlimit225.56232.63167.97281.09301.38167.97198.37225.01200.83281.09
财务比率年度季度
趋势2015-012016-012017-012018-012019-012020-012021-012022-012023-012024-01TTM2023-012023-042023-072023-102024-01
股本回报率 ROE %limitlimitlimitlimitlimitlimit10.802.900.367.017.09-0.671.388.788.439.83
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit2.160.730.131.531.44-0.240.412.322.522.15
资产收益率 ROA %limitlimitlimitlimitlimitlimit6.711.790.214.164.35-0.410.835.455.346.06
有形股本回报率 %limitlimitlimitlimitlimitlimit53.9823.5210.7298.31116.98-13.3732.78183.46138.44121.94
有形资产收益率 %limitlimitlimitlimitlimitlimit13.323.890.519.2910.25-0.991.9513.3313.1714.01
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit8.219.6530.2494.8794.4372.8769.4795.3797.43115.99
已动用资本回报率 %limitlimitlimitlimitlimitlimit1.020.902.548.218.306.476.208.508.699.92
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit62.5115.46-15.8938.1038.10-15.89-14.574.7817.8138.10
资本回报率 %limitlimitlimitlimitlimitlimit1.340.710.655.485.67-15.893.065.945.967.16
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit7.677.8310.3211.7112.1010.3211.2411.3710.8011.71
实际借款利率 %limitlimitlimitlimitlimitlimit--------------------
毛利率 %limitlimitlimitlimitlimitlimit74.4173.4873.3475.5075.5074.9574.2375.4475.2976.87
营业利润率 %limitlimitlimitlimitlimitlimit2.142.075.9317.2117.2114.1313.6217.7317.8419.33
净利率 %limitlimitlimitlimitlimitlimit19.165.450.6611.8711.87-1.172.4114.7314.0415.57
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit15.5314.5218.0028.5728.5726.4428.8228.0727.7329.59
自由现金流利润率 %limitlimitlimitlimitlimitlimit19.2519.9420.1427.2527.2530.6551.517.3015.6735.06
债务股本比率limitlimitlimitlimitlimitlimit0.150.240.240.210.210.240.230.220.220.21
股东权益比率limitlimitlimitlimitlimitlimit0.630.610.590.600.600.590.610.630.640.60
资产有息负债率limitlimitlimitlimitlimitlimit0.100.150.140.130.130.140.140.140.140.13
资产负债率limitlimitlimitlimitlimitlimit0.370.390.410.400.400.410.390.370.360.40
毛利润/总资产 %limitlimitlimitlimitlimitlimit26.0524.1123.7026.4927.6626.3625.4627.9228.6329.93
资产周转率limitlimitlimitlimitlimitlimit0.350.330.320.350.370.090.090.090.100.10
股息支付率limitlimitlimitlimitlimitlimit--------------------
应收账款周转天数limitlimitlimitlimitlimitlimit119.88120.73119.30116.0777.5981.7985.1353.2053.6379.90
应付账款周转天数limitlimitlimitlimitlimitlimit--------------------
存货周转天数limitlimitlimitlimitlimitlimit--------------------
现金循环周期limitlimitlimitlimitlimitlimit119.88120.73119.30116.0777.5981.7985.1353.2053.6379.90
营业成本/收入 %limitlimitlimitlimitlimitlimit0.260.270.270.250.250.250.260.250.250.23
存货/收入limitlimitlimitlimitlimitlimit--------------------
资本开支/收入limitlimitlimitlimitlimitlimit0.030.030.030.020.020.030.030.020.020.02
资本开支/营业利润limitlimitlimitlimitlimitlimit1.561.310.430.120.120.180.220.120.110.08
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.150.120.110.070.070.080.050.220.110.04
合并利润表年度季度
趋势2015-012016-012017-012018-012019-012020-012021-012022-012023-012024-01TTM2023-012023-042023-072023-102024-01
营业收入limitlimitlimitlimitlimitlimit21,252.0026,492.0031,352.0034,857.0034,857.008,384.008,247.008,603.008,720.009,287.00
营业成本limitlimitlimitlimitlimitlimit5,438.007,026.008,360.008,541.008,541.002,100.002,125.002,113.002,155.002,148.00
毛利润limitlimitlimitlimitlimitlimit15,814.0019,466.0022,992.0026,316.0026,316.006,284.006,122.006,490.006,565.007,139.00
毛利率 %limitlimitlimitlimitlimitlimit74.4173.4873.3475.5075.5074.9574.2375.4475.2976.87
销售及行政开支limitlimitlimitlimitlimitlimit11,761.0013,726.0015,163.0014,520.0014,520.003,055.003,792.003,745.003,805.003,178.00
研发费用limitlimitlimitlimitlimitlimit3,598.004,465.005,055.004,906.004,906.001,128.001,207.001,220.001,204.001,275.00
其他营业成本limitlimitlimitlimitlimitlimit--727.00916.00891.00891.00916.00------891.00
总营业成本limitlimitlimitlimitlimitlimit15,359.0018,918.0021,134.0020,317.0020,317.005,099.004,999.004,965.005,009.005,344.00
营业利润limitlimitlimitlimitlimitlimit455.00548.001,858.005,999.005,999.001,185.001,123.001,525.001,556.001,795.00
营业利润率 %limitlimitlimitlimitlimitlimit2.142.075.9317.2117.2114.1313.6217.7317.8419.33
利息收入limitlimitlimitlimitlimitlimit--------------------
利息支出limitlimitlimitlimitlimitlimit--------------------
净利息收入limitlimitlimitlimitlimitlimit--------------------
其他收入(支出)limitlimitlimitlimitlimitlimit2,106.00984.00-1,198.00-1,049.00-1,049.00-1,152.00-797.00-33.00-69.00-150.00
利润总额limitlimitlimitlimitlimitlimit2,561.001,532.00660.004,950.004,950.0033.00326.001,492.001,487.001,645.00
所得税费用limitlimitlimitlimitlimitlimit1,511.00-88.00-452.00-814.00-814.00-131.00-127.00-225.00-263.00-199.00
税率 %limitlimitlimitlimitlimitlimit-59.005.7468.4816.4416.44396.9738.9615.0817.6912.10
持续经营净利润limitlimitlimitlimitlimitlimit4,072.001,444.00208.004,136.004,136.00-98.00199.001,267.001,224.001,446.00
终止经营净利润limitlimitlimitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit--------------------
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit4,072.001,444.00208.004,136.004,136.00-98.00199.001,267.001,224.001,446.00
净利率 %limitlimitlimitlimitlimitlimit19.165.450.6611.8711.87-1.172.4114.7314.0415.57
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit4.481.510.214.254.25-0.100.201.301.261.49
稀释每股收益limitlimitlimitlimitlimitlimit4.381.480.214.204.20-0.100.201.281.251.47
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit930.0974.0997.0984.0981.0985.0988.0986.0981.0981.0
息税前利润limitlimitlimitlimitlimitlimit455.00548.001,858.005,999.005,999.001,185.001,123.001,525.001,556.001,795.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit2,846.003,298.003,786.003,959.003,959.001,032.001,254.00890.00862.00953.00
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit3,301.003,846.005,644.009,958.009,958.002,217.002,377.002,415.002,418.002,748.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit15.5314.5218.0028.5728.5726.4428.8228.0727.7329.59
合并资产负债表年度季度
趋势2015-012016-012017-012018-012019-012020-012021-012022-012023-012024-01TTM2023-012023-042023-072023-102024-01
货币资金和现金等价物limitlimitlimitlimitlimitlimit6,195.005,464.007,016.008,472.008,472.007,016.009,155.006,772.006,453.008,472.00
短期证券limitlimitlimitlimitlimitlimit5,771.005,073.005,492.005,722.005,722.005,492.004,822.005,625.005,410.005,722.00
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit11,966.0010,537.0012,508.0014,194.0014,194.0012,508.0013,977.0012,397.0011,863.0014,194.00
应收账款limitlimitlimitlimitlimitlimit7,786.009,739.0010,755.0011,414.0011,414.0010,755.004,632.005,400.004,850.0011,414.00
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limitlimitlimitlimitlimitlimit7,786.009,739.0010,755.0011,414.0011,414.0010,755.004,632.005,400.004,850.0011,414.00
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limitlimitlimitlimitlimitlimit2,137.002,574.003,132.003,466.003,466.003,132.003,372.003,341.003,489.003,466.00
流动资产合计limitlimitlimitlimitlimitlimit21,889.0022,850.0026,395.0029,074.0029,074.0026,395.0021,981.0021,138.0020,202.0029,074.00
非流动投资limitlimitlimitlimitlimitlimit3,909.004,784.004,672.004,848.004,848.004,672.004,633.004,778.004,774.004,848.00
土地limitlimitlimitlimitlimitlimit293.00293.00293.00293.00293.00293.00------293.00
房屋及建筑物修缮limitlimitlimitlimitlimitlimit485.00487.00489.00490.00490.00489.00------490.00
机器、家具和设备limitlimitlimitlimitlimitlimit2,129.002,780.003,815.004,454.004,454.003,815.00------4,454.00
在建工程limitlimitlimitlimitlimitlimit--------------------
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit4,711.004,536.004,697.003,970.003,970.004,697.006,341.006,451.006,325.003,970.00
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit7,618.008,096.009,294.009,207.009,207.009,294.006,341.006,451.006,325.009,207.00
累计折旧limitlimitlimitlimitlimitlimit-1,955.00-2,401.00-2,702.00-3,152.00-3,152.00-2,702.00-------3,152.00
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit5,663.005,695.006,592.006,055.006,055.006,592.006,341.006,451.006,325.006,055.00
无形资产limitlimitlimitlimitlimitlimit30,432.0056,915.0055,693.0053,898.0053,898.0055,693.0055,221.0054,748.0054,351.0053,898.00
商誉limitlimitlimitlimitlimitlimit26,318.0047,937.0048,568.0048,620.0048,620.0048,568.0048,567.0048,566.0048,614.0048,620.00
其他非流动资产limitlimitlimitlimitlimitlimit4,408.004,965.005,497.005,948.005,948.005,497.005,365.005,332.005,370.005,948.00
非流动资产合计limitlimitlimitlimitlimitlimit44,412.0072,359.0072,454.0070,749.0070,749.0072,454.0071,560.0071,309.0070,820.0070,749.00
资产总计limitlimitlimitlimitlimitlimit66,301.0095,209.0098,849.0099,823.0099,823.0098,849.0093,541.0092,447.0091,022.0099,823.00
应付票据及应付账款limitlimitlimitlimitlimitlimit--------------------
应交税费limitlimitlimitlimitlimitlimit--------------------
其他应付账款limitlimitlimitlimitlimitlimit--------------------
应交税费和其他应付款limitlimitlimitlimitlimitlimit4,355.005,470.006,743.006,111.006,111.006,743.005,733.005,059.005,308.006,111.00
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit4,355.005,470.006,743.006,111.006,111.006,743.005,733.005,059.005,308.006,111.00
短期借款limitlimitlimitlimitlimitlimit--4.001,182.00999.00999.001,182.00181.00999.00999.00999.00
短期资本化租赁债务limitlimitlimitlimitlimitlimit766.00686.00590.00518.00518.00590.00591.00510.00523.00518.00
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit766.00690.001,772.001,517.001,517.001,772.00772.001,509.001,522.001,517.00
流动递延收益负债limitlimitlimitlimitlimitlimit12,607.0015,628.0017,376.0019,003.0019,003.0017,376.0015,121.0014,237.0012,564.0019,003.00
流动递延所得税负债limitlimitlimitlimitlimitlimit--------------------
流动递延所得税和收益负债limitlimitlimitlimitlimitlimit12,607.0015,628.0017,376.0019,003.0019,003.0017,376.0015,121.0014,237.0012,564.0019,003.00
其他流动负债limitlimitlimitlimitlimitlimit--------------------
流动负债合计limitlimitlimitlimitlimitlimit17,728.0021,788.0025,891.0026,631.0026,631.0025,891.0021,626.0020,805.0019,394.0026,631.00
长期借款limitlimitlimitlimitlimitlimit2,673.0010,592.009,419.008,427.008,427.009,419.009,421.008,424.008,426.008,427.00
长期资本租赁负债limitlimitlimitlimitlimitlimit2,842.002,703.002,897.002,644.002,644.002,897.002,880.002,867.002,764.002,644.00
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit5,515.0013,295.0012,316.0011,071.0011,071.0012,316.0012,301.0011,291.0011,190.0011,071.00
债务股本比率limitlimitlimitlimitlimitlimit0.150.240.240.210.210.240.230.220.220.21
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit--------------------
其他非流动负债limitlimitlimitlimitlimitlimit1,565.001,995.002,283.002,475.002,475.002,283.002,202.002,269.002,348.002,475.00
非流动负债合计limitlimitlimitlimitlimitlimit7,080.0015,290.0014,599.0013,546.0013,546.0014,599.0014,503.0013,560.0013,538.0013,546.00
负债合计limitlimitlimitlimitlimitlimit24,808.0037,078.0040,490.0040,177.0040,177.0040,490.0036,129.0034,365.0032,932.0040,177.00
普通股limitlimitlimitlimitlimitlimit1.001.001.001.001.001.001.001.001.001.00
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit5,933.007,377.007,585.0011,721.0011,721.007,585.007,784.009,051.0010,275.0011,721.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit-42.00-166.00-274.00-225.00-225.00-274.00-255.00-258.00-331.00-225.00
资本公积limitlimitlimitlimitlimitlimit35,601.0050,919.0055,047.0059,841.0059,841.0055,047.0056,026.0057,345.0058,149.0059,841.00
库存股limitlimitlimitlimitlimitlimit-----4,000.00-11,692.00-11,692.00-4,000.00-6,144.00-8,057.00-10,004.00-11,692.00
其他所有者权益limitlimitlimitlimitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit41,493.0058,131.0058,359.0059,646.0059,646.0058,359.0057,412.0058,082.0058,090.0059,646.00
少数股东权益limitlimitlimitlimitlimitlimit--------------------
所有者权益合计limitlimitlimitlimitlimitlimit41,493.0058,131.0058,359.0059,646.0059,646.0058,359.0057,412.0058,082.0058,090.0059,646.00
股东权益比率limitlimitlimitlimitlimitlimit0.630.610.590.600.600.590.610.630.640.60
合并现金流量表年度季度
趋势2015-012016-012017-012018-012019-012020-012021-012022-012023-012024-01TTM2023-012023-042023-072023-102024-01
来自持续经营收益的净利润limitlimitlimitlimitlimitlimit4,072.001,444.00208.004,136.004,136.00-98.00199.001,267.001,224.001,446.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit2,846.003,298.003,786.003,959.003,959.001,032.001,254.00890.00862.00953.00
经营性应收项目变动limitlimitlimitlimitlimitlimit-1,556.00-1,824.00-995.00-659.00-659.00-6,481.006,123.00-768.00550.00-6,564.00
存货变动limitlimitlimitlimitlimitlimit--------------------
预付资产变动limitlimitlimitlimitlimitlimit-133.00114.00-302.00-843.00-843.0057.00-291.00-52.00-407.00-93.00
应付票据及应付账款、应交税费和其他应付款变动limitlimitlimitlimitlimitlimit1,100.00507.00528.00-478.00-478.001,733.00-1,403.00-376.00172.001,129.00
其他营运资金变动limitlimitlimitlimitlimitlimit-603.00-455.00-1,300.00-870.00-870.004,979.00-2,698.00-1,382.00-2,116.005,326.00
营运资金变动limitlimitlimitlimitlimitlimit-1,192.00-1,658.00-2,069.00-2,850.00-2,850.00288.001,731.00-2,578.00-1,801.00-202.00
递延所得税limitlimitlimitlimitlimitlimit-2,003.00------------------
股权激励limitlimitlimitlimitlimitlimit2,190.002,779.003,279.002,787.002,787.00809.00696.00724.00693.00674.00
资产减值费用limitlimitlimitlimitlimitlimit--------------------
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-1,112.00137.001,907.002,202.002,202.00757.00611.00505.00554.00532.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit4,801.006,000.007,111.0010,234.0010,234.002,788.004,491.00808.001,532.003,403.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-710.00-717.00-798.00-736.00-736.00-218.00-243.00-180.00-166.00-147.00
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-1,281.00-14,876.00-439.00-82.00------------
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-5,902.00-7,392.00-5,327.00-4,257.00-4,257.00-720.00-473.00-1,980.00-764.00-1,040.00
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit3,922.008,449.004,575.003,748.003,748.001,250.001,063.001,008.00958.00719.00
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limitlimitlimitlimitlimitlimit---------82.00-------82.00--
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-3,971.00-14,536.00-1,989.00-1,327.00-1,327.00312.00347.00-1,152.00-54.00-468.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit-----4,000.00-7,620.00-7,620.00---2,054.00-1,949.00-1,925.00-1,692.00
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limitlimitlimitlimitlimitlimit--7,906.00----------------
偿付债券现金流出limitlimitlimitlimitlimitlimit-127.00-1,357.00-423.00-1,811.00-1,811.00-71.00-1,111.00-463.00-114.00-123.00
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit-127.006,549.00-423.00-1,811.00-1,811.00-71.00-1,111.00-463.00-114.00-123.00
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limitlimitlimitlimitlimitlimit1,321.001,289.00861.001,954.001,954.00-2,150.00449.00362.00274.00869.00
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit1,194.007,838.00-3,562.00-7,477.00-7,477.00-2,221.00-2,716.00-2,050.00-1,765.00-946.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit4,145.006,195.005,464.007,016.007,016.006,076.007,016.009,155.006,772.006,453.00
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit26.00-33.00-8.0026.0026.0061.0017.0011.00-32.0030.00
现金及现金等价物净额limitlimitlimitlimitlimitlimit2,050.00-731.001,552.001,456.001,456.00940.002,139.00-2,383.00-319.002,019.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit6,195.005,464.007,016.008,472.008,472.007,016.009,155.006,772.006,453.008,472.00
资本开支limitlimitlimitlimitlimitlimit-710.00-717.00-798.00-736.00-736.00-218.00-243.00-180.00-166.00-147.00
自由现金流limitlimitlimitlimitlimitlimit4,091.005,283.006,313.009,498.009,498.002,570.004,248.00628.001,366.003,256.00
估值比率年度季度
趋势2015-012016-012017-012018-012019-012020-012021-012022-012023-012024-01TTM2023-012023-042023-072023-102024-01
市盈率limitlimitlimitlimitlimitlimit51.50157.18799.8666.9371.76799.86522.03141.5276.3666.93
扣非市盈率limitlimitlimitlimitlimitlimit84.26755.29159.2134.2041.59159.2175.3747.6930.2634.20
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit64.3087.78112.3557.7161.87112.3592.6586.1152.0357.71
市净率limitlimitlimitlimitlimitlimit5.003.962.824.584.912.823.383.783.354.58
股价/每股有形账面价值limitlimitlimitlimitlimitlimit18.74189.2061.8147.4850.9161.8188.4665.8052.0547.48
股价/自由现金流limitlimitlimitlimitlimitlimit51.2842.8926.5329.1231.2526.5327.7229.3722.4729.12
股价/每股经营现金流limitlimitlimitlimitlimitlimit43.7037.7623.5527.0328.9823.5524.7326.4520.5827.03
市销率limitlimitlimitlimitlimitlimit9.878.555.347.948.485.346.126.735.837.94
市盈增长比limitlimitlimitlimitlimitlimit2.7527.077.511.131.237.513.381.941.091.13
企业价值/收入limitlimitlimitlimitlimitlimit9.498.815.317.788.465.315.996.655.767.78
企业价值倍数limitlimitlimitlimitlimitlimit61.0760.7229.4827.2529.6229.4827.1926.1320.7327.25
企业价值/息税前利润limitlimitlimitlimitlimitlimit443.09426.1389.5445.2349.1789.5465.1551.2036.2745.23
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit0.230.231.122.212.031.121.531.952.762.21
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit21.5621.7822.8922.1521.9822.8922.7422.3222.7022.15
席勒市盈率limitlimitlimitlimitlimitlimit425.43326.13199.23210.19224.91199.23222.75222.85171.81210.19
股息率 %limitlimitlimitlimitlimitlimit--------0.13----------
估值和质量年度季度
趋势2015-012016-012017-012018-012019-012020-012021-012022-012023-012024-01TTM2023-012023-042023-072023-102024-01
总市值limitlimitlimitlimitlimitlimit207,290230,071164,779272,938292,339164,779193,807219,385194,604272,938
企业价值limitlimitlimitlimitlimitlimit201,605233,519166,359271,332290,733166,359192,903219,788195,453271,332
月末股价limitlimitlimitlimitlimitlimit225.56232.63167.97281.09301.38167.97198.37225.01200.83281.09
每股现金净流量limitlimitlimitlimitlimitlimit-13.97-26.84-28.52-26.76-26.76-28.52-22.67-22.53-21.74-26.76
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit-3.18-14.39-14.37-11.43-11.43-14.37-14.48-13.57-13.14-11.43
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-7.62-19.45-20.30-17.94-17.94-20.30-19.12-18.38-17.99-17.94
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit75.1694.09107.62127.64127.64107.62115.40115.10118.51127.64
内在价值:市销率模型limitlimitlimitlimitlimitlimit188.84225.36255.92282.19282.19255.92262.77270.27275.34282.19
彼得林奇公允价值limitlimitlimitlimitlimitlimit87.6837.6540.90181.15181.1540.9058.69115.83165.90181.15
格雷厄姆估值limitlimitlimitlimitlimitlimit26.922.928.0333.0931.0710.8711.5219.0524.0031.07
盈利能力值(EPV)limitlimitlimitlimitlimitlimit98.0088.02103.82144.93144.93103.82111.49120.36132.22144.93
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit5.664.182.894.785.142.893.724.414.214.78
基本面趋势(F分数)limitlimitlimitlimitlimitlimit6459956889
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.47-2.46-2.67-2.66-2.66-2.67-2.63-2.60-2.62-2.66
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.650.930.630.590.640.650.570.630.640.64
斯隆比率 %limitlimitlimitlimitlimitlimit4.8910.48-4.97-4.78-4.78-4.97-8.94-7.42-7.12-4.78
流动比率limitlimitlimitlimitlimitlimit1.231.051.021.091.091.021.021.021.041.09
速动比率limitlimitlimitlimitlimitlimit1.231.051.021.091.091.021.021.021.041.09
现金比率limitlimitlimitlimitlimitlimit0.670.480.480.530.530.480.650.600.610.53
利息保障倍数limitlimitlimitlimitlimitlimit--------------------
最高股价limitlimitlimitlimitlimitlimit281.25309.96232.12287.86318.71167.97199.78234.37225.31287.86
最低股价limitlimitlimitlimitlimitlimit124.30205.33128.27161.62187.31128.27161.62192.38196.25203.91
股票回购率 %limitlimitlimitlimitlimitlimit-2.91-7.620.811.021.021.010.410.200.62-0.21
股票回购收益率 %limitlimitlimitlimitlimitlimit----2.432.792.61--4.243.553.962.48
每股收入同比增长率 %limitlimitlimitlimitlimitlimit13.6019.0315.6212.6512.6216.6512.7413.1313.4211.22
每股收益同比增长率 %limitlimitlimitlimitlimitlimit2,820.00-66.21-85.811,900.001,900.00-233.33566.671,728.57495.241,570.00
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit16.1311.2543.3678.7778.17199.31160.07122.8975.9324.46
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit30.6127.9021.1930.1533.7021.1922.3024.5527.6730.15
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit908.00955.00992.00974.00968.00983.00980.00975.00972.00968.00
期末总股本limitlimitlimitlimitlimitlimit919.00989.00981.00971.00970.00981.00977.00975.00969.00971.00
β贝塔系数limitlimitlimitlimitlimitlimit1.131.071.281.381.401.281.431.351.111.38
重述日期limitlimitlimitlimitlimitlimit03/08/2303/06/2403/06/2403/06/2403/06/2403/06/2406/01/2308/31/2311/30/2303/06/24
报告日期limitlimitlimitlimitlimitlimit03/17/2103/11/2203/08/2303/06/2403/06/2403/08/2306/01/2308/31/2311/30/2303/06/24
收益发布日期limitlimitlimitlimitlimitlimit02/25/2103/01/2203/01/2302/28/2402/28/2403/01/2305/31/2308/30/2311/29/2302/28/24
股东人数limitlimitlimitlimitlimitlimit464450433387387433------387
在职员工人数limitlimitlimitlimitlimitlimit56,60673,54179,39079,39079,39079,39079,39079,39079,39079,390
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00