*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limitlimitlimitlimitlimitlimit103.87115.61125.70126.53126.6339.1328.6928.8729.0640.02
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit19.9923.6323.5926.2626.287.735.555.686.758.31
每股息税前利润limitlimitlimitlimitlimitlimit18.3521.6921.3623.9824.007.055.045.166.237.58
稀释每股收益limitlimitlimitlimitlimitlimit12.3913.5412.5314.6614.664.432.933.084.184.47
扣非每股收益limitlimitlimitlimitlimitlimit12.3913.5412.0714.6614.664.432.933.084.184.47
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit13.7816.3910.7214.1414.1410.7211.6512.8113.7514.14
每股自由现金流limitlimitlimitlimitlimitlimit12.7214.8610.7513.7113.723.052.683.064.483.50
每股经营现金流limitlimitlimitlimitlimitlimit14.9517.3613.1716.6916.714.083.213.605.094.81
每股现金limitlimitlimitlimitlimitlimit4.344.101.703.293.291.704.362.202.323.29
每股股息limitlimitlimitlimitlimitlimit3.123.764.404.844.841.101.211.211.211.21
每股账面价值limitlimitlimitlimitlimitlimit-84.91-116.48-118.27-117.21-117.21-118.27-117.51-118.85-118.73-117.21
每股有形账面价值limitlimitlimitlimitlimitlimit-87.39-119.54-121.66-121.41-121.41-121.66-121.05-122.59-122.66-121.41
每股总债务limitlimitlimitlimitlimitlimit112.10146.43148.29150.01150.01148.29148.36149.09149.35150.01
月末股价limitlimitlimitlimitlimitlimit383.46564.33346.40412.23493.29346.40329.87336.99378.79412.23
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 %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
股本回报率 ROE %/市净率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
资产收益率 ROA %limitlimitlimitlimitlimitlimit33.3231.5227.6331.6831.9138.9825.8427.0336.7438.20
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 %limitlimitlimitlimitlimitlimit35.5433.6729.7234.4834.7242.1227.9529.3540.0841.78
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit97.91105.9599.24108.28111.10128.3893.8997.20115.62140.78
已动用资本回报率 %limitlimitlimitlimitlimitlimit71.8575.0971.8477.4278.8594.0866.9168.6183.7597.32
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit27.7121.2810.3911.5911.5910.3910.8910.3612.9911.59
资本回报率 %limitlimitlimitlimitlimitlimit58.9651.2745.0749.7751.7458.8744.4150.8651.1361.96
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit3.653.736.629.6610.276.627.658.249.309.66
实际借款利率 %limitlimitlimitlimitlimitlimit3.953.983.763.763.764.603.553.433.434.62
毛利率 %limitlimitlimitlimitlimitlimit38.7338.7436.3438.5638.5636.7737.6439.4938.7638.42
营业利润率 %limitlimitlimitlimitlimitlimit17.6217.9116.4618.3018.3016.3517.3419.0718.4418.34
净利率 %limitlimitlimitlimitlimitlimit11.9311.729.9711.5911.5911.3710.2310.6814.3711.21
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit19.2420.4418.7620.7520.7519.7619.3319.6723.2320.77
自由现金流利润率 %limitlimitlimitlimitlimitlimit12.2412.858.5510.8410.847.799.3410.6015.438.74
债务股本比率limitlimitlimitlimitlimitlimit-1.32-1.26-1.25-1.28-1.28-1.25-1.26-1.25-1.26-1.28
股东权益比率limitlimitlimitlimitlimitlimit-2.11-2.52-2.62-2.43-2.43-2.62-2.53-2.61-2.56-2.43
资产有息负债率limitlimitlimitlimitlimitlimit2.783.173.283.113.113.283.193.283.223.11
资产负债率limitlimitlimitlimitlimitlimit3.113.523.613.433.433.613.533.613.563.43
毛利润/总资产 %limitlimitlimitlimitlimitlimit108.13104.25100.71105.42106.18126.0595.0999.9999.06130.90
资产周转率limitlimitlimitlimitlimitlimit2.792.692.772.732.750.860.630.630.640.85
股息支付率limitlimitlimitlimitlimitlimit0.250.280.370.330.330.250.410.390.290.27
应收账款周转天数limitlimitlimitlimitlimitlimit20.1620.9420.6322.0121.3416.3923.0123.1222.6517.33
应付账款周转天数limitlimitlimitlimitlimitlimit14.8712.7211.4513.0012.779.3813.0913.5613.9010.95
存货周转天数limitlimitlimitlimitlimitlimit8.659.239.4710.919.797.9910.779.939.818.06
现金循环周期limitlimitlimitlimitlimitlimit13.9417.4518.6519.9318.3615.0020.7019.4918.5614.44
存货周转率limitlimitlimitlimitlimitlimit42.1839.5438.5433.4537.2811.428.479.199.3011.32
营业成本/收入 %limitlimitlimitlimitlimitlimit0.610.610.640.610.610.630.620.610.610.62
存货/收入limitlimitlimitlimitlimitlimit0.020.020.020.020.020.060.070.070.070.05
资本开支/收入limitlimitlimitlimitlimitlimit0.020.020.020.020.020.030.020.020.020.03
资本开支/营业利润limitlimitlimitlimitlimitlimit0.120.120.120.130.130.160.110.100.110.18
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.150.140.180.180.180.250.170.150.120.27
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limitlimitlimitlimitlimitlimit4,117.004,357.004,537.004,479.004,479.001,392.001,024.001,025.001,027.001,403.00
营业成本limitlimitlimitlimitlimitlimit2,523.002,669.002,889.002,752.002,752.00880.00639.00620.00629.00864.00
毛利润limitlimitlimitlimitlimitlimit1,594.001,688.001,649.001,727.001,727.00512.00386.00405.00398.00539.00
毛利率 %limitlimitlimitlimitlimitlimit38.7338.7436.3438.5638.5636.7737.6439.4938.7638.42
销售及行政开支limitlimitlimitlimitlimitlimit869.00908.00902.00908.00908.00284.00208.00209.00209.00282.00
研发费用limitlimitlimitlimitlimitlimit--------------------
其他营业成本limitlimitlimitlimitlimitlimit--------------------
总营业成本limitlimitlimitlimitlimitlimit869.00908.00902.00908.00908.00284.00208.00209.00209.00282.00
营业利润limitlimitlimitlimitlimitlimit726.00780.00747.00820.00820.00228.00178.00195.00189.00257.00
营业利润率 %limitlimitlimitlimitlimitlimit17.6217.9116.4618.3018.3016.3517.3419.0718.4418.34
利息收入limitlimitlimitlimitlimitlimit2.00--3.0012.0012.002.002.003.003.004.00
利息支出limitlimitlimitlimitlimitlimit-172.00-192.00-198.00-196.00-196.00-61.00-47.00-45.00-45.00-60.00
净利息收入limitlimitlimitlimitlimitlimit-171.00-191.00-195.00-185.00-185.00-59.00-44.00-42.00-42.00-56.00
其他收入(支出)limitlimitlimitlimitlimitlimit--37.0021.0018.0017.0021.00---15.0028.004.00
利润总额limitlimitlimitlimitlimitlimit555.00626.00573.00652.00652.00190.00133.00138.00176.00205.00
所得税费用limitlimitlimitlimitlimitlimit-64.00-115.00-121.00-133.00-133.00-31.00-29.00-29.00-28.00-48.00
税率 %limitlimitlimitlimitlimitlimit11.5018.4221.0520.4320.4316.5921.4220.7615.8923.46
持续经营净利润limitlimitlimitlimitlimitlimit491.00510.00452.00519.00519.00158.00105.00109.00148.00157.00
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limitlimitlimitlimitlimitlimit491.00510.00452.00519.00519.00158.00105.00109.00148.00157.00
净利率 %limitlimitlimitlimitlimitlimit11.9311.729.9711.5911.5911.3710.2310.6814.3711.21
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit12.6113.7212.6614.8014.814.472.963.114.224.52
稀释每股收益limitlimitlimitlimitlimitlimit12.3913.5412.5314.6614.664.432.933.084.184.47
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit39.637.736.135.435.135.635.735.535.435.1
息税前利润limitlimitlimitlimitlimitlimit727.00818.00771.00849.00849.00251.00180.00183.00220.00266.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit65.0073.0080.0081.0081.0024.0018.0019.0018.0026.00
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit792.00890.00851.00930.00930.00275.00198.00202.00239.00291.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit19.2420.4418.7620.7520.7519.7619.3319.6723.2320.77
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limitlimitlimitlimitlimitlimit169.00148.0060.00114.00114.0060.00154.0077.0081.00114.00
短期证券limitlimitlimitlimitlimitlimit--------------------
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit169.00148.0060.00114.00114.0060.00154.0077.0081.00114.00
应收账款limitlimitlimitlimitlimitlimit245.00255.00257.00283.00283.00257.00259.00260.00250.00283.00
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limitlimitlimitlimitlimitlimit245.00255.00257.00283.00283.00257.00259.00260.00250.00283.00
原材料limitlimitlimitlimitlimitlimit10.006.008.0010.0010.008.00------10.00
在产品limitlimitlimitlimitlimitlimit--------------------
存货调整limitlimitlimitlimitlimitlimit--------------------
库存商品limitlimitlimitlimitlimitlimit57.0062.0074.0073.0073.0074.00------73.00
其他存货limitlimitlimitlimitlimitlimit------------69.0066.0070.00--
存货limitlimitlimitlimitlimitlimit67.0068.0082.0083.0083.0082.0069.0066.0070.0083.00
其他流动资产limitlimitlimitlimitlimitlimit389.00389.00391.00337.00337.00391.00345.00397.00395.00337.00
流动资产合计limitlimitlimitlimitlimitlimit869.00861.00791.00817.00817.00791.00828.00800.00796.00817.00
非流动投资limitlimitlimitlimitlimitlimit40.00126.00126.00144.00144.00126.00126.00111.00139.00144.00
土地limitlimitlimitlimitlimitlimit88.00108.00106.00109.00109.00106.00106.00106.00106.00109.00
房屋及建筑物修缮limitlimitlimitlimitlimitlimit--------------------
机器、家具和设备limitlimitlimitlimitlimitlimit--------------------
在建工程limitlimitlimitlimitlimitlimit13.0028.0023.0025.0025.0023.0019.0015.0016.0025.00
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit707.00717.00726.00749.00749.00726.00736.00742.00741.00749.00
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit808.00853.00854.00882.00882.00854.00861.00863.00863.00882.00
累计折旧limitlimitlimitlimitlimitlimit-283.00-318.00-332.00-370.00-370.00-332.00-342.00-353.00-362.00-370.00
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit526.00535.00521.00512.00512.00521.00519.00510.00500.00512.00
无形资产limitlimitlimitlimitlimitlimit96.00111.00120.00146.00146.00120.00125.00131.00137.00146.00
商誉limitlimitlimitlimitlimitlimit15.0015.0012.0012.0012.0012.0012.0012.0012.0012.00
其他非流动资产limitlimitlimitlimitlimitlimit36.0040.0044.0057.0057.0044.0044.0045.0047.0057.00
非流动资产合计limitlimitlimitlimitlimitlimit698.00811.00812.00858.00858.00812.00814.00797.00824.00858.00
资产总计limitlimitlimitlimitlimitlimit1,567.001,672.001,602.001,675.001,675.001,602.001,641.001,596.001,619.001,675.00
应付票据及应付账款limitlimitlimitlimitlimitlimit94.0092.0090.00106.00106.0090.0094.0091.00101.00106.00
应交税费limitlimitlimitlimitlimitlimit--------------------
其他应付账款limitlimitlimitlimitlimitlimit------------44.0044.0043.00--
应交税费和其他应付款limitlimitlimitlimitlimitlimit112.00141.00127.00158.00158.00127.00160.00139.00147.00158.00
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit206.00232.00217.00265.00265.00217.00297.00274.00291.00265.00
短期借款limitlimitlimitlimitlimitlimit3.0056.0055.0056.0056.0055.0055.0056.0056.0056.00
短期资本化租赁债务limitlimitlimitlimitlimitlimit36.0037.0035.0039.0039.0035.0037.0038.0039.0039.00
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit39.0093.0090.0096.0096.0090.0092.0093.0094.0096.00
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limitlimitlimitlimitlimitlimit226.00266.00230.00187.00187.00230.00167.00181.00177.00187.00
流动负债合计limitlimitlimitlimitlimitlimit471.00591.00537.00547.00547.00537.00556.00548.00563.00547.00
长期借款limitlimitlimitlimitlimitlimit4,055.004,938.004,967.004,934.004,934.004,967.004,955.004,945.004,932.004,934.00
长期资本租赁负债limitlimitlimitlimitlimitlimit263.00261.00195.00180.00180.00195.00194.00189.00183.00180.00
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit4,318.005,199.005,163.005,114.005,114.005,163.005,149.005,133.005,115.005,114.00
债务股本比率limitlimitlimitlimitlimitlimit-1.32-1.26-1.25-1.28-1.28-1.25-1.26-1.25-1.26-1.28
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit6.004.008.00----8.005.001.00----
其他非流动负债limitlimitlimitlimitlimitlimit72.0088.0084.0084.0084.0084.0083.0081.0083.0084.00
非流动负债合计limitlimitlimitlimitlimitlimit4,397.005,291.005,255.005,198.005,198.005,255.005,237.005,215.005,198.005,198.00
负债合计limitlimitlimitlimitlimitlimit4,868.005,881.005,791.005,745.005,745.005,791.005,793.005,763.005,761.005,745.00
普通股limitlimitlimitlimitlimitlimit--------------------
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit-3,303.00-4,208.00-4,194.00-4,070.00-4,070.00-4,194.00-4,148.00-4,167.00-4,138.00-4,070.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit-2.00-3.00-5.00-4.00-4.00-5.00-5.00-4.00-5.00-4.00
资本公积limitlimitlimitlimitlimitlimit5.001.0010.003.003.0010.001.003.001.003.00
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limitlimitlimitlimitlimitlimit-3,300.00-4,210.00-4,189.00-4,070.00-4,070.00-4,189.00-4,152.00-4,167.00-4,142.00-4,070.00
少数股东权益limitlimitlimitlimitlimitlimit--------------------
所有者权益合计limitlimitlimitlimitlimitlimit-3,300.00-4,210.00-4,189.00-4,070.00-4,070.00-4,189.00-4,152.00-4,167.00-4,142.00-4,070.00
股东权益比率limitlimitlimitlimitlimitlimit-2.11-2.52-2.62-2.43-2.43-2.62-2.53-2.61-2.56-2.43
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limitlimitlimitlimitlimitlimit491.00510.00452.00519.00519.00158.00105.00109.00148.00157.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit65.0073.0080.0081.0081.0024.0018.0019.0018.0026.00
经营性应收项目变动limitlimitlimitlimitlimitlimit-33.00-8.00-6.00-27.00------------
存货变动limitlimitlimitlimitlimitlimit-25.00-9.00-17.00--------------
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limitlimitlimitlimitlimitlimit69.0051.00-37.0069.00------------
其他营运资金变动limitlimitlimitlimitlimitlimit37.0053.00-14.00-57.00------------
营运资金变动limitlimitlimitlimitlimitlimit48.0086.00-74.00-14.00-14.00-20.00-15.00-22.0039.00-16.00
递延所得税limitlimitlimitlimitlimitlimit14.002.00---20.00-20.00-6.00-3.00-4.00-5.00-7.00
股权激励limitlimitlimitlimitlimitlimit24.0029.0029.0038.0038.007.008.0010.009.0011.00
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-50.00-46.00-12.00-13.00-13.00-19.003.0017.00-29.00-2.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit593.00654.00475.00591.00591.00145.00115.00128.00180.00169.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-89.00-94.00-87.00-105.00-105.00-37.00-19.00-19.00-21.00-46.00
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-----7.00--------------
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-40.00-49.00----------------
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--1.0040.00-2.00-2.0042.00-1.00-1.00---1.00
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-129.00-143.00-54.00-107.00-107.005.00-20.00-20.00-21.00-47.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit-305.00-1,321.00-294.00-269.00-269.00---30.00-91.00-90.00-58.00
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limitlimitlimitlimitlimitlimit158.001,850.00120.0015.0015.00--------15.00
偿付债券现金流出limitlimitlimitlimitlimitlimit-202.00-910.00-176.00-56.00-56.00-134.00-14.00-13.00-14.00-14.00
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit-44.00940.00-56.00-41.00-41.00-134.00-14.00-13.00-14.001.00
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit-122.00-139.00-158.00-170.00-170.00-78.00---43.00-43.00-84.00
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limitlimitlimitlimitlimitlimit24.00-2.00-9.003.003.00---1.00-1.003.003.00
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-446.00-523.00-516.00-476.00-476.00-212.00-45.00-148.00-144.00-139.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit151.00502.00490.00395.00395.00457.00395.00445.00406.00420.00
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit1.00---1.00--------1.00-1.001.00
现金及现金等价物净额limitlimitlimitlimitlimitlimit18.00-12.00-95.008.008.00-62.0050.00-39.0014.00-17.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit169.00490.00395.00403.00403.00395.00445.00406.00420.00403.00
资本开支limitlimitlimitlimitlimitlimit-89.00-94.00-87.00-105.00-105.00-37.00-19.00-19.00-21.00-46.00
自由现金流limitlimitlimitlimitlimitlimit504.00560.00388.00485.00485.00108.0096.00109.00159.00123.00
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limitlimitlimitlimitlimitlimit30.9541.6827.6528.1233.6527.6525.4325.4725.9128.12
扣非市盈率limitlimitlimitlimitlimitlimit30.9541.6828.7128.1133.6428.7125.4325.4725.9028.11
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit27.8434.4332.3329.1534.8732.3328.3126.3027.5529.15
市净率limitlimitlimitlimitlimitlimit--------------------
股价/每股有形账面价值limitlimitlimitlimitlimitlimit--------------------
股价/自由现金流limitlimitlimitlimitlimitlimit30.1637.9832.2230.0635.9432.2228.3625.5428.5430.06
股价/每股经营现金流limitlimitlimitlimitlimitlimit25.6432.5126.3024.7029.5326.3023.1521.3423.7124.70
市销率limitlimitlimitlimitlimitlimit3.694.882.763.263.892.762.602.673.013.26
市盈增长比limitlimitlimitlimitlimitlimit1.572.221.842.192.651.841.731.841.952.19
企业价值/收入limitlimitlimitlimitlimitlimit4.645.863.854.334.963.853.683.764.104.33
企业价值倍数limitlimitlimitlimitlimitlimit24.1028.6820.5120.8823.8820.5119.3419.4820.0820.88
企业价值/息税前利润limitlimitlimitlimitlimitlimit26.2531.2422.6522.8626.1522.6521.2921.4521.9922.86
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit3.813.204.424.373.824.424.704.664.554.37
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit21.8020.4718.6515.7915.3118.6517.9917.1716.4215.79
席勒市盈率limitlimitlimitlimitlimitlimit69.0679.3040.3241.1249.1840.3236.8436.3038.9941.12
股息率 %limitlimitlimitlimitlimitlimit0.810.671.261.171.041.261.371.371.251.17
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limitlimitlimitlimitlimitlimit14,90420,39412,26914,31517,18112,26911,65411,81413,21314,315
企业价值limitlimitlimitlimitlimitlimit19,09325,53817,46119,41022,23617,46116,74216,96418,34119,410
月末股价limitlimitlimitlimitlimitlimit383.46564.33346.40412.23493.29346.40329.87336.99378.79412.23
每股现金净流量limitlimitlimitlimitlimitlimit-120.89-158.65-161.80-162.16-162.16-161.80-159.61-162.18-162.84-162.16
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit-102.86-138.93-141.18-141.91-141.91-141.18-140.54-141.57-142.35-141.91
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-115.31-152.40-155.20-154.86-154.86-155.20-153.13-155.68-156.47-154.86
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit12.257.6719.8335.7835.7819.8320.1322.7232.7835.78
内在价值:市销率模型limitlimitlimitlimitlimitlimit315.25385.44423.07426.73426.73423.07426.22424.61422.68426.73
彼得林奇公允价值limitlimitlimitlimitlimitlimit406.47253.93195.25188.27188.27195.25190.57183.28194.49188.27
格雷厄姆估值limitlimitlimitlimitlimitlimit--------------------
盈利能力值(EPV)limitlimitlimitlimitlimitlimit35.1343.7866.4485.3585.3566.4470.7273.2378.1185.35
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit3.352.972.222.632.932.222.222.232.432.63
基本面趋势(F分数)limitlimitlimitlimitlimitlimit6558856778
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.50-2.79-2.48-2.60-2.60-2.48-2.52-2.75-2.60-2.60
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.640.600.600.640.630.610.580.600.620.63
斯隆比率 %limitlimitlimitlimitlimitlimit1.75-0.061.912.102.101.910.46-2.400.482.10
流动比率limitlimitlimitlimitlimitlimit1.851.461.471.491.491.471.491.461.411.49
速动比率limitlimitlimitlimitlimitlimit1.701.341.321.341.341.321.361.341.291.34
现金比率limitlimitlimitlimitlimitlimit0.360.250.110.210.210.110.280.140.140.21
利息保障倍数limitlimitlimitlimitlimitlimit4.214.073.774.174.173.733.824.354.234.27
最高股价limitlimitlimitlimitlimitlimit433.78564.33553.22413.85496.44391.74360.47339.03402.58413.85
最低股价limitlimitlimitlimitlimitlimit270.75330.24301.76289.85285.84301.76294.01289.85333.91338.71
股票回购率 %limitlimitlimitlimitlimitlimit0.177.021.991.961.96-0.060.250.770.500.44
股票回购收益率 %limitlimitlimitlimitlimitlimit2.046.482.391.881.57--1.033.072.721.63
每股收入同比增长率 %limitlimitlimitlimitlimitlimit20.3311.308.730.660.615.853.37-1.63-1.942.27
每股收益同比增长率 %limitlimitlimitlimitlimitlimit29.609.28-7.4617.0016.914.2417.209.2249.820.90
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit20.8518.20-0.1611.3211.260.3910.084.9124.047.47
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit19.7718.7415.5712.8412.7015.5714.6913.8513.3012.84
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit38.9737.2035.7235.0834.7135.2935.3935.2035.0334.71
期末总股本limitlimitlimitlimitlimitlimit38.8736.1435.4234.7334.8335.4235.3335.0634.8834.73
β贝塔系数limitlimitlimitlimitlimitlimit0.460.390.721.371.380.721.051.131.201.37
重述日期limitlimitlimitlimitlimitlimit02/23/2302/26/2402/26/2402/26/2402/26/2402/26/2404/27/2307/24/2310/12/2302/26/24
报告日期limitlimitlimitlimitlimitlimit02/25/2103/01/2202/23/2302/26/2402/26/2402/23/2304/27/2307/24/2310/12/2302/26/24
收益发布日期limitlimitlimitlimitlimitlimit02/25/2103/01/2202/23/2302/26/2402/26/2402/23/2304/27/2307/24/2310/12/2302/26/24
股东人数limitlimitlimitlimitlimitlimit1,5781,5631,5071,4801,4801,507------1,480
在职员工人数limitlimitlimitlimitlimitlimit14,40013,50011,00011,20011,20011,00011,00011,00011,00011,200
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00