*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2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
每股收入limitlimitlimitlimitlimitlimit33.2038.7945.4857.9763.6713.9713.0516.9317.6116.08
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit9.6414.2915.5120.5923.445.324.675.766.846.17
每股息税前利润limitlimitlimitlimitlimitlimit6.9611.2012.3616.8519.314.373.714.725.795.09
稀释每股收益limitlimitlimitlimitlimitlimit1.688.129.1412.4614.173.202.793.404.263.72
扣非每股收益limitlimitlimitlimitlimitlimit6.017.019.3012.4614.323.202.793.554.263.72
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit1.3913.9910.1712.0013.6112.4712.0012.6712.9713.61
每股自由现金流limitlimitlimitlimitlimitlimit6.3214.0910.8311.6512.094.430.352.944.044.76
每股经营现金流limitlimitlimitlimitlimitlimit9.4415.3812.6414.6215.944.911.713.954.885.40
每股现金limitlimitlimitlimitlimitlimit2.856.220.500.431.421.680.431.501.351.42
每股股息limitlimitlimitlimitlimitlimit0.300.101.001.001.000.250.250.250.250.25
每股账面价值limitlimitlimitlimitlimitlimit23.2432.0729.2833.1538.6732.1633.1534.9437.3038.67
每股有形账面价值limitlimitlimitlimitlimitlimit13.7222.8219.2620.1224.5119.2520.1221.0923.3124.51
每股总债务limitlimitlimitlimitlimitlimit38.7624.7725.1831.3130.7930.2331.3133.4831.9930.79
月末股价limitlimitlimitlimitlimitlimit58.42134.41128.36146.75271.45132.85146.75186.42166.52202.84
财务比率年度季度
趋势2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
股本回报率 ROE %limitlimitlimitlimitlimitlimit6.5129.1830.0339.8040.2040.3734.1539.8847.3239.14
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit2.596.966.858.995.739.777.717.4710.607.46
资产收益率 ROA %limitlimitlimitlimitlimitlimit2.7611.7113.8117.2217.5916.9214.5716.9720.6517.79
有形股本回报率 %limitlimitlimitlimitlimitlimit9.1444.1443.7163.0065.4567.6956.6465.8977.0162.18
有形资产收益率 %limitlimitlimitlimitlimitlimit3.1513.5516.1420.4821.1720.3717.5420.3924.8221.39
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit15.6823.6026.8232.5834.1733.4227.5833.3139.8934.80
已动用资本回报率 %limitlimitlimitlimitlimitlimit12.3117.1620.0725.2725.9925.0620.9825.5530.4326.41
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit-10.6721.3316.5737.2646.6823.7937.2638.5036.6346.68
资本回报率 %limitlimitlimitlimitlimitlimit10.6611.0915.6118.6319.3818.1915.4919.5822.4619.48
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit7.768.068.398.8712.389.908.8710.1011.1511.68
实际借款利率 %limitlimitlimitlimitlimitlimit3.343.343.053.403.903.213.794.303.613.77
毛利率 %limitlimitlimitlimitlimitlimit24.4125.1727.9129.7631.1231.0428.8029.2633.5932.32
营业利润率 %limitlimitlimitlimitlimitlimit19.7522.1125.4027.2628.5428.6025.4627.3230.9329.78
净利率 %limitlimitlimitlimitlimitlimit5.0520.9220.1021.4922.2422.9121.3520.0924.2023.11
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit29.0436.8334.1035.5136.8038.0935.8134.0038.8638.36
自由现金流利润率 %limitlimitlimitlimitlimitlimit19.0336.3123.8020.0918.8731.672.6417.3722.9729.58
债务股本比率limitlimitlimitlimitlimitlimit1.670.770.860.950.800.940.950.960.860.80
股东权益比率limitlimitlimitlimitlimitlimit0.330.480.440.430.460.430.430.430.450.46
资产有息负债率limitlimitlimitlimitlimitlimit0.550.370.380.400.370.400.400.410.380.37
资产负债率limitlimitlimitlimitlimitlimit0.670.520.560.570.540.570.570.580.550.54
毛利润/总资产 %limitlimitlimitlimitlimitlimit13.3614.0819.1823.8524.6222.9319.6524.7128.6724.88
资产周转率limitlimitlimitlimitlimitlimit0.550.560.690.800.790.190.170.210.210.19
股息支付率limitlimitlimitlimitlimitlimit0.050.010.110.080.070.080.090.070.060.07
应收账款周转天数limitlimitlimitlimitlimitlimit35.6832.9531.7131.5534.1636.1435.6733.6536.1835.74
应付账款周转天数limitlimitlimitlimitlimitlimit28.3825.3026.9127.1026.6328.5029.5724.4925.5927.87
存货周转天数limitlimitlimitlimitlimitlimit94.1176.3364.2563.9369.4761.1873.4763.7366.6876.63
现金循环周期limitlimitlimitlimitlimitlimit101.4183.9769.0568.3777.0068.8379.5772.8977.2784.50
存货周转率limitlimitlimitlimitlimitlimit3.884.785.685.715.251.491.241.431.371.19
营业成本/收入 %limitlimitlimitlimitlimitlimit0.760.750.720.700.690.690.710.710.660.68
存货/收入limitlimitlimitlimitlimitlimit0.200.160.130.120.130.460.570.490.490.57
资本开支/收入limitlimitlimitlimitlimitlimit0.090.030.040.050.060.030.100.060.050.04
资本开支/营业利润limitlimitlimitlimitlimitlimit0.480.150.160.190.210.120.410.220.150.13
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.330.080.140.200.240.100.800.260.170.12
合并利润表年度季度
趋势2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
营业收入limitlimitlimitlimitlimitlimit1,404.001,623.001,862.002,148.002,253.00511.00470.00602.00622.00559.00
营业成本limitlimitlimitlimitlimitlimit1,061.001,214.001,342.001,509.001,552.00353.00335.00426.00413.00378.00
毛利润limitlimitlimitlimitlimitlimit343.00408.00520.00639.00701.00159.00135.00176.00209.00181.00
毛利率 %limitlimitlimitlimitlimitlimit24.4125.1727.9129.7631.1231.0428.8029.2633.5932.32
销售及行政开支limitlimitlimitlimitlimitlimit65.0050.0047.0054.0058.0012.0016.0012.0017.0014.00
研发费用limitlimitlimitlimitlimitlimit--------------------
其他营业成本limitlimitlimitlimitlimitlimit--------------------
总营业成本limitlimitlimitlimitlimitlimit65.0050.0047.0054.0058.0012.0016.0012.0017.0014.00
营业利润limitlimitlimitlimitlimitlimit277.00359.00473.00586.00643.00146.00120.00164.00192.00166.00
营业利润率 %limitlimitlimitlimitlimitlimit19.7522.1125.4027.2628.5428.6025.4627.3230.9329.78
利息收入limitlimitlimitlimitlimitlimit--------1.00----------
利息支出limitlimitlimitlimitlimitlimit-38.00-44.00-31.00-36.00-44.00-9.00-11.00-12.00-10.00-10.00
净利息收入limitlimitlimitlimitlimitlimit-38.00-44.00-31.00-35.00-43.00-9.00-10.00-12.00-10.00-10.00
其他收入(支出)limitlimitlimitlimitlimitlimit17.00110.0033.0038.0039.0014.0014.003.0012.0010.00
利润总额limitlimitlimitlimitlimitlimit256.00424.00475.00589.00639.00151.00123.00155.00194.00167.00
所得税费用limitlimitlimitlimitlimitlimit-25.00-90.00-101.00-127.00-138.00-34.00-23.00-35.00-44.00-37.00
税率 %limitlimitlimitlimitlimitlimit9.5821.2121.2321.5921.6422.3618.3822.2622.4722.49
持续经营净利润limitlimitlimitlimitlimitlimit231.00334.00374.00462.00501.00117.00100.00121.00151.00129.00
终止经营净利润limitlimitlimitlimitlimitlimit-160.005.00----------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit--------------------
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit71.00339.00374.00462.00501.00117.00100.00121.00151.00129.00
净利率 %limitlimitlimitlimitlimitlimit5.0520.9220.1021.4922.2422.9121.3520.0924.2023.11
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit1.698.179.2312.5414.283.232.813.434.293.75
稀释每股收益limitlimitlimitlimitlimitlimit1.688.129.1412.4614.173.202.793.404.263.72
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit42.341.840.937.134.836.636.035.535.334.8
息税前利润limitlimitlimitlimitlimitlimit294.00469.00506.00624.00683.00160.00133.00168.00205.00177.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit114.00129.00129.00139.00146.0035.0035.0037.0037.0037.00
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit408.00598.00635.00763.00829.00195.00168.00205.00242.00214.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit29.0436.8334.1035.5136.8038.0935.8134.0038.8638.36
合并资产负债表年度季度
趋势2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
货币资金和现金等价物limitlimitlimitlimitlimitlimit119.00264.0019.0015.0049.0061.0015.0053.0047.0049.00
短期证券limitlimitlimitlimitlimitlimit--------------------
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit119.00264.0019.0015.0049.0061.0015.0053.0047.0049.00
应收账款limitlimitlimitlimitlimitlimit146.00147.00176.00195.00193.00173.00195.00249.00245.00193.00
应收票据limitlimitlimitlimitlimitlimit--------------------
应收贷款limitlimitlimitlimitlimitlimit--------------------
其他流动应收款项limitlimitlimitlimitlimitlimit128.003.007.0016.003.005.0016.001.008.003.00
应收账款总额limitlimitlimitlimitlimitlimit274.00150.00183.00211.00196.00178.00211.00250.00253.00196.00
原材料limitlimitlimitlimitlimitlimit214.00193.00187.00229.00254.00196.00229.00232.00237.00254.00
在产品limitlimitlimitlimitlimitlimit--------------------
存货调整limitlimitlimitlimitlimitlimit--------------------
库存商品limitlimitlimitlimitlimitlimit52.0037.0042.0055.0066.0043.0055.0062.0052.0066.00
其他存货limitlimitlimitlimitlimitlimit6.005.007.009.0013.008.009.008.0012.0013.00
存货limitlimitlimitlimitlimitlimit272.00236.00237.00292.00334.00247.00292.00303.00301.00334.00
其他流动资产limitlimitlimitlimitlimitlimit13.0012.003.003.009.005.003.0010.0010.009.00
流动资产合计limitlimitlimitlimitlimitlimit678.00662.00443.00522.00588.00491.00522.00616.00612.00588.00
非流动投资limitlimitlimitlimitlimitlimit74.0075.0081.0089.00105.0085.0089.0090.00100.00105.00
土地limitlimitlimitlimitlimitlimit231.00217.00231.00312.00----312.00------
房屋及建筑物修缮limitlimitlimitlimitlimitlimit196.00180.00195.00226.00----226.00------
机器、家具和设备limitlimitlimitlimitlimitlimit2,354.002,364.002,381.002,423.00----2,423.00------
在建工程limitlimitlimitlimitlimitlimit30.0023.0050.0065.00----65.00------
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit29.0026.0024.0021.001,689.001,662.0021.001,705.001,699.001,689.00
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit2,841.002,811.002,881.003,047.001,689.001,662.003,047.001,705.001,699.001,689.00
累计折旧limitlimitlimitlimitlimitlimit-1,055.00-1,126.00-1,241.00-1,365.00-----1,365.00------
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit1,786.001,685.001,640.001,683.001,689.001,662.001,683.001,705.001,699.001,689.00
无形资产limitlimitlimitlimitlimitlimit396.00392.00388.00466.00488.00468.00466.00491.00490.00488.00
商誉limitlimitlimitlimitlimitlimit332.00329.00329.00381.00----381.00------
其他非流动资产limitlimitlimitlimitlimitlimit26.0024.0028.0022.0021.0024.0022.0015.0016.0021.00
非流动资产合计limitlimitlimitlimitlimitlimit2,283.002,177.002,137.002,259.002,303.002,239.002,259.002,300.002,305.002,303.00
资产总计limitlimitlimitlimitlimitlimit2,961.002,839.002,580.002,781.002,890.002,730.002,781.002,916.002,917.002,890.00
应付票据及应付账款limitlimitlimitlimitlimitlimit84.0084.00114.00110.00117.00107.00110.00118.00114.00117.00
应交税费limitlimitlimitlimitlimitlimit6.008.008.008.009.0010.008.0030.0014.009.00
其他应付账款limitlimitlimitlimitlimitlimit----10.009.009.009.009.009.009.009.00
应交税费和其他应付款limitlimitlimitlimitlimitlimit64.0071.0069.0069.0072.0067.0069.0055.0070.0072.00
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit155.00163.00200.00197.00207.00192.00197.00212.00206.00207.00
短期借款limitlimitlimitlimitlimitlimit------10.0010.0010.0010.0010.0010.0010.00
短期资本化租赁债务limitlimitlimitlimitlimitlimit7.006.007.006.008.006.006.008.008.008.00
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit7.006.007.0016.0018.0016.0016.0018.0018.0018.00
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limitlimitlimitlimitlimitlimit8.00------------------
流动负债合计limitlimitlimitlimitlimitlimit170.00169.00208.00213.00226.00208.00213.00230.00225.00226.00
长期借款limitlimitlimitlimitlimitlimit1,567.001,009.00938.001,079.001,022.001,054.001,079.001,142.001,080.001,022.00
长期资本租赁负债limitlimitlimitlimitlimitlimit40.0034.0029.0025.0021.0025.0025.0027.0023.0021.00
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit1,608.001,043.00967.001,104.001,043.001,080.001,104.001,168.001,102.001,043.00
债务股本比率limitlimitlimitlimitlimitlimit1.670.770.860.950.800.940.950.960.860.80
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit167.00226.00232.00237.00246.00240.00237.00239.00244.00246.00
其他非流动负债limitlimitlimitlimitlimitlimit49.0041.0039.0042.0042.0037.0042.0041.0040.0042.00
非流动负债合计limitlimitlimitlimitlimitlimit1,823.001,310.001,239.001,382.001,332.001,356.001,382.001,448.001,386.001,332.00
负债合计limitlimitlimitlimitlimitlimit1,993.001,480.001,446.001,595.001,557.001,565.001,595.001,678.001,610.001,557.00
普通股limitlimitlimitlimitlimitlimit--------------------
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit960.001,300.001,136.001,189.001,336.001,168.001,189.001,242.001,310.001,336.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit-4.00-3.00-3.00-4.00-3.00-3.00-4.00-3.00-3.00-3.00
资本公积limitlimitlimitlimitlimitlimit11.0062.00----------------
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limitlimitlimitlimitlimitlimit968.001,359.001,134.001,186.001,333.001,166.001,186.001,238.001,307.001,333.00
少数股东权益limitlimitlimitlimitlimitlimit--------------------
所有者权益合计limitlimitlimitlimitlimitlimit968.001,359.001,134.001,186.001,333.001,166.001,186.001,238.001,307.001,333.00
股东权益比率limitlimitlimitlimitlimitlimit0.330.480.440.430.460.430.430.430.450.46
合并现金流量表年度季度
趋势2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
来自持续经营收益的净利润limitlimitlimitlimitlimitlimit71.00339.00374.00462.00501.00117.00100.00121.00151.00129.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit114.00129.00129.00139.00146.0035.0035.0037.0037.0037.00
经营性应收项目变动limitlimitlimitlimitlimitlimit-148.00129.00-32.00-21.00-21.0060.00-30.00-46.004.0052.00
存货变动limitlimitlimitlimitlimitlimit27.0030.00-1.00-48.00-72.00-21.00-45.004.001.00-32.00
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limitlimitlimitlimitlimitlimit17.0010.0027.00-8.009.00-16.006.0026.00-22.00-1.00
其他营运资金变动limitlimitlimitlimitlimitlimit8.00-6.00-1.005.00-8.00-1.00-2.00-10.003.00--
营运资金变动limitlimitlimitlimitlimitlimit-96.00163.00-7.00-72.00-91.0022.00-71.00-25.00-14.0019.00
递延所得税limitlimitlimitlimitlimitlimit76.0059.006.004.007.001.00-3.002.005.002.00
股权激励limitlimitlimitlimitlimitlimit20.0015.0014.0017.0019.004.004.006.005.004.00
资产减值费用limitlimitlimitlimitlimitlimit224.00------------------
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-9.00-63.001.00-8.00-20.00---4.00-1.00-10.00-5.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit399.00643.00517.00542.00562.00180.0062.00140.00172.00188.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-132.00-54.00-74.00-110.00-137.00-18.00-49.00-36.00-29.00-22.00
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-699.00-----158.00-55.00-----55.00----
处置子公司及其他营业单位收到的现金净额limitlimitlimitlimitlimitlimit--91.00----------------
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--------------------
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-831.0037.00-74.00-269.00-192.00-18.00-49.00-91.00-29.00-22.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit-318.00-4.00-595.00-394.00-329.00-104.00-78.00-75.00-78.00-98.00
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limitlimitlimitlimitlimitlimit915.00--944.00200.00282.00----65.00--217.00
偿付债券现金流出limitlimitlimitlimitlimitlimit-37.00-560.00-1,023.00-51.00-315.00-73.0025.00-3.00-63.00-275.00
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit879.00-560.00-80.00150.00-33.00-73.0025.0063.00-63.00-58.00
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit-17.00-4.00-31.00-37.00-36.00-9.00-9.00-9.00-9.00-9.00
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-2.0038.0013.005.0016.00--5.0010.001.00--
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit542.00-530.00-692.00-277.00-382.00-185.00-58.00-12.00-149.00-164.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit9.00119.00269.0019.0061.0084.0061.0015.0053.0047.00
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limitlimitlimitlimitlimitlimit110.00150.00-249.00-4.00-12.00-23.00-46.0038.00-6.002.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit119.00269.0019.0015.0049.0061.0015.0053.0047.0049.00
资本开支limitlimitlimitlimitlimitlimit-132.00-54.00-74.00-110.00-137.00-18.00-49.00-36.00-29.00-22.00
自由现金流limitlimitlimitlimitlimitlimit267.00589.00443.00432.00425.00162.0012.00104.00143.00165.00
估值比率年度季度
趋势2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
市盈率limitlimitlimitlimitlimitlimit34.7716.5514.0411.7819.1611.4811.7814.2212.2014.31
扣非市盈率limitlimitlimitlimitlimitlimit9.7319.1713.8011.7818.9611.4811.7814.0612.0714.16
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit42.009.6112.6212.2319.9610.6612.2314.7212.8414.90
市净率limitlimitlimitlimitlimitlimit2.514.194.384.437.024.134.435.344.465.25
股价/每股有形账面价值limitlimitlimitlimitlimitlimit4.265.896.667.2911.086.907.298.847.148.27
股价/自由现金流limitlimitlimitlimitlimitlimit9.259.5411.8612.6022.4710.2112.6016.0014.1716.78
股价/每股经营现金流limitlimitlimitlimitlimitlimit6.198.7410.1610.0417.038.7810.0412.2110.7812.72
市销率limitlimitlimitlimitlimitlimit1.763.462.822.534.272.402.533.102.703.19
市盈增长比limitlimitlimitlimitlimitlimit1.191.680.990.580.950.610.580.660.540.61
企业价值/收入limitlimitlimitlimitlimitlimit2.803.993.182.964.572.802.963.543.133.55
企业价值倍数limitlimitlimitlimitlimitlimit9.6410.849.338.3312.418.098.339.818.539.66
企业价值/息税前利润limitlimitlimitlimitlimitlimit13.3613.8311.7110.1815.079.9710.1811.9410.3711.72
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit7.497.238.549.826.6410.039.828.389.648.53
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit15.9516.3419.8926.1024.0225.7126.1025.0726.0725.33
席勒市盈率limitlimitlimitlimitlimitlimit23.0939.7628.1424.9239.5723.9924.9230.0025.2729.58
股息率 %limitlimitlimitlimitlimitlimit0.680.070.780.680.370.750.680.540.600.49
估值和质量年度季度
趋势2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
总市值limitlimitlimitlimitlimitlimit2,4335,6954,9695,2499,3524,8155,2496,6085,8346,993
企业价值limitlimitlimitlimitlimitlimit3,9296,4815,9246,35410,2915,8496,3547,7416,9078,005
月末股价limitlimitlimitlimitlimitlimit58.42134.41128.36146.75271.45132.85146.75186.42166.52202.84
每股现金净流量limitlimitlimitlimitlimitlimit-45.01-28.70-36.85-44.17-43.75-41.49-44.17-45.84-44.62-43.75
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit-31.57-19.31-25.92-30.02-28.12-29.62-30.02-29.95-28.51-28.12
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-39.12-23.32-30.38-36.00-34.71-34.51-36.00-36.31-35.08-34.71
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit78.73115.60144.11167.45196.49170.88167.45176.63186.24196.49
内在价值:市销率模型limitlimitlimitlimitlimitlimit116.91135.93165.72201.83210.53194.82201.83205.13206.03210.53
彼得林奇公允价值limitlimitlimitlimitlimitlimit45.3280.33130.07252.07330.08217.17252.07283.90308.98330.08
格雷厄姆估值limitlimitlimitlimitlimitlimit43.0559.9963.4975.1088.8770.8075.1079.3285.0788.87
盈利能力值(EPV)limitlimitlimitlimitlimitlimit1.1028.5436.2445.6367.4242.6545.6350.4858.9767.42
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit2.204.274.164.225.934.054.224.604.475.05
基本面趋势(F分数)limitlimitlimitlimitlimitlimit7688988999
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.27-3.39-2.61-2.56-2.58-2.80-2.56-2.64-2.61-2.58
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit1.140.720.740.890.800.780.840.850.820.80
斯隆比率 %limitlimitlimitlimitlimitlimit16.98-12.00-2.676.774.533.866.774.924.194.53
流动比率limitlimitlimitlimitlimitlimit4.003.912.132.452.612.362.452.682.722.61
速动比率limitlimitlimitlimitlimitlimit2.392.520.991.081.131.171.081.361.381.13
现金比率limitlimitlimitlimitlimitlimit0.701.560.090.070.220.290.070.230.210.22
利息保障倍数limitlimitlimitlimitlimitlimit7.218.0715.3016.4514.7516.0811.4013.2518.4716.19
最高股价limitlimitlimitlimitlimitlimit95.44135.17167.98151.16272.72140.89151.16186.42194.78205.80
最低股价limitlimitlimitlimitlimitlimit43.1749.89125.50103.28135.17110.59131.62136.29162.50147.65
股票回购率 %limitlimitlimitlimitlimitlimit7.69-1.738.647.604.882.221.310.901.171.59
股票回购收益率 %limitlimitlimitlimitlimitlimit13.070.0711.987.503.528.605.954.575.385.58
每股收入同比增长率 %limitlimitlimitlimitlimitlimit18.9316.8417.2427.4714.9722.1123.9515.268.7515.09
每股收益同比增长率 %limitlimitlimitlimitlimitlimit14.29383.3312.5636.3222.4726.4846.8423.6414.5216.25
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit4.0648.228.5432.7222.2126.9042.6523.7815.2715.89
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit8.2011.3913.9920.2319.9018.7720.2321.4122.3923.05
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit42.0241.5440.5536.8034.4736.3435.7435.2835.0634.47
期末总股本limitlimitlimitlimitlimitlimit41.6542.3738.7135.7734.4536.2435.7735.4535.0334.47
β贝塔系数limitlimitlimitlimitlimitlimit1.501.261.201.121.551.281.121.261.361.53
重述日期limitlimitlimitlimitlimitlimit05/20/2205/19/2305/19/2305/19/2301/25/2401/25/2405/19/2307/27/2310/26/2301/25/24
报告日期limitlimitlimitlimitlimitlimit05/22/2005/21/2105/20/2205/19/2301/25/2401/26/2305/19/2307/27/2310/26/2301/25/24
收益发布日期limitlimitlimitlimitlimitlimit05/19/2005/19/2105/19/2205/18/2301/25/2401/26/2305/18/2307/27/2310/26/2301/25/24
股东人数limitlimitlimitlimitlimitlimit1,2001,2001,1001,1001,100--1,100------
在职员工人数limitlimitlimitlimitlimitlimit2,4002,2002,2002,4002,4002,2002,4002,4002,4002,400
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00