*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2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
每股收入limitlimitlimitlimitlimitlimit0.210.320.390.530.510.11-0.120.490.230.28
稀释每股收益limitlimitlimitlimitlimitlimit0.170.280.350.490.470.10-0.140.470.210.26
扣非每股收益limitlimitlimitlimitlimitlimit0.170.280.350.490.470.10-0.140.470.210.26
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit--------------------
每股自由现金流limitlimitlimitlimitlimitlimit--------------------
每股经营现金流limitlimitlimitlimitlimitlimit--------------------
每股现金limitlimitlimitlimitlimitlimit0.01----------0.01--0.07--
每股股息limitlimitlimitlimitlimitlimit0.480.360.360.360.360.180.180.180.180.18
每股账面价值limitlimitlimitlimitlimitlimit4.013.913.883.973.973.913.583.883.893.97
每股有形账面价值limitlimitlimitlimitlimitlimit4.013.913.883.973.973.913.583.883.893.97
每股总债务limitlimitlimitlimitlimitlimit--------------------
月末股价limitlimitlimitlimitlimitlimit3.513.753.633.764.013.753.603.633.743.76
财务比率年度季度
趋势2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
股本回报率 ROE %limitlimitlimitlimitlimitlimit3.816.138.4412.3612.394.82-6.3224.3510.9913.81
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit4.356.399.0113.0612.275.03-6.2826.0011.4414.60
资产收益率 ROA %limitlimitlimitlimitlimitlimit3.525.707.4710.3510.414.56-6.0221.649.1711.72
有形股本回报率 %limitlimitlimitlimitlimitlimit3.816.138.4412.3612.394.82-6.3224.3510.9913.81
有形资产收益率 %limitlimitlimitlimitlimitlimit3.525.707.4710.3510.414.56-6.0221.649.1711.72
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit127.6110.49-65.03173.21173.2110.4913.60-65.03-60.17173.21
资本回报率 %limitlimitlimitlimitlimitlimit--------------------
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit8.258.843.943.043.788.849.403.946.513.04
净息差(银行股)%limitlimitlimitlimitlimitlimit13.712.8030.5386.0886.034.068.6454.81107.5071.31
净利率 %limitlimitlimitlimitlimitlimit93.9196.4697.4097.9997.9895.62103.1198.9397.6898.23
债务股本比率limitlimitlimitlimitlimitlimit0.000.000.000.000.000.000.000.000.000.00
股东权益比率limitlimitlimitlimitlimitlimit0.910.950.820.850.850.950.960.820.850.85
资产有息负债率limitlimitlimitlimitlimitlimit--------------------
资产负债率limitlimitlimitlimitlimitlimit0.090.050.180.150.150.050.040.180.150.15
资产周转率limitlimitlimitlimitlimitlimit0.040.060.080.110.110.02-0.030.110.050.06
股息支付率limitlimitlimitlimitlimitlimit2.821.291.030.740.771.90--0.380.860.70
资本开支/收入limitlimitlimitlimitlimitlimit--------------------
资本开支/经营现金流limitlimitlimitlimitlimitlimit--------------------
合并利润表年度季度
趋势2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
利息收入limitlimitlimitlimitlimitlimit1.170.302.596.326.320.150.452.153.223.10
利息支出limitlimitlimitlimitlimitlimit-------0.01------------
净利息收入(银行)limitlimitlimitlimitlimitlimit1.170.302.596.316.310.150.452.153.223.10
非利息收入limitlimitlimitlimitlimitlimit28.6944.2353.1370.0070.0017.39-20.7773.9130.4539.55
营业收入limitlimitlimitlimitlimitlimit29.8644.5455.7276.3276.3217.54-20.3376.0533.6742.64
贷款损失准备金limitlimitlimitlimitlimitlimit--------------------
销售及行政开支limitlimitlimitlimitlimitlimit1.121.210.971.181.180.520.480.490.600.57
其他非利息支出limitlimitlimitlimitlimitlimit0.700.360.480.360.360.250.150.330.180.18
总非利息支出limitlimitlimitlimitlimitlimit1.821.581.451.531.530.770.630.810.780.75
特别费用limitlimitlimitlimitlimitlimit--------------------
其他收入(支出)limitlimitlimitlimitlimitlimit--------------------
利润总额limitlimitlimitlimitlimitlimit28.0442.9654.2874.7874.7816.77-20.9675.2432.8941.89
所得税费用limitlimitlimitlimitlimitlimit--------------------
税率 %limitlimitlimitlimitlimitlimit--------------------
持续经营净利润limitlimitlimitlimitlimitlimit28.0442.9654.2874.7874.7816.77-20.9675.2432.8941.89
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limitlimitlimitlimitlimitlimit28.0442.9654.2874.7874.7816.77-20.9675.2432.8941.89
净利率 %limitlimitlimitlimitlimitlimit93.9196.4697.4097.9997.9895.62103.1198.9397.6898.23
优先股股利limitlimitlimitlimitlimitlimit4.334.334.314.254.242.162.162.152.132.11
基本每股收益limitlimitlimitlimitlimitlimit0.170.280.350.490.490.11-0.140.490.210.28
稀释每股收益limitlimitlimitlimitlimitlimit0.170.280.350.490.470.10-0.140.470.210.26
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit139.5138.0142.7144.0154.2154.2165.2154.2146.5154.2
折旧、损耗和摊销limitlimitlimitlimitlimitlimit--------------------
合并资产负债表年度季度
趋势2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
货币资金和现金等价物limitlimitlimitlimitlimitlimit1.760.030.41----0.030.910.4110.84--
货币市场投资limitlimitlimitlimitlimitlimit10.7610.995.998.688.6810.999.675.99--8.68
贷款和垫款总额limitlimitlimitlimitlimitlimit--------------------
贷款和租赁损失储备limitlimitlimitlimitlimitlimit--------------------
预收收入limitlimitlimitlimitlimitlimit--------------------
贷款和垫款limitlimitlimitlimitlimitlimit--------------------
证券与投资limitlimitlimitlimitlimitlimit--------------------
应收账款limitlimitlimitlimitlimitlimit--------------------
应收票据limitlimitlimitlimitlimitlimit--------------------
其他流动应收款项limitlimitlimitlimitlimitlimit4.151.4316.985.965.961.432.6516.983.075.96
应收账款总额limitlimitlimitlimitlimitlimit4.151.4316.985.965.961.432.6516.983.075.96
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit--------------------
无形资产limitlimitlimitlimitlimitlimit--------------------
商誉limitlimitlimitlimitlimitlimit--------------------
其他资产(银行)limitlimitlimitlimitlimitlimit764.45714.31702.20704.90704.90714.31651.80702.20695.94704.90
资产总计limitlimitlimitlimitlimitlimit781.12726.75725.58719.55719.55726.75665.03725.58709.85719.55
总存款limitlimitlimitlimitlimitlimit--------------------
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit27.948.623.511.221.228.622.293.5110.051.22
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit--------------------
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit--0.02------0.02--------
债务股本比率limitlimitlimitlimitlimitlimit0.000.000.000.000.000.000.000.000.000.00
其他负债(银行)limitlimitlimitlimitlimitlimit40.2028.86124.74105.71105.7128.8624.36124.7499.43105.71
负债合计limitlimitlimitlimitlimitlimit68.1437.50128.25106.93106.9337.5026.65128.25109.48106.93
普通股limitlimitlimitlimitlimitlimit1,241.791,187.051,142.521,097.451,097.451,187.051,164.851,142.521,142.541,097.45
优先股limitlimitlimitlimitlimitlimit86.5086.50------86.5086.50------
留存收益limitlimitlimitlimitlimitlimit-615.32-584.30-545.18-484.83-484.83-584.30-612.97-545.18-542.17-484.83
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit--------------------
资本公积limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit712.97689.25597.33612.62612.62689.25638.38597.33600.37612.62
少数股东权益limitlimitlimitlimitlimitlimit--------------------
所有者权益合计limitlimitlimitlimitlimitlimit712.97689.25597.33612.62612.62689.25638.38597.33600.37612.62
股东权益比率limitlimitlimitlimitlimitlimit0.910.950.820.850.850.950.960.820.850.85
合并现金流量表年度季度
趋势2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
来自持续经营收益的净利润limitlimitlimitlimitlimitlimit28.0442.9654.2874.7874.7816.77-20.9675.2432.8941.89
折旧、损耗和摊销limitlimitlimitlimitlimitlimit--------------------
经营性应收项目变动limitlimitlimitlimitlimitlimit--------------------
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--------------------
其他营运资金变动limitlimitlimitlimitlimitlimit--------------------
营运资金变动limitlimitlimitlimitlimitlimit--------------------
递延所得税limitlimitlimitlimitlimitlimit--------------------
股权激励limitlimitlimitlimitlimitlimit--------------------
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--------------------
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit--------------------
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--------------------
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--------------------
发行股票产生的现金流入limitlimitlimitlimitlimitlimit--------------------
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--------------------
发行债券产生的现金流入limitlimitlimitlimitlimitlimit--------------------
偿付债券现金流出limitlimitlimitlimitlimitlimit--------------------
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit--------------------
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit--------------------
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit--------------------
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit--------------------
资本开支limitlimitlimitlimitlimitlimit--------------------
自由现金流limitlimitlimitlimitlimitlimit--------------------
估值比率年度季度
趋势2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
市盈率limitlimitlimitlimitlimitlimit20.6513.3910.377.678.5713.390.0010.370.007.67
扣非市盈率limitlimitlimitlimitlimitlimit20.6513.3910.377.678.5713.390.0010.370.007.67
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit--------------------
市净率limitlimitlimitlimitlimitlimit0.870.960.940.951.010.961.010.940.960.95
股价/每股有形账面价值limitlimitlimitlimitlimitlimit0.870.960.940.951.010.961.010.940.960.95
股价/自由现金流limitlimitlimitlimitlimitlimit--------------------
股价/每股经营现金流limitlimitlimitlimitlimitlimit--------------------
市销率limitlimitlimitlimitlimitlimit16.4011.619.317.097.9111.61--9.31--7.09
市盈增长比limitlimitlimitlimitlimitlimit--------------------
企业价值/收入limitlimitlimitlimitlimitlimit21.1914.9210.047.608.1114.92--10.04--7.60
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit--------------------
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit-6.96-7.59-5.51-1.68-1.68-7.59---5.51---1.68
席勒市盈率limitlimitlimitlimitlimitlimit------523.19557.98--------523.19
股息率 %limitlimitlimitlimitlimitlimit13.689.6010.089.578.989.6010.0010.089.639.57
估值和质量年度季度
趋势2014-122015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2021-122022-062022-122023-062023-12
总市值limitlimitlimitlimitlimitlimit548578560580619578555560577580
企业价值limitlimitlimitlimitlimitlimit633665559580619665641559566580
月末股价limitlimitlimitlimitlimitlimit3.513.753.633.764.013.753.603.633.743.76
每股现金净流量limitlimitlimitlimitlimitlimit-0.43-0.24-0.83-0.69-0.69-0.24-0.17-0.83-0.64-0.69
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit--------------------
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-0.98-0.80-0.83-0.69-0.69-0.80-0.73-0.83-0.64-0.69
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit4.094.003.353.403.404.00--3.35--3.40
内在价值:市销率模型limitlimitlimitlimitlimitlimit--------------------
彼得林奇公允价值limitlimitlimitlimitlimitlimit--------------------
格雷厄姆估值limitlimitlimitlimitlimitlimit3.924.965.526.626.474.83--5.407.746.47
盈利能力值(EPV)limitlimitlimitlimitlimitlimit--------------------
基本面趋势(F分数)limitlimitlimitlimitlimitlimit2656660506
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit9.12-2.216.17-2.11-2.11-2.210.006.170.00-2.11
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.880.880.820.840.860.930.880.900.810.86
最高股价limitlimitlimitlimitlimitlimit4.454.294.123.854.174.084.123.653.853.84
最低股价limitlimitlimitlimitlimitlimit2.063.373.083.483.513.653.593.083.483.52
股票回购率 %limitlimitlimitlimitlimitlimit-0.171.26-------0.08--------
股票回购收益率 %limitlimitlimitlimitlimitlimit--------------------
每股收入同比增长率 %limitlimitlimitlimitlimitlimit-73.3250.7820.9435.8137.84-51.31-164.43333.51286.77-43.93
每股收益同比增长率 %limitlimitlimitlimitlimitlimit-77.6364.7125.0040.0042.42-56.10-182.35400.16250.00-45.57
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit139.47137.98142.75143.96141.43134.66165.17120.33146.49141.43
期末总股本limitlimitlimitlimitlimitlimit156.12154.16154.16154.16154.30154.16154.16154.16154.16154.16
β贝塔系数limitlimitlimitlimitlimitlimit1.221.220.01-0.140.381.221.070.010.45-0.14
重述日期limitlimitlimitlimitlimitlimit03/08/2103/09/2203/09/2303/08/2403/08/2403/09/2209/12/2203/09/2309/06/2303/08/24
报告日期limitlimitlimitlimitlimitlimit03/08/2103/09/2203/09/2303/08/2403/08/2403/09/2209/07/2203/09/2309/06/2303/08/24
收益发布日期limitlimitlimitlimitlimitlimit03/08/22--------09/07/22--09/06/23--
股东人数limitlimitlimitlimitlimitlimit--------------------
在职员工人数limitlimitlimitlimitlimitlimit--------------------
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00