*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2017-092018-092019-092020-092021-092022-092023-09TTM2021-092022-032022-092023-032023-09
每股收入limitlimitlimit5.493.53-4.241.121.241.49-2.52-1.651.72-0.48
稀释每股收益limitlimitlimit5.453.49-4.281.091.091.47-2.54-1.741.70-0.61
扣非每股收益limitlimitlimit5.453.49-4.281.091.091.47-2.54-1.741.70-0.61
巴菲特所有者每股收益(TTM)limitlimitlimit--------------------
每股自由现金流limitlimitlimit--------------------
每股经营现金流limitlimitlimit--------------------
每股现金limitlimitlimit--------------------
每股股息limitlimitlimit1.782.011.831.611.611.020.990.840.810.80
每股账面价值limitlimitlimit24.0425.4719.3618.8418.8425.4721.9419.3620.2518.84
每股有形账面价值limitlimitlimit24.0425.4719.3618.8418.8425.4721.9419.3620.2518.84
每股总债务limitlimitlimit--------------------
月末股价limitlimitlimit20.6225.5717.2815.5516.0825.5720.7717.2817.6515.55
财务比率年度季度
趋势2017-092018-092019-092020-092021-092022-092023-09TTM2021-092022-032022-092023-032023-09
股本回报率 ROE %limitlimitlimit25.0514.03-18.736.105.9811.72-21.17-16.3817.55-5.62
股本回报率 ROE %/市净率limitlimitlimit29.2113.98-20.997.397.0411.67-22.37-18.3520.13-6.80
资产收益率 ROA %limitlimitlimit24.9513.93-18.516.065.9311.62-20.90-16.1917.35-5.58
有形股本回报率 %limitlimitlimit25.0514.03-18.736.105.9811.72-21.17-16.3817.55-5.62
有形资产收益率 %limitlimitlimit24.9513.93-18.516.065.9311.62-20.90-16.1917.35-5.58
5年留存收益回报率 RORE %limitlimitlimit-------67.14-67.14------35.90-67.14
资本回报率 %limitlimitlimit--------------------
加权平均资本成本 WACC %limitlimitlimit6.037.228.219.093.167.227.008.218.349.09
净息差(银行股)%limitlimitlimit--------------------
净利率 %limitlimitlimit99.2998.77101.0296.9396.9498.52100.84101.2898.90103.30
债务股本比率limitlimitlimit0.000.000.000.000.000.000.000.000.000.00
股东权益比率limitlimitlimit1.000.990.991.001.000.990.990.990.991.00
资产有息负债率limitlimitlimit--------------------
资产负债率limitlimitlimit--0.010.01----0.010.010.010.01--
资产周转率limitlimitlimit0.250.14-0.180.060.060.06-0.10-0.080.09-0.03
资本开支/收入limitlimitlimit--------------------
资本开支/经营现金流limitlimitlimit--------------------
合并利润表年度季度
趋势2017-092018-092019-092020-092021-092022-092023-09TTM2021-092022-032022-092023-032023-09
利息收入limitlimitlimit0.27--0.110.620.62--0.010.100.230.39
利息支出limitlimitlimit--------------------
净利息收入(银行)limitlimitlimit0.27--0.110.620.62--0.010.100.230.39
非利息收入limitlimitlimit242.66157.10-192.3857.5057.5067.61-114.10-78.2883.86-26.36
营业收入limitlimitlimit242.92157.10-192.2758.1258.1267.61-114.08-78.1884.09-25.97
贷款损失准备金limitlimitlimit--------------------
销售及行政开支limitlimitlimit1.171.301.401.241.240.680.670.730.660.58
其他非利息支出limitlimitlimit0.550.630.560.550.550.320.290.270.270.28
总非利息支出limitlimitlimit1.721.931.961.781.781.000.961.000.930.86
特别费用limitlimitlimit--------------------
其他收入(支出)limitlimitlimit--------------------
利润总额limitlimitlimit241.21155.18-194.2356.3456.3466.61-115.05-79.1883.16-26.83
所得税费用limitlimitlimit--------------------
税率 %limitlimitlimit--------------------
持续经营净利润limitlimitlimit241.21155.18-194.2356.3456.3466.61-115.05-79.1883.16-26.83
终止经营净利润limitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimit--------------------
归属于母公司股东的净利润limitlimitlimit241.21155.18-194.2356.3456.3466.61-115.05-79.1883.16-26.83
净利率 %limitlimitlimit99.2998.77101.0296.9396.9498.52100.84101.2898.90103.30
优先股股利limitlimitlimit--------------------
基本每股收益limitlimitlimit5.453.49-4.281.091.091.50-2.54-1.741.70-0.61
稀释每股收益limitlimitlimit5.453.49-4.281.091.091.47-2.54-1.741.70-0.61
发行在外的稀释性潜在普通股平均股数limitlimitlimit44.344.545.451.754.445.445.347.348.954.4
折旧、损耗和摊销limitlimitlimit--------------------
合并资产负债表年度季度
趋势2017-092018-092019-092020-092021-092022-092023-09TTM2021-092022-032022-092023-032023-09
货币资金和现金等价物limitlimitlimit--------------------
货币市场投资limitlimitlimit--------------------
贷款和垫款总额limitlimitlimit--------------------
贷款和租赁损失储备limitlimitlimit--------------------
预收收入limitlimitlimit--------------------
贷款和垫款limitlimitlimit--------------------
证券与投资limitlimitlimit--------------------
应收账款limitlimitlimit--------------------
应收票据limitlimitlimit--------------------
其他流动应收款项limitlimitlimit4.114.032.876.856.854.036.182.870.146.85
应收账款总额limitlimitlimit4.114.032.876.856.854.036.182.870.146.85
固定资产、无形资产和其他长期资产净额limitlimitlimit--------------------
无形资产limitlimitlimit--------------------
商誉limitlimitlimit--------------------
其他资产(银行)limitlimitlimit1,051.711,168.51923.41925.64925.641,168.511,023.62923.41990.62925.64
资产总计limitlimitlimit1,055.821,172.54926.28932.49932.491,172.541,029.80926.28990.76932.49
总存款limitlimitlimit--------------------
应付票据及应付账款、应交税费和其他应付款limitlimitlimit0.0311.338.50----11.3311.528.5010.38--
短期借款和资本化租赁债务limitlimitlimit--------------------
长期借款和资本化租赁债务limitlimitlimit--------------------
债务股本比率limitlimitlimit0.000.000.000.000.000.000.000.000.000.00
其他负债(银行)limitlimitlimit1.094.301.221.151.154.301.351.221.301.15
负债合计limitlimitlimit1.1215.639.711.151.1515.6312.869.7111.681.15
普通股limitlimitlimit0.440.450.470.490.490.450.460.470.480.49
优先股limitlimitlimit--------------------
留存收益limitlimitlimit239.52303.1024.825.975.97303.10142.8824.8269.445.97
累计其他综合收益(亏损)limitlimitlimit--------------------
资本公积limitlimitlimit814.74853.35891.27924.88924.88853.35873.60891.27909.16924.88
库存股limitlimitlimit--------------------
其他所有者权益limitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimit1,054.701,156.90916.57931.34931.341,156.901,016.94916.57979.09931.34
少数股东权益limitlimitlimit--------------------
所有者权益合计limitlimitlimit1,054.701,156.90916.57931.34931.341,156.901,016.94916.57979.09931.34
股东权益比率limitlimitlimit1.000.990.991.001.000.990.990.990.991.00
合并现金流量表年度季度
趋势2017-092018-092019-092020-092021-092022-092023-09TTM2021-092022-032022-092023-032023-09
来自持续经营收益的净利润limitlimitlimit241.21155.18-194.2356.3456.3466.61-115.05-79.1883.16-26.83
折旧、损耗和摊销limitlimitlimit--------------------
经营性应收项目变动limitlimitlimit--------------------
存货变动limitlimitlimit--------------------
预付资产变动limitlimitlimit--------------------
应付票据及应付账款、应交税费和其他应付款变动limitlimitlimit--------------------
其他营运资金变动limitlimitlimit--------------------
营运资金变动limitlimitlimit--------------------
递延所得税limitlimitlimit--------------------
股权激励limitlimitlimit--------------------
资产减值费用limitlimitlimit--------------------
终止经营活动产生的现金流量净额limitlimitlimit--------------------
其他经营活动产生的现金流量净额limitlimitlimit--------------------
经营活动产生的现金流量净额limitlimitlimit--------------------
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimit--------------------
处置固定资产、无形资产和其他长期资产收回的现金净额limitlimitlimit--------------------
取得子公司及其他营业单位支付的现金净额limitlimitlimit--------------------
处置子公司及其他营业单位收到的现金净额limitlimitlimit--------------------
投资支付的现金limitlimitlimit--------------------
收回投资及取得投资收益收到的现金limitlimitlimit--------------------
取得无形资产支付的现金净额差limitlimitlimit--------------------
终止投资活动产生的现金流量净额limitlimitlimit--------------------
其他投资活动产生的现金流量净额limitlimitlimit--------------------
投资活动产生的现金流量净额limitlimitlimit--------------------
发行股票产生的现金流入limitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimit--------------------
发行优先股产生的现金流量净额limitlimitlimit--------------------
发行债券产生的现金流入limitlimitlimit--------------------
偿付债券现金流出limitlimitlimit--------------------
发行债券产生的现金流量净额limitlimitlimit--------------------
分配股利、利润或偿付利息支付的现金limitlimitlimit--------------------
融资租赁产生的现金流量净额limitlimitlimit--------------------
其他筹资活动产生的现金流量净额limitlimitlimit--------------------
筹资活动产生的现金流量净额limitlimitlimit--------------------
期初现金及现金等价物余额limitlimitlimit--------------------
汇率变动对现金及现金等价物的影响limitlimitlimit--------------------
现金及现金等价物净额limitlimitlimit--------------------
期末现金及现金等价物余额limitlimitlimit--------------------
资本开支limitlimitlimit--------------------
自由现金流limitlimitlimit--------------------
估值比率年度季度
趋势2017-092018-092019-092020-092021-092022-092023-09TTM2021-092022-032022-092023-032023-09
市盈率limitlimitlimit3.787.330.0014.2714.757.330.000.000.0014.27
扣非市盈率limitlimitlimit3.787.330.0014.2714.757.330.000.000.0014.27
股价/巴菲特所有者每股收益limitlimitlimit--------------------
市净率limitlimitlimit0.861.000.890.830.851.000.950.890.870.83
股价/每股有形账面价值limitlimitlimit0.861.000.890.830.851.000.950.890.870.83
股价/自由现金流limitlimitlimit--------------------
股价/每股经营现金流limitlimitlimit--------------------
市销率limitlimitlimit3.767.24--13.8212.957.24------13.82
市盈增长比limitlimitlimit--------------------
企业价值/收入limitlimitlimit3.727.39-4.2613.2314.017.39---4.26--13.23
乔尔·格林布拉特收益率 %limitlimitlimit--------------------
唐纳德·亚克曼收益率 %limitlimitlimit-----3.73-4.55-4.55-----3.73---4.55
席勒市盈率limitlimitlimit--------------------
股息率 %limitlimitlimit8.637.8610.5910.3510.327.869.6810.599.3510.35
估值和质量年度季度
趋势2017-092018-092019-092020-092021-092022-092023-09TTM2021-092022-032022-092023-032023-09
总市值limitlimitlimit9051,1628187698141,162963818853769
企业价值limitlimitlimit9051,1628187698141,162963818853769
月末股价limitlimitlimit20.6225.5717.2815.5516.0825.5720.7717.2817.6515.55
每股现金净流量limitlimitlimit-0.03-0.34-0.21-0.02-0.02-0.34-0.28-0.21-0.24-0.02
净流动资产价值 NCAVlimitlimitlimit--------------------
净净营运资本 NNWClimitlimitlimit-0.03-0.34-0.21-0.02-0.02-0.34-0.28-0.21-0.24-0.02
内在价值:预期自由现金流模型limitlimitlimit--------------------
内在价值:市销率模型limitlimitlimit--------------------
彼得林奇公允价值limitlimitlimit--------------------
格雷厄姆估值limitlimitlimit54.3044.72--21.4921.4944.50------21.49
盈利能力值(EPV)limitlimitlimit--------------------
基本面趋势(F分数)limitlimitlimit5245520405
财务造假嫌疑(M分数)limitlimitlimit0.00-110.480.000.000.00-110.480.000.000.000.00
可供营运的资产净额/总资产limitlimitlimit1.201.100.781.000.941.030.870.891.060.94
最高股价limitlimitlimit22.3327.9326.5019.4717.6627.9326.5021.8419.4717.90
最低股价limitlimitlimit14.7719.7217.0815.5214.3123.0918.9317.0816.8615.52
股票回购率 %limitlimitlimit-2.44-3.54-4.22-4.43-4.43-1.73-2.02-2.16-2.13-2.26
股票回购收益率 %limitlimitlimit--------------------
每股收入同比增长率 %limitlimitlimit257.29-35.63-219.91126.54129.74-66.35-225.26-210.95168.2471.12
每股收益同比增长率 %limitlimitlimit254.39-35.96-222.64125.47125.47-66.70-227.64-218.67166.9364.94
发行在外的普通股平均股数limitlimitlimit44.2644.4645.3851.6854.4544.4245.3045.4748.9254.45
期末总股本limitlimitlimit43.8745.4347.3449.4450.6245.4346.3447.3448.3549.44
β贝塔系数limitlimitlimit0.890.950.730.75-0.250.950.780.730.810.75
重述日期limitlimitlimit12/04/2012/03/2112/07/2212/11/2312/11/2312/03/2106/03/2212/07/2206/06/2312/11/23
报告日期limitlimitlimit12/04/2012/03/2112/07/2212/11/2312/11/2312/03/2106/03/2212/07/2206/06/2312/11/23
收益发布日期limitlimitlimit12/04/2012/03/21----12/03/2106/03/22--06/06/23--
股东人数limitlimitlimit--------------------
在职员工人数limitlimitlimit--------------------
外汇汇率limitlimitlimit1.001.001.001.00--1.001.001.001.001.00