*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
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit--------------------
每股息税前利润limitlimitlimitlimitlimitlimit--------------------
稀释每股收益limitlimitlimitlimitlimitlimit--------------------
扣非每股收益limitlimitlimitlimitlimitlimit--------------------
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit--------------------
每股经营现金流limitlimitlimitlimitlimitlimit--------------------
每股现金limitlimitlimitlimitlimitlimit--------------------
每股股息limitlimitlimitlimitlimitlimit--------------------
每股账面价值limitlimitlimitlimitlimitlimit--------------------
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 %limitlimitlimitlimitlimitlimit2.5930.98-6.420.700.700.851.63-1.351.121.39
资产收益率 ROA %limitlimitlimitlimitlimitlimit2.3428.21-5.980.660.660.791.57-1.271.041.28
有形股本回报率 %limitlimitlimitlimitlimitlimit2.6231.12-6.430.700.700.851.63-1.351.121.39
有形资产收益率 %limitlimitlimitlimitlimitlimit2.3628.33-5.990.660.660.791.58-1.281.041.28
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit13.58-38.02-42.09-212.38-260.16-13.64-174.33-326.56-445.75-257.29
已动用资本回报率 %limitlimitlimitlimitlimitlimit3.50-7.34-4.36-3.24-3.17-1.92-3.15-4.36-3.32-1.86
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit--------------------
资本回报率 %limitlimitlimitlimitlimitlimit5.81-16.24-17.54-63.80-69.77-2.40-75.26-170.67-104.16-49.23
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit6.384.634.623.283.774.622.221.893.453.28
毛利率 %limitlimitlimitlimitlimitlimit35.0750.8349.4353.9453.7668.5156.4648.3955.4854.93
营业利润率 %limitlimitlimitlimitlimitlimit4.54-243.50-125.20-75.46-73.99-42.18-70.07-108.68-77.85-43.05
净利率 %limitlimitlimitlimitlimitlimit3.111,012.31-180.7915.5715.6118.3235.60-32.2624.6630.04
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit5.91-203.67-91.48-74.19-72.83-39.12-68.93-108.19-75.80-41.70
自由现金流利润率 %limitlimitlimitlimitlimitlimit8.9417.50-89.3722.28--2.86-11.3410.17105.71-15.47
债务股本比率limitlimitlimitlimitlimitlimit0.000.000.000.000.000.000.000.000.000.00
股东权益比率limitlimitlimitlimitlimitlimit0.920.910.970.930.930.970.970.930.920.93
资产有息负债率limitlimitlimitlimitlimitlimit--------------------
资产负债率limitlimitlimitlimitlimitlimit0.080.090.030.030.030.030.040.030.030.03
毛利润/总资产 %limitlimitlimitlimitlimitlimit26.441.421.632.282.272.942.501.912.332.34
资产周转率limitlimitlimitlimitlimitlimit0.750.030.030.040.040.010.010.010.010.01
应收账款周转天数limitlimitlimitlimitlimitlimit50.17605.05133.9894.9586.50536.79108.8499.8567.2964.35
应付账款周转天数limitlimitlimitlimitlimitlimit28.01333.6880.6892.4094.90924.67159.4591.9163.8869.91
存货周转天数limitlimitlimitlimitlimitlimit101.891,424.83116.87107.53102.202,170.37119.29101.5697.5789.66
现金循环周期limitlimitlimitlimitlimitlimit124.051,696.20170.18110.0893.801,782.4968.68109.51100.9884.09
存货周转率limitlimitlimitlimitlimitlimit3.580.263.123.393.570.040.760.900.941.02
营业成本/收入 %limitlimitlimitlimitlimitlimit0.650.490.510.460.460.310.440.520.450.45
存货/收入limitlimitlimitlimitlimitlimit0.181.920.160.140.137.490.570.570.480.44
资本开支/收入limitlimitlimitlimitlimitlimit0.010.760.40--------------
资本开支/营业利润limitlimitlimitlimitlimitlimit0.29------------------
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.130.81-------0.07--------
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limitlimitlimitlimitlimitlimit31.161.451.661.731.730.520.440.400.440.45
营业成本limitlimitlimitlimitlimitlimit20.230.710.840.800.800.170.190.210.200.20
毛利润limitlimitlimitlimitlimitlimit10.930.740.820.930.930.360.250.200.240.25
毛利率 %limitlimitlimitlimitlimitlimit35.0750.8349.4353.9453.7668.5156.4648.3955.4854.93
销售及行政开支limitlimitlimitlimitlimitlimit9.514.262.892.242.210.580.560.630.580.44
研发费用limitlimitlimitlimitlimitlimit--------------------
其他营业成本limitlimitlimitlimitlimitlimit--------------------
总营业成本limitlimitlimitlimitlimitlimit9.514.262.892.242.210.580.560.630.580.44
营业利润limitlimitlimitlimitlimitlimit1.42-3.52-2.07-1.30-1.28-0.22-0.31-0.44-0.34-0.19
营业利润率 %limitlimitlimitlimitlimitlimit4.54-243.50-125.20-75.46-73.99-42.18-70.07-108.68-77.85-43.05
利息收入limitlimitlimitlimitlimitlimit----0.191.571.370.14--0.280.540.55
利息支出limitlimitlimitlimitlimitlimit-0.01-0.01----------------
净利息收入limitlimitlimitlimitlimitlimit-0.01--0.191.571.570.140.200.280.540.55
其他收入(支出)limitlimitlimitlimitlimitlimit-0.1019.54-4.530.380.36-0.080.330.03----
利润总额limitlimitlimitlimitlimitlimit1.3016.02-6.410.650.65-0.160.22-0.130.200.36
所得税费用limitlimitlimitlimitlimitlimit-0.34-3.471.53-0.30-0.300.13-0.07---0.07-0.17
税率 %limitlimitlimitlimitlimitlimit25.7721.6723.8746.5946.1577.9129.281.5234.6747.34
持续经营净利润limitlimitlimitlimitlimitlimit0.9712.55-4.880.350.35-0.040.16-0.130.130.19
终止经营净利润limitlimitlimitlimitlimitlimit--2.091.89-0.03-0.030.13-------0.03
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit-------0.05-0.05-------0.02-0.03
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit0.9714.64-2.990.270.270.100.16-0.130.110.13
净利率 %limitlimitlimitlimitlimitlimit3.111,012.31-180.7915.5715.6118.3235.60-32.2624.6630.04
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit--------------------
稀释每股收益limitlimitlimitlimitlimitlimit--------------------
息税前利润limitlimitlimitlimitlimitlimit1.31-3.52-2.07-1.30-1.28-0.22-0.31-0.44-0.34-0.19
折旧、损耗和摊销limitlimitlimitlimitlimitlimit0.530.580.560.020.020.020.01--0.010.01
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit1.84-2.95-1.51-1.28-1.26-0.21-0.30-0.44-0.33-0.19
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit5.91-203.67-91.48-74.19-72.83-39.12-68.93-108.19-75.80-41.70
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limitlimitlimitlimitlimitlimit18.3326.3821.5140.7140.7121.5121.5040.3140.7840.71
短期证券limitlimitlimitlimitlimitlimit5.7916.1616.590.020.0216.5916.890.030.020.02
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit24.1242.5438.0940.7340.7338.0938.3940.3440.8040.73
应收账款limitlimitlimitlimitlimitlimit4.120.670.540.360.360.540.510.370.270.36
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limitlimitlimitlimitlimitlimit4.120.670.540.360.360.540.510.370.270.36
原材料limitlimitlimitlimitlimitlimit2.080.250.310.270.270.310.230.220.190.27
在产品limitlimitlimitlimitlimitlimit2.470.010.010.010.010.010.010.010.010.01
存货调整limitlimitlimitlimitlimitlimit-----0.05-0.08---0.05-------0.08
库存商品limitlimitlimitlimitlimitlimit0.730.01----------------
其他存货limitlimitlimitlimitlimitlimit--------------------
存货limitlimitlimitlimitlimitlimit5.280.270.270.200.200.270.240.230.190.20
其他流动资产limitlimitlimitlimitlimitlimit0.2612.360.440.270.270.440.550.270.240.27
流动资产合计limitlimitlimitlimitlimitlimit33.7855.8439.3441.5741.5739.3439.6841.2041.5041.57
非流动投资limitlimitlimitlimitlimitlimit3.07------------------
土地limitlimitlimitlimitlimitlimit0.540.54----------------
房屋及建筑物修缮limitlimitlimitlimitlimitlimit4.814.87----------------
机器、家具和设备limitlimitlimitlimitlimitlimit17.7718.820.640.640.640.64------0.64
在建工程limitlimitlimitlimitlimitlimit--------------------
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit0.42-23.400.130.080.080.130.100.090.070.08
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit23.540.820.770.710.710.770.100.090.070.71
累计折旧limitlimitlimitlimitlimitlimit-20.34-0.64-0.64-0.64-0.64-0.64-------0.64
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit3.210.180.130.080.080.130.100.090.070.08
无形资产limitlimitlimitlimitlimitlimit0.330.100.080.060.060.080.070.070.060.06
商誉limitlimitlimitlimitlimitlimit--------------------
其他非流动资产limitlimitlimitlimitlimitlimit3.074.200.230.150.150.230.210.220.190.15
非流动资产合计limitlimitlimitlimitlimitlimit9.674.480.450.280.280.450.380.380.320.28
资产总计limitlimitlimitlimitlimitlimit43.4660.3139.7941.8541.8539.7940.0741.5841.8241.85
应付票据及应付账款limitlimitlimitlimitlimitlimit1.240.060.310.090.090.310.360.060.220.09
应交税费limitlimitlimitlimitlimitlimit0.030.52--0.040.04--------0.04
其他应付账款limitlimitlimitlimitlimitlimit--------------------
应交税费和其他应付款limitlimitlimitlimitlimitlimit0.810.480.110.080.080.110.270.210.070.08
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit2.071.060.420.210.210.420.630.270.290.21
短期借款limitlimitlimitlimitlimitlimit--------------------
短期资本化租赁债务limitlimitlimitlimitlimitlimit--------------------
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit1.323.360.170.260.260.170.140.240.320.26
流动负债合计limitlimitlimitlimitlimitlimit3.404.430.590.470.470.590.780.500.610.47
长期借款limitlimitlimitlimitlimitlimit--------------------
长期资本租赁负债limitlimitlimitlimitlimitlimit--------------------
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit--------------------
债务股本比率limitlimitlimitlimitlimitlimit0.000.000.000.000.000.000.000.000.000.00
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit--0.53----------------
其他非流动负债limitlimitlimitlimitlimitlimit0.290.610.710.690.690.710.640.690.690.69
非流动负债合计limitlimitlimitlimitlimitlimit0.291.140.710.690.690.710.640.690.690.69
负债合计limitlimitlimitlimitlimitlimit3.695.571.291.171.171.291.421.191.301.17
普通股limitlimitlimitlimitlimitlimit0.050.050.050.050.050.050.050.050.050.05
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit-5.199.45-7.33-7.06-7.06-7.33-7.17-7.30-7.19-7.06
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit--------------------
资本公积limitlimitlimitlimitlimitlimit45.4845.8246.3546.3546.3546.3546.3546.3546.3546.35
库存股limitlimitlimitlimitlimitlimit-0.58-0.58-0.58-0.58-0.58-0.58-0.58-0.58-0.58-0.58
其他所有者权益limitlimitlimitlimitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit39.7754.7438.4938.7638.7638.4938.6538.5238.6338.76
少数股东权益limitlimitlimitlimitlimitlimit------1.921.92----1.871.891.92
所有者权益合计limitlimitlimitlimitlimitlimit39.7754.7438.4940.6840.6838.4938.6540.3940.5240.68
股东权益比率limitlimitlimitlimitlimitlimit0.920.910.970.930.930.970.970.930.920.93
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limitlimitlimitlimitlimitlimit0.9714.64-2.990.320.320.100.16-0.130.130.16
折旧、损耗和摊销limitlimitlimitlimitlimitlimit0.530.580.560.020.020.020.01--0.010.01
经营性应收项目变动limitlimitlimitlimitlimitlimit0.32-0.55-0.610.190.190.340.030.140.10-0.08
存货变动limitlimitlimitlimitlimitlimit0.74-0.21-2.330.060.06-0.240.030.010.04-0.01
预付资产变动limitlimitlimitlimitlimitlimit0.19-0.23-0.140.170.17-0.42-0.110.300.03-0.05
应付票据及应付账款、应交税费和其他应付款变动limitlimitlimitlimitlimitlimit-0.731.381.08-0.07-0.070.280.15-0.220.13-0.13
其他营运资金变动limitlimitlimitlimitlimitlimit--------------------
营运资金变动limitlimitlimitlimitlimitlimit0.530.39-2.000.350.35-0.030.110.220.29-0.27
递延所得税limitlimitlimitlimitlimitlimit0.263.14-1.520.080.08-0.370.03-0.010.030.03
股权激励limitlimitlimitlimitlimitlimit0.790.410.39----0.01--------
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limitlimitlimitlimitlimitlimit0.12-17.814.75-0.38-0.380.29-0.35-0.04----
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit3.191.35-0.820.390.390.01-0.050.040.46-0.07
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-0.41-1.10-0.66--------------
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------1.87------------
投资支付的现金limitlimitlimitlimitlimitlimit-0.02-5.32-7.23-----0.22--------
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit--18.552.0616.9516.950.400.0416.90----
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---2.73----1.87----1.87----
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-0.439.41-5.8318.8218.820.180.0418.77----
发行股票产生的现金流入limitlimitlimitlimitlimitlimit3.25------------------
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-0.14------------------
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit3.11-0.07-0.86--------------
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit12.4518.3329.0221.5121.5121.3121.5121.5040.3140.78
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limitlimitlimitlimitlimitlimit5.8810.69-7.5119.2019.200.20-0.0118.810.46-0.07
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit18.3329.0221.5140.7140.7121.5121.5040.3140.7840.71
资本开支limitlimitlimitlimitlimitlimit-0.41-1.10-0.66--------------
自由现金流limitlimitlimitlimitlimitlimit2.790.25-1.480.390.390.02-0.050.040.46-0.07
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limitlimitlimitlimitlimitlimit28.651.81--122.80--0.000.000.0085.80122.80
扣非市盈率limitlimitlimitlimitlimitlimit34.020.60--2,046.67--0.000.000.000.002,046.67
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit--------------------
市净率limitlimitlimitlimitlimitlimit--------------------
股价/每股有形账面价值limitlimitlimitlimitlimitlimit--------------------
股价/自由现金流limitlimitlimitlimitlimitlimit10.19105.27--85.2870.56------48.7585.28
股价/每股经营现金流limitlimitlimitlimitlimitlimit8.8919.56--85.2870.56----396.6748.7585.28
市销率limitlimitlimitlimitlimitlimit0.9118.2613.1919.0115.7813.1913.8115.0612.8419.01
市盈增长比limitlimitlimitlimitlimitlimit0.92------------------
企业价值/收入limitlimitlimitlimitlimitlimit0.15-11.25-9.92-3.37---9.92-9.22-7.59-8.83-3.37
企业价值倍数limitlimitlimitlimitlimitlimit2.485.5210.844.54--10.8413.5910.1512.484.54
企业价值/息税前利润limitlimitlimitlimitlimitlimit3.484.627.924.47--7.9210.088.6912.184.47
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit28.7421.6512.6322.37--12.639.9211.518.2122.37
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit24.0317.60----6.26----------
席勒市盈率limitlimitlimitlimitlimitlimit------19.17------30.6919.6019.17
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
企业价值limitlimitlimitlimitlimitlimit--------------------
净净营运资本 NNWClimitlimitlimitlimitlimitlimit--------------------
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit--------------------
盈利能力值(EPV)limitlimitlimitlimitlimitlimit--------------------
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit6.154.9710.4717.9815.0610.4710.1913.6111.5617.98
基本面趋势(F分数)limitlimitlimitlimitlimitlimit5639935689
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.71-3.44-2.36-2.61-2.61-2.360.000.000.00-2.61
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.400.280.01----0.010.01---0.01--
流动比率limitlimitlimitlimitlimitlimit9.9412.6267.0287.6987.6967.0251.0781.9267.9287.69
速动比率limitlimitlimitlimitlimitlimit8.3912.5566.5787.2687.2666.5750.7781.4767.6187.26
现金比率limitlimitlimitlimitlimitlimit7.109.6164.8985.9385.9364.8949.4080.2066.7785.93
利息保障倍数limitlimitlimitlimitlimitlimit128.640.001.00万1.00万1.00万1.00万1.00万1.00万1.00万1.00万
最高股价limitlimitlimitlimitlimitlimit--------0.87----------
最低股价limitlimitlimitlimitlimitlimit--------------------
股票回购收益率 %limitlimitlimitlimitlimitlimit--------------------
每股收入同比增长率 %limitlimitlimitlimitlimitlimit--------------------
每股收益同比增长率 %limitlimitlimitlimitlimitlimit--------------------
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit--------------------
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit36.96------------------
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit--------------------
重述日期limitlimitlimitlimitlimitlimit03/28/2204/17/2304/01/2404/01/2404/01/2404/01/2405/15/2308/14/2311/14/2304/01/24
报告日期limitlimitlimitlimitlimitlimit03/29/2103/28/2204/17/2304/01/2404/01/2404/17/2305/15/2308/14/2311/14/2304/01/24
收益发布日期limitlimitlimitlimitlimitlimit03/24/2103/29/2203/29/2304/01/2404/01/2403/29/2305/12/2308/23/2311/14/2304/01/24
股东人数limitlimitlimitlimitlimitlimit4163998001,3001,300800------1,300
在职员工人数limitlimitlimitlimitlimitlimit17917567766667
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00