*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limitlimitlimitlimitlimitlimit55.0365.2270.0675.0275.0417.3918.0418.1318.9819.89
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit34.1441.8245.0647.8548.019.4111.6411.8612.7711.74
每股息税前利润limitlimitlimitlimitlimitlimit10.1014.5113.2315.4715.620.473.794.114.633.09
稀释每股收益limitlimitlimitlimitlimitlimit6.0811.249.9512.0312.010.122.883.293.732.11
扣非每股收益limitlimitlimitlimitlimitlimit6.0811.249.9512.0312.010.122.883.293.732.11
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit29.6337.7838.9442.8242.8238.9438.6539.3639.4942.82
每股自由现金流limitlimitlimitlimitlimitlimit4.25-0.293.5915.4115.400.744.682.974.203.56
每股经营现金流limitlimitlimitlimitlimitlimit5.340.864.4916.1816.180.984.823.194.433.75
每股现金limitlimitlimitlimitlimitlimit18.5313.5813.6016.4916.4913.6017.6119.3617.9816.49
每股股息limitlimitlimitlimitlimitlimit--------------------
每股账面价值limitlimitlimitlimitlimitlimit24.9835.7046.6547.5747.5746.6549.1051.5250.5147.57
每股有形账面价值limitlimitlimitlimitlimitlimit-32.33-33.95-26.85-25.58-25.58-26.85-23.67-21.86-22.03-25.58
每股总债务limitlimitlimitlimitlimitlimit36.8234.6732.2333.6133.6132.2332.4838.3532.6733.61
月末股价limitlimitlimitlimitlimitlimit540.73602.44294.88486.88607.47294.88345.48440.49377.60486.88
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 %limitlimitlimitlimitlimitlimit29.6238.0224.5326.1525.011.0724.5126.6529.8617.57
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit1.372.253.882.551.960.173.483.123.991.72
资产收益率 ROA %limitlimitlimitlimitlimitlimit7.5412.209.6411.1110.940.4610.6411.8613.387.64
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 %limitlimitlimitlimitlimitlimit23.6337.1330.4332.8431.401.4431.6433.5837.2321.54
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit601.19578.53438.71481.30371.2860.61487.83292.41323.32367.15
已动用资本回报率 %limitlimitlimitlimitlimitlimit15.6519.5515.5617.2717.132.0916.7617.8020.0213.55
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit38.9239.3521.3318.1518.1521.3317.8917.6416.5618.15
资本回报率 %limitlimitlimitlimitlimitlimit11.5213.8610.9513.4413.426.9313.5314.2514.8810.89
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit6.425.159.9613.9714.469.9612.2013.1813.9513.97
实际借款利率 %limitlimitlimitlimitlimitlimit8.924.834.755.185.494.836.824.454.496.21
毛利率 %limitlimitlimitlimitlimitlimit38.8941.6439.3741.5441.5431.1841.1442.9242.2739.91
营业利润率 %limitlimitlimitlimitlimitlimit18.3420.8617.8220.6220.627.0021.0022.3222.4416.94
净利率 %limitlimitlimitlimitlimitlimit11.0517.2314.2116.0416.040.7015.9918.1719.6410.62
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit62.0464.1364.3163.7863.9954.1064.5165.3967.3059.02
自由现金流利润率 %limitlimitlimitlimitlimitlimit7.72-0.445.1220.5420.544.2325.9416.3622.1117.90
债务股本比率limitlimitlimitlimitlimitlimit1.470.970.690.710.710.690.660.740.650.71
股东权益比率limitlimitlimitlimitlimitlimit0.280.360.430.420.420.430.440.450.450.42
资产有息负债率limitlimitlimitlimitlimitlimit0.420.350.300.300.300.300.290.330.290.30
资产负债率limitlimitlimitlimitlimitlimit0.720.640.570.580.580.570.560.550.550.58
毛利润/总资产 %limitlimitlimitlimitlimitlimit26.5429.4926.7228.7928.3420.3727.3928.0228.8028.71
资产周转率limitlimitlimitlimitlimitlimit0.680.710.680.690.680.160.170.160.170.18
股息支付率limitlimitlimitlimitlimitlimit--------------------
应收账款周转天数limitlimitlimitlimitlimitlimit7.788.7010.3512.3212.2510.8311.2612.5012.6012.54
应付账款周转天数limitlimitlimitlimitlimitlimit15.9015.7314.3713.1311.7010.4012.0011.7910.6411.02
存货周转天数limitlimitlimitlimitlimitlimit--------------------
现金循环周期limitlimitlimitlimitlimitlimit-8.12-7.03-4.02-0.820.550.43-0.740.721.961.52
营业成本/收入 %limitlimitlimitlimitlimitlimit0.610.580.610.580.580.690.590.570.580.60
存货/收入limitlimitlimitlimitlimitlimit--------------------
资本开支/收入limitlimitlimitlimitlimitlimit0.020.020.010.010.010.010.010.010.010.01
资本开支/营业利润limitlimitlimitlimitlimitlimit0.110.080.070.050.050.200.040.060.050.05
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.211.340.200.050.050.250.030.070.050.05
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limitlimitlimitlimitlimitlimit24,996.0029,698.0031,616.0033,723.0033,723.007,852.008,162.008,187.008,542.008,833.00
营业成本limitlimitlimitlimitlimitlimit15,276.0017,333.0019,168.0019,715.0019,715.005,404.004,804.004,673.004,931.005,307.00
毛利润limitlimitlimitlimitlimitlimit9,720.0012,365.0012,447.0014,008.0014,008.002,448.003,358.003,514.003,611.003,525.00
毛利率 %limitlimitlimitlimitlimitlimit38.8941.6439.3741.5441.5431.1841.1442.9242.2739.91
销售及行政开支limitlimitlimitlimitlimitlimit3,305.003,897.004,103.004,378.004,378.001,224.00956.001,029.001,037.001,356.00
研发费用limitlimitlimitlimitlimitlimit1,830.002,274.002,711.002,676.002,676.00674.00687.00658.00657.00673.00
其他营业成本limitlimitlimitlimitlimitlimit--------------------
总营业成本limitlimitlimitlimitlimitlimit5,134.006,171.006,814.007,054.007,054.001,898.001,644.001,687.001,694.002,029.00
营业利润limitlimitlimitlimitlimitlimit4,585.006,195.005,633.006,954.006,954.00550.001,714.001,827.001,916.001,496.00
营业利润率 %limitlimitlimitlimitlimitlimit18.3420.8617.8220.6220.627.0021.0022.3222.4416.94
利息收入limitlimitlimitlimitlimitlimit--411.00337.00--195.00-340.00--27.00168.00--
利息支出limitlimitlimitlimitlimitlimit-1,386.00-766.00-706.00-749.00-820.00-171.00-245.00-175.00-176.00-224.00
净利息收入limitlimitlimitlimitlimitlimit-1,386.00-354.00-369.00-749.00-749.00-511.00-245.00-148.00-7.00-348.00
其他收入(支出)limitlimitlimitlimitlimitlimit--------------------
利润总额limitlimitlimitlimitlimitlimit3,199.005,840.005,264.006,205.006,205.0039.001,469.001,679.001,909.001,148.00
所得税费用limitlimitlimitlimitlimitlimit-438.00-724.00-772.00-797.00-797.0016.00-164.00-192.00-232.00-210.00
税率 %limitlimitlimitlimitlimitlimit13.6912.3914.6712.8512.85-40.5411.1511.4212.1318.32
持续经营净利润limitlimitlimitlimitlimitlimit2,761.005,116.004,492.005,408.005,408.0055.001,305.001,488.001,677.00938.00
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limitlimitlimitlimitlimitlimit2,761.005,116.004,492.005,408.005,408.0055.001,305.001,488.001,677.00938.00
净利率 %limitlimitlimitlimitlimitlimit11.0517.2314.2116.0416.040.7015.9918.1719.6410.62
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit6.2611.5510.1012.2512.230.122.933.353.802.15
稀释每股收益limitlimitlimitlimitlimitlimit6.0811.249.9512.0312.010.122.883.293.732.11
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit454.2455.4451.3449.5444.0451.7452.4451.6450.0444.0
息税前利润limitlimitlimitlimitlimitlimit4,585.006,606.005,970.006,954.007,025.00210.001,714.001,854.002,085.001,372.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit10,923.0012,439.0014,363.0014,554.0014,554.004,038.003,550.003,499.003,664.003,841.00
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit15,508.0019,045.0020,333.0021,508.0021,580.004,248.005,265.005,354.005,749.005,213.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit62.0464.1364.3163.7863.9954.1064.5165.3967.3059.02
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limitlimitlimitlimitlimitlimit8,206.006,028.005,147.007,117.007,117.005,147.006,715.007,663.007,353.007,117.00
短期证券limitlimitlimitlimitlimitlimit----911.0021.0021.00911.001,113.00914.00514.0021.00
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit8,206.006,028.006,058.007,138.007,138.006,058.007,828.008,577.007,867.007,138.00
应收账款limitlimitlimitlimitlimitlimit611.00804.00989.001,287.001,287.00989.001,026.001,218.001,140.001,287.00
应收票据limitlimitlimitlimitlimitlimit--------------------
应收贷款limitlimitlimitlimitlimitlimit--------------------
其他流动应收款项limitlimitlimitlimitlimitlimit----598.00555.00555.00598.00------555.00
应收账款总额limitlimitlimitlimitlimitlimit611.00804.001,587.001,842.001,842.001,587.001,026.001,218.001,140.001,842.00
原材料limitlimitlimitlimitlimitlimit--------------------
在产品limitlimitlimitlimitlimitlimit--------------------
存货调整limitlimitlimitlimitlimitlimit--------------------
库存商品limitlimitlimitlimitlimitlimit--------------------
其他存货limitlimitlimitlimitlimitlimit--------------------
存货limitlimitlimitlimitlimitlimit--------------------
其他流动资产limitlimitlimitlimitlimitlimit945.001,238.001,621.00938.00938.001,621.001,630.001,711.001,772.00938.00
流动资产合计limitlimitlimitlimitlimitlimit9,762.008,070.009,266.009,918.009,918.009,266.0010,483.0011,506.0010,779.009,918.00
非流动投资limitlimitlimitlimitlimitlimit--------------------
土地limitlimitlimitlimitlimitlimit51.0082.0085.0088.0088.0085.0086.0087.0087.0088.00
房屋及建筑物修缮limitlimitlimitlimitlimitlimit43.0048.0052.00151.00151.0052.0060.0061.00105.00151.00
机器、家具和设备limitlimitlimitlimitlimitlimit255.00664.00739.00668.00668.00739.00740.00778.00779.00668.00
在建工程limitlimitlimitlimitlimitlimit299.00282.00236.00406.00406.00236.00284.00348.00377.00406.00
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit808.00863.001,041.001,032.001,032.001,041.001,051.003,256.001,054.001,032.00
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit1,455.001,940.002,152.002,346.002,346.002,152.002,221.004,530.002,401.002,346.00
累计折旧limitlimitlimitlimitlimitlimit-495.00-616.00-754.00-855.00-855.00-754.00-808.00-871.00-903.00-855.00
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit960.001,323.001,398.001,491.001,491.001,398.001,413.003,660.001,498.001,491.00
无形资产limitlimitlimitlimitlimitlimit25,384.0030,920.0032,737.0031,658.0031,658.0032,737.0032,349.0032,521.0031,750.0031,658.00
商誉limitlimitlimitlimitlimitlimit--------------------
其他非流动资产limitlimitlimitlimitlimitlimit3,175.004,272.005,193.005,664.005,664.005,193.005,245.003,131.005,474.005,664.00
非流动资产合计limitlimitlimitlimitlimitlimit29,519.0036,515.0039,328.0038,814.0038,814.0039,328.0039,008.0039,311.0038,722.0038,814.00
资产总计limitlimitlimitlimitlimitlimit39,280.0044,585.0048,595.0048,732.0048,732.0048,595.0049,490.0050,817.0049,502.0048,732.00
应付票据及应付账款limitlimitlimitlimitlimitlimit656.00837.00672.00747.00747.00672.00592.00615.00534.00747.00
应交税费limitlimitlimitlimitlimitlimit--------------------
其他应付账款limitlimitlimitlimitlimitlimit--------------------
应交税费和其他应付款limitlimitlimitlimitlimitlimit1,102.001,449.001,515.001,804.001,804.001,515.001,718.001,532.001,839.001,804.00
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit1,758.002,287.002,186.002,551.002,551.002,186.002,310.002,147.002,373.002,551.00
短期借款limitlimitlimitlimitlimitlimit500.00700.00--400.00400.00--399.00399.00400.00400.00
短期资本化租赁债务limitlimitlimitlimitlimitlimit--------------377.00----
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit500.00700.00--400.00400.00--399.00776.00400.00400.00
流动递延收益负债limitlimitlimitlimitlimitlimit1,118.001,209.001,265.001,443.001,443.001,265.001,262.001,312.001,306.001,443.00
流动递延所得税负债limitlimitlimitlimitlimitlimit--------------------
流动递延所得税和收益负债limitlimitlimitlimitlimitlimit1,118.001,209.001,265.001,443.001,443.001,265.001,262.001,312.001,306.001,443.00
其他流动负债limitlimitlimitlimitlimitlimit4,430.004,293.004,480.004,466.004,466.004,480.004,345.004,440.004,260.004,466.00
流动负债合计limitlimitlimitlimitlimitlimit7,806.008,489.007,931.008,861.008,861.007,931.008,316.008,676.008,339.008,861.00
长期借款limitlimitlimitlimitlimitlimit15,809.0014,693.0014,353.0014,143.0014,143.0014,353.0014,038.0014,070.0013,901.0014,143.00
长期资本租赁负债limitlimitlimitlimitlimitlimit--------------2,147.00----
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit15,809.0014,693.0014,353.0014,143.0014,143.0014,353.0014,038.0016,217.0013,901.0014,143.00
债务股本比率limitlimitlimitlimitlimitlimit1.470.970.690.710.710.690.660.740.650.71
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit--------------------
其他非流动负债limitlimitlimitlimitlimitlimit4,600.005,553.005,533.005,140.005,140.005,533.005,308.003,092.005,155.005,140.00
非流动负债合计limitlimitlimitlimitlimitlimit20,409.0020,246.0019,886.0019,283.0019,283.0019,886.0019,346.0019,309.0019,055.0019,283.00
负债合计limitlimitlimitlimitlimitlimit28,215.0028,735.0027,817.0028,144.0028,144.0027,817.0027,662.0027,985.0027,394.0028,144.00
普通股limitlimitlimitlimitlimitlimit3,448.004,025.004,638.005,145.005,145.004,638.004,762.004,874.005,011.005,145.00
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit7,573.0012,689.0017,181.0022,589.0022,589.0017,181.0018,486.0019,974.0021,651.0022,589.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit44.00-40.00-217.00-224.00-224.00-217.00-192.00-139.00-156.00-224.00
资本公积limitlimitlimitlimitlimitlimit--------------------
库存股limitlimitlimitlimitlimitlimit---824.00-824.00-6,922.00-6,922.00-824.00-1,229.00-1,877.00-4,400.00-6,922.00
其他所有者权益limitlimitlimitlimitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit11,065.0015,849.0020,777.0020,588.0020,588.0020,777.0021,828.0022,832.0022,108.0020,588.00
少数股东权益limitlimitlimitlimitlimitlimit--------------------
所有者权益合计limitlimitlimitlimitlimitlimit11,065.0015,849.0020,777.0020,588.0020,588.0020,777.0021,828.0022,832.0022,108.0020,588.00
股东权益比率limitlimitlimitlimitlimitlimit0.280.360.430.420.420.430.440.450.450.42
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limitlimitlimitlimitlimitlimit2,761.005,116.004,492.005,408.005,408.0055.001,305.001,488.001,677.00938.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit10,923.0012,439.0014,363.0014,554.0014,554.004,038.003,550.003,499.003,664.003,841.00
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limitlimitlimitlimitlimitlimit157.00325.00-214.00197.00197.00-255.0096.00216.00-133.0019.00
其他营运资金变动limitlimitlimitlimitlimitlimit-188.00-567.00-544.00-313.00-313.00-499.00-160.00-251.0058.0040.00
营运资金变动limitlimitlimitlimitlimitlimit-32.00-242.00-758.00-116.00-116.00-754.00-64.00-35.00-76.0059.00
递延所得税limitlimitlimitlimitlimitlimit70.00200.00-167.00-459.00-459.0076.00-99.00-103.00-86.00-171.00
股权激励limitlimitlimitlimitlimitlimit415.00403.00575.00339.00339.00154.0099.0078.0080.0083.00
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-11,710.00-17,523.00-16,479.00-12,452.00-12,452.00-3,125.00-2,613.00-3,486.00-3,267.00-3,086.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit2,427.00393.002,026.007,274.007,274.00444.002,179.001,440.001,992.001,663.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-498.00-525.00-408.00-349.00-349.00-112.00-62.00-101.00-104.00-82.00
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---788.00-757.00-----564.00--------
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-----911.00-505.00-505.00---202.00-303.00----
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit------1,395.001,395.00----502.00400.00493.00
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-7.00-27.00-------911.00--------
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-505.00-1,340.00-2,076.00542.00542.00-1,587.00-264.0098.00296.00412.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit235.00174.0036.00170.00170.007.0026.0035.0058.0051.00
回购股票产生的现金流出limitlimitlimitlimitlimitlimit---600.00---6,045.00-6,045.00---400.00-645.00-2,500.00-2,500.00
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limitlimitlimitlimitlimitlimit1,009.00------------------
偿付债券现金流出limitlimitlimitlimitlimitlimit---500.00-700.00--------------
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit1,009.00-500.00-700.00--------------
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-8.00-224.00---75.00-75.00-----39.00-33.00-4.00
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit1,237.00-1,150.00-664.00-5,951.00-5,951.007.00-374.00-649.00-2,475.00-2,452.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit5,044.008,239.006,055.005,171.005,171.006,140.005,171.006,738.007,666.007,357.00
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit36.00-87.00-170.0083.0083.00167.0026.0040.00-123.00139.00
现金及现金等价物净额limitlimitlimitlimitlimitlimit3,195.00-2,184.00-885.001,948.001,948.00-970.001,567.00928.00-309.00-238.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit8,239.006,055.005,171.007,119.007,119.005,171.006,738.007,666.007,357.007,119.00
资本开支limitlimitlimitlimitlimitlimit-498.00-525.00-408.00-349.00-349.00-112.00-62.00-101.00-104.00-82.00
自由现金流limitlimitlimitlimitlimitlimit1,929.00-132.001,619.006,926.006,926.00332.002,117.001,339.001,888.001,581.00
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limitlimitlimitlimitlimitlimit88.9453.6029.6440.4750.5829.6437.1546.9137.6840.47
扣非市盈率limitlimitlimitlimitlimitlimit88.9453.6029.6440.4750.5829.6437.1546.9137.6840.47
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit18.2515.957.5711.3714.187.578.9411.199.5611.37
市净率limitlimitlimitlimitlimitlimit21.6416.886.3210.2312.776.327.048.557.4810.23
股价/每股有形账面价值limitlimitlimitlimitlimitlimit--------------------
股价/自由现金流limitlimitlimitlimitlimitlimit127.32--82.2331.6039.4482.2353.2246.7230.0231.60
股价/每股经营现金流limitlimitlimitlimitlimitlimit101.18698.8965.6730.0937.5365.6747.5743.0828.1530.09
市销率limitlimitlimitlimitlimitlimit9.839.244.216.498.104.214.886.195.216.49
市盈增长比limitlimitlimitlimitlimitlimit2.901.871.192.172.691.191.602.171.882.17
企业价值/收入limitlimitlimitlimitlimitlimit9.919.324.426.478.124.425.026.345.246.47
企业价值倍数limitlimitlimitlimitlimitlimit15.9714.546.8710.1412.686.877.939.988.3310.14
企业价值/息税前利润limitlimitlimitlimitlimitlimit54.0041.9123.3931.3638.9623.3929.0336.5429.2931.36
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit1.852.394.283.192.574.283.442.743.413.19
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit19.3719.5219.5619.1319.0319.5619.9420.1120.4019.13
席勒市盈率limitlimitlimitlimitlimitlimit319.80208.3772.2990.37112.7072.2977.8991.7072.4990.37
股息率 %limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit239,487267,461131,324210,702262,888131,324153,579195,202165,268210,702
企业价值limitlimitlimitlimitlimitlimit247,590276,826139,618218,107272,899139,618160,188203,618171,701218,107
月末股价limitlimitlimitlimitlimitlimit540.73602.44294.88486.88607.47294.88345.48440.49377.60486.88
每股现金净流量limitlimitlimitlimitlimitlimit-45.18-51.15-48.86-48.54-48.54-48.86-44.62-43.80-44.61-48.54
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit-41.67-46.55-41.65-42.11-42.11-41.65-38.65-37.19-37.96-42.11
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-44.14-49.79-47.19-46.31-46.31-47.19-42.89-41.73-42.66-46.31
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit-25.89-14.419.5557.8757.879.5525.8736.9749.0057.87
内在价值:市销率模型limitlimitlimitlimitlimitlimit363.51474.38509.61549.60549.60509.61514.49517.59527.64549.60
彼得林奇公允价值limitlimitlimitlimitlimitlimit152.25281.00247.06223.63223.63247.06215.95202.82200.50223.63
格雷厄姆估值limitlimitlimitlimitlimitlimit--------------------
盈利能力值(EPV)limitlimitlimitlimitlimitlimit26.3054.4190.95125.41125.4190.95101.32104.59117.17125.41
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit6.457.134.426.337.504.424.925.805.346.33
基本面趋势(F分数)limitlimitlimitlimitlimitlimit6657755467
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.13-1.67-1.33-2.56-2.56-1.33-2.12-2.01-2.37-2.56
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.560.640.650.580.570.610.590.630.560.57
斯隆比率 %limitlimitlimitlimitlimitlimit2.1413.609.35-4.94-4.949.356.092.88-0.15-4.94
流动比率limitlimitlimitlimitlimitlimit1.250.951.171.121.121.171.261.331.291.12
速动比率limitlimitlimitlimitlimitlimit1.250.951.171.121.121.171.261.331.291.12
现金比率limitlimitlimitlimitlimitlimit1.050.710.760.810.810.760.940.990.940.81
利息保障倍数limitlimitlimitlimitlimitlimit3.318.097.989.298.483.226.9810.4510.926.68
最高股价limitlimitlimitlimitlimitlimit556.55691.69597.37495.02634.39320.41367.96445.27477.59495.02
最低股价limitlimitlimitlimitlimitlimit298.84484.98166.37292.76315.62214.29292.76317.55376.36346.19
股票回购率 %limitlimitlimitlimitlimitlimit-0.93-0.24-0.312.832.83-0.070.180.311.231.12
股票回购收益率 %limitlimitlimitlimitlimitlimit-0.100.16-0.032.792.23-0.020.971.255.914.65
每股收入同比增长率 %limitlimitlimitlimitlimitlimit23.3418.517.427.097.112.793.862.417.8514.42
每股收益同比增长率 %limitlimitlimitlimitlimitlimit47.2284.87-11.4820.9020.70-90.98-18.412.8120.321,658.33
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit28.4522.497.736.206.55-5.69-2.533.763.9724.81
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit30.6928.6824.8318.6218.8024.8323.2221.6020.0118.62
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit440.92443.16444.70441.57435.66445.21445.24443.88441.54435.66
期末总股本limitlimitlimitlimitlimitlimit442.90443.96445.35432.76432.76445.35444.54443.15437.68432.76
β贝塔系数limitlimitlimitlimitlimitlimit0.900.611.121.791.801.121.571.671.701.79
重述日期limitlimitlimitlimitlimitlimit01/27/2201/26/2401/26/2401/26/2401/26/2401/26/2404/21/2307/21/2310/20/2301/26/24
报告日期limitlimitlimitlimitlimitlimit01/28/2101/27/2201/26/2301/26/2401/26/2401/26/2304/21/2307/21/2310/20/2301/26/24
收益发布日期limitlimitlimitlimitlimitlimit01/19/2101/20/2201/19/2301/23/2401/23/2401/19/2304/18/2307/19/2310/18/2301/23/24
股东人数limitlimitlimitlimitlimitlimit1,9772,5482,7882,7282,7282,788------2,728
在职员工人数limitlimitlimitlimitlimitlimit9,40011,30012,80013,00013,00012,80012,80012,80012,80013,000
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00