*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limitlimitlimitlimitlimitlimit104.66125.48117.28118.51118.5428.5728.0329.6130.0530.85
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit45.7756.9545.4152.2552.2711.9611.3613.5113.2814.12
每股息税前利润limitlimitlimitlimitlimitlimit43.4654.2642.6649.4249.4411.2410.6612.8412.5613.38
稀释每股收益limitlimitlimitlimitlimitlimit31.8538.2233.9736.5136.518.297.649.0610.669.15
扣非每股收益limitlimitlimitlimitlimitlimit34.5739.0235.3637.7737.788.937.939.2810.919.66
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit33.6738.7533.0836.0536.0533.0835.3235.5335.0036.05
每股自由现金流limitlimitlimitlimitlimitlimit22.9229.8129.0225.3625.4312.12-3.146.139.9512.49
每股经营现金流limitlimitlimitlimitlimitlimit24.1732.0232.5227.6427.7113.00-2.606.5310.4713.31
每股现金limitlimitlimitlimitlimitlimit56.8061.4658.4171.4371.4358.4137.6545.7549.1271.43
每股股息limitlimitlimitlimitlimitlimit14.5216.5219.5220.0020.004.885.005.005.005.00
每股账面价值limitlimitlimitlimitlimitlimit231.31248.50252.04264.96264.96252.04251.57255.79259.34264.96
每股有形账面价值limitlimitlimitlimitlimitlimit16.1925.6427.3837.4837.4827.3827.4031.0832.3637.48
每股总债务limitlimitlimitlimitlimitlimit52.5761.4356.6965.3365.3356.6956.6565.0664.8865.33
月末股价limitlimitlimitlimitlimitlimit721.54915.56708.63811.80833.70708.63669.12691.14646.49811.80
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 %limitlimitlimitlimitlimitlimit14.3316.1713.7314.2714.3613.4512.2714.3916.7014.11
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit4.594.394.884.664.564.784.615.336.704.60
资产收益率 ROA %limitlimitlimitlimitlimitlimit2.853.583.834.574.564.323.874.485.324.55
有形股本回报率 %limitlimitlimitlimitlimitlimit319.74185.62129.61113.84118.39132.88112.75124.89135.62105.92
有形资产收益率 %limitlimitlimitlimitlimitlimit3.524.495.116.356.326.085.396.187.386.31
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit34.9252.0458.5073.6270.9266.7259.2669.1972.4681.36
已动用资本回报率 %limitlimitlimitlimitlimitlimit3.925.124.866.256.235.935.466.416.336.72
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit16.689.048.989.629.628.987.099.7511.769.62
资本回报率 %limitlimitlimitlimitlimitlimit2.803.664.134.594.504.503.894.315.134.59
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit7.308.1910.5512.6512.9110.5510.9311.3712.3612.65
实际借款利率 %limitlimitlimitlimitlimitlimit3.162.362.383.213.172.562.783.033.383.39
毛利率 %limitlimitlimitlimitlimitlimit51.0150.6849.1648.7048.7049.2347.0448.6749.1449.84
营业利润率 %limitlimitlimitlimitlimitlimit35.1438.4536.3135.4635.4635.2133.8736.2536.1335.50
净利率 %limitlimitlimitlimitlimitlimit30.4430.4628.9730.8130.8129.0327.2730.6135.4729.69
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit43.7345.3938.7244.0944.0941.8740.5145.6444.1845.78
自由现金流利润率 %limitlimitlimitlimitlimitlimit21.9023.7624.7521.4021.4042.40-11.1920.7033.1340.47
债务股本比率limitlimitlimitlimitlimitlimit0.230.250.230.250.250.230.230.250.250.25
股东权益比率limitlimitlimitlimitlimitlimit0.200.250.320.320.320.320.310.310.330.32
资产有息负债率limitlimitlimitlimitlimitlimit0.050.060.070.080.080.070.070.080.080.08
资产负债率limitlimitlimitlimitlimitlimit0.790.750.670.670.670.670.680.670.660.67
毛利润/总资产 %limitlimitlimitlimitlimitlimit4.785.966.507.227.217.336.687.127.377.64
资产周转率limitlimitlimitlimitlimitlimit0.090.120.130.150.150.040.040.040.040.04
股息支付率limitlimitlimitlimitlimitlimit0.420.420.550.530.530.550.630.540.460.52
应收账款周转天数limitlimitlimitlimitlimitlimit75.6168.9972.0273.3775.4269.6973.5975.5177.6176.87
应付账款周转天数limitlimitlimitlimitlimitlimit--------------------
存货周转天数limitlimitlimitlimitlimitlimit--------------------
现金循环周期limitlimitlimitlimitlimitlimit75.6168.9972.0273.3775.4269.6973.5975.5177.6176.87
营业成本/收入 %limitlimitlimitlimitlimitlimit0.490.490.510.510.510.510.530.510.510.50
存货/收入limitlimitlimitlimitlimitlimit--------------------
资本开支/收入limitlimitlimitlimitlimitlimit0.010.020.030.020.020.030.020.010.020.03
资本开支/营业利润limitlimitlimitlimitlimitlimit0.030.050.080.050.050.090.060.040.050.08
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.050.070.110.080.080.07--0.060.050.06
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limitlimitlimitlimitlimitlimit16,205.0019,374.0017,873.0017,859.0017,859.004,337.004,243.004,463.004,522.004,631.00
营业成本limitlimitlimitlimitlimitlimit7,939.009,556.009,086.009,161.009,161.002,202.002,247.002,291.002,300.002,323.00
毛利润limitlimitlimitlimitlimitlimit8,266.009,818.008,787.008,698.008,698.002,135.001,996.002,172.002,222.002,308.00
毛利率 %limitlimitlimitlimitlimitlimit51.0150.6849.1648.7048.7049.2347.0448.6749.1449.84
销售及行政开支limitlimitlimitlimitlimitlimit2,465.002,221.002,147.002,214.002,214.00571.00522.00517.00549.00626.00
研发费用limitlimitlimitlimitlimitlimit--------------------
其他营业成本limitlimitlimitlimitlimitlimit106.00147.00151.00151.00151.0037.0037.0037.0039.0038.00
总营业成本limitlimitlimitlimitlimitlimit2,571.002,368.002,298.002,365.002,365.00608.00559.00554.00588.00664.00
营业利润limitlimitlimitlimitlimitlimit5,695.007,450.006,489.006,333.006,333.001,527.001,437.001,618.001,634.001,644.00
营业利润率 %limitlimitlimitlimitlimitlimit35.1438.4536.3135.4635.4635.2133.8736.2536.1335.50
利息收入limitlimitlimitlimitlimitlimit62.0087.00152.00473.00473.0072.0086.0089.00139.00159.00
利息支出limitlimitlimitlimitlimitlimit-205.00-205.00-212.00-292.00-292.00-54.00-59.00-69.00-82.00-82.00
净利息收入limitlimitlimitlimitlimitlimit-143.00-118.00-60.00181.00181.0018.0027.0020.0057.0077.00
其他收入(支出)limitlimitlimitlimitlimitlimit972.00841.00-139.00641.00641.00107.0090.00228.00117.00206.00
利润总额limitlimitlimitlimitlimitlimit6,524.008,173.006,290.007,155.007,155.001,652.001,554.001,866.001,808.001,927.00
所得税费用limitlimitlimitlimitlimitlimit-1,238.00-1,968.00-1,296.00-1,479.00-1,479.00-345.00-385.00-443.00-213.00-438.00
税率 %limitlimitlimitlimitlimitlimit18.9824.0820.6020.6720.6720.8824.7723.7411.7822.73
持续经营净利润limitlimitlimitlimitlimitlimit5,286.006,205.004,994.005,676.005,676.001,307.001,169.001,423.001,595.001,489.00
终止经营净利润limitlimitlimitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit-354.00-304.00184.00-174.00-174.00-48.00-12.00-57.009.00-114.00
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit4,932.005,901.005,178.005,502.005,502.001,259.001,157.001,366.001,604.001,375.00
净利率 %limitlimitlimitlimitlimitlimit30.4430.4628.9730.8130.8129.0327.2730.6135.4729.69
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit32.1338.7634.3136.8536.858.397.729.1310.759.25
稀释每股收益limitlimitlimitlimitlimitlimit31.8538.2233.9736.5136.518.297.649.0610.669.15
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit154.8154.4152.4150.7150.1151.8151.4150.7150.5150.1
息税前利润limitlimitlimitlimitlimitlimit6,729.008,378.006,502.007,447.007,447.001,706.001,613.001,935.001,890.002,009.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit358.00415.00418.00427.00427.00110.00106.00102.00108.00111.00
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit7,087.008,793.006,920.007,874.007,874.001,816.001,719.002,037.001,998.002,120.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit43.7345.3938.7244.0944.0941.8740.5145.6444.1845.78
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limitlimitlimitlimitlimitlimit8,664.009,323.007,416.008,736.008,736.007,416.005,644.006,834.007,316.008,736.00
短期证券limitlimitlimitlimitlimitlimit----1,331.001,871.001,871.001,331.00------1,871.00
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit8,664.009,323.008,747.0010,607.0010,607.008,747.005,644.006,834.007,316.0010,607.00
应收账款limitlimitlimitlimitlimitlimit3,535.003,789.003,264.003,916.003,916.003,264.003,580.003,806.003,886.003,916.00
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limitlimitlimitlimitlimitlimit3,535.003,789.003,264.003,916.003,916.003,264.003,580.003,806.003,886.003,916.00
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limitlimitlimitlimitlimitlimit16,507.007,081.005,856.004,650.004,650.005,856.006,465.005,811.004,740.004,650.00
流动资产合计limitlimitlimitlimitlimitlimit28,706.0020,193.0017,867.0019,173.0019,173.0017,867.0015,689.0016,451.0015,942.0019,173.00
非流动投资limitlimitlimitlimitlimitlimit6,919.007,262.006,044.007,777.007,777.006,044.008,172.009,124.009,835.007,777.00
土地limitlimitlimitlimitlimitlimit6.006.006.006.006.006.00------6.00
房屋及建筑物修缮limitlimitlimitlimitlimitlimit63.0064.0064.0064.0064.0064.00------64.00
机器、家具和设备limitlimitlimitlimitlimitlimit1,071.001,175.001,321.001,379.001,379.001,321.00------1,379.00
在建工程limitlimitlimitlimitlimitlimit46.00159.00417.0066.0066.00417.00------66.00
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit1,242.002,235.002,129.002,457.002,457.002,129.003,914.003,943.003,974.002,457.00
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit2,428.003,639.003,937.003,972.003,972.003,937.003,914.003,943.003,974.003,972.00
累计折旧limitlimitlimitlimitlimitlimit-1,098.00-1,256.00-1,390.00-1,439.00-1,439.00-1,390.00-1,374.00-1,434.00-1,487.00-1,439.00
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit1,330.002,383.002,547.002,533.002,533.002,547.002,540.002,509.002,487.002,533.00
无形资产limitlimitlimitlimitlimitlimit32,814.0033,804.0033,643.0033,782.0033,782.0033,643.0033,604.0033,566.0033,807.0033,782.00
商誉limitlimitlimitlimitlimitlimit14,551.0015,351.0015,341.0015,524.0015,524.0015,341.0015,339.0015,338.0015,516.0015,524.00
其他非流动资产limitlimitlimitlimitlimitlimit107,213.0089,006.0057,527.0059,946.0059,946.0057,527.0061,393.0060,994.0056,514.0059,946.00
非流动资产合计limitlimitlimitlimitlimitlimit148,276.00132,455.0099,761.00104,038.00104,038.0099,761.00105,709.00106,193.00102,643.00104,038.00
资产总计limitlimitlimitlimitlimitlimit176,982.00152,648.00117,628.00123,211.00123,211.00117,628.00121,398.00122,644.00118,585.00123,211.00
应付票据及应付账款limitlimitlimitlimitlimitlimit--------------------
应交税费limitlimitlimitlimitlimitlimit--------------------
其他应付账款limitlimitlimitlimitlimitlimit--------------------
应交税费和其他应付款limitlimitlimitlimitlimitlimit1,028.001,397.001,294.001,240.001,240.001,294.001,183.001,156.001,217.001,240.00
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit1,028.001,397.001,294.001,240.001,240.001,294.001,183.001,156.001,217.001,240.00
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limitlimitlimitlimitlimitlimit--------------------
流动负债合计limitlimitlimitlimitlimitlimit1,028.001,397.001,294.001,240.001,240.001,294.001,183.001,156.001,217.001,240.00
长期借款limitlimitlimitlimitlimitlimit7,264.007,446.006,654.007,918.007,918.006,654.006,669.007,904.007,884.007,918.00
长期资本租赁负债limitlimitlimitlimitlimitlimit755.001,872.001,835.001,784.001,784.001,835.001,823.001,814.001,780.001,784.00
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit8,019.009,318.008,489.009,702.009,702.008,489.008,492.009,718.009,664.009,702.00
债务股本比率limitlimitlimitlimitlimitlimit0.230.250.230.250.250.230.230.250.250.25
养老金和退休福利limitlimitlimitlimitlimitlimit2,499.002,951.002,272.002,393.002,393.002,272.001,014.001,374.001,796.002,393.00
非流动递延负债limitlimitlimitlimitlimitlimit3,673.002,758.003,381.003,506.003,506.003,381.003,443.003,439.003,448.003,506.00
其他非流动负债limitlimitlimitlimitlimitlimit124,107.0097,331.0063,407.0065,130.0065,130.0063,407.0068,201.0067,061.0061,829.0065,130.00
非流动负债合计limitlimitlimitlimitlimitlimit138,298.00112,358.0077,549.0080,731.0080,731.0077,549.0081,150.0081,592.0076,737.0080,731.00
负债合计limitlimitlimitlimitlimitlimit139,326.00113,755.0078,843.0081,971.0081,971.0078,843.0082,333.0082,748.0077,954.0081,971.00
普通股limitlimitlimitlimitlimitlimit2.002.002.002.002.002.002.002.002.002.00
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit24,334.0027,688.0029,876.0032,343.0032,343.0029,876.0030,237.0030,855.0031,711.0032,343.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit-337.00-550.00-1,101.00-840.00-840.00-1,101.00-975.00-880.00-1,101.00-840.00
资本公积limitlimitlimitlimitlimitlimit19,293.0019,640.0019,772.0019,833.0019,833.0019,772.0019,427.0019,571.0019,687.0019,833.00
库存股limitlimitlimitlimitlimitlimit-8,009.00-9,087.00-10,805.00-11,991.00-11,991.00-10,805.00-10,979.00-11,340.00-11,672.00-11,991.00
其他所有者权益limitlimitlimitlimitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit35,283.0037,693.0037,744.0039,347.0039,347.0037,744.0037,712.0038,208.0038,627.0039,347.00
少数股东权益limitlimitlimitlimitlimitlimit2,373.001,200.001,041.001,893.001,893.001,041.001,353.001,688.002,004.001,893.00
所有者权益合计limitlimitlimitlimitlimitlimit37,656.0038,893.0038,785.0041,240.0041,240.0038,785.0039,065.0039,896.0040,631.0041,240.00
股东权益比率limitlimitlimitlimitlimitlimit0.200.250.320.320.320.320.310.310.330.32
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limitlimitlimitlimitlimitlimit5,286.006,205.004,994.005,676.005,676.001,307.001,169.001,423.001,595.001,489.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit358.00415.00418.00427.00427.00110.00106.00102.00108.00111.00
经营性应收项目变动limitlimitlimitlimitlimitlimit-313.00-322.00416.00-586.00-586.00162.00-270.00-202.00-135.0021.00
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-115.00342.00-151.00-26.00-26.00-274.00-91.00-19.0043.0041.00
其他营运资金变动limitlimitlimitlimitlimitlimit597.00638.00-1,162.00266.00266.00293.00-972.00174.00293.00771.00
营运资金变动limitlimitlimitlimitlimitlimit169.00658.00-897.00-346.00-346.00181.00-1,333.00-47.00201.00833.00
递延所得税limitlimitlimitlimitlimitlimit-157.00-865.00602.00124.00124.00706.0053.005.00-17.0083.00
股权激励limitlimitlimitlimitlimitlimit622.00734.00708.00630.00630.00172.00165.00158.00146.00161.00
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-2,535.00-2,203.00-869.00-2,346.00-2,346.00-503.00-554.00-656.00-457.00-679.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit3,743.004,944.004,956.004,165.004,165.001,973.00-394.00985.001,576.001,998.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-194.00-341.00-533.00-344.00-344.00-134.00-81.00-61.00-78.00-124.00
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---1,106.00---189.00------------
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-430.00-1,014.00-909.00-872.00-872.00-345.00-318.00-266.00-97.00-191.00
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit187.00429.00242.00400.00400.0052.00169.0037.0085.00109.00
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limitlimitlimitlimitlimitlimit183.0095.0070.0046.00-143.0011.008.009.00-180.0020.00
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-254.00-1,937.00-1,130.00-959.00-959.00-416.00-222.00-281.00-270.00-186.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit-1,809.00-1,485.00-2,332.00-1,884.00-1,884.00-505.00-721.00-383.00-396.00-384.00
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limitlimitlimitlimitlimitlimit2,296.001,023.00--1,238.001,234.00----1,234.00----
偿付债券现金流出limitlimitlimitlimitlimitlimit---750.00-776.00-59.00-55.00-26.00-19.00---15.00-21.00
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit2,296.00273.00-776.001,179.001,179.00-26.00-19.001,234.00-15.00-21.00
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit-2,260.00-2,547.00-2,990.00-3,035.00-3,035.00-731.00-796.00-748.00-748.00-743.00
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limitlimitlimitlimitlimitlimit2,017.001,472.00656.001,748.001,748.00136.00342.00337.00424.00645.00
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit244.00-2,287.00-5,442.00-1,992.00-1,992.00-1,126.00-1,194.00440.00-735.00-503.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit4,846.008,681.009,340.007,433.007,433.006,814.007,433.005,661.006,851.007,333.00
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit102.00-61.00-291.00106.00106.00188.0038.0046.00-89.00111.00
现金及现金等价物净额limitlimitlimitlimitlimitlimit3,835.00659.00-1,907.001,320.001,320.00619.00-1,772.001,190.00482.001,420.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit8,681.009,340.007,433.008,753.008,753.007,433.005,661.006,851.007,333.008,753.00
资本开支limitlimitlimitlimitlimitlimit-194.00-341.00-533.00-344.00-344.00-134.00-81.00-61.00-78.00-124.00
自由现金流limitlimitlimitlimitlimitlimit3,549.004,603.004,423.003,821.003,821.001,839.00-475.00924.001,498.001,874.00
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limitlimitlimitlimitlimitlimit22.6523.9520.8622.2422.8320.8620.7520.1918.1322.24
扣非市盈率limitlimitlimitlimitlimitlimit20.8723.4620.0421.4922.0720.0419.8119.3717.4521.49
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit21.4323.6321.4222.5223.1321.4218.9519.4518.4722.52
市净率limitlimitlimitlimitlimitlimit3.123.682.813.063.152.812.662.702.493.06
股价/每股有形账面价值limitlimitlimitlimitlimitlimit44.5835.7125.8821.6622.2525.8824.4222.2419.9821.66
股价/自由现金流limitlimitlimitlimitlimitlimit31.4830.7124.4232.0232.7824.4222.5426.8025.8032.02
股价/每股经营现金流limitlimitlimitlimitlimitlimit29.8528.5921.7929.3730.0821.7920.4224.2423.5929.37
市销率limitlimitlimitlimitlimitlimit6.897.306.046.857.036.045.846.035.566.85
市盈增长比limitlimitlimitlimitlimitlimit2.661.881.882.532.941.882.062.131.992.53
企业价值/收入limitlimitlimitlimitlimitlimit6.907.235.986.816.905.986.006.215.736.81
企业价值倍数limitlimitlimitlimitlimitlimit15.7715.9315.4515.4415.6615.4515.2414.5313.2915.44
企业价值/息税前利润limitlimitlimitlimitlimitlimit16.6116.7216.4416.3216.5516.4416.2415.4114.0916.32
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit6.025.986.086.136.046.086.166.497.106.13
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit10.4914.9114.0111.4911.4114.0112.8412.4412.3411.49
席勒市盈率limitlimitlimitlimitlimitlimit31.1233.6823.1724.5525.2123.1721.3121.5319.6524.55
股息率 %limitlimitlimitlimitlimitlimit2.011.802.732.462.412.732.942.863.082.46
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limitlimitlimitlimitlimitlimit110,059138,876106,122120,552124,173106,122100,304103,23896,290120,552
企业价值limitlimitlimitlimitlimitlimit111,787140,071106,905121,540123,268106,905104,505107,810100,642121,540
月末股价limitlimitlimitlimitlimitlimit721.54915.56708.63811.80833.70708.63669.12691.14646.49811.80
每股现金净流量limitlimitlimitlimitlimitlimit-872.17-696.39-475.02-493.31-493.31-475.02-520.61-519.52-487.72-493.31
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit-740.78-624.73-414.12-435.63-435.63-414.12-453.60-455.13-429.80-435.63
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-854.79-677.66-458.67-473.54-473.54-458.67-502.70-500.41-468.15-473.54
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit438.19511.63502.40501.53501.53502.40478.73491.81489.37501.53
内在价值:市销率模型limitlimitlimitlimitlimitlimit550.12675.06637.66660.89660.89637.66627.70630.74643.03660.89
彼得林奇公允价值limitlimitlimitlimitlimitlimit264.66499.11376.94321.51321.51376.94324.53325.14324.19321.51
格雷厄姆估值limitlimitlimitlimitlimitlimit112.21150.04147.60178.46178.48147.60144.30157.97164.25178.48
盈利能力值(EPV)limitlimitlimitlimitlimitlimit336.99369.52371.70389.54389.54371.70351.43354.97362.45389.54
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit1.071.441.671.771.801.671.541.581.611.77
基本面趋势(F分数)limitlimitlimitlimitlimitlimit7556656666
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.52-2.41-2.65-2.30-2.30-2.65-2.56-2.40-2.31-2.30
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.220.220.250.340.340.330.360.350.350.34
斯隆比率 %limitlimitlimitlimitlimitlimit0.821.901.151.861.861.150.881.632.051.86
流动比率limitlimitlimitlimitlimitlimit27.9214.4513.8115.4615.4613.8113.2614.2313.1015.46
速动比率limitlimitlimitlimitlimitlimit27.9214.4513.8115.4615.4613.8113.2614.2313.1015.46
现金比率limitlimitlimitlimitlimitlimit8.436.676.768.558.556.764.775.916.018.55
利息保障倍数limitlimitlimitlimitlimitlimit27.7836.3430.6121.6921.6928.2824.3623.4519.9320.05
最高股价limitlimitlimitlimitlimitlimit721.54971.49917.22819.00845.00774.75770.73711.19756.58819.00
最低股价limitlimitlimitlimitlimitlimit327.42683.21531.10598.08596.18531.10625.77629.18643.39598.08
股票回购率 %limitlimitlimitlimitlimitlimit1.720.561.270.840.840.47-0.100.350.290.30
股票回购收益率 %limitlimitlimitlimitlimitlimit1.641.072.201.561.521.902.881.481.651.27
每股收入同比增长率 %limitlimitlimitlimitlimitlimit13.8019.90-6.541.051.12-14.65-8.40-0.275.947.99
每股收益同比增长率 %limitlimitlimitlimitlimitlimit12.4820.00-11.127.487.54-21.70-18.2928.3315.2410.37
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit15.1124.43-20.2715.0715.13-19.61-2.0439.779.0818.06
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit7.8512.4510.668.517.5010.669.619.118.758.51
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit153.49152.20150.90149.30148.40150.00149.91149.60149.20148.40
期末总股本limitlimitlimitlimitlimitlimit152.53151.69149.76148.50148.94149.76149.91149.37148.94148.50
β贝塔系数limitlimitlimitlimitlimitlimit1.111.171.231.591.581.231.371.391.451.59
重述日期limitlimitlimitlimitlimitlimit02/24/2302/23/2402/23/2402/23/2402/23/2402/23/2405/05/2308/04/2311/06/2302/23/24
报告日期limitlimitlimitlimitlimitlimit02/25/2102/25/2202/24/2302/23/2402/23/2402/24/2305/05/2308/04/2311/06/2302/23/24
收益发布日期limitlimitlimitlimitlimitlimit01/14/2101/14/2201/13/2301/12/2401/12/2401/13/2304/14/2307/14/2310/13/2301/12/24
股东人数limitlimitlimitlimitlimitlimit209215215197197215------197
在职员工人数limitlimitlimitlimitlimitlimit16,50018,40019,80019,80019,80019,80019,50019,30019,90019,800
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00