*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limitlimitlimitlimitlimitlimit119.72156.59106.26202.15202.1342.1655.0057.7529.2360.16
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit29.4255.95-6.9263.3463.3011.8522.4422.90-5.7523.73
每股息税前利润limitlimitlimitlimitlimitlimit24.9951.22-11.8757.5957.5610.5921.0421.47-7.2322.28
稀释每股收益limitlimitlimitlimitlimitlimit17.7839.70-10.3344.2844.218.1816.2516.52-5.8817.33
扣非每股收益limitlimitlimitlimitlimitlimit21.2539.70-10.3344.2844.218.1816.2516.52-5.8817.33
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit24.2747.52-18.4652.1952.58-18.46-1.2046.2539.7452.19
每股自由现金流limitlimitlimitlimitlimitlimit11.1911.549.9313.7113.712.622.283.563.864.02
每股经营现金流limitlimitlimitlimitlimitlimit16.6317.4116.9522.6422.654.703.985.726.306.65
每股现金limitlimitlimitlimitlimitlimit20.7239.7916.3617.5917.5916.3612.3023.0514.2217.59
每股股息limitlimitlimitlimitlimitlimit--------------------
每股账面价值limitlimitlimitlimitlimitlimit191.35228.41216.22259.58259.58216.22231.96248.64242.28259.58
每股有形账面价值limitlimitlimitlimitlimitlimit146.79182.23167.21206.88206.88167.21179.78195.37189.17206.88
每股总债务limitlimitlimitlimitlimitlimit50.4751.5656.0659.3259.3256.0656.8357.7357.5559.32
月末股价limitlimitlimitlimitlimitlimit231.87299.00308.90356.66419.85308.90308.77341.00350.30356.66
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 %limitlimitlimitlimitlimitlimit9.8018.95-4.6518.6018.4715.5729.0427.51-9.5927.66
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit8.0914.47-3.2513.5411.3310.9021.8220.06-6.6320.13
资产收益率 ROA %limitlimitlimitlimitlimitlimit5.039.82-2.399.539.487.8214.6014.09-4.9514.38
有形股本回报率 %limitlimitlimitlimitlimitlimit13.0624.18-5.9123.6623.6020.0837.5135.24-12.2435.05
有形资产收益率 %limitlimitlimitlimitlimitlimit5.7711.06-2.6810.7110.668.8116.4715.88-5.5816.15
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit10.3119.37-14.528.818.81-14.52-7.5625.2424.788.81
资本回报率 %limitlimitlimitlimitlimitlimit6.1011.53-2.2010.8010.869.0716.4015.92-4.9416.15
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit5.716.498.408.198.578.407.958.889.278.19
实际借款利率 %limitlimitlimitlimitlimitlimit3.713.613.673.994.003.813.964.014.034.03
净利率 %limitlimitlimitlimitlimitlimit14.8525.35-9.7221.9021.9019.5429.5528.60-20.1328.86
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit24.5835.73-6.5131.3331.3328.1040.8039.65-19.6939.44
自由现金流利润率 %limitlimitlimitlimitlimitlimit9.357.379.356.786.786.224.146.1713.196.68
债务股本比率limitlimitlimitlimitlimitlimit0.260.230.260.230.230.260.250.230.240.23
股东权益比率limitlimitlimitlimitlimitlimit0.510.530.500.530.530.500.510.520.520.53
资产有息负债率limitlimitlimitlimitlimitlimit0.130.120.130.120.120.130.120.120.120.12
资产负债率limitlimitlimitlimitlimitlimit0.480.460.490.470.470.490.480.470.480.47
资产周转率limitlimitlimitlimitlimitlimit0.340.390.250.440.430.100.120.120.060.13
股息支付率limitlimitlimitlimitlimitlimit--------------------
资本开支/收入limitlimitlimitlimitlimitlimit0.050.040.070.040.040.050.030.040.080.04
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.330.340.410.390.400.440.430.380.390.40
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
已赚保费limitlimitlimitlimitlimitlimit63,401.0069,460.0074,576.0083,403.0083,403.0020,253.0019,796.0020,561.0021,360.0021,686.00
净投资收入limitlimitlimitlimitlimitlimit54,792.0077,341.00-63,396.0069,144.0069,886.0017,373.0031,317.0033,046.00-30,354.0035,877.00
利息收入limitlimitlimitlimitlimitlimit8,092.007,465.0010,263.0015,561.0015,561.003,162.003,229.003,846.004,047.004,439.00
费用及其他收入limitlimitlimitlimitlimitlimit160,040.00200,461.00212,678.00271,229.00270,487.0051,747.0065,809.0068,111.0068,379.0068,188.00
营业收入limitlimitlimitlimitlimitlimit286,325.00354,727.00234,121.00439,337.00439,337.0092,535.00120,151.00125,564.0063,432.00130,190.00
销售及行政开支limitlimitlimitlimitlimitlimit23,329.0023,044.0025,056.0028,642.0028,642.008,827.007,079.006,462.006,609.008,492.00
保险合同赔付支出净值、退保金和分保费用净值limitlimitlimitlimitlimitlimit49,763.0055,788.0062,889.0061,216.0061,216.0015,981.0015,006.0015,217.0014,863.0016,130.00
承保费用limitlimitlimitlimitlimitlimit--------------------
利息支出(正数)limitlimitlimitlimitlimitlimit4,083.004,172.004,352.005,003.005,003.001,139.001,218.001,249.001,260.001,276.00
其他支出limitlimitlimitlimitlimitlimit153,457.00159,862.00172,324.00224,310.00224,310.0044,479.0052,096.0057,201.0057,659.0057,354.00
总支出limitlimitlimitlimitlimitlimit230,632.00242,866.00264,621.00319,171.00319,171.0070,426.0075,399.0080,129.0080,391.0083,252.00
利润总额limitlimitlimitlimitlimitlimit55,693.00111,861.00-30,500.00120,166.00120,166.0022,109.0044,752.0045,435.00-16,959.0046,938.00
所得税费用limitlimitlimitlimitlimitlimit-12,440.00-20,912.008,502.00-23,019.00-23,019.00-3,872.00-8,995.00-9,236.004,392.00-9,180.00
税率 %limitlimitlimitlimitlimitlimit22.3418.6927.8819.1619.1617.5120.1020.3325.9019.56
持续经营净利润limitlimitlimitlimitlimitlimit43,253.0090,949.00-21,998.0097,147.0097,147.0018,237.0035,757.0036,199.00-12,567.0037,758.00
终止经营净利润limitlimitlimitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit-732.00-1,012.00-761.00-924.00-924.00-157.00-253.00-287.00-200.00-184.00
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit42,521.0089,937.00-22,759.0096,223.0096,223.0018,080.0035,504.0035,912.00-12,767.0037,574.00
净利率 %limitlimitlimitlimitlimitlimit14.8525.35-9.7221.9021.9019.5429.5528.60-20.1328.86
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit17.7839.70-10.3344.2844.218.1816.2516.52-5.8817.33
稀释每股收益limitlimitlimitlimitlimitlimit17.7839.70-10.3344.2844.218.1816.2516.52-5.8817.33
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit2,391.72,265.32,203.32,173.32,164.12,195.02,184.72,174.32,170.42,164.1
息税前利润limitlimitlimitlimitlimitlimit59,776.00116,033.00-26,148.00125,169.00125,169.0023,248.0045,970.0046,684.00-15,699.0048,214.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit10,596.0010,718.0010,899.0012,486.0012,486.002,758.003,051.003,096.003,210.003,129.00
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit70,372.00126,751.00-15,249.00137,655.00137,655.0026,006.0049,021.0049,780.00-12,489.0051,343.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit24.5835.73-6.5131.3331.3328.1040.8039.65-19.6939.44
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
固定到期投资limitlimitlimitlimitlimitlimit20,410.0016,434.0025,128.0023,758.0023,758.0025,128.0022,566.0022,353.0022,435.0023,758.00
股权投资limitlimitlimitlimitlimitlimit281,170.00350,719.00308,793.00353,842.00353,842.00308,793.00328,161.00353,409.00318,621.00353,842.00
可供出售金融资产limitlimitlimitlimitlimitlimit90,300.0058,535.0092,774.00129,619.00129,619.0092,774.00103,869.0097,322.00126,401.00129,619.00
贷款和垫款limitlimitlimitlimitlimitlimit19,201.0020,751.0023,208.0024,681.0024,681.0023,208.0023,144.0023,530.0024,009.0024,681.00
货币资金和现金等价物limitlimitlimitlimitlimitlimit47,990.0088,184.0035,811.0038,022.0038,022.0035,811.0026,747.0050,055.0030,840.0038,022.00
应收账款limitlimitlimitlimitlimitlimit33,893.0036,599.0037,087.0039,535.0039,535.0037,087.005,855.005,228.005,795.0039,535.00
应收票据limitlimitlimitlimitlimitlimit--------------------
其他流动应收款项limitlimitlimitlimitlimitlimit1,959.002,966.004,092.004,665.004,665.004,092.0046,633.0046,429.0046,931.004,665.00
应收账款总额limitlimitlimitlimitlimitlimit35,852.0039,565.0041,179.0044,200.0044,200.0041,179.0052,488.0051,657.0052,726.0044,200.00
递延保单购买成本limitlimitlimitlimitlimitlimit--------------------
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit187,017.00191,282.00196,965.00216,593.00216,593.00196,965.00205,855.00209,188.00211,498.00216,593.00
无形资产limitlimitlimitlimitlimitlimit103,196.00102,361.00107,306.00113,953.00113,953.00107,306.00113,503.00115,672.00115,147.00113,953.00
商誉limitlimitlimitlimitlimitlimit73,734.0073,875.0078,119.0084,626.0084,626.0078,119.0083,502.0085,853.0085,652.0084,626.00
其他资产(保险)limitlimitlimitlimitlimitlimit88,593.0090,953.00117,301.00125,310.00125,310.00117,301.00120,739.00118,387.00118,256.00125,310.00
资产总计limitlimitlimitlimitlimitlimit873,729.00958,784.00948,465.001,069,978.001,069,978.00948,465.00997,072.001,041,573.001,019,933.001,069,978.00
未付的亏损和损失准备金limitlimitlimitlimitlimitlimit129,490.00134,420.00154,257.00157,274.00157,274.00154,257.00154,251.00154,319.00154,848.00157,274.00
保险合同准备金limitlimitlimitlimitlimitlimit21,395.0023,512.0028,657.0030,507.0030,507.0028,657.0030,359.0031,173.0031,914.0030,507.00
未来保单持有人福利limitlimitlimitlimitlimitlimit21,616.0022,282.0019,753.0020,213.0020,213.0019,753.0019,937.0019,635.0018,556.0020,213.00
保单持有人保障金limitlimitlimitlimitlimitlimit--------------------
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit45,568.0046,072.0049,816.0054,863.0054,863.0049,816.0052,525.0052,233.0055,077.0054,863.00
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit3,348.002,351.002,429.005,335.005,335.002,429.002,923.003,066.002,524.005,335.00
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--------------------
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit113,547.00111,911.00120,315.00122,936.00122,936.00120,315.00120,701.00122,281.00122,257.00122,936.00
债务股本比率limitlimitlimitlimitlimitlimit0.260.230.260.230.230.260.250.230.240.23
非流动递延负债limitlimitlimitlimitlimitlimit74,098.0090,243.0077,368.0093,009.0093,009.0077,368.0086,206.0093,011.0085,793.0093,009.00
其他负债(保险)limitlimitlimitlimitlimitlimit13,331.0013,063.0014,189.0015,071.0015,071.0014,189.0013,910.0014,094.0014,237.0015,071.00
负债合计limitlimitlimitlimitlimitlimit422,393.00443,854.00466,784.00499,208.00499,208.00466,784.00480,812.00489,812.00485,206.00499,208.00
普通股limitlimitlimitlimitlimitlimit8.008.008.008.008.008.008.008.008.008.00
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit444,626.00534,421.00511,127.00607,350.00607,350.00511,127.00546,631.00582,543.00569,776.00607,350.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit-4,243.00-4,027.00-5,052.00-3,763.00-3,763.00-5,052.00-4,976.00-4,240.00-4,272.00-3,763.00
资本公积limitlimitlimitlimitlimitlimit35,626.0035,592.0035,167.0034,480.0034,480.0035,167.0035,156.0035,140.0034,473.0034,480.00
库存股limitlimitlimitlimitlimitlimit-32,853.00-59,795.00-67,826.00-76,802.00-76,802.00-67,826.00-72,265.00-73,568.00-74,655.00-76,802.00
其他所有者权益limitlimitlimitlimitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit443,164.00506,199.00473,424.00561,273.00561,273.00473,424.00504,554.00539,883.00525,330.00561,273.00
少数股东权益limitlimitlimitlimitlimitlimit8,172.008,731.008,257.009,497.009,497.008,257.0011,706.0011,878.009,397.009,497.00
所有者权益合计limitlimitlimitlimitlimitlimit451,336.00514,930.00481,681.00570,770.00570,770.00481,681.00516,260.00551,761.00534,727.00570,770.00
股东权益比率limitlimitlimitlimitlimitlimit0.510.530.500.530.530.500.510.520.520.53
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limitlimitlimitlimitlimitlimit43,253.0090,949.00-21,998.0097,147.0097,147.0018,237.0035,757.0036,199.00-12,567.0037,758.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit10,596.0010,718.0010,899.0012,486.0012,486.002,758.003,051.003,096.003,210.003,129.00
经营性应收项目变动limitlimitlimitlimitlimitlimit-1,609.00-5,864.00-5,621.00-1,949.00-1,949.001,909.00-922.00-272.00-1,667.00912.00
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--------------------
其他营运资金变动limitlimitlimitlimitlimitlimit17,175.0024,582.00-9,347.0022,390.0022,390.001,164.006,858.008,305.00-2,655.009,882.00
营运资金变动limitlimitlimitlimitlimitlimit15,566.0018,718.00-14,968.0020,441.0020,441.003,073.005,936.008,033.00-4,322.0010,794.00
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-29,642.00-80,958.0063,417.00-80,878.00-80,878.00-13,757.00-36,051.00-34,894.0027,348.00-37,281.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit39,773.0039,427.0037,350.0049,196.0049,196.0010,311.008,693.0012,434.0013,669.0014,400.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-13,012.00-13,276.00-15,464.00-19,409.00-19,409.00-4,557.00-3,713.00-4,685.00-5,303.00-5,708.00
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-2,532.00-456.00-10,594.00-8,604.00-8,604.00-10,411.00-7,629.00-887.00-48.00-40.00
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-238,590.00-161,085.00-251,852.00-251,469.00-251,469.00-46,247.00-48,388.00-58,114.00-81,143.00-63,824.00
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit220,338.00203,439.00190,070.00246,134.00246,134.0055,217.0051,629.0074,010.0058,351.0062,144.00
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-3,961.00770.00239.00685.00685.00-94.00182.00331.0095.0077.00
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-37,757.0029,392.00-87,601.00-32,663.00-32,663.00-6,092.00-7,919.0010,655.00-28,048.00-7,351.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit-24,706.00-27,061.00-7,854.00-9,171.00-9,171.00-2,608.00-4,450.00-1,400.00-1,128.00-2,193.00
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limitlimitlimitlimitlimitlimit14,370.006,920.0012,695.0010,224.0011,070.002,529.001,098.004,013.002,306.003,653.00
偿付债券现金流出limitlimitlimitlimitlimitlimit-7,579.00-7,672.00-4,524.00-11,311.00-12,157.00-734.00-6,190.00-1,901.00-2,325.00-1,741.00
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit6,791.00-752.008,171.00-1,087.00-1,087.001,795.00-5,092.002,112.00-19.001,912.00
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-429.00-695.00-1,979.00-4,147.00-4,147.00-538.00-380.00-423.00-3,489.00145.00
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-18,344.00-28,508.00-1,662.00-14,405.00-14,405.00-1,351.00-9,922.00289.00-4,636.00-136.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit64,632.0048,396.0088,706.0036,399.0036,399.0033,356.0036,399.0027,298.0050,653.0031,604.00
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit92.00-1.00-394.00116.00116.00175.0047.00-23.00-34.00126.00
现金及现金等价物净额limitlimitlimitlimitlimitlimit-16,236.0040,310.00-52,307.002,244.002,244.003,043.00-9,101.0023,355.00-19,049.007,039.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit48,396.0088,706.0036,399.0038,643.0038,643.0036,399.0027,298.0050,653.0031,604.0038,643.00
资本开支limitlimitlimitlimitlimitlimit-13,012.00-13,276.00-15,464.00-19,409.00-19,409.00-4,557.00-3,713.00-4,685.00-5,303.00-5,708.00
自由现金流limitlimitlimitlimitlimitlimit26,761.0026,151.0021,886.0029,787.0029,787.005,754.004,980.007,749.008,366.008,692.00
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limitlimitlimitlimitlimitlimit13.047.570.008.179.500.0091.648.7010.108.17
扣非市盈率limitlimitlimitlimitlimitlimit10.917.570.008.179.500.0091.648.7010.108.17
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit9.556.29--6.837.93----7.378.816.83
市净率limitlimitlimitlimitlimitlimit1.211.311.431.371.631.431.331.371.451.37
股价/每股有形账面价值limitlimitlimitlimitlimitlimit1.581.641.851.722.041.851.721.751.851.72
股价/自由现金流limitlimitlimitlimitlimitlimit20.7226.0231.4626.4030.8131.4629.4828.9528.7626.40
股价/每股经营现金流limitlimitlimitlimitlimitlimit13.9417.2618.4315.9818.6518.4317.3917.5217.1215.98
市销率limitlimitlimitlimitlimitlimit1.941.922.941.792.092.942.381.881.921.79
市盈增长比limitlimitlimitlimitlimitlimit2.200.26----------------
企业价值/收入limitlimitlimitlimitlimitlimit2.141.983.332.012.263.332.752.082.172.01
企业价值倍数limitlimitlimitlimitlimitlimit8.735.53-51.116.417.21-51.1133.966.737.766.41
企业价值/息税前利润limitlimitlimitlimitlimitlimit10.276.04-29.817.057.92-29.8166.257.428.707.05
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit9.7416.56-3.3514.1812.63-3.351.5113.4811.4914.18
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit9.3123.60----18.47----------
席勒市盈率limitlimitlimitlimitlimitlimit18.8117.9719.5418.1321.1819.5417.6017.9519.1018.13
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limitlimitlimitlimitlimitlimit536,997662,627676,367771,179907,793676,367671,645740,417759,562771,179
企业价值limitlimitlimitlimitlimitlimit614,074697,436771,557870,925991,902771,557780,228827,587862,900870,925
月末股价limitlimitlimitlimitlimitlimit231.87299.00308.90356.66419.85308.90308.77341.00350.30356.66
每股现金净流量limitlimitlimitlimitlimitlimit-126.20-138.02-158.23-157.74-157.74-158.23-166.37-163.18-155.59-157.74
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit--------------------
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-115.23-125.63-145.52-144.02-144.02-145.52-164.36-161.37-153.58-144.02
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit245.91286.59279.31312.13312.13279.31294.42300.74298.29312.13
内在价值:市销率模型limitlimitlimitlimitlimitlimit209.69282.89195.51383.12385.99195.51242.08341.91345.55383.12
彼得林奇公允价值limitlimitlimitlimitlimitlimit--987.52----------------
格雷厄姆估值limitlimitlimitlimitlimitlimit264.90403.46--453.97453.65--117.05417.64386.34453.65
盈利能力值(EPV)limitlimitlimitlimitlimitlimit-47.46-50.09-62.68-49.97-49.97-62.68-64.05-55.06-51.91-49.97
基本面趋势(F分数)limitlimitlimitlimitlimitlimit3838834778
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-3.38-2.98-3.73-2.95-2.95-3.73-3.48-3.05-3.18-2.95
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.640.620.590.700.650.630.650.630.600.65
斯隆比率 %limitlimitlimitlimitlimitlimit4.642.202.907.457.452.900.495.216.187.45
利息保障倍数limitlimitlimitlimitlimitlimit14.6427.810.0025.0225.0220.4137.7437.380.0037.79
最高股价limitlimitlimitlimitlimitlimit233.92300.17359.57370.48430.00318.60320.37341.00370.48362.68
最低股价limitlimitlimitlimitlimitlimit162.13227.36264.00293.51302.58264.00293.51309.07340.90331.71
股票回购率 %limitlimitlimitlimitlimitlimit4.984.311.201.251.250.430.660.180.140.28
股票回购收益率 %limitlimitlimitlimitlimitlimit4.604.081.161.191.011.542.650.760.591.14
每股收入同比增长率 %limitlimitlimitlimitlimitlimit-10.3330.80-32.1490.2490.10-16.4676.661,272.401.3742.71
每股收益同比增长率 %limitlimitlimitlimitlimitlimit-46.48123.32-126.02528.63527.56-53.73544.21183.52-362.72111.75
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit-38.2290.17-112.371,015.171,021.40-50.03364.15198.04-2,790.82100.25
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit4.9729.54----------------
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit2,391.702,265.272,203.312,173.322,164.082,195.042,184.662,174.312,170.392,164.08
期末总股本limitlimitlimitlimitlimitlimit2,315.942,216.142,189.602,162.222,156.512,189.602,175.232,171.312,168.322,162.22
β贝塔系数limitlimitlimitlimitlimitlimit0.860.900.920.860.870.920.871.010.950.86
重述日期limitlimitlimitlimitlimitlimit02/27/2302/26/2402/26/2402/26/2402/26/2402/26/2405/08/2308/07/2311/06/2302/26/24
报告日期limitlimitlimitlimitlimitlimit03/01/2102/28/2202/27/2302/26/2402/26/2402/27/2305/08/2308/07/2311/06/2302/26/24
收益发布日期limitlimitlimitlimitlimitlimit03/01/2102/26/2202/25/2302/24/2402/24/2402/25/2305/06/2308/05/2311/04/2302/24/24
股东人数limitlimitlimitlimitlimitlimit20,50019,80020,00019,20019,20020,000------19,200
在职员工人数limitlimitlimitlimitlimitlimit360,000372,000383,000396,500396,500383,000383,000383,000383,000396,500
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00