*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2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
每股收入limitlimitlimitlimitlimitlimit4.294.764.324.645.221.191.351.221.331.33
稀释每股收益limitlimitlimitlimitlimitlimit0.390.740.931.161.440.300.340.360.370.37
扣非每股收益limitlimitlimitlimitlimitlimit0.390.740.931.161.440.300.340.360.370.37
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit2.344.881.59-0.49-0.48---0.49------
每股自由现金流limitlimitlimitlimitlimitlimit3.175.472.09-0.21------------
每股经营现金流limitlimitlimitlimitlimitlimit3.255.542.16-0.13------------
每股现金limitlimitlimitlimitlimitlimit6.627.218.075.704.164.865.704.434.444.16
每股股息limitlimitlimitlimitlimitlimit0.03--0.05--0.19------0.19--
每股账面价值limitlimitlimitlimitlimitlimit5.106.266.887.478.357.117.477.867.978.35
每股有形账面价值limitlimitlimitlimitlimitlimit5.106.256.877.468.357.117.467.867.978.35
每股总债务limitlimitlimitlimitlimitlimit8.275.575.996.396.886.696.396.366.526.88
月末股价limitlimitlimitlimitlimitlimit8.5016.0318.9421.5826.2221.8921.5823.0823.1223.84
财务比率年度季度
趋势2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
股本回报率 ROE %limitlimitlimitlimitlimitlimit7.7913.2414.4816.5618.9217.3618.8319.3218.9418.57
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit4.675.175.265.736.015.646.526.586.536.50
资产收益率 ROA %limitlimitlimitlimitlimitlimit0.711.261.481.772.081.872.052.132.082.04
有形股本回报率 %limitlimitlimitlimitlimitlimit7.7913.2514.4816.5718.9317.3718.8419.3318.9518.57
有形资产收益率 %limitlimitlimitlimitlimitlimit0.711.261.481.772.081.872.052.132.082.04
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit-30.36-25.6831.6630.0724.8731.1530.0726.7227.9124.87
资本回报率 %limitlimitlimitlimitlimitlimit--------------------
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit13.9915.5116.6215.7615.5516.4815.7615.7316.5115.85
实际借款利率 %limitlimitlimitlimitlimitlimit21.4325.4626.9728.5035.8527.3430.8535.7438.2539.70
净息差(银行股)%limitlimitlimitlimitlimitlimit3.683.924.114.844.684.535.034.964.514.42
净利率 %limitlimitlimitlimitlimitlimit9.1215.5121.5825.1027.5725.2125.0129.7827.6728.02
债务股本比率limitlimitlimitlimitlimitlimit1.620.890.870.860.820.940.860.810.820.82
股东权益比率limitlimitlimitlimitlimitlimit0.090.100.100.110.110.110.110.110.110.11
资产有息负债率limitlimitlimitlimitlimitlimit0.150.090.090.090.090.100.090.090.090.09
资产负债率limitlimitlimitlimitlimitlimit0.910.890.890.890.890.890.890.890.890.89
资产周转率limitlimitlimitlimitlimitlimit0.080.080.070.070.080.020.020.020.020.02
股息支付率limitlimitlimitlimitlimitlimit0.07--0.06--0.13------0.52--
资本开支/收入limitlimitlimitlimitlimitlimit0.020.010.020.02------------
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.020.010.03--------------
合并利润表年度季度
趋势2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
利息收入limitlimitlimitlimitlimitlimit11,380.0012,244.0012,522.0014,716.0018,295.003,834.004,186.004,513.004,687.004,909.00
利息支出limitlimitlimitlimitlimitlimit-5,991.00-5,858.00-5,403.00-6,144.00-8,238.00-1,574.00-1,760.00-1,991.00-2,156.00-2,331.00
净利息收入(银行)limitlimitlimitlimitlimitlimit5,388.006,386.007,119.008,573.0010,057.002,260.002,426.002,522.002,532.002,577.00
非利息收入limitlimitlimitlimitlimitlimit8,689.009,892.008,154.007,908.008,553.001,969.002,362.001,822.002,209.002,161.00
营业收入limitlimitlimitlimitlimitlimit14,077.0016,279.0015,273.0016,481.0018,611.004,229.004,788.004,344.004,741.004,738.00
贷款损失准备金limitlimitlimitlimitlimitlimit3,002.003,027.002,288.002,277.001,932.00295.001,643.00164.0078.0047.00
销售及行政开支limitlimitlimitlimitlimitlimit3,749.003,985.003,518.003,794.004,176.00451.002,459.00585.00561.00570.00
其他非利息支出limitlimitlimitlimitlimitlimit5,845.006,489.006,083.006,227.006,960.002,036.00487.001,854.002,317.002,301.00
总非利息支出limitlimitlimitlimitlimitlimit9,594.0010,474.009,601.0010,021.0011,136.002,487.002,946.002,439.002,878.002,872.00
特别费用limitlimitlimitlimitlimitlimit--1.00-1.00-7.00-7.00---7.00------
其他收入(支出)limitlimitlimitlimitlimitlimit24.0020.0099.00121.00133.0028.0031.0031.0040.0031.00
利润总额limitlimitlimitlimitlimitlimit1,506.002,796.003,483.004,311.005,682.001,475.00236.001,771.001,825.001,850.00
所得税费用limitlimitlimitlimitlimitlimit-----1,110.00-1,434.00-1,783.00-364.00-425.00-432.00-459.00-467.00
税率 %limitlimitlimitlimitlimitlimit----31.8733.2631.3724.66180.1924.3825.1225.24
持续经营净利润limitlimitlimitlimitlimitlimit1,506.002,796.003,483.004,311.005,333.001,111.001,244.001,340.001,366.001,383.00
终止经营净利润limitlimitlimitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit-223.00-272.00-187.00-173.00-203.00-45.00-47.00-46.00-55.00-56.00
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit1,283.002,525.003,296.004,137.005,130.001,066.001,198.001,294.001,312.001,328.00
净利率 %limitlimitlimitlimitlimitlimit9.1215.5121.5825.1027.5725.2125.0129.7827.6728.02
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit0.400.750.951.191.470.310.340.370.380.38
稀释每股收益limitlimitlimitlimitlimitlimit0.390.740.931.161.440.300.340.360.370.37
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit3,283.53,421.03,538.03,552.53,572.33,559.73,543.73,566.83,567.83,572.3
折旧、损耗和摊销limitlimitlimitlimitlimitlimit184.00202.00194.00200.00------------
合并资产负债表年度季度
趋势2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
货币资金和现金等价物limitlimitlimitlimitlimitlimit21,429.0024,932.0028,029.0019,883.0014,588.0016,961.0019,883.0015,498.0015,541.0014,588.00
货币市场投资limitlimitlimitlimitlimitlimit--------------------
贷款和垫款总额limitlimitlimitlimitlimitlimit88,669.00104,037.00114,453.00125,703.00147,644.00125,869.00125,703.00136,804.00142,303.00147,644.00
贷款和租赁损失储备limitlimitlimitlimitlimitlimit--------------------
预收收入limitlimitlimitlimitlimitlimit--------------------
贷款和垫款limitlimitlimitlimitlimitlimit88,669.00104,037.00114,453.00125,703.00147,644.00125,869.00125,703.00136,804.00142,303.00147,644.00
证券与投资limitlimitlimitlimitlimitlimit59,488.0073,686.0054,368.0059,987.0090,670.0074,273.0059,987.0084,245.0086,104.0090,670.00
应收账款limitlimitlimitlimitlimitlimit1,499.001,519.001,423.001,837.00----1,837.00------
应收票据limitlimitlimitlimitlimitlimit6,068.004,697.006,339.006,048.00----6,048.00------
其他流动应收款项limitlimitlimitlimitlimitlimit--------------------
应收账款总额limitlimitlimitlimitlimitlimit7,567.006,216.007,762.007,885.00----7,885.00------
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit1,396.001,484.001,392.001,333.001,431.001,317.001,333.001,357.001,403.001,431.00
无形资产limitlimitlimitlimitlimitlimit--15.0013.0012.0012.0012.0012.0012.0012.0012.00
商誉limitlimitlimitlimitlimitlimit--15.0013.0012.0012.0012.0012.0012.0012.0012.00
其他资产(银行)limitlimitlimitlimitlimitlimit6,203.005,754.0024,019.0023,264.0010,869.0010,394.0023,264.0010,171.0010,427.0010,869.00
资产总计limitlimitlimitlimitlimitlimit184,752.00216,125.00230,036.00238,067.00265,215.00228,825.00238,067.00248,087.00255,790.00265,215.00
总存款limitlimitlimitlimitlimitlimit107,757.00132,308.00143,650.00147,629.00164,177.00139,720.00147,629.00154,374.00159,534.00164,177.00
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit5,880.007,161.004,787.005,011.00----5,011.00------
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit434.00579.001,186.001,192.00----1,192.00------
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit26,326.0018,685.0019,618.0021,115.0024,139.0023,340.0021,115.0022,254.0022,837.0024,139.00
债务股本比率limitlimitlimitlimitlimitlimit1.620.890.870.860.820.940.860.810.820.82
其他负债(银行)limitlimitlimitlimitlimitlimit26,949.0034,434.0036,116.0036,233.0046,718.0040,161.0036,233.0043,115.0044,637.0046,718.00
负债合计limitlimitlimitlimitlimitlimit167,346.00193,167.00205,357.00211,180.00235,035.00203,221.00211,180.00219,742.00227,009.00235,035.00
普通股limitlimitlimitlimitlimitlimit174.00190.00182.00170.00169.00169.00170.00170.00169.00169.00
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit--------------------
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit16,320.0021,450.0023,677.0025,811.0028,970.0024,561.0025,811.0027,212.0027,616.0028,970.00
资本公积limitlimitlimitlimitlimitlimit--------------------
库存股limitlimitlimitlimitlimitlimit--------------------
其他所有者权益limitlimitlimitlimitlimitlimit----35.0092.00149.0077.0092.00111.00130.00149.00
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit16,494.0021,641.0023,895.0026,074.0029,288.0024,807.0026,074.0027,493.0027,914.0029,288.00
少数股东权益limitlimitlimitlimitlimitlimit911.001,317.00785.00813.00893.00797.00813.00851.00867.00893.00
所有者权益合计limitlimitlimitlimitlimitlimit17,405.0022,958.0024,680.0026,886.0030,180.0025,604.0026,886.0028,344.0028,781.0030,180.00
股东权益比率limitlimitlimitlimitlimitlimit0.090.100.100.110.110.110.110.110.110.11
合并现金流量表年度季度
趋势2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
来自持续经营收益的净利润limitlimitlimitlimitlimitlimit2,271.003,303.004,406.005,571.005,333.001,111.001,244.001,340.001,366.001,383.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit184.00202.00194.00200.00------------
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limitlimitlimitlimitlimitlimit--------------------
其他营运资金变动limitlimitlimitlimitlimitlimit--------------------
营运资金变动limitlimitlimitlimitlimitlimit6,474.0014,006.002,299.00-5,967.00------------
递延所得税limitlimitlimitlimitlimitlimit--------------------
股权激励limitlimitlimitlimitlimitlimit2.001.0035.0063.00------------
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limitlimitlimitlimitlimitlimit1,742.001,442.00693.00-325.00------------
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit10,673.0018,953.007,627.00-458.00------------
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-251.00-232.00-244.00-300.00------------
处置固定资产、无形资产和其他长期资产收回的现金净额limitlimitlimitlimitlimitlimit3.002.0015.0035.00------------
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--------------------
投资支付的现金limitlimitlimitlimitlimitlimit--------------------
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit--------------------
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-5,427.00-8,420.00-4,932.00-8,001.00------------
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-5,675.00-8,650.00-5,161.00-8,266.00------------
发行股票产生的现金流入limitlimitlimitlimitlimitlimit74.002,123.00105.00115.00------------
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limitlimitlimitlimitlimitlimit7,422.004,040.006,909.006,591.00------------
偿付债券现金流出limitlimitlimitlimitlimitlimit-6,975.00-13,671.00-4,542.00-3,269.00------------
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit447.00-9,630.002,368.003,322.00------------
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit-119.00---182.00-423.00------------
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limitlimitlimitlimitlimitlimit--------------------
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit401.00-7,507.002,290.003,013.00------------
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit11,723.0017,557.0019,296.0022,260.00------------
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit29.00-88.00-17.0038.00------------
现金及现金等价物净额limitlimitlimitlimitlimitlimit5,428.002,708.004,740.00-5,673.00------------
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit17,150.0020,265.0024,036.0016,587.00------------
资本开支limitlimitlimitlimitlimitlimit-251.00-232.00-244.00-300.00------------
自由现金流limitlimitlimitlimitlimitlimit10,422.0018,721.007,383.00-758.00------------
估值比率年度季度
趋势2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
市盈率limitlimitlimitlimitlimitlimit22.2521.7020.6118.3418.2219.8518.3417.8516.8916.75
扣非市盈率limitlimitlimitlimitlimitlimit22.2521.6920.6118.3618.2219.8518.3617.8516.8916.75
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit3.633.2811.91--------------
市净率limitlimitlimitlimitlimitlimit1.672.562.752.893.153.082.892.942.902.86
股价/每股有形账面价值limitlimitlimitlimitlimitlimit1.672.562.762.893.153.082.892.942.902.86
股价/自由现金流limitlimitlimitlimitlimitlimit2.742.929.19--------------
股价/每股经营现金流limitlimitlimitlimitlimitlimit2.672.898.89--------------
市销率limitlimitlimitlimitlimitlimit2.033.364.444.605.154.934.604.644.544.61
市盈增长比limitlimitlimitlimitlimitlimit3.132.742.101.421.41--1.42------
企业价值/收入limitlimitlimitlimitlimitlimit2.443.133.944.715.515.304.715.004.925.11
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit--------------------
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit23.2523.2223.0022.2120.44--22.21------
席勒市盈率limitlimitlimitlimitlimitlimit10.8117.7420.2421.6024.5022.5421.6022.0721.8722.23
股息率 %limitlimitlimitlimitlimitlimit0.34--0.29--0.73------0.840.81
估值和质量年度季度
趋势2014-032015-032016-032017-032018-032019-032020-032021-032022-032023-03TTM2022-122023-032023-062023-092023-12
总市值limitlimitlimitlimitlimitlimit27,50955,43265,80575,34592,05376,36475,34580,74180,95683,617
企业价值limitlimitlimitlimitlimitlimit33,75251,08159,36478,581102,48683,54078,58188,34889,11994,061
月末股价limitlimitlimitlimitlimitlimit8.5016.0318.9421.5826.2221.8921.5823.0823.1223.84
每股现金净流量limitlimitlimitlimitlimitlimit-45.37-49.03-51.26-55.02-63.11-53.62-55.02-58.63-60.64-63.11
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit--------------------
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-45.02-48.70-50.96-54.63-63.11-53.62-54.63-58.63-60.64-63.11
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit20.8131.5132.2429.55----29.55------
内在价值:市销率模型limitlimitlimitlimitlimitlimit--------------------
彼得林奇公允价值limitlimitlimitlimitlimitlimit2.715.869.0215.1814.78--15.18------
格雷厄姆估值limitlimitlimitlimitlimitlimit6.6910.1811.9913.9716.4413.4614.1015.0415.6516.44
盈利能力值(EPV)limitlimitlimitlimitlimitlimit--------------------
基本面趋势(F分数)limitlimitlimitlimitlimitlimit7875505000
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.53-2.87-2.25-2.29-2.290.00-2.290.000.000.00
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.130.090.080.130.160.140.130.150.150.16
最高股价limitlimitlimitlimitlimitlimit15.3518.1222.2223.7226.6623.7221.9523.1124.6624.69
最低股价limitlimitlimitlimitlimitlimit6.907.2314.3717.1120.8620.8719.8021.3722.7422.04
股票回购率 %limitlimitlimitlimitlimitlimit-0.41-6.85-0.47-0.49-0.54-0.13-0.08-0.20-0.09-0.17
股票回购收益率 %limitlimitlimitlimitlimitlimit-0.27-3.83-0.16-0.15------------
每股收入同比增长率 %limitlimitlimitlimitlimitlimit5.2410.99-9.287.4714.477.7813.4019.9114.3811.63
每股收益同比增长率 %limitlimitlimitlimitlimitlimit107.7088.7826.2525.0227.4322.5817.8136.0231.1324.09
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit3,230.003,371.503,466.833,483.153,504.313,486.293,490.503,494.133,499.083,504.31
期末总股本limitlimitlimitlimitlimitlimit3,236.383,458.003,474.393,491.413,510.793,488.513,491.413,498.333,501.543,507.41
β贝塔系数limitlimitlimitlimitlimitlimit1.141.081.340.860.611.210.860.850.810.62
重述日期limitlimitlimitlimitlimitlimit07/29/2207/28/2307/28/2307/28/2301/24/2401/24/2407/28/2307/25/2310/25/2301/24/24
报告日期limitlimitlimitlimitlimitlimit07/31/2007/30/2107/29/2207/28/2301/24/2401/24/2307/28/2307/25/2310/25/2301/24/24
收益发布日期limitlimitlimitlimitlimitlimit05/09/2004/24/2104/23/2204/22/2301/20/2401/21/2304/22/2307/22/2310/21/2301/20/24
股东人数limitlimitlimitlimitlimitlimit1,377,6061,427,8112,031,334--------------
在职员工人数limitlimitlimitlimitlimitlimit131,232130,170130,542157,799157,799110,012157,799157,799157,799157,799
外汇汇率limitlimitlimitlimitlimitlimit74.5572.8276.1982.27--82.4782.2782.2383.0783.25