*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limitlimitlimitlimitlimitlimit78.89129.19141.7798.1698.2330.6732.0227.1321.5717.51
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit11.6918.8817.3612.7712.783.235.183.852.651.10
每股息税前利润limitlimitlimitlimitlimitlimit11.3218.3016.3911.5711.582.964.913.552.330.80
稀释每股收益limitlimitlimitlimitlimitlimit8.6813.8912.739.109.062.433.672.772.120.50
扣非每股收益limitlimitlimitlimitlimitlimit9.1413.8914.509.649.653.693.672.772.121.09
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit11.016.3315.0311.2211.2215.0317.1817.1014.6311.22
每股自由现金流limitlimitlimitlimitlimitlimit11.765.1115.7812.9312.943.885.683.792.580.88
每股经营现金流limitlimitlimitlimitlimitlimit12.258.0017.2513.5213.534.715.883.952.740.97
每股现金limitlimitlimitlimitlimitlimit14.829.458.0713.7713.778.0711.3713.5414.4813.77
每股股息limitlimitlimitlimitlimitlimit4.525.686.564.954.951.641.651.651.65--
每股账面价值limitlimitlimitlimitlimitlimit13.3617.4714.2618.4918.4914.2615.7017.0417.7218.49
每股有形账面价值limitlimitlimitlimitlimitlimit13.3617.4714.2618.4918.4914.2615.7017.0417.7218.49
每股总债务limitlimitlimitlimitlimitlimit0.952.812.402.022.022.402.242.172.052.02
月末股价limitlimitlimitlimitlimitlimit196.34209.43115.3567.2238.32115.35103.6792.1674.8567.22
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 %limitlimitlimitlimitlimitlimit78.5091.2080.3155.7754.8669.4398.1067.9648.8812.24
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit5.347.619.9315.3426.508.5814.8512.5711.573.37
资产收益率 ROA %limitlimitlimitlimitlimitlimit43.7048.6440.1831.7631.3333.0250.1337.8328.977.66
有形股本回报率 %limitlimitlimitlimitlimitlimit78.5091.2080.3155.7754.8669.4398.1067.9648.8812.24
有形资产收益率 %limitlimitlimitlimitlimitlimit43.7048.6440.1831.7631.3333.0250.1337.8328.977.66
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit348.54283.15194.23177.09177.49157.53287.89214.79145.4850.93
已动用资本回报率 %limitlimitlimitlimitlimitlimit95.83109.9891.5164.3463.4274.96117.2278.6549.3216.23
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit65.8462.0333.7510.2410.2433.7529.3824.1019.1110.24
资本回报率 %limitlimitlimitlimitlimitlimit203.42175.93120.0898.1199.1399.22157.84124.8390.4722.08
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit11.0711.4011.356.456.1711.359.558.8610.256.45
实际借款利率 %limitlimitlimitlimitlimitlimit--1.062.39--0.762.712.87------
毛利率 %limitlimitlimitlimitlimitlimit74.6573.8971.3472.3772.3769.2770.6071.1475.2074.01
营业利润率 %limitlimitlimitlimitlimitlimit14.3514.1711.5611.7911.799.6715.3313.0710.814.54
净利率 %limitlimitlimitlimitlimitlimit11.0010.758.989.279.277.8611.4510.229.813.16
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit14.8114.6212.2413.0113.0110.5316.1914.2112.266.30
自由现金流利润率 %limitlimitlimitlimitlimitlimit14.903.9511.1313.1713.1712.6517.7513.9811.985.01
债务股本比率limitlimitlimitlimitlimitlimit0.070.160.170.110.110.170.140.130.120.11
股东权益比率limitlimitlimitlimitlimitlimit0.570.510.490.650.650.490.530.580.600.65
资产有息负债率limitlimitlimitlimitlimitlimit0.040.080.080.070.070.080.080.070.070.07
资产负债率limitlimitlimitlimitlimitlimit0.430.490.510.350.350.510.470.420.400.35
毛利润/总资产 %limitlimitlimitlimitlimitlimit296.48334.40319.20247.83244.52290.83309.04263.26222.16179.54
资产周转率limitlimitlimitlimitlimitlimit3.974.534.473.423.381.051.090.930.740.61
股息支付率limitlimitlimitlimitlimitlimit0.500.410.450.510.510.440.450.600.78--
应收账款周转天数limitlimitlimitlimitlimitlimit0.56------------------
应付账款周转天数limitlimitlimitlimitlimitlimit45.2049.0049.4056.88102.0446.7774.01116.63162.56130.88
存货周转天数limitlimitlimitlimitlimitlimit78.66106.91119.06106.8797.96116.2795.9588.5099.16103.68
现金循环周期limitlimitlimitlimitlimitlimit34.0357.9169.6649.99-4.0869.5021.94-28.13-63.41-27.20
存货周转率limitlimitlimitlimitlimitlimit4.643.413.073.423.730.780.951.030.920.88
营业成本/收入 %limitlimitlimitlimitlimitlimit0.250.260.290.280.280.310.290.290.250.26
存货/收入limitlimitlimitlimitlimitlimit0.060.080.090.080.070.390.310.280.270.30
资本开支/收入limitlimitlimitlimitlimitlimit0.010.020.010.010.010.030.010.010.01--
资本开支/营业利润limitlimitlimitlimitlimitlimit0.040.160.090.050.050.280.040.050.070.11
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.040.360.090.040.040.180.030.040.060.09
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limitlimitlimitlimitlimitlimit935.001,526.001,599.001,072.001,072.00337.00349.00296.00236.00191.00
营业成本limitlimitlimitlimitlimitlimit237.00398.00458.00296.00296.00104.00103.0085.0058.0050.00
毛利润limitlimitlimitlimitlimitlimit698.001,128.001,140.00776.00776.00234.00246.00211.00177.00141.00
毛利率 %limitlimitlimitlimitlimitlimit74.6573.8971.3472.3772.3769.2770.6071.1475.2074.01
销售及行政开支limitlimitlimitlimitlimitlimit564.00911.00956.00649.00649.00201.00193.00172.00152.00133.00
研发费用limitlimitlimitlimitlimitlimit--------------------
其他营业成本limitlimitlimitlimitlimitlimit--------------------
总营业成本limitlimitlimitlimitlimitlimit564.00911.00956.00649.00649.00201.00193.00172.00152.00133.00
营业利润limitlimitlimitlimitlimitlimit134.00216.00185.00126.00126.0033.0054.0039.0026.009.00
营业利润率 %limitlimitlimitlimitlimitlimit14.3514.1711.5611.7911.799.6715.3313.0710.814.54
利息收入limitlimitlimitlimitlimitlimit------2.001.00--------1.00
利息支出limitlimitlimitlimitlimitlimit-----1.00--------------
净利息收入limitlimitlimitlimitlimitlimit-----1.002.002.00------1.001.00
其他收入(支出)limitlimitlimitlimitlimitlimit--------------------
利润总额limitlimitlimitlimitlimitlimit134.00216.00184.00129.00129.0032.0053.0039.0027.0010.00
所得税费用limitlimitlimitlimitlimitlimit-31.00-52.00-40.00-29.00-29.00-6.00-13.00-9.00-3.00-4.00
税率 %limitlimitlimitlimitlimitlimit23.3924.1122.0022.8122.8118.1725.0522.5912.8738.43
持续经营净利润limitlimitlimitlimitlimitlimit103.00164.00144.0099.0099.0027.0040.0030.0023.006.00
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limitlimitlimitlimitlimitlimit103.00164.00144.0099.0099.0027.0040.0030.0023.006.00
净利率 %limitlimitlimitlimitlimitlimit11.0010.758.989.279.277.8611.4510.229.813.16
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit8.7414.0112.829.139.082.453.682.782.120.50
稀释每股收益limitlimitlimitlimitlimitlimit8.6813.8912.739.109.062.433.672.772.120.50
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit11.911.811.310.910.911.010.910.910.910.9
息税前利润limitlimitlimitlimitlimitlimit134.00216.00185.00126.00126.0033.0054.0039.0026.009.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit4.007.0011.0013.0013.003.003.003.003.003.00
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit138.00223.00196.00140.00140.0036.0056.0042.0029.0012.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit14.8114.6212.2413.0113.0110.5316.1914.2112.266.30
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limitlimitlimitlimitlimitlimit164.00104.0088.0094.0094.0088.00124.00147.00113.0094.00
短期证券limitlimitlimitlimitlimitlimit11.005.00--56.0056.00------45.0056.00
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit174.00110.0088.00150.00150.0088.00124.00147.00158.00150.00
应收账款limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit--------------------
原材料limitlimitlimitlimitlimitlimit17.0019.0016.0010.0010.0016.0017.0013.0011.0010.00
在产品limitlimitlimitlimitlimitlimit--------------------
存货调整limitlimitlimitlimitlimitlimit-2.00-7.00-4.00-2.00---4.00-6.00-9.00-7.00-2.00
库存商品limitlimitlimitlimitlimitlimit38.00169.00106.0047.0047.00106.0086.0064.0054.0047.00
其他存货limitlimitlimitlimitlimitlimit--------------------
存货limitlimitlimitlimitlimitlimit53.00180.00119.0055.0055.00119.0097.0069.0058.0055.00
其他流动资产limitlimitlimitlimitlimitlimit6.0017.0016.0019.0019.0016.0010.0013.008.0019.00
流动资产合计limitlimitlimitlimitlimitlimit234.00307.00223.00224.00224.00223.00230.00229.00224.00224.00
非流动投资limitlimitlimitlimitlimitlimit--------------------
土地limitlimitlimitlimitlimitlimit1.001.001.001.001.001.00------1.00
房屋及建筑物修缮limitlimitlimitlimitlimitlimit13.0024.0026.0024.0024.0026.00------24.00
机器、家具和设备limitlimitlimitlimitlimitlimit41.0065.0071.0074.0074.0071.00------74.00
在建工程limitlimitlimitlimitlimitlimit--------------------
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit11.0024.0018.0016.0016.0018.0073.0071.0069.0016.00
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit65.00113.00116.00114.00114.00116.0073.0071.0069.00114.00
累计折旧limitlimitlimitlimitlimitlimit-27.00-33.00-40.00-47.00-47.00-40.00-------47.00
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit38.0081.0076.0067.0067.0076.0073.0071.0069.0067.00
无形资产limitlimitlimitlimitlimitlimit--------------------
商誉limitlimitlimitlimitlimitlimit--------------------
其他非流动资产limitlimitlimitlimitlimitlimit4.0011.0018.0019.0019.0018.0018.0019.0027.0019.00
非流动资产合计limitlimitlimitlimitlimitlimit42.0091.0093.0086.0086.0093.0091.0090.0096.0086.00
资产总计limitlimitlimitlimitlimitlimit276.00398.00316.00310.00310.00316.00322.00319.00320.00310.00
应付票据及应付账款limitlimitlimitlimitlimitlimit36.0071.0053.0039.0039.0053.00113.00105.00103.0039.00
应交税费limitlimitlimitlimitlimitlimit3.003.008.0010.0010.008.0013.004.001.0010.00
其他应付账款limitlimitlimitlimitlimitlimit36.0046.0043.0015.0015.0043.00------15.00
应交税费和其他应付款limitlimitlimitlimitlimitlimit25.0036.0024.0022.0022.0024.00------22.00
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit100.00155.00128.0086.0086.00128.00126.00109.00105.0086.00
短期借款limitlimitlimitlimitlimitlimit--------------------
短期资本化租赁债务limitlimitlimitlimitlimitlimit4.007.006.006.006.006.005.005.005.006.00
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit4.007.006.006.006.006.005.005.005.006.00
流动递延收益负债limitlimitlimitlimitlimitlimit8.008.007.001.001.007.00------1.00
流动递延所得税负债limitlimitlimitlimitlimitlimit--------------------
流动递延所得税和收益负债limitlimitlimitlimitlimitlimit8.008.007.001.001.007.00------1.00
其他流动负债limitlimitlimitlimitlimitlimit--------------------
流动负债合计limitlimitlimitlimitlimitlimit111.00170.00141.0092.0092.00141.00132.00115.00110.0092.00
长期借款limitlimitlimitlimitlimitlimit--------------------
长期资本租赁负债limitlimitlimitlimitlimitlimit7.0026.0020.0016.0016.0020.0019.0018.0017.0016.00
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit7.0026.0020.0016.0016.0020.0019.0018.0017.0016.00
债务股本比率limitlimitlimitlimitlimitlimit0.070.160.170.110.110.170.140.130.120.11
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit--------------------
其他非流动负债limitlimitlimitlimitlimitlimit--------------------
非流动负债合计limitlimitlimitlimitlimitlimit7.0026.0020.0016.0016.0020.0019.0018.0017.0016.00
负债合计limitlimitlimitlimitlimitlimit119.00196.00161.00108.00108.00161.00151.00133.00127.00108.00
普通股limitlimitlimitlimitlimitlimit--------------------
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit154.00190.00140.00175.00175.00140.00152.00164.00169.00175.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit--------------------
资本公积limitlimitlimitlimitlimitlimit8.0012.0022.0027.0027.0022.0019.0022.0024.0027.00
库存股limitlimitlimitlimitlimitlimit-5.00---6.00-----6.00--------
其他所有者权益limitlimitlimitlimitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit157.00202.00155.00201.00201.00155.00171.00186.00193.00201.00
少数股东权益limitlimitlimitlimitlimitlimit--------------------
所有者权益合计limitlimitlimitlimitlimitlimit157.00202.00155.00201.00201.00155.00171.00186.00193.00201.00
股东权益比率limitlimitlimitlimitlimitlimit0.570.510.490.650.650.490.530.580.600.65
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limitlimitlimitlimitlimitlimit103.00164.00144.0099.0099.0027.0040.0030.0023.006.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit4.007.0011.0013.0013.003.003.003.003.003.00
经营性应收项目变动limitlimitlimitlimitlimitlimit--------------------
存货变动limitlimitlimitlimitlimitlimit-5.00-127.0061.0064.0064.0026.0022.0028.0011.004.00
预付资产变动limitlimitlimitlimitlimitlimit6.00-10.00--6.006.00-2.007.00-3.004.00-2.00
应付票据及应付账款、应交税费和其他应付款变动limitlimitlimitlimitlimitlimit28.0054.00-38.00-36.00-36.00-16.00-9.00-19.00-6.00-1.00
其他营运资金变动limitlimitlimitlimitlimitlimit-3.00-5.00-2.00-14.00-14.007.00-1.00-1.00-3.00-9.00
营运资金变动limitlimitlimitlimitlimitlimit27.00-88.0022.0020.0020.0015.0018.005.006.00-9.00
递延所得税limitlimitlimitlimitlimitlimit1.00-4.00-1.001.001.00--1.00---6.007.00
股权激励limitlimitlimitlimitlimitlimit7.0010.0011.008.008.003.001.003.003.002.00
资产减值费用limitlimitlimitlimitlimitlimit1.00------------------
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limitlimitlimitlimitlimitlimit3.005.008.005.005.004.001.002.001.001.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit145.0095.00195.00148.00148.0052.0064.0043.0030.0011.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-6.00-34.00-17.00-6.00-6.00-9.00-2.00-2.00-2.00-1.00
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--------------------
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-------55.00------------
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit5.005.005.00--------------
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---------55.00-------45.00-10.00
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-1.00-29.00-11.00-61.00-61.00-9.00-2.00-2.00-46.00-11.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit-6.00-62.00-128.00-7.00-7.00-6.00-7.00------
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-53.00-64.00-72.00-73.00-73.00-18.00-19.00-18.00-18.00-18.00
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limitlimitlimitlimitlimitlimit2.001.00----------------
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-57.00-125.00-200.00-80.00-80.00-24.00-26.00-18.00-18.00-18.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit77.00164.00104.0088.0088.0070.0088.00124.00147.00113.00
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limitlimitlimitlimitlimitlimit87.00-60.00-16.007.007.0018.0036.0024.00-35.00-18.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit164.00104.0088.0094.0094.0088.00124.00147.00113.0094.00
资本开支limitlimitlimitlimitlimitlimit-6.00-34.00-17.00-6.00-6.00-9.00-2.00-2.00-2.00-1.00
自由现金流limitlimitlimitlimitlimitlimit139.0060.00178.00141.00141.0043.0062.0041.0028.0010.00
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limitlimitlimitlimitlimitlimit22.6215.089.067.394.239.068.117.596.817.39
扣非市盈率limitlimitlimitlimitlimitlimit21.4815.087.966.973.977.967.356.856.116.97
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit17.8333.077.685.993.427.686.035.395.125.99
市净率limitlimitlimitlimitlimitlimit14.7011.998.093.642.078.096.605.414.223.64
股价/每股有形账面价值limitlimitlimitlimitlimitlimit14.7011.998.093.642.078.096.605.414.223.64
股价/自由现金流limitlimitlimitlimitlimitlimit16.7041.007.315.202.967.315.765.064.705.20
股价/每股经营现金流limitlimitlimitlimitlimitlimit16.0226.176.694.972.836.695.344.714.334.97
市销率limitlimitlimitlimitlimitlimit2.491.620.810.680.390.810.750.740.670.68
市盈增长比limitlimitlimitlimitlimitlimit0.590.320.190.290.190.190.190.200.210.29
企业价值/收入limitlimitlimitlimitlimitlimit2.301.540.750.560.270.750.670.640.560.56
企业价值倍数limitlimitlimitlimitlimitlimit15.5110.546.094.332.086.095.294.754.174.33
企业价值/息税前利润limitlimitlimitlimitlimitlimit16.0110.876.454.782.296.455.625.094.524.78
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit6.259.2015.5020.9243.6715.5017.7919.6522.1220.92
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit22.6922.8027.2934.9746.2627.2929.0130.6433.3434.97
席勒市盈率limitlimitlimitlimitlimitlimit61.8444.9418.929.625.4918.9215.9213.5710.689.62
股息率 %limitlimitlimitlimitlimitlimit2.302.715.779.8012.925.776.347.148.809.80
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limitlimitlimitlimitlimitlimit2,3112,4281,2547324181,2541,1291,004815732
企业价值limitlimitlimitlimitlimitlimit2,1482,3511,1936042891,1931,029880680604
月末股价limitlimitlimitlimitlimitlimit196.34209.43115.3567.2238.32115.35103.6792.1674.8567.22
每股现金净流量limitlimitlimitlimitlimitlimit4.73-7.44-6.763.823.82-6.76-2.481.312.833.82
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit9.819.585.6710.6110.615.677.318.788.9310.61
净净营运资本 NNWClimitlimitlimitlimitlimitlimit6.990.32-1.296.326.32-1.291.974.475.506.32
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit81.9593.48129.45158.19158.19129.45145.54154.04157.57158.19
内在价值:市销率模型limitlimitlimitlimitlimitlimit115.04210.87231.03160.36160.36231.03224.73204.30181.81160.36
彼得林奇公允价值limitlimitlimitlimitlimitlimit217.25347.25350.50231.12231.12350.50352.50336.25306.25231.12
格雷厄姆估值limitlimitlimitlimitlimitlimit52.4173.8868.2163.3363.3667.0770.5771.8169.8963.36
盈利能力值(EPV)limitlimitlimitlimitlimitlimit119.04166.57234.93260.13260.13234.93250.08258.46264.25260.13
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit17.9814.1412.5810.188.4412.5812.1611.7710.3910.18
基本面趋势(F分数)limitlimitlimitlimitlimitlimit8557755667
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-3.58-0.67-2.80-3.40-3.40-2.80-3.40-3.67-3.46-3.40
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit-0.030.450.230.230.230.290.230.190.180.23
斯隆比率 %limitlimitlimitlimitlimitlimit-14.8724.74-12.524.134.13-12.52-19.10-20.94-3.004.13
流动比率limitlimitlimitlimitlimitlimit2.101.811.582.432.431.581.751.992.042.43
速动比率limitlimitlimitlimitlimitlimit1.620.750.741.841.840.741.011.391.511.84
现金比率limitlimitlimitlimitlimitlimit1.570.650.621.631.630.620.941.281.431.63
利息保障倍数limitlimitlimitlimitlimitlimit--936.11263.63--702.22179.12295.64------
最高股价limitlimitlimitlimitlimitlimit206.89332.25219.02130.31109.52126.05130.31102.49107.0676.46
最低股价limitlimitlimitlimitlimitlimit51.98185.81103.3862.1734.09103.3897.0978.7074.8562.17
股票回购率 %limitlimitlimitlimitlimitlimit-0.071.526.21-0.21-0.210.50-0.13-0.02-0.03-0.04
股票回购收益率 %limitlimitlimitlimitlimitlimit0.242.5610.200.951.672.042.42--0.050.01
每股收入同比增长率 %limitlimitlimitlimitlimitlimit33.9463.769.74-30.76-30.60-4.78-10.76-31.56-38.98-42.90
每股收益同比增长率 %limitlimitlimitlimitlimitlimit34.9960.02-8.35-28.52-28.72-16.492.23-19.01-35.17-79.42
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit48.0161.58-8.07-26.41-26.17-23.894.87-14.75-42.73-65.85
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit36.5847.3241.3323.9520.6041.3337.7934.0129.3623.95
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit11.7711.7111.2010.8810.8910.9110.8610.8910.8910.89
期末总股本limitlimitlimitlimitlimitlimit11.7711.5910.8710.9010.9010.8710.8910.8910.8910.90
β贝塔系数limitlimitlimitlimitlimitlimit1.701.661.290.460.381.291.050.880.990.46
重述日期limitlimitlimitlimitlimitlimit02/23/2202/21/2302/20/2402/20/2402/20/2402/20/2405/01/2308/07/2311/06/2302/20/24
报告日期limitlimitlimitlimitlimitlimit02/26/2102/23/2202/21/2302/20/2402/20/2402/21/2305/01/2308/07/2311/06/2302/20/24
收益发布日期limitlimitlimitlimitlimitlimit02/25/2102/23/2202/21/2302/20/2402/20/2402/21/2305/01/2308/07/2311/06/2302/20/24
股东人数limitlimitlimitlimitlimitlimit877676686876------68
在职员工人数limitlimitlimitlimitlimitlimit713984874634634874874874874634
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00