*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limitlimitlimitlimitlimitlimit3.844.164.374.564.561.101.121.121.131.19
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit3.223.623.994.384.371.031.041.091.141.10
每股息税前利润limitlimitlimitlimitlimitlimit2.082.452.733.063.060.710.710.760.820.77
稀释每股收益limitlimitlimitlimitlimitlimit1.221.511.892.162.160.500.500.540.590.53
扣非每股收益limitlimitlimitlimitlimitlimit1.391.591.851.981.980.480.480.480.510.51
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit--------------------
每股自由现金流limitlimitlimitlimitlimitlimit2.613.253.273.373.370.631.000.651.050.67
每股经营现金流limitlimitlimitlimitlimitlimit2.613.253.273.373.370.631.000.651.050.67
每股营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit2.482.683.103.243.240.790.800.800.810.83
每股现金limitlimitlimitlimitlimitlimit1.520.980.010.010.010.010.020.010.420.01
每股股息limitlimitlimitlimitlimitlimit2.072.102.162.232.230.550.550.550.560.56
每股账面价值limitlimitlimitlimitlimitlimit22.6822.2222.7322.7822.7822.7322.7122.7522.7922.78
每股有形账面价值limitlimitlimitlimitlimitlimit22.2821.8322.3922.4922.4922.3922.3822.4422.4922.49
每股总债务limitlimitlimitlimitlimitlimit18.3821.3321.5923.9023.9021.5921.7522.3423.1723.90
月末股价limitlimitlimitlimitlimitlimit40.9248.0745.7643.1041.3645.7644.1542.7935.3443.10
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 %limitlimitlimitlimitlimitlimit5.297.068.349.489.478.928.749.5310.289.30
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit2.933.264.145.015.204.434.495.076.634.92
资产收益率 ROA %limitlimitlimitlimitlimitlimit3.043.774.214.674.684.514.404.765.054.49
有形股本回报率 %limitlimitlimitlimitlimitlimit5.387.188.489.619.609.058.869.6710.429.42
有形资产收益率 %limitlimitlimitlimitlimitlimit3.073.804.244.704.714.544.444.805.094.52
已动用资本回报率 %limitlimitlimitlimitlimitlimit4.815.586.166.766.806.506.486.967.206.59
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit7.05-2.30-8.87-26.55-26.55-8.87-16.45-20.31-28.96-26.55
资本回报率 %limitlimitlimitlimitlimitlimit5.346.015.986.046.046.046.025.866.036.28
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit5.317.088.627.747.818.627.117.698.287.74
实际借款利率 %limitlimitlimitlimitlimitlimit4.173.963.863.963.993.913.953.994.004.04
毛利率 %limitlimitlimitlimitlimitlimit95.7196.0996.6096.5796.5796.4696.6596.6396.8596.19
营业利润率 %limitlimitlimitlimitlimitlimit60.1661.6761.2462.0262.0261.7661.4261.6062.7362.31
净利率 %limitlimitlimitlimitlimitlimit34.6339.9443.2947.3847.3845.6744.1848.7152.0644.71
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit83.9887.1791.3995.9995.9893.5292.2198.04101.3292.56
自由现金流利润率 %limitlimitlimitlimitlimitlimit68.1478.2574.8173.9573.9556.9688.5958.4693.3656.23
债务股本比率limitlimitlimitlimitlimitlimit0.750.960.951.051.050.950.960.981.021.05
股东权益比率limitlimitlimitlimitlimitlimit0.570.500.510.480.480.510.500.500.490.48
资产有息负债率limitlimitlimitlimitlimitlimit0.420.480.480.500.500.480.480.490.490.50
资产负债率limitlimitlimitlimitlimitlimit0.430.500.490.520.520.490.500.500.510.52
毛利润/总资产 %limitlimitlimitlimitlimitlimit8.399.079.409.529.539.529.639.459.409.66
资产周转率limitlimitlimitlimitlimitlimit0.090.090.100.100.100.030.030.020.020.03
股息支付率limitlimitlimitlimitlimitlimit1.491.321.171.131.131.161.141.151.111.11
股息/营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit0.830.790.700.690.690.700.690.690.700.68
应收账款周转天数limitlimitlimitlimitlimitlimit1.991.881.601.601.251.511.381.080.981.22
应付账款周转天数limitlimitlimitlimitlimitlimit--------------------
存货周转天数limitlimitlimitlimitlimitlimit--------------------
现金循环周期limitlimitlimitlimitlimitlimit1.991.881.601.601.251.511.381.080.981.22
营业成本/收入 %limitlimitlimitlimitlimitlimit0.040.040.030.030.030.040.030.030.030.04
存货/收入limitlimitlimitlimitlimitlimit--------------------
资本开支/收入limitlimitlimitlimitlimitlimit--------------------
资本开支/营业利润limitlimitlimitlimitlimitlimit--------------------
资本开支/经营现金流limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit660.70726.40773.10828.10828.10198.50204.10202.60205.10216.20
营业成本limitlimitlimitlimitlimitlimit28.4028.4026.3028.4028.407.006.806.806.508.20
毛利润limitlimitlimitlimitlimitlimit632.30698.00746.80799.70799.70191.50197.30195.80198.70208.00
毛利率 %limitlimitlimitlimitlimitlimit95.7196.0996.6096.5796.5796.4696.6596.6396.8596.19
销售及行政开支limitlimitlimitlimitlimitlimit38.2044.8049.5047.5047.5011.6012.7011.1010.5013.20
研发费用limitlimitlimitlimitlimitlimit--------------------
其他营业成本limitlimitlimitlimitlimitlimit196.60205.20223.80238.60238.6057.3059.1059.9059.5060.10
总营业成本limitlimitlimitlimitlimitlimit234.90250.10273.40286.10286.1068.9071.9071.0070.0073.30
营业利润limitlimitlimitlimitlimitlimit397.50448.00473.40513.60513.60122.60125.40124.80128.70134.70
营业利润率 %limitlimitlimitlimitlimitlimit60.1661.6761.2462.0262.0261.7661.4261.6062.7362.31
利息收入limitlimitlimitlimitlimitlimit0.400.200.101.101.10----0.100.600.40
利息支出limitlimitlimitlimitlimitlimit-129.40-137.90-148.10-163.90-163.90-37.70-38.90-40.10-41.50-43.40
净利息收入limitlimitlimitlimitlimitlimit-129.00-137.70-147.90-162.80-162.80-37.60-38.90-40.00-40.90-43.00
其他收入(支出)limitlimitlimitlimitlimitlimit-39.60-20.209.1041.5041.505.703.7013.9019.004.90
利润总额limitlimitlimitlimitlimitlimit228.80290.10334.60392.30392.3090.7090.2098.70106.8096.70
所得税费用limitlimitlimitlimitlimitlimit--------------------
税率 %limitlimitlimitlimitlimitlimit--------------------
持续经营净利润limitlimitlimitlimitlimitlimit228.80290.10334.60392.30392.3090.7090.2098.70106.8096.70
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limitlimitlimitlimitlimitlimit228.80290.10334.60392.30392.3090.7090.2098.70106.8096.70
净利率 %limitlimitlimitlimitlimitlimit34.6339.9443.2947.3847.3845.6744.1848.7152.0644.71
优先股股利limitlimitlimitlimitlimitlimit17.9015.00----------------
基本每股收益limitlimitlimitlimitlimitlimit1.221.511.892.162.160.510.500.540.590.53
稀释每股收益limitlimitlimitlimitlimitlimit1.221.511.892.162.160.500.500.540.590.53
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit172.2174.8177.1181.7182.4180.3181.4181.6181.7182.4
息税前利润limitlimitlimitlimitlimitlimit358.20428.00482.70556.20556.20128.30129.10138.80148.30140.10
折旧、损耗和摊销limitlimitlimitlimitlimitlimit196.60205.20223.80238.60238.6057.3059.1059.9059.5060.10
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit554.90633.20706.50794.90794.90185.60188.20198.70207.80200.20
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit83.9887.1791.3995.9995.9893.5292.2198.04101.3292.56
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limitlimitlimitlimitlimitlimit267.20171.302.501.201.202.503.202.3077.101.20
短期证券limitlimitlimitlimitlimitlimit--------------------
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit267.20171.302.501.201.202.503.202.3077.101.20
应收账款limitlimitlimitlimitlimitlimit4.303.203.603.603.603.602.602.202.103.60
应收票据limitlimitlimitlimitlimitlimit--------------------
应收贷款limitlimitlimitlimitlimitlimit--------------------
其他流动应收款项limitlimitlimitlimitlimitlimit54.0031.9027.8034.6034.6027.8028.1028.4028.8034.60
应收账款总额limitlimitlimitlimitlimitlimit58.3035.1031.4038.3038.3031.4030.7030.7030.9038.30
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limitlimitlimitlimitlimitlimit7.6013.0010.4011.8011.8010.4010.304.9021.1011.80
流动资产合计limitlimitlimitlimitlimitlimit333.10219.4044.3051.2051.2044.3044.3037.80129.2051.20
非流动投资limitlimitlimitlimitlimitlimit--------------------
土地limitlimitlimitlimitlimitlimit--------------------
房屋及建筑物修缮limitlimitlimitlimitlimitlimit--------------------
机器、家具和设备limitlimitlimitlimitlimitlimit--------------------
在建工程limitlimitlimitlimitlimitlimit--------------------
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit--------------------
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit--------------------
累计折旧limitlimitlimitlimitlimitlimit--------------------
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit--------------------
无形资产limitlimitlimitlimitlimitlimit69.5067.5061.7052.8052.8061.7059.4056.8054.8052.80
商誉limitlimitlimitlimitlimitlimit--------------------
其他非流动资产limitlimitlimitlimitlimitlimit7,235.207,464.108,040.108,557.908,557.908,040.108,134.408,251.308,377.308,557.90
非流动资产合计limitlimitlimitlimitlimitlimit7,304.707,531.608,101.708,610.708,610.708,101.708,193.808,308.108,432.108,610.70
资产总计limitlimitlimitlimitlimitlimit7,637.807,751.108,146.008,662.008,662.008,146.008,238.108,345.908,561.308,662.00
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limitlimitlimitlimitlimitlimit19.4023.9023.8034.4034.4023.8058.2024.8060.8034.40
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit19.4023.9023.8034.4034.4023.8058.2024.8060.8034.40
短期借款limitlimitlimitlimitlimitlimit----166.20132.00132.00166.20209.00332.50--132.00
短期资本化租赁债务limitlimitlimitlimitlimitlimit--------------------
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit----166.20132.00132.00166.20209.00332.50--132.00
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--------------------
其他流动负债limitlimitlimitlimitlimitlimit--------------------
流动负债合计limitlimitlimitlimitlimitlimit19.4023.90190.00166.40166.40190.00267.20357.3060.80166.40
长期借款limitlimitlimitlimitlimitlimit3,220.903,746.503,749.904,228.504,228.503,749.903,750.703,742.004,227.204,228.50
长期资本租赁负债limitlimitlimitlimitlimitlimit--------------------
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit3,220.903,746.503,749.904,228.504,228.503,749.903,750.703,742.004,227.204,228.50
债务股本比率limitlimitlimitlimitlimitlimit0.750.960.951.051.050.950.960.981.021.05
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit--------------------
其他非流动负债limitlimitlimitlimitlimitlimit78.2079.0082.70109.60109.6082.7085.3096.40115.30109.60
非流动负债合计limitlimitlimitlimitlimitlimit3,299.103,825.503,832.504,338.104,338.103,832.503,836.003,838.404,342.504,338.10
负债合计limitlimitlimitlimitlimitlimit3,318.503,849.404,022.504,504.504,504.504,022.504,103.204,195.704,403.304,504.50
普通股limitlimitlimitlimitlimitlimit1.801.801.801.801.801.801.801.801.801.80
优先股limitlimitlimitlimitlimitlimit345.00------------------
留存收益limitlimitlimitlimitlimitlimit-644.80-747.90-793.80-805.90-805.90-793.80-803.00-804.00-799.90-805.90
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit-16.40-15.00-12.60-10.10-10.10-12.60-12.00-11.40-10.70-10.10
资本公积limitlimitlimitlimitlimitlimit4,633.804,662.704,928.004,971.604,971.604,928.004,948.004,963.804,966.904,971.60
库存股limitlimitlimitlimitlimitlimit--------------------
其他所有者权益limitlimitlimitlimitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit4,319.303,901.704,123.504,157.504,157.504,123.504,134.904,150.204,158.104,157.50
少数股东权益limitlimitlimitlimitlimitlimit--------------------
所有者权益合计limitlimitlimitlimitlimitlimit4,319.303,901.704,123.504,157.504,157.504,123.504,134.904,150.204,158.104,157.50
股东权益比率limitlimitlimitlimitlimitlimit0.570.500.510.480.480.510.500.500.490.48
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limitlimitlimitlimitlimitlimit228.80290.10334.60392.30392.3090.7090.2098.70106.8096.70
折旧、损耗和摊销limitlimitlimitlimitlimitlimit196.60205.20223.80238.60238.6057.3059.1059.9059.5060.10
经营性应收项目变动limitlimitlimitlimitlimitlimit-27.5022.303.90-8.30-8.30-0.60-0.10-0.30-0.40-7.50
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limitlimitlimitlimitlimitlimit1.204.50-0.1010.5010.60-33.6034.40-33.4036.00-26.40
其他营运资金变动limitlimitlimitlimitlimitlimit2.503.60-0.70-1.20-1.20-0.50-3.902.503.50-3.30
营运资金变动limitlimitlimitlimitlimitlimit-23.9030.403.101.001.00-34.7030.40-31.3039.10-37.20
递延所得税limitlimitlimitlimitlimitlimit--------------------
股权激励limitlimitlimitlimitlimitlimit14.5014.5017.30----3.30--------
资产减值费用limitlimitlimitlimitlimitlimit37.4022.008.306.006.001.102.60--1.002.30
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-3.306.20-8.80-25.60-25.60-4.60-1.50-8.90-14.90-0.30
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit450.20568.40578.40612.40612.40113.10180.80118.50191.50121.60
营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit428.00467.60548.80588.90588.90142.20145.50144.50147.20151.70
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit--------------------
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--------------------
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--------------------
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-142.80-432.20-777.60-680.70-680.70-250.80-142.30-145.80-148.20-244.40
发行股票产生的现金流入limitlimitlimitlimitlimitlimit126.504.10254.0032.3032.30122.6017.2013.600.800.80
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---345.00----------------
发行债券产生的现金流入limitlimitlimitlimitlimitlimit1,003.60881.20688.001,360.901,360.90344.00218.00295.50620.90226.50
偿付债券现金流出limitlimitlimitlimitlimitlimit-770.20-350.60-522.50-916.60-916.70-225.50-175.40-181.80-465.00-94.50
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit233.50530.50165.50444.20444.20118.5042.60113.70155.90132.00
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit-374.30-382.30-380.50-404.50-404.50-97.90-99.40-99.70-102.60-102.70
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-26.80-39.50-4.20-5.50-5.50-2.00-0.30-0.30-4.30-0.50
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-41.30-232.2034.7066.6066.60141.20-39.9027.2049.7029.70
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit1.10267.20171.306.806.803.306.805.305.3098.30
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limitlimitlimitlimitlimitlimit266.10-95.90-164.50-1.60-1.603.50-1.50-0.1093.00-93.10
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit267.20171.306.805.205.206.805.305.3098.305.20
资本开支limitlimitlimitlimitlimitlimit--------------------
自由现金流limitlimitlimitlimitlimitlimit450.20568.40578.40612.40612.40113.10180.80118.50191.50121.60
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limitlimitlimitlimitlimitlimit33.5431.8324.2119.9519.1524.2122.9920.9816.5919.95
扣非市盈率limitlimitlimitlimitlimitlimit29.4830.1624.7521.7720.8924.7523.5622.3218.1621.77
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit--------------------
市净率limitlimitlimitlimitlimitlimit1.802.162.011.891.822.011.941.881.551.89
股价/每股有形账面价值limitlimitlimitlimitlimitlimit1.842.202.041.921.842.041.971.911.571.92
股价/自由现金流limitlimitlimitlimitlimitlimit15.6514.7814.0112.7912.2914.0113.2612.7810.6112.79
股价/每股经营现金流limitlimitlimitlimitlimitlimit15.6514.7814.0112.7912.2914.0113.2612.7810.6112.79
市销率limitlimitlimitlimitlimitlimit10.6711.5710.489.469.0710.4810.029.657.909.46
市盈增长比limitlimitlimitlimitlimitlimit19.02----5.396.14----21.267.355.39
企业价值/收入limitlimitlimitlimitlimitlimit15.8516.5415.8014.7614.4015.8015.2414.8713.0814.76
企业价值倍数limitlimitlimitlimitlimitlimit18.8718.9817.2915.3815.0017.2916.5715.7513.5815.38
企业价值/息税前利润limitlimitlimitlimitlimitlimit29.2328.0825.3121.9821.4425.3124.3022.7719.4621.98
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit3.423.563.954.554.663.954.124.395.144.55
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit8.454.495.8511.2111.495.856.878.1711.3211.21
席勒市盈率limitlimitlimitlimitlimitlimit29.5331.6527.5224.0623.1127.5225.8424.5119.8324.06
股息率 %limitlimitlimitlimitlimitlimit5.064.374.725.175.444.724.945.146.275.17
股价/每股营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit16.4717.9714.7613.3012.7714.5013.7613.4410.9112.96
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limitlimitlimitlimitlimitlimit7,1718,4438,3027,8657,5478,3028,0397,8056,4477,865
企业价值limitlimitlimitlimitlimitlimit10,46912,01812,21612,22411,92512,21611,99611,87810,59812,224
月末股价limitlimitlimitlimitlimitlimit40.9248.0745.7643.1041.3645.7644.1542.7935.3443.10
每股现金净流量limitlimitlimitlimitlimitlimit-17.41-20.94-22.16-24.68-24.68-22.16-22.52-22.99-23.71-24.68
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit-19.01-20.67-21.93-24.40-24.40-21.93-22.29-22.79-23.43-24.40
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-19.36-20.93-22.14-24.66-24.66-22.14-22.51-22.98-23.70-24.66
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit43.3542.9844.4345.5945.5944.4344.8744.9045.7045.59
内在价值:市销率模型limitlimitlimitlimitlimitlimit41.0345.7448.2449.9549.9548.2448.4748.6148.9849.95
彼得林奇公允价值limitlimitlimitlimitlimitlimit--------------------
格雷厄姆估值limitlimitlimitlimitlimitlimit26.3827.9830.5231.6531.6530.4430.7231.1131.3831.65
盈利能力值(EPV)limitlimitlimitlimitlimitlimit--------------------
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit1.471.491.371.211.171.371.301.241.061.21
基本面趋势(F分数)limitlimitlimitlimitlimitlimit4676677776
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-1.85-3.02-2.71-2.43-2.43-2.71-2.69-2.64-2.63-2.43
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.980.981.041.051.001.010.991.001.001.00
斯隆比率 %limitlimitlimitlimitlimitlimit-1.031.996.555.325.326.555.816.015.485.32
流动比率limitlimitlimitlimitlimitlimit17.179.170.230.310.310.230.170.112.130.31
速动比率limitlimitlimitlimitlimitlimit17.179.170.230.310.310.230.170.112.130.31
现金比率limitlimitlimitlimitlimitlimit13.777.160.010.010.010.010.010.011.270.01
利息保障倍数limitlimitlimitlimitlimitlimit3.073.253.203.133.133.253.223.113.103.11
最高股价limitlimitlimitlimitlimitlimit58.6550.0048.4048.0444.9646.5748.0444.7344.7543.41
最低股价limitlimitlimitlimitlimitlimit26.4038.6538.5534.6834.3838.5540.8941.2534.8734.68
股票回购率 %limitlimitlimitlimitlimitlimit-2.06-0.23-3.30-0.58-0.58-1.51-0.37-0.18-0.02-0.02
股票回购收益率 %limitlimitlimitlimitlimitlimit-1.76-0.05-3.06-0.41-0.43-5.91-0.86-0.70-0.05-0.04
每股收入同比增长率 %limitlimitlimitlimitlimitlimit-5.548.315.074.404.352.983.412.403.497.68
每股收益同比增长率 %limitlimitlimitlimitlimitlimit-21.7923.7725.1714.2914.8935.148.7028.5718.006.00
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit-12.5912.4210.169.649.527.576.2613.7811.606.58
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit1.55-1.63-0.734.043.40-0.73-0.121.052.474.04
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit172.11174.71176.40181.20181.44178.99180.85181.09181.40181.44
期末总股本limitlimitlimitlimitlimitlimit175.23175.64181.43182.48182.47181.43182.09182.41182.44182.48
β贝塔系数limitlimitlimitlimitlimitlimit0.821.141.150.970.931.150.860.961.060.97
重述日期limitlimitlimitlimitlimitlimit02/09/2202/08/2402/08/2402/08/2402/08/2402/08/2405/02/2308/02/2311/01/2302/08/24
报告日期limitlimitlimitlimitlimitlimit02/11/2102/09/2202/09/2302/08/2402/08/2402/09/2305/02/2308/02/2311/01/2302/08/24
收益发布日期limitlimitlimitlimitlimitlimit02/11/2102/09/2202/09/2302/08/2402/08/2402/09/2305/02/2308/02/2311/01/2302/08/24
股东人数limitlimitlimitlimitlimitlimit1,6431,5661,5621,5091,5091,562------1,509
在职员工人数limitlimitlimitlimitlimitlimit69727777777777777777
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00