*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limitlimitlimitlimitlimitlimit2.402.622.963.563.560.800.870.890.890.90
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit2.372.461.913.323.320.810.730.900.760.92
每股息税前利润limitlimitlimitlimitlimitlimit2.362.461.913.313.310.810.730.900.760.92
稀释每股收益limitlimitlimitlimitlimitlimit1.751.761.272.472.480.630.520.690.550.72
扣非每股收益limitlimitlimitlimitlimitlimit1.841.801.302.482.490.630.520.690.550.72
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit--1.461.212.412.411.211.442.142.322.41
每股自由现金流limitlimitlimitlimitlimitlimit1.721.552.212.142.140.500.520.530.540.55
每股经营现金流limitlimitlimitlimitlimitlimit1.731.552.212.152.150.510.520.530.550.56
每股营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit1.751.761.272.482.480.630.520.690.550.72
每股现金limitlimitlimitlimitlimitlimit0.631.180.440.500.500.440.250.730.500.50
每股股息limitlimitlimitlimitlimitlimit1.251.381.501.611.610.390.390.390.420.42
每股账面价值limitlimitlimitlimitlimitlimit17.5519.2522.7724.2224.2222.7723.2123.5423.7724.22
每股有形账面价值limitlimitlimitlimitlimitlimit17.5519.2522.7724.2224.2222.7723.2123.5423.7724.22
每股总债务limitlimitlimitlimitlimitlimit13.177.9415.1316.9116.9115.1317.4617.3217.2516.91
月末股价limitlimitlimitlimitlimitlimit25.5030.1132.4031.8829.7732.4032.6231.4329.1031.88
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 %limitlimitlimitlimitlimitlimit10.269.426.5710.6510.6211.079.1711.759.3012.11
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit7.066.024.628.098.637.786.538.807.599.20
资产收益率 ROA %limitlimitlimitlimitlimitlimit5.885.854.056.166.036.455.226.575.236.88
有形股本回报率 %limitlimitlimitlimitlimitlimit10.269.426.5710.6510.6211.079.1711.759.3012.10
有形资产收益率 %limitlimitlimitlimitlimitlimit5.885.854.056.166.036.455.226.575.236.88
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit523.03392.11271.69368.06375.92358.40334.29413.47348.45413.93
已动用资本回报率 %limitlimitlimitlimitlimitlimit8.118.356.198.388.198.527.508.767.368.93
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit--103.09-15.5579.6379.63-15.55-3.8058.2574.1079.63
资本回报率 %limitlimitlimitlimitlimitlimit6.408.756.148.448.268.387.488.757.449.12
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit6.597.808.537.467.458.537.027.167.797.46
实际借款利率 %limitlimitlimitlimitlimitlimit5.196.515.525.084.834.655.094.664.694.67
毛利率 %limitlimitlimitlimitlimitlimit97.2798.6299.1399.2599.2599.1999.3299.2799.3099.12
营业利润率 %limitlimitlimitlimitlimitlimit74.5295.6862.7792.6092.6098.8482.73100.0584.97102.14
净利率 %limitlimitlimitlimitlimitlimit72.7667.1642.9769.5969.5978.4659.1176.9061.5280.24
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit98.6894.1764.6993.3293.32102.0983.65101.0985.37102.67
自由现金流利润率 %limitlimitlimitlimitlimitlimit71.8759.2174.6560.2760.2763.2859.3759.0260.9961.63
债务股本比率limitlimitlimitlimitlimitlimit0.750.410.660.700.700.660.750.740.730.70
股东权益比率limitlimitlimitlimitlimitlimit0.550.690.580.570.570.580.560.560.560.57
资产有息负债率limitlimitlimitlimitlimitlimit0.410.280.390.400.400.390.420.410.410.40
资产负债率limitlimitlimitlimitlimitlimit0.440.310.410.420.420.410.430.430.430.42
毛利润/总资产 %limitlimitlimitlimitlimitlimit7.868.599.358.788.598.168.788.488.448.50
资产周转率limitlimitlimitlimitlimitlimit0.080.090.090.090.090.020.020.020.020.02
股息支付率limitlimitlimitlimitlimitlimit0.680.771.160.650.650.620.750.560.750.57
股息/营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit0.720.781.180.650.650.620.750.570.760.57
应收账款周转天数limitlimitlimitlimitlimitlimit--------0.93--0.810.861.011.05
应付账款周转天数limitlimitlimitlimitlimitlimit6.99------------------
存货周转天数limitlimitlimitlimitlimitlimit--------------------
现金循环周期limitlimitlimitlimitlimitlimit-6.99------0.93--0.810.861.011.05
营业成本/收入 %limitlimitlimitlimitlimitlimit0.030.010.010.010.010.010.010.010.010.01
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limitlimitlimitlimitlimitlimit1,226.001,510.002,601.003,612.003,612.00770.00878.00898.00904.00932.00
营业成本limitlimitlimitlimitlimitlimit33.0021.0023.0027.0027.006.006.007.006.008.00
毛利润limitlimitlimitlimitlimitlimit1,192.001,489.002,578.003,585.003,585.00764.00872.00892.00898.00924.00
毛利率 %limitlimitlimitlimitlimitlimit97.2798.6299.1399.2599.2599.1999.3299.2799.3099.12
销售及行政开支limitlimitlimitlimitlimitlimit31.0033.0048.0060.0060.0015.0015.0015.0014.0015.00
研发费用limitlimitlimitlimitlimitlimit--------------------
其他营业成本limitlimitlimitlimitlimitlimit248.0011.00897.00180.00180.00-12.00131.00-22.00115.00-43.00
总营业成本limitlimitlimitlimitlimitlimit279.0044.00946.00240.00240.003.00146.00-7.00130.00-28.00
营业利润limitlimitlimitlimitlimitlimit913.001,444.001,632.003,345.003,345.00761.00726.00899.00768.00952.00
营业利润率 %limitlimitlimitlimitlimitlimit74.5295.6862.7792.6092.6098.8482.73100.0584.97102.14
利息收入limitlimitlimitlimitlimitlimit7.00--10.0024.0024.006.003.006.007.008.00
利息支出limitlimitlimitlimitlimitlimit-309.00-392.00-540.00-818.00-818.00-169.00-204.00-204.00-205.00-205.00
净利息收入limitlimitlimitlimitlimitlimit-302.00-392.00-530.00-794.00-794.00-164.00-201.00-198.00-198.00-197.00
其他收入(支出)limitlimitlimitlimitlimitlimit286.00-26.0037.00-2.00-2.0019.004.003.00-5.00-4.00
利润总额limitlimitlimitlimitlimitlimit897.001,026.001,139.002,548.002,548.00616.00529.00703.00566.00750.00
所得税费用limitlimitlimitlimitlimitlimit-1.00-3.00-3.006.006.00-1.00-1.00-2.00-1.0010.00
税率 %limitlimitlimitlimitlimitlimit0.090.280.25-0.24-0.240.170.210.270.11-1.30
持续经营净利润limitlimitlimitlimitlimitlimit896.001,023.001,136.002,555.002,555.00615.00528.00702.00565.00760.00
终止经营净利润limitlimitlimitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit-5.00-9.00-19.00-41.00-41.00-11.00-9.00-11.00-9.00-12.00
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit892.001,014.001,118.002,514.002,514.00604.00519.00691.00556.00748.00
净利率 %limitlimitlimitlimitlimitlimit72.7667.1642.9769.5969.5978.4659.1176.9061.5280.24
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit1.761.801.272.482.480.630.520.690.550.72
稀释每股收益limitlimitlimitlimitlimitlimit1.751.761.272.472.480.630.520.690.550.72
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit510.9577.1879.71,015.81,037.8966.21,003.81,008.01,013.61,037.8
息税前利润limitlimitlimitlimitlimitlimit1,206.001,418.001,679.003,367.003,367.00785.00733.00907.00771.00955.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit4.003.003.004.004.001.001.001.001.002.00
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit1,209.001,422.001,682.003,371.003,371.00786.00734.00908.00772.00957.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit98.6894.1764.6993.3293.32102.0983.65101.0985.37102.67
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limitlimitlimitlimitlimitlimit316.00740.00209.00523.00523.00209.00248.00739.00511.00523.00
短期证券limitlimitlimitlimitlimitlimit20.00--217.00----217.00--------
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit336.00740.00426.00523.00523.00426.00248.00739.00511.00523.00
应收账款limitlimitlimitlimitlimitlimit------------8.009.0011.00--
应收票据limitlimitlimitlimitlimitlimit--------------------
应收贷款limitlimitlimitlimitlimitlimit537.00498.00686.00----686.00887.00------
其他流动应收款项limitlimitlimitlimitlimitlimit2,089.002,155.0016,074.0018,236.0018,236.0016,074.0016,177.0017,158.0017,355.0018,236.00
应收账款总额limitlimitlimitlimitlimitlimit2,625.002,653.0016,760.0018,236.0018,236.0016,760.0017,072.0017,167.0017,365.0018,236.00
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limitlimitlimitlimitlimitlimit3.004.007.005.005.007.008.005.004.005.00
流动资产合计limitlimitlimitlimitlimitlimit2,964.003,396.0017,193.0018,764.0018,764.0017,193.0017,327.0017,911.0017,880.0018,764.00
非流动投资limitlimitlimitlimitlimitlimit----1,461.00----1,461.00--627.00973.00--
土地limitlimitlimitlimitlimitlimit59.0059.0060.0060.0060.0060.0060.0060.0060.0060.00
房屋及建筑物修缮limitlimitlimitlimitlimitlimit15.0015.0015.0016.0016.0015.0015.0015.0016.0016.00
机器、家具和设备limitlimitlimitlimitlimitlimit7.009.0010.0012.0012.0010.0010.0011.0011.0012.00
在建工程limitlimitlimitlimitlimitlimit--------------------
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit295.00291.00810.00886.00886.00810.00811.00810.00827.00886.00
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit376.00374.00895.00974.00974.00895.00897.00896.00914.00974.00
累计折旧limitlimitlimitlimitlimitlimit-12.00-15.00-18.00-22.00-22.00-18.00-19.00-20.00-21.00-22.00
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit364.00359.00877.00953.00953.00877.00878.00877.00893.00953.00
无形资产limitlimitlimitlimitlimitlimit--------------------
商誉limitlimitlimitlimitlimitlimit--------------------
其他非流动资产limitlimitlimitlimitlimitlimit13,735.0013,842.0018,045.0024,344.0024,344.0018,045.0023,647.0022,836.0023,086.0024,344.00
非流动资产合计limitlimitlimitlimitlimitlimit14,099.0014,201.0020,383.0025,296.0025,296.0020,383.0024,526.0024,340.0024,952.0025,296.00
资产总计limitlimitlimitlimitlimitlimit17,064.0017,597.0037,576.0044,060.0044,060.0037,576.0041,853.0042,251.0042,832.0044,060.00
应付票据及应付账款limitlimitlimitlimitlimitlimit--------------------
应交税费limitlimitlimitlimitlimitlimit--------------------
其他应付账款limitlimitlimitlimitlimitlimit177.00226.00380.00438.00438.00380.00396.00397.00427.00438.00
应交税费和其他应付款limitlimitlimitlimitlimitlimit156.00114.00213.00227.00227.00213.00221.00211.00222.00227.00
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit333.00340.00594.00665.00665.00594.00617.00608.00649.00665.00
短期借款limitlimitlimitlimitlimitlimit------------104.00------
短期资本化租赁债务limitlimitlimitlimitlimitlimit--------------------
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit------------104.00------
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-------------104.00------
流动负债合计limitlimitlimitlimitlimitlimit333.00340.00594.00665.00665.00594.00617.00608.00649.00665.00
长期借款limitlimitlimitlimitlimitlimit6,766.004,695.0013,740.0016,724.0016,724.0013,740.0016,606.0016,624.0016,693.0016,724.00
长期资本租赁负债limitlimitlimitlimitlimitlimit302.00297.00829.00904.00904.00829.00828.00826.00846.00904.00
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit7,067.004,992.0014,569.0017,629.0017,629.0014,569.0017,434.0017,450.0017,539.0017,629.00
债务股本比率limitlimitlimitlimitlimitlimit0.750.410.660.700.700.660.750.740.730.70
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit77.0077.0078.0078.0078.0078.0078.0078.0078.0078.00
其他非流动负债limitlimitlimitlimitlimitlimit93.001.0045.0031.0031.0045.0049.0030.0030.0031.00
非流动负债合计limitlimitlimitlimitlimitlimit7,237.005,070.0014,692.0017,737.0017,737.0014,692.0017,561.0017,558.0017,647.0017,737.00
负债合计limitlimitlimitlimitlimitlimit7,570.005,410.0015,286.0018,402.0018,402.0015,286.0018,178.0018,166.0018,296.0018,402.00
普通股limitlimitlimitlimitlimitlimit5.006.0010.0010.0010.0010.0010.0010.0010.0010.00
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit139.00346.0093.00966.00966.0093.00220.00518.00652.00966.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit-93.001.00185.00154.00154.00185.00170.00174.00186.00154.00
资本公积limitlimitlimitlimitlimitlimit9,364.0011,755.0021,645.0024,126.0024,126.0021,645.0022,911.0023,015.0023,316.0024,126.00
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limitlimitlimitlimitlimitlimit9,416.0012,108.0021,934.0025,256.0025,256.0021,934.0023,311.0023,717.0024,165.0025,256.00
少数股东权益limitlimitlimitlimitlimitlimit78.0079.00356.00402.00402.00356.00363.00368.00371.00402.00
所有者权益合计limitlimitlimitlimitlimitlimit9,494.0012,187.0022,290.0025,658.0025,658.0022,290.0023,675.0024,085.0024,536.0025,658.00
股东权益比率limitlimitlimitlimitlimitlimit0.550.690.580.570.570.580.560.560.560.57
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limitlimitlimitlimitlimitlimit896.001,023.001,136.002,555.002,555.00615.00528.00702.00565.00760.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit4.003.003.004.004.001.001.001.001.002.00
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limitlimitlimitlimitlimitlimit50.00-88.0052.00-12.00-12.002.00-12.00-12.0010.003.00
其他营运资金变动limitlimitlimitlimitlimitlimit-2.001.00-6.00-2.00-2.00-2.00-----5.004.00
营运资金变动limitlimitlimitlimitlimitlimit48.00-87.0046.00-14.00-14.00---12.00-12.005.006.00
递延所得税limitlimitlimitlimitlimitlimit-------10.00------------
股权激励limitlimitlimitlimitlimitlimit7.009.0013.0016.0016.004.003.004.004.004.00
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-72.00-52.00745.00-369.00-379.00-131.002.00-164.00-23.00-195.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit884.00896.001,943.002,181.002,181.00488.00522.00530.00552.00576.00
营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit895.001,017.001,121.002,518.002,518.00605.00520.00692.00557.00749.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-3.00-3.00-2.00-4.00-4.00-1.00-1.00---1.00-2.00
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-----4,575.00-1,267.00-1,267.00---1,267.00------
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-20.00---4,324.00-241.00-241.00-17.00-215.00200.00-918.00692.00
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit59.0020.0089.00217.00217.00--217.00------
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-4,585.0024.00-492.00-1,604.00-1,604.00-398.00-203.0058.00185.00-1,644.00
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-4,549.0041.00-9,304.00-2,899.00-2,899.00-415.00-1,469.00258.00-734.00-954.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit1,540.002,386.003,219.002,480.002,480.00--1,272.00101.00299.00808.00
回购股票产生的现金流出limitlimitlimitlimitlimitlimit---2.00-6.00-5.00-5.00---5.00------
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limitlimitlimitlimitlimitlimit2,555.00--11,200.00419.00772.00--353.00--408.0011.00
偿付债券现金流出limitlimitlimitlimitlimitlimit-538.00-2,100.00-6,200.00-250.00-603.00---250.00---353.00--
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit2,018.00-2,100.005,000.00169.00169.00--103.00--56.0011.00
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit-612.00-759.00-1,219.00-1,584.00-1,584.00-375.00-383.00-396.00-383.00-422.00
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-66.00-39.00-164.00-29.00-29.00-7.00-2.00-2.00-17.00-7.00
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit2,879.00-514.006,830.001,032.001,032.00-382.00985.00-297.00-46.00389.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit1,102.00316.00740.00209.00209.00518.00209.00248.00739.00511.00
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limitlimitlimitlimitlimitlimit-786.00424.00-531.00314.00314.00-309.0039.00491.00-228.0012.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit316.00740.00209.00523.00523.00209.00248.00739.00511.00523.00
资本开支limitlimitlimitlimitlimitlimit-3.00-3.00-2.00-4.00-4.00-1.00-1.00---1.00-2.00
自由现金流limitlimitlimitlimitlimitlimit881.00894.001,942.002,177.002,177.00487.00521.00530.00552.00574.00
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limitlimitlimitlimitlimitlimit14.5717.1125.5112.9112.0025.5122.8114.4212.1812.91
扣非市盈率limitlimitlimitlimitlimitlimit13.8416.6825.0012.8811.9625.0022.5114.3812.1412.88
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit--20.6726.8713.2312.2226.8722.7314.7112.5513.23
市净率limitlimitlimitlimitlimitlimit1.451.561.421.321.231.421.411.341.221.32
股价/每股有形账面价值limitlimitlimitlimitlimitlimit1.451.561.421.321.231.421.411.341.221.32
股价/自由现金流limitlimitlimitlimitlimitlimit14.7919.4414.6814.8813.7214.6814.3415.1713.9014.88
股价/每股经营现金流limitlimitlimitlimitlimitlimit14.7419.3914.6714.8513.7014.6714.3315.1513.8814.85
市销率limitlimitlimitlimitlimitlimit10.6311.5110.968.978.2510.9610.239.408.438.97
市盈增长比limitlimitlimitlimitlimitlimit0.050.101.731.761.551.733.252.922.271.76
企业价值/收入limitlimitlimitlimitlimitlimit16.7215.4117.5714.0513.3417.5716.4614.7813.6214.05
企业价值倍数limitlimitlimitlimitlimitlimit16.9516.3727.1715.0614.2927.1723.9516.6014.6815.06
企业价值/息税前利润limitlimitlimitlimitlimitlimit17.0016.4027.2215.0714.3127.2223.9916.6214.7015.07
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit5.886.103.676.646.993.674.176.026.806.64
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit----19.3613.0113.4119.3612.0610.3611.3613.01
席勒市盈率limitlimitlimitlimitlimitlimit------19.9818.60--------19.98
股息率 %limitlimitlimitlimitlimitlimit4.924.584.635.055.494.634.694.965.455.05
股价/每股营运现金流(FFO for REITs)limitlimitlimitlimitlimitlimit14.5517.0925.4312.8611.9112.9415.7611.4513.2311.04
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limitlimitlimitlimitlimitlimit13,68518,93731,20433,24131,04931,20432,75731,66329,59033,241
企业价值limitlimitlimitlimitlimitlimit20,49423,26945,70450,74948,13945,70450,41048,74346,98850,749
月末股价limitlimitlimitlimitlimitlimit25.5030.1132.4031.8829.7732.4032.6231.4329.1031.88
每股现金净流量limitlimitlimitlimitlimitlimit-13.62-7.55-15.80-17.53-17.53-15.80-18.22-17.66-17.86-17.53
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit-8.73-3.331.61-0.04-0.041.61-1.21-0.62-0.77-0.04
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-13.62-7.55-15.80-17.53-17.53-15.80-18.21-17.66-17.85-17.53
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit----25.8831.9731.9725.8831.4232.8634.3331.97
内在价值:市销率模型limitlimitlimitlimitlimitlimit--------------------
彼得林奇公允价值limitlimitlimitlimitlimitlimit43.7544.0018.5618.2118.2118.5610.03--12.8218.21
格雷厄姆估值limitlimitlimitlimitlimitlimit26.9827.9625.7736.7436.8125.6227.5134.0235.8036.81
盈利能力值(EPV)limitlimitlimitlimitlimitlimit--5.65-1.031.291.29-1.03-2.95-1.00-0.071.29
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit1.592.691.981.941.871.981.811.861.801.94
基本面趋势(F分数)limitlimitlimitlimitlimitlimit5565566445
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit25.67-2.280.45-2.28-2.280.450.16-2.12-2.22-2.28
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit1.220.962.071.141.000.981.090.980.981.00
斯隆比率 %limitlimitlimitlimitlimitlimit26.700.4322.567.337.3322.5614.274.676.167.33
流动比率limitlimitlimitlimitlimitlimit8.919.9928.9728.2228.2228.9728.0629.4627.5428.22
速动比率limitlimitlimitlimitlimitlimit8.919.9928.9728.2228.2228.9728.0629.4627.5428.22
现金比率limitlimitlimitlimitlimitlimit1.012.180.720.790.790.720.401.220.790.79
利息保障倍数limitlimitlimitlimitlimitlimit2.963.683.024.094.094.493.554.413.754.64
最高股价limitlimitlimitlimitlimitlimit28.1533.1435.5334.6534.0534.3934.6533.9432.8832.18
最低股价limitlimitlimitlimitlimitlimit11.2024.6526.6827.1826.6329.4030.0630.2828.8827.18
股票回购率 %limitlimitlimitlimitlimitlimit-16.41-17.19-53.13-8.27-8.27---4.27-0.32-0.93-2.54
股票回购收益率 %limitlimitlimitlimitlimitlimit-11.25-12.59-10.30-7.45-7.97---15.48-1.28-4.04-9.72
每股收入同比增长率 %limitlimitlimitlimitlimitlimit17.739.0513.0220.2821.9232.4644.3620.5614.4612.69
每股收益同比增长率 %limitlimitlimitlimitlimitlimit41.130.57-27.8494.4996.8343.1848.571,250.0061.7614.29
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit28.624.07-22.3773.5376.6045.6461.24951.6544.7113.32
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit278.40167.4214.497.327.7014.496.924.925.357.32
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit506.14564.47877.511,014.511,036.72963.521,001.531,006.891,012.991,036.72
期末总股本limitlimitlimitlimitlimitlimit536.67628.94963.101,042.701,043.14963.101,004.211,007.431,016.831,042.70
β贝塔系数limitlimitlimitlimitlimitlimit1.091.130.990.820.780.990.730.760.810.82
重述日期limitlimitlimitlimitlimitlimit02/23/2202/22/2402/22/2402/22/2402/22/2402/22/2405/01/2307/26/2310/25/2302/22/24
报告日期limitlimitlimitlimitlimitlimit02/18/2102/23/2202/23/2302/22/2402/22/2402/23/2305/01/2307/26/2310/25/2302/22/24
收益发布日期limitlimitlimitlimitlimitlimit02/19/2102/24/2202/24/2302/23/2402/23/2402/24/2305/02/2307/27/2310/26/2302/23/24
股东人数limitlimitlimitlimitlimitlimit70120286313313286------313
在职员工人数limitlimitlimitlimitlimitlimit1471522328282323232328
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00