*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limitlimitlimitlimitlimitlimit2.632.682.612.312.300.520.650.540.620.49
稀释每股收益limitlimitlimitlimitlimitlimit0.400.350.380.390.190.080.090.070.010.01
扣非每股收益limitlimitlimitlimitlimitlimit0.430.320.380.410.200.090.110.070.020.01
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit--------------------
每股自由现金流limitlimitlimitlimitlimitlimit-6.0415.93-0.395.17------------
每股经营现金流limitlimitlimitlimitlimitlimit-5.9216.09-0.275.30------------
每股现金limitlimitlimitlimitlimitlimit32.5945.4141.0344.4942.8140.3244.4943.1241.4642.81
每股股息limitlimitlimitlimitlimitlimit0.140.140.140.160.15--0.08--0.08--
每股账面价值limitlimitlimitlimitlimitlimit6.346.626.125.755.705.505.755.545.495.70
每股有形账面价值limitlimitlimitlimitlimitlimit6.026.345.835.485.415.215.485.285.235.41
每股总债务limitlimitlimitlimitlimitlimit33.6836.4737.6435.2631.9630.8335.2635.6232.1631.96
月末股价limitlimitlimitlimitlimitlimit2.883.573.323.424.293.443.423.503.723.77
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 %limitlimitlimitlimitlimitlimit6.365.395.986.523.366.306.605.060.990.71
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit14.009.9911.0110.974.1910.0611.108.021.461.08
资产收益率 ROA %limitlimitlimitlimitlimitlimit0.290.240.250.270.140.250.270.200.040.03
有形股本回报率 %limitlimitlimitlimitlimitlimit6.725.656.256.843.536.646.945.321.040.75
有形资产收益率 %limitlimitlimitlimitlimitlimit0.290.240.250.270.140.250.270.200.040.03
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit3.185.092.82-2.55-27.98-3.66-2.55-7.13-17.54-27.98
资本回报率 %limitlimitlimitlimitlimitlimit--------------------
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit2.291.190.912.454.801.952.453.163.774.28
实际借款利率 %limitlimitlimitlimitlimitlimit2.830.960.663.076.004.635.245.126.097.34
净息差(银行股)%limitlimitlimitlimitlimitlimit0.430.730.830.33-0.250.080.06-0.13-0.32-0.65
净利率 %limitlimitlimitlimitlimitlimit15.3413.0414.6016.788.1816.2314.1313.292.212.05
债务股本比率limitlimitlimitlimitlimitlimit5.315.516.156.135.615.616.136.425.865.61
股东权益比率limitlimitlimitlimitlimitlimit0.050.040.040.040.040.040.040.040.040.04
资产有息负债率limitlimitlimitlimitlimitlimit0.240.230.260.250.230.230.250.260.240.23
资产负债率limitlimitlimitlimitlimitlimit0.950.960.960.960.960.960.960.960.960.96
资产周转率limitlimitlimitlimitlimitlimit0.020.020.020.020.02--0.01------
股息支付率limitlimitlimitlimitlimitlimit0.320.430.350.390.76--0.70--4.96--
资本开支/收入limitlimitlimitlimitlimitlimit0.050.060.040.06------------
资本开支/经营现金流limitlimitlimitlimitlimitlimit--0.01--0.02------------
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limitlimitlimitlimitlimitlimit4,545.003,346.003,168.004,940.006,664.001,362.001,621.001,574.001,697.001,772.00
利息支出limitlimitlimitlimitlimitlimit-3,361.00-1,265.00-910.00-4,126.00-7,242.00-1,316.00-1,583.00-1,647.00-1,875.00-2,137.00
净利息收入(银行)limitlimitlimitlimitlimitlimit1,184.002,082.002,258.00814.00-578.0045.0038.00-73.00-178.00-365.00
非利息收入limitlimitlimitlimitlimitlimit8,686.007,954.007,511.007,703.008,946.001,858.002,362.002,028.002,423.002,133.00
营业收入limitlimitlimitlimitlimitlimit9,870.0010,035.009,769.008,517.008,368.001,903.002,399.001,955.002,245.001,768.00
贷款损失准备金limitlimitlimitlimitlimitlimit--------------------
销售及行政开支limitlimitlimitlimitlimitlimit4,026.003,969.003,673.003,444.003,470.00837.00901.00865.00855.00849.00
其他非利息支出limitlimitlimitlimitlimitlimit3,451.004,381.004,159.002,935.003,888.00635.00880.00786.001,332.00890.00
总非利息支出limitlimitlimitlimitlimitlimit7,477.008,350.007,832.006,379.007,358.001,472.001,782.001,650.002,187.001,739.00
特别费用limitlimitlimitlimitlimitlimit157.00-155.0014.00108.0078.006.0098.00-30.008.002.00
其他收入(支出)limitlimitlimitlimitlimitlimit--------------------
利润总额limitlimitlimitlimitlimitlimit2,236.001,840.001,923.002,030.00931.00425.00520.00334.0050.0027.00
所得税费用limitlimitlimitlimitlimitlimit-702.00-516.00-487.00-594.00-239.00-115.00-179.00-73.001.0011.00
税率 %limitlimitlimitlimitlimitlimit31.4228.0325.3329.2425.6827.1534.3421.89-2.93-41.55
持续经营净利润limitlimitlimitlimitlimitlimit1,533.001,324.001,436.001,437.00692.00310.00342.00261.0051.0038.00
终止经营净利润limitlimitlimitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit-19.00-16.00-10.00-8.00-8.00-1.00-3.00-1.00-2.00-2.00
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit1,514.001,308.001,426.001,429.00685.00309.00339.00260.0050.0036.00
净利率 %limitlimitlimitlimitlimitlimit15.3413.0414.6016.788.1816.2314.1313.292.212.05
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit0.400.350.380.390.190.080.090.070.010.01
稀释每股收益limitlimitlimitlimitlimitlimit0.400.350.380.390.190.080.090.070.010.01
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit3,756.13,747.83,747.93,695.53,634.33,674.43,667.63,633.33,633.73,634.3
折旧、损耗和摊销limitlimitlimitlimitlimitlimit415.00390.00327.00306.00------------
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limitlimitlimitlimitlimitlimit122,054.00170,091.00153,683.00161,617.00155,470.00148,328.00161,617.00156,833.00150,543.00155,470.00
货币市场投资limitlimitlimitlimitlimitlimit11,405.001,587.001,409.00944.00899.00968.00944.00912.00872.00899.00
贷款和垫款总额limitlimitlimitlimitlimitlimit--------------------
贷款和租赁损失储备limitlimitlimitlimitlimitlimit-1,181.00-1,189.00-1,378.00-973.00-754.00-1,025.00-973.00-758.00-730.00-754.00
预收收入limitlimitlimitlimitlimitlimit--------------------
贷款和垫款limitlimitlimitlimitlimitlimit275,361.00279,547.00259,056.00237,198.00227,016.00236,364.00237,198.00227,816.00220,735.00227,016.00
证券与投资limitlimitlimitlimitlimitlimit--------------------
应收账款limitlimitlimitlimitlimitlimit--------------------
应收票据limitlimitlimitlimitlimitlimit--------------------
其他流动应收款项limitlimitlimitlimitlimitlimit--------------------
应收账款总额limitlimitlimitlimitlimitlimit--------------------
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit1,983.002,099.001,894.001,665.001,554.001,636.001,665.001,567.001,499.001,554.00
无形资产limitlimitlimitlimitlimitlimit1,202.001,033.001,060.00980.001,039.001,070.00980.00967.00940.001,039.00
商誉limitlimitlimitlimitlimitlimit419.00343.00249.00163.00----163.00------
其他资产(银行)limitlimitlimitlimitlimitlimit112,764.00128,615.00127,971.00113,984.00123,449.00116,810.00113,984.00115,975.00120,153.00123,449.00
资产总计limitlimitlimitlimitlimitlimit524,770.00582,972.00545,072.00516,389.00509,428.00505,176.00516,389.00504,069.00494,742.00509,428.00
总存款limitlimitlimitlimitlimitlimit339,464.00373,768.00335,798.00320,566.00321,937.00319,488.00320,566.00309,114.00307,772.00321,937.00
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit--------------------
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit--------------------
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit126,152.00136,608.00140,971.00128,075.00116,070.00113,419.00128,075.00129,542.00116,779.00116,070.00
债务股本比率limitlimitlimitlimitlimitlimit5.315.516.156.135.615.616.136.425.865.61
其他负债(银行)limitlimitlimitlimitlimitlimit35,089.0047,550.0045,150.0046,631.0050,513.0051,836.0046,631.0045,040.0050,069.0050,513.00
负债合计limitlimitlimitlimitlimitlimit500,706.00557,926.00521,920.00495,272.00488,520.00484,743.00495,272.00483,696.00474,620.00488,520.00
普通股limitlimitlimitlimitlimitlimit2,430.002,407.002,206.001,957.001,817.001,939.001,957.001,851.001,769.001,817.00
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit13,886.0014,546.0014,189.0013,489.0012,309.0013,028.0013,489.0012,732.0012,222.0012,309.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit--------------------
资本公积limitlimitlimitlimitlimitlimit5,392.005,300.004,859.004,086.003,656.004,048.004,086.003,723.003,560.003,656.00
库存股limitlimitlimitlimitlimitlimit-27.00-26.00-23.00-172.00-25.00-30.00-172.00-27.00-25.00-25.00
其他所有者权益limitlimitlimitlimitlimitlimit2,061.002,565.001,679.001,535.002,944.001,230.001,535.001,887.002,393.002,944.00
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit23,743.0024,791.0022,910.0020,896.0020,699.0020,216.0020,896.0020,165.0019,921.0020,699.00
少数股东权益limitlimitlimitlimitlimitlimit321.00255.00242.00221.00208.00217.00221.00208.00202.00208.00
所有者权益合计limitlimitlimitlimitlimitlimit24,064.0025,047.0023,152.0021,117.0020,907.0020,433.0021,117.0020,373.0020,122.0020,907.00
股东权益比率limitlimitlimitlimitlimitlimit0.050.040.040.040.040.040.040.040.040.04
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limitlimitlimitlimitlimitlimit2,236.001,840.001,923.002,030.00692.00310.00342.00261.0051.0038.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit415.00390.00327.00306.00------------
经营性应收项目变动limitlimitlimitlimitlimitlimit-12.00-77.0059.00-6.00------------
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limitlimitlimitlimitlimitlimit-22,191.0058,760.00467.0016,849.00------------
营运资金变动limitlimitlimitlimitlimitlimit-22,203.0058,683.00526.0016,843.00------------
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-2,695.00-627.00-3,790.00394.00------------
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit-22,247.0060,287.00-1,014.0019,573.00------------
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-156.00-256.00-75.00-65.00------------
处置固定资产、无形资产和其他长期资产收回的现金净额limitlimitlimitlimitlimitlimit69.007.0016.003.00------------
取得子公司及其他营业单位支付的现金净额limitlimitlimitlimitlimitlimit-11.00---354.00-11.00------------
处置子公司及其他营业单位收到的现金净额limitlimitlimitlimitlimitlimit----1.00177.00------------
投资支付的现金limitlimitlimitlimitlimitlimit-56,322.00-65,640.00-77,363.00-38,411.00------------
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit50,912.0061,847.0070,759.0045,897.00------------
取得无形资产支付的现金净额差limitlimitlimitlimitlimitlimit-293.00-314.00-362.00-406.00------------
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-64.00-18.00-37.00--------------
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-5,865.00-4,374.00-7,415.007,184.00------------
发行股票产生的现金流入limitlimitlimitlimitlimitlimit14.00------------------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit-162.00-----377.00------------
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limitlimitlimitlimitlimitlimit370.00366.00210.00149.00------------
偿付债券现金流出limitlimitlimitlimitlimitlimit-93.00-1,748.00-772.00-869.00------------
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit277.00-1,382.00-562.00-720.00------------
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit-525.00-517.00-490.00-528.00------------
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-396.00-122.00-3.00-3.00------------
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-792.00-2,021.00-1,055.00-1,627.00------------
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit130,771.00100,829.00141,672.00117,710.00------------
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit-71.00-172.00498.00599.00------------
现金及现金等价物净额limitlimitlimitlimitlimitlimit-28,976.0053,718.00-8,986.0025,729.00------------
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit101,795.00154,547.00132,687.00143,439.00------------
资本开支limitlimitlimitlimitlimitlimit-448.00-569.00-437.00-471.00------------
自由现金流limitlimitlimitlimitlimitlimit-22,695.0059,717.00-1,451.0019,102.00------------
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limitlimitlimitlimitlimitlimit7.2010.178.878.7922.839.858.7911.4815.7120.88
扣非市盈率limitlimitlimitlimitlimitlimit6.7211.128.808.3421.469.768.3411.0614.9519.56
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit--------------------
市净率limitlimitlimitlimitlimitlimit0.450.540.540.590.790.630.590.630.680.66
股价/每股有形账面价值limitlimitlimitlimitlimitlimit0.480.560.570.620.840.660.620.660.710.70
股价/自由现金流limitlimitlimitlimitlimitlimit--0.22--0.660.93--0.66------
股价/每股经营现金流limitlimitlimitlimitlimitlimit--0.22--0.640.91--0.64------
市销率limitlimitlimitlimitlimitlimit1.101.331.291.472.001.481.471.661.731.67
市盈增长比limitlimitlimitlimitlimitlimit2.013.934.614.9310.736.514.935.506.086.59
企业价值/收入limitlimitlimitlimitlimitlimit1.55-1.990.02-2.46-2.54-2.60-2.46-1.74-2.46-3.11
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit--------------------
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit267.97277.79160.7095.5867.46--95.58------
席勒市盈率limitlimitlimitlimitlimitlimit8.139.889.8410.3815.3310.6110.3811.6412.8912.61
股息率 %limitlimitlimitlimitlimitlimit4.793.964.164.123.534.154.124.324.064.02
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limitlimitlimitlimitlimitlimit10,78713,37112,43612,42315,46712,65412,42312,73013,50913,703
企业价值limitlimitlimitlimitlimitlimit15,206-19,857-34-20,899-21,253-22,037-20,899-14,353-20,054-25,489
月末股价limitlimitlimitlimitlimitlimit2.883.573.323.424.293.443.423.503.723.77
每股现金净流量limitlimitlimitlimitlimitlimit-101.18-103.62-98.37-91.91-91.77-91.51-91.91-89.93-89.30-91.77
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit--------------------
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-101.18-103.62-98.37-91.91-91.77-91.51-91.91-89.93-89.30-91.77
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit76.2691.3877.5851.78----51.78------
内在价值:市销率模型limitlimitlimitlimitlimitlimit4.114.083.853.493.213.493.493.173.223.40
彼得林奇公允价值limitlimitlimitlimitlimitlimit--------------------
格雷厄姆估值limitlimitlimitlimitlimitlimit7.656.757.097.094.956.427.026.325.694.95
盈利能力值(EPV)limitlimitlimitlimitlimitlimit--------------------
基本面趋势(F分数)limitlimitlimitlimitlimitlimit4537707000
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.20-2.94-2.42-2.68-2.680.00-2.680.000.000.00
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.06-0.020.02-0.02-0.04-0.03-0.03-0.01-0.03-0.04
最高股价limitlimitlimitlimitlimitlimit3.973.893.803.835.003.443.833.764.033.94
最低股价limitlimitlimitlimitlimitlimit2.492.583.082.783.402.793.373.403.483.49
股票回购率 %limitlimitlimitlimitlimitlimit1.07---0.013.021.28-0.101.25-0.130.16--
股票回购收益率 %limitlimitlimitlimitlimitlimit1.38----3.03------------
每股收入同比增长率 %limitlimitlimitlimitlimitlimit11.131.90-2.65-11.58-2.13-11.11-12.41-5.2418.44-6.04
每股收益同比增长率 %limitlimitlimitlimitlimitlimit-2.31-13.419.001.63-45.7116.4951.01-44.41-81.79-88.16
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit3,753.733,745.423,745.633,693.353,631.423,671.943,665.873,631.003,631.243,631.42
期末总股本limitlimitlimitlimitlimitlimit3,745.373,745.463,745.753,632.443,603.713,678.603,632.443,637.133,631.423,631.42
β贝塔系数limitlimitlimitlimitlimitlimit0.700.660.380.330.210.480.330.370.350.21
重述日期limitlimitlimitlimitlimitlimit06/24/2106/24/2205/12/2305/12/2302/13/2402/13/2405/12/2308/10/2311/28/2302/13/24
报告日期limitlimitlimitlimitlimitlimit06/29/2006/24/2106/24/2205/12/2302/13/2402/13/2305/12/2308/10/2311/28/2302/13/24
收益发布日期limitlimitlimitlimitlimitlimit05/14/2005/13/2105/12/2205/12/2302/13/2402/13/2305/12/2308/10/2311/14/2302/13/24
股东人数limitlimitlimitlimitlimitlimit--------------------
在职员工人数limitlimitlimitlimitlimitlimit23,80724,33224,22424,73625,49024,80424,73624,73625,49025,490
外汇汇率limitlimitlimitlimitlimitlimit107.67108.70118.58133.66--134.91133.66141.36147.85143.98