*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2013-122014-122015-122016-122017-122018-122019-122020-122021-122022-12TTM2022-092022-122023-032023-062023-09
每股收入limitlimitlimitlimitlimitlimit20.2619.2519.7521.5522.995.525.635.785.875.72
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit2.282.262.002.212.000.420.420.560.490.53
每股息税前利润limitlimitlimitlimitlimitlimit2.042.011.661.802.000.420.420.560.490.53
稀释每股收益limitlimitlimitlimitlimitlimit1.611.611.311.431.550.370.300.430.390.43
扣非每股收益limitlimitlimitlimitlimitlimit1.471.391.251.381.550.370.280.430.410.44
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit1.271.170.840.880.960.850.880.890.910.96
每股自由现金流limitlimitlimitlimitlimitlimit0.371.111.340.681.140.460.40-0.371.18-0.08
每股经营现金流limitlimitlimitlimitlimitlimit1.141.951.811.361.890.590.61-0.141.290.13
每股现金limitlimitlimitlimitlimitlimit1.371.832.302.282.241.812.281.352.502.24
每股股息limitlimitlimitlimitlimitlimit0.280.280.230.290.29------0.29--
每股账面价值limitlimitlimitlimitlimitlimit7.048.369.4810.5911.5710.3010.5911.0111.1411.57
每股有形账面价值limitlimitlimitlimitlimitlimit5.366.686.987.538.337.557.537.947.898.33
每股总债务limitlimitlimitlimitlimitlimit0.981.040.971.271.111.231.270.851.281.11
月末股价limitlimitlimitlimitlimitlimit24.3826.5640.2046.8030.7240.1246.8046.3443.3742.24
财务比率年度季度
趋势2013-122014-122015-122016-122017-122018-122019-122020-122021-122022-12TTM2022-092022-122023-032023-062023-09
股本回报率 ROE %limitlimitlimitlimitlimitlimit25.2920.9414.7514.2214.1314.4811.3015.9513.9715.17
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit7.306.593.483.225.313.722.563.793.594.15
资产收益率 ROA %limitlimitlimitlimitlimitlimit13.8312.308.968.598.418.636.709.548.349.02
有形股本回报率 %limitlimitlimitlimitlimitlimit34.4026.7619.2719.6619.6719.6815.6622.2719.5621.24
有形资产收益率 %limitlimitlimitlimitlimitlimit16.1714.1010.4410.3210.1010.248.0211.5010.0610.87
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit52.1143.7236.2839.4741.3334.0234.5644.3640.5146.66
已动用资本回报率 %limitlimitlimitlimitlimitlimit28.7224.5017.3616.2816.3914.6014.1618.5115.9916.89
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit24.9212.446.072.400.412.922.400.450.300.41
资本回报率 %limitlimitlimitlimitlimitlimit24.5220.4117.0316.4815.9116.4212.8617.4816.5216.61
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit7.827.678.5810.3611.5111.1710.368.818.769.66
实际借款利率 %limitlimitlimitlimitlimitlimit6.283.894.126.367.642.1912.647.425.394.73
毛利率 %limitlimitlimitlimitlimitlimit32.0533.0530.6931.9031.9629.9932.2732.8630.6132.12
营业利润率 %limitlimitlimitlimitlimitlimit9.389.638.778.809.288.317.5610.359.599.56
净利率 %limitlimitlimitlimitlimitlimit7.948.376.666.636.726.635.257.476.617.55
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit11.2311.7410.1010.248.727.617.479.738.389.27
自由现金流利润率 %limitlimitlimitlimitlimitlimit1.835.766.803.154.968.307.17-6.3720.14-1.35
债务股本比率limitlimitlimitlimitlimitlimit0.140.130.100.120.100.120.120.080.120.10
股东权益比率limitlimitlimitlimitlimitlimit0.570.600.610.600.600.590.600.600.590.60
资产有息负债率limitlimitlimitlimitlimitlimit0.080.080.060.070.060.070.070.050.070.06
资产负债率limitlimitlimitlimitlimitlimit0.400.380.370.390.380.390.390.380.390.38
毛利润/总资产 %limitlimitlimitlimitlimitlimit55.8448.5641.2841.3639.9739.0041.1342.0038.6638.42
资产周转率limitlimitlimitlimitlimitlimit1.741.471.351.301.250.330.320.320.320.30
股息支付率limitlimitlimitlimitlimitlimit0.190.200.180.210.19------0.72--
应收账款周转天数limitlimitlimitlimitlimitlimit60.3766.2666.3665.9573.7576.9174.2071.4271.2172.93
应付账款周转天数limitlimitlimitlimitlimitlimit67.2472.0668.7274.0684.2273.5580.6782.3381.9390.28
存货周转天数limitlimitlimitlimitlimitlimit59.9765.6161.2660.1961.6854.6858.7564.1761.8263.73
现金循环周期limitlimitlimitlimitlimitlimit53.0959.8158.9152.0851.2158.0552.2953.2751.1046.38
存货周转率limitlimitlimitlimitlimitlimit6.095.565.966.065.921.671.551.421.481.43
营业成本/收入 %limitlimitlimitlimitlimitlimit0.680.670.690.680.680.700.680.670.690.68
存货/收入limitlimitlimitlimitlimitlimit0.110.120.120.110.110.420.440.470.470.47
资本开支/收入limitlimitlimitlimitlimitlimit0.040.040.020.030.030.020.040.040.020.04
资本开支/营业利润limitlimitlimitlimitlimitlimit0.410.450.270.360.350.290.480.380.200.38
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.680.430.260.500.400.230.33--0.091.59
合并利润表年度季度
趋势2013-122014-122015-122016-122017-122018-122019-122020-122021-122022-12TTM2022-092022-122023-032023-062023-09
营业收入limitlimitlimitlimitlimitlimit35,446.0033,683.0034,563.0037,715.0040,251.009,661.009,856.0010,115.0010,271.0010,009.00
营业成本limitlimitlimitlimitlimitlimit24,087.0022,550.0023,957.0025,682.0027,387.006,763.006,676.006,791.007,127.006,794.00
毛利润limitlimitlimitlimitlimitlimit11,359.0011,133.0010,606.0012,032.0012,864.002,897.003,180.003,324.003,144.003,215.00
毛利率 %limitlimitlimitlimitlimitlimit32.0533.0530.6931.9031.9629.9932.2732.8630.6132.12
销售及行政开支limitlimitlimitlimitlimitlimit6,357.006,449.005,939.006,859.007,165.002,241.001,396.001,973.001,377.002,419.00
研发费用limitlimitlimitlimitlimitlimit1,073.00927.00980.001,016.001,069.00222.00228.00265.00293.00282.00
其他营业成本limitlimitlimitlimitlimitlimit603.00514.00654.00840.00895.00-368.00811.0039.00489.00-443.00
总营业成本limitlimitlimitlimitlimitlimit8,034.007,890.007,573.008,715.009,128.002,094.002,435.002,277.002,159.002,258.00
营业利润limitlimitlimitlimitlimitlimit3,325.003,243.003,033.003,317.003,735.00803.00746.001,047.00985.00957.00
营业利润率 %limitlimitlimitlimitlimitlimit9.389.638.778.809.288.317.5610.359.599.56
利息收入limitlimitlimitlimitlimitlimit31.0061.0080.00103.00117.00-126.00179.00-12.0046.00-95.00
利息支出limitlimitlimitlimitlimitlimit-107.00-69.00-72.00-125.00-154.00-12.00-69.00-34.00-25.00-25.00
净利息收入limitlimitlimitlimitlimitlimit-9.00-24.00-20.00-44.00-88.00-12.00-24.00-29.00-19.00-15.00
其他收入(支出)limitlimitlimitlimitlimitlimit154.00235.00-185.00-242.00-292.00-68.00-55.00-69.00-130.00-39.00
利润总额limitlimitlimitlimitlimitlimit3,470.003,453.002,828.003,031.003,355.00723.00667.00949.00836.00903.00
所得税费用limitlimitlimitlimitlimitlimit-545.00-544.00-489.00-498.00-635.00-70.00-140.00-189.00-156.00-149.00
税率 %limitlimitlimitlimitlimitlimit15.7015.7417.2916.4518.929.7321.0419.9518.6516.53
持续经营净利润limitlimitlimitlimitlimitlimit2,925.002,910.002,339.002,533.002,720.00652.00526.00760.00680.00754.00
终止经营净利润limitlimitlimitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit-112.00-90.00-37.00-33.00-13.00-12.00-9.00-5.00-1.002.00
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit2,813.002,820.002,302.002,499.002,707.00641.00518.00755.00679.00755.00
净利率 %limitlimitlimitlimitlimitlimit7.948.376.666.636.726.635.257.476.617.55
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit1.611.611.311.431.550.370.300.430.390.43
稀释每股收益limitlimitlimitlimitlimitlimit1.611.611.311.431.550.370.300.430.390.43
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit1,749.81,749.81,749.81,749.81,751.01,749.71,749.71,750.41,751.01,751.0
息税前利润limitlimitlimitlimitlimitlimit3,577.003,522.002,900.003,156.003,508.00735.00736.00984.00861.00928.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit404.00431.00592.00706.00------------
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit3,982.003,953.003,492.003,862.003,508.00735.00736.00984.00861.00928.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit11.2311.7410.1010.248.727.617.479.738.389.27
合并资产负债表年度季度
趋势2013-122014-122015-122016-122017-122018-122019-122020-122021-122022-12TTM2022-092022-122023-032023-062023-09
货币资金和现金等价物limitlimitlimitlimitlimitlimit2,403.003,198.004,032.003,996.003,930.003,175.003,996.002,375.004,394.003,930.00
短期证券limitlimitlimitlimitlimitlimit--------------------
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit2,403.003,198.004,032.003,996.003,930.003,175.003,996.002,375.004,394.003,930.00
应收账款limitlimitlimitlimitlimitlimit6,092.006,138.006,430.007,199.008,604.008,831.007,199.008,635.007,396.008,604.00
应收票据limitlimitlimitlimitlimitlimit--------------------
应收贷款limitlimitlimitlimitlimitlimit--------------------
其他流动应收款项limitlimitlimitlimitlimitlimit776.00916.00733.001,295.001,721.00877.001,295.001,507.001,897.001,721.00
应收账款总额limitlimitlimitlimitlimitlimit6,868.007,054.007,163.008,493.0010,325.009,708.008,493.0010,141.009,293.0010,325.00
原材料limitlimitlimitlimitlimitlimit332.00468.00489.00315.00----315.00--339.00--
在产品limitlimitlimitlimitlimitlimit79.0073.0089.0093.00----93.00--109.00--
存货调整limitlimitlimitlimitlimitlimit--------------------
库存商品limitlimitlimitlimitlimitlimit3,589.003,496.003,395.004,085.00----4,085.00--4,149.00--
其他存货limitlimitlimitlimitlimitlimit38.0031.002.002.004,890.004,101.002.005,056.003.004,890.00
存货limitlimitlimitlimitlimitlimit4,039.004,068.003,975.004,495.004,890.004,101.004,495.005,056.004,600.004,890.00
其他流动资产limitlimitlimitlimitlimitlimit426.00329.00316.00583.00444.00336.00583.00743.00442.00444.00
流动资产合计limitlimitlimitlimitlimitlimit13,736.0014,648.0015,487.0017,568.0019,588.0017,321.0017,568.0018,315.0018,729.0019,588.00
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limitlimitlimitlimitlimitlimit77.0079.0071.0078.00----78.00--80.00--
在建工程limitlimitlimitlimitlimitlimit1,830.002,240.001,582.00873.001,106.001,794.00873.00913.00995.001,106.00
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit3,463.004,157.004,971.006,235.003,894.003,068.006,235.004,079.006,321.003,894.00
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit5,370.006,476.006,624.007,186.005,000.004,862.007,186.004,992.007,397.005,000.00
累计折旧limitlimitlimitlimitlimitlimit-1,365.00-1,624.00-1,811.00-2,165.00-----2,165.00---2,378.00--
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit4,005.004,852.004,813.005,021.005,000.004,862.005,021.004,992.005,018.005,000.00
无形资产limitlimitlimitlimitlimitlimit2,925.002,933.004,372.005,363.005,689.004,833.005,363.005,395.005,698.005,689.00
商誉limitlimitlimitlimitlimitlimit1,470.001,470.002,139.002,441.002,578.002,479.002,441.002,456.002,587.002,578.00
其他非流动资产limitlimitlimitlimitlimitlimit799.001,952.002,324.003,240.003,715.003,647.003,240.003,412.003,511.003,715.00
非流动资产合计limitlimitlimitlimitlimitlimit7,728.009,737.0011,510.0013,624.0014,405.0013,342.0013,624.0013,800.0014,227.0014,405.00
资产总计limitlimitlimitlimitlimitlimit21,464.0024,385.0026,996.0031,192.0033,993.0030,663.0031,192.0032,115.0032,956.0033,993.00
应付票据及应付账款limitlimitlimitlimitlimitlimit4,402.004,501.004,520.005,902.006,998.005,900.005,902.006,351.006,446.006,998.00
应交税费limitlimitlimitlimitlimitlimit533.00572.001,030.00429.00403.00627.00429.00480.00335.00403.00
其他应付账款limitlimitlimitlimitlimitlimit1,498.001,970.002,103.002,547.002,930.002,648.002,547.002,861.003,026.002,930.00
应交税费和其他应付款limitlimitlimitlimitlimitlimit--------------------
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit6,433.007,043.007,653.008,879.0010,331.009,176.008,879.009,691.009,807.0010,331.00
短期借款limitlimitlimitlimitlimitlimit656.001,417.001,238.00948.00813.00736.00948.00563.001,052.00813.00
短期资本化租赁债务limitlimitlimitlimitlimitlimit--------------------
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit1,709.001,557.001,482.001,095.001,113.00781.001,095.00704.001,402.001,113.00
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limitlimitlimitlimitlimitlimit255.00106.00131.00178.00200.00159.00178.00233.00149.00200.00
流动负债合计limitlimitlimitlimitlimitlimit8,397.008,705.009,266.0010,153.0011,643.0010,116.0010,153.0010,628.0011,358.0011,643.00
长期借款limitlimitlimitlimitlimitlimit--152.00139.001,051.00729.001,312.001,051.00678.00747.00729.00
长期资本租赁负债limitlimitlimitlimitlimitlimit--112.0081.0085.00106.0066.0085.00105.0092.00106.00
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit--264.00220.001,136.00834.001,378.001,136.00783.00839.00834.00
债务股本比率limitlimitlimitlimitlimitlimit0.140.130.100.120.100.120.120.080.120.10
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit--------------------
其他非流动负债limitlimitlimitlimitlimitlimit201.00237.00569.00727.00576.00587.00727.00784.00576.00576.00
非流动负债合计limitlimitlimitlimitlimitlimit201.00500.00789.001,863.001,410.001,965.001,863.001,567.001,415.001,410.00
负债合计limitlimitlimitlimitlimitlimit8,597.009,206.0010,055.0012,016.0013,054.0012,080.0012,016.0012,195.0012,773.0013,054.00
普通股limitlimitlimitlimitlimitlimit1,750.001,750.001,750.001,754.001,754.001,750.001,754.001,754.001,754.001,754.00
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit7,668.009,852.0011,626.0013,488.0015,170.0013,100.0013,488.0014,245.0014,415.0015,170.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit--------------------
资本公积limitlimitlimitlimitlimitlimit2,138.002,138.002,138.002,239.00----2,239.00--2,239.00--
库存股limitlimitlimitlimitlimitlimit-------105.00-115.00---105.00-105.00-105.00-115.00
其他所有者权益limitlimitlimitlimitlimitlimit753.00879.001,065.001,202.003,489.003,219.001,202.003,419.001,229.003,489.00
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit12,309.0014,620.0016,579.0018,578.0020,298.0018,069.0018,578.0019,314.0019,532.0020,298.00
少数股东权益limitlimitlimitlimitlimitlimit557.00560.00362.00599.00641.00513.00599.00606.00651.00641.00
所有者权益合计limitlimitlimitlimitlimitlimit12,867.0015,179.0016,941.0019,176.0020,939.0018,582.0019,176.0019,921.0020,183.0020,939.00
股东权益比率limitlimitlimitlimitlimitlimit0.570.600.610.600.600.590.600.600.590.60
合并现金流量表年度季度
趋势2013-122014-122015-122016-122017-122018-122019-122020-122021-122022-12TTM2022-092022-122023-032023-062023-09
来自持续经营收益的净利润limitlimitlimitlimitlimitlimit2,925.002,910.002,339.002,533.002,720.00652.00526.00760.00680.00754.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit404.00431.00592.00706.00------------
经营性应收项目变动limitlimitlimitlimitlimitlimit-816.00-530.00-776.00-2,095.00------------
存货变动limitlimitlimitlimitlimitlimit-160.00-38.0018.00-492.00------------
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-368.00825.00793.001,459.00------------
营运资金变动limitlimitlimitlimitlimitlimit-1,344.00257.0035.00-1,128.00------------
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limitlimitlimitlimitlimitlimit16.00-186.00204.00272.00591.00384.00535.00-1,006.001,588.00-526.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit2,002.003,411.003,170.002,382.003,311.001,036.001,062.00-246.002,268.00228.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-1,353.00-1,473.00-819.00-1,193.00-1,315.00-234.00-355.00-398.00-200.00-363.00
处置固定资产、无形资产和其他长期资产收回的现金净额limitlimitlimitlimitlimitlimit58.00374.0079.0015.007.005.002.00--5.00--
取得子公司及其他营业单位支付的现金净额limitlimitlimitlimitlimitlimit-11.00---792.00-412.00-145.00-134.00-7.00-35.00-95.00-8.00
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-257.00-638.00-246.00-849.00-65.00-826.007.00-52.00-1.00-19.00
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit6.001.00136.00100.00------------
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-25.00-2.00-345.00-97.00318.00--102.0044.00153.0019.00
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-1,583.00-1,739.00-1,987.00-2,436.00-1,200.00-1,189.00-252.00-440.00-138.00-370.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit1,908.002,195.002,110.004,690.004,682.00875.001,064.00907.001,242.001,469.00
偿付债券现金流出limitlimitlimitlimitlimitlimit-1,880.00-2,258.00-2,296.00-4,291.00-5,351.00-997.00-1,149.00-1,653.00-905.00-1,644.00
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit28.00-64.00-186.00399.00-669.00-122.00-85.00-746.00337.00-175.00
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit-571.00-566.00-460.00-576.00-594.00-42.0049.00-52.00-554.00-38.00
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-66.00-96.00-121.0078.0059.00-228.0050.00-52.00140.00-79.00
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-609.00-726.00-767.00-100.00-1,203.00-393.0015.00-849.00-77.00-292.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit2,399.002,232.003,157.003,580.002,619.003,121.002,619.003,417.001,886.003,943.00
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit23.00-21.007.00-10.00-48.0044.00-27.005.004.00-29.00
现金及现金等价物净额limitlimitlimitlimitlimitlimit-167.00926.00423.00-163.00860.00-501.00798.00-1,531.002,058.00-464.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit2,232.003,157.003,580.003,417.003,479.002,619.003,417.001,886.003,943.003,479.00
资本开支limitlimitlimitlimitlimitlimit-1,353.00-1,473.00-819.00-1,193.00-1,315.00-234.00-355.00-398.00-200.00-363.00
自由现金流limitlimitlimitlimitlimitlimit648.001,938.002,351.001,189.001,996.00802.00707.00-644.002,068.00-135.00
估值比率年度季度
趋势2013-122014-122015-122016-122017-122018-122019-122020-122021-122022-12TTM2022-092022-122023-032023-062023-09
市盈率limitlimitlimitlimitlimitlimit15.1616.4830.5732.7719.8629.3932.7731.7829.2627.30
扣非市盈率limitlimitlimitlimitlimitlimit16.5919.1132.1633.9919.7428.5333.9931.3729.1327.15
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit19.1822.7247.8053.0631.9847.0353.0652.3647.6644.00
市净率limitlimitlimitlimitlimitlimit3.473.184.244.422.663.894.424.213.893.65
股价/每股有形账面价值limitlimitlimitlimitlimitlimit4.553.985.766.213.695.326.215.845.505.07
股价/自由现金流limitlimitlimitlimitlimitlimit65.8923.9729.9368.9227.2255.4168.9281.1625.8937.05
股价/每股经营现金流limitlimitlimitlimitlimitlimit21.3113.6222.1934.3916.4129.4634.3933.8518.4322.34
市销率limitlimitlimitlimitlimitlimit1.201.382.042.171.331.922.172.081.901.84
市盈增长比limitlimitlimitlimitlimitlimit0.951.587.5719.533.359.2919.5371.30----
企业价值/收入limitlimitlimitlimitlimitlimit1.201.361.982.151.301.912.152.081.871.81
企业价值倍数limitlimitlimitlimitlimitlimit10.6811.5519.5820.9514.9423.3420.9525.0322.4920.74
企业价值/息税前利润limitlimitlimitlimitlimitlimit11.8912.9623.5825.6414.9423.3425.6425.0322.4920.74
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit8.417.724.243.906.694.283.904.004.454.82
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit19.9715.056.433.781.885.183.782.001.951.21
席勒市盈率limitlimitlimitlimitlimitlimit30.9128.6838.5940.1124.3835.0040.1138.6935.6233.56
股息率 %limitlimitlimitlimitlimitlimit1.131.050.580.620.940.720.620.630.670.69
估值和质量年度季度
趋势2013-122014-122015-122016-122017-122018-122019-122020-122021-122022-12TTM2022-092022-122023-032023-062023-09
总市值limitlimitlimitlimitlimitlimit42,66046,47570,34282,08753,89670,37082,08781,28076,07174,107
企业价值limitlimitlimitlimitlimitlimit42,52445,65768,37480,92152,40469,86780,92180,99874,56972,765
月末股价limitlimitlimitlimitlimitlimit24.3826.5640.2046.8030.7240.1246.8046.3443.3742.24
每股现金净流量limitlimitlimitlimitlimitlimit-3.86-3.75-3.65-4.91-5.57-5.37-4.91-5.94-5.15-5.57
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit2.622.792.902.823.362.692.823.143.023.36
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-0.090.040.24-0.55-0.49-0.42-0.55-0.81-0.67-0.49
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit12.9713.8315.0017.3018.3715.1617.3016.0719.1318.37
内在价值:市销率模型limitlimitlimitlimitlimitlimit26.2124.7226.5630.7134.7329.0930.7132.6033.7734.73
彼得林奇公允价值limitlimitlimitlimitlimitlimit27.3417.78----------------
格雷厄姆估值limitlimitlimitlimitlimitlimit13.3214.4514.0115.2817.0715.4515.6616.2416.2517.07
盈利能力值(EPV)limitlimitlimitlimitlimitlimit14.4916.4918.6419.6520.4918.8619.6519.1420.1220.49
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit5.985.756.716.534.995.896.536.456.005.84
基本面趋势(F分数)limitlimitlimitlimitlimitlimit6554644576
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.30-2.51-2.45-2.30-2.51-2.27-2.30-2.34-2.61-2.51
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.630.640.600.650.570.610.570.610.560.57
斯隆比率 %limitlimitlimitlimitlimitlimit11.154.704.148.181.759.028.187.551.491.75
流动比率limitlimitlimitlimitlimitlimit1.641.681.671.731.681.711.731.721.651.68
速动比率limitlimitlimitlimitlimitlimit1.151.221.241.291.261.311.291.251.241.26
现金比率limitlimitlimitlimitlimitlimit0.290.370.440.390.340.310.390.220.390.34
利息保障倍数limitlimitlimitlimitlimitlimit31.0247.2541.8326.5224.3066.1610.7530.3839.2538.68
最高股价limitlimitlimitlimitlimitlimit32.0533.3952.8249.0049.5749.0047.0050.5848.0645.72
最低股价limitlimitlimitlimitlimitlimit19.3716.1525.0029.4127.6037.9538.5143.4338.9436.62
股票回购率 %limitlimitlimitlimitlimitlimit-------0.24-0.02-0.24-------0.02
股票回购收益率 %limitlimitlimitlimitlimitlimit--------------------
每股收入同比增长率 %limitlimitlimitlimitlimitlimit16.11-4.982.629.1210.2110.4314.1213.2110.773.53
每股收益同比增长率 %limitlimitlimitlimitlimitlimit24.630.24-18.378.5813.977.7027.437.206.5717.75
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit20.96-0.73-11.6710.6016.964.0628.338.7810.1226.15
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit17.4812.124.251.745.903.071.740.44-0.44-0.84
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit1,749.781,749.841,749.761,749.781,749.821,749.661,749.741,749.971,749.731,749.82
期末总股本limitlimitlimitlimitlimitlimit1,749.811,749.811,749.811,754.001,754.431,754.001,754.001,754.001,754.001,754.43
β贝塔系数limitlimitlimitlimitlimitlimit1.001.151.201.101.251.261.100.900.840.86
重述日期limitlimitlimitlimitlimitlimit04/21/2104/28/2204/14/2304/14/2310/25/2310/25/2304/14/2304/21/2308/16/2310/25/23
报告日期limitlimitlimitlimitlimitlimit04/28/2004/21/2104/28/2204/14/2310/25/2310/26/2204/14/2304/21/2308/16/2310/25/23
收益发布日期limitlimitlimitlimitlimitlimit------------------
股东人数limitlimitlimitlimitlimitlimit--------------------
在职员工人数limitlimitlimitlimitlimitlimit12,11811,35912,42714,06114,06112,42714,06114,06114,06114,061
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00