*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limitlimitlimitlimitlimitlimit3.863.733.924.094.191.061.011.021.041.12
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit1.010.930.980.950.980.280.210.230.260.28
每股息税前利润limitlimitlimitlimitlimitlimit0.690.600.660.600.630.190.120.140.170.19
稀释每股收益limitlimitlimitlimitlimitlimit0.520.470.500.450.470.150.100.110.130.14
扣非每股收益limitlimitlimitlimitlimitlimit0.520.470.500.450.470.150.100.110.130.14
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit0.700.220.840.620.690.600.620.550.560.74
每股自由现金流limitlimitlimitlimitlimitlimit0.210.230.380.230.29-0.020.12-0.040.110.10
每股经营现金流limitlimitlimitlimitlimitlimit0.720.740.790.590.640.070.210.050.190.18
每股现金limitlimitlimitlimitlimitlimit2.062.462.291.881.701.621.881.701.921.70
每股股息limitlimitlimitlimitlimitlimit0.260.270.270.300.30--0.15--0.15--
每股账面价值limitlimitlimitlimitlimitlimit9.3210.4211.2911.1611.3710.6911.1611.4311.4511.37
每股有形账面价值limitlimitlimitlimitlimitlimit3.624.685.555.766.145.355.765.956.096.14
每股总债务limitlimitlimitlimitlimitlimit3.043.172.522.332.122.312.332.172.102.12
月末股价limitlimitlimitlimitlimitlimit34.8036.2830.4126.9837.3628.1926.9831.8526.5232.62
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 %limitlimitlimitlimitlimitlimit11.919.559.127.938.3410.987.047.598.759.76
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit3.192.743.393.282.444.162.912.723.783.40
资产收益率 ROA %limitlimitlimitlimitlimitlimit7.325.936.035.475.927.694.895.366.307.02
有形股本回报率 %limitlimitlimitlimitlimitlimit33.0722.6919.3615.7615.9721.8913.8614.6516.6218.19
有形资产收益率 %limitlimitlimitlimitlimitlimit12.089.279.268.338.9511.827.438.139.5710.55
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit31.1223.3223.3920.6520.5827.3916.8518.9022.1824.13
已动用资本回报率 %limitlimitlimitlimitlimitlimit11.329.129.258.459.6111.467.238.6610.8411.92
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit16.398.98-1.29-1.88-4.320.74-1.88-3.84-3.95-4.32
资本回报率 %limitlimitlimitlimitlimitlimit9.557.697.756.907.179.415.936.517.698.47
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit4.544.244.966.368.455.346.366.446.867.92
实际借款利率 %limitlimitlimitlimitlimitlimit2.310.921.161.651.212.600.950.751.791.42
毛利率 %limitlimitlimitlimitlimitlimit54.6953.2152.5250.8951.2351.8748.9751.0151.8152.95
营业利润率 %limitlimitlimitlimitlimitlimit17.5916.0316.4914.3114.5517.4911.7813.7716.1216.32
净利率 %limitlimitlimitlimitlimitlimit13.5512.5912.6310.8911.1513.919.4710.4812.0512.47
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit26.1124.9825.0723.2123.2826.5720.9622.4024.7124.88
自由现金流利润率 %limitlimitlimitlimitlimitlimit5.416.259.585.536.85-1.6611.45-3.5710.249.04
债务股本比率limitlimitlimitlimitlimitlimit0.330.300.220.210.190.220.210.190.180.19
股东权益比率limitlimitlimitlimitlimitlimit0.610.630.690.690.720.700.690.720.720.72
资产有息负债率limitlimitlimitlimitlimitlimit0.200.190.150.150.130.150.150.140.130.13
资产负债率limitlimitlimitlimitlimitlimit0.390.370.310.310.280.300.310.280.280.28
毛利润/总资产 %limitlimitlimitlimitlimitlimit29.5625.0825.0625.5827.1828.6925.3026.1027.1129.83
资产周转率limitlimitlimitlimitlimitlimit0.540.470.480.500.530.140.130.130.130.14
股息支付率limitlimitlimitlimitlimitlimit0.500.570.550.670.64--1.51--1.21--
应收账款周转天数limitlimitlimitlimitlimitlimit74.3477.8271.7467.6367.2561.6668.4367.0766.2365.13
应付账款周转天数limitlimitlimitlimitlimitlimit106.93109.5594.3685.9275.4771.2479.9181.7272.7969.50
存货周转天数limitlimitlimitlimitlimitlimit177.44205.96213.16214.47223.93202.53214.21232.12233.99221.11
现金循环周期limitlimitlimitlimitlimitlimit144.84174.23190.55196.18215.71192.95202.72217.47227.44216.75
存货周转率limitlimitlimitlimitlimitlimit2.061.771.711.701.630.450.430.390.390.41
营业成本/收入 %limitlimitlimitlimitlimitlimit0.450.470.470.490.490.480.510.490.480.47
存货/收入limitlimitlimitlimitlimitlimit0.220.260.280.290.301.071.201.251.241.14
资本开支/收入limitlimitlimitlimitlimitlimit0.130.140.110.090.080.080.100.090.080.07
资本开支/营业利润limitlimitlimitlimitlimitlimit0.750.840.640.620.570.480.820.640.510.41
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.710.680.520.610.551.250.461.670.440.43
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
营业收入limitlimitlimitlimitlimitlimit5,841.005,647.005,931.006,136.006,242.001,591.001,513.001,523.001,546.001,660.00
营业成本limitlimitlimitlimitlimitlimit2,647.002,642.002,816.003,014.003,044.00766.00772.00746.00745.00781.00
毛利润limitlimitlimitlimitlimitlimit3,194.003,005.003,115.003,123.003,198.00825.00741.00777.00801.00879.00
毛利率 %limitlimitlimitlimitlimitlimit54.6953.2152.5250.8951.2351.8748.9751.0151.8152.95
销售及行政开支limitlimitlimitlimitlimitlimit2,184.002,103.002,116.002,243.002,307.00573.00567.00569.00560.00612.00
研发费用limitlimitlimitlimitlimitlimit--------------------
其他营业成本limitlimitlimitlimitlimitlimit-17.00-3.0021.001.00-18.00-26.00-4.00-2.00-8.00-3.00
总营业成本limitlimitlimitlimitlimitlimit2,167.002,100.002,137.002,245.002,290.00547.00563.00567.00552.00608.00
营业利润limitlimitlimitlimitlimitlimit1,027.00905.00978.00878.00908.00278.00178.00210.00249.00271.00
营业利润率 %limitlimitlimitlimitlimitlimit17.5916.0316.4914.3114.5517.4911.7813.7716.1216.32
利息收入limitlimitlimitlimitlimitlimit16.0016.009.0020.0023.007.005.004.005.008.00
利息支出limitlimitlimitlimitlimitlimit-50.00-22.00-25.00-30.00-20.00-11.00-4.00-3.00-7.00-6.00
净利息收入limitlimitlimitlimitlimitlimit-34.00-6.00-16.00-10.003.00-4.001.001.00-2.003.00
其他收入(支出)limitlimitlimitlimitlimitlimit-4.00-7.004.001.00--3.00----1.00-1.00
利润总额limitlimitlimitlimitlimitlimit989.00893.00966.00869.00911.00278.00180.00211.00248.00273.00
所得税费用limitlimitlimitlimitlimitlimit-199.00-183.00-217.00-201.00-215.00-56.00-37.00-51.00-61.00-66.00
税率 %limitlimitlimitlimitlimitlimit20.1320.4622.4323.0923.6320.3220.3524.3424.8024.19
持续经营净利润limitlimitlimitlimitlimitlimit790.00710.00749.00668.00696.00221.00143.00160.00186.00207.00
终止经营净利润limitlimitlimitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit2.001.00----------------
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit791.00711.00749.00668.00696.00221.00143.00160.00186.00207.00
净利率 %limitlimitlimitlimitlimitlimit13.5512.5912.6310.8911.1513.919.4710.4812.0512.47
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit0.530.470.500.450.470.150.100.110.130.14
稀释每股收益limitlimitlimitlimitlimitlimit0.520.470.500.450.470.150.100.110.130.14
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit1,514.01,513.51,513.31,501.91,488.41,494.61,489.81,489.81,489.91,488.4
息税前利润limitlimitlimitlimitlimitlimit1,039.00914.00991.00899.00931.00289.00184.00214.00255.00279.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit486.00496.00497.00525.00522.00134.00133.00127.00127.00134.00
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit1,525.001,411.001,487.001,424.001,453.00423.00317.00341.00382.00413.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit26.1124.9825.0723.2123.2826.5720.9622.4024.7124.88
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limitlimitlimitlimitlimitlimit1,550.001,847.001,731.001,401.001,136.001,204.001,401.001,132.001,267.001,136.00
短期证券limitlimitlimitlimitlimitlimit4.0010.001.001.00123.002.001.00135.00163.00123.00
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit1,554.001,857.001,731.001,402.001,260.001,205.001,402.001,267.001,430.001,260.00
应收账款limitlimitlimitlimitlimitlimit1,223.001,185.001,147.001,127.001,237.001,142.001,127.001,112.001,133.001,237.00
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limitlimitlimitlimitlimitlimit1,223.001,185.001,147.001,127.001,237.001,142.001,127.001,112.001,133.001,237.00
原材料limitlimitlimitlimitlimitlimit--------------------
在产品limitlimitlimitlimitlimitlimit--------------------
存货调整limitlimitlimitlimitlimitlimit--------------------
库存商品limitlimitlimitlimitlimitlimit--------------------
其他存货limitlimitlimitlimitlimitlimit1,367.001,615.001,674.001,867.001,893.001,757.001,867.001,928.001,894.001,893.00
存货limitlimitlimitlimitlimitlimit1,367.001,615.001,674.001,867.001,893.001,757.001,867.001,928.001,894.001,893.00
其他流动资产limitlimitlimitlimitlimitlimit134.00163.00159.00177.00257.00156.00177.00176.00171.00257.00
流动资产合计limitlimitlimitlimitlimitlimit4,278.004,820.004,712.004,574.004,647.004,260.004,574.004,483.004,628.004,647.00
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limitlimitlimitlimitlimitlimit--------------------
在建工程limitlimitlimitlimitlimitlimit--------------------
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit2,456.002,757.002,816.002,775.002,705.002,644.002,775.002,753.002,711.002,705.00
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit2,456.002,757.002,816.002,775.002,705.002,644.002,775.002,753.002,711.002,705.00
累计折旧limitlimitlimitlimitlimitlimit--------------------
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit2,456.002,757.002,816.002,775.002,705.002,644.002,775.002,753.002,711.002,705.00
无形资产limitlimitlimitlimitlimitlimit4,286.004,341.004,341.004,027.003,881.003,977.004,027.004,080.003,992.003,881.00
商誉limitlimitlimitlimitlimitlimit--------------------
其他非流动资产limitlimitlimitlimitlimitlimit509.00513.00559.00612.00516.00559.00612.00504.00495.00516.00
非流动资产合计limitlimitlimitlimitlimitlimit7,251.007,610.007,716.007,413.007,103.007,180.007,413.007,337.007,198.007,103.00
资产总计limitlimitlimitlimitlimitlimit11,530.0012,431.0012,428.0011,987.0011,749.0011,440.0011,987.0011,820.0011,826.0011,749.00
应付票据及应付账款limitlimitlimitlimitlimitlimit818.00768.00688.00731.00606.00621.00731.00605.00584.00606.00
应交税费limitlimitlimitlimitlimitlimit108.00132.00119.00176.00138.00136.00176.00113.00158.00138.00
其他应付账款limitlimitlimitlimitlimitlimit--------------------
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limitlimitlimitlimitlimitlimit926.00900.00807.00907.00745.00757.00907.00718.00742.00745.00
短期借款limitlimitlimitlimitlimitlimit467.00387.009.0084.001,050.0083.0084.001,088.001,058.001,050.00
短期资本化租赁债务limitlimitlimitlimitlimitlimit--------------------
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit467.00387.009.0084.001,050.0083.0084.001,088.001,058.001,050.00
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limitlimitlimitlimitlimitlimit574.00657.00683.00640.00644.00610.00640.00594.00632.00644.00
流动负债合计limitlimitlimitlimitlimitlimit1,968.001,945.001,499.001,631.002,439.001,451.001,631.002,401.002,432.002,439.00
长期借款limitlimitlimitlimitlimitlimit1,819.002,010.001,896.001,651.00521.001,634.001,651.00530.00507.00521.00
长期资本租赁负债limitlimitlimitlimitlimitlimit--------------------
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit1,819.002,010.001,896.001,651.00521.001,634.001,651.00530.00507.00521.00
债务股本比率limitlimitlimitlimitlimitlimit0.330.300.220.210.190.220.210.190.180.19
养老金和退休福利limitlimitlimitlimitlimitlimit171.0061.0049.0035.0034.0038.0035.0036.0034.0034.00
非流动递延负债limitlimitlimitlimitlimitlimit--------------------
其他非流动负债limitlimitlimitlimitlimitlimit560.00534.00447.00357.00309.00359.00357.00345.00323.00309.00
非流动负债合计limitlimitlimitlimitlimitlimit2,551.002,605.002,392.002,044.00864.002,031.002,044.00911.00864.00864.00
负债合计limitlimitlimitlimitlimitlimit4,518.004,550.003,891.003,675.003,304.003,482.003,675.003,312.003,297.003,304.00
普通股limitlimitlimitlimitlimitlimit360.00356.00327.00290.00269.00287.00290.00274.00262.00269.00
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit6,555.007,130.007,143.006,541.006,404.006,612.006,541.006,233.006,147.006,404.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit--------------------
资本公积limitlimitlimitlimitlimitlimit482.00477.00438.00387.00359.00385.00387.00367.00349.00359.00
库存股limitlimitlimitlimitlimitlimit-131.00-63.00-53.00-86.00-132.00-415.00-86.00-81.00-76.00-132.00
其他所有者权益limitlimitlimitlimitlimitlimit-255.00-20.00682.001,181.001,546.001,090.001,181.001,715.001,847.001,546.00
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit7,011.007,881.008,537.008,312.008,446.007,958.008,312.008,508.008,529.008,446.00
少数股东权益limitlimitlimitlimitlimitlimit1.00------------------
所有者权益合计limitlimitlimitlimitlimitlimit7,011.007,881.008,537.008,312.008,446.007,958.008,312.008,508.008,529.008,446.00
股东权益比率limitlimitlimitlimitlimitlimit0.610.630.690.690.720.700.690.720.720.72
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limitlimitlimitlimitlimitlimit989.00893.00966.00869.00911.00278.00180.00211.00248.00273.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit486.00496.00497.00525.00522.00134.00133.00127.00127.00134.00
经营性应收项目变动limitlimitlimitlimitlimitlimit-68.0059.00-8.00-63.00-91.00-118.0037.009.00-57.00-80.00
存货变动limitlimitlimitlimitlimitlimit-161.00-202.00-69.00-294.00-138.00-121.00-72.00-37.00-12.00-18.00
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limitlimitlimitlimitlimitlimit26.00-5.006.0089.0016.0032.0071.00-40.00-19.004.00
营运资金变动limitlimitlimitlimitlimitlimit-203.00-148.00-71.00-268.00-213.00-207.0036.00-67.00-88.00-93.00
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-181.00-123.00-199.00-247.00-274.00-97.00-30.00-190.00-2.00-53.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit1,091.001,118.001,193.00879.00946.00108.00319.0081.00285.00261.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-579.00-573.00-451.00-394.00-390.00-99.00-110.00-104.00-91.00-85.00
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------4.005.00----4.00----
取得子公司及其他营业单位支付的现金净额limitlimitlimitlimitlimitlimit-8.00-31.00-24.00-1.00-1.00-----1.00----
处置子公司及其他营业单位收到的现金净额limitlimitlimitlimitlimitlimit------62.00------------
投资支付的现金limitlimitlimitlimitlimitlimit-15.00-21.00-14.00-12.00-23.00-5.00-1.00-5.00-7.00-10.00
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit12.0029.002.0045.0018.001.0018.00------
取得无形资产支付的现金净额差limitlimitlimitlimitlimitlimit-197.00-189.00-174.00-146.00-129.00-35.00-36.00-32.00-35.00-26.00
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--------23.0062.00----20.003.00
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-787.00-785.00-662.00-442.00-497.00-76.00-129.00-137.00-114.00-118.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit--------------------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit-------375.00-139.00-223.00-------139.00
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limitlimitlimitlimitlimitlimit372.00644.00--5.00------------
偿付债券现金流出limitlimitlimitlimitlimitlimit---460.00-343.00-14.00-80.00-2.00-2.00-73.00-2.00-2.00
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit372.00184.00-343.00-9.00-80.00-2.00-2.00-73.00-2.00-2.00
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit-190.00-195.00-198.00-209.00-224.00-106.00---109.00-1.00-113.00
融资租赁产生的现金流量净额limitlimitlimitlimitlimitlimit-52.00-58.00-57.00-55.00-53.00-14.00-13.00-13.00-13.00-14.00
其他筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit1.00------------------
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit130.00-68.00-598.00-648.00-496.00-345.00-16.00-195.00-17.00-269.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit1,142.001,535.001,693.001,536.001,123.001,575.001,215.001,325.001,083.001,301.00
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit-27.0047.00104.0076.0060.00-58.0012.0058.0030.00-39.00
现金及现金等价物净额limitlimitlimitlimitlimitlimit408.00312.0038.00-134.0014.00-372.00187.00-193.00184.00-164.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit1,550.001,847.001,731.001,401.001,136.001,204.001,401.001,132.001,267.001,136.00
资本开支limitlimitlimitlimitlimitlimit-775.00-765.00-625.00-540.00-519.00-134.00-146.00-135.00-127.00-111.00
自由现金流limitlimitlimitlimitlimitlimit316.00353.00568.00339.00427.00-26.00173.00-54.00158.00150.00
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limitlimitlimitlimitlimitlimit33.0339.1631.7330.0579.9932.3230.0538.1129.8134.74
扣非市盈率limitlimitlimitlimitlimitlimit33.0339.1631.7330.0579.9932.3230.0538.1129.8134.74
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit49.71164.9136.2043.5254.6546.9843.5257.9147.3544.08
市净率limitlimitlimitlimitlimitlimit3.733.482.692.423.462.642.422.792.322.87
股价/每股有形账面价值limitlimitlimitlimitlimitlimit9.617.755.484.696.415.274.695.364.355.31
股价/自由现金流limitlimitlimitlimitlimitlimit82.8478.8941.8359.1670.0759.6959.16114.0083.5756.90
股价/每股经营现金流limitlimitlimitlimitlimitlimit23.9724.9119.9222.8331.6523.9722.8332.3426.6625.71
市销率limitlimitlimitlimitlimitlimit4.484.934.013.274.773.543.274.073.433.89
市盈增长比limitlimitlimitlimitlimitlimit1.302.555.064.7017.786.544.705.524.004.63
企业价值/收入limitlimitlimitlimitlimitlimit4.585.024.033.304.573.583.304.113.453.93
企业价值倍数limitlimitlimitlimitlimitlimit17.5220.1016.0914.2119.6115.4214.2118.0414.5516.84
企业价值/息税前利润limitlimitlimitlimitlimitlimit25.7331.0124.1522.5230.6124.3522.5228.8522.6026.23
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit3.893.224.144.443.274.114.443.474.423.81
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit20.6815.987.417.718.466.037.717.888.738.64
席勒市盈率limitlimitlimitlimitlimitlimit51.5751.5442.8137.6354.9339.2737.6346.8239.4345.08
股息率 %limitlimitlimitlimitlimitlimit0.730.730.911.010.780.971.010.441.080.91
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limitlimitlimitlimitlimitlimit26,17927,42823,00020,09027,73620,98620,09023,71619,74624,237
企业价值limitlimitlimitlimitlimitlimit26,91327,96823,17420,42328,03221,49820,42324,06719,88124,549
月末股价limitlimitlimitlimitlimitlimit34.8036.2830.4126.9837.3628.1926.9831.8526.5232.62
每股现金净流量limitlimitlimitlimitlimitlimit-3.94-3.56-2.86-3.05-2.75-3.06-3.05-2.75-2.51-2.75
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit-0.320.361.091.211.811.051.211.571.791.81
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-1.81-1.32-0.61-0.66-0.23-0.73-0.66-0.33-0.09-0.23
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit9.4410.7012.3812.7713.5012.1712.7712.5112.8913.50
内在价值:市销率模型limitlimitlimitlimitlimitlimit20.6422.3925.1830.5730.5029.2330.5729.6529.3732.65
彼得林奇公允价值limitlimitlimitlimitlimitlimit26.3314.216.015.756.59--5.755.776.647.05
格雷厄姆估值limitlimitlimitlimitlimitlimit6.537.037.867.598.048.007.537.628.088.04
盈利能力值(EPV)limitlimitlimitlimitlimitlimit5.147.268.748.248.417.778.247.707.988.41
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit5.295.455.525.076.955.435.076.045.326.10
基本面趋势(F分数)limitlimitlimitlimitlimitlimit8276876568
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.61-2.23-2.52-2.46-2.44-2.42-2.46-2.43-2.38-2.44
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.770.730.700.700.740.730.760.740.730.74
斯隆比率 %limitlimitlimitlimitlimitlimit4.223.041.751.932.101.931.932.823.152.10
流动比率limitlimitlimitlimitlimitlimit2.172.483.142.801.902.942.801.871.901.90
速动比率limitlimitlimitlimitlimitlimit1.481.652.031.661.131.731.661.061.121.13
现金比率limitlimitlimitlimitlimitlimit0.790.961.160.860.520.830.860.530.590.52
利息保障倍数limitlimitlimitlimitlimitlimit20.5942.1039.1629.2245.6225.2443.3166.7735.0648.84
最高股价limitlimitlimitlimitlimitlimit36.9143.9550.5235.0541.1930.9229.6633.3132.6433.34
最低股价limitlimitlimitlimitlimitlimit26.4132.0029.6026.0025.1127.4526.0027.2826.3325.15
股票回购率 %limitlimitlimitlimitlimitlimit-1.26-0.50-0.041.550.211.14-----0.010.23
股票回购收益率 %limitlimitlimitlimitlimitlimit------1.870.504.25------2.30
每股收入同比增长率 %limitlimitlimitlimitlimitlimit8.45-3.295.044.25-16.20-48.77-49.365.008.994.79
每股收益同比增长率 %limitlimitlimitlimitlimitlimit10.74-10.185.38-10.10-11.3217.52-49.55-3.0950.92-6.09
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit11.21-7.475.44-3.49-13.27-44.61-48.94-2.3927.80-1.92
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit25.4015.346.276.404.504.946.406.907.467.51
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit1,495.471,510.201,512.421,501.231,487.881,493.981,489.211,489.281,489.371,487.88
期末总股本limitlimitlimitlimitlimitlimit752.28756.01756.33744.61742.49744.59744.61744.61744.70743.03
β贝塔系数limitlimitlimitlimitlimitlimit0.400.350.350.660.910.470.660.770.840.87
重述日期limitlimitlimitlimitlimitlimit06/23/2106/23/2206/28/2306/28/2302/09/2402/09/2406/28/2308/10/2311/14/2302/09/24
报告日期limitlimitlimitlimitlimitlimit06/26/2006/23/2106/23/2206/28/2302/09/2402/13/2306/28/2308/10/2311/14/2302/09/24
收益发布日期limitlimitlimitlimitlimitlimit------------------
股东人数limitlimitlimitlimitlimitlimit--------------------
在职员工人数limitlimitlimitlimitlimitlimit26,43826,48228,29430,20730,20728,29430,20730,20730,20730,207
外汇汇率limitlimitlimitlimitlimitlimit107.67108.70118.58133.66--134.91133.66141.36147.85143.98