*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2015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2023-032023-062023-092023-122024-03
每股收入limitlimitlimitlimitlimit--------------------
每股税息折旧及摊销前利润limitlimitlimitlimitlimit-6.78-1.89-2.17-2.01-1.79-0.59-0.59-0.46-0.40-0.33
每股息税前利润limitlimitlimitlimitlimit-7.08-1.95-2.22-2.05-1.83-0.61-0.61-0.48-0.41-0.34
稀释每股收益limitlimitlimitlimitlimit-7.54-1.90-2.20-1.91-1.66-0.57-0.58-0.45-0.32-0.31
扣非每股收益limitlimitlimitlimitlimit-7.70-1.94-2.21-2.04-1.78-0.60-0.61-0.48-0.36-0.34
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimit-3.28-1.56-2.21-1.53-1.36-2.30-2.23-2.09-1.53-1.36
每股自由现金流limitlimitlimitlimitlimit-6.09-1.41-1.40-1.54-1.33-0.46-0.41-0.38-0.32-0.22
每股经营现金流limitlimitlimitlimitlimit-5.95-1.37-1.39-1.53-1.32-0.46-0.41-0.38-0.32-0.22
每股现金limitlimitlimitlimitlimit3.675.784.123.493.223.613.142.713.493.22
每股股息limitlimitlimitlimitlimit--------------------
每股账面价值limitlimitlimitlimitlimit2.795.754.093.473.183.603.042.633.473.18
每股有形账面价值limitlimitlimitlimitlimit2.795.754.093.473.183.603.042.633.473.18
每股总债务limitlimitlimitlimitlimit0.350.210.180.110.100.170.170.160.110.10
月末股价limitlimitlimitlimitlimit8.656.595.105.144.914.683.085.395.145.44
财务比率年度季度
趋势2015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2023-032023-062023-092023-122024-03
股本回报率 ROE %limitlimitlimitlimitlimit-225.89-53.75-52.98-55.38-62.69-70.19-82.29-74.47-63.55-45.09
股本回报率 ROE %/市净率limitlimitlimitlimitlimit-72.93-46.86-42.47-37.38-39.92-54.04-81.27-36.34-42.89-26.35
资产收益率 ROA %limitlimitlimitlimitlimit-130.76-48.44-49.66-52.09-58.13-65.33-75.39-66.48-58.90-42.73
有形股本回报率 %limitlimitlimitlimitlimit-225.89-53.75-52.98-55.38-62.69-70.19-82.29-74.47-63.55-45.09
有形资产收益率 %limitlimitlimitlimitlimit-130.76-48.44-49.66-52.09-58.13-65.33-75.39-66.48-58.90-42.73
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimit-866.29-953.33-1,039.05-1,302.61-1,322.65-1,277.33-1,359.40-1,138.69-1,438.26-1,362.55
已动用资本回报率 %limitlimitlimitlimitlimit-205.05-53.23-51.81-57.76-65.72-71.95-83.27-76.30-68.49-48.59
5年留存收益回报率 RORE %limitlimitlimitlimitlimit0.43-21.76-61.89-41.37-40.46-58.26-30.27-30.99-41.37-40.46
资本回报率 %limitlimitlimitlimitlimit-396.23-596.61-750.74-875.86-925.04-924.29-1,011.17-825.62-961.41-884.55
加权平均资本成本 WACC %limitlimitlimitlimitlimit6.667.7011.309.1911.579.238.089.279.1910.93
实际借款利率 %limitlimitlimitlimitlimit--------------------
毛利率 %limitlimitlimitlimitlimit--------------------
营业利润率 %limitlimitlimitlimitlimit--------------------
净利率 %limitlimitlimitlimitlimit--------------------
税息折旧及摊销前利润率 %limitlimitlimitlimitlimit--------------------
债务股本比率limitlimitlimitlimitlimit0.120.040.040.030.030.050.050.060.030.03
股东权益比率limitlimitlimitlimitlimit0.670.940.930.950.950.930.900.890.950.95
资产有息负债率limitlimitlimitlimitlimit0.080.040.040.030.030.050.050.050.030.03
资产负债率limitlimitlimitlimitlimit0.330.060.070.050.050.070.100.110.050.05
毛利润/总资产 %limitlimitlimitlimitlimit--------------------
资产周转率limitlimitlimitlimitlimit--------------------
应收账款周转天数limitlimitlimitlimitlimit--------------------
现金循环周期limitlimitlimitlimitlimit--------------------
营业成本/收入 %limitlimitlimitlimitlimit--------------------
资本开支/收入limitlimitlimitlimitlimit--------------------
资本开支/营业利润limitlimitlimitlimitlimit--------------------
资本开支/经营现金流limitlimitlimitlimitlimit--------------------
合并利润表年度季度
趋势2015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2023-032023-062023-092023-122024-03
营业收入limitlimitlimitlimitlimit--------------------
营业成本limitlimitlimitlimitlimit--------------------
毛利润limitlimitlimitlimitlimit--------------------
毛利率 %limitlimitlimitlimitlimit--------------------
销售及行政开支limitlimitlimitlimitlimit4.8811.1715.0211.6610.903.202.602.553.302.45
研发费用limitlimitlimitlimitlimit4.255.739.9113.5813.053.604.212.802.983.05
其他营业成本limitlimitlimitlimitlimit--------------------
总营业成本limitlimitlimitlimitlimit9.1416.8924.9325.2423.946.806.815.356.285.50
营业利润limitlimitlimitlimitlimit-9.14-16.89-24.93-25.24-23.94-6.80-6.81-5.35-6.28-5.50
营业利润率 %limitlimitlimitlimitlimit--------------------
利息收入limitlimitlimitlimitlimit--0.020.160.180.190.050.040.040.050.06
利息支出limitlimitlimitlimitlimit--------------------
净利息收入limitlimitlimitlimitlimit--0.020.160.180.190.050.040.040.050.06
其他收入(支出)limitlimitlimitlimitlimit--0.350.101.541.630.360.300.300.580.45
利润总额limitlimitlimitlimitlimit-9.14-16.53-24.67-23.52-22.12-6.39-6.47-5.00-5.65-4.99
所得税费用limitlimitlimitlimitlimit--------------------
税率 %limitlimitlimitlimitlimit--------------------
持续经营净利润limitlimitlimitlimitlimit-9.14-16.53-24.67-23.52-22.12-6.39-6.47-5.00-5.65-4.99
终止经营净利润limitlimitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimitlimit--------------------
归属于母公司股东的净利润limitlimitlimitlimitlimit-9.14-16.53-24.67-23.52-22.12-6.39-6.47-5.00-5.65-4.99
净利率 %limitlimitlimitlimitlimit--------------------
优先股股利limitlimitlimitlimitlimit0.61------------------
基本每股收益limitlimitlimitlimitlimit-7.54-1.90-2.20-1.91-1.66-0.57-0.58-0.45-0.32-0.31
稀释每股收益limitlimitlimitlimitlimit-7.54-1.90-2.20-1.91-1.66-0.57-0.58-0.45-0.32-0.31
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimit1.38.711.212.316.111.211.211.215.516.1
息税前利润limitlimitlimitlimitlimit-9.14-16.89-24.93-25.24-23.94-6.80-6.81-5.35-6.28-5.50
折旧、损耗和摊销limitlimitlimitlimitlimit0.380.450.530.550.550.140.140.140.130.14
税息折旧及摊销前利润limitlimitlimitlimitlimit-8.75-16.44-24.41-24.69-23.39-6.66-6.68-5.21-6.14-5.36
税息折旧及摊销前利润率 %limitlimitlimitlimitlimit--------------------
合并资产负债表年度季度
趋势2015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2023-032023-062023-092023-122024-03
货币资金和现金等价物limitlimitlimitlimitlimit9.3454.734.553.622.312.274.714.953.622.31
短期证券limitlimitlimitlimitlimit----34.4942.7940.6331.9325.0420.7542.7940.63
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimit9.3454.7339.0446.4142.9434.2129.7625.7046.4142.94
应收账款limitlimitlimitlimitlimit--------------------
应收票据limitlimitlimitlimitlimit--------------------
应收贷款limitlimitlimitlimitlimit--------------------
其他流动应收款项limitlimitlimitlimitlimit--------------------
应收账款总额limitlimitlimitlimitlimit--------------------
原材料limitlimitlimitlimitlimit--------------------
在产品limitlimitlimitlimitlimit--------------------
存货调整limitlimitlimitlimitlimit--------------------
库存商品limitlimitlimitlimitlimit--------------------
其他存货limitlimitlimitlimitlimit--------------------
存货limitlimitlimitlimitlimit--------------------
其他流动资产limitlimitlimitlimitlimit0.230.310.390.510.310.310.350.520.510.31
流动资产合计limitlimitlimitlimitlimit9.5755.0439.4446.9243.2534.5230.1126.2246.9243.25
非流动投资limitlimitlimitlimitlimit--------------------
土地limitlimitlimitlimitlimit--------------------
房屋及建筑物修缮limitlimitlimitlimitlimit--------------------
机器、家具和设备limitlimitlimitlimitlimit0.410.540.850.860.490.64----0.860.49
在建工程limitlimitlimitlimitlimit--------------------
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimit1.022.702.201.902.192.331.951.811.902.19
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimit1.433.243.042.752.672.971.951.812.752.67
累计折旧limitlimitlimitlimitlimit-0.49-0.64-0.85-1.07-1.12-0.90-----1.07-1.12
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimit0.942.612.191.681.552.061.951.811.681.55
无形资产limitlimitlimitlimitlimit--------------------
商誉limitlimitlimitlimitlimit--------------------
其他非流动资产limitlimitlimitlimitlimit0.030.050.030.030.030.030.030.070.030.03
非流动资产合计limitlimitlimitlimitlimit0.972.662.231.711.582.091.981.881.711.58
资产总计limitlimitlimitlimitlimit10.5457.7041.6648.6444.8336.6132.0928.0948.6444.83
应付票据及应付账款limitlimitlimitlimitlimit1.390.560.650.430.600.381.301.240.430.60
应交税费limitlimitlimitlimitlimit--------------------
其他应付账款limitlimitlimitlimitlimit--------------------
应交税费和其他应付款limitlimitlimitlimitlimit0.640.14----0.140.110.130.11--0.14
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimit2.030.700.650.430.750.491.431.340.430.75
短期借款limitlimitlimitlimitlimit0.31------------------
短期资本化租赁债务limitlimitlimitlimitlimit0.310.290.310.340.340.320.350.330.340.34
短期借款和资本化租赁债务limitlimitlimitlimitlimit0.630.290.310.340.340.320.350.330.340.34
流动递延收益负债limitlimitlimitlimitlimit--------------------
流动递延所得税负债limitlimitlimitlimitlimit--------------------
流动递延所得税和收益负债limitlimitlimitlimitlimit--------------------
其他流动负债limitlimitlimitlimitlimit0.530.590.570.610.400.360.280.360.610.40
流动负债合计limitlimitlimitlimitlimit3.191.581.531.371.491.172.072.031.371.49
长期借款limitlimitlimitlimitlimit--------------------
长期资本租赁负债limitlimitlimitlimitlimit0.251.721.401.060.971.321.211.151.060.97
长期借款和资本化租赁债务limitlimitlimitlimitlimit0.251.721.401.060.971.321.211.151.060.97
债务股本比率limitlimitlimitlimitlimit0.120.040.040.030.030.050.050.060.030.03
养老金和退休福利limitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimit--------------------
其他非流动负债limitlimitlimitlimitlimit--------------------
非流动负债合计limitlimitlimitlimitlimit0.251.721.401.060.971.321.211.151.060.97
负债合计limitlimitlimitlimitlimit3.443.302.932.442.462.483.273.182.442.46
普通股limitlimitlimitlimitlimit--------------------
优先股limitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimit-65.32-81.85-106.52-130.04-135.03-112.91-119.39-124.39-130.04-135.03
累计其他综合收益(亏损)limitlimitlimitlimitlimit--------------------
资本公积limitlimitlimitlimitlimit72.42136.26145.25176.24177.40147.04148.20149.30176.24177.40
库存股limitlimitlimitlimitlimit--------------------
其他所有者权益limitlimitlimitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimitlimitlimit7.1054.4038.7346.2042.3734.1328.8124.9246.2042.37
少数股东权益limitlimitlimitlimitlimit--------------------
所有者权益合计limitlimitlimitlimitlimit7.1054.4038.7346.2042.3734.1328.8124.9246.2042.37
股东权益比率limitlimitlimitlimitlimit0.670.940.930.950.950.930.900.890.950.95
合并现金流量表年度季度
趋势2015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2023-032023-062023-092023-122024-03
来自持续经营收益的净利润limitlimitlimitlimitlimit-9.14-16.53-24.67-23.52-22.12-6.39-6.47-5.00-5.65-4.99
折旧、损耗和摊销limitlimitlimitlimitlimit0.380.450.530.550.550.140.140.140.130.14
经营性应收项目变动limitlimitlimitlimitlimit--------------------
存货变动limitlimitlimitlimitlimit--------------------
预付资产变动limitlimitlimitlimitlimit-0.12-0.06-0.06-0.120.010.08-0.04-0.200.040.21
应付票据及应付账款、应交税费和其他应付款变动limitlimitlimitlimitlimit0.78-1.08-0.07-0.180.30-0.370.87-0.02-0.670.11
其他营运资金变动limitlimitlimitlimitlimit-----0.29-0.31-0.32-0.08-0.08-0.08-0.08-0.09
营运资金变动limitlimitlimitlimitlimit0.67-1.15-0.42-0.62-0.02-0.370.75-0.30-0.700.23
递延所得税limitlimitlimitlimitlimit--------------------
股权激励limitlimitlimitlimitlimit0.886.008.995.204.521.791.161.101.141.12
资产减值费用limitlimitlimitlimitlimit--------------------
终止经营活动产生的现金流量净额limitlimitlimitlimitlimit--------------------
其他经营活动产生的现金流量净额limitlimitlimitlimitlimit-0.47-0.63-0.05-0.47-0.23-0.28-0.14-0.150.10-0.05
经营活动产生的现金流量净额limitlimitlimitlimitlimit-7.68-11.85-15.62-18.86-17.30-5.11-4.56-4.21-4.97-3.55
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimit-0.18-0.37-0.12-0.03-0.04-0.01-0.02-----0.01
处置固定资产、无形资产和其他长期资产收回的现金净额limitlimitlimitlimitlimit--------------------
取得子公司及其他营业单位支付的现金净额limitlimitlimitlimitlimit--------------------
处置子公司及其他营业单位收到的现金净额limitlimitlimitlimitlimit--------------------
投资支付的现金limitlimitlimitlimitlimit-----48.13-56.52-63.03-8.63-6.47-9.18-32.24-15.14
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimit----13.6948.6954.5711.4613.5013.6310.1017.34
取得无形资产支付的现金净额差limitlimitlimitlimitlimit--------------------
终止投资活动产生的现金流量净额limitlimitlimitlimitlimit--------------------
其他投资活动产生的现金流量净额limitlimitlimitlimitlimit--------------------
投资活动产生的现金流量净额limitlimitlimitlimitlimit-0.18-0.37-34.55-7.87-8.502.837.004.45-22.142.20
发行股票产生的现金流入limitlimitlimitlimitlimit10.4257.36--25.79------------
回购股票产生的现金流出limitlimitlimitlimitlimit--------------------
发行优先股产生的现金流量净额limitlimitlimitlimitlimit1.36------------------
发行债券产生的现金流入limitlimitlimitlimitlimit0.31------------------
偿付债券现金流出limitlimitlimitlimitlimit--------------------
发行债券产生的现金流量净额limitlimitlimitlimitlimit0.31------------------
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimit--------------------
融资租赁产生的现金流量净额limitlimitlimitlimitlimit--------------------
其他筹资活动产生的现金流量净额limitlimitlimitlimitlimit2.990.25----------------
筹资活动产生的现金流量净额limitlimitlimitlimitlimit15.0857.61--25.790.05--------0.05
期初现金及现金等价物余额limitlimitlimitlimitlimit2.129.3454.734.5528.064.552.274.7130.743.62
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimit--------------------
现金及现金等价物净额limitlimitlimitlimitlimit7.2245.39-50.17-0.94-25.75-2.282.440.23-27.12-1.31
期末现金及现金等价物余额limitlimitlimitlimitlimit9.3454.734.553.622.312.274.714.953.622.31
资本开支limitlimitlimitlimitlimit-0.18-0.37-0.12-0.03-0.04-0.01-0.02-----0.01
自由现金流limitlimitlimitlimitlimit-7.86-12.22-15.73-18.89-17.34-5.11-4.58-4.22-4.98-3.56
估值比率年度季度
趋势2015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2023-032023-062023-092023-122024-03
市盈率limitlimitlimitlimitlimit0.000.000.000.000.000.000.000.000.000.00
扣非市盈率limitlimitlimitlimitlimit0.000.000.000.000.000.000.000.000.000.00
股价/巴菲特所有者每股收益limitlimitlimitlimitlimit--------------------
市净率limitlimitlimitlimitlimit3.101.151.251.481.571.301.012.051.481.71
股价/每股有形账面价值limitlimitlimitlimitlimit3.101.151.251.481.541.301.012.051.481.71
股价/自由现金流limitlimitlimitlimitlimit--------------------
股价/每股经营现金流limitlimitlimitlimitlimit--------------------
市销率limitlimitlimitlimitlimit--------------------
市盈增长比limitlimitlimitlimitlimit--------------------
企业价值/收入limitlimitlimitlimitlimit--------------------
企业价值倍数limitlimitlimitlimitlimit-1.55-0.59-0.45-0.95-1.07-0.45-0.04-1.08-0.95-1.32
企业价值/息税前利润limitlimitlimitlimitlimit-1.48-0.57-0.44-0.93-1.05-0.45-0.04-1.06-0.93-1.29
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimit-67.57-175.44-227.27-107.53-95.24-222.22-2,500.00-94.34-107.53-77.52
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimit--------------------
席勒市盈率limitlimitlimitlimitlimit--------------------
股息率 %limitlimitlimitlimitlimit--------------------
估值和质量年度季度
趋势2015-122016-122017-122018-122019-122020-122021-122022-122023-12TTM2023-032023-062023-092023-122024-03
总市值limitlimitlimitlimitlimit22624868654429516873
企业价值limitlimitlimitlimitlimit1410112325121272331
月末股价limitlimitlimitlimitlimit8.656.595.105.144.914.683.085.395.145.44
每股现金净流量limitlimitlimitlimitlimit2.325.433.813.303.043.352.802.383.303.04
净流动资产价值 NCAVlimitlimitlimitlimitlimit2.415.463.853.343.063.382.832.433.343.06
净净营运资本 NNWClimitlimitlimitlimitlimit2.325.433.813.303.043.352.802.383.303.04
内在价值:预期自由现金流模型limitlimitlimitlimitlimit-----4.38-4.35-4.61-5.40-6.32-7.02-4.35-4.61
内在价值:市销率模型limitlimitlimitlimitlimit--------------------
彼得林奇公允价值limitlimitlimitlimitlimit--------------------
格雷厄姆估值limitlimitlimitlimitlimit--------------------
盈利能力值(EPV)limitlimitlimitlimitlimit-10.983.944.704.444.084.544.324.134.444.08
两年破产风险(Z分数)limitlimitlimitlimitlimit0.000.000.000.000.000.000.000.000.000.00
基本面趋势(F分数)limitlimitlimitlimitlimit3432223122
财务造假嫌疑(M分数)limitlimitlimitlimitlimit0.000.000.000.000.000.000.000.000.000.00
可供营运的资产净额/总资产limitlimitlimitlimitlimit-0.400.160.020.030.020.040.020.020.040.02
斯隆比率 %limitlimitlimitlimitlimit-12.13-7.4761.226.608.2163.73-64.79-92.906.608.21
流动比率limitlimitlimitlimitlimit3.0034.8425.7834.2329.0829.5814.5712.9134.2329.08
速动比率limitlimitlimitlimitlimit3.0034.8425.7834.2329.0829.5814.5712.9134.2329.08
现金比率limitlimitlimitlimitlimit2.9334.6425.5233.8528.8829.3114.4012.6533.8528.88
利息保障倍数limitlimitlimitlimitlimit--------------------
最高股价limitlimitlimitlimitlimit18.8110.597.826.306.976.305.195.745.736.65
最低股价limitlimitlimitlimitlimit6.755.023.392.602.514.662.603.163.463.94
股票回购率 %limitlimitlimitlimitlimit-254.33-272.60-0.02-40.59-40.73-------40.59-0.10
股票回购收益率 %limitlimitlimitlimitlimit-47.39-91.92---37.68------------
每股收入同比增长率 %limitlimitlimitlimitlimit-100.00------------------
每股收益同比增长率 %limitlimitlimitlimitlimit37.6974.80-15.7913.1827.51-21.287.9416.6741.8245.61
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimit36.1772.06-14.757.6422.17-27.932.6013.4329.7143.70
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimit-13.2523.1239.7438.9437.5040.4141.2640.1738.9437.57
发行在外的普通股平均股数limitlimitlimitlimitlimit1.298.6811.2312.3016.0611.2311.2311.2315.5116.06
期末总股本limitlimitlimitlimitlimit2.549.479.4713.3213.339.479.479.4713.3213.33
β贝塔系数limitlimitlimitlimitlimit--1.051.310.921.231.020.790.830.921.16
重述日期limitlimitlimitlimitlimit03/28/2203/02/2302/29/2402/29/2405/08/2405/08/2407/31/2310/26/2302/29/2405/08/24
报告日期limitlimitlimitlimitlimit03/31/2103/28/2203/02/2302/29/2405/08/2404/28/2307/31/2310/26/2302/29/2405/08/24
收益发布日期limitlimitlimitlimitlimit03/31/2103/28/2203/02/2302/29/2405/10/2405/01/2307/31/2310/26/2302/29/2405/10/24
股东人数limitlimitlimitlimitlimit7976687272------72--
在职员工人数limitlimitlimitlimitlimit192430313130303031--
外汇汇率limitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00