*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limitlimitlimitlimitlimitlimit20.5622.7022.5226.1426.104.956.906.296.945.98
每股税息折旧及摊销前利润limitlimitlimitlimitlimitlimit2.882.882.973.783.770.441.260.911.030.56
每股息税前利润limitlimitlimitlimitlimitlimit1.761.691.552.702.690.120.990.640.770.29
稀释每股收益limitlimitlimitlimitlimitlimit1.952.281.041.971.960.130.680.470.580.23
扣非每股收益limitlimitlimitlimitlimitlimit1.531.211.052.002.000.130.690.470.590.25
巴菲特所有者每股收益(TTM)limitlimitlimitlimitlimitlimit1.481.861.031.071.071.031.841.711.051.07
每股自由现金流limitlimitlimitlimitlimitlimit1.731.021.731.821.81-0.200.780.630.58-0.17
每股经营现金流limitlimitlimitlimitlimitlimit2.772.613.333.513.500.201.200.990.980.33
每股现金limitlimitlimitlimitlimitlimit10.159.347.526.386.387.527.137.087.566.38
每股股息limitlimitlimitlimitlimitlimit0.240.480.480.520.520.120.130.130.130.13
每股账面价值limitlimitlimitlimitlimitlimit14.7816.4915.4715.7315.7315.4715.9815.7115.8515.73
每股有形账面价值limitlimitlimitlimitlimitlimit11.8810.5210.0510.3310.3310.0510.5410.5410.6910.33
每股总债务limitlimitlimitlimitlimitlimit5.696.625.726.236.235.725.605.325.896.23
月末股价limitlimitlimitlimitlimitlimit57.0949.8454.6542.4339.8954.6563.3956.5055.7242.43
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 %limitlimitlimitlimitlimitlimit16.8914.936.5312.8412.653.2917.5711.9214.885.98
股本回报率 ROE %/市净率limitlimitlimitlimitlimitlimit4.374.941.854.764.980.934.433.314.232.22
资产收益率 ROA %limitlimitlimitlimitlimitlimit8.808.223.536.936.941.809.726.678.223.22
有形股本回报率 %limitlimitlimitlimitlimitlimit20.6820.8610.1419.6419.105.0426.8317.9122.118.98
有形资产收益率 %limitlimitlimitlimitlimitlimit9.729.744.378.538.522.2312.018.2010.043.93
乔尔·格林布拉特资本回报率 %limitlimitlimitlimitlimitlimit18.8916.7014.3025.4726.314.8238.7525.8130.9711.02
已动用资本回报率 %limitlimitlimitlimitlimitlimit10.117.476.4211.7611.742.1217.1311.1813.515.04
5年留存收益回报率 RORE %limitlimitlimitlimitlimitlimit-1.0618.23-10.721.741.74-10.72-1.930.590.871.74
资本回报率 %limitlimitlimitlimitlimitlimit8.336.494.948.838.921.6913.068.9010.213.83
加权平均资本成本 WACC %limitlimitlimitlimitlimitlimit5.525.825.223.624.235.225.495.435.533.62
实际借款利率 %limitlimitlimitlimitlimitlimit--------------------
毛利率 %limitlimitlimitlimitlimitlimit15.3314.2714.9117.1717.1711.6920.8116.8817.8812.39
营业利润率 %limitlimitlimitlimitlimitlimit8.587.456.8810.3210.322.4414.3310.2111.084.85
净利率 %limitlimitlimitlimitlimitlimit9.4910.054.627.537.532.549.917.428.373.89
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit14.0312.6913.1714.4514.458.9118.3114.4314.899.43
自由现金流利润率 %limitlimitlimitlimitlimitlimit8.414.497.676.956.95-4.1211.249.958.34-2.89
债务股本比率limitlimitlimitlimitlimitlimit0.390.400.370.400.400.370.350.340.370.40
股东权益比率limitlimitlimitlimitlimitlimit0.570.530.550.530.530.550.560.560.540.53
资产有息负债率limitlimitlimitlimitlimitlimit0.220.210.200.210.210.200.200.190.200.21
资产负债率limitlimitlimitlimitlimitlimit0.400.400.390.410.410.390.380.380.400.41
毛利润/总资产 %limitlimitlimitlimitlimitlimit14.2211.6711.3915.8015.828.3020.4115.1617.5510.26
资产周转率limitlimitlimitlimitlimitlimit0.930.820.760.920.920.180.250.230.250.21
股息支付率limitlimitlimitlimitlimitlimit0.160.400.460.260.260.920.190.280.220.52
应收账款周转天数limitlimitlimitlimitlimitlimit4.133.072.502.192.072.841.922.031.892.38
应付账款周转天数limitlimitlimitlimitlimitlimit34.7233.2334.9030.3729.5834.6427.6729.2428.5632.26
存货周转天数limitlimitlimitlimitlimitlimit20.3017.9319.0316.8816.3318.2615.7016.0115.5417.61
现金循环周期limitlimitlimitlimitlimitlimit-10.30-12.22-13.37-11.29-11.18-13.54-10.05-11.21-11.13-12.27
存货周转率limitlimitlimitlimitlimitlimit17.9820.3519.1821.6222.355.005.815.705.875.18
营业成本/收入 %limitlimitlimitlimitlimitlimit0.850.860.850.830.830.880.790.830.820.88
存货/收入limitlimitlimitlimitlimitlimit0.050.040.040.040.040.180.140.150.140.17
资本开支/收入limitlimitlimitlimitlimitlimit0.050.070.070.060.070.080.060.060.060.08
资本开支/营业利润limitlimitlimitlimitlimitlimit0.590.941.030.630.633.330.430.560.521.74
资本开支/经营现金流limitlimitlimitlimitlimitlimit0.380.610.480.480.482.020.350.370.411.52
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limitlimitlimitlimitlimitlimit8,263.009,853.009,569.0010,978.0010,978.002,088.002,917.002,654.002,914.002,493.00
营业成本limitlimitlimitlimitlimitlimit6,996.008,447.008,142.009,093.009,093.001,844.002,310.002,206.002,393.002,184.00
毛利润limitlimitlimitlimitlimitlimit1,267.001,406.001,427.001,885.001,885.00244.00607.00448.00521.00309.00
毛利率 %limitlimitlimitlimitlimitlimit15.3314.2714.9117.1717.1711.6920.8116.8817.8812.39
销售及行政开支limitlimitlimitlimitlimitlimit479.00564.00594.00638.00638.00145.00163.00153.00169.00153.00
研发费用limitlimitlimitlimitlimitlimit--------------------
其他营业成本limitlimitlimitlimitlimitlimit79.00108.00175.00114.00114.0048.0026.0024.0029.0035.00
总营业成本limitlimitlimitlimitlimitlimit558.00672.00769.00752.00752.00193.00189.00177.00198.00188.00
营业利润limitlimitlimitlimitlimitlimit709.00734.00658.001,133.001,133.0051.00418.00271.00323.00121.00
营业利润率 %limitlimitlimitlimitlimitlimit8.587.456.8810.3210.322.4414.3310.2111.084.85
利息收入limitlimitlimitlimitlimitlimit43.0060.0084.00169.00169.0033.0038.0040.0046.0045.00
利息支出limitlimitlimitlimitlimitlimit--------------------
净利息收入limitlimitlimitlimitlimitlimit43.0060.0084.00169.00169.0033.0038.0040.0046.0045.00
其他收入(支出)limitlimitlimitlimitlimitlimit356.00598.00-55.00-76.00-76.00-4.00-19.00-25.00-4.00-28.00
利润总额limitlimitlimitlimitlimitlimit1,108.001,392.00687.001,226.001,226.0080.00437.00286.00365.00138.00
所得税费用limitlimitlimitlimitlimitlimit-295.00-369.00-207.00-329.00-329.00-24.00-125.00-71.00-100.00-33.00
税率 %limitlimitlimitlimitlimitlimit26.6226.5130.1326.8426.8430.0028.6024.8327.4023.91
持续经营净利润limitlimitlimitlimitlimitlimit813.001,023.00478.00901.00901.0058.00313.00214.00267.00107.00
终止经营净利润limitlimitlimitlimitlimitlimit--------------------
其他收入(少数股东权益)limitlimitlimitlimitlimitlimit-29.00-33.00-36.00-74.00-74.00-5.00-24.00-17.00-23.00-10.00
归属于母公司股东的净利润limitlimitlimitlimitlimitlimit784.00990.00442.00827.00827.0053.00289.00197.00244.0097.00
净利率 %limitlimitlimitlimitlimitlimit9.4910.054.627.537.532.549.917.428.373.89
优先股股利limitlimitlimitlimitlimitlimit--------------------
基本每股收益limitlimitlimitlimitlimitlimit2.012.341.051.991.980.130.690.470.590.23
稀释每股收益limitlimitlimitlimitlimitlimit1.952.281.041.971.960.130.680.470.580.23
发行在外的稀释性潜在普通股平均股数limitlimitlimitlimitlimitlimit402.0434.0425.0420.0417.0422.0423.0422.0420.0417.0
息税前利润limitlimitlimitlimitlimitlimit709.00734.00658.001,133.001,133.0051.00418.00271.00323.00121.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit450.00516.00602.00453.00453.00135.00116.00112.00111.00114.00
税息折旧及摊销前利润limitlimitlimitlimitlimitlimit1,159.001,250.001,260.001,586.001,586.00186.00534.00383.00434.00235.00
税息折旧及摊销前利润率 %limitlimitlimitlimitlimitlimit14.0312.6913.1714.4514.458.9118.3114.4314.899.43
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limitlimitlimitlimitlimitlimit1,158.001,136.001,130.001,128.001,128.001,130.001,111.001,189.001,131.001,128.00
短期证券limitlimitlimitlimitlimitlimit3,105.002,860.002,022.001,472.001,472.002,022.001,870.001,762.002,001.001,472.00
货币资金、现金等价物、及短期证券limitlimitlimitlimitlimitlimit4,263.003,996.003,152.002,600.002,600.003,152.002,981.002,951.003,132.002,600.00
应收账款limitlimitlimitlimitlimitlimit99.0067.0064.0068.0068.0064.0059.0059.0062.0068.00
应收票据limitlimitlimitlimitlimitlimit--------------------
应收贷款limitlimitlimitlimitlimitlimit--------------------
其他流动应收款项limitlimitlimitlimitlimitlimit57.0045.00172.00215.00215.00172.00134.00165.00180.00215.00
应收账款总额limitlimitlimitlimitlimitlimit156.00112.00236.00283.00283.00236.00193.00224.00242.00283.00
原材料limitlimitlimitlimitlimitlimit--------------------
在产品limitlimitlimitlimitlimitlimit--------------------
存货调整limitlimitlimitlimitlimitlimit--------------------
库存商品limitlimitlimitlimitlimitlimit--------------------
其他存货limitlimitlimitlimitlimitlimit398.00432.00417.00424.00424.00417.00378.00396.00419.00424.00
存货limitlimitlimitlimitlimitlimit398.00432.00417.00424.00424.00417.00378.00396.00419.00424.00
其他流动资产limitlimitlimitlimitlimitlimit119.00176.00135.00124.00124.00135.00162.00116.00130.00124.00
流动资产合计limitlimitlimitlimitlimitlimit4,936.004,716.003,940.003,431.003,431.003,940.003,714.003,687.003,923.003,431.00
非流动投资limitlimitlimitlimitlimitlimit306.00504.001,041.001,597.001,597.001,041.001,440.001,502.001,556.001,597.00
土地limitlimitlimitlimitlimitlimit--------------------
房屋及建筑物修缮limitlimitlimitlimitlimitlimit2,367.002,984.002,912.003,073.003,073.002,912.002,937.002,837.002,893.003,073.00
机器、家具和设备limitlimitlimitlimitlimitlimit1,490.001,589.001,612.001,742.001,742.001,612.001,645.001,594.001,635.001,742.00
在建工程limitlimitlimitlimitlimitlimit----6.0028.0028.006.00----29.0028.00
其他固定资产、无形资产和其他长期资产limitlimitlimitlimitlimitlimit2,200.002,664.002,281.002,285.002,285.002,281.002,234.002,128.002,146.002,285.00
固定资产、无形资产和其他长期资产总值limitlimitlimitlimitlimitlimit6,057.007,237.006,811.007,128.007,128.006,811.006,816.006,559.006,703.007,128.00
累计折旧limitlimitlimitlimitlimitlimit-2,128.00-2,374.00-2,468.00-2,573.00-2,573.00-2,468.00-2,530.00-2,444.00-2,474.00-2,573.00
固定资产、无形资产和其他长期资产净额limitlimitlimitlimitlimitlimit3,929.004,863.004,343.004,555.004,555.004,343.004,286.004,115.004,229.004,555.00
无形资产limitlimitlimitlimitlimitlimit1,218.002,552.002,270.002,197.002,197.002,270.002,274.002,154.002,139.002,197.00
商誉limitlimitlimitlimitlimitlimit832.002,142.001,988.001,932.001,932.001,988.001,995.001,891.001,879.001,932.00
其他非流动资产limitlimitlimitlimitlimitlimit486.00588.00232.00251.00251.00232.00249.00217.00223.00251.00
非流动资产合计limitlimitlimitlimitlimitlimit5,939.008,507.007,886.008,600.008,600.007,886.008,249.007,988.008,147.008,600.00
资产总计limitlimitlimitlimitlimitlimit10,875.0013,223.0011,826.0012,031.0012,031.0011,826.0011,963.0011,675.0012,070.0012,031.00
应付票据及应付账款limitlimitlimitlimitlimitlimit708.00830.00727.00786.00786.00727.00674.00740.00758.00786.00
应交税费limitlimitlimitlimitlimitlimit72.0051.0068.0090.0090.0068.00143.0088.00133.0090.00
其他应付账款limitlimitlimitlimitlimitlimit----51.0040.0040.0051.00--88.0079.0040.00
应交税费和其他应付款limitlimitlimitlimitlimitlimit276.00340.00253.00277.00277.00253.00208.00238.00265.00277.00
应付票据及应付账款、应交税费和其他应付款limitlimitlimitlimitlimitlimit1,056.001,221.001,099.001,193.001,193.001,099.001,025.001,154.001,235.001,193.00
短期借款limitlimitlimitlimitlimitlimit----2.00168.00168.002.00----210.00168.00
短期资本化租赁债务limitlimitlimitlimitlimitlimit448.00508.00448.00426.00426.00448.00437.00404.00405.00426.00
短期借款和资本化租赁债务limitlimitlimitlimitlimitlimit448.00508.00450.00594.00594.00450.00437.00404.00615.00594.00
流动递延收益负债limitlimitlimitlimitlimitlimit175.00182.00182.00196.00196.00182.00203.00179.00186.00196.00
流动递延所得税负债limitlimitlimitlimitlimitlimit--------------------
流动递延所得税和收益负债limitlimitlimitlimitlimitlimit175.00182.00182.00196.00196.00182.00203.00179.00186.00196.00
其他流动负债limitlimitlimitlimitlimitlimit388.00472.00435.00439.00439.00435.00435.00415.00436.00439.00
流动负债合计limitlimitlimitlimitlimitlimit2,067.002,383.002,166.002,422.002,422.002,166.002,100.002,152.002,472.002,422.00
长期借款limitlimitlimitlimitlimitlimit--------------------
长期资本租赁负债limitlimitlimitlimitlimitlimit1,943.002,326.001,948.001,943.001,943.001,948.001,905.001,814.001,828.001,943.00
长期借款和资本化租赁债务limitlimitlimitlimitlimitlimit1,943.002,326.001,948.001,943.001,943.001,948.001,905.001,814.001,828.001,943.00
债务股本比率limitlimitlimitlimitlimitlimit0.390.400.370.400.400.370.350.340.370.40
养老金和退休福利limitlimitlimitlimitlimitlimit--------------------
非流动递延负债limitlimitlimitlimitlimitlimit258.00451.00418.00422.00422.00418.00406.00377.00392.00422.00
其他非流动负债limitlimitlimitlimitlimitlimit136.00141.00134.00125.00125.00134.00136.00115.00119.00125.00
非流动负债合计limitlimitlimitlimitlimitlimit2,337.002,918.002,500.002,490.002,490.002,500.002,447.002,306.002,339.002,490.00
负债合计limitlimitlimitlimitlimitlimit4,404.005,301.004,666.004,912.004,912.004,666.004,547.004,458.004,811.004,912.00
普通股limitlimitlimitlimitlimitlimit4.004.004.004.004.004.004.004.004.004.00
优先股limitlimitlimitlimitlimitlimit--------------------
留存收益limitlimitlimitlimitlimitlimit2,105.002,892.002,191.002,310.002,310.002,191.002,374.002,465.002,526.002,310.00
累计其他综合收益(亏损)limitlimitlimitlimitlimitlimit167.00268.00-103.00-229.00-229.00-103.00-91.00-316.00-341.00-229.00
资本公积limitlimitlimitlimitlimitlimit4,658.004,695.004,390.004,320.004,320.004,390.004,391.004,396.004,382.004,320.00
库存股limitlimitlimitlimitlimitlimit-728.00-803.00----------------
其他所有者权益limitlimitlimitlimitlimitlimit--------------------
归属于母公司所有者权益合计limitlimitlimitlimitlimitlimit6,206.007,056.006,482.006,405.006,405.006,482.006,678.006,549.006,571.006,405.00
少数股东权益limitlimitlimitlimitlimitlimit265.00866.00678.00714.00714.00678.00738.00668.00688.00714.00
所有者权益合计limitlimitlimitlimitlimitlimit6,471.007,922.007,160.007,119.007,119.007,160.007,416.007,217.007,259.007,119.00
股东权益比率limitlimitlimitlimitlimitlimit0.570.530.550.530.530.550.560.560.540.53
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limitlimitlimitlimitlimitlimit813.001,023.00478.00901.00901.0058.00313.00214.00267.00107.00
折旧、损耗和摊销limitlimitlimitlimitlimitlimit450.00516.00602.00453.00453.00135.00116.00112.00111.00114.00
经营性应收项目变动limitlimitlimitlimitlimitlimit-15.00-5.00-1.00-6.00-6.005.005.00-3.00-4.00-4.00
存货变动limitlimitlimitlimitlimitlimit17.00-16.00-19.00-19.00-19.00-90.0040.00-39.00-26.006.00
预付资产变动limitlimitlimitlimitlimitlimit-17.00-72.00207.00-35.00-35.00-9.0012.007.00-29.00-25.00
应付票据及应付账款、应交税费和其他应付款变动limitlimitlimitlimitlimitlimit82.0092.0041.00109.00109.00-10.00-18.0097.00104.00-74.00
其他营运资金变动limitlimitlimitlimitlimitlimit-394.00-461.00-396.00-407.00-407.00-97.00-94.00-99.00-102.00-112.00
营运资金变动limitlimitlimitlimitlimitlimit-327.00-462.00-168.00-358.00-358.00-201.00-55.00-37.00-57.00-209.00
递延所得税limitlimitlimitlimitlimitlimit111.00160.00-20.00-10.00-10.00-13.007.006.00-19.00-4.00
股权激励limitlimitlimitlimitlimitlimit36.0041.0042.0064.0064.0011.0013.0016.0017.0018.00
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limitlimitlimitlimitlimitlimit31.00-147.00479.00423.00423.0094.00113.00106.0091.00113.00
经营活动产生的现金流量净额limitlimitlimitlimitlimitlimit1,114.001,131.001,413.001,473.001,473.0084.00507.00417.00410.00139.00
购建固定资产、无形资产和其他长期资产支付的现金limitlimitlimitlimitlimitlimit-419.00-689.00-679.00-710.00-710.00-170.00-179.00-153.00-167.00-211.00
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-305.00-115.00-23.00--------------
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-4,556.00-6,439.00-5,189.00-3,537.00-3,537.00-899.00-1,378.00-794.00-1,115.00-250.00
收回投资及取得投资收益收到的现金limitlimitlimitlimitlimitlimit2,115.006,383.005,365.003,499.003,499.001,139.001,126.00778.00826.00769.00
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limitlimitlimitlimitlimitlimit56.005.004.005.005.001.002.00--2.001.00
投资活动产生的现金流量净额limitlimitlimitlimitlimitlimit-3,109.00-855.00-522.00-743.00-743.0071.00-429.00-169.00-454.00309.00
发行股票产生的现金流入limitlimitlimitlimitlimitlimit2,195.00------------------
回购股票产生的现金流出limitlimitlimitlimitlimitlimit-8.00-75.00-466.00-613.00-613.00-55.00-60.00-62.00-158.00-333.00
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limitlimitlimitlimitlimitlimit----2.00264.0052.002.00------52.00
偿付债券现金流出limitlimitlimitlimitlimitlimit-------100.00-100.00---------100.00
发行债券产生的现金流量净额limitlimitlimitlimitlimitlimit----2.00164.00-48.002.00-------48.00
分配股利、利润或偿付利息支付的现金limitlimitlimitlimitlimitlimit-95.00-203.00-202.00-216.00-216.00-50.00-54.00-54.00-54.00-54.00
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-34.00-35.00-178.00-51.00161.00-158.0015.00-15.00202.00-41.00
筹资活动产生的现金流量净额limitlimitlimitlimitlimitlimit2,058.00-313.00-844.00-716.00-716.00-261.00-99.00-131.00-10.00-476.00
期初现金及现金等价物余额limitlimitlimitlimitlimitlimit1,055.001,158.001,136.001,130.001,130.001,211.001,130.001,111.001,189.001,131.00
汇率变动对现金及现金等价物的影响limitlimitlimitlimitlimitlimit40.0015.00-53.00-16.00-16.0025.002.00-39.00-4.0025.00
现金及现金等价物净额limitlimitlimitlimitlimitlimit103.00-22.00-6.00-2.00-2.00-81.00-19.0078.00-58.00-3.00
期末现金及现金等价物余额limitlimitlimitlimitlimitlimit1,158.001,136.001,130.001,128.001,128.001,130.001,111.001,189.001,131.001,128.00
资本开支limitlimitlimitlimitlimitlimit-419.00-689.00-679.00-710.00-710.00-170.00-179.00-153.00-167.00-211.00
自由现金流limitlimitlimitlimitlimitlimit695.00442.00734.00763.00763.00-86.00328.00264.00243.00-72.00
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limitlimitlimitlimitlimitlimit29.2821.8652.5521.5420.4152.5542.2631.9229.9621.54
扣非市盈率limitlimitlimitlimitlimitlimit37.3141.1952.0521.2220.0152.0541.9831.7429.6421.22
股价/巴菲特所有者每股收益limitlimitlimitlimitlimitlimit38.5726.8152.8039.7736.7152.8034.4733.1253.1239.77
市净率limitlimitlimitlimitlimitlimit3.863.023.532.702.543.533.973.603.522.70
股价/每股有形账面价值limitlimitlimitlimitlimitlimit4.814.745.444.113.875.446.025.365.214.11
股价/自由现金流limitlimitlimitlimitlimitlimit33.0248.9631.6423.3521.6831.6424.5222.4831.3723.35
股价/每股经营现金流limitlimitlimitlimitlimitlimit20.6019.1316.4412.1011.2316.4415.3513.8316.5712.10
市销率limitlimitlimitlimitlimitlimit2.782.202.431.621.522.432.732.312.221.62
市盈增长比limitlimitlimitlimitlimitlimit--3.95--22.5715.39--------22.57
企业价值/收入limitlimitlimitlimitlimitlimit2.712.132.391.631.382.392.712.272.181.63
企业价值倍数limitlimitlimitlimitlimitlimit19.3016.8318.1111.319.5818.1118.5014.9415.0311.31
企业价值/息税前利润limitlimitlimitlimitlimitlimit31.5528.6634.6815.8313.4034.6830.0922.1721.7315.83
乔尔·格林布拉特收益率 %limitlimitlimitlimitlimitlimit3.173.492.886.327.462.883.324.514.606.32
唐纳德·亚克曼收益率 %limitlimitlimitlimitlimitlimit--13.50-0.094.695.06-0.090.511.722.854.69
席勒市盈率limitlimitlimitlimitlimitlimit----41.6028.9127.2241.60------28.91
股息率 %limitlimitlimitlimitlimitlimit0.630.960.861.231.390.860.770.880.921.23
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limitlimitlimitlimitlimitlimit23,97821,33222,89817,27915,68522,89826,49723,56123,10017,279
企业价值limitlimitlimitlimitlimitlimit22,37121,03622,82217,93015,21022,82226,59623,49623,09917,930
月末股价limitlimitlimitlimitlimitlimit57.0949.8454.6542.4339.8954.6563.3956.5055.7242.43
每股现金净流量limitlimitlimitlimitlimitlimit-0.97-5.07-5.23-7.43-7.43-5.23-5.51-5.22-5.71-7.43
净流动资产价值 NCAVlimitlimitlimitlimitlimitlimit0.64-3.39-3.35-5.39-5.39-3.35-3.76-3.45-3.80-5.39
净净营运资本 NNWClimitlimitlimitlimitlimitlimit-0.32-4.45-4.62-6.78-6.78-4.62-4.95-4.63-5.09-6.78
内在价值:预期自由现金流模型limitlimitlimitlimitlimitlimit--24.4726.5626.9926.9926.5628.0528.0128.4326.99
内在价值:市销率模型limitlimitlimitlimitlimitlimit--------------------
彼得林奇公允价值limitlimitlimitlimitlimitlimit--12.62----------------
格雷厄姆估值limitlimitlimitlimitlimitlimit20.2216.9315.4121.5621.5615.4818.9220.5521.2721.56
盈利能力值(EPV)limitlimitlimitlimitlimitlimit8.538.699.357.277.279.358.769.119.457.27
两年破产风险(Z分数)limitlimitlimitlimitlimitlimit4.954.024.383.733.474.385.024.834.513.73
基本面趋势(F分数)limitlimitlimitlimitlimitlimit5567766777
财务造假嫌疑(M分数)limitlimitlimitlimitlimitlimit-2.45-2.70-1.81-2.51-2.51-1.81-2.05-3.27-2.47-2.51
可供营运的资产净额/总资产limitlimitlimitlimitlimitlimit0.660.620.480.600.590.550.570.540.560.59
斯隆比率 %limitlimitlimitlimitlimitlimit25.555.40-3.800.810.81-3.80-1.290.732.870.81
流动比率limitlimitlimitlimitlimitlimit2.391.981.821.421.421.821.771.711.591.42
速动比率limitlimitlimitlimitlimitlimit2.201.801.631.241.241.631.591.531.421.24
现金比率limitlimitlimitlimitlimitlimit2.061.681.461.071.071.461.421.371.271.07
利息保障倍数limitlimitlimitlimitlimitlimit--------------------
最高股价limitlimitlimitlimitlimitlimit60.3769.4058.0464.3664.7058.0463.8364.3661.0255.34
最低股价limitlimitlimitlimitlimitlimit39.2447.2036.5539.7533.5538.8456.4256.2851.8039.75
股票回购率 %limitlimitlimitlimitlimitlimit-11.73-1.902.102.812.81--0.240.240.581.77
股票回购收益率 %limitlimitlimitlimitlimitlimit-9.120.352.043.553.910.960.911.052.747.71
每股收入同比增长率 %limitlimitlimitlimitlimitlimit-9.1210.45-0.8316.0916.00-6.9211.1425.319.5620.83
每股收益同比增长率 %limitlimitlimitlimitlimitlimit5.9816.92-54.3989.4286.67-88.18195.65135.0018.3776.92
税息折旧及摊销前利润同比增长率 %limitlimitlimitlimitlimitlimit-13.35-0.102.9327.3727.36131.6752.4855.17-6.7827.86
5年每股税息折旧及摊销前利润增长率 %limitlimitlimitlimitlimitlimit--10.43-2.890.941.30-2.89-2.30-1.28-0.260.94
发行在外的普通股平均股数limitlimitlimitlimitlimitlimit390.00422.00421.00416.00413.00418.00418.00418.00416.00413.00
期末总股本limitlimitlimitlimitlimitlimit420.00428.00419.00407.25392.03419.00418.00417.00414.57407.25
β贝塔系数limitlimitlimitlimitlimitlimit0.850.830.320.040.110.320.420.360.250.04
重述日期limitlimitlimitlimitlimitlimit03/01/2302/29/2402/29/2402/29/2402/29/2402/29/2405/08/2308/09/2311/09/2302/29/24
报告日期limitlimitlimitlimitlimitlimit02/26/2102/28/2203/01/2302/29/2402/29/2403/01/2305/08/2308/09/2311/09/2302/29/24
收益发布日期limitlimitlimitlimitlimitlimit02/03/2102/08/2202/07/2302/06/2402/06/2402/07/2305/02/2307/31/2310/31/2302/06/24
股东人数limitlimitlimitlimitlimitlimit42,11638,97136,70834,50634,50636,708------34,506
在职员工人数limitlimitlimitlimitlimitlimit406,000450,000406,000406,000406,000406,000406,000406,000406,000406,000
外汇汇率limitlimitlimitlimitlimitlimit1.001.001.001.00--1.001.001.001.001.00