报告期 | 2024三季报 | 2024半年报 | 2024一季报 | 2023年报 | 2023三季报 | 2023半年报 | 2023一季报 | 2022年报 | 2022三季报 | 2022半年报 | 2022一季报 | 2021年报 | 2021三季报 | 2021半年报 | 2021一季报 | 2020年报 | 2020三季报 | 2020半年报 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
每股指标 | ||||||||||||||||||
每股收益EPS-基本 | 0.6100 | 0.3600 | 0.1200 | 1.0400 | 0.9000 | 0.6000 | 0.3600 | 1.6900 | 1.6200 | 1.1600 | 0.9400 | 3.0500 | 2.6000 | 1.1000 | 0.4800 | 1.0700 | 0.6700 | 0.3000 |
每股收益EPS-稀释 | 0.6100 | 0.3600 | 0.1200 | 1.0400 | 0.9000 | 0.6000 | 0.3600 | 1.6900 | 1.6200 | 1.1600 | 0.9400 | 3.0500 | 2.6000 | 1.1000 | 0.4800 | 1.0700 | 0.6700 | 0.3000 |
每股收益EPS-扣除/基本 | - - | 0.3500 | - - | 1.0300 | - - | 0.6000 | - - | 1.6400 | - - | 1.1400 | - - | 3.0200 | - - | 1.0900 | - - | 1.0200 | - - | 0.2900 |
每股收益EPS-扣除/稀释 | - - | 0.3500 | - - | 1.0300 | - - | 0.5900 | - - | 2.3200 | - - | 2.1500 | - - | 4.2300 | - - | 1.0900 | - - | 1.0200 | - - | 0.2700 |
每股净资产BPS | 7.4643 | 7.1964 | 7.7408 | 7.6005 | 7.4666 | 7.8414 | 10.7176 | 10.2313 | 10.1096 | 9.4624 | 13.9467 | 12.9988 | 11.5163 | 9.8700 | 10.0522 | 9.5508 | 9.1530 | 8.7828 |
每股营业总收入 | 7.2060 | 4.7916 | 2.3942 | 10.9168 | 7.8710 | 5.8408 | 3.7663 | 18.2047 | 13.9897 | 9.7416 | 6.6980 | 25.5425 | 16.9700 | 10.1918 | 4.7345 | 16.2059 | 11.0312 | 7.0174 |
每股营业收入 | 7.2060 | 4.7916 | 2.3942 | 10.9168 | 7.8710 | 5.8408 | 3.7663 | 18.2047 | 13.9897 | 9.7416 | 6.6980 | 25.5425 | 16.9700 | 10.1918 | 4.7345 | 16.2059 | 11.0312 | 7.0174 |
每股资本公积金 | 0.8656 | 0.8540 | 0.8422 | 0.8307 | 0.8350 | 1.0208 | 1.5999 | 1.6084 | 1.5793 | 1.5783 | 2.6269 | 2.6275 | 2.7931 | 2.6560 | 2.6612 | 2.6531 | 2.6668 | 2.6750 |
每股未分配利润 | 4.7185 | 4.4634 | 5.0274 | 4.9036 | 4.8855 | 5.0050 | 7.0771 | 6.5932 | 6.6929 | 6.0467 | 9.1463 | 8.2061 | 6.8932 | 5.3935 | 5.5774 | 5.0939 | 4.7363 | 4.3657 |
每股现金流量净额 | -0.1969 | 0.0155 | -0.2423 | -0.4799 | -0.2776 | -0.0967 | 0.0546 | -0.5794 | -0.0420 | -0.4803 | -0.4224 | -0.3756 | -0.6650 | -0.0532 | 0.3177 | -0.6937 | -0.8087 | -0.9382 |
每股EBITDA | - - | 0.9689 | - - | 2.4731 | - - | 1.5008 | - - | 5.6400 | - - | 3.3985 | - - | 9.0411 | - - | 2.9163 | - - | 4.1907 | - - | 1.7427 |
盈利能力 | ||||||||||||||||||
净资产收益率ROE(平均) | 8.16% | 4.86% | 1.61% | 13.92% | 12.18% | 8.22% | 4.78% | 24.22% | 23.34% | 17.27% | 6.98% | 37.83% | 24.68% | 11.32% | 4.93% | 11.53% | 7.36% | 3.35% |
净资产收益率ROE(加权) | 7.75% | 4.61% | 1.61% | 13.94% | 11.59% | 7.81% | 4.77% | 24.20% | 21.79% | 16.08% | 6.98% | 38.06% | 24.31% | 10.88% | 4.94% | 11.65% | 7.37% | 2.43% |
净资产收益率ROE(摊薄) | 8.24% | 5.00% | 1.60% | 13.65% | 12.05% | 8.29% | 4.67% | 23.10% | 22.38% | 17.10% | 6.74% | 32.81% | 22.57% | 11.14% | 4.81% | 11.20% | 7.30% | 3.39% |
总资产报酬率ROA | 4.62% | 2.85% | 1.02% | 9.07% | 7.52% | 5.18% | 3.21% | 16.94% | 15.29% | 11.02% | 4.61% | 20.96% | 13.49% | 6.41% | 2.77% | 7.30% | 4.68% | 2.62% |
总资产净利率 | 4.03% | 2.43% | 0.82% | 7.74% | 6.59% | 4.51% | 2.74% | 13.62% | 12.47% | 8.97% | 3.75% | 16.96% | 10.47% | 4.60% | 1.97% | 4.15% | 2.55% | 1.16% |
销售净利率 | 10.02% | 8.93% | 5.93% | 12.24% | 14.54% | 14.42% | 17.69% | 18.32% | 21.86% | 22.57% | 19.21% | 22.46% | 20.61% | 14.60% | 13.56% | 8.64% | 7.83% | 5.68% |
销售毛利率 | 20.03% | 18.68% | 15.98% | 22.63% | 21.46% | 20.17% | 23.69% | 29.36% | 31.07% | 30.99% | 26.45% | 35.35% | 37.23% | 33.18% | 30.07% | 28.20% | 28.95% | 28.83% |
资本结构 | ||||||||||||||||||
资产负债率 | 50.25% | 50.51% | 44.75% | 45.66% | 47.02% | 47.31% | 44.69% | 46.25% | 46.75% | 48.57% | 46.44% | 51.93% | 54.46% | 58.14% | 58.50% | 61.00% | 63.05% | 64.93% |
长期负债/总资产 | 0.07 | 0.08 | 0.09 | 0.10 | 0.11 | 0.12 | 0.12 | 0.11 | 0.12 | 0.12 | 0.11 | 0.11 | 0.12 | 0.12 | 0.14 | 0.13 | 0.14 | 0.14 |
权益乘数 | 2.01 | 2.02 | 1.81 | 1.84 | 1.89 | 1.90 | 1.81 | 1.86 | 1.88 | 1.94 | 1.87 | 2.08 | 2.20 | 2.39 | 2.41 | 2.56 | 2.71 | 2.85 |
固定资产比重 | - - | 39.03% | - - | 39.51% | - - | 43.17% | - - | 40.03% | - - | 38.65% | - - | 38.72% | - - | 44.78% | - - | 46.40% | - - | 46.77% |
经营活动净现金/总资产 | 4.27 | 2.42 | 1.00 | 13.40 | 7.88 | 5.95 | 1.58 | 15.20 | 12.35 | 7.81 | 1.40 | 24.99 | 18.82 | 9.56 | 4.73 | 11.13 | 8.53 | 3.81 |
偿债能力 | ||||||||||||||||||
流动比率 | 0.72 | 0.66 | 0.68 | 0.74 | 0.78 | 0.74 | 0.85 | 0.75 | 0.86 | 0.81 | 0.90 | 0.83 | 0.72 | 0.79 | 0.78 | 0.73 | 0.71 | 0.70 |
速动比率 | 0.52 | 0.45 | 0.44 | 0.52 | 0.54 | 0.51 | 0.59 | 0.50 | 0.59 | 0.56 | 0.65 | 0.61 | 0.51 | 0.63 | 0.63 | 0.59 | 0.57 | 0.56 |
保守速动比率 | 0.44 | 0.39 | 0.37 | 0.45 | 0.44 | 0.43 | 0.47 | 0.43 | 0.49 | 0.45 | 0.49 | 0.46 | 0.37 | 0.41 | 0.45 | 0.41 | 0.40 | 0.38 |
现金比率 | 0.36 | 0.32 | 0.27 | 0.34 | 0.34 | 0.33 | 0.38 | 0.34 | 0.38 | 0.32 | 0.33 | 0.33 | 0.31 | 0.36 | 0.39 | 0.35 | 0.35 | 0.33 |
净债务/归属母公司的净资产 | 0.17 | 0.19 | 0.16 | 0.11 | 0.16 | 0.18 | 0.16 | 0.18 | 0.15 | 0.37 | 0.28 | 0.38 | 0.52 | 0.64 | 0.67 | 0.85 | 1.00 | 1.16 |
经营活动净现金/净债务 | 0.61 | 0.32 | 0.14 | 2.72 | 1.16 | 0.78 | 0.23 | 1.97 | 1.94 | 0.53 | 0.12 | 1.79 | 1.08 | 0.48 | 0.23 | 0.45 | 0.31 | 0.13 |
经营活动净现金/利息支出 | - - | 13.65 | - - | 31.09 | - - | 23.34 | - - | 21.20 | - - | 18.62 | - - | 22.81 | - - | 17.26 | - - | 5.29 | - - | 3.55 |
EBITDA利息保障倍数 | - - | 30.58 | - - | 33.06 | - - | 31.70 | - - | 32.68 | - - | 33.63 | - - | 23.66 | - - | 16.51 | - - | 6.08 | - - | 4.81 |
产权比率 | 124.16% | 125.73% | 100.36% | 104.24% | 110.64% | 112.06% | 102.45% | 108.77% | 111.63% | 123.62% | 112.24% | 139.36% | 160.89% | 187.77% | 188.59% | 209.34% | 228.28% | 249.80% |
营运能力 | ||||||||||||||||||
营业周期(天) | 86.61 | 84.86 | 81.70 | 75.67 | 79.06 | 72.80 | 77.81 | 74.31 | 76.55 | 74.00 | 70.46 | 72.87 | 79.43 | 74.08 | 75.73 | 97.44 | 107.26 | 114.96 |
存货周转天数(天) | 70.37 | 69.05 | 65.00 | 62.19 | 65.40 | 60.12 | 65.05 | 61.15 | 63.30 | 60.47 | 56.30 | 59.16 | 66.47 | 61.56 | 61.18 | 79.20 | 87.65 | 94.40 |
应收账款周转天数(天) | 16.24 | 15.81 | 16.71 | 13.48 | 13.66 | 12.68 | 12.76 | 13.16 | 13.25 | 13.53 | 14.17 | 13.72 | 12.96 | 12.52 | 14.55 | 18.24 | 19.61 | 20.56 |
应付账款周转天数(天) | 128.65 | 124.80 | 120.51 | 113.54 | 111.35 | 108.59 | 108.90 | 94.56 | 92.42 | 85.86 | 84.33 | 88.78 | 95.64 | 107.38 | 111.48 | 130.72 | 146.97 | 155.24 |
现金周期(天) | -42.04 | -39.94 | -38.80 | -37.87 | -32.29 | -35.79 | -31.09 | -20.25 | -15.87 | -11.85 | -13.87 | -15.91 | -16.21 | -33.30 | -35.75 | -33.29 | -39.71 | -40.29 |
存货周转率(次) | 3.84 | 2.61 | 1.38 | 5.79 | 4.13 | 2.99 | 1.38 | 5.89 | 4.27 | 2.98 | 1.60 | 6.09 | 4.06 | 2.92 | 1.47 | 4.55 | 3.08 | 1.91 |
应收账款周转率(次) | 16.63 | 11.38 | 5.39 | 26.70 | 19.76 | 14.20 | 7.05 | 27.35 | 20.38 | 13.30 | 6.35 | 26.25 | 20.84 | 14.38 | 6.18 | 19.74 | 13.77 | 8.75 |
流动资产周转率(次) | 1.40 | 0.99 | 0.54 | 2.38 | 1.66 | 1.19 | 0.57 | 2.45 | 1.78 | 1.25 | 0.59 | 2.18 | 1.55 | 0.88 | 0.41 | 1.39 | 0.95 | 0.59 |
固定资产周转率(次) | - - | 0.77 | - - | 1.81 | - - | 0.86 | - - | 2.04 | - - | 1.09 | - - | 1.86 | - - | 0.72 | - - | 1.12 | - - | 0.51 |
总资产周转率(次) | 0.40 | 0.27 | 0.14 | 0.63 | 0.45 | 0.31 | 0.15 | 0.74 | 0.57 | 0.40 | 0.20 | 0.76 | 0.51 | 0.32 | 0.15 | 0.48 | 0.33 | 0.20 |
成长能力 | ||||||||||||||||||
营业总收入(同比增长率) | -8.45% | -10.44% | -11.00% | -16.05% | -21.23% | -23.11% | -21.28% | -0.22% | 15.41% | 33.82% | 41.47% | 57.61% | 53.84% | 45.24% | 55.39% | 1.40% | -5.36% | -3.14% |
归属母公司净利润(同比增长率) | -31.65% | -39.56% | -65.36% | -38.55% | -44.34% | -48.50% | -25.49% | -22.42% | 21.88% | 106.06% | 94.45% | 298.58% | 289.01% | 269.33% | 502.46% | 14.44% | -2.01% | -28.45% |
其他 | ||||||||||||||||||
每股现金流 | 0.7868 | 0.4326 | 0.1740 | 2.3256 | 1.3845 | 1.1048 | 0.3884 | 3.6590 | 2.9821 | 1.8813 | 0.4716 | 8.7163 | 6.4019 | 3.0478 | 1.5323 | 3.6477 | 2.8261 | 1.2879 |
净资产收益率(ROE) | 8.04% | 4.78% | 1.77% | 13.76% | 12.02% | 8.24% | 4.75% | 23.59% | 22.87% | 17.00% | 6.82% | 37.54% | 24.66% | 11.21% | 4.87% | 10.99% | 7.03% | 3.23% |
毛利率 | 20.03% | 18.68% | 15.98% | 22.63% | 21.46% | 20.17% | 23.69% | 29.36% | 31.07% | 30.99% | 26.45% | 35.35% | 37.23% | 33.18% | 30.07% | 28.20% | 28.95% | 28.83% |
销售净利率 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
期间费用率 | 8.16% | 8.54% | 8.89% | 8.05% | 7.68% | 7.49% | 7.80% | 6.88% | 5.91% | 6.01% | 6.77% | 8.16% | 10.33% | 10.81% | 12.02% | 13.34% | 17.74% | 18.65% |
资产负债率 | 50.25% | 50.51% | 44.75% | 45.66% | 47.02% | 47.31% | 44.69% | 46.25% | 46.75% | 48.57% | 46.44% | 51.93% | 54.46% | 58.14% | 58.50% | 61.00% | 63.05% | 64.93% |
扣非净利润 | 16.95亿 | 9.91亿 | 3.81亿 | 28.70亿 | 24.86亿 | 16.71亿 | 9.94亿 | 46.01亿 | 44.33亿 | 31.85亿 | 13.13亿 | 60.43亿 | 37.10亿 | 15.54亿 | 6.81亿 | 14.56亿 | 9.12亿 | 4.10亿 |
净利润 | 20.20亿 | 11.98亿 | 3.97亿 | 37.40亿 | 32.03亿 | 21.60亿 | 13.32亿 | 66.67亿 | 61.14亿 | 43.95亿 | 18.37亿 | 81.90亿 | 49.94亿 | 21.24亿 | 9.17亿 | 20.00亿 | 12.34亿 | 5.69亿 |
营业收入 | 201.68亿 | 134.11亿 | 67.01亿 | 305.54亿 | 220.29亿 | 149.73亿 | 75.29亿 | 363.93亿 | 279.67亿 | 194.75亿 | 95.64亿 | 364.73亿 | 242.32亿 | 145.53亿 | 67.61亿 | 231.41亿 | 157.52亿 | 100.20亿 |
营业支出 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
归母净利润 | 17.21亿 | 10.07亿 | 3.47亿 | 29.04亿 | 25.18亿 | 16.66亿 | 10.00亿 | 47.26亿 | 45.24亿 | 32.35亿 | 13.43亿 | 60.91亿 | 37.12亿 | 15.70亿 | 6.90亿 | 15.28亿 | 9.54亿 | 4.25亿 |
所有者权益(或股东权益)合计 | 256.81亿 | 248.14亿 | 268.49亿 | 263.94亿 | 260.55亿 | 250.86亿 | 271.68亿 | 258.61亿 | 256.95亿 | 247.57亿 | 257.85亿 | 239.40亿 | 221.28亿 | 190.51亿 | 192.02亿 | 182.50亿 | 174.86亿 | 169.24亿 |
商誉 | 5521.48万 | 5521.48万 | 5521.48万 | 478.57万 | 478.57万 | 478.57万 | 478.57万 | 478.57万 | 478.57万 | 478.57万 | 478.57万 | 478.57万 | 478.57万 | 478.57万 | 478.57万 | 478.57万 | 1323.32万 | 1323.32万 |
经营活动产生的现金流量净额 | 22.02亿 | 12.11亿 | 4.87亿 | 65.09亿 | 38.75亿 | 28.32亿 | 7.76亿 | 73.15亿 | 59.62亿 | 37.61亿 | 6.73亿 | 124.46亿 | 91.42亿 | 43.52亿 | 21.88亿 | 52.09亿 | 40.35亿 | 18.39亿 |
基本每股收益(元/股) | 0.6100 | 0.3600 | 0.1200 | 1.0400 | 0.9000 | 0.6000 | 0.3600 | 1.6900 | 1.6200 | 1.1600 | 0.6700 | 3.0500 | 2.6000 | 1.1000 | 0.4800 | 1.0700 | 0.6700 | 0.3000 |
上海九方云智能科技有限公司 版权所有
经营证券期货业务许可证:91310116MA1JAC8A6D
办公地址:上海市青浦区徐民东路88号1F(北塔、西北裙、南裙)、2F(西北裙、南塔)、3F(北、西北裙、东北裙、南塔)、5F(南、北)、6F(南、北)、7F(南、北)、8F(南、北)、9F(南、北)、10F(南、北)、11F北、12F(南、北)
注册地址:上海市普陀区云岭东路89号12层1202室
证券投资咨询机构业务机构许可证:ZX0023
联系电话:400-719-8899 投诉电话:021-20289058 转3总经理信箱:xht_sh@newwinner.com.cn