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 | 1.0500 | 0.6500 | 0.2900 | 2.1500 | 2.0200 | 1.5500 | 0.8600 | 3.5000 | 2.7200 | 1.7900 | 0.8300 | 2.4900 | 0.8800 | 0.4300 | 0.1600 | 0.4200 | 0.3300 | 0.2200 |
每股收益EPS-稀释 | 1.0500 | 0.6500 | 0.2900 | 2.1500 | 2.0200 | 1.5500 | 0.8600 | 3.5000 | 2.7200 | 1.7900 | 0.8300 | 2.4900 | 0.8800 | 0.4300 | 0.1600 | 0.4200 | 0.3300 | 0.2200 |
每股收益EPS-扣除/基本 | - - | 0.7000 | - - | 2.2200 | - - | 1.5700 | - - | 3.6000 | - - | 1.8200 | - - | 2.5000 | - - | 0.4400 | - - | 0.4300 | - - | 0.2400 |
每股收益EPS-扣除/稀释 | - - | 0.7000 | - - | 2.2200 | - - | 1.5700 | - - | 3.6300 | - - | 1.8200 | - - | 2.5000 | - - | 0.4400 | - - | 0.4300 | - - | 0.2400 |
每股净资产BPS | 8.3893 | 7.9676 | 8.2305 | 7.9084 | 7.8761 | 7.4123 | 8.4923 | 7.5905 | 6.8443 | 6.3036 | 6.8624 | 5.9671 | 4.4375 | 4.0344 | 3.7382 | 3.5744 | 3.6350 | 3.5524 |
每股营业总收入 | 11.0797 | 7.0908 | 3.2061 | 18.8508 | 14.5773 | 10.4293 | 5.3712 | 23.4023 | 17.9734 | 10.6711 | 5.4303 | 24.2394 | 15.3934 | 8.8485 | 4.7251 | 17.8678 | 13.9539 | 9.0814 |
每股营业收入 | 11.0797 | 7.0908 | 3.2061 | 18.8508 | 14.5773 | 10.4293 | 5.3712 | 23.4023 | 17.9734 | 10.6711 | 5.4303 | 24.2394 | 15.3934 | 8.8485 | 4.7251 | 17.8678 | 13.9539 | 9.0814 |
每股资本公积金 | 1.7085 | 1.7085 | 1.7061 | 1.7061 | 1.6905 | 1.6905 | 1.6905 | 1.7369 | 1.6905 | 1.6905 | 1.6905 | 1.6905 | 1.6905 | 1.6907 | 1.6907 | 1.7011 | 1.6907 | 1.6907 |
每股未分配利润 | 4.7999 | 4.4009 | 4.6940 | 4.3998 | 4.3130 | 3.8468 | 4.9550 | 4.0512 | 3.4552 | 2.9706 | 3.5853 | 2.7515 | 1.3841 | 0.9921 | 0.7260 | 0.5651 | 0.6102 | 0.5695 |
每股现金流量净额 | 1.2868 | 1.5810 | 1.2280 | -2.5399 | -1.7214 | -0.8824 | 0.4703 | -0.8539 | -1.0644 | -1.0228 | -0.2656 | 3.2844 | 2.9447 | 1.6460 | 0.4607 | -1.4292 | -1.5926 | -1.5105 |
每股EBITDA | - - | 1.7882 | - - | 5.9113 | - - | 3.8488 | - - | 8.7988 | - - | 4.2109 | - - | 6.7943 | - - | 1.5712 | - - | 2.1120 | - - | 1.0414 |
盈利能力 | ||||||||||||||||||
净资产收益率ROE(平均) | 12.89% | 8.20% | 3.65% | 27.73% | 26.07% | 20.72% | 10.70% | 51.56% | 42.47% | 29.11% | 13.00% | 52.21% | 22.09% | 11.22% | 4.40% | 12.22% | 9.46% | 6.61% |
净资产收益率ROE(加权) | 12.89% | 8.01% | 3.65% | 28.51% | 26.20% | 19.64% | 10.73% | 51.83% | 40.48% | 26.54% | 13.05% | 43.62% | 17.61% | 8.90% | 3.45% | 9.32% | 7.35% | 5.14% |
净资产收益率ROE(摊薄) | 12.52% | 8.17% | 3.57% | 27.17% | 25.59% | 20.97% | 10.13% | 46.05% | 39.75% | 28.34% | 12.15% | 41.74% | 19.94% | 10.58% | 4.30% | 11.66% | 8.95% | 6.32% |
总资产报酬率ROA | 10.56% | 6.59% | 2.96% | 22.89% | 19.85% | 15.28% | 8.30% | 34.20% | 26.41% | 16.99% | 7.90% | 27.70% | 11.72% | 5.95% | 2.47% | 6.98% | 5.31% | 3.51% |
总资产净利率 | 7.14% | 4.21% | 2.04% | 15.78% | 14.27% | 10.94% | 6.03% | 23.90% | 18.81% | 11.89% | 5.65% | 18.13% | 6.12% | 2.96% | 1.12% | 2.24% | 2.05% | 1.46% |
销售净利率 | 13.67% | 12.64% | 13.46% | 18.19% | 21.66% | 23.47% | 25.97% | 23.58% | 23.66% | 25.11% | 23.85% | 16.26% | 8.70% | 7.14% | 4.92% | 2.64% | 3.13% | 3.43% |
销售毛利率 | 34.67% | 33.92% | 32.51% | 39.12% | 41.32% | 43.92% | 47.13% | 44.80% | 42.97% | 45.71% | 42.97% | 37.86% | 27.58% | 26.38% | 20.02% | 19.96% | 21.28% | 19.46% |
资本结构 | ||||||||||||||||||
资产负债率 | 53.24% | 51.57% | 50.60% | 49.45% | 50.67% | 53.00% | 53.10% | 58.79% | 56.57% | 60.82% | 61.75% | 68.77% | 71.45% | 72.86% | 73.27% | 72.89% | 72.33% | 72.72% |
长期负债/总资产 | 0.27 | 0.26 | 0.25 | 0.19 | 0.13 | 0.12 | 0.14 | 0.14 | 0.17 | 0.19 | 0.20 | 0.20 | 0.29 | 0.29 | 0.29 | 0.29 | 0.25 | 0.24 |
权益乘数 | 2.14 | 2.07 | 2.02 | 1.98 | 2.03 | 2.13 | 2.13 | 2.43 | 2.30 | 2.55 | 2.61 | 3.20 | 3.50 | 3.68 | 3.74 | 3.69 | 3.61 | 3.67 |
固定资产比重 | - - | 48.22% | - - | 52.01% | - - | 46.35% | - - | 44.15% | - - | 44.12% | - - | 40.96% | - - | 41.83% | - - | 47.71% | - - | 46.32% |
经营活动净现金/总资产 | 8.26 | 5.44 | 0.00 | 14.73 | 11.82 | 6.65 | 2.59 | 31.32 | 18.82 | 10.52 | 4.26 | 35.31 | 14.77 | 7.75 | 0.89 | 10.63 | 5.11 | 1.81 |
偿债能力 | ||||||||||||||||||
流动比率 | 1.00 | 1.06 | 1.05 | 0.68 | 0.68 | 0.68 | 0.84 | 0.68 | 0.83 | 0.79 | 0.84 | 0.74 | 0.85 | 0.76 | 0.66 | 0.59 | 0.60 | 0.64 |
速动比率 | 0.92 | 0.98 | 0.98 | 0.64 | 0.63 | 0.64 | 0.79 | 0.63 | 0.78 | 0.73 | 0.80 | 0.68 | 0.78 | 0.68 | 0.57 | 0.51 | 0.52 | 0.56 |
保守速动比率 | 0.84 | 0.90 | 0.86 | 0.54 | 0.54 | 0.54 | 0.71 | 0.58 | 0.68 | 0.62 | 0.71 | 0.59 | 0.67 | 0.58 | 0.46 | 0.41 | 0.38 | 0.41 |
现金比率 | 0.81 | 0.86 | 0.81 | 0.51 | 0.49 | 0.48 | 0.63 | 0.50 | 0.57 | 0.54 | 0.62 | 0.53 | 0.58 | 0.46 | 0.34 | 0.30 | 0.25 | 0.25 |
净债务/归属母公司的净资产 | -0.00 | -0.01 | 0.01 | -0.05 | -0.05 | -0.10 | -0.23 | -0.20 | -0.09 | 0.09 | 0.07 | 0.10 | 0.80 | 1.25 | 1.63 | 1.67 | 1.90 | 2.00 |
经营活动净现金/净债务 | -944.42 | -17.22 | 0.00 | -8.04 | -7.02 | -2.02 | -0.31 | -4.64 | -6.98 | 3.94 | 2.10 | 13.63 | 0.98 | 0.35 | 0.03 | 0.36 | 0.15 | 0.05 |
经营活动净现金/利息支出 | - - | 13.09 | - - | 16.20 | - - | 16.44 | - - | 24.29 | - - | 12.19 | - - | 17.26 | - - | 7.29 | - - | 3.79 | - - | 1.54 |
EBITDA利息保障倍数 | - - | 19.49 | - - | 31.73 | - - | 43.74 | - - | 29.68 | - - | 22.29 | - - | 14.32 | - - | 6.59 | - - | 3.71 | - - | 4.25 |
产权比率 | 139.27% | 142.88% | 134.77% | 128.11% | 136.70% | 155.61% | 145.80% | 178.08% | 182.16% | 211.10% | 203.70% | 267.26% | 378.56% | 405.35% | 413.92% | 413.86% | 415.66% | 426.72% |
营运能力 | ||||||||||||||||||
营业周期(天) | 17.94 | 18.26 | 19.70 | 20.09 | 24.02 | 23.18 | 24.99 | 26.20 | 25.50 | 28.58 | 25.45 | 27.67 | 32.77 | 41.98 | 37.30 | 41.11 | 44.82 | 46.67 |
存货周转天数(天) | 12.93 | 12.96 | 12.65 | 12.57 | 14.70 | 14.25 | 14.95 | 18.48 | 16.25 | 20.52 | 16.98 | 17.13 | 16.49 | 20.10 | 17.45 | 17.69 | 19.30 | 18.97 |
应收账款周转天数(天) | 5.01 | 5.30 | 7.05 | 7.52 | 9.32 | 8.93 | 10.04 | 7.72 | 9.25 | 8.06 | 8.47 | 10.54 | 16.27 | 21.89 | 19.85 | 23.43 | 25.52 | 27.70 |
应付账款周转天数(天) | 78.66 | 82.24 | 86.69 | 71.49 | 64.97 | 62.92 | 69.77 | 63.37 | 63.38 | 74.98 | 70.54 | 52.19 | 51.26 | 59.82 | 47.59 | 45.41 | 38.16 | 39.69 |
现金周期(天) | -60.73 | -63.98 | -66.99 | -51.40 | -40.95 | -39.74 | -44.79 | -37.17 | -37.88 | -46.39 | -45.08 | -24.52 | -18.49 | -17.83 | -10.29 | -4.30 | 6.65 | 6.98 |
存货周转率(次) | 20.88 | 13.89 | 7.11 | 28.64 | 18.36 | 12.63 | 6.02 | 19.48 | 16.62 | 8.77 | 5.30 | 21.01 | 16.37 | 8.96 | 5.16 | 20.35 | 13.99 | 9.49 |
应收账款周转率(次) | 53.90 | 33.95 | 12.77 | 47.90 | 28.97 | 20.16 | 8.96 | 46.65 | 29.19 | 22.32 | 10.62 | 34.17 | 16.59 | 8.22 | 4.53 | 15.37 | 10.58 | 6.50 |
流动资产周转率(次) | 2.20 | 1.38 | 0.64 | 3.30 | 2.32 | 1.59 | 0.73 | 3.01 | 2.29 | 1.37 | 0.67 | 3.54 | 2.24 | 1.39 | 0.82 | 2.81 | 2.08 | 1.30 |
固定资产周转率(次) | - - | 0.76 | - - | 2.20 | - - | 1.28 | - - | 3.13 | - - | 1.47 | - - | 3.22 | - - | 1.17 | - - | 2.30 | - - | 1.17 |
总资产周转率(次) | 0.52 | 0.33 | 0.15 | 0.87 | 0.66 | 0.47 | 0.23 | 1.01 | 0.79 | 0.47 | 0.24 | 1.11 | 0.70 | 0.41 | 0.23 | 0.85 | 0.65 | 0.43 |
成长能力 | ||||||||||||||||||
营业总收入(同比增长率) | -23.99% | -32.01% | -40.31% | -19.45% | -18.90% | -2.27% | -1.09% | -3.45% | 16.76% | 20.60% | 14.93% | 35.66% | 10.32% | -2.56% | 23.78% | -5.94% | -12.50% | -9.17% |
归属母公司净利润(同比增长率) | -47.91% | -58.11% | -65.81% | -38.53% | -25.91% | -12.99% | 3.20% | 40.34% | 207.43% | 318.36% | 418.23% | 497.42% | 171.94% | 90.04% | 55.61% | -29.52% | -19.12% | -12.00% |
其他 | ||||||||||||||||||
每股现金流 | 1.8119 | 1.2010 | 0.0003 | 3.0187 | 2.5125 | 1.4468 | 0.6047 | 7.1999 | 4.1474 | 2.3028 | 0.9633 | 8.1894 | 3.4720 | 1.7392 | 0.1873 | 2.1575 | 1.0670 | 0.3768 |
净资产收益率(ROE) | 13.53% | 8.77% | 3.77% | 28.70% | 26.47% | 20.93% | 10.94% | 53.11% | 43.35% | 29.68% | 13.35% | 52.50% | 22.55% | 11.58% | 4.60% | 12.61% | 10.56% | 6.99% |
毛利率 | 34.67% | 33.92% | 32.51% | 39.12% | 41.32% | 43.92% | 47.13% | 44.80% | 42.97% | 45.71% | 42.97% | 37.86% | 27.58% | 26.38% | 20.02% | 19.96% | 21.28% | 19.46% |
销售净利率 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
期间费用率 | 7.49% | 7.71% | 7.73% | 6.82% | 5.61% | 5.20% | 5.10% | 5.73% | 4.82% | 5.43% | 4.99% | 6.16% | 6.36% | 8.12% | 7.75% | 8.38% | 10.57% | 9.30% |
资产负债率 | 53.24% | 51.57% | 50.60% | 49.45% | 50.67% | 53.00% | 53.10% | 58.79% | 56.57% | 60.82% | 61.75% | 68.77% | 71.45% | 72.86% | 73.27% | 72.89% | 72.33% | 72.72% |
扣非净利润 | 21.86亿 | 13.80亿 | 6.03亿 | 44.09亿 | 40.58亿 | 31.13亿 | 17.44亿 | 71.37亿 | 55.05亿 | 36.09亿 | 16.98亿 | 49.65亿 | 17.91亿 | 8.73亿 | 3.33亿 | 8.53亿 | 7.21亿 | 4.71亿 |
净利润 | 30.02亿 | 17.76亿 | 8.56亿 | 68.00亿 | 62.58亿 | 48.52亿 | 27.66亿 | 109.42亿 | 84.32亿 | 53.11亿 | 25.67亿 | 78.15亿 | 26.56亿 | 12.53亿 | 4.61亿 | 9.35亿 | 8.66亿 | 6.17亿 |
营业收入 | 219.65亿 | 140.57亿 | 63.56亿 | 373.71亿 | 288.99亿 | 206.76亿 | 106.48亿 | 463.94亿 | 356.31亿 | 211.55亿 | 107.65亿 | 480.54亿 | 305.17亿 | 175.42亿 | 93.67亿 | 354.22亿 | 276.63亿 | 180.03亿 |
营业支出 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
归母净利润 | 20.82亿 | 12.91亿 | 5.83亿 | 42.60亿 | 39.96亿 | 30.81亿 | 17.06亿 | 69.29亿 | 53.94亿 | 35.41亿 | 16.53亿 | 49.38亿 | 17.54亿 | 8.46亿 | 3.19亿 | 8.27亿 | 6.45亿 | 4.45亿 |
所有者权益(或股东权益)合计 | 203.40亿 | 211.90亿 | 214.66亿 | 205.32亿 | 207.81亿 | 202.77亿 | 216.80亿 | 187.83亿 | 189.78亿 | 169.96亿 | 171.63亿 | 143.61亿 | 133.10亿 | 120.78亿 | 111.93亿 | 109.10亿 | 114.56亿 | 112.72亿 |
商誉 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
经营活动产生的现金流量净额 | 35.92亿 | 23.81亿 | 54.53万 | 59.85亿 | 49.81亿 | 28.68亿 | 11.99亿 | 142.74亿 | 82.22亿 | 45.65亿 | 19.10亿 | 162.35亿 | 68.83亿 | 34.48亿 | 3.71亿 | 42.77亿 | 21.15亿 | 7.47亿 |
基本每股收益(元/股) | 1.0500 | 0.6500 | 0.2900 | 2.1500 | 2.0200 | 1.5500 | 0.8600 | 3.5000 | 2.7200 | 1.7900 | 0.8300 | 2.4900 | 0.8800 | 0.4300 | 0.1600 | 0.4200 | 0.3300 | 0.2200 |
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