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 | 0.1900 | 0.1200 | 0.0600 | 0.1100 | 0.1000 | 0.0400 | 0.0600 | 0.1200 | 0.1100 | 0.0700 | 0.0400 | -0.4700 | -0.2500 | -0.0500 | 0.0100 | 0.2000 | 0.1900 | 0.1200 |
每股收益EPS-稀释 | 0.1900 | 0.1200 | 0.0600 | 0.1100 | 0.1000 | 0.0400 | 0.0600 | 0.1200 | 0.1100 | 0.0700 | 0.0400 | -0.4700 | -0.2500 | -0.0500 | 0.0100 | 0.2000 | 0.1900 | 0.1200 |
每股收益EPS-扣除/基本 | - - | 0.1200 | - - | 0.0900 | - - | 0.0400 | - - | 0.1200 | - - | 0.0700 | - - | -0.5400 | - - | -0.0500 | - - | 0.2000 | - - | 0.1200 |
每股收益EPS-扣除/稀释 | - - | 0.1200 | - - | 0.0900 | - - | 0.0400 | - - | 0.1200 | - - | 0.0700 | - - | -0.5400 | - - | -0.0500 | - - | 0.2000 | - - | 0.1200 |
每股净资产BPS | 3.2394 | 3.1709 | 3.2141 | 3.1365 | 3.1392 | 3.0680 | 3.1898 | 3.1243 | 3.1151 | 3.0854 | 3.0520 | 3.0070 | 3.2290 | 3.4340 | 3.6084 | 3.5748 | 3.5580 | 3.6149 |
每股营业总收入 | 3.7350 | 2.4303 | 1.3614 | 4.9111 | 3.5325 | 2.2417 | 1.2814 | 4.5543 | 3.3015 | 2.1047 | 1.1719 | 3.3278 | 2.2900 | 1.5023 | 0.8392 | 2.9788 | 2.1215 | 1.3517 |
每股营业收入 | 3.7350 | 2.4303 | 1.3614 | 4.9111 | 3.5325 | 2.2417 | 1.2814 | 4.5543 | 3.3015 | 2.1047 | 1.1719 | 3.3278 | 2.2900 | 1.5023 | 0.8392 | 2.9788 | 2.1215 | 1.3517 |
每股资本公积金 | 1.2497 | 1.2497 | 1.2497 | 1.2497 | 1.2253 | 1.2255 | 1.2256 | 1.2256 | 1.2222 | 1.2214 | 1.2211 | 1.2206 | 1.2228 | 1.2224 | 1.2218 | 1.2288 | 1.2347 | 1.2347 |
每股未分配利润 | 0.1979 | 0.1297 | 0.1760 | 0.1060 | 0.1379 | 0.0691 | 0.1950 | 0.1342 | 0.1634 | 0.1339 | 0.1007 | 0.0561 | 0.2858 | 0.4913 | 0.6662 | 0.6495 | 0.6700 | 0.7239 |
每股现金流量净额 | 0.1493 | -0.0912 | -0.0612 | 0.0553 | -0.0124 | -0.1443 | 0.0685 | 0.0605 | 0.0861 | 0.1580 | 0.0423 | 0.0045 | 0.0231 | 0.0019 | -0.0053 | 0.0668 | 0.0014 | 0.0005 |
每股EBITDA | - - | 0.5012 | - - | 0.8962 | - - | 0.4209 | - - | 0.8853 | - - | 0.4799 | - - | 0.1025 | - - | 0.3256 | - - | 0.9678 | - - | 0.4875 |
盈利能力 | ||||||||||||||||||
净资产收益率ROE(平均) | 6.63% | 4.33% | 2.21% | 4.19% | 3.95% | 1.78% | 1.93% | 3.92% | 3.80% | 2.53% | 1.45% | -14.10% | -7.04% | -1.28% | 0.28% | 5.84% | 5.36% | 3.50% |
净资产收益率ROE(加权) | 5.87% | 3.77% | 1.96% | 3.53% | 3.34% | 1.40% | 1.66% | 3.60% | 3.57% | 2.38% | 1.24% | -14.30% | -7.49% | -1.39% | 0.21% | 5.71% | 5.20% | 3.49% |
净资产收益率ROE(摊薄) | 6.53% | 4.30% | 2.18% | 4.18% | 3.94% | 1.79% | 1.91% | 3.84% | 3.73% | 2.50% | 1.44% | -15.51% | -7.46% | -1.31% | 0.28% | 5.79% | 5.33% | 3.45% |
总资产报酬率ROA | 3.11% | 1.97% | 1.01% | 2.99% | 2.32% | 1.29% | 0.98% | 3.16% | 2.73% | 1.85% | 0.93% | -2.75% | -1.01% | 0.56% | 0.62% | 4.48% | 3.74% | 2.48% |
总资产净利率 | 2.01% | 1.26% | 0.63% | 1.24% | 1.07% | 0.43% | 0.57% | 1.11% | 1.16% | 0.76% | 0.40% | -4.75% | -2.51% | -0.48% | 0.09% | 2.24% | 2.03% | 1.33% |
销售净利率 | 7.31% | 7.01% | 6.20% | 3.30% | 3.90% | 2.46% | 5.69% | 3.04% | 4.37% | 4.48% | 4.16% | -17.44% | -13.24% | -3.82% | 1.33% | 8.76% | 11.10% | 11.37% |
销售毛利率 | 11.02% | 10.75% | 10.44% | 9.79% | 7.99% | 7.28% | 9.39% | 9.50% | 9.79% | 9.27% | 8.10% | -8.00% | -3.23% | 4.90% | 7.87% | 17.60% | 17.80% | 18.31% |
资本结构 | ||||||||||||||||||
资产负债率 | 62.49% | 62.93% | 63.02% | 63.55% | 64.17% | 64.17% | 65.22% | 65.28% | 67.20% | 67.42% | 67.68% | 68.19% | 64.91% | 62.47% | 61.18% | 61.27% | 61.07% | 62.28% |
长期负债/总资产 | 0.38 | 0.38 | 0.39 | 0.38 | 0.38 | 0.38 | 0.38 | 0.38 | 0.41 | 0.41 | 0.40 | 0.38 | 0.37 | 0.37 | 0.38 | 0.38 | 0.39 | 0.39 |
权益乘数 | 2.67 | 2.70 | 2.70 | 2.74 | 2.79 | 2.79 | 2.88 | 2.88 | 3.05 | 3.07 | 3.09 | 3.14 | 2.85 | 2.66 | 2.58 | 2.58 | 2.57 | 2.65 |
固定资产比重 | - - | 63.01% | - - | 58.26% | - - | 63.58% | - - | 64.48% | - - | 62.18% | - - | 60.89% | - - | 60.94% | - - | 59.87% | - - | 63.56% |
经营活动净现金/总资产 | 4.84 | 2.48 | 1.51 | 4.33 | 2.73 | -0.05 | -0.31 | 7.28 | 5.78 | 3.42 | 1.59 | 0.75 | 3.41 | 2.92 | 1.63 | 6.17 | 4.31 | 2.10 |
偿债能力 | ||||||||||||||||||
流动比率 | 0.64 | 0.57 | 0.58 | 0.56 | 0.55 | 0.54 | 0.57 | 0.49 | 0.53 | 0.52 | 0.48 | 0.45 | 0.40 | 0.42 | 0.48 | 0.49 | 0.51 | 0.48 |
速动比率 | 0.56 | 0.49 | 0.51 | 0.50 | 0.49 | 0.45 | 0.51 | 0.44 | 0.47 | 0.47 | 0.43 | 0.39 | 0.36 | 0.38 | 0.43 | 0.44 | 0.45 | 0.42 |
保守速动比率 | 0.44 | 0.38 | 0.43 | 0.42 | 0.38 | 0.36 | 0.43 | 0.39 | 0.43 | 0.43 | 0.37 | 0.33 | 0.32 | 0.34 | 0.38 | 0.39 | 0.38 | 0.36 |
现金比率 | 0.25 | 0.18 | 0.20 | 0.20 | 0.19 | 0.15 | 0.21 | 0.19 | 0.20 | 0.22 | 0.18 | 0.16 | 0.18 | 0.18 | 0.20 | 0.20 | 0.18 | 0.18 |
净债务/归属母公司的净资产 | 1.69 | 1.77 | 1.78 | 1.82 | 1.85 | 1.92 | 1.78 | 1.72 | 1.81 | 1.89 | 1.93 | 1.87 | 1.62 | 1.49 | 1.42 | 1.38 | 1.35 | 1.38 |
经营活动净现金/净债务 | 0.12 | 0.06 | 0.04 | 0.10 | 0.06 | -0.00 | -0.01 | 0.17 | 0.13 | 0.07 | 0.03 | 0.02 | 0.08 | 0.07 | 0.04 | 0.15 | 0.11 | 0.05 |
经营活动净现金/利息支出 | - - | 3.60 | - - | 2.88 | - - | -0.07 | - - | 3.88 | - - | 3.36 | - - | 0.39 | - - | 2.90 | - - | 3.01 | - - | 1.98 |
EBITDA利息保障倍数 | - - | 5.33 | - - | 4.44 | - - | 4.17 | - - | 3.73 | - - | 3.81 | - - | 0.42 | - - | 2.71 | - - | 3.94 | - - | 3.89 |
产权比率 | 264.34% | 270.18% | 264.75% | 272.27% | 266.65% | 268.57% | 263.46% | 264.42% | 269.38% | 270.20% | 273.17% | 280.37% | 242.29% | 217.80% | 204.41% | 205.13% | 203.65% | 203.08% |
营运能力 | ||||||||||||||||||
营业周期(天) | 70.30 | 72.87 | 63.96 | 67.12 | 67.04 | 74.47 | 62.75 | 68.54 | 74.12 | 73.03 | 65.97 | 78.46 | 69.51 | 71.26 | 66.86 | 74.39 | 76.50 | 80.58 |
存货周转天数(天) | 19.86 | 19.19 | 15.50 | 15.34 | 16.45 | 21.23 | 14.49 | 17.74 | 19.79 | 19.18 | 17.05 | 18.59 | 14.64 | 15.82 | 15.62 | 21.31 | 22.92 | 25.57 |
应收账款周转天数(天) | 50.44 | 53.68 | 48.47 | 51.77 | 50.60 | 53.24 | 48.26 | 50.80 | 54.33 | 53.85 | 48.91 | 59.87 | 54.87 | 55.44 | 51.23 | 53.08 | 53.57 | 55.02 |
应付账款周转天数(天) | 73.73 | 76.05 | 65.68 | 73.14 | 72.80 | 69.32 | 65.00 | 79.54 | 82.64 | 82.09 | 74.81 | 85.84 | 103.85 | 106.79 | 99.09 | 122.61 | 126.87 | 130.83 |
现金周期(天) | -3.43 | -3.18 | -1.72 | -6.02 | -5.76 | 5.15 | -2.25 | -10.99 | -8.52 | -9.06 | -8.84 | -7.38 | -34.34 | -35.53 | -32.24 | -48.23 | -50.38 | -50.25 |
存货周转率(次) | 13.60 | 9.38 | 5.81 | 23.46 | 16.42 | 8.48 | 6.21 | 20.29 | 13.64 | 9.39 | 5.28 | 19.37 | 18.45 | 11.38 | 5.76 | 16.90 | 11.78 | 7.04 |
应收账款周转率(次) | 5.35 | 3.35 | 1.86 | 6.95 | 5.34 | 3.38 | 1.86 | 7.09 | 4.97 | 3.34 | 1.84 | 6.01 | 4.92 | 3.25 | 1.76 | 6.78 | 5.04 | 3.27 |
流动资产周转率(次) | 1.82 | 1.25 | 0.71 | 2.70 | 1.98 | 1.27 | 0.70 | 2.68 | 1.92 | 1.24 | 0.69 | 2.16 | 1.68 | 1.12 | 0.61 | 2.28 | 1.64 | 1.06 |
固定资产周转率(次) | - - | 0.31 | - - | 0.66 | - - | 0.31 | - - | 0.65 | - - | 0.31 | - - | 0.48 | - - | 0.22 | - - | 0.46 | - - | 0.22 |
总资产周转率(次) | 0.28 | 0.18 | 0.10 | 0.38 | 0.27 | 0.18 | 0.10 | 0.36 | 0.27 | 0.17 | 0.09 | 0.27 | 0.19 | 0.12 | 0.07 | 0.26 | 0.18 | 0.12 |
成长能力 | ||||||||||||||||||
营业总收入(同比增长率) | 5.73% | 8.42% | 6.26% | 7.85% | 7.06% | 6.65% | 9.49% | 37.07% | 44.45% | 40.26% | 39.79% | 10.66% | 6.84% | 10.00% | 11.76% | 8.94% | 7.10% | 13.56% |
归属母公司净利润(同比增长率) | 70.79% | 147.98% | 15.01% | 9.31% | 6.63% | -28.49% | 39.02% | 125.78% | 148.34% | 271.63% | 340.52% | -323.20% | -225.70% | -135.69% | -85.95% | 1.80% | 14.89% | 23.58% |
其他 | ||||||||||||||||||
每股现金流 | 0.6637 | 0.3379 | 0.2034 | 0.5819 | 0.3558 | -0.0070 | -0.0400 | 0.9208 | 0.7223 | 0.4232 | 0.1958 | 0.0933 | 0.4109 | 0.3494 | 0.1969 | 0.7389 | 0.5119 | 0.2473 |
净资产收益率(ROE) | 6.63% | 4.26% | 2.18% | 3.63% | 3.87% | 1.70% | 1.87% | 4.01% | 3.64% | 2.45% | 1.41% | -16.15% | -7.21% | -1.36% | 0.22% | 5.68% | 5.25% | 3.43% |
毛利率 | 11.02% | 10.75% | 10.44% | 9.79% | 7.99% | 7.28% | 9.39% | 9.50% | 9.79% | 9.27% | 8.10% | -8.00% | -3.23% | 4.90% | 7.87% | 17.60% | 17.80% | 18.31% |
销售净利率 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
期间费用率 | 6.31% | 6.45% | 5.84% | 7.19% | 7.02% | 7.10% | 6.24% | 8.22% | 8.18% | 8.61% | 7.80% | 11.00% | 11.45% | 11.73% | 10.46% | 11.84% | 12.16% | 12.76% |
资产负债率 | 62.49% | 62.93% | 63.02% | 63.55% | 64.17% | 64.17% | 65.22% | 65.28% | 67.20% | 67.42% | 67.68% | 68.19% | 64.91% | 62.47% | 61.18% | 61.27% | 61.07% | 62.28% |
扣非净利润 | 14.14亿 | 9.00亿 | 4.64亿 | 7.61亿 | 8.11亿 | 3.53亿 | 3.95亿 | 8.21亿 | 7.44亿 | 5.00亿 | 2.86亿 | -35.69亿 | -16.47亿 | -3.20亿 | 5309.85万 | 13.58亿 | 12.52亿 | 8.24亿 |
净利润 | 18.29亿 | 11.41亿 | 5.65亿 | 10.85亿 | 9.22亿 | 3.69亿 | 4.88亿 | 9.28亿 | 9.66亿 | 6.31亿 | 3.26亿 | -38.78亿 | -20.25亿 | -3.83亿 | 7457.59万 | 17.61亿 | 15.89亿 | 10.37亿 |
营业收入 | 250.04亿 | 162.70亿 | 91.14亿 | 328.78亿 | 236.49亿 | 150.07亿 | 85.77亿 | 304.85亿 | 220.88亿 | 140.71亿 | 78.34亿 | 222.40亿 | 152.92亿 | 100.32亿 | 56.04亿 | 200.97亿 | 143.13亿 | 91.20亿 |
营业支出 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
归母净利润 | 14.15亿 | 9.13亿 | 4.69亿 | 8.78亿 | 8.29亿 | 3.68亿 | 4.08亿 | 8.03亿 | 7.77亿 | 5.15亿 | 2.93亿 | -31.16亿 | -16.08亿 | -3.00亿 | 6654.96万 | 13.96亿 | 12.79亿 | 8.41亿 |
所有者权益(或股东权益)合计 | 344.15亿 | 337.87亿 | 334.24亿 | 327.93亿 | 312.95亿 | 308.05亿 | 300.01亿 | 294.14亿 | 274.02亿 | 269.39亿 | 266.19亿 | 262.81亿 | 282.42亿 | 300.03亿 | 312.57亿 | 312.72亿 | 311.66亿 | 299.93亿 |
商誉 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 741.83万 | 2.61亿 | 2.58亿 |
经营活动产生的现金流量净额 | 44.43亿 | 22.62亿 | 13.62亿 | 38.96亿 | 23.82亿 | -4702.72万 | -2.68亿 | 61.64亿 | 48.33亿 | 28.29亿 | 13.09亿 | 6.23亿 | 27.44亿 | 23.33亿 | 13.15亿 | 49.85亿 | 34.54亿 | 16.69亿 |
基本每股收益(元/股) | 0.1900 | 0.1200 | 0.0600 | 0.1100 | 0.1000 | 0.0400 | 0.0600 | 0.1200 | 0.1100 | 0.0700 | 0.0400 | -0.4700 | -0.2500 | -0.0500 | 0.0100 | 0.2000 | 0.1900 | 0.1200 |
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