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 | 0.3430 | 0.2550 | 0.0770 | 0.1800 | 0.0850 | -0.0750 | -0.1280 | -0.7400 | -0.5900 | -0.3190 | -0.2070 | 0.7400 | 0.9670 | 0.7940 | 0.3100 | -0.2300 | -0.4660 | -0.4680 |
每股收益EPS-稀释 | 0.3430 | 0.2550 | 0.0770 | 0.1800 | 0.0850 | -0.0750 | -0.1280 | -0.7400 | -0.5900 | -0.3190 | -0.2070 | 0.7400 | 0.9670 | 0.7940 | 0.3100 | -0.2300 | -0.4660 | -0.4680 |
每股收益EPS-扣除/基本 | - - | 0.2320 | - - | 0.1000 | - - | -0.0870 | - - | -0.9700 | - - | -0.4770 | - - | 0.6900 | - - | 0.7820 | - - | -0.2500 | - - | -0.4740 |
每股收益EPS-扣除/稀释 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 0.7820 | - - | - - | - - | -0.4740 |
每股净资产BPS | 5.9932 | 5.9059 | 5.7281 | 5.6507 | 5.5517 | 5.3912 | 5.3404 | 5.4687 | 5.6207 | 5.8937 | 6.0125 | 6.2189 | 6.4506 | 6.2781 | 5.7933 | 5.4837 | 5.2426 | 5.2412 |
每股营业总收入 | 2.5089 | 1.6923 | 0.8122 | 3.1952 | 2.3983 | 1.4600 | 0.6303 | 2.4989 | 1.8103 | 1.2478 | 0.6569 | 4.2319 | 3.4230 | 2.4864 | 1.1128 | 2.9116 | 1.9168 | 1.0980 |
每股营业收入 | 2.5089 | 1.6923 | 0.8122 | 3.1952 | 2.3983 | 1.4600 | 0.6303 | 2.4989 | 1.8103 | 1.2478 | 0.6569 | 4.2319 | 3.4230 | 2.4864 | 1.1128 | 2.9116 | 1.9168 | 1.0980 |
每股资本公积金 | 5.6961 | 5.6961 | 5.6961 | 5.6961 | 5.6961 | 5.6961 | 5.6984 | 5.6984 | 5.6964 | 5.6981 | 5.7046 | 5.7066 | 5.7130 | 5.7130 | 5.7130 | 5.7130 | 5.7130 | 5.7130 |
每股未分配利润 | -0.7671 | -0.8544 | -1.0322 | -1.1096 | -1.2086 | -1.3691 | -1.4221 | -1.2938 | -1.1399 | -0.8685 | -0.7562 | -0.5519 | -0.3266 | -0.4991 | -0.9838 | -1.2934 | -1.5345 | -1.5359 |
每股现金流量净额 | 0.3720 | 0.4695 | 0.2201 | -0.8840 | -0.5179 | -0.1812 | 0.0618 | -0.1533 | 0.2652 | 0.1724 | 0.2183 | 0.5784 | 0.7134 | 0.0894 | -0.0682 | 0.2451 | 0.2561 | -0.0782 |
每股EBITDA | - - | 0.7476 | - - | 1.1511 | - - | 0.4301 | - - | 0.2554 | - - | 0.1821 | - - | 1.7399 | - - | 1.3388 | - - | 0.5338 | - - | -0.0936 |
盈利能力 | ||||||||||||||||||
净资产收益率ROE(平均) | 5.88% | 4.42% | 1.36% | 3.31% | 1.55% | -1.39% | -2.37% | -12.70% | -9.97% | -5.26% | -3.38% | 12.71% | 16.20% | 13.51% | 5.49% | -4.02% | -8.51% | -8.54% |
净资产收益率ROE(加权) | 5.88% | 4.42% | 1.36% | 3.31% | 1.55% | -1.39% | -2.37% | -12.70% | -9.97% | -5.26% | -3.38% | 12.71% | 16.20% | 13.51% | 5.49% | -4.02% | -8.51% | -8.54% |
净资产收益率ROE(摊薄) | 5.71% | 4.32% | 1.35% | 3.26% | 1.54% | -1.40% | -2.40% | -13.57% | -10.50% | -5.41% | -3.44% | 11.96% | 14.99% | 12.65% | 5.34% | -4.10% | -8.89% | -8.92% |
总资产报酬率ROA | 3.54% | 2.90% | 0.88% | 2.98% | 1.63% | 0.21% | -0.83% | -4.73% | -3.91% | -1.85% | -1.47% | 8.77% | 10.22% | 8.68% | 3.36% | -0.49% | -3.07% | -3.42% |
总资产净利率 | 3.07% | 2.29% | 0.71% | 1.67% | 0.77% | -0.67% | -1.13% | -6.35% | -4.95% | -2.66% | -1.70% | 6.35% | 8.10% | 6.80% | 2.68% | -2.21% | -4.25% | -4.26% |
销售净利率 | 13.62% | 15.01% | 9.51% | 5.80% | 3.58% | -5.15% | -20.39% | -29.69% | -32.69% | -25.59% | -31.50% | 17.62% | 28.33% | 32.04% | 27.92% | -8.78% | -25.65% | -44.84% |
销售毛利率 | 22.64% | 23.72% | 19.55% | 14.95% | 14.23% | 6.63% | -6.35% | -21.96% | -25.63% | -22.08% | -20.14% | 28.80% | 40.22% | 43.95% | 39.97% | 11.76% | -2.56% | -10.60% |
资本结构 | ||||||||||||||||||
资产负债率 | 46.98% | 47.23% | 46.84% | 47.47% | 49.16% | 51.54% | 52.43% | 51.44% | 52.35% | 50.39% | 50.91% | 47.95% | 48.13% | 47.28% | 50.44% | 51.86% | 54.15% | 53.91% |
长期负债/总资产 | 0.24 | 0.19 | 0.20 | 0.22 | 0.26 | 0.29 | 0.29 | 0.25 | 0.25 | 0.23 | 0.23 | 0.22 | 0.22 | 0.23 | 0.27 | 0.27 | 0.30 | 0.30 |
权益乘数 | 1.89 | 1.90 | 1.88 | 1.90 | 1.97 | 2.06 | 2.10 | 2.06 | 2.10 | 2.02 | 2.04 | 1.92 | 1.93 | 1.90 | 2.02 | 2.08 | 2.18 | 2.17 |
固定资产比重 | - - | 65.10% | - - | 68.79% | - - | 62.58% | - - | 63.01% | - - | 60.73% | - - | 60.59% | - - | 63.97% | - - | 65.70% | - - | 66.59% |
经营活动净现金/总资产 | 8.01 | 5.38 | 3.39 | 7.76 | 4.77 | 2.25 | 0.01 | 6.81 | 5.97 | 4.61 | 0.80 | 16.45 | 14.24 | 10.92 | 4.95 | 9.63 | 6.85 | 3.07 |
偿债能力 | ||||||||||||||||||
流动比率 | 1.14 | 0.93 | 0.88 | 0.92 | 1.21 | 1.28 | 1.24 | 1.07 | 1.11 | 1.14 | 1.16 | 1.19 | 1.19 | 1.12 | 1.10 | 1.00 | 1.05 | 1.01 |
速动比率 | 1.03 | 0.84 | 0.79 | 0.83 | 1.11 | 1.20 | 1.15 | 0.99 | 1.01 | 1.02 | 1.05 | 1.07 | 1.08 | 1.06 | 1.04 | 0.95 | 0.99 | 0.94 |
保守速动比率 | 1.01 | 0.83 | 0.77 | 0.79 | 1.10 | 1.18 | 1.13 | 0.97 | 1.00 | 1.00 | 0.98 | 1.02 | 1.04 | 1.01 | 0.94 | 0.86 | 0.84 | 0.76 |
现金比率 | 0.77 | 0.62 | 0.59 | 0.56 | 0.84 | 0.96 | 0.97 | 0.84 | 0.88 | 0.86 | 0.85 | 0.83 | 0.84 | 0.73 | 0.72 | 0.67 | 0.69 | 0.63 |
净债务/归属母公司的净资产 | 0.34 | 0.41 | 0.43 | 0.47 | 0.49 | 0.50 | 0.48 | 0.45 | 0.42 | 0.36 | 0.33 | 0.27 | 0.27 | 0.32 | 0.42 | 0.45 | 0.53 | 0.58 |
经营活动净现金/净债务 | 0.44 | 0.25 | 0.15 | 0.32 | 0.19 | 0.09 | 0.00 | 0.31 | 0.30 | 0.26 | 0.05 | 1.16 | 1.03 | 0.65 | 0.24 | 0.44 | 0.28 | 0.12 |
经营活动净现金/利息支出 | - - | 8.98 | - - | 5.74 | - - | 2.56 | - - | 4.51 | - - | 6.95 | - - | 10.91 | - - | 14.22 | - - | 5.54 | - - | 3.61 |
EBITDA利息保障倍数 | - - | 11.05 | - - | 7.85 | - - | 4.37 | - - | 1.49 | - - | 2.29 | - - | 9.59 | - - | 14.56 | - - | 2.68 | - - | -0.96 |
产权比率 | 89.34% | 90.25% | 88.89% | 91.18% | 97.57% | 107.33% | 111.16% | 106.83% | 110.79% | 102.37% | 104.39% | 92.70% | 93.27% | 90.16% | 102.35% | 108.32% | 118.88% | 117.76% |
营运能力 | ||||||||||||||||||
营业周期(天) | 105.04 | 103.67 | 99.81 | 89.81 | 89.83 | 87.67 | 90.95 | 108.65 | 116.33 | 121.05 | 115.79 | 81.57 | 80.78 | 71.83 | 69.44 | 74.83 | 71.87 | 80.00 |
存货周转天数(天) | 37.88 | 36.10 | 35.27 | 32.61 | 30.93 | 29.90 | 32.19 | 37.27 | 42.08 | 45.39 | 44.55 | 32.52 | 32.82 | 22.61 | 22.44 | 25.81 | 26.37 | 31.08 |
应收账款周转天数(天) | 67.16 | 67.57 | 64.54 | 57.20 | 58.90 | 57.77 | 58.76 | 71.38 | 74.24 | 75.66 | 71.24 | 49.05 | 47.97 | 49.22 | 47.00 | 49.02 | 45.50 | 48.92 |
应付账款周转天数(天) | 125.81 | 127.63 | 124.67 | 109.60 | 91.05 | 86.75 | 89.07 | 98.23 | 97.37 | 99.64 | 101.02 | 108.47 | 123.94 | 126.29 | 130.64 | 164.63 | 168.11 | 182.96 |
现金周期(天) | -20.77 | -23.96 | -24.86 | -19.79 | -1.21 | 0.92 | 1.89 | 10.41 | 18.95 | 21.41 | 14.76 | -26.91 | -43.16 | -54.46 | -61.20 | -89.80 | -96.25 | -102.97 |
存货周转率(次) | 7.13 | 4.99 | 2.55 | 11.04 | 8.73 | 6.02 | 2.80 | 9.66 | 6.42 | 3.97 | 2.02 | 11.07 | 8.23 | 7.96 | 4.01 | 13.95 | 10.24 | 5.79 |
应收账款周转率(次) | 4.02 | 2.66 | 1.39 | 6.29 | 4.58 | 3.12 | 1.53 | 5.04 | 3.64 | 2.38 | 1.26 | 7.34 | 5.63 | 3.66 | 1.91 | 7.34 | 5.93 | 3.68 |
流动资产周转率(次) | 0.91 | 0.62 | 0.32 | 1.12 | 0.77 | 0.45 | 0.20 | 0.72 | 0.49 | 0.33 | 0.17 | 1.27 | 1.02 | 0.81 | 0.37 | 1.04 | 0.68 | 0.40 |
固定资产周转率(次) | - - | 0.25 | - - | 0.49 | - - | 0.22 | - - | 0.37 | - - | 0.18 | - - | 0.70 | - - | 0.41 | - - | 0.51 | - - | 0.19 |
总资产周转率(次) | 0.23 | 0.15 | 0.07 | 0.29 | 0.21 | 0.13 | 0.06 | 0.21 | 0.15 | 0.10 | 0.05 | 0.36 | 0.29 | 0.21 | 0.10 | 0.25 | 0.17 | 0.10 |
成长能力 | ||||||||||||||||||
营业总收入(同比增长率) | 4.61% | 15.91% | 28.85% | 27.86% | 32.48% | 17.01% | -4.05% | -40.95% | -47.11% | -49.81% | -40.97% | 45.35% | 78.57% | 126.44% | 126.44% | 78.29% | 68.33% | 88.89% |
归属母公司净利润(同比增长率) | 301.85% | 439.21% | 160.32% | 124.83% | 114.44% | 76.40% | 37.92% | -199.72% | -161.05% | -140.13% | -166.73% | 430.63% | 307.44% | 269.90% | 291.16% | -1344.22% | -138.80% | -594.78% |
其他 | ||||||||||||||||||
每股现金流 | 0.9130 | 0.6074 | 0.3685 | 0.8417 | 0.5251 | 0.2525 | 0.0015 | 0.7732 | 0.7106 | 0.5517 | 0.0983 | 1.9776 | 1.7794 | 1.3078 | 0.5821 | 1.1030 | 0.7888 | 0.3516 |
净资产收益率(ROE) | 5.23% | 4.01% | 1.23% | 1.81% | 1.17% | -1.60% | -2.47% | -16.60% | -12.71% | -7.88% | -3.46% | 11.85% | 15.94% | 13.30% | 5.27% | -4.51% | -8.71% | -8.67% |
毛利率 | 22.64% | 23.72% | 19.55% | 14.95% | 14.23% | 6.63% | -6.35% | -21.96% | -25.63% | -22.08% | -20.14% | 28.80% | 40.22% | 43.95% | 39.97% | 11.76% | -2.56% | -10.60% |
销售净利率 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
期间费用率 | 5.71% | 5.67% | 6.64% | 6.58% | 6.79% | 7.59% | 9.69% | 9.67% | 9.58% | 8.88% | 8.13% | 6.20% | 5.17% | 4.70% | 5.97% | 8.49% | 9.96% | 12.44% |
资产负债率 | 46.98% | 47.23% | 46.84% | 47.47% | 49.16% | 51.54% | 52.43% | 51.44% | 52.35% | 50.39% | 50.91% | 47.95% | 48.13% | 47.28% | 50.44% | 51.86% | 54.15% | 53.91% |
扣非净利润 | 10.92亿 | 8.31亿 | 2.51亿 | 3.61亿 | 2.32亿 | -3.13亿 | -4.80亿 | -34.80亿 | -26.99亿 | -17.12亿 | -7.60亿 | 24.88亿 | 34.12亿 | 28.08亿 | 10.67亿 | -9.05亿 | -17.12亿 | -17.03亿 |
净利润 | 12.26亿 | 9.11亿 | 2.77亿 | 6.64亿 | 3.08亿 | -2.70亿 | -4.61亿 | -26.62亿 | -21.24亿 | -11.46亿 | -7.42亿 | 26.75亿 | 34.80亿 | 28.58亿 | 11.15亿 | -9.17亿 | -17.64亿 | -17.67亿 |
营业收入 | 90.03亿 | 60.73亿 | 29.14亿 | 114.65亿 | 86.06亿 | 52.39亿 | 22.62亿 | 89.67亿 | 64.96亿 | 44.78亿 | 23.57亿 | 151.86亿 | 122.83亿 | 89.22亿 | 39.93亿 | 104.48亿 | 68.78亿 | 39.40亿 |
营业支出 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
归母净利润 | 12.29亿 | 9.16亿 | 2.78亿 | 6.61亿 | 3.06亿 | -2.70亿 | -4.60亿 | -26.62亿 | -21.18亿 | -11.44亿 | -7.41亿 | 26.70亿 | 34.69亿 | 28.50亿 | 11.11亿 | -8.07亿 | -16.73亿 | -16.78亿 |
所有者权益(或股东权益)合计 | 216.81亿 | 213.67亿 | 207.32亿 | 204.55亿 | 200.99亿 | 195.21亿 | 193.29亿 | 197.91亿 | 203.38亿 | 213.16亿 | 217.19亿 | 224.53亿 | 232.67亿 | 226.45亿 | 209.02亿 | 197.87亿 | 189.40亿 | 189.37亿 |
商誉 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 | 9831.90万 |
经营活动产生的现金流量净额 | 32.76亿 | 21.79亿 | 13.22亿 | 30.20亿 | 18.84亿 | 9.06亿 | 545.49万 | 27.74亿 | 25.50亿 | 19.80亿 | 3.53亿 | 70.96亿 | 63.85亿 | 46.93亿 | 20.89亿 | 39.58亿 | 28.31亿 | 12.62亿 |
基本每股收益(元/股) | 0.3430 | 0.2550 | 0.0770 | 0.1800 | 0.0850 | -0.0750 | -0.1280 | -0.7400 | -0.5900 | -0.3190 | -0.2070 | 0.7400 | 0.9670 | 0.7940 | 0.3100 | -0.2300 | -0.4660 | -0.4680 |
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