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 | 0.5150 | 0.3770 | 0.1000 | 0.3140 | 0.3150 | 0.1660 | 0.0530 | 0.1540 | 0.2790 | 0.1280 | 0.0580 | -0.1030 | 0.1030 | 0.1610 | 0.1150 | 0.2180 | 0.1940 | 0.0320 |
每股收益EPS-稀释 | 0.5150 | 0.3770 | 0.1000 | 0.3140 | 0.3150 | 0.1660 | 0.0530 | 0.1540 | 0.2790 | 0.1280 | 0.0580 | -0.1030 | 0.1030 | 0.1610 | 0.1150 | 0.2180 | 0.1940 | 0.0320 |
每股收益EPS-扣除/基本 | - - | 0.1220 | - - | 0.2730 | - - | 0.1510 | - - | 0.1380 | - - | 0.1160 | - - | -0.2310 | - - | 0.1160 | - - | -0.0290 | - - | -0.0900 |
每股收益EPS-扣除/稀释 | - - | 0.1220 | - - | 0.2730 | - - | 0.1510 | - - | 0.1380 | - - | 0.1170 | - - | -0.2370 | - - | 0.1160 | - - | -0.0290 | - - | -0.0900 |
每股净资产BPS | 3.2187 | 3.0627 | 2.8518 | 2.7340 | 2.7848 | 2.6121 | 2.5894 | 2.5322 | 2.6166 | 2.5743 | 2.4988 | 2.4630 | 2.5930 | 2.5612 | 2.6327 | 3.3867 | 2.6006 | 2.5808 |
每股营业总收入 | 7.5053 | 4.8122 | 2.5542 | 10.1482 | 7.7211 | 4.9725 | 2.5574 | 10.9149 | 8.2207 | 5.1110 | 2.6231 | 9.4437 | 6.7089 | 3.8649 | 1.9869 | 7.3434 | 5.3156 | 2.6757 |
每股营业收入 | 7.5053 | 4.8122 | 2.5542 | 10.1482 | 7.7211 | 4.9725 | 2.5574 | 10.9149 | 8.2207 | 5.1110 | 2.6231 | 9.4437 | 6.7089 | 3.8649 | 1.9869 | 7.3434 | 5.3156 | 2.6757 |
每股资本公积金 | 0.0500 | 0.0491 | 0.0573 | 0.0550 | 0.0328 | 0.0305 | 0.0305 | 0.0383 | - - | 0.0755 | 0.0745 | 0.0781 | 0.0329 | 0.3078 | 0.3078 | 0.9836 | 0.3131 | 0.3133 |
每股未分配利润 | 1.7082 | 1.5695 | 1.3551 | 1.2550 | 1.3152 | 1.1702 | 1.1544 | 1.1042 | 1.2663 | 1.1257 | 1.0446 | 0.9948 | 1.1810 | 1.1280 | 1.1290 | 1.2105 | 1.0603 | 0.9817 |
每股现金流量净额 | -0.0588 | -0.0916 | 0.1431 | 0.0367 | 0.2658 | 0.4211 | 0.2920 | 0.2531 | 0.5541 | 0.4204 | 0.1618 | 0.0421 | 0.2821 | 0.1367 | 0.0638 | -0.0614 | -0.0406 | -0.0740 |
每股EBITDA | - - | 1.3630 | - - | 2.2951 | - - | 1.1125 | - - | 2.0159 | - - | 1.0842 | - - | 1.3543 | - - | 0.9774 | - - | 2.1151 | - - | 0.8952 |
盈利能力 | ||||||||||||||||||
净资产收益率ROE(平均) | 17.31% | 12.99% | 3.58% | 11.94% | 11.86% | 6.44% | 2.07% | 6.33% | 11.13% | 5.19% | 2.39% | -3.14% | 3.46% | 5.15% | 3.62% | 7.41% | 7.62% | 1.34% |
净资产收益率ROE(加权) | 17.26% | 12.85% | 3.59% | 11.83% | 11.80% | 6.31% | 2.08% | 6.07% | 10.76% | 5.10% | 2.35% | -3.10% | 2.79% | 4.35% | 3.12% | 6.30% | 5.72% | 1.21% |
净资产收益率ROE(摊薄) | 16.01% | 12.29% | 3.51% | 11.50% | 11.32% | 6.34% | 2.05% | 6.25% | 10.80% | 5.08% | 2.37% | -3.95% | 4.23% | 5.97% | 4.14% | 6.54% | 7.61% | 1.35% |
总资产报酬率ROA | 4.70% | 3.31% | 1.29% | 5.15% | 4.39% | 2.57% | 1.17% | 4.39% | 4.64% | 2.58% | 1.41% | 1.67% | 2.85% | 2.75% | 1.82% | 5.83% | 5.18% | 2.55% |
总资产净利率 | 3.09% | 2.21% | 0.75% | 2.74% | 2.53% | 1.38% | 0.55% | 1.68% | 2.58% | 1.25% | 0.70% | -0.82% | 0.89% | 1.35% | 1.04% | 2.65% | 2.47% | 0.94% |
销售净利率 | 10.82% | 11.90% | 7.59% | 6.61% | 7.85% | 6.58% | 5.09% | 3.51% | 7.06% | 5.54% | 5.97% | -1.94% | 2.90% | 6.62% | 9.90% | 7.04% | 8.61% | 6.52% |
销售毛利率 | 14.78% | 14.62% | 13.34% | 14.62% | 15.09% | 13.95% | 13.24% | 13.39% | 13.18% | 12.66% | 13.43% | 7.33% | 10.96% | 14.73% | 17.38% | 19.99% | 21.23% | 22.80% |
资本结构 | ||||||||||||||||||
资产负债率 | 72.73% | 72.87% | 73.47% | 73.92% | 73.02% | 73.48% | 73.35% | 73.39% | 71.65% | 72.26% | 71.62% | 72.03% | 69.94% | 65.33% | 64.87% | 65.23% | 66.73% | 67.31% |
长期负债/总资产 | 0.46 | 0.44 | 0.45 | 0.43 | 0.43 | 0.43 | 0.45 | 0.44 | 0.42 | 0.42 | 0.40 | 0.41 | 0.40 | 0.40 | 0.38 | 0.37 | 0.46 | 0.43 |
权益乘数 | 3.67 | 3.69 | 3.77 | 3.83 | 3.71 | 3.77 | 3.75 | 3.76 | 3.53 | 3.61 | 3.52 | 3.58 | 3.33 | 2.88 | 2.85 | 2.88 | 3.01 | 3.06 |
固定资产比重 | - - | 76.84% | - - | 77.07% | - - | 74.94% | - - | 76.33% | - - | 76.61% | - - | 78.02% | - - | 76.29% | - - | 72.19% | - - | 77.94% |
经营活动净现金/总资产 | 7.72 | 4.66 | 1.55 | 9.30 | 6.43 | 3.25 | 1.81 | 9.10 | 9.62 | 5.17 | 1.99 | 6.06 | 5.26 | 3.35 | 2.24 | 10.54 | 7.29 | 3.72 |
偿债能力 | ||||||||||||||||||
流动比率 | 0.51 | 0.48 | 0.46 | 0.41 | 0.48 | 0.51 | 0.55 | 0.50 | 0.54 | 0.50 | 0.44 | 0.42 | 0.46 | 0.49 | 0.44 | 0.41 | 0.55 | 0.46 |
速动比率 | 0.47 | 0.44 | 0.43 | 0.38 | 0.44 | 0.46 | 0.51 | 0.45 | 0.50 | 0.45 | 0.40 | 0.36 | 0.42 | 0.45 | 0.41 | 0.38 | 0.50 | 0.40 |
保守速动比率 | 0.33 | 0.32 | 0.35 | 0.30 | 0.35 | 0.38 | 0.40 | 0.36 | 0.40 | 0.37 | 0.29 | 0.27 | 0.35 | 0.37 | 0.33 | 0.28 | 0.42 | 0.34 |
现金比率 | 0.14 | 0.13 | 0.16 | 0.13 | 0.19 | 0.20 | 0.22 | 0.18 | 0.21 | 0.18 | 0.12 | 0.09 | 0.14 | 0.14 | 0.11 | 0.10 | 0.12 | 0.10 |
净债务/归属母公司的净资产 | 4.49 | 4.72 | 5.10 | 5.18 | 4.60 | 4.78 | 4.62 | 4.70 | 4.08 | 4.43 | 4.51 | 4.59 | 3.92 | 3.34 | 3.14 | 2.83 | 3.28 | 3.38 |
经营活动净现金/净债务 | 0.14 | 0.08 | 0.03 | 0.17 | 0.12 | 0.06 | 0.04 | 0.18 | 0.20 | 0.10 | 0.04 | 0.12 | 0.11 | 0.07 | 0.05 | 0.22 | 0.16 | 0.08 |
经营活动净现金/利息支出 | - - | 6.76 | - - | 6.27 | - - | 4.14 | - - | 4.94 | - - | 5.52 | - - | 3.01 | - - | 3.11 | - - | 4.82 | - - | 2.98 |
EBITDA利息保障倍数 | - - | 7.52 | - - | 6.03 | - - | 5.84 | - - | 4.71 | - - | 5.00 | - - | 3.01 | - - | 5.17 | - - | 4.75 | - - | 3.89 |
产权比率 | 607.91% | 625.40% | 676.79% | 694.13% | 648.19% | 683.76% | 671.88% | 674.21% | 622.30% | 649.11% | 644.95% | 652.72% | 576.83% | 447.85% | 431.86% | 392.66% | 472.76% | 480.60% |
营运能力 | ||||||||||||||||||
营业周期(天) | 57.35 | 60.96 | 56.21 | 56.32 | 54.33 | 61.89 | 56.42 | 53.15 | 51.90 | 58.62 | 54.18 | 51.89 | 53.99 | 51.72 | 49.72 | 49.73 | 55.21 | 72.39 |
存货周转天数(天) | 11.83 | 13.64 | 11.39 | 12.94 | 12.84 | 15.20 | 12.95 | 14.29 | 13.06 | 15.43 | 14.01 | 13.25 | 11.28 | 10.81 | 10.76 | 13.08 | 13.20 | 19.34 |
应收账款周转天数(天) | 45.52 | 47.33 | 44.82 | 43.38 | 41.49 | 46.70 | 43.48 | 38.85 | 38.84 | 43.19 | 40.17 | 38.64 | 42.71 | 40.91 | 38.96 | 36.64 | 42.01 | 53.05 |
应付账款周转天数(天) | 63.12 | 62.14 | 57.82 | 58.65 | 53.53 | 52.87 | 52.75 | 49.26 | 48.48 | 50.79 | 50.07 | 45.72 | 48.38 | 47.71 | 48.56 | 52.58 | 46.73 | 63.99 |
现金周期(天) | -5.77 | -1.18 | -1.61 | -2.33 | 0.80 | 9.03 | 3.68 | 3.88 | 3.42 | 7.83 | 4.11 | 6.17 | 5.61 | 4.01 | 1.15 | -2.86 | 8.48 | 8.40 |
存货周转率(次) | 22.82 | 13.20 | 7.90 | 27.82 | 21.03 | 11.84 | 6.95 | 25.19 | 20.68 | 11.67 | 6.42 | 27.17 | 23.93 | 16.65 | 8.37 | 27.51 | 20.46 | 9.31 |
应收账款周转率(次) | 5.93 | 3.80 | 2.01 | 8.30 | 6.51 | 3.85 | 2.07 | 9.27 | 6.95 | 4.17 | 2.24 | 9.32 | 6.32 | 4.40 | 2.31 | 9.82 | 6.43 | 3.39 |
流动资产周转率(次) | 2.16 | 1.38 | 0.76 | 3.03 | 2.20 | 1.38 | 0.71 | 3.43 | 2.51 | 1.58 | 0.87 | 3.40 | 2.39 | 1.70 | 0.89 | 3.52 | 2.69 | 1.39 |
固定资产周转率(次) | - - | 0.32 | - - | 0.68 | - - | 0.34 | - - | 0.74 | - - | 0.34 | - - | 0.61 | - - | 0.29 | - - | 0.51 | - - | 0.20 |
总资产周转率(次) | 0.29 | 0.19 | 0.10 | 0.41 | 0.32 | 0.21 | 0.11 | 0.48 | 0.37 | 0.22 | 0.12 | 0.42 | 0.31 | 0.20 | 0.10 | 0.38 | 0.29 | 0.14 |
成长能力 | ||||||||||||||||||
营业总收入(同比增长率) | -2.79% | -3.22% | -0.13% | -7.02% | -6.08% | -2.71% | -2.50% | 15.58% | 22.53% | 20.03% | 19.83% | 16.72% | 14.56% | 44.45% | 54.66% | 23.76% | 21.88% | -5.25% |
归属母公司净利润(同比增长率) | 63.41% | 127.35% | 88.62% | 98.80% | 11.58% | 26.77% | -10.46% | 262.76% | 157.97% | -22.51% | -50.60% | -139.81% | -49.76% | 340.49% | 392.80% | 149.61% | 26.09% | -70.72% |
其他 | ||||||||||||||||||
每股现金流 | 2.0775 | 1.2253 | 0.4079 | 2.3876 | 1.5889 | 0.7887 | 0.4305 | 2.1159 | 2.1868 | 1.1961 | 0.4482 | 1.3525 | 1.1254 | 0.5889 | 0.3931 | 2.1497 | 1.3431 | 0.6850 |
净资产收益率(ROE) | 8.77% | 4.23% | 3.49% | 10.37% | 11.22% | 5.87% | 2.00% | 5.53% | 8.67% | 4.62% | 1.98% | -7.54% | -1.26% | 3.62% | 2.01% | -0.97% | -0.56% | -3.46% |
毛利率 | 14.78% | 14.62% | 13.34% | 14.62% | 15.09% | 13.95% | 13.24% | 13.39% | 13.18% | 12.66% | 13.43% | 7.33% | 10.96% | 14.73% | 17.38% | 19.99% | 21.23% | 22.80% |
销售净利率 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
期间费用率 | 4.84% | 5.10% | 4.79% | 4.84% | 4.77% | 4.91% | 5.04% | 4.82% | 4.83% | 5.16% | 5.20% | 5.77% | 5.87% | 6.18% | 6.11% | 7.75% | 7.73% | 9.55% |
资产负债率 | 72.73% | 72.87% | 73.47% | 73.92% | 73.02% | 73.48% | 73.35% | 73.39% | 71.65% | 72.26% | 71.62% | 72.03% | 69.94% | 65.33% | 64.87% | 65.23% | 66.73% | 67.31% |
扣非净利润 | 46.55亿 | 21.84亿 | 17.36亿 | 48.70亿 | 53.20亿 | 26.91亿 | 9.15亿 | 24.62亿 | 39.27亿 | 20.75亿 | 8.78亿 | -41.66亿 | -7.10亿 | 21.13亿 | 11.90亿 | -5.72亿 | -2.85亿 | -17.61亿 |
净利润 | 144.78亿 | 102.17亿 | 34.56亿 | 119.72亿 | 108.09亿 | 58.37亿 | 23.23亿 | 68.28亿 | 103.54亿 | 50.51亿 | 27.95亿 | -32.65亿 | 34.73亿 | 50.30亿 | 38.63亿 | 101.55亿 | 89.94亿 | 34.26亿 |
营业收入 | 1338.62亿 | 858.28亿 | 455.55亿 | 1809.99亿 | 1377.10亿 | 886.87亿 | 456.13亿 | 1946.74亿 | 1466.21亿 | 911.58亿 | 467.84亿 | 1684.34亿 | 1196.57亿 | 759.47亿 | 390.43亿 | 1443.02亿 | 1044.53亿 | 525.78亿 |
营业支出 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
归母净利润 | 91.91亿 | 67.16亿 | 17.85亿 | 56.09亿 | 56.24亿 | 29.54亿 | 9.46亿 | 28.21亿 | 50.41亿 | 23.30亿 | 10.57亿 | -17.33亿 | 19.54亿 | 30.07亿 | 21.39亿 | 43.54亿 | 38.89亿 | 6.83亿 |
所有者权益(或股东权益)合计 | 1308.48亿 | 1271.71亿 | 1243.26亿 | 1194.27亿 | 1189.29亿 | 1149.43亿 | 1127.66亿 | 1104.22亿 | 1149.13亿 | 1143.97亿 | 1138.73亿 | 1113.25亿 | 1146.36亿 | 1196.35亿 | 1209.76亿 | 1392.76亿 | 1204.41亿 | 1183.98亿 |
商誉 | 8.75亿 | 8.75亿 | 8.38亿 | 8.38亿 | 11.56亿 | 11.56亿 | 11.56亿 | 11.56亿 | 13.58亿 | 13.58亿 | 13.58亿 | 13.58亿 | 13.90亿 | 8.27亿 | 8.27亿 | 14.05亿 | 9.91亿 | 9.91亿 |
经营活动产生的现金流量净额 | 370.53亿 | 218.54亿 | 72.75亿 | 425.84亿 | 283.39亿 | 140.67亿 | 76.78亿 | 377.38亿 | 390.04亿 | 213.33亿 | 79.94亿 | 241.22亿 | 200.73亿 | 115.72亿 | 77.24亿 | 422.42亿 | 263.93亿 | 134.61亿 |
基本每股收益(元/股) | 0.5150 | 0.3770 | 0.1000 | 0.3140 | 0.3150 | 0.1660 | 0.0530 | 0.1540 | 0.2790 | 0.1280 | 0.0580 | -0.1030 | 0.1030 | 0.1610 | 0.1150 | 0.2180 | 0.1940 | 0.0320 |
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