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 | 1.6500 | 1.1500 | 0.2000 | 1.8600 | 1.3600 | 0.8900 | 0.1500 | 0.9400 | 0.8000 | 0.4200 | 0.0900 | 1.5800 | 1.4600 | 1.0900 | 0.0700 | 1.6900 | - - | 0.6300 |
每股收益EPS-稀释 | 1.6500 | 1.1500 | 0.2000 | 1.8500 | 1.3600 | 0.8900 | 0.1500 | 0.9400 | 0.8000 | 0.4200 | 0.0900 | 1.5800 | 1.4600 | 1.0900 | 0.0700 | 1.6900 | - - | 0.6300 |
每股收益EPS-扣除/基本 | - - | 1.1500 | - - | 1.8200 | - - | 0.8300 | - - | 0.8400 | - - | 0.3500 | - - | 1.3900 | - - | 0.9600 | 0.0600 | 1.6000 | - - | 0.5500 |
每股收益EPS-扣除/稀释 | - - | 1.1500 | - - | 1.8100 | - - | 0.8300 | - - | 0.8400 | - - | 0.3500 | - - | 1.3900 | - - | 0.9600 | - - | 1.6000 | - - | - - |
每股净资产BPS | 7.8903 | 8.2955 | 8.3329 | 8.1223 | 7.6135 | 7.9382 | 9.1882 | 9.0296 | 8.8442 | 8.4628 | 12.8736 | 12.7791 | 12.0101 | 12.3253 | 7.1320 | 7.0636 | - - | 5.9207 |
每股营业总收入 | 4.7375 | 3.2981 | 1.1928 | 5.6932 | 3.9050 | 2.4402 | 0.9310 | 3.8188 | 2.8848 | 1.7058 | 1.1636 | 6.5829 | 4.2245 | 2.8684 | 1.1865 | 5.9868 | - - | 2.1478 |
每股营业收入 | 4.7375 | 3.2981 | 1.1928 | 5.6932 | 3.9050 | 2.4402 | 0.9310 | 3.8188 | 2.8848 | 1.7058 | 1.1636 | 6.5829 | 4.2245 | 2.8684 | 1.1865 | 5.9868 | - - | 2.1478 |
每股资本公积金 | 4.1485 | 4.0313 | 4.0225 | 4.0151 | 4.0041 | 3.9967 | 3.9892 | 3.9818 | 3.9727 | 3.9718 | 5.9605 | 5.9605 | 5.9605 | 5.9605 | 0.1319 | 0.1319 | - - | 0.1319 |
每股未分配利润 | 2.0954 | 2.6137 | 2.6635 | 2.4604 | 2.0243 | 2.3565 | 3.6148 | 3.4637 | 3.4079 | 3.0285 | 5.2498 | 5.1553 | 4.5489 | 4.8641 | 5.3423 | 5.2739 | - - | 4.2134 |
每股现金流量净额 | -2.6987 | -1.6894 | -1.0881 | 1.4061 | -1.2282 | -0.1403 | 1.4554 | 0.6530 | -0.9496 | 0.2211 | 5.4879 | -2.8704 | -5.4237 | -5.9567 | 0.1016 | 2.2392 | - - | -1.6131 |
每股EBITDA | - - | 1.4673 | - - | 2.3162 | - - | 1.1108 | - - | 1.2227 | - - | - - | - - | 2.5782 | - - | 1.1535 | - - | 2.0298 | - - | - - |
盈利能力 | ||||||||||||||||||
净资产收益率ROE(平均) | 20.52% | 14.05% | 2.47% | 21.67% | 16.35% | 10.52% | 1.66% | 10.34% | 8.87% | 4.75% | 0.74% | 22.41% | 14.95% | 10.32% | 0.96% | 25.92% | - - | 10.56% |
净资产收益率ROE(加权) | 19.64% | 13.51% | 2.47% | 22.28% | 15.40% | 9.76% | 1.74% | 10.44% | 8.81% | 4.48% | 0.74% | 19.46% | 13.85% | 11.67% | 0.96% | 26.59% | - - | 10.56% |
净资产收益率ROE(摊薄) | 20.76% | 13.90% | 2.44% | 22.88% | 17.87% | 11.25% | 1.64% | 10.40% | 9.01% | 4.93% | 0.73% | 15.85% | 10.77% | 7.37% | 0.96% | 23.89% | - - | 10.58% |
总资产报酬率ROA | 10.36% | 7.77% | 1.21% | 12.79% | 8.77% | 6.35% | - - | 6.56% | 4.31% | 3.00% | - - | 12.80% | 7.85% | 5.99% | - - | 10.67% | - - | 4.14% |
总资产净利率 | 9.49% | 6.49% | 1.19% | 10.88% | 8.32% | 5.40% | 0.85% | 5.66% | 4.87% | 2.57% | 0.44% | 10.87% | 7.36% | 5.10% | 0.37% | 10.09% | - - | 4.12% |
销售净利率 | 34.95% | 35.33% | 17.68% | 32.77% | 34.91% | 36.48% | 15.26% | 24.85% | 27.94% | 24.85% | 8.82% | 31.15% | 31.11% | 31.81% | 5.92% | 28.64% | 25.86% | 29.25% |
销售毛利率 | 75.91% | 76.14% | 71.78% | 78.26% | 78.80% | 78.35% | 77.68% | 75.19% | 77.08% | 78.25% | 76.79% | 79.05% | 79.40% | 79.70% | 74.09% | 78.80% | 79.67% | 82.08% |
资本结构 | ||||||||||||||||||
资产负债率 | 54.00% | 54.06% | 52.94% | 54.09% | 52.96% | 51.59% | 45.13% | 45.16% | 44.89% | 46.81% | 44.63% | 46.10% | 44.68% | 43.45% | 62.53% | 61.67% | - - | 60.51% |
长期负债/总资产 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.02 | 0.00 | - - | 0.00 |
权益乘数 | 2.17 | 2.18 | 2.13 | 2.18 | 2.13 | 2.07 | 1.82 | 1.82 | 1.81 | 1.88 | 1.81 | 1.86 | 1.81 | 1.77 | 2.67 | 2.61 | - - | 2.53 |
固定资产比重 | - - | 7.52% | - - | 8.29% | - - | 8.60% | - - | 8.80% | - - | 9.37% | - - | 8.95% | - - | 9.90% | - - | 15.87% | - - | - - |
经营活动净现金/总资产 | 9.16 | 8.12 | 0.61 | 21.66 | 15.61 | 12.35 | 1.77 | 3.67 | 1.85 | 0.53 | -1.80 | 18.80 | 8.62 | -22.70 | 4.78 | 16.12 | - - | -5.94 |
偿债能力 | ||||||||||||||||||
流动比率 | 1.66 | 1.67 | 1.70 | 1.66 | 1.69 | 1.73 | 1.98 | 1.97 | 1.98 | 1.90 | 2.00 | 1.94 | 1.99 | 2.04 | 1.29 | 1.30 | - - | 1.24 |
速动比率 | 1.66 | 1.67 | 1.69 | 1.66 | 1.68 | 1.72 | 1.97 | 1.97 | 1.97 | 1.89 | 1.99 | 1.94 | 1.98 | 2.03 | 1.29 | 1.29 | - - | 1.24 |
保守速动比率 | 1.64 | 1.64 | 1.67 | 1.64 | 1.67 | 1.70 | 1.96 | 1.95 | 1.95 | 1.87 | 1.97 | 1.92 | 1.95 | 2.01 | 1.25 | 1.26 | - - | 1.20 |
现金比率 | 1.64 | 1.64 | 1.67 | 1.64 | 1.67 | 1.70 | 1.96 | 1.95 | 1.95 | 1.87 | 1.97 | 1.92 | 1.95 | 2.01 | 1.25 | 1.26 | - - | 1.20 |
净债务/归属母公司的净资产 | -1.30 | -1.32 | -1.39 | -1.40 | -1.29 | -1.23 | -1.36 | -1.12 | -1.23 | -1.57 | -1.51 | -0.99 | -0.91 | -0.91 | -1.89 | -2.03 | - - | -1.85 |
经营活动净现金/净债务 | -0.15 | -0.13 | -0.01 | -0.34 | -0.26 | -0.21 | -0.02 | -0.06 | -0.03 | -0.01 | 0.02 | -0.35 | -0.17 | 0.44 | -0.07 | -0.21 | - - | 0.08 |
经营活动净现金/利息支出 | - - | 172.78 | - - | 318.74 | - - | 425.68 | - - | 53.23 | - - | 13.58 | - - | 256.19 | - - | -574.98 | - - | - - | - - | - - |
EBITDA利息保障倍数 | - - | 171.92 | - - | 192.00 | - - | 232.86 | - - | 107.29 | - - | 89.73 | - - | 147.62 | - - | 133.77 | - - | - - | - - | - - |
产权比率 | 118.13% | 118.31% | 113.11% | 118.24% | 112.94% | 106.82% | 82.44% | 82.61% | 81.73% | 88.28% | 80.99% | 85.86% | 81.07% | 77.00% | 168.21% | 162.18% | - - | 154.02% |
营运能力 | ||||||||||||||||||
营业周期(天) | 4.30 | 4.47 | 5.41 | 6.97 | 8.32 | 7.89 | 10.17 | 8.74 | 10.30 | 11.78 | 10.91 | 7.91 | 10.21 | 9.20 | 11.59 | 8.50 | - - | 10.15 |
存货周转天数(天) | 4.24 | 4.41 | 5.33 | 6.93 | 8.32 | 7.89 | 10.17 | 8.74 | 10.13 | 11.77 | 10.90 | 7.91 | 10.21 | 9.19 | 11.58 | 8.33 | - - | 9.59 |
应收账款周转天数(天) | 0.06 | 0.06 | 0.08 | 0.05 | 0.00 | 0.00 | 0.00 | 0.00 | 0.17 | 0.00 | 0.00 | 0.01 | - - | 0.01 | 0.01 | 0.17 | - - | 0.56 |
应付账款周转天数(天) | 37.04 | 39.64 | 53.38 | 36.89 | 35.51 | 37.61 | 61.05 | 39.73 | 47.65 | 56.44 | 54.88 | 34.67 | 33.35 | 36.78 | 48.20 | 46.23 | - - | 65.71 |
现金周期(天) | -32.74 | -35.16 | -47.97 | -29.92 | -27.20 | -29.71 | -50.88 | -30.99 | -37.35 | -44.67 | -43.98 | -26.76 | -23.14 | -27.58 | -36.61 | -37.73 | - - | -55.56 |
存货周转率(次) | 63.62 | 40.79 | 16.88 | 51.96 | 32.47 | 22.81 | 8.85 | 41.20 | 26.66 | 15.29 | 8.26 | 45.52 | 26.45 | 19.58 | 7.77 | 43.24 | - - | 18.76 |
应收账款周转率(次) | 4535.32 | 3073.93 | 1111.73 | 7864.94 | 9.94万 | 6.21万 | 2.32万 | 16.50万 | 1564.28 | 6.64万 | 2.97万 | 5.75万 | - - | 2.29万 | 6630.87 | 2131.58 | - - | 323.93 |
流动资产周转率(次) | 0.31 | 0.21 | 0.08 | 0.38 | 0.28 | 0.17 | 0.06 | 0.26 | 0.20 | 0.12 | 0.06 | 0.42 | 0.28 | 0.19 | 0.08 | 0.46 | - - | 0.19 |
固定资产周转率(次) | - - | 2.39 | - - | 4.00 | - - | 1.71 | - - | 2.57 | - - | 1.14 | - - | 3.04 | - - | 1.31 | - - | 1.98 | - - | - - |
总资产周转率(次) | 0.27 | 0.18 | 0.07 | 0.33 | 0.24 | 0.15 | 0.06 | 0.23 | 0.17 | 0.10 | 0.05 | 0.35 | 0.24 | 0.16 | 0.06 | 0.35 | - - | 0.14 |
成长能力 | ||||||||||||||||||
营业总收入(同比增长率) | 22.07% | 35.16% | 28.11% | 49.08% | 35.36% | 43.06% | 12.02% | -18.78% | -4.40% | -16.75% | 30.76% | 46.62% | 57.57% | 78.09% | 103.00% | -13.67% | - - | -27.82% |
归属母公司净利润(同比增长率) | 21.12% | 29.19% | 34.42% | 97.95% | 70.72% | 113.80% | 123.97% | -35.10% | -13.75% | -35.68% | 84.17% | 60.05% | 88.71% | 93.40% | 149.26% | -9.52% | - - | -16.69% |
其他 | ||||||||||||||||||
每股现金流 | 1.5815 | 1.4746 | 0.1081 | 3.8451 | 2.5345 | 2.0306 | 0.2973 | 0.6066 | 0.2982 | 0.0840 | -0.4215 | 4.4742 | 1.8777 | -4.9582 | 0.9177 | 2.9940 | - - | -0.8951 |
净资产收益率(ROE) | 19.58% | 14.06% | 2.63% | 21.22% | 15.91% | 9.80% | 1.42% | 9.28% | 8.03% | 4.03% | 0.49% | 19.72% | 12.42% | 9.18% | 0.88% | 24.58% | - - | 9.33% |
毛利率 | 75.91% | 76.14% | 71.78% | 78.26% | 78.80% | 78.35% | 77.68% | 75.19% | 77.08% | 78.25% | 76.79% | 79.05% | 79.40% | 79.70% | 74.09% | 78.80% | 79.67% | 82.08% |
销售净利率 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
期间费用率 | 33.55% | 31.20% | 43.92% | 36.28% | 34.83% | 34.52% | 55.47% | 43.18% | 41.50% | 46.31% | 60.69% | 41.71% | 43.61% | 41.82% | 62.93% | 41.25% | 45.56% | 45.55% |
资产负债率 | 54.00% | 54.06% | 52.94% | 54.09% | 52.96% | 51.59% | 45.13% | 45.16% | 44.89% | 46.81% | 44.63% | 46.10% | 44.68% | 43.45% | 62.53% | 61.67% | - - | 60.51% |
扣非净利润 | 1.86亿 | 1.36亿 | 2554.69万 | 2.15亿 | 1.56亿 | 9813.11万 | 1529.32万 | 9948.04万 | 8517.64万 | 4185.84万 | 525.27万 | 1.50亿 | 9065.44万 | 6822.93万 | 395.40万 | 1.01亿 | - - | 3502.38万 |
净利润 | 1.97亿 | 1.38亿 | 2490.53万 | 2.20亿 | 1.61亿 | 1.05亿 | 1677.60万 | 1.12亿 | 9517.41万 | 5004.34万 | 865.74万 | 1.73亿 | 1.11亿 | 7696.88万 | 444.29万 | 1.08亿 | 5847.01万 | 3973.16万 |
营业收入 | 5.63亿 | 3.89亿 | 1.41亿 | 6.72亿 | 4.61亿 | 2.88亿 | 1.10亿 | 4.51亿 | 3.41亿 | 2.01亿 | 9813.73万 | 5.55亿 | 3.56亿 | 2.42亿 | 7504.94万 | 3.79亿 | 2.26亿 | 1.36亿 |
营业支出 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
归母净利润 | 1.95亿 | 1.36亿 | 2398.87万 | 2.19亿 | 1.61亿 | 1.05亿 | 1784.57万 | 1.11亿 | 9410.81万 | 4930.70万 | 796.80万 | 1.71亿 | 1.09亿 | 7666.34万 | 432.64万 | 1.07亿 | 5782.12万 | 3964.03万 |
所有者权益(或股东权益)合计 | 9.43亿 | 9.85亿 | 9.89亿 | 9.62亿 | 9.02亿 | 9.40亿 | 10.87亿 | 10.70亿 | 10.48亿 | 10.02亿 | 10.91亿 | 10.82亿 | 10.17亿 | 10.42亿 | 4.55亿 | 4.50亿 | - - | 3.76亿 |
商誉 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
经营活动产生的现金流量净额 | 1.88亿 | 1.74亿 | 1276.63万 | 4.54亿 | 2.99亿 | 2.40亿 | 3510.54万 | 7162.53万 | 3520.89万 | 991.93万 | -3555.05万 | 3.77亿 | 1.58亿 | -4.18亿 | 5804.47万 | 1.89亿 | 8603.85万 | -5661.89万 |
基本每股收益(元/股) | 1.6500 | 1.1500 | 0.2000 | 1.8600 | 1.3600 | 0.8900 | 0.1500 | 0.9400 | 0.8000 | 0.4200 | 0.0900 | 1.5800 | 1.4600 | 1.0900 | 0.0700 | 1.6900 | 0.9100 | 0.6300 |
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