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 | 0.9100 | 0.5100 | 0.2200 | 1.1800 | 0.7800 | 0.4500 | 0.2000 | 0.6700 | 0.3900 | 0.2200 | 0.1000 | 0.5700 | 0.4100 | 0.2800 | 0.1200 | 0.6000 | - - | 0.2800 |
每股收益EPS-稀释 | 0.9100 | 0.5100 | 0.2200 | 1.1800 | 0.7800 | 0.4500 | 0.2000 | 0.6700 | 0.3900 | 0.2200 | 0.1000 | 0.5700 | 0.4100 | 0.2800 | 0.1200 | 0.6000 | - - | 0.2800 |
每股收益EPS-扣除/基本 | - - | 0.4900 | - - | 1.1300 | - - | 0.4400 | - - | 0.5500 | - - | 0.2100 | - - | 0.4900 | - - | 0.2500 | - - | 0.5300 | - - | 0.2500 |
每股收益EPS-扣除/稀释 | - - | 0.4900 | - - | 1.1300 | - - | 0.4400 | - - | 0.5500 | - - | 0.2100 | - - | 0.4900 | - - | 0.2500 | - - | 0.5300 | - - | 0.2500 |
每股净资产BPS | 9.3658 | 9.1592 | 7.5959 | 7.3323 | 6.9285 | 6.5724 | 6.5715 | 6.3423 | 6.0116 | 5.8329 | 5.9002 | 5.7842 | 5.6135 | 5.4837 | 5.5320 | 5.1077 | - - | 4.7866 |
每股营业总收入 | 10.4900 | 6.3818 | 3.0413 | 15.6128 | 11.1775 | 6.7757 | 3.0373 | 11.1133 | 7.4877 | 4.6383 | 2.1599 | 7.7580 | 5.3732 | 3.5047 | 1.3319 | 6.3233 | - - | 2.6923 |
每股营业收入 | 10.4900 | 6.3818 | 3.0413 | 15.6128 | 11.1775 | 6.7757 | 3.0373 | 11.1133 | 7.4877 | 4.6383 | 2.1599 | 7.7580 | 5.3732 | 3.5047 | 1.3319 | 6.3233 | - - | 2.6923 |
每股资本公积金 | 4.6667 | 4.6536 | 2.6822 | 2.6153 | 2.6143 | 2.5964 | 2.5786 | 2.5609 | 2.4981 | 2.4851 | 2.4760 | 2.4590 | 2.4467 | 2.4467 | 2.4467 | 1.9151 | - - | 1.9153 |
每股未分配利润 | 3.5804 | 3.1874 | 3.5762 | 3.3710 | 3.1087 | 2.7758 | 2.7826 | 2.5785 | 2.3696 | 2.1993 | 2.2734 | 2.1748 | 2.0575 | 1.9279 | 1.9761 | 2.0712 | - - | 1.7866 |
每股现金流量净额 | -0.0943 | -0.1387 | -0.5800 | 0.4936 | 0.2803 | -0.1038 | 0.3865 | -0.5834 | 1.1871 | -0.3978 | -0.6484 | 0.6574 | 0.1026 | -0.1891 | 0.5908 | 0.3156 | - - | -0.3392 |
每股EBITDA | - - | 0.8294 | - - | 1.7791 | - - | - - | - - | - - | - - | - - | - - | 0.8197 | - - | 0.3910 | - - | 0.8391 | - - | - - |
盈利能力 | ||||||||||||||||||
净资产收益率ROE(平均) | 10.89% | 6.08% | 2.96% | 17.28% | 11.76% | 6.93% | 3.16% | 10.96% | 6.69% | 3.86% | 1.69% | 10.62% | 7.71% | 5.23% | 2.21% | 12.46% | 9.07% | 5.98% |
净资产收益率ROE(加权) | 10.60% | 6.25% | 2.83% | 16.45% | 11.13% | 6.50% | 2.98% | 10.86% | 6.68% | 3.82% | 1.69% | 10.29% | 7.52% | 5.20% | 2.27% | 12.47% | - - | 5.94% |
净资产收益率ROE(摊薄) | 9.42% | 5.32% | 2.90% | 16.12% | 11.26% | 6.81% | 3.11% | 10.46% | 6.57% | 3.85% | 1.67% | 9.53% | 7.01% | 4.81% | 2.02% | 11.83% | 8.76% | 5.86% |
总资产报酬率ROA | 5.44% | 3.10% | 1.40% | 7.60% | 4.67% | 2.94% | 1.49% | 4.55% | 2.63% | 2.07% | 1.03% | 5.77% | 4.52% | 2.99% | 1.35% | 7.22% | 5.55% | 3.41% |
总资产净利率 | 4.46% | 2.55% | 1.11% | 6.28% | 4.13% | 2.46% | 1.14% | 4.41% | 2.72% | 1.73% | 0.79% | 5.01% | 3.74% | 2.61% | 1.13% | 6.34% | 4.72% | 3.19% |
销售净利率 | 8.34% | 7.55% | 7.16% | 7.53% | 6.96% | 6.60% | 6.72% | 5.97% | 5.27% | 4.84% | 4.56% | 7.13% | 7.31% | 7.52% | 8.41% | 9.57% | 9.62% | 10.39% |
销售毛利率 | 24.21% | 23.36% | 25.39% | 22.81% | 21.94% | 21.75% | 22.69% | 20.29% | 19.28% | 18.62% | 18.24% | 23.51% | 23.63% | 24.14% | 25.85% | 26.77% | 26.69% | 26.66% |
资本结构 | ||||||||||||||||||
资产负债率 | 54.53% | 52.31% | 59.12% | 61.35% | 63.76% | 63.07% | 61.82% | 61.51% | 60.88% | 56.02% | 52.67% | 54.25% | 51.34% | 49.04% | 46.59% | 51.19% | 49.09% | 46.31% |
长期负债/总资产 | 0.09 | 0.08 | 0.19 | 0.18 | 0.19 | 0.18 | 0.16 | 0.16 | 0.16 | 0.06 | 0.09 | 0.08 | 0.09 | 0.09 | 0.06 | 0.06 | - - | 0.05 |
权益乘数 | 2.20 | 2.10 | 2.45 | 2.59 | 2.76 | 2.71 | 2.62 | 2.60 | 2.56 | 2.27 | 2.11 | 2.19 | 2.06 | 1.96 | 1.87 | 2.05 | 1.96 | 1.86 |
固定资产比重 | - - | 21.79% | - - | 22.44% | - - | 22.10% | - - | 17.34% | - - | 18.37% | - - | 15.12% | - - | 13.94% | - - | 15.54% | - - | 17.06% |
经营活动净现金/总资产 | -0.93 | -0.86 | -3.96 | 2.40 | -2.78 | -3.65 | -2.43 | -1.40 | -5.49 | -6.00 | -4.86 | 4.70 | -1.23 | -5.22 | -2.90 | 4.78 | -0.78 | -3.04 |
偿债能力 | ||||||||||||||||||
流动比率 | 1.60 | 1.59 | 1.75 | 1.64 | 1.62 | 1.59 | 1.65 | 1.67 | 1.73 | 1.50 | 1.74 | 1.70 | 1.87 | 1.95 | 1.95 | 1.71 | - - | 1.81 |
速动比率 | 1.14 | 1.12 | 1.24 | 1.17 | 1.12 | 1.07 | 1.13 | 1.16 | 1.19 | 0.93 | 1.11 | 1.13 | 1.22 | 1.24 | 1.24 | 1.12 | - - | 1.15 |
保守速动比率 | 0.99 | 0.99 | 1.06 | 1.03 | 0.95 | 0.89 | 0.92 | 1.00 | 1.04 | 0.81 | 0.94 | 0.99 | 1.04 | 1.08 | 1.10 | 0.97 | - - | 1.02 |
现金比率 | 0.18 | 0.19 | 0.16 | 0.21 | 0.19 | 0.18 | 0.28 | 0.37 | 0.43 | 0.22 | 0.28 | 0.42 | 0.41 | 0.35 | 0.44 | 0.30 | - - | 0.22 |
净债务/归属母公司的净资产 | 0.33 | 0.26 | 0.57 | 0.51 | 0.62 | 0.62 | 0.50 | 0.51 | 0.20 | 0.14 | 0.09 | 0.04 | 0.11 | 0.11 | -0.08 | 0.05 | - - | 0.02 |
经营活动净现金/净债务 | -0.06 | -0.07 | -0.18 | 0.13 | -0.13 | -0.17 | -0.13 | -0.08 | -0.74 | -0.94 | -1.10 | 2.30 | -0.23 | -0.96 | 0.69 | 2.06 | - - | -2.87 |
经营活动净现金/利息支出 | - - | -2.54 | - - | 3.64 | - - | -11.54 | - - | -3.78 | - - | -33.29 | - - | 18.34 | - - | -46.14 | - - | 45.33 | - - | - - |
EBITDA利息保障倍数 | - - | 12.71 | - - | 13.48 | - - | 11.22 | - - | 14.02 | - - | 15.57 | - - | 25.31 | - - | 32.03 | - - | 75.82 | - - | - - |
产权比率 | 119.84% | 109.65% | 151.89% | 167.09% | 185.84% | 180.99% | 171.47% | 169.59% | 165.71% | 127.37% | 111.27% | 118.56% | 105.73% | 96.45% | 87.44% | 105.16% | 96.68% | 86.47% |
营运能力 | ||||||||||||||||||
营业周期(天) | 299.56 | 312.53 | 342.30 | 241.23 | 257.92 | 267.16 | 291.79 | 262.45 | 280.65 | 284.73 | 291.03 | 291.88 | 312.76 | 319.17 | 401.81 | 331.30 | - - | 374.38 |
存货周转天数(天) | 137.63 | 144.23 | 159.23 | 121.30 | 133.22 | 143.58 | 160.49 | 150.23 | 165.34 | 169.96 | 173.35 | 176.35 | 187.96 | 188.55 | 247.18 | 192.76 | - - | 210.35 |
应收账款周转天数(天) | 161.92 | 168.30 | 183.07 | 119.93 | 124.70 | 123.59 | 131.30 | 112.22 | 115.31 | 114.78 | 117.67 | 115.53 | 124.80 | 130.61 | 154.63 | 138.54 | - - | 164.03 |
应付账款周转天数(天) | 122.33 | 128.45 | 155.68 | 113.98 | 113.96 | 120.39 | 121.94 | 108.32 | 101.63 | 109.96 | 114.56 | 105.78 | 100.02 | 99.44 | 104.57 | 132.26 | - - | 154.50 |
现金周期(天) | 177.23 | 184.08 | 186.62 | 127.25 | 143.96 | 146.77 | 169.84 | 154.13 | 179.01 | 174.77 | 176.47 | 186.10 | 212.74 | 219.73 | 297.23 | 199.03 | - - | 219.88 |
存货周转率(次) | 1.96 | 1.25 | 0.57 | 2.97 | 2.03 | 1.25 | 0.56 | 2.40 | 1.63 | 1.06 | 0.52 | 2.04 | 1.44 | 0.95 | 0.36 | 1.87 | - - | 0.86 |
应收账款周转率(次) | 1.67 | 1.07 | 0.49 | 3.00 | 2.17 | 1.46 | 0.69 | 3.21 | 2.34 | 1.57 | 0.76 | 3.12 | 2.16 | 1.38 | 0.58 | 2.60 | - - | 1.10 |
流动资产周转率(次) | 0.74 | 0.47 | 0.22 | 1.14 | 0.80 | 0.51 | 0.22 | 0.96 | 0.66 | 0.46 | 0.22 | 0.90 | 0.65 | 0.45 | 0.17 | 0.86 | - - | 0.40 |
固定资产周转率(次) | - - | 1.61 | - - | 5.21 | - - | 2.72 | - - | 7.40 | - - | 3.29 | - - | 6.30 | - - | 2.91 | - - | 6.07 | - - | 2.82 |
总资产周转率(次) | 0.53 | 0.34 | 0.15 | 0.83 | 0.59 | 0.37 | 0.17 | 0.74 | 0.52 | 0.36 | 0.17 | 0.70 | 0.51 | 0.35 | 0.13 | 0.66 | 0.49 | 0.31 |
成长能力 | ||||||||||||||||||
营业总收入(同比增长率) | 0.53% | 0.79% | 0.60% | 40.50% | 49.74% | 46.54% | 41.06% | 43.69% | 39.35% | 32.34% | 62.17% | 36.32% | 32.74% | 44.64% | 61.59% | 7.95% | 11.46% | - - |
归属母公司净利润(同比增长率) | 21.17% | 16.43% | 8.57% | 78.15% | 98.30% | 99.94% | 107.73% | 20.74% | 0.35% | -14.89% | -11.97% | 1.31% | 1.12% | 4.40% | 40.16% | 10.29% | 9.70% | - - |
其他 | ||||||||||||||||||
每股现金流 | -0.1905 | -0.1661 | -0.7721 | 0.4799 | -0.5616 | -0.6884 | -0.4427 | -0.2440 | -0.8989 | -0.7957 | -0.6057 | 0.5940 | -0.1427 | -0.5632 | -0.3008 | 0.5017 | - - | -0.2713 |
净资产收益率(ROE) | 10.33% | 5.80% | 3.17% | 16.47% | 11.37% | 6.79% | 2.69% | 9.07% | 6.60% | 3.65% | 1.30% | 9.14% | 6.80% | 4.67% | 2.03% | 10.97% | 8.05% | 5.40% |
毛利率 | 24.21% | 23.36% | 25.39% | 22.81% | 21.94% | 21.75% | 22.69% | 20.29% | 19.28% | 18.62% | 18.24% | 23.51% | 23.63% | 24.14% | 25.85% | 26.77% | 26.69% | 26.66% |
销售净利率 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
期间费用率 | 10.15% | 10.39% | 11.91% | 8.10% | 7.74% | 7.73% | 9.82% | 8.11% | 7.52% | 7.86% | 9.62% | 10.16% | 10.28% | 10.10% | 11.15% | 10.15% | 9.38% | 8.64% |
资产负债率 | 54.53% | 52.31% | 59.12% | 61.35% | 63.76% | 63.07% | 61.82% | 61.51% | 60.88% | 56.02% | 52.67% | 54.25% | 51.34% | 49.04% | 46.59% | 51.19% | 49.09% | 46.31% |
扣非净利润 | 3.83亿 | 2.12亿 | 1.01亿 | 4.81亿 | 3.22亿 | 1.87亿 | 7412.16万 | 2.35亿 | 1.66亿 | 9013.63万 | 3228.88万 | 2.02亿 | 1.48亿 | 1.00亿 | 4373.54万 | 2.04亿 | 1.47亿 | 9703.80万 |
净利润 | 4.00亿 | 2.20亿 | 9340.29万 | 5.02亿 | 3.32亿 | 1.91亿 | 8717.03万 | 2.83亿 | 1.68亿 | 9556.77万 | 4196.27万 | 2.35亿 | 1.67亿 | 1.12亿 | 4767.40万 | 2.32亿 | 1.66亿 | 1.07亿 |
营业收入 | 47.99亿 | 29.16亿 | 13.05亿 | 66.68亿 | 47.73亿 | 28.93亿 | 12.97亿 | 47.46亿 | 31.87亿 | 19.75亿 | 9.19亿 | 33.03亿 | 22.87亿 | 14.92亿 | 5.67亿 | 24.23亿 | 17.23亿 | 10.31亿 |
营业支出 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
归母净利润 | 4.04亿 | 2.22亿 | 9463.96万 | 5.05亿 | 3.33亿 | 1.91亿 | 8717.03万 | 2.83亿 | 1.68亿 | 9556.77万 | 4196.27万 | 2.35亿 | 1.67亿 | 1.12亿 | 4766.94万 | 2.32亿 | 1.66亿 | 1.08亿 |
所有者权益(或股东权益)合计 | 42.82亿 | 41.84亿 | 34.22亿 | 32.97亿 | 31.25亿 | 29.74亿 | 29.72亿 | 28.74亿 | 27.25亿 | 24.83亿 | 25.12亿 | 24.62亿 | 23.95亿 | 23.40亿 | 23.60亿 | 19.62亿 | 18.97亿 | 18.38亿 |
商誉 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 222.93万 | 222.93万 | 222.93万 | 222.93万 | - - | 222.93万 |
经营活动产生的现金流量净额 | -8715.77万 | -7588.34万 | -3.31亿 | 2.05亿 | -2.40亿 | -2.94亿 | -1.89亿 | -1.04亿 | -3.83亿 | -3.39亿 | -2.58亿 | 2.53亿 | -6072.98万 | -2.40亿 | -1.28亿 | 1.92亿 | -2921.92万 | -1.04亿 |
基本每股收益(元/股) | 0.9100 | 0.5100 | 0.2200 | 1.1800 | 0.7800 | 0.4500 | 0.2000 | 0.6700 | 0.3900 | 0.2200 | 0.1000 | 0.5700 | 0.4100 | 0.2800 | 0.1200 | 0.6000 | 0.4300 | 0.2800 |
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