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 | -1.0100 | -0.7200 | -0.2200 | -1.7000 | -0.4400 | -0.3700 | -0.0600 | -4.0800 | -0.8400 | -0.3000 | -0.0700 | 0.6100 | 0.8000 | 0.6700 | 0.0700 | 1.3000 | 0.8300 | 0.6800 |
每股收益EPS-稀释 | -1.0100 | -0.7200 | -0.2200 | -1.7000 | -0.4400 | -0.3700 | -0.0600 | -4.0800 | -0.8400 | -0.3000 | -0.0700 | 0.6100 | 0.8000 | 0.6700 | 0.0700 | 1.3000 | 0.8300 | 0.6700 |
每股收益EPS-扣除/基本 | - - | -0.5500 | - - | -1.4400 | - - | -0.2000 | - - | -3.9100 | - - | -0.3700 | - - | 0.4700 | - - | 0.5100 | - - | 1.1400 | - - | 0.6100 |
每股收益EPS-扣除/稀释 | - - | -0.5500 | - - | -1.4400 | - - | -0.2000 | - - | -3.9100 | - - | -0.3700 | - - | 0.4700 | - - | 0.5100 | - - | 1.1400 | - - | 0.6100 |
每股净资产BPS | -0.3526 | -0.0543 | 0.4416 | 0.6570 | 1.8970 | 1.9689 | 2.2745 | 2.3316 | 5.6848 | 6.2277 | 6.4143 | 6.5114 | 6.7343 | 6.6308 | 6.4485 | 6.5135 | 5.5233 | 5.3674 |
每股营业总收入 | 4.0391 | 3.0055 | 1.4053 | 11.8430 | 8.0644 | 4.8832 | 1.8636 | 10.2743 | 8.1305 | 5.8659 | 2.3731 | 21.0329 | 11.9264 | 8.2352 | 2.3219 | 16.4249 | 8.9378 | 5.6755 |
每股营业收入 | 4.0391 | 3.0055 | 1.4053 | 11.8430 | 8.0644 | 4.8832 | 1.8636 | 10.2743 | 8.1305 | 5.8659 | 2.3731 | 21.0329 | 11.9264 | 8.2352 | 2.3219 | 16.4249 | 8.9378 | 5.6755 |
每股资本公积金 | 1.2996 | 1.3076 | 1.3076 | 1.3034 | 1.3014 | 1.2961 | 1.2928 | 1.2946 | 1.2614 | 1.2625 | 1.2281 | 1.2380 | 1.2246 | 1.2270 | 1.2273 | 1.3595 | 0.8484 | 0.8575 |
每股未分配利润 | -3.3241 | -3.0372 | -2.5429 | -2.3254 | -1.1305 | -1.0533 | -0.7454 | -0.6901 | 2.5481 | 3.0883 | 3.3317 | 3.4255 | 3.6864 | 3.5524 | 3.4103 | 3.3367 | 2.9469 | 2.7978 |
每股现金流量净额 | -0.4274 | -0.3469 | -0.2617 | -1.1605 | -0.6893 | -0.3608 | -0.0601 | -3.2809 | -2.2886 | -1.4389 | -1.2790 | -2.8208 | -2.4469 | -1.1811 | -0.9743 | 1.4646 | -0.6624 | 0.1483 |
每股EBITDA | - - | -0.3703 | - - | -0.4703 | - - | 0.0269 | - - | -4.1487 | - - | -0.1576 | - - | 1.8664 | - - | 1.2876 | - - | 2.5222 | - - | 1.1411 |
盈利能力 | ||||||||||||||||||
净资产收益率ROE(平均) | - - | - - | -39.59% | -109.44% | -20.83% | -16.89% | -2.40% | -90.61% | -13.15% | -4.22% | -0.85% | 10.35% | 12.80% | 10.56% | 1.33% | 22.92% | 15.83% | 13.09% |
净资产收益率ROE(加权) | - - | - - | -39.60% | -107.89% | -20.85% | -16.91% | -2.40% | -91.73% | -13.70% | -4.63% | -1.14% | 9.49% | 12.08% | 9.97% | 1.14% | 23.26% | 15.35% | 12.47% |
净资产收益率ROE(摊薄) | - - | - - | -49.25% | -248.89% | -23.22% | -18.45% | -2.43% | -171.82% | -14.11% | -4.32% | -0.86% | 10.36% | 12.59% | 10.47% | 1.33% | 20.21% | 15.04% | 12.61% |
总资产报酬率ROA | -1.28% | -0.96% | -0.07% | -1.03% | 0.49% | 0.01% | 0.12% | -6.68% | -1.10% | -0.27% | 0.01% | 2.57% | 2.12% | 1.72% | 0.29% | 3.73% | 2.19% | 1.71% |
总资产净利率 | -2.60% | -1.81% | -0.51% | -3.22% | -0.46% | -0.47% | -0.04% | -7.06% | -1.30% | -0.36% | -0.07% | 1.78% | 1.57% | 1.25% | 0.18% | 2.76% | 1.58% | 1.24% |
销售净利率 | -25.55% | -24.33% | -14.98% | -13.33% | -3.00% | -5.23% | -1.19% | -43.19% | -10.43% | -4.04% | -2.06% | 5.96% | 9.54% | 11.07% | 5.50% | 11.06% | 11.69% | 14.05% |
销售毛利率 | 12.97% | 14.66% | 17.51% | 12.82% | 13.86% | 13.47% | 13.43% | 6.49% | 6.04% | 6.23% | 10.69% | 17.22% | 19.52% | 20.14% | 20.03% | 23.16% | 25.18% | 25.95% |
资本结构 | ||||||||||||||||||
资产负债率 | 93.08% | 92.13% | 91.06% | 90.80% | 87.24% | 87.63% | 86.99% | 87.02% | 79.48% | 78.80% | 78.83% | 79.07% | 80.10% | 80.40% | 81.13% | 80.72% | 83.67% | 83.92% |
长期负债/总资产 | 0.05 | 0.07 | 0.11 | 0.13 | 0.12 | 0.12 | 0.11 | 0.08 | 0.10 | 0.10 | 0.14 | 0.14 | 0.18 | 0.18 | 0.18 | 0.18 | 0.19 | 0.21 |
权益乘数 | 14.44 | 12.70 | 11.18 | 10.87 | 7.84 | 8.08 | 7.69 | 7.70 | 4.87 | 4.72 | 4.72 | 4.78 | 5.03 | 5.10 | 5.30 | 5.19 | 6.12 | 6.22 |
固定资产比重 | - - | 1.09% | - - | 1.05% | - - | 0.91% | - - | 0.88% | - - | 0.93% | - - | 0.87% | - - | 0.54% | - - | 1.07% | - - | 1.15% |
经营活动净现金/总资产 | -0.33 | -0.42 | -0.43 | -1.58 | -0.64 | -0.16 | 0.02 | 1.75 | 2.12 | 2.57 | 0.71 | 3.82 | 1.88 | 0.64 | -0.60 | 3.81 | 0.29 | -0.67 |
偿债能力 | ||||||||||||||||||
流动比率 | 0.91 | 0.94 | 1.01 | 1.04 | 1.08 | 1.09 | 1.10 | 1.07 | 1.21 | 1.24 | 1.31 | 1.32 | 1.40 | 1.40 | 1.38 | 1.38 | 1.38 | 1.41 |
速动比率 | 0.28 | 0.28 | 0.30 | 0.31 | 0.30 | 0.30 | 0.29 | 0.29 | 0.33 | 0.35 | 0.36 | 0.38 | 0.38 | 0.41 | 0.38 | 0.41 | 0.35 | 0.40 |
保守速动比率 | 0.02 | 0.03 | 0.04 | 0.05 | 0.05 | 0.05 | 0.06 | 0.05 | 0.09 | 0.10 | 0.11 | 0.13 | 0.14 | 0.16 | 0.17 | 0.19 | 0.14 | 0.17 |
现金比率 | 0.02 | 0.03 | 0.03 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.07 | 0.09 | 0.10 | 0.12 | 0.12 | 0.15 | 0.16 | 0.18 | 0.13 | 0.16 |
净债务/归属母公司的净资产 | -32.22 | -212.96 | 25.96 | 17.12 | 6.06 | 5.67 | 4.91 | 4.78 | 1.93 | 1.69 | 1.80 | 1.77 | 1.93 | 1.98 | 2.06 | 1.74 | 2.62 | 2.79 |
经营活动净现金/净债务 | -0.01 | -0.01 | -0.02 | -0.06 | -0.03 | -0.01 | 0.00 | 0.09 | 0.12 | 0.16 | 0.04 | 0.23 | 0.11 | 0.04 | -0.03 | 0.24 | 0.01 | -0.03 |
经营活动净现金/利息支出 | - - | -0.44 | - - | -0.90 | - - | -0.40 | - - | 2.51 | - - | 10.96 | - - | 12.88 | - - | 4.68 | - - | 15.60 | - - | -4.78 |
EBITDA利息保障倍数 | - - | -0.99 | - - | -0.64 | - - | 0.13 | - - | -10.58 | - - | -1.06 | - - | 9.04 | - - | 12.78 | - - | 14.48 | - - | 11.90 |
产权比率 | -9893.51% | -66112.73% | 8355.62% | 5802.91% | 2242.13% | 2293.08% | 2099.09% | 2093.55% | 857.45% | 803.85% | 808.40% | 844.51% | 878.47% | 898.35% | 914.93% | 884.58% | 1087.29% | 1075.34% |
营运能力 | ||||||||||||||||||
营业周期(天) | 1719.59 | 1615.19 | 1828.47 | 1025.79 | 1234.63 | 1397.74 | 1909.14 | 1461.74 | 1439.40 | 1353.44 | 1794.07 | 905.14 | 1291.05 | 1243.89 | 2200.71 | 1209.42 | 1782.74 | 1812.00 |
存货周转天数(天) | 1709.88 | 1606.12 | 1818.30 | 1020.69 | 1228.62 | 1391.55 | 1900.78 | 1449.00 | 1421.28 | 1337.18 | 1773.19 | 895.97 | 1278.12 | 1232.74 | 2178.02 | 1199.00 | 1768.49 | 1797.25 |
应收账款周转天数(天) | 9.72 | 9.07 | 10.17 | 5.10 | 6.01 | 6.19 | 8.36 | 12.73 | 18.12 | 16.26 | 20.89 | 9.17 | 12.93 | 11.15 | 22.68 | 10.42 | 14.25 | 14.76 |
应付账款周转天数(天) | 8233.23 | 2120.43 | 3594.95 | -5775.24 | 1634.79 | 3193.23 | 981.78 | 1304.46 | 476.51 | 463.02 | 2151.50 | 115.67 | 108.83 | 100.63 | 112.45 | 106.84 | 84.97 | 91.42 |
现金周期(天) | -6513.64 | -505.24 | -1766.48 | 6801.03 | -400.16 | -1795.49 | 927.36 | 157.28 | 962.89 | 890.42 | -357.42 | 789.47 | 1182.22 | 1143.26 | 2088.25 | 1102.58 | 1697.78 | 1720.58 |
存货周转率(次) | 0.16 | 0.11 | 0.05 | 0.35 | 0.22 | 0.13 | 0.05 | 0.25 | 0.19 | 0.13 | 0.05 | 0.40 | 0.21 | 0.15 | 0.04 | 0.30 | 0.15 | 0.10 |
应收账款周转率(次) | 27.79 | 19.84 | 8.85 | 70.56 | 44.95 | 29.08 | 10.76 | 28.27 | 14.90 | 11.07 | 4.31 | 39.24 | 20.88 | 16.14 | 3.97 | 34.54 | 18.94 | 12.20 |
流动资产周转率(次) | 0.13 | 0.09 | 0.04 | 0.29 | 0.19 | 0.11 | 0.04 | 0.19 | 0.15 | 0.10 | 0.04 | 0.34 | 0.19 | 0.13 | 0.04 | 0.28 | 0.15 | 0.10 |
固定资产周转率(次) | - - | 6.94 | - - | 25.50 | - - | 10.20 | - - | 18.85 | - - | 9.88 | - - | 30.81 | - - | 14.17 | - - | 20.74 | - - | 7.04 |
总资产周转率(次) | 0.10 | 0.07 | 0.03 | 0.24 | 0.15 | 0.09 | 0.03 | 0.16 | 0.12 | 0.09 | 0.04 | 0.30 | 0.16 | 0.11 | 0.03 | 0.25 | 0.14 | 0.09 |
成长能力 | ||||||||||||||||||
营业总收入(同比增长率) | -49.91% | -38.45% | -24.59% | 15.27% | -0.81% | -16.75% | -21.47% | -51.15% | -31.83% | -28.77% | 2.21% | 28.05% | 33.44% | 45.10% | 62.56% | 29.41% | 10.47% | 16.09% |
归属母公司净利润(同比增长率) | -126.73% | -95.96% | -293.12% | 59.18% | 45.09% | -34.99% | -0.63% | -694.13% | -194.61% | -138.78% | -164.00% | -48.78% | 2.04% | 2.49% | 15.57% | 23.86% | 11.46% | 39.59% |
其他 | ||||||||||||||||||
每股现金流 | -0.1239 | -0.1653 | -0.1741 | -0.6626 | -0.3123 | -0.0830 | 0.0102 | 0.9827 | 1.2996 | 1.6349 | 0.4651 | 2.6601 | 1.3916 | 0.4709 | -0.4376 | 2.7170 | 0.2078 | -0.4589 |
净资产收益率(ROE) | - - | - - | -29.93% | -92.66% | -9.26% | -9.38% | -0.74% | -86.91% | -14.00% | -5.37% | -1.83% | 8.25% | 9.80% | 8.12% | 1.19% | 20.17% | 14.51% | 11.90% |
毛利率 | 12.97% | 14.66% | 17.51% | 12.82% | 13.86% | 13.47% | 13.43% | 6.49% | 6.04% | 6.23% | 10.69% | 17.22% | 19.52% | 20.14% | 20.03% | 23.16% | 25.18% | 25.95% |
销售净利率 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
期间费用率 | 19.56% | 17.90% | 21.35% | 10.19% | 9.05% | 8.80% | 8.92% | 14.11% | 12.67% | 10.66% | 11.82% | 7.47% | 8.24% | 7.10% | 11.47% | 7.93% | 8.86% | 8.00% |
资产负债率 | 93.08% | 92.13% | 91.06% | 90.80% | 87.24% | 87.63% | 86.99% | 87.02% | 79.48% | 78.80% | 78.83% | 79.07% | 80.10% | 80.40% | 81.13% | 80.72% | 83.67% | 83.92% |
扣非净利润 | -48.00亿 | -29.16亿 | -8.78亿 | -73.94亿 | -10.45亿 | -10.77亿 | -9074.68万 | -205.20亿 | -45.57亿 | -18.26亿 | -6.32亿 | 28.69亿 | 34.66亿 | 28.50亿 | 4.11亿 | 61.86亿 | 40.68亿 | 32.85亿 |
净利润 | -55.10亿 | -39.04亿 | -11.24亿 | -84.30亿 | -12.91亿 | -13.64亿 | -1.19亿 | -236.95亿 | -45.26亿 | -12.65亿 | -2.60亿 | 66.88亿 | 60.75亿 | 48.66亿 | 6.82亿 | 97.04亿 | 55.77亿 | 42.59亿 |
营业收入 | 215.67亿 | 160.48亿 | 75.04亿 | 632.38亿 | 430.61亿 | 260.75亿 | 99.51亿 | 548.62亿 | 434.15亿 | 313.22亿 | 126.72亿 | 1123.10亿 | 636.83亿 | 439.73亿 | 123.98亿 | 877.04亿 | 477.26亿 | 303.06亿 |
营业支出 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |
归母净利润 | -53.32亿 | -38.01亿 | -11.61亿 | -87.32亿 | -23.52亿 | -19.40亿 | -2.95亿 | -213.92亿 | -42.83亿 | -14.37亿 | -2.94亿 | 36.01亿 | 45.28亿 | 37.05亿 | 4.59亿 | 70.30亿 | 44.37亿 | 36.15亿 |
所有者权益(或股东权益)合计 | 138.59亿 | 163.96亿 | 193.43亿 | 206.28亿 | 332.12亿 | 340.28亿 | 381.25亿 | 388.86亿 | 672.12亿 | 719.08亿 | 743.38亿 | 777.32亿 | 784.81亿 | 775.60亿 | 732.95亿 | 734.98亿 | 625.89亿 | 590.47亿 |
商誉 | 263.92万 | 263.92万 | 263.92万 | 263.92万 | 263.92万 | 263.92万 | 263.92万 | 263.92万 | 6.36亿 | 6.42亿 | 4.99亿 | 4.21亿 | 2.44亿 | 1.44亿 | 4.88亿 | 4.88亿 | 4.88亿 | 4.88亿 |
经营活动产生的现金流量净额 | -6.62亿 | -8.82亿 | -9.29亿 | -35.38亿 | -16.67亿 | -4.43亿 | 5420.71万 | 52.47亿 | 69.39亿 | 87.30亿 | 24.84亿 | 142.04亿 | 74.31亿 | 25.14亿 | -23.37亿 | 145.08亿 | 11.09亿 | -24.50亿 |
基本每股收益(元/股) | -1.0100 | -0.7200 | -0.2200 | -1.7000 | -0.4400 | -0.3700 | -0.0600 | -4.0800 | -0.8400 | -0.3000 | -0.0700 | 0.6100 | 0.8000 | 0.6700 | 0.0700 | 1.3000 | 0.8300 | 0.6800 |
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