≈≈浦發(fā)銀行600000≈≈(更新:21.11.01)

◆主要財務(wù)指標(biāo)
┌───────────┬─────┬─────┬─────┬─────┐
│指標(biāo)\報告期           │2021-09-30│2021-06-30│2021-03-31│2020-12-31│
├───────────┼─────┼─────┼─────┼─────┤
│基本每股收益(元)      │    1.3400│    0.9900│    0.6100│    1.8800│
│基本每股收益          │    1.3312│    0.9900│    0.6077│    1.8700│
│(扣除后)(元)          │          │          │          │          │
│稀釋每股收益(元)      │    1.2300│    0.9100│    0.5600│    1.7300│
│每股凈資產(chǎn)(元)        │   18.8300│   18.3937│   18.5900│   18.0000│
│每股經(jīng)營現(xiàn)金凈流量(元)│   -5.7546│   -7.2520│   -4.4189│    4.3058│
│每股現(xiàn)金流量(元)      │   -0.9452│   -0.5949│   -1.8207│    3.8680│
│每股資本公積金(元)    │    2.7855│    2.7855│    2.7855│    2.7855│
│每股盈余公積金(元)    │    5.4269│    5.4269│    4.8630│    4.8630│
│每股未分配利潤(元)    │    6.3007│    5.9515│    6.9976│    6.4063│
│凈資產(chǎn)收益率(%)       │    6.2693│    5.3700│    2.8515│   10.4600│
│加權(quán)凈資產(chǎn)收益率(%)   │    7.2500│    5.3600│    3.3500│   10.8100│
│凈資產(chǎn)收益率(扣除)(%) │    6.2283│    5.3500│    2.8410│   10.3800│
│加權(quán)凈資產(chǎn)收益率      │    7.2000│    5.3400│    3.3300│   10.7300│
│(扣除后)(%)           │          │          │          │          │
│總資產(chǎn)(萬元)          │806438300.00│812312000.00│806699500.00│795021800.00│
│歸屬母公司股東權(quán)益    │66252800.00│65258300.00│65568900.00│63819700.00│
│(萬元)                │          │          │          │          │
│營業(yè)收入(萬元)        │14348400.00│9736500.00│4952200.00│19638400.00│
│營業(yè)支出(萬元)        │        --│6260700.00│2722700.00│        --│
│投資收益(萬元)        │1121800.00│ 674500.00│ 318700.00│1898000.00│
│凈利潤(萬元)          │4212900.00│3020400.00│1885700.00│5899300.00│
│營業(yè)利潤(萬元)        │4746400.00│3475800.00│2229500.00│6673600.00│
│利潤總額(萬元)        │4734800.00│3472200.00│2230700.00│6668200.00│
│歸屬母公司凈利潤(萬元)│4153600.00│2983800.00│1869700.00│5832500.00│
│經(jīng)營現(xiàn)金流量凈額(萬元)│-16891000.00│-21286200.00│-12970500.00│12638500.00│
└───────────┴─────┴─────┴─────┴─────┘

┌───────────┬─────┬─────┬─────┬─────┐
│指標(biāo)\報告期           │2020-09-30│2020-06-30│2020-03-31│2019-12-31│
├───────────┼─────┼─────┼─────┼─────┤
│基本每股收益(元)      │    1.4500│    0.9600│    0.5600│    1.9500│
│基本每股收益          │    1.4400│    0.9500│    0.5600│    1.9000│
│(扣除后)(元)          │          │          │          │          │
│稀釋每股收益(元)      │    1.3300│    0.8800│    0.5200│    1.9200│
│每股凈資產(chǎn)(元)        │   17.4800│   17.2000│   17.5600│   16.8300│
│每股經(jīng)營現(xiàn)金凈流量(元)│    7.1576│    4.2020│    3.1472│   -2.3381│
│每股現(xiàn)金流量(元)      │    1.0028│    1.2645│   -1.4480│    0.5942│
│每股資本公積金(元)    │    2.7855│    2.7855│    2.7855│    2.7855│
│每股盈余公積金(元)    │    4.8630│    4.8630│    4.2861│    4.2861│
│每股未分配利潤(元)    │    5.9753│    5.4870│    6.3795│    5.8166│
│凈資產(chǎn)收益率(%)       │    8.2800│    5.5700│    3.0169│   11.5800│
│加權(quán)凈資產(chǎn)收益率(%)   │    8.3900│    5.5300│    3.2800│   12.2900│
│凈資產(chǎn)收益率(扣除)(%) │    7.7755│    5.5400│    3.0057│   11.3000│
│加權(quán)凈資產(chǎn)收益率      │    8.3500│    5.5000│    3.2600│   12.0000│
│(扣除后)(%)           │          │          │          │          │
│總資產(chǎn)(萬元)          │767447900.00│752110100.00│730058800.00│700592900.00│
│歸屬母公司股東權(quán)益    │57295100.00│56489400.00│57544900.00│55386100.00│
│(萬元)                │          │          │          │          │
│營業(yè)收入(萬元)        │14873100.00│10140700.00│5542400.00│19068800.00│
│營業(yè)支出(萬元)        │        --│6782800.00│3469900.00│        --│
│投資收益(萬元)        │1493400.00│1229500.00│ 477400.00│1357100.00│
│凈利潤(萬元)          │4519000.00│2925400.00│1753000.00│5950600.00│
│營業(yè)利潤(萬元)        │5169300.00│3357900.00│2072500.00│6986400.00│
│利潤總額(萬元)        │5163200.00│3356600.00│2070600.00│6981700.00│
│歸屬母公司凈利潤(萬元)│4474200.00│2895500.00│1736100.00│5891100.00│
│經(jīng)營現(xiàn)金流量凈額(萬元)│21009000.00│12333700.00│9237800.00│-6862800.00│
└───────────┴─────┴─────┴─────┴─────┘

◆每股指標(biāo)
┌───────────┬─────┬─────┬─────┬─────┐
│指標(biāo)\報告期           │2021-09-30│2020-12-31│2019-12-31│2018-12-31│
├───────────┼─────┼─────┼─────┼─────┤
│審計意見              │        --│標(biāo)準(zhǔn)無保留│標(biāo)準(zhǔn)無保留│標(biāo)準(zhǔn)無保留│
│                      │          │      意見│      意見│      意見│
│每股收益(元)          │    1.3400│    1.8800│    1.9500│    1.8500│
│每股收益(扣除)(元)    │    1.3312│    1.8700│    1.9000│    1.8400│
│每股凈資產(chǎn)(元)        │   18.8300│   18.0000│   16.8300│   15.0500│
│每股資本公積金(元)    │    2.7855│    2.7855│    2.7855│    2.7855│
│每股未分配利潤(元)    │    6.3007│    6.4063│    5.8166│    4.7768│
│每股經(jīng)營現(xiàn)金凈流量(元)│   -5.7546│    4.3058│   -2.3381│  -11.5276│
│每股現(xiàn)金流量(元)      │   -0.9452│    3.8680│    0.5942│    1.3691│
└───────────┴─────┴─────┴─────┴─────┘

◆經(jīng)營發(fā)展能力
┌───────────┬─────┬─────┬─────┬─────┐
│指標(biāo)\報告期           │2021-09-30│2020-12-31│2019-12-31│2018-12-31│
├───────────┼─────┼─────┼─────┼─────┤
│總資產(chǎn)周轉(zhuǎn)率          │    0.0179│    0.0263│    0.0287│    0.0276│
│營業(yè)收入增長率(%)     │   -3.5278│    2.9871│   11.6016│    1.3320│
│營業(yè)利潤增長率(%)     │   -8.1810│   -4.4773│    6.9189│   -7.0181│
│利潤總額增長率(%)     │   -8.2972│   -4.4903│    6.9435│   -6.5074│
│歸屬母公司凈利潤增長率│   -7.1655│   -0.9947│    5.3600│    3.0521│
│(%)                   │          │          │          │          │
│總資產(chǎn)增長率(%)       │    5.0805│   13.4784│   11.3890│    2.4826│
│凈資產(chǎn)增長率(%)       │   15.6343│   15.2269│   17.4524│   10.8504│
└───────────┴─────┴─────┴─────┴─────┘

◆財務(wù)分析
┌───────────┬─────┬─────┬─────┬─────┐
│指標(biāo)\報告期           │2021-09-30│2021-06-30│2021-03-31│2020-12-31│
├───────────┼─────┴─────┴─────┴─────┤
│*盈利能力*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│凈利潤率(%)           │   29.3615│   31.0214│   38.0780│   30.0396│
│總資產(chǎn)收益率(%)       │    0.5354│    0.3861│    0.2454│    0.7889│
│凈資產(chǎn)收益率(%)       │    6.2693│    5.3700│    2.8515│   10.4600│
│營業(yè)利潤率(%)         │   33.0796│   35.6987│   45.0204│   33.9824│
│銷售毛利率(%)         │        --│        --│        --│        --│
│銷售凈利率(%)         │   29.3615│   31.0214│   38.0780│   30.0396│
├───────────┼─────┴─────┴─────┴─────┤
│*經(jīng)營能力*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│總資產(chǎn)周轉(zhuǎn)率          │    0.0179│    0.0121│    0.0062│    0.0263│
├───────────┼─────┴─────┴─────┴─────┤
│*償債能力*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│產(chǎn)權(quán)比率              │   11.0252│   11.4356│   11.2912│   11.4454│
│資產(chǎn)負(fù)債率            │    0.9168│    0.9187│    0.9178│    0.9188│
├───────────┼─────┴─────┴─────┴─────┤
│*成長能力*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│營業(yè)收入增長率(%)     │   -3.5278│   -3.9859│  -10.6488│    2.9871│
│營業(yè)利潤增長率(%)     │   -8.1810│    3.5111│    7.5754│   -4.4773│
│總資產(chǎn)增長率(%)       │    5.0805│    8.0044│   10.4979│   13.4784│
│固定資產(chǎn)增長率(%)     │        --│   14.3707│    8.1866│        --│
│股東權(quán)益增長率(%)     │   15.5535│   15.4299│   13.8394│   15.1084│
│凈利潤增長率(%)       │   -6.7736│    3.2474│    7.5699│   -0.8621│
├───────────┼─────┴─────┴─────┴─────┤
│*資本構(gòu)成*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│股東權(quán)益比率(%)       │    8.2155│    8.0336│    8.1280│    8.0274│
│固定資產(chǎn)比率(%)       │        --│    0.4424│    0.4182│        --│
│無形資產(chǎn)比率(%)       │    0.1304│    0.1293│    0.1303│    0.1324│
└───────────┴─────┴─────┴─────┴─────┘

◆資產(chǎn)負(fù)債表摘要
┌───────┬──────┬──────┬──────┬──────┐
│指標(biāo)(萬元)    │ 2021-09-30 │ 2021-06-30 │ 2021-03-31 │ 2020-12-31 │
├───────┼──────┼──────┼──────┼──────┤
│總資產(chǎn)        │806438300.00│812312000.00│806699500.00│795021800.00│
│固定資產(chǎn)      │          --│  3593300.00│  3373800.00│  3236400.00│
│可供出售金融資│          --│          --│          --│          --│
│產(chǎn)            │            │            │            │            │
│無形資產(chǎn)      │  1051600.00│  1050000.00│  1051100.00│  1052300.00│
├───────┼──────┼──────┼──────┼──────┤
│總負(fù)債        │739376000.00│746265900.00│740353000.00│730440100.00│
├───────┼──────┼──────┼──────┼──────┤
│資本公積      │  8176100.00│  8176100.00│  8176100.00│  8176100.00│
│未分配利潤    │ 18493800.00│ 17469000.00│ 20539400.00│ 18803800.00│
│歸屬于母公司所│ 66252800.00│ 65258300.00│ 65568900.00│ 63819700.00│
│有者權(quán)益合計  │            │            │            │            │
│所有者權(quán)益合計│ 67062300.00│ 66046100.00│ 66346500.00│ 64581700.00│
│商譽          │          --│   698100.00│   698100.00│   698100.00│
└───────┴──────┴──────┴──────┴──────┘

┌───────┬──────┬──────┬──────┬──────┐
│指標(biāo)(萬元)    │ 2020-09-30 │ 2020-06-30 │ 2020-03-31 │ 2019-12-31 │
├───────┼──────┼──────┼──────┼──────┤
│總資產(chǎn)        │767447900.00│752110100.00│730058800.00│700592900.00│
│固定資產(chǎn)      │  3145400.00│  3141800.00│  3118500.00│  3038300.00│
│可供出售金融資│          --│          --│          --│          --│
│產(chǎn)            │            │            │            │            │
│無形資產(chǎn)      │  1045600.00│  1018600.00│  1029400.00│  1035700.00│
├───────┼──────┼──────┼──────┼──────┤
│總負(fù)債        │709412200.00│694892600.00│671778000.00│644487800.00│
├───────┼──────┼──────┼──────┼──────┤
│資本公積      │  8176000.00│  8176000.00│  8176000.00│  8176000.00│
│未分配利潤    │ 17538700.00│ 16105400.00│ 18725200.00│ 17073000.00│
│歸屬于母公司所│ 57295100.00│ 56489400.00│ 57544900.00│ 55386100.00│
│有者權(quán)益合計  │            │            │            │            │
│所有者權(quán)益合計│ 58035700.00│ 57217500.00│ 58280800.00│ 56105100.00│
│商譽          │          --│   698100.00│          --│   698100.00│
└───────┴──────┴──────┴──────┴──────┘

◆利潤表摘要
┌───────┬──────┬──────┬──────┬──────┐
│指標(biāo)(萬元)    │ 2021-09-30 │ 2021-06-30 │ 2021-03-31 │ 2020-12-31 │
├───────┼──────┼──────┼──────┼──────┤
│營業(yè)總收入    │ 14348400.00│  9736500.00│  4952200.00│ 19638400.00│
│營業(yè)收入      │ 14348400.00│  9736500.00│  4952200.00│ 19638400.00│
│營業(yè)成本      │          --│  6260700.00│  2722700.00│          --│
│管理費用      │  3464100.00│  2324600.00│  1118100.00│  4670200.00│
│營業(yè)利潤      │  4746400.00│  3475800.00│  2229500.00│  6673600.00│
├───────┼──────┼──────┼──────┼──────┤
│投資收益      │  1121800.00│   674500.00│   318700.00│  1898000.00│
│營業(yè)外收支凈額│   -11600.00│    -3600.00│     1200.00│    -5400.00│
├───────┼──────┼──────┼──────┼──────┤
│利潤總額      │  4734800.00│  3472200.00│  2230700.00│  6668200.00│
│所得稅費用    │   521900.00│   451800.00│   345000.00│   768900.00│
│歸屬母公司凈利│  4153600.00│  2983800.00│  1869700.00│  5832500.00│
│潤            │            │            │            │            │
│凈利潤        │  4212900.00│  3020400.00│  1885700.00│  5899300.00│
└───────┴──────┴──────┴──────┴──────┘

┌───────┬──────┬──────┬──────┬──────┐
│指標(biāo)(萬元)    │ 2020-09-30 │ 2020-06-30 │ 2020-03-31 │ 2019-12-31 │
├───────┼──────┼──────┼──────┼──────┤
│營業(yè)總收入    │ 14873100.00│ 10140700.00│  5542400.00│ 19068800.00│
│營業(yè)收入      │ 14873100.00│ 10140700.00│  5542400.00│ 19068800.00│
│營業(yè)成本      │          --│  6782800.00│  3469900.00│          --│
│管理費用      │  3319300.00│  2158800.00│  1044600.00│  4305200.00│
│營業(yè)利潤      │  5169300.00│  3357900.00│  2072500.00│  6986400.00│
├───────┼──────┼──────┼──────┼──────┤
│投資收益      │  1493400.00│  1229500.00│   477400.00│  1357100.00│
│營業(yè)外收支凈額│    -6100.00│    -1300.00│    -1900.00│    -4700.00│
├───────┼──────┼──────┼──────┼──────┤
│利潤總額      │  5163200.00│  3356600.00│  2070600.00│  6981700.00│
│所得稅費用    │   644200.00│   431200.00│   317600.00│  1031100.00│
│歸屬母公司凈利│  4474200.00│  2895500.00│  1736100.00│  5891100.00│
│潤            │            │            │            │            │
│凈利潤        │  4519000.00│  2925400.00│  1753000.00│  5950600.00│
└───────┴──────┴──────┴──────┴──────┘

◆現(xiàn)金流量表摘要
┌────────┬──────┬──────┬──────┬─────┐
│指標(biāo)(萬元)      │ 2021-09-30 │ 2021-06-30 │ 2021-03-31 │2020-12-31│
├────────┼──────┼──────┼──────┼─────┤
│經(jīng)營現(xiàn)金流入小計│ 46838500.00│ 36440400.00│ 19530500.00│102848000.00│
│經(jīng)營現(xiàn)金流出小計│ 63729500.00│ 57726600.00│ 32501000.00│90209500.00│
│經(jīng)營現(xiàn)金流量凈額│-16891000.00│-21286200.00│-12970500.00│12638500.00│
├────────┼──────┼──────┼──────┼─────┤
│投資現(xiàn)金流入小計│131760900.00│ 89241300.00│ 56772200.00│201205500.00│
│投資現(xiàn)金流出小計│126674600.00│ 82857700.00│ 55594200.00│215373200.00│
│投資現(xiàn)金流量凈額│  5086300.00│  6383600.00│  1178000.00│-14167700.00│
├────────┼──────┼──────┼──────┼─────┤
│籌資現(xiàn)金流入小計│106929300.00│ 80150100.00│ 46303900.00│136615800.00│
│籌資現(xiàn)金流出小計│ 97696500.00│ 66847400.00│ 39861800.00│123202400.00│
│籌資現(xiàn)金流量凈額│  9232800.00│ 13302700.00│  6442100.00│13413400.00│
├────────┼──────┼──────┼──────┼─────┤
│匯率變動對現(xiàn)金影│          --│          --│          --│        --│
│響              │            │            │            │          │
│現(xiàn)金及現(xiàn)金等價物│ -2774400.00│ -1746200.00│ -5344200.00│11353400.00│
│凈增加額        │            │            │            │          │
└────────┴──────┴──────┴──────┴─────┘

┌────────┬──────┬──────┬──────┬─────┐
│指標(biāo)(萬元)      │ 2020-09-30 │ 2020-06-30 │ 2020-03-31 │2019-12-31│
├────────┼──────┼──────┼──────┼─────┤
│經(jīng)營現(xiàn)金流入小計│ 86645400.00│ 56592300.00│ 34318500.00│77728100.00│
│經(jīng)營現(xiàn)金流出小計│ 65636400.00│ 44258600.00│ 25080700.00│84590900.00│
│經(jīng)營現(xiàn)金流量凈額│ 21009000.00│ 12333700.00│  9237800.00│-6862800.00│
├────────┼──────┼──────┼──────┼─────┤
│投資現(xiàn)金流入小計│152991400.00│ 98093500.00│ 40060400.00│135855800.00│
│投資現(xiàn)金流出小計│171117000.00│112750100.00│ 55540100.00│142553100.00│
│投資現(xiàn)金流量凈額│-18125600.00│-14656600.00│-15479700.00│-6697300.00│
├────────┼──────┼──────┼──────┼─────┤
│籌資現(xiàn)金流入小計│ 97081700.00│ 58777500.00│ 35623200.00│123933100.00│
│籌資現(xiàn)金流出小計│ 96846500.00│ 52840600.00│ 33744700.00│108756400.00│
│籌資現(xiàn)金流量凈額│   235200.00│  5936900.00│  1878500.00│15176700.00│
├────────┼──────┼──────┼──────┼─────┤
│匯率變動對現(xiàn)金影│          --│          --│          --│        --│
│響              │            │            │            │          │
│現(xiàn)金及現(xiàn)金等價物│  2943500.00│  3711500.00│ -4250200.00│1744000.00│
│凈增加額        │            │            │            │          │
└────────┴──────┴──────┴──────┴─────┘

◆異動分析
┌────────┬─────┬─────┬─────┬────────┐
│財務(wù)指標(biāo)(萬元)  │2021-09-30│2020-12-31│2019-12-31│2020年變動幅度% │
├────────┼─────┼─────┼─────┼────────┤
│無形資產(chǎn)        │1051600.00│1052300.00│1035700.00│            1.60│
│負(fù)債合計        │739376000.00│730440100.00│644487800.00│           13.34│
│營業(yè)利潤        │4746400.00│6673600.00│6986400.00│           -4.48│
│歸屬于母公司所有│4153600.00│5832500.00│5891100.00│           -0.99│
│者的凈利潤      │          │          │          │                │
│利潤總額        │4734800.00│6668200.00│6981700.00│           -4.49│
│經(jīng)營活動產(chǎn)生的現(xiàn)│46838500.00│102848000.00│77728100.00│           32.32│
│金流入小計      │          │          │          │                │
│經(jīng)營活動產(chǎn)生的現(xiàn)│63729500.00│90209500.00│84590900.00│            6.64│
│金流出小計      │          │          │          │                │
│經(jīng)營活動產(chǎn)生的現(xiàn)│-16891000.00│12638500.00│-6862800.00│          284.16│
│金流量凈額      │          │          │          │                │
│投資活動產(chǎn)生的現(xiàn)│131760900.00│201205500.00│135855800.00│           48.10│
│金流入小計      │          │          │          │                │
│投資活動產(chǎn)生的現(xiàn)│126674600.00│215373200.00│142553100.00│           51.08│
│金流出小計      │          │          │          │                │
│投資活動產(chǎn)生的現(xiàn)│5086300.00│-14167700.00│-6697300.00│         -111.54│
│金流量凈額      │          │          │          │                │
│購建固定資產(chǎn)、無│ 958200.00│ 579200.00│ 882900.00│          -34.40│
│形資產(chǎn)、其他長期│          │          │          │                │
│資產(chǎn)所支付的現(xiàn)金│          │          │          │                │
│籌資活動產(chǎn)生的現(xiàn)│106929300.00│136615800.00│123933100.00│           10.23│
│金流入小計      │          │          │          │                │
│籌資活動產(chǎn)生的現(xiàn)│9232800.00│13413400.00│15176700.00│          -11.62│
│金流量凈額      │          │          │          │                │
│現(xiàn)金及現(xiàn)金等價物│-2774400.00│11353400.00│1744000.00│          551.00│
│凈增加額        │          │          │          │                │
│(附注)經(jīng)營活動產(chǎn)│-16891000.00│12638500.00│-6862800.00│          284.16│
│生的現(xiàn)金流量凈額│          │          │          │                │
│現(xiàn)金期末余額    │29087400.00│31861800.00│20508400.00│           55.36│
└────────┴─────┴─────┴─────┴────────┘

◆環(huán)比分析
┌────┬───────┬──────┬───────┬──────┐
│2020年  │營業(yè)收入(萬元)│占年度比重％│  凈利潤(萬元)│ 占年度比重%│
├────┼───────┼──────┼───────┼──────┤
│第四季度│    4765300.00│     24.2652│    1358300.00│     23.2885│
│第三季度│    4732400.00│     24.0977│    1578700.00│     27.0673│
│第二季度│    4598300.00│     23.4148│    1159400.00│     19.8783│
│第一季度│    5542400.00│     28.2223│    1736100.00│     29.7660│
└────┴───────┴──────┴───────┴──────┘

┌────┬───────┬──────┬───────┬──────┐
│2019年  │營業(yè)收入(萬元)│占年度比重％│  凈利潤(萬元)│ 占年度比重%│
├────┼───────┼──────┼───────┼──────┤
│第四季度│    4430200.00│     23.2327│    1056100.00│     17.9270│
│第三季度│    4878700.00│     25.5847│    1624400.00│     27.5738│
│第二季度│    4751500.00│     24.9177│    1564700.00│     26.5604│
│第一季度│    5008400.00│     26.2649│    1645900.00│     27.9388│
└────┴───────┴──────┴───────┴──────┘