最新动态 公司概况 股本结构 相关报道 公司公告 限售股份 财务分析 龙 虎 榜
持股情况 历年分配 经营展望 行业分析 经营分析 高管介绍 基金持股 关联个股 图文F10
  朝阳科技 002981
华盛昌
湘佳股份
  财务分析  
≈≈朝阳科技002981≈≈维赛特财经www.vsatsh.cn(更新:21.10.31)

◆主要财务指标
┌───────────┬─────┬─────┬─────┬─────┐
│指标\报告期           │2021-09-30│2021-06-30│2021-03-31│2020-12-31│
├───────────┼─────┼─────┼─────┼─────┤
│基本每股收益(元)      │    0.0500│    0.0500│    0.0400│    0.5200│
│基本每股收益          │    0.0168│    0.0500│    0.0372│    0.4800│
│(扣除后)(元)          │          │          │          │          │
│稀释每股收益(元)      │    0.0500│    0.0500│    0.0400│    0.5200│
│每股净资产(元)        │    8.7142│    8.6988│    8.7434│    8.7050│
│每股经营现金净流量(元)│   -0.1756│   -0.2076│    0.3804│    0.4233│
│每股现金流量(元)      │   -1.3410│   -1.1110│    0.9331│    1.8793│
│每股资本公积金(元)    │    4.7681│    4.7681│    4.7681│    4.7681│
│每股盈余公积金(元)    │    0.2939│    0.2939│    0.2939│    0.2939│
│每股未分配利润(元)    │    2.7062│    2.7016│    2.7461│    2.7020│
│净资产收益率(%)       │    0.6221│    0.5701│    0.4867│    5.4398│
│加权净资产收益率(%)   │    0.6200│    0.5200│    0.4900│    6.4900│
│净资产收益率(扣除)(%) │    0.2086│    0.2703│    0.4531│    5.0667│
│加权净资产收益率      │        --│    0.2200│        --│    6.0400│
│(扣除后)(%)           │          │          │          │          │
│总资产(万元)          │ 136043.60│ 131968.73│ 129783.61│ 123650.51│
│归属母公司股东权益    │  83656.74│  83508.59│  83936.55│  83567.59│
│(万元)                │          │          │          │          │
│营业收入(万元)        │  89697.17│  58547.46│  25684.64│  90471.52│
│营业成本(万元)        │  80435.63│  52906.08│  23478.32│  75401.51│
│投资收益(万元)        │    109.33│     78.33│     11.89│     65.40│
│净利润(万元)          │    520.44│    476.12│    408.50│   4545.91│
│营业利润(万元)        │    638.76│    483.98│    429.05│   4767.61│
│利润总额(万元)        │    599.84│    483.81│    445.35│   4944.67│
│归属母公司净利润(万元)│    520.44│    476.12│    408.50│   4545.91│
│经营现金流量净额(万元)│  -1686.23│  -1993.21│   3651.60│   4063.40│
└───────────┴─────┴─────┴─────┴─────┘

┌───────────┬─────┬─────┬─────┬─────┐
│指标\报告期           │2020-09-30│2020-06-30│2020-03-31│2019-12-31│
├───────────┼─────┼─────┼─────┼─────┤
│基本每股收益(元)      │    0.4400│    0.2000│    0.0550│    1.1500│
│基本每股收益          │    0.4344│    0.1900│    0.0543│    1.1500│
│(扣除后)(元)          │          │          │          │          │
│稀释每股收益(元)      │    0.4400│    0.1900│    0.0550│    1.1500│
│每股净资产(元)        │    8.6396│    8.5983│    6.2144│    6.1600│
│每股经营现金净流量(元)│    0.1384│    0.1595│    0.6710│    0.7488│
│每股现金流量(元)      │    3.4119│    4.0464│   -0.1391│   -0.4556│
│每股资本公积金(元)    │    4.7301│    4.7712│    1.6716│    1.6716│
│每股盈余公积金(元)    │    0.2655│    0.2655│    0.3540│    0.3540│
│每股未分配利润(元)    │    2.6459│    2.5238│    3.1975│    3.1425│
│净资产收益率(%)       │    4.5028│    1.9408│    0.8849│   18.7394│
│加权净资产收益率(%)   │    6.1100│    2.7900│    0.0100│   20.4400│
│净资产收益率(扣除)(%) │    4.4459│    1.8831│    0.8734│   18.5954│
│加权净资产收益率      │        --│    2.7100│        --│   20.2800│
│(扣除后)(%)           │          │          │          │          │
│总资产(万元)          │ 119932.01│ 115514.95│  68202.82│  75498.90│
│归属母公司股东权益    │  82939.77│  82544.01│  44743.64│  44365.48│
│(万元)                │          │          │          │          │
│营业收入(万元)        │  61099.21│  33970.45│  14208.20│  82765.71│
│营业成本(万元)        │  50986.37│  29094.36│  12348.61│  64525.76│
│投资收益(万元)        │        --│        --│        --│        --│
│净利润(万元)          │   3734.61│   1601.98│    395.94│   8313.82│
│营业利润(万元)        │   4026.51│   1713.15│    467.47│   9390.91│
│利润总额(万元)        │   4027.18│   1714.02│    472.58│   9468.35│
│归属母公司净利润(万元)│   3734.61│   1601.98│    395.94│   8313.82│
│经营现金流量净额(万元)│   1329.01│   1531.60│   4831.19│   5391.63│
└───────────┴─────┴─────┴─────┴─────┘

◆每股指标
┌───────────┬─────┬─────┬─────┬─────┐
│指标\报告期           │2021-09-30│2020-12-31│2019-12-31│2018-12-31│
├───────────┼─────┼─────┼─────┼─────┤
│审计意见              │        --│标准无保留│        --│标准无保留│
│                      │          │      意见│          │      意见│
│每股收益(元)          │    0.0500│    0.5200│    1.1500│    1.0700│
│每股收益(扣除)(元)    │    0.0168│    0.4800│    1.1500│    1.0000│
│每股净资产(元)        │    8.7142│    8.7050│    6.1600│    5.2000│
│每股资本公积金(元)    │    4.7681│    4.7681│    1.6716│        --│
│每股未分配利润(元)    │    2.7062│    2.7020│    3.1425│        --│
│每股经营现金净流量(元)│   -0.1756│    0.4233│    0.7488│    1.1720│
│每股现金流量(元)      │   -1.3410│    1.8793│   -0.4556│    0.4383│
└───────────┴─────┴─────┴─────┴─────┘

◆经营发展能力
┌───────────┬─────┬─────┬─────┬─────┐
│指标\报告期           │2021-09-30│2020-12-31│2019-12-31│2018-12-31│
├───────────┼─────┼─────┼─────┼─────┤
│存货周转率            │    3.1742│    4.2014│    4.7671│    4.0384│
│应收账款周转率        │    2.8960│    3.1519│    3.7048│    3.3943│
│总资产周转率          │    0.6908│    0.9086│    1.3122│    1.2213│
│营业收入增长率(%)     │   46.8058│    9.3104│   39.1345│   -8.0391│
│营业利润增长率(%)     │  -84.1362│  -49.2317│    7.4007│   -6.2808│
│利润总额增长率(%)     │  -85.1052│  -47.7768│    8.0998│   -5.7294│
│归属母公司净利润增长率│  -86.0645│  -45.3210│    8.0837│   -4.4975│
│(%)                   │          │          │          │          │
│总资产增长率(%)       │   13.4339│   63.7779│   49.0503│    8.3214│
│净资产增长率(%)       │    0.8645│   88.3617│   18.3891│   18.6647│
└───────────┴─────┴─────┴─────┴─────┘

◆财务分析
┌───────────┬─────┬─────┬─────┬─────┐
│指标\报告期           │2021-09-30│2021-06-30│2021-03-31│2020-12-31│
├───────────┼─────┴─────┴─────┴─────┤
│*盈利能力*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│净利润率(%)           │    0.5802│    0.8132│    1.5904│    5.0247│
│总资产收益率(%)       │    0.4066│    0.3848│    0.4127│    4.5653│
│净资产收益率(%)       │    0.6221│    0.5701│    0.4867│    5.4398│
│营业利润率(%)         │    0.7121│    0.8266│    1.6704│    5.2697│
│销售毛利率(%)         │   10.3253│    9.6356│    8.5900│   16.6572│
│销售净利率(%)         │    0.5802│    0.8132│    1.5904│    5.0247│
├───────────┼─────┴─────┴─────┴─────┤
│*经营能力*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│存货周转率            │    3.1742│    2.2139│    1.0043│    4.2014│
│固定资产周转率        │    5.9668│    3.8967│    1.7515│    7.2594│
│流动资产周转率        │    1.0298│    0.6722│    0.2919│    1.2687│
│总资产周转率          │    0.6908│    0.4581│    0.2027│    0.9086│
│股东权益周转率        │    1.0768│    0.7052│    0.3992│    1.4144│
├───────────┼─────┴─────┴─────┴─────┤
│*偿债能力*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│流动比率(%)           │    1.6871│    1.8263│    1.9724│    2.1727│
│速动比率(%)           │    1.1089│    1.0258│    1.3874│    1.3700│
│产权比率              │    0.6262│    0.5803│    0.5462│    0.4796│
│应收账款周转率        │    2.8960│    1.8264│    0.8846│    3.1519│
│利息保障倍数          │   10.5087│    2.8152│        --│    3.7942│
│资产负债率            │    0.3851│    0.3672│    0.3533│    0.3242│
├───────────┼─────┴─────┴─────┴─────┤
│*成长能力*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│营业收入增长率(%)     │   46.8058│   72.3482│   80.7734│    9.3104│
│营业利润增长率(%)     │  -84.1362│  -71.7493│   -8.2187│  -49.2317│
│总资产增长率(%)       │   13.4339│   14.2439│   90.2907│   63.7779│
│固定资产增长率(%)     │        --│   36.2758│        --│        --│
│股东权益增长率(%)     │    0.8645│    1.1686│   87.5944│   88.3617│
│净利润增长率(%)       │  -86.0645│  -70.2791│    3.1722│  -45.3210│
├───────────┼─────┴─────┴─────┴─────┤
│*资本构成*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│股东权益比率(%)       │   61.4926│   63.2791│   64.6742│   67.5837│
│固定资产比率(%)       │        --│   12.3867│        --│        --│
│流动资产比率(%)       │   64.4671│   66.4633│   68.9680│   69.9509│
│无形资产比率(%)       │    5.1826│    5.2990│    5.8419│    5.5685│
└───────────┴─────┴─────┴─────┴─────┘

◆资产负债表摘要
┌───────┬──────┬──────┬──────┬──────┐
│指标(万元)    │ 2021-09-30 │ 2021-06-30 │ 2021-03-31 │ 2020-12-31 │
├───────┼──────┼──────┼──────┼──────┤
│总资产        │   136043.60│   131968.73│   129783.61│   123650.51│
│流动资产      │    87703.31│    87710.72│    89509.19│    86494.68│
│非流动资产    │    48340.29│    44258.01│    40274.43│    37155.83│
│固定资产      │    16362.30│    16346.52│    15624.80│    13703.25│
│货币资金      │    12261.59│    14082.30│    34038.45│    25047.83│
│存货          │    30056.31│    27169.49│    26132.73│    20624.79│
│应收账款      │    32568.19│    34737.21│    28692.47│    29376.62│
│其他应收款    │          --│      446.11│          --│      115.19│
│可供出售金融资│          --│          --│          --│          --│
│产            │            │            │            │            │
│无形资产      │     7050.59│     6992.97│     7581.78│     6885.42│
├───────┼──────┼──────┼──────┼──────┤
│短期借款      │     8902.73│     8763.17│     9329.61│     9001.59│
│预收账款      │          --│          --│          --│          --│
│应付账款      │    39711.16│    37168.47│    33650.38│    27943.67│
│流动负债      │    51985.77│    48026.08│    45380.02│    39808.93│
│长期借款      │          --│          --│          --│          --│
│总负债        │    52386.85│    48460.15│    45847.07│    40082.93│
├───────┼──────┼──────┼──────┼──────┤
│资本公积      │    45773.86│    45773.86│    45773.86│    45773.86│
│未分配利润    │    25979.49│    25935.17│    26362.68│    25939.05│
│归属于母公司所│    83656.74│    83508.59│    83936.55│    83567.59│
│有者权益合计  │            │            │            │            │
│所有者权益合计│    83656.74│    83508.59│    83936.55│    83567.59│
│商誉          │          --│          --│          --│          --│
└───────┴──────┴──────┴──────┴──────┘

┌───────┬──────┬──────┬──────┬──────┐
│指标(万元)    │ 2020-09-30 │ 2020-06-30 │ 2020-03-31 │ 2019-12-31 │
├───────┼──────┼──────┼──────┼──────┤
│总资产        │   119932.01│   115514.95│    68202.82│    75498.90│
│流动资产      │    91126.72│    90678.70│    45437.45│    56121.52│
│非流动资产    │    28805.29│    24836.26│    22765.37│    19377.38│
│固定资产      │    12116.72│    11995.18│    11219.94│    11222.26│
│货币资金      │    39370.69│    45461.60│     6079.46│     6616.43│
│存货          │    18696.27│    21002.16│    17561.17│    15268.39│
│应收账款      │    30894.26│    22155.41│    20699.05│    28030.80│
│其他应收款    │          --│      569.71│          --│      379.99│
│可供出售金融资│          --│          --│          --│          --│
│产            │            │            │            │            │
│无形资产      │     4799.39│     4875.50│     4880.35│     4858.71│
├───────┼──────┼──────┼──────┼──────┤
│短期借款      │     5993.07│     6993.07│     1000.00│     1921.06│
│预收账款      │          --│          --│          --│       58.57│
│应付账款      │    28134.02│    23993.13│    18809.94│    26742.06│
│流动负债      │    36922.24│    32930.94│    23419.18│    31093.42│
│长期借款      │          --│          --│          --│          --│
│总负债        │    36992.24│    32970.94│    23459.18│    31133.42│
├───────┼──────┼──────┼──────┼──────┤
│资本公积      │    45408.57│    45803.86│    12035.60│    12035.60│
│未分配利润    │    25400.84│    24228.21│    23022.17│    22626.22│
│归属于母公司所│    82939.77│    82544.01│    44743.64│    44365.48│
│有者权益合计  │            │            │            │            │
│所有者权益合计│    82939.77│    82544.01│    44743.64│    44365.48│
│商誉          │          --│          --│          --│          --│
└───────┴──────┴──────┴──────┴──────┘

◆利润表摘要
┌───────┬──────┬──────┬──────┬──────┐
│指标(万元)    │ 2021-09-30 │ 2021-06-30 │ 2021-03-31 │ 2020-12-31 │
├───────┼──────┼──────┼──────┼──────┤
│营业总收入    │    89697.17│    58547.46│    25684.64│    90471.52│
│营业收入      │    89697.17│    58547.46│    25684.64│    90471.52│
│营业总成本    │    89503.40│    57824.57│    25254.58│    85571.31│
│营业成本      │    80435.63│    52906.08│    23478.32│    75401.51│
│财务费用      │       50.84│      170.91│     -154.39│     1234.26│
│管理费用      │     3691.86│     2200.21│      765.31│     3612.57│
│营业利润      │      638.76│      483.98│      429.05│     4767.61│
├───────┼──────┼──────┼──────┼──────┤
│投资收益      │      109.33│       78.33│       11.89│       65.40│
│营业外收支净额│      -38.92│       -0.17│       16.30│      177.06│
├───────┼──────┼──────┼──────┼──────┤
│利润总额      │      599.84│      483.81│      445.35│     4944.67│
│所得税费用    │       79.40│        7.68│       36.85│      398.76│
│归属母公司净利│      520.44│      476.12│      408.50│     4545.91│
│润            │            │            │            │            │
│净利润        │      520.44│      476.12│      408.50│     4545.91│
└───────┴──────┴──────┴──────┴──────┘

┌───────┬──────┬──────┬──────┬──────┐
│指标(万元)    │ 2020-09-30 │ 2020-06-30 │ 2020-03-31 │ 2019-12-31 │
├───────┼──────┼──────┼──────┼──────┤
│营业总收入    │    61099.21│    33970.45│    14208.20│    82765.71│
│营业收入      │    61099.21│    33970.45│    14208.20│    82765.71│
│营业总成本    │    57138.38│    32552.22│    13747.41│    73375.78│
│营业成本      │    50986.37│    29094.36│    12348.61│    64525.76│
│财务费用      │      195.93│     -200.57│     -165.73│     -401.56│
│管理费用      │     2070.49│     1376.05│      637.85│     2924.44│
│营业利润      │     4026.51│     1713.15│      467.47│     9390.91│
├───────┼──────┼──────┼──────┼──────┤
│投资收益      │          --│          --│          --│          --│
│营业外收支净额│        0.67│        0.87│        5.11│       77.44│
├───────┼──────┼──────┼──────┼──────┤
│利润总额      │     4027.18│     1714.02│      472.58│     9468.35│
│所得税费用    │      292.57│      112.04│       76.64│     1154.52│
│归属母公司净利│     3734.61│     1601.98│      395.94│     8313.82│
│润            │            │            │            │            │
│净利润        │     3734.61│     1601.98│      395.94│     8313.82│
└───────┴──────┴──────┴──────┴──────┘

◆现金流量表摘要
┌────────┬──────┬──────┬──────┬─────┐
│指标(万元)      │ 2021-09-30 │ 2021-06-30 │ 2021-03-31 │2020-12-31│
├────────┼──────┼──────┼──────┼─────┤
│经营现金流入小计│    90680.85│    66133.72│    32600.52│  76447.51│
│经营现金流出小计│    92367.09│    68126.93│    28948.92│  72384.11│
│经营现金流量净额│    -1686.23│    -1993.21│     3651.60│   4063.40│
├────────┼──────┼──────┼──────┼─────┤
│投资现金流入小计│    10252.80│      213.07│    10077.29│        --│
│投资现金流出小计│    19590.98│     7869.58│     4881.30│  29429.01│
│投资现金流量净额│    -9338.19│    -7656.51│     5195.99│ -29429.01│
├────────┼──────┼──────┼──────┼─────┤
│筹资现金流入小计│    17781.43│     5700.00│     1475.57│  47691.07│
│筹资现金流出小计│    19377.55│     6532.29│     1223.76│   3381.84│
│筹资现金流量净额│    -1596.13│     -832.29│      251.80│  44309.23│
├────────┼──────┼──────┼──────┼─────┤
│汇率变动对现金影│     -252.63│     -183.25│     -142.05│   -901.92│
│响              │            │            │            │          │
│现金及现金等价物│   -12873.17│   -10665.26│     8957.34│  18041.70│
│净增加额        │            │            │            │          │
└────────┴──────┴──────┴──────┴─────┘

┌────────┬──────┬──────┬──────┬─────┐
│指标(万元)      │ 2020-09-30 │ 2020-06-30 │ 2020-03-31 │2019-12-31│
├────────┼──────┼──────┼──────┼─────┤
│经营现金流入小计│    79158.46│    56480.29│    20700.84│  74053.42│
│经营现金流出小计│    77829.45│    54948.69│    15869.65│  68661.79│
│经营现金流量净额│     1329.01│     1531.60│     4831.19│   5391.63│
├────────┼──────┼──────┼──────┼─────┤
│投资现金流入小计│       71.03│       61.54│          --│        --│
│投资现金流出小计│     9831.31│     6425.09│     4975.33│   9090.37│
│投资现金流量净额│    -9760.28│    -6363.55│    -4975.33│  -9090.37│
├────────┼──────┼──────┼──────┼─────┤
│筹资现金流入小计│    43161.34│    43161.34│     1000.00│   1913.16│
│筹资现金流出小计│     1962.03│          --│     1947.95│   1663.00│
│筹资现金流量净额│    41199.31│    43161.34│     -947.95│    250.16│
├────────┼──────┼──────┼──────┼─────┤
│汇率变动对现金影│      -13.78│      515.79│       90.51│    168.57│
│响              │            │            │            │          │
│现金及现金等价物│    32754.26│    38845.17│    -1001.58│  -3280.00│
│净增加额        │            │            │            │          │
└────────┴──────┴──────┴──────┴─────┘

◆异动分析
┌────────┬─────┬─────┬─────┬────────┐
│财务指标(万元)  │2021-09-30│2020-12-31│2019-12-31│2020年变动幅度% │
├────────┼─────┼─────┼─────┼────────┤
│货币资金        │  12261.59│  25047.83│   6616.43│          278.57│
│短期借款        │   8902.73│   9001.59│   1921.06│          368.57│
│应收账款        │  32568.19│  29376.62│  28030.80│            4.80│
│其他应收款      │        --│        --│    379.99│              --│
│应付账款        │  39711.16│  27943.67│  26742.06│            4.49│
│在建工程        │        --│        --│   2100.49│              --│
│存货的减少      │        --│  -5440.52│  -3756.50│          -44.83│
│流动负债合计    │  51985.77│  39808.93│  31093.42│           28.03│
│负债合计        │  52386.85│  40082.93│  31133.42│           28.75│
│营业利润        │    638.76│   4767.61│   9390.91│          -49.23│
│利润总额        │    599.84│   4944.67│   9468.35│          -47.78│
│归属于母公司所有│    520.44│   4545.91│   8313.82│          -45.32│
│者的净利润      │          │          │          │                │
│未分配利润      │  25979.49│  25939.05│  22626.22│           14.64│
│营业外收支净额  │    -38.92│    177.06│     77.44│          128.64│
│购买商品、接受劳│  72349.69│  50408.48│  45164.93│           11.61│
│务支付的现金    │          │          │          │                │
│经营活动产生的现│  90680.85│  76447.51│  74053.42│            3.23│
│金流入小计      │          │          │          │                │
│经营活动产生的现│  92367.09│  72384.11│  68661.79│            5.42│
│金流出小计      │          │          │          │                │
│经营活动产生的现│  -1686.23│   4063.40│   5391.63│          -24.64│
│金流量净额      │          │          │          │                │
│投资活动产生的现│  19590.98│  29429.01│   9090.37│          223.74│
│金流出小计      │          │          │          │                │
│投资活动产生的现│  -9338.19│ -29429.01│  -9090.37│         -223.74│
│金流量净额      │          │          │          │                │
│购建固定资产、无│   9590.98│  19429.01│   9090.37│          113.73│
│形资产、其他长期│          │          │          │                │
│资产所支付的现金│          │          │          │                │
│筹资活动产生的现│  17781.43│  47691.07│   1913.16│         2392.79│
│金流入小计      │          │          │          │                │
│筹资活动产生的现│  19377.55│   3381.84│   1663.00│          103.36│
│金流出小计      │          │          │          │                │
│筹资活动产生的现│  -1596.13│  44309.23│    250.16│        17612.36│
│金流量净额      │          │          │          │                │
│分配股利利润或偿│   1003.69│   1096.46│   1440.00│          -23.86│
│付利息所支付的现│          │          │          │                │
│金              │          │          │          │                │
│现金及现金等价物│ -12873.17│  18041.70│  -3280.00│          650.05│
│净增加额        │          │          │          │                │
│经营性应收项目的│        --│  -1706.18│  15850.91│         -110.76│
│减少            │          │          │          │                │
│经营性应付项目的│        --│  -1706.18│  15850.91│         -110.76│
│增加            │          │          │          │                │
└────────┴─────┴─────┴─────┴────────┘

◆环比分析
┌────┬───────┬──────┬───────┬──────┐
│2020年  │营业收入(万元)│占年度比重%│  净利润(万元)│ 占年度比重%│
├────┼───────┼──────┼───────┼──────┤
│第四季度│      29372.31│     32.4658│        811.30│     17.8468│
│第三季度│      27128.76│     29.9860│       2132.63│     46.9132│
│第二季度│      19762.25│     21.8436│       1206.04│     26.5302│
│第一季度│      14208.20│     15.7046│        395.94│      8.7098│
└────┴───────┴──────┴───────┴──────┘

┌────┬───────┬──────┬───────┬──────┐
│2019年  │营业收入(万元)│占年度比重%│  净利润(万元)│ 占年度比重%│
├────┼───────┼──────┼───────┼──────┤
│第四季度│      31283.34│     37.7975│       2890.78│     34.7708│
│第三季度│      22213.99│     26.8396│       3099.15│     37.2771│
│第二季度│      17487.04│     21.1284│       1871.50│     22.5107│
│第一季度│      11781.35│     14.2346│        452.39│      5.4414│
└────┴───────┴──────┴───────┴──────┘