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
  上海亚虹 603159
腾龙股份
汇顶科技
  财务分析  
≈≈上海亚虹603159≈≈维赛特财经www.vsatsh.cn(更新:21.11.01)

◆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)      │    0.2000│    0.1500│    0.0900│    0.2900│
│基本每股收益          │    0.1866│    0.1300│    0.0879│    0.2600│
│(扣除后)(元)          │          │          │          │          │
│稀释每股收益(元)      │    0.2000│    0.1500│    0.0900│    0.2900│
│每股净资产(元)        │    3.2352│    3.1832│    3.2284│    3.1380│
│每股经营现金净流量(元)│    0.3232│    0.0385│   -0.0849│    0.5944│
│每股现金流量(元)      │    0.1205│   -0.1349│   -0.1125│    0.1198│
│每股资本公积金(元)    │    0.5862│    0.5862│    0.5862│    0.5862│
│每股盈余公积金(元)    │    0.1844│    0.1844│    0.1844│    0.1844│
│每股未分配利润(元)    │    1.4646│    1.4126│    1.4578│    1.3674│
│净资产收益率(%)       │    6.0976│    4.5638│    2.8008│    9.1587│
│加权净资产收益率(%)   │    6.2900│    4.6700│    2.8400│    9.1800│
│净资产收益率(扣除)(%) │    5.6878│    4.1924│    2.7348│    8.3083│
│加权净资产收益率      │        --│    4.2900│        --│    8.3300│
│(扣除后)(%)           │          │          │          │          │
│总资产(万元)          │  60838.62│  57161.06│  58331.80│  60076.69│
│归属母公司股东权益    │  45293.34│  44565.39│  45197.38│  43931.51│
│(万元)                │          │          │          │          │
│营业收入(万元)        │  46180.93│  30308.49│  15934.41│  59195.08│
│营业成本(万元)        │  37698.50│  24587.58│  12725.56│  47894.19│
│投资收益(万元)        │        --│        --│        --│        --│
│净利润(万元)          │   2760.87│   2033.88│   1265.87│   4023.54│
│营业利润(万元)        │   3356.33│   2541.73│   1547.95│   4688.89│
│利润总额(万元)        │   3336.79│   2533.42│   1535.00│   4740.08│
│归属母公司净利润(万元)│   2761.83│   2033.88│   1265.87│   4023.54│
│经营现金流量净额(万元)│   4524.48│    538.83│  -1188.18│   8321.43│
└───────────┴─────┴─────┴─────┴─────┘

┌───────────┬─────┬─────┬─────┬─────┐
│指标\报告期           │2020-09-30│2020-06-30│2020-03-31│2019-12-31│
├───────────┼─────┼─────┼─────┼─────┤
│基本每股收益(元)      │    0.2000│    0.0900│    0.0200│    0.1900│
│基本每股收益          │    0.1717│    0.0700│    0.0066│    0.1500│
│(扣除后)(元)          │          │          │          │          │
│稀释每股收益(元)      │    0.2000│    0.0900│    0.0200│    0.1900│
│每股净资产(元)        │    3.0462│    3.0238│    3.0986│    3.0806│
│每股经营现金净流量(元)│    0.4666│    0.2328│    0.2230│    0.6002│
│每股现金流量(元)      │    0.0421│   -0.0706│    0.1763│    0.0625│
│每股资本公积金(元)    │    0.5862│    0.5862│    0.5862│    0.5862│
│每股盈余公积金(元)    │    0.1647│    0.1647│    0.1844│    0.1647│
│每股未分配利润(元)    │    1.2952│    1.2728│    1.3674│    1.3296│
│净资产收益率(%)       │    6.4222│    3.0838│    0.5834│    5.2847│
│加权净资产收益率(%)   │    6.1600│    2.9800│    0.5900│    5.3300│
│净资产收益率(扣除)(%) │    5.5125│    2.3482│    0.1919│    4.3511│
│加权净资产收益率      │        --│    2.2700│        --│    4.3900│
│(扣除后)(%)           │          │          │          │          │
│总资产(万元)          │  58502.89│  54062.67│  54165.91│  57002.10│
│归属母公司股东权益    │  42646.82│  42333.46│  43381.04│  43127.97│
│(万元)                │          │          │          │          │
│营业收入(万元)        │  39398.08│  22554.42│   9787.59│  56409.41│
│营业成本(万元)        │  31515.07│  18139.52│   8005.29│  46047.85│
│投资收益(万元)        │        --│        --│        --│        --│
│净利润(万元)          │   2738.85│   1305.49│    253.07│   2279.18│
│营业利润(万元)        │   3210.79│   1544.72│    310.61│   2431.03│
│利润总额(万元)        │   3232.02│   1544.72│    310.61│   2467.07│
│归属母公司净利润(万元)│   2738.85│   1305.49│    253.07│   2279.18│
│经营现金流量净额(万元)│   6532.97│   3259.81│   3122.48│   8402.72│
└───────────┴─────┴─────┴─────┴─────┘

◆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│标准无保留│
│                      │          │      意见│      意见│      意见│
│每股收益(元)          │    0.2000│    0.2900│    0.1900│    0.4300│
│每股收益(扣除)(元)    │    0.1866│    0.2600│    0.1500│    0.3800│
│每股净资产(元)        │    3.2352│    3.1380│    3.0806│    4.2349│
│每股资本公积金(元)    │    0.5862│    0.5862│    0.5862│    1.2207│
│每股未分配利润(元)    │    1.4646│    1.3674│    1.3296│    1.7977│
│每股经营现金净流量(元)│    0.3232│    0.5944│    0.6002│    0.5561│
│每股现金流量(元)      │    0.1205│    0.1198│    0.0625│    0.2384│
└───────────┴─────┴─────┴─────┴─────┘

◆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            │    3.3633│    4.6399│    4.6912│    4.9165│
│应收账款周转率        │    3.7812│    4.4529│    4.2940│    4.9369│
│总资产周转率          │    0.7639│    1.0112│    0.9925│    1.1410│
│营业收入增长率(%)     │   17.2162│    4.9383│  -11.4919│   11.0652│
│营业利润增长率(%)     │    4.5330│   92.8769│  -50.1220│  -10.2420│
│利润总额增长率(%)     │    3.2417│   92.1343│  -49.7057│   -9.6281│
│归属母公司净利润增长率│    0.8391│   76.5346│  -46.9045│   -4.3971│
│(%)                   │          │          │          │          │
│总资产增长率(%)       │    3.9925│    5.3938│    0.5928│    2.9295│
│净资产增长率(%)       │    6.2057│    1.8631│    1.8399│    7.0598│
└───────────┴─────┴─────┴─────┴─────┘

◆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(%)           │    5.9784│    6.7106│    7.9442│    6.7971│
│总资产收益率(%)       │    4.6268│    3.6573│    2.2505│    6.8732│
│净资产收益率(%)       │    6.0976│    4.5638│    2.8008│    9.1587│
│营业利润率(%)         │    7.2678│    8.3862│    9.7145│    7.9211│
│销售毛利率(%)         │   18.3678│   18.8756│   20.1378│   19.0909│
│销售净利率(%)         │    5.9784│    6.7106│    7.9442│    6.7971│
├───────────┼─────┴─────┴─────┴─────┤
│*经营能力*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│存货周转率            │    3.3633│    2.2971│    1.1707│    4.6399│
│固定资产周转率        │    3.3561│    2.1731│    1.1299│    3.8710│
│流动资产周转率        │    1.2868│    0.8880│    0.4556│    1.7497│
│总资产周转率          │    0.7639│    0.5170│    0.2691│    1.0112│
│股东权益周转率        │    1.0497│    0.6972│    0.3598│    1.3599│
├───────────┼─────┴─────┴─────┴─────┤
│*偿债能力*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│流动比率(%)           │    2.4112│    2.7207│    2.7351│    2.3241│
│速动比率(%)           │    1.6476│    1.8278│    1.8532│    1.5993│
│产权比率              │    0.3418│    0.2815│    0.2906│    0.3675│
│应收账款周转率        │    3.7812│    2.5909│    1.1792│    4.4529│
│利息保障倍数          │        --│        --│        --│        --│
│资产负债率            │    0.2547│    0.2195│    0.2252│    0.2687│
├───────────┼─────┴─────┴─────┴─────┤
│*成长能力*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│营业收入增长率(%)     │   17.2162│   34.3794│   62.8021│    4.9383│
│营业利润增长率(%)     │    4.5330│   64.5429│  398.3512│   92.8769│
│总资产增长率(%)       │    3.9925│    5.7311│    7.6910│    5.3938│
│固定资产增长率(%)     │        --│  -10.9615│        --│        --│
│股东权益增长率(%)     │    6.3207│    5.3904│    4.1869│    1.8631│
│净利润增长率(%)       │    0.8043│   55.7947│  400.2073│   76.5346│
├───────────┼─────┴─────┴─────┴─────┤
│*资本构成*            │                                              │
├───────────┼─────┬─────┬─────┬─────┤
│股东权益比率(%)       │   74.4483│   77.9646│   77.4833│   73.1257│
│固定资产比率(%)       │        --│   23.7577│        --│        --│
│流动资产比率(%)       │   59.0167│   56.6640│   58.4163│   59.7058│
│无形资产比率(%)       │    4.0975│    4.4355│    4.4218│    4.3107│
└───────────┴─────┴─────┴─────┴─────┘

◆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        │    60838.62│    57161.06│    58331.80│    60076.69│
│流动资产      │    35904.97│    32389.74│    34075.29│    35869.27│
│非流动资产    │    24933.66│    24771.32│    24256.51│    24207.42│
│固定资产      │    13206.30│    13580.14│    13891.10│    14314.46│
│货币资金      │    10299.68│     6723.75│     7037.97│     8612.90│
│存货          │    11371.04│    10361.05│    10693.61│    11046.52│
│应收账款      │    11097.85│    10067.29│    13698.11│    13328.66│
│其他应收款    │          --│       47.42│          --│          --│
│可供出售金融资│          --│          --│          --│          --│
│产            │            │            │            │            │
│无形资产      │     2492.88│     2535.37│     2579.32│     2589.72│
├───────┼──────┼──────┼──────┼──────┤
│短期借款      │          --│          --│          --│          --│
│预收账款      │          --│          --│          --│          --│
│应付账款      │    10932.34│     8651.71│    10200.52│    12720.00│
│流动负债      │    14890.83│    11905.07│    12458.57│    15433.83│
│长期借款      │          --│          --│          --│          --│
│总负债        │    15496.24│    12545.67│    13134.43│    16145.18│
├───────┼──────┼──────┼──────┼──────┤
│资本公积      │     8207.21│     8207.21│     8207.21│     8207.21│
│未分配利润    │    20504.98│    19777.03│    20409.02│    19143.15│
│归属于母公司所│    45293.34│    44565.39│    45197.38│    43931.51│
│有者权益合计  │            │            │            │            │
│所有者权益合计│    45342.38│    44615.39│    45197.38│    43931.51│
│商誉          │          --│          --│          --│          --│
└───────┴──────┴──────┴──────┴──────┘

┌───────┬──────┬──────┬──────┬──────┐
│指标(万元)    │ 2020-09-30 │ 2020-06-30 │ 2020-03-31 │ 2019-12-31 │
├───────┼──────┼──────┼──────┼──────┤
│总资产        │    58502.89│    54062.67│    54165.91│    57002.10│
│流动资产      │    34041.23│    29568.13│    35869.27│    31794.94│
│非流动资产    │    24461.65│    24494.54│    24207.42│    25207.16│
│固定资产      │    14761.21│    15251.99│    14314.46│    16269.41│
│货币资金      │     7524.30│     5946.89│     8612.90│     6935.41│
│存货          │    11943.20│     9967.95│    11046.52│     9597.89│
│应收账款      │    12609.46│    10599.37│    13328.66│    13258.30│
│其他应收款    │          --│       34.34│          --│       37.18│
│可供出售金融资│          --│          --│          --│          --│
│产            │            │            │            │            │
│无形资产      │     2629.55│     2670.35│     2589.72│     2752.08│
├───────┼──────┼──────┼──────┼──────┤
│短期借款      │      300.00│      300.00│     1800.00│     1800.00│
│预收账款      │          --│          --│          --│      425.77│
│应付账款      │    13217.55│     9255.33│    12720.00│     9860.58│
│流动负债      │    15129.24│    10966.88│    15433.83│    13040.77│
│长期借款      │          --│          --│          --│          --│
│总负债        │    15856.07│    11729.21│    16145.18│    13874.13│
├───────┼──────┼──────┼──────┼──────┤
│资本公积      │     8207.21│     8207.21│     8207.21│     8207.21│
│未分配利润    │    18133.13│    17819.77│    19143.15│    18614.28│
│归属于母公司所│    42646.82│    42333.46│    43381.04│    43127.97│
│有者权益合计  │            │            │            │            │
│所有者权益合计│    42646.82│    42333.46│    43381.04│    43127.97│
│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    │    46180.93│    30308.49│    15934.41│    59195.08│
│营业收入      │    46180.93│    30308.49│    15934.41│    59195.08│
│营业总成本    │    43087.89│    28122.54│    14451.06│    54624.30│
│营业成本      │    37698.50│    24587.58│    12725.56│    47894.19│
│财务费用      │      -36.24│      -18.73│      -11.03│      -11.44│
│管理费用      │     2689.90│     1728.81│      909.99│     3479.54│
│营业利润      │     3356.33│     2541.73│     1547.95│     4688.89│
├───────┼──────┼──────┼──────┼──────┤
│投资收益      │          --│          --│          --│          --│
│营业外收支净额│      -19.54│       -8.31│      -12.95│       51.19│
├───────┼──────┼──────┼──────┼──────┤
│利润总额      │     3336.79│     2533.42│     1535.00│     4740.08│
│所得税费用    │      575.92│      499.54│      269.13│      716.54│
│归属母公司净利│     2761.83│     2033.88│     1265.87│     4023.54│
│润            │            │            │            │            │
│净利润        │     2760.87│     2033.88│     1265.87│     4023.54│
└───────┴──────┴──────┴──────┴──────┘

┌───────┬──────┬──────┬──────┬──────┐
│指标(万元)    │ 2020-09-30 │ 2020-06-30 │ 2020-03-31 │ 2019-12-31 │
├───────┼──────┼──────┼──────┼──────┤
│营业总收入    │    39398.08│    22554.42│     9787.59│    56409.41│
│营业收入      │    39398.08│    22554.42│     9787.59│    56409.41│
│营业总成本    │    36622.47│    21510.57│     9676.77│    54416.04│
│营业成本      │    31515.07│    18139.52│     8005.29│    46047.85│
│财务费用      │       -0.27│        0.89│        5.02│      101.38│
│管理费用      │     2306.76│     1503.46│      833.00│     3594.01│
│营业利润      │     3210.79│     1544.72│      310.61│     2431.03│
├───────┼──────┼──────┼──────┼──────┤
│投资收益      │          --│          --│          --│          --│
│营业外收支净额│       21.23│          --│          --│       36.04│
├───────┼──────┼──────┼──────┼──────┤
│利润总额      │     3232.02│     1544.72│      310.61│     2467.07│
│所得税费用    │      493.17│      239.23│       57.55│      187.89│
│归属母公司净利│     2738.85│     1305.49│      253.07│     2279.18│
│润            │            │            │            │            │
│净利润        │     2738.85│     1305.49│      253.07│     2279.18│
└───────┴──────┴──────┴──────┴──────┘

◆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│    56178.71│    35924.53│    18490.18│  54667.41│
│经营现金流出小计│    51654.23│    35385.70│    19678.36│  46345.97│
│经营现金流量净额│     4524.48│      538.83│    -1188.18│   8321.43│
├────────┼──────┼──────┼──────┼─────┤
│投资现金流入小计│       46.46│       46.46│       16.40│     98.38│
│投资现金流出小计│     1535.50│     1125.69│      403.18│   1682.90│
│投资现金流量净额│    -1489.04│    -1079.23│     -386.78│  -1584.52│
├────────┼──────┼──────┼──────┼─────┤
│筹资现金流入小计│       50.00│       50.00│          --│        --│
│筹资现金流出小计│     1400.00│     1400.00│          --│   5058.70│
│筹资现金流量净额│    -1350.00│    -1350.00│          --│  -5058.70│
├────────┼──────┼──────┼──────┼─────┤
│汇率变动对现金影│        1.34│        1.24│        0.03│     -0.74│
│响              │            │            │            │          │
│现金及现金等价物│     1686.78│    -1889.15│    -1574.93│   1677.49│
│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│    37829.42│    22897.76│    14275.07│  56523.35│
│经营现金流出小计│    31296.45│    19637.95│    11152.59│  48120.62│
│经营现金流量净额│     6532.97│     3259.81│     3122.48│   8402.72│
├────────┼──────┼──────┼──────┼─────┤
│投资现金流入小计│       67.79│       65.44│          --│     36.48│
│投资现金流出小计│     1255.04│      685.30│      637.37│   2625.79│
│投资现金流量净额│    -1187.24│     -619.87│     -637.37│  -2589.31│
├────────┼──────┼──────┼──────┼─────┤
│筹资现金流入小计│          --│          --│          --│   1800.00│
│筹资现金流出小计│     4756.54│     3632.87│       20.62│   6745.67│
│筹资现金流量净额│    -4756.54│    -3632.87│      -20.62│  -4945.67│
├────────┼──────┼──────┼──────┼─────┤
│汇率变动对现金影│       -0.31│        4.41│        3.47│      6.93│
│响              │            │            │            │          │
│现金及现金等价物│      588.88│     -988.53│     2467.96│    874.67│
│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        │  10299.68│   8612.90│   6935.41│           24.19│
│短期借款        │        --│        --│   1800.00│              --│
│应收账款        │  11097.85│  13328.66│  13258.30│            0.53│
│应付账款        │  10932.34│  12720.00│   9860.58│           29.00│
│存货的减少      │        --│  -1680.47│    227.42│         -838.93│
│流动负债合计    │  14890.83│  15433.83│  13040.77│           18.35│
│负债合计        │  15496.24│  16145.18│  13874.13│           16.37│
│营业利润        │   3356.33│   4688.89│   2431.03│           92.88│
│利润总额        │   3336.79│   4740.08│   2467.07│           92.13│
│归属于母公司所有│   2761.83│   4023.54│   2279.18│           76.53│
│者的净利润      │          │          │          │                │
│未分配利润      │  20504.98│  19143.15│  18614.28│            2.84│
│营业外收支净额  │    -19.54│     51.19│     36.04│           42.04│
│购买商品、接受劳│  40692.10│  33797.52│  33579.60│            0.65│
│务支付的现金    │          │          │          │                │
│经营活动产生的现│  56178.71│  54667.41│  56523.35│           -3.28│
│金流入小计      │          │          │          │                │
│经营活动产生的现│  51654.23│  46345.97│  48120.62│           -3.69│
│金流出小计      │          │          │          │                │
│经营活动产生的现│   4524.48│   8321.43│   8402.72│           -0.97│
│金流量净额      │          │          │          │                │
│投资活动产生的现│     46.46│     98.38│     36.48│          169.68│
│金流入小计      │          │          │          │                │
│投资活动产生的现│   1535.50│   1682.90│   2625.79│          -35.91│
│金流出小计      │          │          │          │                │
│投资活动产生的现│  -1489.04│  -1584.52│  -2589.31│           38.81│
│金流量净额      │          │          │          │                │
│购建固定资产、无│   1535.50│   1682.90│   2625.79│          -35.91│
│形资产、其他长期│          │          │          │                │
│资产所支付的现金│          │          │          │                │
│筹资活动产生的现│     50.00│        --│   1800.00│              --│
│金流入小计      │          │          │          │                │
│筹资活动产生的现│   1400.00│   5058.70│   6745.67│          -25.01│
│金流出小计      │          │          │          │                │
│筹资活动产生的现│  -1350.00│  -5058.70│  -4945.67│           -2.29│
│金流量净额      │          │          │          │                │
│分配股利利润或偿│   1400.00│   3258.70│   1645.67│           98.02│
│付利息所支付的现│          │          │          │                │
│金              │          │          │          │                │
│现金及现金等价物│   1686.78│   1677.49│    874.67│           91.79│
│净增加额        │          │          │          │                │
│经营性应收项目的│        --│   4113.00│   3038.11│           35.38│
│减少            │          │          │          │                │
│经营性应付项目的│        --│   4113.00│   3038.11│           35.38│
│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│      19797.00│     33.4437│       1284.69│     31.9294│
│第三季度│      16843.66│     28.4545│       1433.36│     35.6244│
│第二季度│      12766.83│     21.5674│       1052.42│     26.1565│
│第一季度│       9787.59│     16.5345│        253.07│      6.2897│
└────┴───────┴──────┴───────┴──────┘

┌────┬───────┬──────┬───────┬──────┐
│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│      17132.65│     30.3720│       1108.76│     48.6473│
│第三季度│      14394.55│     25.5180│        720.68│     31.6200│
│第二季度│      12263.17│     21.7396│        310.80│     13.6366│
│第一季度│      12619.03│     22.3704│        138.94│      6.0960│
└────┴───────┴──────┴───────┴──────┘