截止: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
总营收 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 815,399.09 | 830,687.45 | 844,501.4 | 816,012.84 | 869,220.58 | |||||||||
总营收增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4.24% | +1.87% | +1.66% | -3.37% | +6.52% | |||||||||
营收成本 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 323,468.97 | 328,510 | 330,532.45 | 316,476.14 | 331,177.82 | |||||||||
毛利 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 491,930.12 | 502,177.45 | 513,968.95 | 499,536.7 | 538,042.76 | |||||||||
毛利增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2.14% | +2.08% | +2.35% | -2.81% | +7.71% | |||||||||
毛利率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 60.33% | 60.45% | 60.86% | 61.22% | 61.9% | |||||||||
其他营业支出合计 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 355,965.67 | 355,846.42 | 354,539.49 | 350,382.33 | 371,794.6 | |||||||||
| |||||||||||||||||||
营业利润 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 135,964.44 | 146,331.03 | 159,429.46 | 149,154.37 | 166,248.16 | |||||||||
营业利润增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +2.58% | +7.62% | +8.95% | -6.44% | +11.46% | |||||||||
EBIT利润率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 16.67% | 17.62% | 18.88% | 18.28% | 19.13% | |||||||||
净利息支出 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -29,269.16 | -27,991.37 | -28,955.4 | -29,143.98 | -43,548.27 | |||||||||
净利息支出增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4.03% | +4.37% | -3.44% | -0.65% | -49.42% | |||||||||
利息支出总额 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -36,452.62 | -34,454.12 | -39,934.97 | -43,324.15 | -55,335.63 | |||||||||
利息和投资收入 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,183.46 | 6,462.75 | 10,979.57 | 14,180.17 | 11,787.36 | |||||||||
其他营业外支出 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -53,820.6 | -20,381.71 | 459.84 | -6,613.89 | -58,838.71 | |||||||||
扣除异常项目后的EBT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 52,874.68 | 97,957.95 | 130,933.89 | 113,396.51 | 63,861.18 | |||||||||
出售资产的收益(损失) | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -257.33 | 6,849.7 | -935.64 | 5,055.26 | -1,046.12 | |||||||||
其他异常项目,总额 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | 4,271.25 | 1,559.66 | 14.86 | |||||||||
含异常项目的EBT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 52,617.35 | 104,807.65 | 134,269.5 | 115,333.65 | 62,829.91 | |||||||||
含异常项目的EBT增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -52.33% | +99.19% | +28.11% | -14.1% | -45.52% | |||||||||
含异常项目的EBT利润率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6.45% | 12.62% | 15.9% | 14.13% | 7.23% | |||||||||
所得税费用 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,178.17 | 32,717.48 | 46,044.09 | 34,544 | 35,238.44 | |||||||||
归属于上市公司股东的净收入 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 51,026.96 | 196,326.11 | 81,506.4 | 80,789.64 | 27,591.47 | |||||||||
少数股东资本 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4,174.35 | -3,902.95 | -5,347 | -4,679.03 | -4,689.44 | |||||||||
净收入 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 46,852.61 | 192,423.17 | 76,159.39 | 76,110.62 | 22,902.03 | |||||||||
净收入增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -30.83% | +310.7% | -60.42% | -0.06% | -69.91% | |||||||||
净收入利润率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5.75% | 23.16% | 9.02% | 9.33% | 2.63% | |||||||||
优先股股息及其他调整 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
扣除额外项目后普通股股东应占净收入 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35,264.83 | 68,187.23 | 82,878.41 | 76,110.62 | 22,902.03 | |||||||||
基本每股收益-持续经营业务 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.53 | 1.03 | 1.3 | 1.21 | 0.37 | |||||||||
基本每股收益-持续经营业务增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -39.31% | +94.23% | +25.41% | -6.87% | -69.26% | |||||||||
摊薄每股收益-持续经营业务 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.53 | 1.03 | 1.3 | 1.21 | 0.37 | |||||||||
摊薄每股收益-持续经营业务增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -39.56% | +94.34% | +25.85% | -6.87% | -69.35% | |||||||||
基本加权平均流通股 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 66,265 | 65,967 | 63,936 | 63,049 | 61,723 | |||||||||
摊薄加权平均流通股 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 66,265 | 65,967 | 63,936 | 63,049 | 61,723 | |||||||||
每股股利 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.4 | 0.44 | 0.92 | 0.48 | 0.52 | |||||||||
每股股利增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +5.26% | +10% | +109.09% | -47.83% | +8.33% | |||||||||
EBITDA | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 260,548.06 | 273,927.64 | 286,067.76 | 264,577.07 | 292,502.76 | |||||||||
EBITDA增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1.18% | +5.14% | +4.43% | -7.51% | +10.55% | |||||||||
EBITDA利润率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31.95% | 32.98% | 33.87% | 32.42% | 33.65% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 135,964.44 | 146,331.03 | 159,429.46 | 149,154.37 | 166,248.16 | |||||||||