截止: | 2014 31/12 | 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 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
总营收 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10,149.99 | 11,604.49 | 13,327.56 | 14,409.86 | 15,812.25 | |||||||||
总营收增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +6.43% | +14.33% | +14.85% | +8.12% | +9.73% | |||||||||
营收成本 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,755.29 | 5,518.8 | 6,307.61 | 7,028.15 | 7,707.45 | |||||||||
毛利 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,394.69 | 6,085.69 | 7,019.95 | 7,381.71 | 8,104.8 | |||||||||
毛利增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +7.04% | +12.81% | +15.35% | +5.15% | +9.8% | |||||||||
毛利率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 53.15% | 52.44% | 52.67% | 51.23% | 51.26% | |||||||||
其他经营开支,总额 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,472.07 | 3,662.96 | 4,090.18 | 4,419.62 | 4,916.23 | |||||||||
| |||||||||||||||||||
经营利润 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,922.63 | 2,422.74 | 2,929.77 | 2,962.09 | 3,188.58 | |||||||||
经营利润增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +5.26% | +26.01% | +20.93% | +1.1% | +7.65% | |||||||||
EBIT利润率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 18.94% | 20.88% | 21.98% | 20.56% | 20.17% | |||||||||
净利息费用 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -137.43 | -158.64 | -142.8 | -152.96 | -196.77 | |||||||||
净利息费用增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -14.9% | -15.43% | +9.98% | -7.11% | -28.64% | |||||||||
利息费用,总额 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -139.98 | -161.13 | -144.77 | -157.72 | -201.67 | |||||||||
利息和投资收入 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.55 | 2.49 | 1.97 | 4.76 | 4.9 | |||||||||
其他非经营费用,总额 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7.03 | 5.7 | 7.54 | 5.42 | 6.74 | |||||||||
扣除异常项目后的EBT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,792.23 | 2,269.81 | 2,794.51 | 2,814.56 | 2,998.55 | |||||||||
出售资产的收益(损失) | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
其他异常项目,总额 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1.9 | -3.4 | -12.6 | -7.6 | -2.2 | |||||||||
含异常项目的EBT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,790.33 | 2,266.41 | 2,781.91 | 2,798.66 | 3,004.75 | |||||||||
含异常项目的EBT增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +5.68% | +26.59% | +22.75% | +0.6% | +7.36% | |||||||||
含异常项目的EBT利润率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 17.64% | 19.53% | 20.87% | 19.42% | 19% | |||||||||
所得税费用 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 399.29 | 514.1 | 617.23 | 626.01 | 658.17 | |||||||||
归属于上市公司股东的净利润 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,391.04 | 1,752.3 | 2,164.69 | 2,172.65 | 2,346.58 | |||||||||
少数权益 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
净利润 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,391.04 | 1,752.3 | 2,164.69 | 2,172.65 | 2,346.58 | |||||||||
净利润增长率 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +5.02% | +25.97% | +23.53% | +0.37% | +8.01% | |||||||||
净利润率% | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13.7% | 15.1% | 16.24% | 15.08% | 14.84% | |||||||||
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利润 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,391.04 | 1,752.3 | 2,164.69 | 2,172.65 | 2,346.58 | |||||||||
基本每股收益-持续经营业务 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 18.07 | 23.74 | 31.39 | 33.75 | 38.8 | |||||||||
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 | +11.06% | +31.38% | +32.22% | +7.53% | +14.97% | |||||||||
摊薄每股收益-持续经营业务 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 17.88 | 23.53 | 31.1 | 33.44 | 38.47 | |||||||||
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 | +11.06% | +31.6% | +32.17% | +7.52% | +15.04% | |||||||||
基本加权平均流通股 | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 76.99 | 73.82 | 68.97 | 64.37 | 60.48 | |||||||||
摊薄加权平均流通股 | aa.aa | aa.aa | aa.aa | aa.aa |