宝贝把腿开大让我添添视频,美女胸又www又黄的网站,7777久久亚洲中文字幕蜜桃,精品无人乱码一区二区三区的特点,成人啪精品视频网站午夜

民生證券INSHENG SECURITIES亞太股份(002284)/汽車公司財(cái)務(wù)報(bào)表數(shù)據(jù)預(yù)測(cè)匯總2021A2022E2023E2024E主要財(cái)務(wù)指標(biāo)2021A2022E2023E2024E營(yíng)業(yè)總收入3,6315,4747,358成長(zhǎng)能力(%)營(yíng)業(yè)成本3,1413,269營(yíng)業(yè)收入增長(zhǎng)率24.297.6740.0334.41營(yíng)業(yè)稅金及附加17314459EBT增長(zhǎng)率175.8011.73250.0347.86銷售費(fèi)用61117164221凈利潤(rùn)增長(zhǎng)率168.3747.73206.8053.18管理費(fèi)用178205287386盈利能力(%)研發(fā)費(fèi)用170215301405毛利率13.4916.3819.1319.59EBIT6472251371凈利潤(rùn)率1.704.194.78財(cái)務(wù)費(fèi)用15494848總資產(chǎn)收益率ROA0.751.042.813.69資產(chǎn)減值損失00凈資產(chǎn)收益率ROE1.646.929.82投資收益0>10償債能力5069271415流動(dòng)比率1.781.781.731.68營(yíng)業(yè)外收支速動(dòng)比率1.461.471.41135利潤(rùn)總額5171271416現(xiàn)金比率0.760.690.560.53所得稅54264資產(chǎn)負(fù)債率(%)53.7055.4558.3361.02凈利潤(rùn)4667229351經(jīng)營(yíng)效率歸屬于母公司凈利潤(rùn)4465199305應(yīng)收賬款周轉(zhuǎn)天數(shù)60.9570.0070.0070.00EBITDA285328514641存貨周轉(zhuǎn)天數(shù)75.2679.7879.1079.10總資產(chǎn)周轉(zhuǎn)率0.620.630.770.89資產(chǎn)負(fù)債表（百萬元）2021A2022E2023E2024E每股指標(biāo)（元）1,5661.61817182091每股收益0.060.090.270.41應(yīng)收賬款及票據(jù)6267901,2911,736每股凈資產(chǎn)3.633.703.9010162230每股經(jīng)營(yíng)現(xiàn)金流0.640.260.370.776487149591,282每股股利0.100.020.070.10其他流動(dòng)資產(chǎn)8301,0721,2771,523估值分析流動(dòng)資產(chǎn)合計(jì)3,6795,2676,661PE147993221長(zhǎng)期股權(quán)投資1101019589PB2.42.4222.1固定資產(chǎn)1.6021.5241.433EV/EBITDA21.4818.5211.618.74無形資產(chǎn)147141135129股息收益率(%)1.150.250.771.18非流動(dòng)資產(chǎn)合計(jì)2,1901,8061,606資產(chǎn)合計(jì)5,8696,2137,0738,267短期借款311311311311現(xiàn)金流量表（百萬元）2021A2022E2023E2024E應(yīng)付賬款及票據(jù)1,6581,9393,447凈利潤(rùn)4667229351其他流動(dòng)負(fù)債98110151201折舊和攤銷221256264270流動(dòng)負(fù)債合計(jì)2,0672,3603,0413,959營(yíng)運(yùn)資金變動(dòng)129-186-276-103長(zhǎng)期借款0000經(jīng)營(yíng)活動(dòng)現(xiàn)金流470195270569其他長(zhǎng)期負(fù)債1.0851,085資本開支-134-58-54-55非流動(dòng)負(fù)債合計(jì)1,0851,0851,0851,085投資0-9-13-14負(fù)債合計(jì)3,1523,4454,1265,044投資活動(dòng)現(xiàn)金流-170-66-60股本7387387387380000少數(shù)股東權(quán)益404172118152000股東權(quán)益合計(jì)2,7172,7682,9483,223籌資活動(dòng)現(xiàn)金流-149-110-137負(fù)債和股東權(quán)益合計(jì)5,8696,2138,267現(xiàn)金凈流量150100373資料來源：公司公告、民生證券研究亮預(yù)測(cè)本公司具備證券投資咨詢業(yè)務(wù)資格，請(qǐng)務(wù)必閱讀最后一頁(yè)免責(zé)聲明證券研究報(bào)告