90 lines
3.5 KiB
Markdown
90 lines
3.5 KiB
Markdown
# 麒麟控股株式会社 (2503) - Financial Report
|
|
*Report generated on: 2025-12-30*
|
|
|
|
| 代码 | 简称 | 上市日期 | PE | PB | 股息率(%) |
|
|
|:---|:---|:---|:---|:---|:---|
|
|
| 2503 | 麒麟控股株式会社 | 1949-05-16 | 0.00 | 0.00 | 0.00% |
|
|
|
|
|
|
## 主要指标
|
|
| 指标 | 2025A | 2024A | 2023A | 2022A | 2021A |
|
|
|:---|--:|--:|--:|--:|--:|
|
|
| ROE | - | 4.93% | 9.95% | 11.33% | 6.69% |
|
|
| ROA | - | 1.74% | 3.93% | 4.37% | 2.42% |
|
|
| ROCE/ROIC | - | - | - | - | - |
|
|
| 毛利率 | - | 45.59% | 45.14% | 45.53% | 45.17% |
|
|
| 净利润率 | - | 2.49% | 5.28% | 5.58% | 3.28% |
|
|
| 收入(亿) | - | 1,084.61 | 1,075.36 | 1,041.03 | 1,007.91 |
|
|
| 收入增速 | - | 0.86% | 3.30% | 3.29% | - |
|
|
| 净利润(亿) | - | 27.00 | 56.78 | 58.09 | 33.08 |
|
|
| 净利润增速 | - | -52.45% | -2.25% | 75.58% | - |
|
|
| 经营净现金流(亿) | - | 112.64 | 102.38 | 70.94 | 121.34 |
|
|
| 资本开支(亿) | - | 83.76 | 57.34 | 51.53 | 47.77 |
|
|
| 自由现金流(亿) | - | 28.88 | 45.04 | 19.40 | 73.57 |
|
|
| 分红(亿) | - | 27.05 | 28.97 | 28.14 | 29.98 |
|
|
| 回购(亿) | - | - | - | - | - |
|
|
| 总资产(亿) | - | 1,555.76 | 1,445.77 | 1,330.29 | 1,367.77 |
|
|
| 净资产(亿) | - | 548.03 | 570.62 | 512.81 | 494.77 |
|
|
| 商誉(亿) | - | 538.53 | 349.71 | 256.62 | 254.84 |
|
|
|
|
|
|
## 费用指标
|
|
| 指标 | 2025A | 2024A | 2023A | 2022A | 2021A |
|
|
|:---|--:|--:|--:|--:|--:|
|
|
| 销售费用率 | - | - | - | - | - |
|
|
| 管理费用率 | - | - | - | - | - |
|
|
| SG&A比例 | - | 31.60% | 31.72% | 32.18% | 32.27% |
|
|
| 研发费用率 | - | 4.96% | 3.98% | 3.73% | 3.82% |
|
|
| 其他费用率 | - | 6.53% | 4.16% | 4.03% | 5.80% |
|
|
| 折旧费用占比 | - | - | - | - | - |
|
|
| 所得税率 | - | 48.08% | 29.26% | 30.02% | 34.28% |
|
|
|
|
|
|
## 资产占比
|
|
| 指标 | 2025A | 2024A | 2023A | 2022A | 2021A |
|
|
|:---|--:|--:|--:|--:|--:|
|
|
| 现金占比 | - | 3.79% | 4.89% | 3.79% | 6.37% |
|
|
| 库存占比 | - | 10.70% | 11.53% | 11.41% | 10.00% |
|
|
| 应收款占比 | - | 14.35% | 14.77% | 15.31% | 15.07% |
|
|
| 预付款占比 | - | - | - | - | - |
|
|
| 固定资产占比 | - | 20.10% | 20.66% | 22.05% | 21.60% |
|
|
| 长期投资占比 | - | 3.08% | 3.67% | 4.07% | 4.75% |
|
|
| 商誉占比 | - | 34.61% | 24.19% | 19.29% | 18.63% |
|
|
| 其他资产占比 | 100.00% | 13.36% | 20.29% | 24.07% | 23.58% |
|
|
| 应付款占比 | - | 4.83% | 4.78% | 4.74% | 3.99% |
|
|
| 预收款占比 | - | 0.00% | 0.00% | 0.00% | 0.00% |
|
|
| 短期借款占比 | - | 2.33% | 3.51% | 4.50% | 4.11% |
|
|
| 长期借款占比 | - | 46.48% | 38.73% | 32.15% | 36.41% |
|
|
| 运营资产占比 | 0.00% | 20.22% | 21.52% | 21.99% | 21.08% |
|
|
| 有息负债率 | - | 48.81% | 42.24% | 36.65% | 40.51% |
|
|
|
|
|
|
## 周转能力
|
|
| 指标 | 2025A | 2024A | 2023A | 2022A | 2021A |
|
|
|:---|--:|--:|--:|--:|--:|
|
|
| 存货周转天数 | - | 102 | 103 | 97 | 90 |
|
|
| 应收款周转天数 | - | 75 | 72 | 71 | 74 |
|
|
| 应付款周转天数 | - | 46 | 42 | 40 | 36 |
|
|
| 固定资产周转率 | - | 3.47 | 3.60 | 3.55 | 3.41 |
|
|
| 总资产周转率 | - | 0.70 | 0.74 | 0.78 | 0.74 |
|
|
|
|
|
|
## 人均效率
|
|
| 指标 | 2025A | 2024A | 2023A | 2022A | 2021A |
|
|
|:---|--:|--:|--:|--:|--:|
|
|
| 员工人数 | 31,934 | 31,934 | 30,538 | 29,515 | 31,040 |
|
|
| 人均创收(万) | - | 339.64 | 352.14 | 352.71 | 324.71 |
|
|
| 人均创利(万) | - | 8.46 | 18.59 | 19.68 | 10.66 |
|
|
| 人均薪酬(万) | - | - | - | - | - |
|
|
|
|
|
|
## 市场表现
|
|
| 指标 | 2025A | 2024A | 2023A | 2022A | 2021A |
|
|
|:---|--:|--:|--:|--:|--:|
|
|
| 股价 | 104.92 | 95.04 | 104.09 | 105.23 | 102.20 |
|
|
| 市值(亿) | 958.95 | 868.66 | 951.38 | 961.80 | 934.09 |
|
|
| PE | - | 32.17 | 16.76 | 16.56 | 28.23 |
|
|
| PB | - | 1.59 | 1.67 | 1.88 | 1.89 |
|
|
| 股东户数 | - | - | - | - | - |
|
|
|