多股对比 折现器 金融建模 股债比 排雷 性价比 相关性 说明书 建议反馈
请用微信扫码
注册 登录
估值基数(元)
未来N年增长(%)
折现率(%) 相当于 - 倍PE
永续增长率(%)
估值(亿元)

-

计算估值
总市值(亿元)

-

阶段 未来值 现值
暂无数据
- +

建议参数

最近1年(归母净利)
-
选我填入估值基数
三年平均(归母)
-
选我
五年平均(归母)
-
选我
十年平均(归母)
-
选我
建议折现率(%)
-
使用并填入折现率

复合增长率

3年增长(%)
-
选我填入近年增长
5年增长(%)
-
选我
8年增长(%)
-
选我
10年增长(%)
-
选我
上市以来增长(%)
-
选我

说明:


一、关于估值基数
  1. 不要迷信自由现金流,大多企业没有还不好算。如果你非要算,我也不拦你,你自已算好填入基数框就可以了。
  2. 长期来说净利润等于经营现金流净额,且净利润中还包含折旧,如果长期不等于先看看是不是假账
  3. 我们给了四种口径的归母净利,如果差异太大,不建议使用DCF估值,他不适合

二、未来x年增长
  1. 我们提供了四个值,要选就选最低的。如果波动很大的周期股,最好放弃DCF估值法
  2. 阶段建议用5年左右,正常人的眼界最多看到五年后的企业,说十年后企业是什么样子,其实都是瞎猜。
  3. 建议保守,30~40+增速的企业不适合DCF(除非使用年份少)

三、关于折现率
  1. 建议使用我们的参数
  2. 不用也是可以,但你至少要知道他是什么意思

四、永续增长率
  1. 为了避免你过份乐观,我们锁死了上限(上限3%)
  2. 默认是0,我们也建议使用0,哪有什么永远?都是骗鬼的话

五、其它用途
  1. 如果你要算复利,其它值填零,只填基数。然后看未来值,要看几年加几年
  2. 同理估算通胀贬值也是可以的,只填期数和折现率,其它填零然后看现值,要看几年加几年
  3. 另外你还可以测算企业需要多少的成长,才能配的上现在的市值

评价数据

N年折现合计

-

永续价值

-

估值

-

证券代码000333
上市年数8.9
财报时间2018-12-31
财报季节4
财报评分113
财报平均分102.4
最终参考67.66
估值pb3.93
估值pe16.17
dcf66.42
VP1.2785
R0.063
R1229修55.16
每股收益4.18
成长评分12292
成长估值122967.66
close_now52.92
pe_now30.2645
pb_now6.6797
wr610.8527
wr1074.0406
ratio_day_fail58.37%
ratio_success95.83%
r_count_success23
r_count_fail1
r_count_unknow1
刷新日期2022/8/12 8:03:06
评语

经营性利润占92.67

现金流优秀,超过了净利润

净资产收益率23.42,历害!

毛利率28.08还可以哟!

净利率8.28有点低,企业靠走量?

三费占比18.05

卖货很快不愁销路,57.31天内就能把货走完

账期很短,42.08天就能把钱收回来

资金周转很快,能占用他人资金来运营

轻资产企业,固定类资产仅有9.3

其它类资产占54.03核查资产结构

负债率64.94超过一半啦

能占用供应商资金115.99天!

短期没有还款压力

注意!商誉占总资产11.04

长期借款占有息负债的80.06,有能耐!

自选False

财报原始数据

000333
美的集团
美的集团股份有限公司
家电
白色家电
699443.6
20130918
L
165799
广东
佛山市
www.midea.com
S
sql
9|238
序号
_0
_1
_2
_3
_4
_5
_6
_7
_8
_9
_10
_11
_12
_13
_14
_15
_16
_17
_18
_19
_20
_21
_22
_23
_24
_25
_26
_27
_28
_29
_30
_31
_32
_33
_34
_35
_36
_37
_38
_39
_40
_41
_42
_43
_44
_45
_46
_47
_48
_49
_50
_51
_52
_53
_54
_55
_56
_57
_58
_59
_60
_61
_62
_63
_64
_65
_66
_67
_68
_69
_70
_71
_72
_73
_74
_75
_76
_77
_78
_79
_80
_81
_82
_83
_84
_85
_86
_87
_88
_89
_90
_91
_92
_93
_94
_95
_96
_97
_98
_99
_100
_101
_102
_103
_104
_105
_106
_107
_108
_109
_110
_111
_112
_113
_114
_115
_116
_117
_118
_119
_120
_121
_122
_123
_124
_125
_126
_127
_128
_129
_130
_131
_132
_133
_134
_135
_136
_137
_138
_139
_140
_141
_142
_143
_144
_145
_146
_147
_148
_149
_150
_151
_152
_153
_154
_155
_156
_157
_158
_159
_160
_161
_162
_163
_164
_165
_166
_167
_168
_169
_170
_171
_172
_173
_174
_175
_176
_177
_178
_179
_180
_181
_182
_183
_184
_185
_186
_187
_188
_189
_190
_191
_192
_193
_194
_195
_196
_197
_198
_199
_200
_201
_202
_203
_204
_205
_206
_207
_208
_209
_210
_211
_212
_213
_214
_215
_216
_217
_218
_219
_220
_221
_222
_223
_224
_225
_226
_227
_228
_229
_230
_231
_232
_233
_234
_235
_236
_237
a_0
000333
2021-12-31
71875556000
0
0
0
0
0
0
0
5879202000
545865000
0
15058466000
28459916000
4352807000
0
0
0
0
0
0
0
0
0
0
3104065000
0
45924439000
19851577000
0
33156012000
248864505000
0
0
851927000
13852555000
0
3168710000
3796705000
0
0
0
0
859195000
22852848000
2690930000
0
0
0
0
17173072000
0
0
27874752000
1394240000
8192309000
36374356000
139081599000
0
387946104000
5381623000
0
178878000
78180000
0
0
0
0
157602000
32752007000
65983559000
23916595000
0
0
7535168000
5404267000
0
0
0
0
0
0
0
0
0
0
4288104000
0
0
0
0
28947540000
48227953000
0
222851476000
19734020000
0
0
1533552000
0
21267572000
310571000
4950245000
2512705000
1228459000
30269552000
0
253121028000
6986564000
0
0
0
0
20516930000
14044550000
9449901000
719922000
102982763000
0
0
0
15542000
-1758948000
124868124000
9956952000
134825076000
387946104000
343360825000
341233208000
2039977000
2127043000
87066000
0
0
0
0
0
-12441000
0
0
0
574000
13015000
0
312777887000
264525999000
0
0
0
0
0
0
0
0
0
1609384000
0
0
28647344000
22281190000
-4386111000
808614000
0
-166406000
2365773000
560679000
0
1307504000
33281195000
624744000
0
188395000
0
0
33717544000
4702168000
0
0
29015376000
28573650000
441726000
4.17
4.14
-237306000
28778070000
28366571000
411499000
310489824000
0
178878000
0
0
0
0
0
1889716000
0
0
9968330000
6600822000
209216044000
4062432000
0
0
101110000
0
32095846000
15613276000
34225730000
35091704000
121628148000
5648277000
336186000
188490000
0
6825357000
105347246000
0
2028912000
0
13599586000
1550951000
1550951000
63159000
0
16033803000
560838000
18225351000
12894125000
426947000
15230284000
-31204539000
-485220000
0
17001531000
23548508000
40550039000
a_1
000333
2020-12-31
81210482000
0
0
0
0
0
0
0
28239601000
420494000
0
19206366000
26215211000
2763710000
0
0
0
0
0
0
0
0
0
0
2973945000
0
31076529000
0
0
33079918000
241655325000
0
0
1113501000
24863655000
0
981623000
2901337000
0
0
0
0
405559000
22239214000
1477302000
0
0
0
0
15422393000
0
0
29557218000
1300962000
7208635000
11255879000
118727278000
0
360382603000
9943929000
0
0
87535000
0
0
0
0
161225000
28249939000
53930261000
18400922000
0
0
6954822000
5758058000
0
0
0
0
0
0
0
0
0
0
4501391000
0
0
0
0
6310181000
49852239000
0
184150502000
42827287000
0
0
13260000
0
42840547000
298110000
5223954000
2852661000
779729000
51995001000
0
236145503000
7029976000
0
0
0
0
22488105000
6094347000
7966362000
587984000
87074453000
0
0
0
12730000
-1549003000
117516260000
6720840000
124237100000
360382603000
285709729000
284221249000
1383043000
1488211000
105168000
0
0
0
0
0
-6703000
0
0
0
269000
6972000
0
258752437000
212839592000
0
0
0
0
0
0
0
0
0
1533646000
0
0
27522276000
19382815000
-2638032000
1013337000
0
1762950000
2362462000
402528000
0
1424090000
31493457000
384986000
0
214904000
0
0
31663539000
4156997000
0
0
27506542000
27222969000
283573000
3.93
3.9
-1177809000
26328733000
26385520000
-56787000
240052501000
25058000
0
0
0
0
0
0
1381851000
0
0
6574762000
4950874000
139660744000
6078053000
1274496000
0
113517000
0
28460318000
13407607000
34433194000
29557117000
141821724000
4874990000
273544000
42398000
0
4656582000
176621347000
0
1045390000
0
-35310663000
2657489000
2657489000
114933000
0
18070961000
22725000
8354338000
12822636000
425461000
3328734000
-756295000
-383411000
0
-6893252000
30441760000
23548508000
a_2
000333
2019-12-31
70916841000
0
0
0
0
0
0
0
1087351000
197412000
0
12334296000
18663819000
2246177000
0
0
0
0
0
0
0
0
0
0
2712974000
0
32443399000
0
0
65011027000
216482692000
0
0
790101000
1750107000
0
1208079000
2790806000
0
0
0
0
399335000
21664682000
1194650000
0
0
0
0
15484179000
0
0
28207065000
1267127000
5768993000
4947603000
85472727000
0
301955419000
5701838000
0
0
62477000
0
0
0
0
27100000
23891600000
42535777000
16231854000
0
0
6436109000
5096267000
0
0
0
0
0
0
0
0
0
0
3800568000
0
0
0
0
1460117000
39074777000
0
144318484000
41298377000
0
0
33646000
0
41332023000
353269000
4556002000
3282389000
617155000
50140838000
0
194459322000
6971900000
0
0
0
0
19640313000
3759732000
6447658000
366947000
72713631000
0
0
0
0
-711554000
101669163000
5826934000
107496097000
301955419000
279380506000
278216017000
1040562000
1163180000
122618000
0
0
0
0
0
-10324000
0
0
0
1309000
11633000
0
251317888000
197913928000
0
0
0
0
0
0
0
0
0
1720616000
0
0
34611231000
19169498000
-2231636000
1099486000
0
1361163000
164132000
506225000
0
1194665000
29683092000
613310000
0
367288000
0
0
29929114000
4651970000
0
0
25277144000
24211222000
1065922000
3.6
3.58
348040000
25625184000
24494374000
1130810000
238815589000
18091000
0
0
0
0
0
0
1315921000
0
0
6271733000
5008821000
130099497000
318859000
99754000
0
134251000
0
26851139000
14897513000
41131761000
38590404000
84852601000
4026590000
125419000
0
0
3451856000
108457398000
0
203057000
0
-23107701000
2897917000
2897917000
120427000
0
17117677000
0
8643875000
11055769000
1651504000
3589551000
-3273601000
280376000
0
12489478000
17952282000
30441760000
a_3
000333
2018-12-31
27888280000
0
0
0
0
0
0
0
0
220197000
0
12556294000
19390174000
2215888000
0
0
0
0
0
0
0
0
0
0
2971368000
0
29645018000
0
0
76473827000
182689438000
0
0
11328392000
1906878000
0
34815000
2713316000
0
0
0
0
391765000
22437212000
2077621000
0
0
0
0
16186675000
0
0
29100390000
1191373000
4421313000
550352000
92340102000
0
263701148000
870390000
0
99754000
44386000
0
0
0
0
756299000
23325115000
36901626000
16781666000
0
0
5788004000
3875298000
0
0
0
0
0
0
0
0
0
0
3346129000
0
0
0
0
7122712000
31319709000
0
130231088000
32091439000
0
0
88890000
0
32180329000
268887000
4422074000
3496670000
647583000
41015543000
0
171246631000
6663031000
0
0
0
0
18451307000
4918427000
5079096000
366947000
58762315000
0
0
0
0
-1332153000
83072116000
9382401000
92454517000
263701148000
261626931000
259664820000
1964902000
2154392000
189490000
0
0
0
0
0
-2791000
0
0
0
423000
3214000
0
237441666000
188164557000
0
0
0
0
0
0
0
0
0
1617566000
0
0
31085879000
17948840000
-1823040000
447864000
0
-810450000
907326000
349321000
0
1281970000
25564111000
434756000
0
225809000
0
0
25773058000
4122639000
0
0
21650419000
20230779000
1419640000
3.08
3.05
-1215825000
20434594000
19143318000
1291276000
211230723000
0
99754000
0
0
0
0
0
2174661000
0
0
5705259000
6422430000
127367813000
0
0
0
198761000
0
24709578000
13739262000
32465212000
27861080000
65711622000
2097948000
164070000
24406000
0
5611851000
80713830000
0
314653000
0
-18642288000
2713366000
2713366000
615092000
0
2524315000
0
3378492000
9303222000
815998000
5943131000
-13387164000
289001000
0
-3879371000
21831653000
17952282000
a_4
000333
2017-12-31
48274200000
0
0
0
0
0
0
0
0
353327000
0
10854226000
17528717000
1672248000
0
0
0
0
0
0
0
0
0
0
2657568000
0
29444166000
0
0
46847271000
157631723000
0
0
12178953000
1831051000
0
362248000
2633698000
0
0
0
0
420802000
22600724000
879576000
0
0
0
0
15167036000
0
0
28903785000
859106000
4023334000
614822000
90475135000
0
248106858000
2584102000
0
0
108926000
0
0
0
0
90432000
25207785000
35144777000
17409063000
0
0
5247500000
3544154000
94801000
95317000
0
0
0
0
0
0
0
0
3170405000
0
0
0
0
136605000
26257990000
0
119091857000
32986325000
0
4553054000
248036000
2500000
37789915000
330736000
3972823000
3459913000
536443000
46089830000
0
165181687000
6561053000
0
0
0
0
15911504000
366842000
3882232000
366947000
47627235000
0
0
0
0
-244692000
73737437000
9187734000
82925171000
248106858000
241667971000
240712301000
955657000
1206582000
250925000
0
0
0
0
0
13000
0
0
0
13000
0
0
224483667000
180460552000
0
0
0
0
0
0
0
0
0
1416428000
0
0
26738673000
14780236000
815949000
269112000
0
-25045000
1830221000
310016000
0
2638374000
21627854000
467204000
0
240284000
0
0
21854774000
3243584000
0
0
18611190000
17283689000
1327501000
2.66
2.63
-310628000
18300562000
17025872000
1274690000
195820338000
72218000
0
0
0
0
0
0
1175477000
0
0
5476543000
4771036000
116508042000
1933348000
1158040000
0
253650000
0
22740541000
11139448000
29139920000
24442623000
85127382000
2727603000
1441101000
0
0
3218402000
94967122000
0
25850170000
0
-34739608000
1668205000
1668205000
43052000
0
62169886000
0
36074251000
7908056000
815164000
204139000
19651645000
-36737000
0
9317923000
12513730000
21831653000
a_5
000333
2016-12-31
17196070000
0
0
0
735183000
9237865000
0
0
0
412813000
0
7427488000
13454511000
1587366000
0
0
0
0
0
0
0
0
0
0
1140133000
0
15626897000
0
0
43529597000
110347923000
0
0
10273397000
5187732000
0
33868000
2211732000
0
0
0
0
494122000
21056791000
580729000
0
0
0
0
6868538000
0
0
5730995000
625971000
3030383000
4158530000
60252788000
0
170600711000
3024426000
0
0
36708000
0
0
0
0
89838000
18484939000
25356960000
10252375000
0
0
3154387000
2364446000
21343000
105641000
0
0
0
0
0
0
0
0
1571422000
0
0
0
0
158545000
24562970000
0
89184000000
2254348000
0
4818769000
366881000
2405000
7442403000
325217000
1831973000
2338106000
502316000
12440015000
0
101624015000
6458767000
0
0
0
0
13596569000
0
2804469000
148602000
38105391000
0
0
0
0
13125000
61126923000
7849773000
68976696000
170600711000
159399255000
159044041000
349807000
789414000
439607000
0
0
0
0
0
5407000
0
0
0
8246000
2839000
0
143366617000
115615437000
0
0
0
0
0
0
0
0
0
1077119000
0
0
17678451000
9620777000
-1005979000
380812000
0
117376000
1285961000
165904000
0
0
17435975000
1819009000
60789000
340381000
111874000
172663000
18914603000
3052691000
0
0
15861912000
14684357000
1177555000
2.29
2.28
1188215000
17050127000
15768633000
1281494000
153324273000
0
0
0
0
0
0
0
783936000
0
0
5124402000
3139286000
89440654000
3785600000
0
0
442446000
0
11652740000
8824342000
21818021000
26695009000
73905220000
1954049000
191159000
272899000
0
2323430000
90880725000
0
2900256000
0
-19781084000
2814345000
814845000
32593000
1999500000
32422027000
0
26961143000
6046355000
563320000
2068962000
159912000
252576000
0
7326413000
5187317000
12513730000
a_6
000333
2015-12-31
11861977000
0
0
0
1048045000
4062807000
0
0
0
158822000
0
12889151000
10371718000
988625000
0
0
0
0
0
0
0
0
0
0
1101339000
0
10448937000
0
0
33827580000
86759001000
0
0
6608705000
3289954000
0
0
2888274000
0
0
0
0
150803000
18729881000
954761000
0
0
0
0
3392402000
0
0
2393066000
781359000
2223999000
669730000
42082934000
0
128841935000
3920933000
0
0
52000000
0
0
0
0
33377000
17078520000
17448684000
5616361000
651784000
0
2229332000
1607181000
9343000
118851000
0
0
0
0
0
0
0
0
1139306000
0
0
0
0
0
22098177000
0
72003849000
90061000
0
0
0
500000
90561000
38893000
40464000
157194000
479352000
806464000
0
72810313000
4266839000
0
0
0
0
14511190000
0
1846523000
118624000
29529827000
0
0
0
0
-1071151000
49201852000
6829770000
56031622000
128841935000
138783363000
138441226000
338647000
900161000
561514000
0
0
0
0
0
3490000
0
0
0
5737000
2247000
0
125959370000
102662818000
0
0
0
0
0
0
0
0
0
911330000
0
0
14799769000
7441755000
138932000
4766000
0
81611000
2011269000
420744000
0
0
14916873000
1707039000
53084000
572558000
234083000
287167000
16051354000
2426699000
0
0
13624655000
12706725000
917930000
2.99
2.99
-469463000
13155192000
12409873000
745319000
125902444000
44506000
0
0
0
0
0
0
905898000
0
0
3900819000
3210987000
71733220000
63624000
0
0
563760000
0
10493582000
8323884000
16335966000
26764254000
42061959000
2088899000
548009000
0
42269000
3130932000
59315666000
0
283731000
0
-17989193000
1701630000
1701630000
53440000
0
24515274000
166715000
29352243000
4908031000
552545000
999998000
-8876653000
16669000
0
-84923000
5272240000
5187317000
a_7
000333
2014-12-31
6203282810
0
0
0
1279592470
2126444990
0
0
0
162513840
0
17097233370
9362102750
1414470450
0
0
0
0
0
0
0
0
0
45943220
1180767530
0
15020030260
0
0
26593892460
80486274150
0
0
5940800470
1655494720
0
0
951874390
0
0
0
0
171634900
19521814060
661882290
0
0
0
0
3431958120
0
0
2931791410
758576100
3779987550
0
39805814010
0
120292088160
6070879030
0
0
7493810
0
0
0
0
74960700
12648496990
20137454460
3992540460
0
0
2199776950
3280150710
22912170
93799030
0
0
0
0
0
0
0
0
1223548760
0
0
0
0
611900000
22778936050
0
73142849120
19205030
0
153026300
0
851825490
1024056820
25573830
25917240
342235910
0
1417783800
0
74560632920
4215808470
0
0
0
0
12250584360
0
1189791320
0
21814315690
0
0
0
0
0
39470499840
6260955400
45731455240
120292088160
141904772310
141668175160
227997770
632524670
404526900
0
0
0
0
0
8599380
0
0
0
10267190
1667810
0
129312600290
105669686470
0
0
0
0
0
0
0
0
0
809596210
0
0
14733917420
7498255090
251326940
349818160
0
-652790540
1511122200
94739070
0
0
13450503680
1057069210
0
516888300
216789000
0
13990684590
2344355930
0
0
11646328660
10502220260
1144108400
2.49
2.49
-596464810
11049863850
10007651250
1042212600
105499096710
7432810
-89708030
0
0
0
0
0
642791860
0
0
3661666980
2494185300
51280771610
884183360
357838440
0
406194710
0
10426381020
8465413330
15606172030
24788511130
0
1345434300
1273490830
0
0
2678179150
28800775410
0
2368060
0
-28862397490
7927910
7927910
7927910
0
37288846130
0
39654308980
4052594960
530052110
1000000000
-7410129900
-7619190
0
-11491635450
16763873800
5272238350
a_8
000333
2013-12-31
15573683040
0
0
0
923632220
1746284240
0
0
759565220
0
0
14150532200
7928438250
2432420540
0
0
0
0
0
0
0
0
0
25863840
1025395190
0
15197723840
0
0
463107710
60226646290
0
0
5100085710
1068600
0
0
1755798090
0
0
0
0
205834700
19572161320
612601280
0
0
0
0
3325738400
0
0
2931003590
647882340
2567204450
0
36719378480
0
96946024770
8872173980
0
89708030
61000
0
0
0
11260180
0
6308478450
17508099660
4983346260
0
0
1968837730
1028015100
69823870
94046210
0
0
0
0
0
0
0
0
1487781020
0
0
0
0
1617370170
12608380030
0
56647381690
711464640
0
152716590
0
52073960
916255190
33466190
123797620
144561800
0
1218080800
0
57865462490
1686323390
0
0
0
0
15620790780
0
569544320
0
15304989210
-334216660
0
0
0
0
32847431040
6233131240
39080562280
96946024770
121060137770
120975003140
86332460
290159300
203826840
0
0
0
0
0
-1197830
0
0
0
17580
1215410
0
113280731880
92818063060
0
0
0
0
0
0
0
0
0
609932610
0
0
12432343860
6733456280
564220530
122715540
0
546265970
997978950
37265410
0
0
9323650810
1005224280
0
317103090
198119540
0
10011772000
1714275570
0
0
8297496430
5317458060
2980038370
4.33
4.33
-167401330
8130095100
5309260300
2820834800
77338957340
-563800
89708030
0
0
0
0
0
290176880
0
0
3794588680
3012287030
41495028890
4705896450
407408540
0
205042250
0
8207434880
6319042120
13131104620
10054196410
1000000
1012934580
423738400
242099310
3156610
2115389410
34221430
0
0
0
-466681940
16804070
16804070
16804070
0
31640205820
0
32633403330
2313735380
1662070410
2074000000
-5364128820
-3590620
0
4219795030
12544078770
16763873800