国际医学(000516)财务分析

报告日期
利润表摘要
营业收入(万元)
营业成本(万元)
营业利润(万元)
利润总额(万元)
所得税费用(万元)
净利润(万元)
基本每股收益
资产负债表摘要
货币资金(万元)
应收账款(万元)
存货(万元)
流动资产合计(万元)
固定资产净额(万元)
资产总计(万元)
流动负债合计(万元)
非流动负债合计(万元)
负债合计(万元)
所有者权益(或股东权益)合计(万元)
现金流量表摘要
期初现金及现金等价物余额(万元)
经营活动产生的现金流量净额(万元)
投资活动产生的现金流量净额(万元)
筹资活动产生的现金流量净额(万元)
现金及现金等价物净增加额(万元)
期末现金及现金等价物余额(万元)

2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31

30,487	292,113	204,860	130,636	63,224	160,699	107,233	64,006	27,518	99,095	67,271	44,349	22,021	203,935	181,617	161,090	114,957	405,950	290,292	205,334	108,009	393,068	280,937	199,957	106,697	390,037	283,800	203,407	110,169	388,335	279,390	195,752	105,554	356,567	257,366	187,869	101,758	340,264	247,132	180,113	99,510	337,813	221,176	153,581	85,569	252,472	180,888	127,668	70,867	231,455	167,649	120,782	67,180	204,132	149,778	105,361	57,896	177,253	131,997	98,195	53,389	172,280	136,485	97,182	53,201
54,347	287,771	194,013	123,078	57,983	175,498	118,154	72,509	34,501	84,914	50,260	32,558	15,711	158,857	143,640	128,351	91,987	325,214	232,081	165,361	86,626	313,476	223,248	159,557	85,304	311,130	226,801	163,021	88,365	308,128	221,815	156,206	84,612	284,950	208,210	152,176	82,857	275,222	200,756	146,945	82,022	277,419	179,906	125,104	70,455	204,972	146,841	103,327	58,312	195,579	141,589	102,282	57,384	170,956	125,458	88,400	48,728	147,424	111,298	83,669	45,307	144,812	117,578	84,039	46,037
-43,242	-90,607	-57,310	-35,266	-17,897	787	-49,995	-34,783	-19,674	-37,901	-980	1,445	3,558	305,264	308,534	305,486	8,665	26,154	23,181	15,781	8,657	26,280	24,689	16,974	7,471	31,362	22,501	20,233	11,902	43,548	24,372	16,963	8,328	18,842	15,495	11,417	5,764	16,855	13,930	12,114	6,485	18,646	14,494	11,616	5,725	21,335	16,855	13,990	3,376	11,490	8,783	6,358	3,413	9,620	7,242	4,629	3,254	12,687	8,377	4,963	2,995	8,624	5,464	4,130	2,635
-43,271	-91,957	-58,289	-35,679	-17,974	735	-49,811	-34,554	-19,224	-38,451	-1,016	1,420	3,698	304,916	308,786	306,082	8,915	26,542	23,667	16,086	8,785	26,627	25,150	17,236	7,572	31,614	22,503	20,380	11,984	43,785	24,534	17,083	8,372	16,042	13,071	11,433	5,775	15,976	13,905	12,114	6,494	18,415	14,664	11,748	5,847	20,619	16,290	13,343	3,326	11,203	8,497	6,072	3,386	9,623	7,253	4,747	3,542	12,703	8,375	5,018	2,981	8,513	5,396	4,071	2,587
11	-7,443	1,126	818	542	-2,748	817	410	32	2,804	1,513	1,212	900	80,588	79,797	79,333	2,105	6,864	5,548	3,888	2,195	6,497	5,712	3,936	2,188	7,514	4,958	4,659	2,234	8,759	4,801	3,254	1,759	3,890	2,509	2,274	1,201	4,890	3,604	2,800	1,132	5,689	3,919	2,965	1,526	5,394	4,218	3,409	973	3,263	2,247	1,599	896	2,541	2,047	1,376	943	3,825	2,451	1,392	977	3,294	1,942	1,467	947
-43,282	-84,514	-59,415	-36,497	-18,516	3,484	-50,628	-34,964	-19,257	-41,255	-2,529	208	2,798	224,327	228,990	226,749	6,810	19,678	18,119	12,198	6,590	20,129	19,438	13,300	5,384	24,099	17,545	15,721	9,750	35,026	19,733	13,829	6,613	12,152	10,563	9,160	4,574	11,086	10,301	9,314	5,363	12,725	10,745	8,783	4,321	15,225	12,071	9,934	2,353	7,940	6,249	4,472	2,491	7,082	5,206	3,370	2,599	8,878	5,924	3,626	2,004	5,219	3,454	2,604	1,640
-0.19	-0.37	-0.26	-0.16	-0.10	0.02	-0.26	-0.18	-0.10	-0.21	-0.01	0.00	0.01	1.11	1.13	1.12	0.04	0.10	0.09	0.06	0.03	0.10	0.10	0.07	0.07	0.32	0.23	0.21	0.14	0.49	0.28	0.19	0.09	0.17	0.15	0.13	0.06	0.16	0.14	0.13	0.08	0.18	0.15	0.12	0.06	0.21	0.17	0.14	0.06	0.25	0.20	0.13	0.14	0.40	0.29	0.19	0.15	0.53	0.36	0.22	0.11	0.30	0.20	0.15	0.09

87,524	151,963	73,612	245,349	173,975	103,675	69,335	72,496	74,759	108,560	133,987	171,816	106,419	142,942	246,859	372,317	170,693	192,603	185,933	241,889	250,044	264,740	240,811	240,548	223,399	236,327	236,334	217,640	99,286	107,263	90,863	85,517	73,579	125,401	123,879	123,638	122,732	126,966	118,078	74,084	79,989	73,168	94,270	85,377	100,977	97,956	95,068	85,337	67,188	67,559	48,864	42,786	43,140	40,719	33,591	29,288	33,305	34,634	30,037	23,955	17,280	11,567
35,949	36,588	44,115	39,603	31,682	26,013	19,662	20,816	14,511	11,524	9,648	9,679	10,343	7,472	8,332	7,815	7,797	6,374	5,556	5,397	6,181	5,556	5,989	6,233	5,585	4,878	4,645	4,482	3,589	3,919	2,983	3,653	3,486	3,664	4,673	3,277	2,492	2,465	2,271	2,722	1,811	2,021	2	12	9	6	2	1	2	6	3,421	3,420	3,904	1,901	3,729	2,334	2,234	1,273	4,420	5,543	4,009	2,928
7,801	8,408	8,389	5,747	4,801	5,745	5,954	5,019	5,886	5,266	3,389	2,434	2,720	2,596	2,929	2,424	7,213	6,845	6,033	5,299	5,376	5,227	5,319	4,693	5,141	5,288	5,236	4,000	4,403	4,039	3,570	3,532	3,575	3,303	3,341	3,533	4,020	4,500	3,811	3,685	3,837	4,651	23,753	16,179	15,670	16,130	12,820	12,970	12,687	12,917	3,581	3,019	3,148	3,192	2,144	2,208	1,791	1,903	4,681	2,022	2,542	2,460
206,176	233,100	279,140	318,531	292,194	233,744	163,661	154,586	156,064	162,049	182,547	213,768	203,020	235,693	270,300	442,324	191,883	211,116	233,898	262,547	271,350	281,608	260,952	267,533	249,283	263,119	275,626	259,178	116,001	137,155	101,343	97,067	84,835	136,679	145,081	134,781	133,988	139,030	131,562	90,618	96,046	88,833	121,165	110,603	125,467	122,710	116,907	106,495	85,300	85,054	73,807	91,291	86,223	78,184	54,935	56,740	58,687	62,455	67,185	43,021	38,511	38,501
--	761,192	--	742,666	--	622,905	--	453,157	--	453,592	--	81,557	--	62,774	38,439	34,359	139,330	141,644	141,814	144,340	146,721	148,980	145,651	146,849	148,367	150,187	147,608	147,552	148,654	150,743	152,079	153,406	155,745	157,748	157,251	161,638	163,804	165,740	165,625	167,881	169,789	172,021	139,382	95,467	96,820	98,399	98,567	105,646	107,123	108,038	36,655	37,382	38,134	38,984	40,384	41,247	42,053	42,553	43,258	44,043	53,654	54,782
1,288,802	1,332,028	1,299,905	1,320,098	1,273,415	1,212,441	1,065,208	1,026,892	1,037,363	1,003,109	932,030	886,077	785,984	730,632	656,165	722,467	567,776	583,263	544,119	548,268	546,835	555,531	535,271	534,740	517,341	531,336	515,634	498,931	348,905	351,325	319,220	316,762	307,635	361,164	364,035	355,981	356,599	363,355	355,051	314,903	321,286	314,512	299,718	278,000	273,449	270,684	265,926	260,312	244,380	242,994	213,717	194,888	187,545	175,348	158,718	148,497	148,343	145,006	138,279	131,956	132,422	137,323
344,694	349,559	290,519	302,275	267,176	314,093	224,729	195,491	204,373	186,591	96,193	92,286	112,961	95,683	55,122	124,075	184,291	206,756	172,512	176,641	179,779	195,040	175,239	174,095	159,730	180,658	171,637	164,735	166,664	178,708	160,420	165,881	165,522	225,287	229,661	224,402	223,695	234,699	221,925	181,212	186,361	184,328	147,110	127,079	131,716	133,000	134,120	129,848	122,977	128,690	122,289	103,773	96,640	86,702	70,734	62,138	62,795	61,854	56,558	67,960	66,228	67,650
449,124	449,321	437,461	427,857	422,093	395,020	391,247	367,104	352,667	316,907	297,322	249,586	106,134	57,330	14,753	12,280	13,618	13,446	9,530	9,563	10,591	10,614	11,227	17,979	19,413	17,842	19,154	11,083	12,560	12,881	14,357	12,346	7,227	7,603	8,040	6,649	8,992	9,317	14,573	16,125	17,742	18,365	34,996	35,272	30,545	30,817	28,089	28,356	24,615	19,869	27,119	17,846	18,088	18,320	19,534	19,743	19,949	20,152	21,856	8,770	8,954	9,137
793,819	798,879	727,979	730,132	689,269	709,113	615,976	562,596	557,040	503,498	393,515	341,871	219,095	153,014	69,875	136,354	197,909	220,201	182,042	186,203	190,370	205,655	186,466	192,074	179,143	198,500	190,791	175,818	179,224	191,589	174,777	178,227	172,749	232,890	237,701	231,050	232,687	244,017	236,498	197,336	204,104	202,692	182,106	162,351	162,261	163,817	162,209	158,204	147,592	148,559	149,408	121,619	114,728	105,022	90,268	81,882	82,744	82,006	78,414	76,730	75,182	79,344
494,983	533,148	571,926	589,966	584,146	503,327	449,232	464,296	480,323	499,611	538,515	544,205	566,889	577,618	586,290	586,113	369,867	363,062	362,077	362,065	356,466	349,877	348,805	342,666	338,198	332,836	324,843	323,112	169,681	159,736	144,444	138,535	134,886	128,273	126,334	124,931	123,912	119,338	118,554	117,566	117,182	111,819	117,612	115,649	111,188	106,867	103,717	102,107	96,789	94,436	64,309	73,270	72,817	70,326	68,450	66,615	65,599	62,999	59,865	55,226	57,241	57,979

151,963	95,947	95,947	95,947	95,947	108,553	108,553	108,553	108,553	142,942	142,942	142,942	142,942	192,670	192,670	192,603	192,603	264,320	264,320	264,320	264,320	235,907	235,907	235,907	235,907	106,843	106,843	106,843	106,843	124,551	124,551	124,551	124,551	125,829	125,829	125,829	125,829	71,860	71,860	71,860	71,860	97,106	97,106	97,106	97,106	66,709	66,709	66,709	66,709	39,869	39,869	39,869	39,869	34,284	34,634	34,634	34,634	11,217	11,567	11,567	11,567	19,115	19,465	19,465	19,465
-20,629	45,634	15,939	7,775	6,635	4,133	-17,334	-26,006	-14,475	-3,432	7,732	12,789	13,418	-77,211	-82,245	-9,150	-1,704	38,636	5,765	9,100	-5,292	43,927	16,199	13,533	-2,828	27,423	7,467	5,980	-1,417	30,587	11,891	7,377	-2,596	32,786	4,749	6,487	6,068	48,512	23,121	9,868	5,248	46,825	34,104	17,630	7,547	28,594	22,101	11,941	15,039	28,107	22,664	7,677	2,163	23,447	11,289	2,004	1	22,870	2,314	994	-225	12,994	5,309	1,963	-694
-41,016	-119,970	-177,303	-8,603	-55,199	-110,429	-123,474	-76,701	-59,655	-253,563	-222,854	-142,117	-85,195	4,293	140,363	193,241	-22,351	-94,415	-70,115	-21,106	-7,856	-8,557	-7,199	-4,315	-4,141	-53,868	-40,327	-38,754	-4,073	-11,242	-6,178	-5,900	-4,296	-20,057	-9,087	-5,638	-3,333	-15,837	-11,340	-9,005	-6,304	-56,152	-28,902	-25,835	1,621	7,994	8,367	4,094	-2,770	-44,089	-40,018	-15,437	-8,283	-24,644	-14,473	-9,487	-3,384	-1,445	7,823	7,203	821	-20,502	-144	2,330	4,485
-2,794	130,351	138,910	150,129	126,492	93,694	94,010	59,079	40,316	222,607	206,167	158,201	35,253	23,191	-3,929	-4,377	2,145	-15,938	-14,457	-10,845	-1,548	-6,957	-4,516	-4,998	-5,959	155,510	161,932	143,151	-2,487	-37,054	-39,821	-40,932	-44,930	-14,008	1,500	-3,946	-6,970	21,294	33,328	180	7,851	-15,919	-8,887	-4,373	-6,147	-6,191	-2,960	1,743	-12,641	42,822	25,498	9,827	8,540	6,782	2,141	2,137	2,054	1,641	8,333	4,190	5,117	-386	1,730	1,847	-724
-64,439	56,015	-22,454	149,301	77,928	-12,606	-46,798	-43,627	-33,814	-34,389	-8,955	28,873	-36,523	-49,727	54,190	179,714	-21,910	-71,717	-78,807	-22,851	-14,696	28,413	4,484	4,220	-12,928	129,065	129,071	110,377	-7,977	-17,708	-34,107	-39,454	-51,821	-1,278	-2,839	-3,097	-4,235	53,969	45,108	1,042	6,794	-25,246	-3,686	-12,578	3,021	30,396	27,508	17,778	-372	26,840	8,144	2,066	2,420	5,585	-1,042	-5,346	-1,329	23,066	18,470	12,388	5,712	-7,897	6,894	6,139	3,067
87,524	151,963	73,493	245,249	173,875	95,947	61,756	64,926	74,740	108,553	133,987	171,816	106,419	142,942	246,859	372,317	170,693	192,603	185,513	241,469	249,624	264,320	240,391	240,128	222,979	235,907	235,914	217,220	98,866	106,843	90,443	85,097	72,729	124,551	122,991	122,732	121,595	125,829	116,968	72,903	78,654	71,860	93,420	84,527	100,127	97,106	94,218	84,487	66,338	66,709	48,014	41,936	42,290	39,869	33,591	29,288	33,305	34,284	30,037	23,955	17,280	11,217	26,359	25,604	22,532