银星能源(000862)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

28,398	135,947	94,504	61,734	33,111	120,187	91,225	59,540	25,621	135,656	98,552	66,761	30,645	119,489	82,418	57,595	26,705	93,504	69,888	48,826	24,541	144,256	91,438	63,844	24,787	120,518	88,742	62,302	31,567	143,847	99,606	44,377	21,332	92,572	62,717	39,685	26,982	94,225	50,524	35,336	28,056	158,394	110,864	63,580	28,441	102,380	63,721	36,664	19,900	79,412	60,277	35,172	7,814	39,626	25,558	17,234	8,280	34,366	21,008	12,534	6,842	25,006	18,610	10,138	6,142
20,800	91,363	58,793	36,215	18,114	85,230	64,129	40,443	16,234	93,837	67,536	42,829	20,843	73,926	48,466	33,114	15,722	64,810	47,813	32,724	16,180	101,957	66,739	50,064	22,722	82,770	54,982	36,263	20,007	88,580	63,586	29,927	15,038	70,325	43,382	27,005	20,054	77,329	38,504	28,721	21,446	124,104	85,531	48,052	22,064	77,446	48,734	26,178	15,499	59,509	46,857	26,897	4,973	25,468	15,857	10,866	5,307	22,754	13,174	7,525	5,553	16,363	12,595	6,499	4,593
3,131	10,719	16,045	11,886	8,214	3,270	4,591	3,319	886	4,575	4,030	5,057	1,032	9,084	8,522	6,976	2,244	-15,343	-5,086	-1,631	49	-3,069	-7,151	-8,132	-8,615	-16,023	-3,168	987	-1,077	-1,886	-3,582	-1,602	-1,312	-15,024	-5,794	-5,533	163	-11,312	-792	-1,227	-787	4,917	5,171	2,829	696	989	3,959	3,037	914	4,047	2,809	1,237	-68	3,260	384	107	170	2,377	1,244	1,149	214	-157	347	202	195
3,124	10,587	16,071	11,559	7,887	3,049	3,786	2,774	659	2,051	2,665	4,092	578	6,105	6,989	5,960	1,653	-19,447	-6,936	-1,397	306	2,217	-4,867	-7,657	-8,538	-12,574	-1,339	2,103	-409	3,671	-1,127	-1,396	-1,186	-14,493	-4,184	-4,210	1,018	-1,280	2,785	2,062	1,115	7,085	6,072	3,014	709	4,185	5,046	3,334	984	4,958	3,259	1,538	42	3,056	3,162	3,157	3,172	2,347	1,429	1,239	244	425	300	187	170
283	475	1,058	510	196	-405	502	268	76	-513	422	105	54	863	227	197	121	222	120	30	25	406	24	12	0	-269	93	177	5	812	304	--	0	-37	-76	-76	0	568	572	572	6	-300	640	169	45	63	631	345	259	1,063	358	174	--	-75	30	28	--	237	60	60	0	222	--	16	--
2,841	10,112	15,013	11,049	7,690	3,453	3,284	2,506	584	2,564	2,242	3,987	524	5,242	6,762	5,763	1,532	-19,669	-7,056	-1,427	282	1,810	-4,892	-7,670	-8,538	-12,305	-1,433	1,926	-413	2,858	-1,431	-1,396	-1,186	-14,456	-4,108	-4,134	1,018	-1,848	2,213	1,490	1,109	7,386	5,432	2,845	663	4,122	4,415	2,989	725	3,896	2,901	1,364	42	3,130	3,121	3,118	3,172	2,110	1,369	1,179	244	204	300	172	170
0.04	0.13	0.20	0.15	0.11	0.05	0.04	0.04	0.01	0.04	0.03	0.06	0.01	0.08	0.08	0.07	0.02	-0.27	-0.10	-0.02	0.00	0.02	-0.09	-0.13	-0.15	-0.22	-0.04	0.02	-0.01	0.04	-0.04	-0.06	-0.04	-0.52	-0.19	-0.17	0.02	0.02	0.12	0.08	0.06	0.21	0.17	0.10	0.02	0.13	0.16	0.11	0.03	0.15	0.12	0.05	0.00	0.12	0.13	0.14	0.13	0.08	0.04	0.04	0.01	0.01	0.01	0.01	0.01

3,517	6,052	6,075	3,981	12,242	18,403	24,616	9,156	6,998	24,642	17,602	5,339	10,202	29,207	24,200	10,365	16,731	25,469	47,310	59,559	87,293	105,884	18,811	20,927	25,909	32,974	37,316	41,016	54,088	53,717	32,970	14,431	9,127	18,194	19,934	24,669	26,707	36,818	42,308	28,626	31,088	26,673	46,609	66,144	72,311	28,925	38,731	44,833	20,569	41,543	53,335	38,078	32,295	17,580	7,509	9,033	2,095	1,213	4,173	13,991	2,306	11,817
107,332	92,377	205,176	193,894	179,243	161,163	164,208	169,284	152,993	140,742	142,862	142,252	128,098	109,259	115,748	118,545	98,895	83,260	92,753	88,076	76,660	66,067	45,566	47,581	25,605	25,377	36,769	40,865	44,774	50,066	42,308	37,441	46,589	37,818	51,394	50,958	62,038	57,725	41,039	48,240	71,532	64,597	53,548	45,814	29,074	27,410	33,201	28,555	34,033	19,475	21,546	18,419	12,778	13,891	14,768	16,646	16,444	17,399	15,208	15,848	13,358	12,607
4,388	5,163	6,181	6,255	6,169	6,020	8,594	9,770	10,201	8,380	10,516	14,101	15,571	11,228	13,064	9,046	9,808	8,809	14,345	12,422	11,657	11,538	16,025	14,102	16,405	16,523	18,055	18,550	32,212	35,488	33,825	46,121	45,340	45,678	49,660	45,951	36,240	41,862	54,021	50,163	64,891	60,069	41,879	22,520	28,621	35,674	16,609	15,721	12,468	11,883	15,117	12,418	17,798	14,343	16,924	13,603	13,351	12,586	11,361	11,304	15,467	14,343
126,104	117,945	234,800	215,955	217,819	204,832	230,456	219,225	204,080	205,875	200,129	189,003	184,032	188,663	189,607	177,392	166,262	160,106	195,633	198,204	214,465	219,957	126,142	123,773	117,359	124,168	104,174	115,834	149,461	151,530	120,693	109,408	112,049	112,882	138,269	135,890	142,286	150,349	154,087	161,725	210,022	193,767	186,355	172,764	165,131	124,101	132,208	105,004	74,856	82,009	100,066	75,937	70,260	52,329	45,967	48,929	42,507	38,602	39,880	48,976	37,949	46,255
--	590,474	--	595,117	--	622,409	--	606,751	--	688,912	--	733,224	--	761,858	705,205	715,797	700,928	708,985	724,130	734,614	748,348	758,979	770,030	769,893	780,161	792,002	710,835	722,707	733,712	745,009	756,503	338,717	342,205	345,766	304,247	300,398	301,734	306,182	206,907	173,235	194,955	197,363	197,527	200,637	202,321	205,089	125,100	126,794	91,393	92,572	88,540	87,379	75,257	76,255	74,050	50,601	51,419	52,637	53,938	54,576	22,043	22,524
737,562	743,619	878,476	875,761	892,076	893,398	922,015	919,873	918,700	935,275	944,025	947,434	955,936	975,030	914,980	913,876	913,515	917,883	952,540	957,612	985,127	1,001,509	916,772	923,292	917,353	936,188	923,510	939,148	956,644	952,816	917,378	464,816	471,453	475,923	499,826	497,872	506,237	510,711	506,240	498,049	552,678	520,814	503,767	470,851	421,674	370,251	347,761	296,121	227,768	217,834	205,878	178,939	170,876	151,849	143,186	144,163	125,997	122,651	119,206	121,735	78,395	99,656
176,644	179,817	276,205	236,407	229,832	232,650	220,817	199,253	171,563	180,723	152,505	184,551	183,802	195,787	143,623	146,377	127,043	128,021	121,145	110,539	109,327	120,678	130,314	137,740	134,557	134,815	85,775	86,743	123,901	96,422	92,067	80,498	79,590	82,316	68,089	65,469	73,011	100,113	104,375	130,563	161,174	162,944	161,866	144,423	179,588	178,132	157,002	134,578	92,789	88,930	62,811	58,043	84,255	65,912	79,856	80,858	60,804	61,512	60,737	69,013	54,663	62,737
279,125	284,849	318,702	359,748	385,998	392,192	431,907	452,106	481,106	489,104	525,636	496,200	507,968	515,601	491,653	488,792	511,997	516,919	544,960	555,008	582,027	587,339	616,096	617,968	618,775	628,814	652,788	664,115	646,792	670,030	678,567	351,169	358,505	359,062	385,341	386,031	381,702	360,092	347,236	314,580	321,818	290,942	277,579	269,694	185,533	139,605	137,949	110,461	101,861	97,261	112,789	92,154	58,920	58,906	36,300	36,277	37,864	36,992	36,401	30,624	6,474	16,644
455,769	464,667	594,907	596,155	615,830	624,842	652,724	651,359	652,669	669,828	678,141	680,751	691,770	711,388	635,275	635,169	639,040	644,940	666,105	665,547	691,354	708,017	746,410	755,708	753,332	763,629	738,563	750,857	770,694	766,452	770,633	431,667	438,094	441,378	453,429	451,501	454,713	460,205	451,611	445,142	482,992	453,887	439,445	414,117	365,122	317,737	294,951	245,039	194,650	186,191	175,599	150,197	143,175	124,817	116,156	117,136	98,667	98,503	97,138	99,637	61,137	79,381
281,793	278,952	283,569	279,605	276,247	268,556	269,291	268,514	266,031	265,448	265,884	266,683	264,166	263,641	279,705	278,706	274,475	272,943	286,436	292,065	293,773	293,492	170,362	167,584	164,021	172,559	184,947	188,290	185,951	186,364	146,745	33,149	33,359	34,545	46,397	46,371	51,524	50,505	54,629	52,906	69,686	66,927	64,322	56,734	56,553	52,515	52,810	51,082	33,118	31,643	30,278	28,742	27,701	27,032	27,030	27,027	27,330	24,147	22,068	22,098	17,258	20,275

6,052	18,403	18,403	18,403	18,403	24,642	24,704	24,642	24,642	29,207	29,207	29,207	29,207	33,895	25,469	25,469	25,469	105,884	105,884	105,884	105,884	32,974	32,974	32,974	32,974	53,717	53,717	53,717	53,717	28,047	33,414	17,481	17,481	35,886	35,886	36,341	35,886	24,114	23,295	23,295	24,114	28,187	28,187	28,187	28,187	40,817	40,817	40,817	40,817	16,941	16,941	16,941	16,941	607	607	607	607	10,186	10,186	10,186	1,950	4,801	988	1,501	4,700
8,034	172,626	37,026	22,419	7,922	55,656	36,909	15,595	3,599	61,444	38,054	16,649	8,074	75,300	39,324	12,534	4,451	44,941	10,872	6,663	2,135	59,863	43,658	24,847	13,123	71,076	65,854	41,267	17,567	69,543	65,946	16,109	161	40,841	18,389	12,090	3,272	21,914	11,264	11,642	-2,125	37,844	6,645	8,231	-2,003	25,092	2,136	1,555	-2,265	13,368	57	62	8,475	11,470	6,805	1,199	1,214	6,245	3,059	-474	511	3,498	464	365	198
-231	-3,102	-568	-481	-371	-2,739	-1,174	-693	-436	-18,871	-21,257	-3,567	-2,365	-24,858	-2,777	-2,282	-1,198	-41,762	-16,669	-4,832	-3,219	-22,173	-20,283	-15,145	-5,532	-22,268	-35,894	-24,822	-15,676	-40,057	-22,468	-3,549	-2,580	-23,574	-13,662	-13,036	-8,820	-64,742	-44,838	-42,509	-17,468	-139,752	-85,281	-59,024	-16,762	-100,005	-72,574	-49,885	-20,727	-38,202	-5,976	-3,289	-1,047	-19,549	-13,118	-2,755	279	-32,746	-21,848	-12,331	-17	-12,279	508	527	-16
-10,338	-181,875	-48,786	-36,360	-13,712	-59,156	-35,824	-30,388	-20,806	-47,138	-28,402	-36,950	-24,714	-55,131	-37,816	-25,357	-11,991	-83,593	-52,777	-48,155	-17,506	35,220	-37,538	-21,749	-14,656	-69,552	-46,361	-29,146	-1,521	-3,815	-43,922	-16,310	-6,648	-35,672	-22,239	-15,272	-4,524	54,599	51,267	31,251	24,240	97,854	94,425	83,699	60,274	62,642	65,639	50,282	1,260	48,710	41,191	23,452	7,021	24,413	12,775	9,500	-818	16,922	10,950	15,226	-1,420	14,166	258	-167	678
-2,535	-12,351	-12,328	-14,422	-6,161	-6,239	-88	-15,486	-17,643	-4,565	-11,604	-23,868	-19,005	-4,688	-1,269	-15,105	-8,738	-80,414	-58,574	-46,325	-18,590	72,910	-14,163	-12,047	-7,065	-20,744	-16,401	-12,701	370	25,671	-444	-3,750	-9,067	-18,405	-17,519	-16,226	-10,071	11,772	17,684	384	4,648	-4,073	15,763	32,879	41,510	-12,630	-4,984	1,832	-21,732	23,876	35,272	20,226	14,450	16,334	6,462	7,944	675	-9,579	-7,838	2,421	-926	5,385	1,231	725	859
3,517	6,052	6,075	3,981	12,242	18,403	24,616	9,156	6,998	24,642	17,602	5,339	10,202	29,207	24,200	10,365	16,731	25,469	47,310	59,559	87,293	105,884	18,811	20,927	25,909	32,974	37,316	41,016	54,088	53,717	32,970	13,731	8,414	17,481	18,367	20,115	25,815	35,886	40,979	23,679	28,762	24,114	43,950	61,067	69,697	28,187	35,833	42,649	19,085	40,817	52,213	37,167	31,391	16,941	7,070	8,551	1,283	607	2,348	12,607	1,024	10,186	2,219	2,226	5,560