恒星科技(002132)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

85,606	339,628	252,418	170,014	73,333	283,276	208,910	130,170	49,357	338,615	251,413	163,120	69,245	301,433	228,438	145,193	65,329	304,618	216,456	136,495	64,837	206,446	144,092	89,214	39,056	173,580	128,270	82,760	36,277	187,657	140,639	84,620	35,475	174,909	131,969	86,211	36,835	194,259	144,304	92,263	38,347	195,582	152,354	98,557	42,811	186,504	136,376	89,164	38,191	128,348	88,619	49,837	22,085	101,309	77,265	53,041	23,173	78,655	56,071	34,359	14,166	51,659	35,854	21,380	8,280
73,805	293,486	218,454	143,250	61,321	245,700	174,621	109,806	42,322	289,940	216,434	140,739	60,691	259,218	197,519	123,729	55,543	256,167	182,355	114,167	53,285	159,522	110,098	67,781	30,262	139,043	103,231	67,656	29,779	155,284	116,596	69,857	29,485	146,885	111,086	72,994	31,760	166,248	124,954	81,539	34,612	170,453	131,499	83,380	35,314	161,781	117,774	76,167	32,795	107,461	73,412	41,987	18,963	83,209	63,139	43,544	19,212	63,369	45,197	27,718	0	40,951	28,453	16,967	--
3,592	14,915	10,423	11,395	5,484	14,164	9,476	4,948	700	9,819	11,385	5,152	1,144	-22,466	-4,885	-3,929	844	4,967	8,606	6,848	3,732	11,194	8,405	6,179	1,153	2,659	3,956	2,090	236	1,986	1,619	458	-534	363	-1,217	-715	-725	1,248	-146	-1,909	-2,324	6,351	9,610	9,748	6,544	10,042	6,578	3,915	2,021	9,116	6,253	3,243	1,022	8,255	7,109	4,844	1,815	8,692	6,102	3,455	0	5,708	3,621	2,137	--
3,596	14,480	9,939	11,412	5,553	14,589	9,858	5,328	717	9,506	12,462	5,793	1,730	-22,638	-4,961	-4,162	683	9,471	12,664	9,476	3,942	13,549	10,109	7,167	1,839	4,557	5,904	2,911	382	5,222	3,909	2,092	39	3,209	931	493	-206	4,449	1,868	-551	-1,486	8,085	11,381	11,392	7,590	12,098	7,829	4,343	2,312	11,578	8,521	3,575	1,149	9,383	8,025	5,731	1,863	10,045	6,676	4,030	1,452	6,558	4,468	2,976	421
443	367	811	1,176	602	2,711	1,384	880	113	1,042	1,407	588	186	-1,073	-1,802	67	319	1,992	1,454	1,147	594	2,734	1,519	1,183	313	446	575	236	-80	522	295	96	-130	-187	-507	-211	-141	705	-52	-363	-381	663	1,121	1,209	915	2,030	1,271	732	397	1,681	1,384	792	363	1,577	1,607	1,062	296	1,121	143	-26	0	766	530	350	--
3,153	14,113	9,128	10,236	4,950	11,878	8,474	4,448	604	8,464	11,055	5,205	1,544	-21,564	-3,159	-4,229	363	7,479	11,210	8,329	3,348	10,815	8,589	5,984	1,526	4,112	5,329	2,675	461	4,700	3,614	1,996	169	3,396	1,438	704	-65	3,744	1,920	-189	-1,105	7,422	10,260	10,184	6,676	10,068	6,557	3,611	1,914	9,897	7,137	2,783	786	7,806	6,418	4,670	1,567	8,925	6,533	4,056	1,328	5,792	3,938	2,626	312
0.02	0.11	0.07	0.08	0.04	0.10	0.07	0.04	0.00	0.07	0.09	0.04	0.01	-0.11	-0.01	-0.03	0.00	0.05	0.08	0.06	0.02	0.09	0.08	0.05	0.02	0.06	0.08	0.04	0.01	0.08	0.07	0.04	0.01	0.06	0.02	0.01	-0.00	0.04	0.02	-0.01	-0.02	0.13	0.18	0.18	0.24	0.35	0.22	0.12	0.07	0.39	0.28	0.11	0.03	0.32	0.26	0.18	0.09	0.55	0.42	0.28	0.07	0.44	0.30	0.20	0.02

82,785	71,951	76,174	71,174	61,486	43,053	43,250	42,903	47,766	43,100	76,504	75,912	66,979	54,344	35,169	52,055	94,954	54,559	61,362	43,653	38,428	20,406	114,667	16,869	9,353	16,722	21,126	57,087	45,449	47,629	84,836	61,350	57,258	52,091	33,500	29,317	30,160	44,773	27,045	45,428	26,910	39,598	31,561	41,924	56,923	46,923	30,583	36,337	11,356	12,586	28,116	15,058	27,141	26,625	17,008	22,146	15,005	20,408	17,742	28,732	2,309	2,186
93,211	84,984	97,577	99,508	86,378	77,277	86,284	81,105	78,909	85,340	89,260	89,847	85,765	78,474	--	85,182	81,449	73,635	70,978	72,187	72,406	60,952	61,423	59,547	59,920	56,795	62,696	61,218	59,454	55,051	63,155	59,171	53,492	50,167	55,829	53,897	55,850	52,453	58,733	55,466	56,107	52,801	50,685	50,474	45,547	34,220	38,684	34,786	34,606	23,665	30,080	19,655	24,082	18,126	21,092	19,389	19,684	16,374	16,129	16,179	11,626	9,963
78,255	54,288	44,149	42,842	47,566	45,544	47,035	47,124	53,465	51,324	49,112	50,064	54,494	53,276	57,601	58,626	55,956	51,510	45,237	37,550	35,487	32,216	26,896	23,817	24,381	24,545	30,556	30,520	35,326	33,892	36,956	38,201	39,168	38,259	39,259	40,813	44,065	43,914	41,624	48,137	48,070	49,950	44,562	45,551	40,029	31,816	28,317	23,891	27,236	21,380	19,033	15,565	14,172	12,912	15,538	14,369	15,095	9,043	7,737	7,187	6,477	5,518
344,835	309,040	291,092	276,652	244,491	240,029	242,140	229,573	226,404	242,259	289,865	304,626	314,659	306,335	301,343	315,078	360,943	345,638	339,245	311,189	281,984	250,269	250,365	149,525	123,466	128,217	140,594	172,167	177,121	182,071	212,041	187,195	180,185	170,459	160,374	157,846	165,343	183,569	170,628	184,563	157,503	172,801	172,128	171,962	179,354	139,303	126,606	129,081	104,797	81,066	93,989	71,041	73,494	62,432	64,523	66,722	57,128	52,765	48,946	58,122	23,695	23,006
--	156,503	--	146,321	--	147,753	--	137,878	--	139,960	--	134,083	--	118,022	149,337	152,619	150,564	156,237	131,983	111,302	107,591	109,484	99,901	101,519	103,141	105,287	107,377	109,544	111,862	114,119	94,261	96,309	98,424	100,628	103,559	106,131	108,787	110,918	96,704	98,653	100,384	102,231	100,670	101,994	91,687	89,147	64,887	66,208	65,874	66,964	58,485	53,282	36,974	37,575	32,284	32,798	28,982	29,480	29,889	27,188	26,865	23,525
773,535	723,103	674,775	621,531	547,306	518,374	499,906	473,435	465,085	479,957	530,984	544,632	555,279	548,855	608,680	624,299	668,029	644,138	629,119	588,698	462,059	427,921	428,865	328,522	302,673	281,384	297,628	329,801	335,853	341,855	370,205	344,381	338,019	329,881	317,803	312,784	314,137	329,505	312,737	330,042	296,841	311,697	311,545	306,845	303,033	260,344	241,578	242,444	208,388	182,546	182,348	150,760	148,837	131,919	128,623	124,024	108,758	100,310	91,194	93,709	57,885	57,192
319,581	276,127	306,613	295,566	252,616	228,568	214,732	200,585	187,535	202,550	242,519	262,916	268,302	255,759	253,730	276,758	296,703	291,689	268,231	256,244	144,212	112,905	113,509	91,155	61,035	63,278	74,389	121,177	177,301	183,755	211,667	192,459	201,421	193,450	169,805	165,518	162,411	177,772	160,406	150,612	117,847	131,596	128,379	123,753	150,748	131,376	113,265	117,581	102,668	76,533	78,890	66,815	68,599	60,337	54,951	51,738	39,122	32,409	24,658	29,643	26,738	27,464
87,592	84,633	74,990	27,032	1,771	1,838	609	2,313	4,772	5,235	7,617	6,719	9,081	11,509	38,941	33,845	42,914	42,539	48,989	28,429	28,682	28,695	29,312	49,339	53,835	31,848	33,614	23,622	35,132	35,143	36,645	31,647	18,149	18,152	25,968	25,970	30,682	30,975	33,397	62,605	61,208	61,210	61,436	61,438	31,440	11,946	12,776	12,848	13,525	13,991	15,527	4,679	1,845	1,951	3,817	3,850	3,895	3,726	5,200	5,207	5,215	4,678
407,174	360,759	381,603	322,598	254,387	230,406	215,341	202,899	192,308	207,784	250,136	269,634	277,382	267,268	292,671	310,603	339,617	334,228	317,219	284,673	172,895	141,600	142,821	140,494	114,870	95,126	108,004	144,799	212,433	218,897	248,312	224,106	219,571	211,602	195,773	191,488	193,093	208,747	193,803	213,217	179,054	192,806	189,815	185,191	182,188	143,322	126,041	130,430	116,194	90,524	94,417	71,494	70,444	62,288	58,768	55,588	43,017	36,135	29,858	34,850	31,953	32,142
366,361	362,344	293,172	298,933	292,919	287,968	284,565	270,536	272,777	272,173	280,848	274,998	277,897	281,587	316,010	313,696	328,412	309,910	311,900	304,025	289,164	286,320	286,044	188,028	187,803	186,258	189,625	185,002	123,420	122,958	121,893	120,275	118,448	118,279	122,030	121,296	121,043	120,758	118,934	116,825	117,787	118,892	121,730	121,654	120,845	117,023	115,536	112,014	92,194	92,022	87,932	79,266	78,393	69,631	69,855	68,437	65,741	64,175	61,336	58,859	25,932	25,050

21,332	8,880	8,880	8,880	8,880	17,418	17,418	17,418	17,418	25,450	25,450	25,450	25,450	12,216	12,216	12,216	12,216	13,992	13,992	13,992	13,992	16,003	16,003	16,003	16,003	36,431	36,431	36,431	36,431	20,176	20,176	20,176	20,176	30,733	30,733	30,733	30,733	34,568	34,568	34,568	34,568	22,819	22,819	22,819	22,819	12,586	12,586	12,586	12,586	13,351	13,351	13,351	13,351	16,608	16,608	16,608	16,608	1,186	1,186	1,186	1,186	1,992	1,992	1,992	1,888
-10,576	61,586	58,839	46,103	34,597	38,692	57,675	35,432	4,739	18,539	22,388	28,015	1,169	11,117	-10,921	-6,769	18,148	16,273	33,651	23,336	11,116	21,843	18,555	15,892	4,184	11,746	14,417	8,568	-3,751	32,112	47,173	6,809	18,062	34,366	22,722	11,321	1,874	41,547	22,925	-342	1,827	-23,867	-35,379	-23,223	-1,024	17,563	5,659	3,090	-9,617	-14,368	-17,716	-13,028	-8,216	9,362	-1,187	112	-5,831	3,614	35	-2,063	968	4,045	-399	729	-3,352
-4,339	-150,572	-112,725	-58,212	-10,000	-26,618	-30,203	-14,341	-1,193	25,175	11,744	12,212	-1,463	13,885	7,840	7,940	14,855	-26,366	-23,835	-19,323	-5,904	-130,555	-36,144	-33,155	-28,742	-3,775	-2,430	-2,838	-1,072	-7,065	-3,727	-1,189	-209	-13,583	-8,918	-3,721	-2,289	-21,455	-14,565	-10,024	-2,574	-28,285	-25,805	-19,184	-5,145	-33,448	-23,675	-22,071	-5,713	-26,609	-16,056	-9,799	-4,196	-18,154	-18,842	-11,239	-4,955	-14,792	-10,408	-2,809	-503	-6,773	-4,209	-1,698	-60
4,799	101,486	60,880	32,287	-17,798	-20,616	-35,514	-30,759	-5,584	-51,749	-22,131	-31,403	7,679	-11,781	5,397	1,101	-15,509	8,316	22,863	10,449	11,028	106,700	105,060	6,972	14,652	-28,399	-33,807	7,197	-15,425	-8,792	-7,800	-6,432	1,254	-31,340	-22,487	-19,124	-7,872	-23,926	-22,794	14,079	-7,769	63,901	54,964	42,810	9,158	26,119	24,776	30,649	9,010	40,213	40,812	14,009	10,934	5,535	10,444	6,680	4,884	26,599	24,929	30,718	-342	1,923	4,823	-26	1,888
-10,151	12,452	6,994	20,179	6,799	-8,538	-8,042	-9,667	-2,038	-8,031	12,001	8,824	7,385	13,234	2,316	2,272	17,494	-1,777	32,679	14,462	16,239	-2,011	87,471	-10,291	-9,906	-20,428	-21,820	12,927	-20,248	16,255	35,646	-812	19,107	-10,556	-8,683	-11,524	-8,288	-3,835	-14,434	3,712	-8,516	11,748	-6,220	403	2,989	10,233	6,759	11,668	-6,320	-765	7,040	-8,818	-1,478	-3,257	-9,585	-4,446	-5,902	15,422	14,556	25,846	123	-805	215	-995	-1,524
11,181	21,332	15,874	29,059	15,679	8,880	9,377	7,751	15,380	17,418	37,451	34,273	32,834	25,450	14,532	14,488	29,709	12,216	46,672	28,454	30,232	13,992	103,475	5,713	6,097	16,003	14,612	49,358	16,184	36,431	55,822	19,364	39,284	20,176	22,050	19,209	22,445	30,733	20,134	38,280	26,052	34,568	16,599	23,222	25,808	22,819	19,346	24,254	6,266	12,586	20,391	4,533	11,873	13,351	7,023	12,161	10,705	16,608	15,742	27,032	1,310	1,186	2,206	996	364