旭光电子(600353)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)

2022-09-30	2022-06-30	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

80,574	52,923	22,947	100,676	67,369	40,528	15,264	90,204	64,753	44,188	18,334	120,062	87,765	58,259	28,522	105,885	75,340	47,713	23,396	106,169	77,602	51,001	26,025	97,863	68,947	46,067	25,244	83,501	57,066	32,927	13,361	54,539	35,505	20,459	7,018	44,359	30,295	19,441	6,894	43,465	29,638	18,162	7,126	37,496	27,762	17,186	7,611	32,753	22,729	14,385	5,885	31,410	21,197	12,719	4,676	31,366	23,219	15,057	5,893	27,914	19,484	12,468	4,500	25,986	17,682	10,888	2,932
59,617	38,553	17,050	78,242	52,330	31,734	12,221	73,660	51,919	37,399	16,343	95,427	69,316	46,658	23,004	86,322	61,542	38,883	19,943	87,990	64,202	41,911	21,478	79,981	57,012	38,172	21,194	66,500	45,630	26,580	11,107	43,062	27,818	16,074	5,329	34,465	24,204	15,735	5,732	35,238	25,421	16,126	6,637	31,465	23,100	14,092	5,999	25,023	16,862	10,719	4,370	21,799	14,711	9,158	3,543	23,666	18,178	12,002	4,738	20,431	14,761	9,612	3,272	18,158	12,684	8,038	2,288
8,179	5,216	1,827	8,602	6,981	3,699	1,310	6,384	6,841	3,698	-388	8,045	8,520	5,283	2,432	6,977	6,349	3,767	1,570	5,382	5,747	4,005	2,135	6,523	5,691	3,821	2,004	7,203	5,683	2,692	991	7,550	7,365	5,708	479	10,466	9,699	8,459	200	13,333	12,519	11,732	-823	164	977	463	160	328	1,896	837	108	2,306	2,079	744	-36	1,653	1,618	426	-125	1,587	1,227	329	26	1,363	791	320	-189
8,182	5,219	1,852	8,594	6,987	3,704	1,309	6,394	6,992	3,818	-286	8,405	8,695	5,414	2,520	7,071	6,589	3,927	1,576	5,527	5,813	4,079	2,188	6,947	5,877	3,943	2,009	7,810	6,162	3,022	1,130	8,163	7,982	5,915	501	10,496	9,788	8,442	195	13,540	12,726	11,776	-790	482	1,057	463	166	7,658	2,023	947	104	2,301	2,075	759	-41	1,986	1,879	651	80	1,773	1,275	355	27	1,380	824	320	-188
1,193	827	262	695	894	433	185	578	933	551	119	1,197	1,458	1,000	435	919	992	596	268	1,092	1,136	884	369	1,116	1,112	788	326	990	735	462	243	1,604	1,450	1,152	113	1,825	1,848	1,608	70	1,969	1,088	51	--	188	214	129	44	1,136	259	139	6	513	283	139	--	290	275	115	32	266	162	62	0	212	--	-2	0
6,989	4,392	1,590	7,900	6,093	3,271	1,124	5,817	6,059	3,268	-405	7,207	7,237	4,414	2,085	6,152	5,598	3,331	1,308	4,435	4,677	3,195	1,818	5,831	4,766	3,155	1,684	6,819	5,427	2,559	888	6,559	6,532	4,763	388	8,672	7,939	6,834	125	11,571	11,638	11,726	-790	294	843	334	122	6,522	1,764	808	99	1,788	1,792	620	-41	1,696	1,604	537	48	1,507	1,113	292	27	1,168	824	322	-188
0.10	0.06	0.02	0.11	0.09	0.06	0.02	0.10	0.11	0.07	0.00	0.11	0.11	0.07	0.03	0.11	0.10	0.06	0.02	0.05	0.06	0.04	0.02	0.08	0.06	0.04	0.02	0.09	0.07	0.07	0.02	0.23	0.24	0.18	0.01	0.32	0.29	0.25	0.01	0.43	0.43	0.43	-0.03	0.01	0.03	0.01	0.01	0.58	0.16	0.07	0.01	0.16	0.16	0.06	-0.00	0.15	0.14	0.05	0.00	0.13	0.10	0.03	0.00	0.10	0.09	0.03	-0.02

63,452	17,019	13,040	19,798	18,544	19,832	13,857	23,287	25,820	23,848	33,571	35,752	35,291	29,753	30,851	35,282	37,791	42,976	47,674	47,157	47,788	47,110	30,996	36,212	36,521	39,583	39,648	47,764	39,490	27,545	32,822	22,377	25,643	26,530	31,424	35,280	29,108	32,679	22,021	29,911	36,163	39,558	20,798	23,547	27,335	33,379	46,813	21,685	14,486	16,532	12,265	13,588	15,865	17,669	15,037	15,169	13,301	13,198	8,997	12,294	12,271	9,381	9,775	10,770
71,235	66,289	55,859	47,563	59,318	51,559	42,947	40,705	49,194	37,195	39,718	41,235	48,716	47,517	46,304	40,391	45,482	34,700	33,048	32,033	38,533	33,097	37,011	30,629	31,916	31,948	38,028	33,055	37,599	29,883	25,615	21,996	26,032	22,271	16,412	13,673	20,814	19,479	16,147	13,035	18,694	15,746	12,894	10,465	15,410	12,983	11,601	9,749	13,276	11,463	10,902	8,858	13,116	11,660	10,397	8,910	12,779	12,506	11,632	9,092	13,430	11,619	10,748	8,614
32,004	32,853	27,231	22,029	23,799	19,946	21,876	17,309	20,545	17,803	26,834	26,653	30,366	29,834	27,038	25,250	24,437	22,862	21,925	19,938	20,358	20,331	19,947	19,861	21,025	21,157	18,730	18,778	16,595	17,315	16,343	16,657	16,027	14,245	14,659	12,791	13,920	13,525	14,581	14,268	13,230	13,080	21,420	21,625	12,589	13,123	12,267	12,187	11,591	10,722	10,950	10,601	11,694	10,956	10,925	11,277	11,898	11,989	11,855	12,047	11,294	11,787	11,939	11,464
193,894	137,552	121,225	126,148	122,695	109,056	107,852	114,541	115,927	98,515	142,321	148,209	137,960	129,428	132,331	127,459	123,267	121,643	133,883	134,438	129,400	128,942	130,296	126,470	115,281	113,144	118,187	118,968	103,427	100,835	94,836	94,978	91,974	90,252	83,204	85,955	84,325	85,302	75,839	78,126	75,788	76,885	66,700	69,900	65,277	68,641	78,431	52,109	45,474	44,614	41,956	44,204	47,480	46,017	43,148	44,490	44,215	43,514	39,655	42,220	41,820	37,601	37,036	38,247
--	31,996	--	29,838	--	25,671	--	24,851	--	21,669	--	31,877	--	31,280	--	31,849	31,189	31,246	30,232	30,300	25,158	24,431	24,325	24,777	24,173	24,246	24,209	24,586	24,001	24,173	22,972	23,395	22,867	22,991	22,739	23,146	19,718	20,118	19,997	20,413	18,428	18,623	18,980	19,388	8,142	8,459	8,665	8,936	8,737	9,113	9,379	9,727	10,027	10,320	10,532	10,853	10,895	11,224	11,609	11,953	11,851	12,071	12,282	12,744
270,163	210,194	187,990	184,781	180,158	166,118	159,339	161,710	160,806	142,943	184,907	189,854	179,848	171,371	174,210	169,328	164,123	161,825	173,281	173,696	166,766	164,153	163,818	158,921	147,340	145,163	149,751	150,658	134,265	131,550	125,790	126,143	122,080	120,691	114,414	117,647	113,640	114,888	111,347	113,687	111,626	112,407	91,415	93,690	92,890	95,234	101,031	73,042	66,544	64,170	61,238	62,267	60,846	59,546	56,820	58,527	58,142	57,776	54,340	57,175	56,990	52,812	51,765	53,462
65,192	61,275	43,394	45,289	42,415	37,871	33,232	37,052	35,761	28,913	54,110	58,930	49,725	49,572	52,023	49,217	44,722	44,685	47,400	49,358	42,131	41,048	40,176	37,130	27,882	27,254	31,843	34,468	28,371	26,621	24,334	25,575	21,539	19,193	16,941	20,562	17,276	16,096	15,749	18,034	16,119	16,812	14,719	16,204	14,856	17,709	23,039	25,108	23,335	21,916	19,694	20,822	19,763	19,636	17,560	19,236	18,584	19,309	16,306	19,226	19,437	16,063	15,266	16,981
5,757	5,866	4,499	3,264	3,492	2,164	1,989	2,002	1,616	1,184	1,472	1,581	1,825	1,722	1,539	1,549	1,392	1,398	1,411	1,176	1,224	1,183	1,035	1,010	914	785	794	789	574	574	574	574	574	574	872	872	883	883	1,443	1,443	1,443	1,443	2,452	2,452	486	486	486	486	486	486	486	486	119	119	129	119	479	456	463	474	471	489	507	512
70,949	67,140	47,893	48,553	45,907	40,035	35,221	39,054	37,377	30,097	55,581	60,512	51,550	51,294	53,562	50,766	46,115	46,083	48,812	50,534	43,355	42,231	41,211	38,140	28,796	28,039	32,637	35,257	28,944	27,195	24,908	26,149	22,112	19,767	17,813	21,434	18,159	16,979	17,192	19,477	17,562	18,256	17,171	18,656	15,342	18,195	23,524	25,593	23,821	22,402	20,180	21,308	19,882	19,755	17,690	19,356	19,063	19,765	16,769	19,700	19,909	16,552	15,772	17,494
199,214	143,054	140,097	136,228	134,251	126,083	124,118	122,657	123,429	112,845	129,326	129,342	128,298	120,077	120,648	118,563	118,009	115,741	124,470	123,162	123,411	121,922	122,607	120,781	118,545	117,124	117,114	115,400	105,321	104,355	100,882	99,995	99,968	100,924	96,601	96,213	95,481	97,909	94,154	94,209	94,064	94,151	74,244	75,034	77,548	77,039	77,507	47,449	42,723	41,768	41,058	40,959	40,964	39,791	39,130	39,171	39,079	38,011	37,571	37,475	37,081	36,261	35,992	35,968

19,776	19,776	19,776	23,287	23,911	23,287	23,307	34,095	35,235	34,095	34,095	34,030	34,030	34,030	34,030	44,408	49,659	44,408	44,408	35,285	35,285	35,285	33,021	45,097	37,486	45,097	36,244	21,520	21,520	21,520	22,377	35,280	35,280	35,280	35,280	29,911	29,911	29,911	29,911	23,547	23,547	23,547	22,097	20,235	20,235	20,235	20,235	12,199	12,199	12,199	12,199	13,762	13,762	13,762	13,762	10,985	12,294	12,294	12,294	9,506	10,770	10,770	10,770	10,327	11,378	11,378	11,378
-6,146	-4,709	-5,755	2,461	-571	1,321	-1,935	4,335	-200	3,988	2,494	1,775	1,576	-2,198	-4,529	3,739	9,391	8,796	3,031	4,255	5,280	1,925	-1,968	3,101	-1,223	-2,911	-3,911	-341	-543	1,588	-685	55	574	1,480	-1,359	572	-1,111	-843	-2,286	-1,570	-1,397	431	-4	-9,731	-8,228	-6,950	-3,676	5,971	3,328	3,957	405	2,980	533	1,935	-85	3,560	1,348	1,428	-1,325	2,360	1,618	-906	-902	-185	-473	60	-716
-14,835	-9,320	-5,175	-5,799	-6,319	-4,161	-6,874	-12,664	-1,910	-10,902	-1,279	-5,672	-4,928	-1,255	-671	-1,696	-7,482	-2,990	-2,181	4,321	4,915	7,279	-5,647	-14,336	-7,501	-2,528	-3,145	16,789	15,263	1,145	11,130	-8,341	-5,819	-8,560	-1,481	8,352	3,794	3,673	-5,588	9,573	15,608	15,651	-1,712	-11,845	-8,758	-6,902	-2,301	4,359	-4,146	-2,305	-1,620	-5,081	-479	-207	21	191	503	229	135	-499	137	-349	-121	-314	-382	-190	-58
64,595	11,228	4,248	259	1,679	-458	-544	-2,442	-4,913	-3,391	-89	3,960	3,033	-2,308	930	-13,041	-10,925	-10,024	-54	754	834	886	1,973	1,030	-601	-604	24	7,101	1,559	1,801	0	-5,243	-4,392	-1,670	-1,016	-3,595	-3,480	-30	-16	-1,616	-1,596	-71	-1,033	25,003	24,086	26,995	31,068	-2,293	1,656	1,287	-119	537	654	765	-79	-973	-843	-752	-2,106	-381	-254	-134	29	-322	-415	-243	-93
43,654	-2,779	-6,758	-3,511	-5,367	-3,455	-9,450	-10,808	-6,976	-10,247	1,078	64	-341	-5,723	-4,269	-10,377	-8,418	-4,131	516	9,122	11,029	10,073	-5,642	-9,812	-9,324	-5,855	-7,032	23,578	16,260	4,533	10,445	-13,760	-9,637	-8,750	-3,856	5,369	-803	2,768	-7,890	6,364	12,616	16,011	-2,749	3,312	7,100	13,144	25,091	8,036	838	2,940	-1,334	-1,564	709	2,493	-143	2,777	1,008	904	-3,297	1,479	1,501	-1,389	-994	-821	-1,270	-373	-867
63,430	16,997	13,019	19,776	18,544	19,832	13,857	23,287	28,259	23,848	35,173	34,095	33,689	28,308	29,761	34,030	41,241	40,276	44,924	44,408	46,315	45,359	27,378	35,285	28,162	39,242	29,211	45,097	37,780	26,053	32,822	21,520	25,643	26,530	31,424	35,280	29,108	32,679	22,021	29,911	36,163	39,558	19,349	23,547	27,335	33,379	45,326	20,235	13,037	15,138	10,865	12,199	14,471	16,255	13,620	13,762	13,301	13,198	8,997	10,985	12,271	9,381	9,775	9,506	10,108	11,005	10,511