国泰君安601211资产负债表 |
5097 ℃ |
|
当前股价：18.76，市值：1670
亿，动态市盈率PE：16.26，
合理估值PE：15，未来三年预期收益率：35.99%。 其中，历史营业增长率：10.27%，净利增长率：16.04%； 未来三年预估净利增长率：10.79% （24E:1.01%, 25E:13.25%, 26E:18.88%）。 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 货币资金(万) | 16187585.32 | 17906540.64 | 17017888.54 | 15276903.77 | 12065054.47 | 8814563.05 | 8623180.07 | 12082935.82 | 16247321.08 | 10512712.07 |
| 其中：客户资金存款(万) | 13113594.36 | 14831748.21 | 13852265.82 | 12749357.95 | 9539771.61 | 6779674.7 | 7024585.22 | 9288625.09 | 13241427.32 | 8652788 |
| 结算备付金(万) | 1811872.18 | 1796539.2 | 1938206.21 | 1787955.79 | 1159625.87 | 1270258.58 | 1138796.76 | 1527202.11 | 1665715.86 | 1128499.29 |
| 其中：客户备付金(万) | 1080329.46 | 1055047.84 | 1265603.99 | 1182986.08 | 713610.71 | 969574.99 | 923027.9 | 1349264.1 | 1414642.14 | 924144.88 |
| 融出资金(万) | 8975396.5 | 8711550.89 | 10928730.68 | 9942934.66 | 7208834.44 | 5365535.83 | 7398394.73 | 6889278.54 | 8227147.43 | 7603145.21 |
| 交易性金融资产(万) | 37257423.94 | 33140124.4 | 28438506.17 | 22872614.4 | 18902219.18 | 13768207.99 | 9850211.5 | 7672323.76 | 9101216.26 | 5671023.26 |
| 衍生金融资产(万) | 967269.78 | 823282.27 | 415739.86 | 221422.57 | 55008.15 | 64835.77 | 31523.29 | 17542.38 | 18244.46 | 139.31 |
| 买入返售金融资产(万) | 6966609.1 | 7113621.94 | 5958275.31 | 5586180.15 | 5393999.7 | 6111758.41 | 9259919.93 | 6321137.8 | 3953173 | 3225018.82 |
| 应收账款(万) | 1789459.84 | 1264625.9 | 1097467.38 | 929030.63 | 568924.95 | 715401.4 | 718455.69 | 350600.07 | 197790.1 | 169420.19 |
| 应收利息(万) | - | - | - | - | - | - | 190747.06 | 165811.45 | 211655.8 | 157089.79 |
| 存出保证金(万) | 5678762.73 | 5892281.69 | 4079569.16 | 2941540.14 | 1297537.75 | 755267.83 | 691465.4 | 974288.1 | 647002.25 | 656737.34 |
| 可供出售金融资产(万) | - | - | - | - | - | - | 3997180.02 | 4048122.17 | 3992123.41 | 1675526.83 |
| 持有至到期投资(万) | 361454.28 | 315614.91 | - | - | - | - | - | - | - | - |
| 长期股权投资(万) | 1279076.25 | 1144426.41 | 1292754.16 | 401454.32 | 245856.25 | 262764.88 | 361252.75 | 126133.99 | 92905.55 | 36629.44 |
| 固定资产(万) | 410925.69 | 302145.97 | 274517.66 | 467866.35 | 475471.11 | 383106.06 | 351868.11 | 337024.54 | 328474.58 | 306149.72 |
| 无形资产(万) | 153016.47 | 144280.54 | 139097.24 | 242497.18 | 234048.48 | 225773.57 | 224665.96 | 220793.56 | 219374.17 | 216612.58 |
| 其中：交易席位费(万) | - | - | - | - | - | - | - | - | - | - |
| 商誉(万) | 407076.15 | 407076.15 | 2089.62 | 59981.26 | 59981.26 | 58140.73 | 58140.73 | 58140.73 | 58140.73 | 58140.73 |
| 递延所得税资产(万) | 245751.96 | 243781.36 | 184546.45 | 176158.21 | 125103.24 | 128905.11 | 33390.95 | 76236.5 | 21813.36 | 12726.03 |
| 投资性房地产(万) | 106725.42 | 109416.34 | 97327.48 | - | - | - | - | - | - | - |
| 其他资产(万) | 177450.53 | 233578.42 | 154800.06 | 196033 | 142391.95 | 153125.78 | 235625.76 | 307332.65 | 452140.7 | 500674.76 |
| 资产总计(万) | 92540248.44 | 86068854.61 | 79127281.45 | 70289917.22 | 55931427.83 | 43672907.96 | 43164818.71 | 41174904.17 | 45434238.72 | 31930245.38 |
| 短期借款(万) | 1166169.02 | 984754.71 | 434078.92 | 827775.98 | 1031110.24 | 827942.24 | 1152027.8 | 616266.17 | 538700.11 | 410395.05 |
| 其中:质押借款(万) | - | - | - | - | - | - | - | - | - | - |
| 应付短期融资款(万) | 1937209.4 | 1364947.85 | 4602130.18 | 4872436.76 | 1742435.23 | 704542.41 | 3645463.53 | 1484758.64 | 231946.99 | 1716843.39 |
| 拆入资金(万) | 1174490.21 | 1296720.48 | 1210883.3 | 1381062.95 | 948864.24 | 1016324.58 | 760000 | 470000 | 841200 | 1099300 |
| 交易性金融负债(万) | 7482426.1 | 7504886.59 | 4748953.23 | 4809445.88 | 4428669.23 | 3327664.35 | 2446739.11 | 1651535.6 | 641418.34 | 523474.2 |
| 衍生金融负债(万) | 1148860.63 | 979065.92 | 975287.35 | 552647.2 | 135880.93 | 25597.25 | 40282.76 | 29050.04 | 13309.96 | 19600.06 |
| 卖出回购金融资产款(万) | 21682959 | 17323668.2 | 16488409.23 | 14472131.52 | 12601729.61 | 7055854.49 | 4684958.48 | 3971841.96 | 8211941.2 | 7480767.15 |
| 代理买卖证券款(万) | 9045719.36 | 10027494.5 | 10102615.15 | 10358156.97 | 8288625.9 | 6602156.83 | 6923074.88 | 9325666.84 | 13276993.69 | 8664791.2 |
| 代理承销证券款(万) | 87266.09 | 3499.23 | 47114.68 | 34845.91 | 49956.62 | 81326.96 | 5967.4 | 992229.61 | 161275.73 | 1786.44 |
| 应付职工薪酬(万) | 772884.42 | 905770.39 | 842417.5 | 756877.17 | 568510.52 | 498486.31 | 562841.14 | 690095.43 | 739405.82 | 346797.9 |
| 应交税费(万) | 136486.33 | 209150 | 256163.62 | 245013.4 | 227421.69 | 191931.03 | 260683.03 | 382098.67 | 502200.56 | 212847.6 |
| 应付账款(万) | 16628517.04 | 15828568.11 | 11284420.4 | 7617716.41 | 3703356.49 | 2827470.74 | 1978466.55 | 2149124.64 | 2053364.28 | 1713424.77 |
| 应付利息(万) | - | - | - | - | - | - | 149272.49 | 181435.68 | 232955.94 | 143727.8 |
| 长期借款(万) | 54955.16 | 55915.15 | - | 149157.17 | 149162.19 | - | - | 197803.89 | 468261.5 | 78098.13 |
| 应付债券款(万) | 13402554.26 | 12788359.47 | 12676709.82 | 9169241.45 | 6957355.31 | 6825720 | 6831209.06 | 7273876.47 | 5762398.17 | 3151354.49 |
| 递延所得税负债(万) | 15514.03 | 12852.33 | 11130.86 | 13905.93 | 1376.22 | 4301.49 | 18160.75 | 10392.04 | 25030.85 | 134439.13 |
| 预计负债(万) | 32889.76 | 33738.81 | 22567.64 | 8861.42 | 8211.37 | 8555.49 | 8214.15 | 3211.37 | 211.37 | 211.37 |
| 其他负债(万) | 242597.49 | 168676.41 | 166729.63 | 201496.54 | 242996.14 | 307694.61 | 327935.21 | 670344.92 | 1569952.09 | 1502520.07 |
| 负债合计(万) | 75202447.39 | 69686245.71 | 64063622.26 | 55666135.5 | 41322045.57 | 30305568.79 | 29795296.36 | 30099731.99 | 35270566.59 | 27200378.76 |
| 股本(万) | 890461.08 | 890667.26 | 890844.95 | 890844.82 | 890794.82 | 871394.06 | 871393.38 | 762500 | 762500 | 610000 |
| 其他权益工具(万) | 1991867.92 | 1604693.65 | 1107165.67 | 1107166.07 | 1612979.9 | 1112981.92 | 1112984.12 | 1000000 | 1000000 | - |
| 资本公积金(万) | 4731544.89 | 4606906.35 | 4580252.02 | 4557123.9 | 4620863.99 | 4371569.7 | 4344790.02 | 2937428.54 | 2929340.93 | 121954.43 |
| 减:库存股(万) | 36148.37 | 39337.12 | 63881.99 | 77690.94 | - | - | - | - | - | - |
| 其他综合收益(万) | 15645.97 | -36428.51 | -85976.62 | -54809.28 | 24946.76 | -83758.02 | 103768.61 | 48430.59 | 121159.53 | 187430.47 |
| 盈余公积金金(万) | 717253.08 | 717253.08 | 717253.08 | 717253.08 | 717253.08 | 717643.94 | 649682.18 | 572948.74 | 498970.88 | 348128.99 |
| 未分配利润(万) | 5850624.31 | 5666762.96 | 5413221.41 | 4650446.25 | 4133596.72 | 3807037.28 | 3834721.57 | 3455735.66 | 3193799.8 | 2225891.68 |
| 一般风险准备(万) | 2535676.48 | 2359379.14 | 2153487.99 | 1944992.04 | 1749713.71 | 1548137.38 | 1395458.41 | 1219398.28 | 1026670.33 | 710641.24 |
| 交易风险准备(万) | - | - | - | - | - | - | - | - | - | - |
| 外币报表折算差额(万) | - | - | - | - | - | - | - | - | - | - |
| 归属于母公司所有者权益合计(万) | 16696925.36 | 15769896.82 | 14712366.5 | 13735325.95 | 13750148.98 | 12345006.27 | 12312798.27 | 9996441.81 | 9532441.47 | 4204046.81 |
| 少数股东权益(万) | 640875.68 | 612712.08 | 351292.69 | 888455.78 | 859233.28 | 1022332.91 | 1056724.08 | 1078730.37 | 631230.67 | 525819.81 |
| 所有者权益合计(万) | 17337801.04 | 16382608.89 | 15063659.19 | 14623781.72 | 14609382.26 | 13367339.18 | 13369522.35 | 11075172.18 | 10163672.13 | 4729866.62 |
| 负债及股东权益总计(万) | 92540248.44 | 86068854.61 | 79127281.45 | 70289917.22 | 55931427.83 | 43672907.96 | 43164818.71 | 41174904.17 | 45434238.72 | 31930245.38 |