中银证券601696资产负债表 |
2249 ℃ |
|
当前股价：11.63，市值：323
亿，动态市盈率PE：43.02，
合理估值PE：15，未来三年预期收益率：-55.29%。 其中，历史营业增长率：19.22%，净利增长率：0%； 未来三年预估净利增长率：5.48% （24E:2.97%, 25E:5.84%, 26E:7.68%）。 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 货币资金(万) | 2135564.72 | 2672606.41 | 1825364.04 | 1460676.99 | 1345857.25 | 1142392.86 | 1027037.99 | 862553.53 | 1597477.02 | 881385.35 |
| 其中：客户资金存款(万) | 1938833.03 | 2435713.57 | 1540388.29 | 1241297.53 | 1236090.59 | 1036119.25 | 880295.67 | 708918.08 | 1471721.65 | 763133.51 |
| 结算备付金(万) | 629289.81 | 640695.15 | 1041668.5 | 896397.99 | 702811.08 | 404045.68 | 486756.32 | 882144.71 | 707767.55 | 753639.76 |
| 其中：客户备付金(万) | 594509.45 | 613986.82 | 1012931.67 | 871373.53 | 668109.83 | 389213.49 | 465769.69 | 855952.22 | 680476.15 | 708420.75 |
| 融出资金(万) | 1253955.92 | 1053391.32 | 1189847.13 | 1167882.72 | 843184.97 | 611531.32 | 850828.32 | 851360.57 | 1054556.05 | 877630.58 |
| 交易性金融资产(万) | 1922100.14 | 1149240.68 | 1447531.06 | 920036.66 | 857329.76 | 598095.38 | 598042.7 | 408796.24 | 688020.55 | 368680.42 |
| 衍生金融资产(万) | 2.05 | 84.97 | 98.14 | - | - | - | - | - | - | - |
| 买入返售金融资产(万) | 49260.01 | 65879.69 | 51032.43 | 232739.12 | 487883.8 | 1020940.69 | 1139927.62 | 814523.68 | 490328 | 309589 |
| 应收账款(万) | 25036.17 | 32030.73 | 25549.94 | 171058.47 | 282688.18 | 305331.22 | 47509.99 | 31707.5 | 31550.95 | 16712.34 |
| 应收利息(万) | - | - | - | - | - | 12292.14 | 14657.35 | 13490.8 | 19764.06 | 8716.97 |
| 存出保证金(万) | 599406.77 | 577446.81 | 446913.48 | 301130.39 | 139529.87 | 165591.63 | 124793.47 | 102834.82 | 37154.16 | 99706.67 |
| 可供出售金融资产(万) | - | - | - | - | - | 413195.17 | 318573.22 | 560738.95 | 593170.48 | 367107.69 |
| 持有至到期投资(万) | - | - | - | - | - | - | - | - | - | - |
| 长期股权投资(万) | - | - | - | - | - | - | - | - | 150 | 150 |
| 固定资产(万) | 7998.17 | 6174.65 | 8324.56 | 8532.87 | 7675.26 | 7276.99 | 8542.72 | 9662.55 | 11520.82 | 8513.08 |
| 无形资产(万) | 14856.91 | 14617.02 | 13730.35 | 12282.55 | 11806.02 | 10229.18 | 9595.04 | 9149.07 | 8883.62 | 7847.2 |
| 其中：交易席位费(万) | - | - | - | - | - | - | - | - | - | 2799.42 |
| 递延所得税资产(万) | 36923.3 | 36764.53 | 33132.4 | 28216.93 | 21086.86 | 20125.45 | 18305.3 | 16535.59 | 13951.76 | 4779.68 |
| 其他资产(万) | 11564.9 | 9226.34 | 7647.36 | 6632.79 | 4831.73 | 4457.57 | 6461.46 | 5871.79 | 4957.76 | 6403.29 |
| 资产总计(万) | 6944604.5 | 6433134.83 | 6267228.71 | 5395976.15 | 4831178.98 | 4715505.27 | 4651031.51 | 4569369.79 | 5259252.78 | 3710862.04 |
| 应付短期融资款(万) | 323015.99 | 253854.24 | 128056.53 | 58311.67 | 53771.65 | 279533 | 363754 | 158383 | - | 150000 |
| 拆入资金(万) | 200071.13 | 221190.49 | 250361.88 | 250381.86 | 160314.17 | 130000 | 150000 | - | - | 158200 |
| 交易性金融负债(万) | 24555.67 | 1506.4 | 290.22 | 1177.6 | 1394.96 | 2096.57 | 6215.03 | 10959.49 | 55544 | 18923.82 |
| 衍生金融负债(万) | - | 3.89 | - | 152.47 | 379.74 | - | - | - | - | - |
| 卖出回购金融资产款(万) | 924614.4 | 243618.5 | 489930.32 | 134925.67 | 161314.83 | 128116.8 | 555022.85 | 628839.5 | 521138.65 | 575148.97 |
| 代理买卖证券款(万) | 1807803.99 | 2156483.51 | 2036509.28 | 1728849.18 | 1419843.55 | 951758.43 | 1109743.05 | 1406222.85 | 2030857.44 | 1310621.13 |
| 代理承销证券款(万) | 3744 | - | - | - | - | - | - | - | 2 | 12 |
| 应付职工薪酬(万) | 45570.55 | 51600.93 | 58592.2 | 58406.97 | 57193.26 | 45294.91 | 52208.92 | 60176.69 | 67867.91 | 28597.87 |
| 应交税费(万) | 4196.26 | 4563.33 | 7351.22 | 10273.65 | 7638.54 | 23621.42 | 26377.55 | 27581.49 | 29827.17 | 27351.07 |
| 应付账款(万) | 30441.02 | 33676.64 | 27839.71 | 36740.62 | 28154.24 | 25925.54 | 34610.84 | 31851.17 | 52523.73 | 28831.94 |
| 应付利息(万) | - | - | - | - | - | 27104.96 | 16836.69 | 16048.62 | 26178.56 | 6554.91 |
| 长期借款(万) | - | - | - | - | - | - | - | - | 159000 | 212898.8 |
| 应付债券款(万) | 609639.73 | 415795.63 | 774129.57 | 875277.58 | 867825.4 | 1100000 | 830000 | 650000 | 720000 | 140000 |
| 递延所得税负债(万) | 275.14 | 616.94 | 2122.96 | - | - | - | - | 1529.33 | 1356.49 | 1889.67 |
| 预计负债(万) | 901.17 | 840.77 | 745.89 | - | - | - | 310.74 | 310.74 | 310.74 | 3150 |
| 其他负债(万) | 3374.09 | 2951.18 | 2581.04 | 132523.52 | 251126.76 | 250295.33 | 71080.31 | 324841.96 | 528087.37 | 136638.61 |
| 负债合计(万) | 5222262.87 | 4791949.74 | 4696329.7 | 3895343.26 | 3557392.56 | 3510934.84 | 3493589.14 | 3497590.4 | 4258327.03 | 2912224.67 |
| 股本(万) | 277800 | 277800 | 277800 | 277800 | 250000 | 250000 | 250000 | 250000 | 250000 | 250000 |
| 资本公积金(万) | 734114.91 | 734114.91 | 734114.91 | 734114.91 | 614133.85 | 614133.85 | 614133.85 | 130000 | 130000 | 130000 |
| 其他综合收益(万) | 1638.72 | 1939.49 | 2739.36 | 1990.55 | 3083.02 | 1325.09 | 4740.07 | 8286.27 | 6332.66 | 11733.29 |
| 盈余公积金金(万) | 83880.21 | 71769.18 | 59993.71 | 46858.06 | 36775.09 | 26303.51 | 14625.79 | 125920.83 | 107084.33 | 83067.51 |
| 未分配利润(万) | 289273.93 | 244124.61 | 209013.57 | 176898.28 | 133857.38 | 96372.02 | 79180.9 | 385627.41 | 354443.94 | 209778.24 |
| 一般风险准备(万) | 334930.4 | 310455.49 | 286570.3 | 262327.5 | 235462.69 | 216090.11 | 194460.33 | 171871.02 | 153064.82 | 114058.34 |
| 交易风险准备(万) | - | - | - | - | - | - | - | - | - | - |
| 归属于母公司所有者权益合计(万) | 1721638.17 | 1640203.69 | 1570231.85 | 1499989.31 | 1273312.03 | 1204224.59 | 1157140.93 | 1071705.53 | 1000925.75 | 798637.37 |
| 少数股东权益(万) | 703.46 | 981.4 | 667.15 | 643.58 | 474.4 | 345.85 | 301.43 | 73.87 | - | - |
| 所有者权益合计(万) | 1722341.63 | 1641185.08 | 1570899.01 | 1500632.89 | 1273786.43 | 1204570.44 | 1157442.36 | 1071779.39 | 1000925.75 | 798637.37 |
| 负债及股东权益总计(万) | 6944604.5 | 6433134.83 | 6267228.71 | 5395976.15 | 4831178.98 | 4715505.27 | 4651031.51 | 4569369.79 | 5259252.78 | 3710862.04 |