层次分析财务状况赢利能力偿债能力总资产净利率销售净利率净值报酬率自有资本比率流动比率权数确定1、A1A2A30—A层A11.000.500.25A22.001.000.50A34.002.001.00V2.001.000.503.50i2、X1X2X3A1—赢利能力X11.000.500.25X22.001.000.50X34.002.001.002.001.000.503.50i3、X1X2X3X4A2—偿债能力X11.000.750.500.25X21.331.000.670.33X32.001.501.000.50X44.003.002.001.001.811.360.900.454.52i4、X1X2iA3—成长能力X11.000.50X22.001.001.410.712.12iCRCR第一层权数第二层权数总排序＜0.1 通过检验单排序列表赢利能力偿债0.570.总资产净利率销售净利率净值报酬率自有资本比率流动比率0.570.290.140.400.300.330.160.080.110.09公司名称0730 环保股份0682 东方电子00 深圳机场0858 五粮液0520 武凤凰0729 燕京啤酒0839 中信0539 粤电力0917 电广传媒0527 粤美的0799 湘酒鬼0800 一汽轿车0558 辽房天0063 中兴通讯0751 锌业股份0027 深能源0021 深科技0548 湖南投资0418 小天鹅0016 深康佳0009 深宝安0002 深万科0878 云南铜业0042 深长城0709 唐钢股份0931 中关村0557 银广厦0012 深南玻05 西安民生0059 辽通化工0570 苏常柴0006 深振业0001 深发展0573 粤宏远总资产净利销售净利率率X1X1标准值X1加权值X2X2标准值20.342.0.88.391.1823.513.211.0549.661.2214.611.610.5357.241.4916.561.960.45.261.077.690.370.1226.240.3911.541.060.3530.750.5513.611.430.4747.561.159.720.730.2451.991.306.270.110.0440.920.916.440.140.0519.060.148.530.520.1749.031.208.980.600.2018.020.101.45(0.75)(0.25)29.180.505.12(0.09)(0.03)49.241.218.330.480.1619.740.165.770.020.0131.470.588.190.460.1518.380.117.940.410.1367.781.866.570.170.0528.280.465.14(0.09)(0.03)18.510.120.63(0.90)(0.29)31.270.574.75(0.16)(0.05)21.800.234.90(0.13)(0.04)14.46(0.03)3.30(0.42)(0.14)26.010.385.750.020.0117.060.074.74(0.16)(0.05)13.88(0.05)4.91(0.13)(0.04)39.650.870.60(0.90)(0.30)27.830.451.20(0.80)(0.26)17.310.071.52(0.74)(0.24)16.320.042.79(0.51)(0.17)16.210.042.38(0.59)(0.19)14.08(0.04)1.21(0.80)(0.26)16.670.050.41(0.94)(0.31)44.521.040501 鄂武商0551 创元科技0571 新大洲0561 陕长岭列标准偏差xj列平均数j1.130.(1.21)(9.50)5.5.57(0.81)(0.90)(1.23)(2.72)(0.26)(0.29)(0.40)(0.)16.499.6913.311.9915.2128.210.05(0.20)(0.07)(0.47)成长能力应收帐款周转率存货周转率销售增长率净利增长率i0.570.290.14B1.710.860.431.001.001.00max3.00CI0.00CR0.00i0.570.290.14B1.710.860.431.001.001.00max3.00CI0.00CR0.00i0.400.300.200.10B1.601.200.800.401.001.001.001.00max4.00CI0.00CR0.00i0.670.33B1.330.671.001.00max2.00CI0.00CR0.00偿债能力成长能力0.290.14应收帐款周转率存货周转率销售增长率净利增长率0.200.100.670.330.060.030.100.05X2加权值0.190.200.240.170.060.090.190.210.150.020.200.020.080.200.030.090.020.300.080.020.090.04(0.00)0.060.01(0.01)0.140.070.010.010.01(0.01)0.010.17自有资本比净值报酬率X3X3标准值X3加权值率X4X4标准值34.412.680.2227.520.3227.411.970.16.981.7219.041.130.0944.610.7026.811.910.1637.570.548.720.080.0149.540.8112.250.440.0444.140.6919.811.200.1055.620.9519.861.210.1044.250.6910.860.300.0238.750.5715.600.780.0658.971.0211.340.350.0344.290.6910.700.280.0242.780.6.97(0.30)(0.02)62.251.1011.330.350.0338.250.5614.680.690.05.280.7217.680.990.0848.210.7814.150.630.0525.370.2710.560.270.0257.941.0010.920.310.0222.720.2114.450.660.0538.0.572.49(0.55)(0.04).381.1410.200.230.0227.900.3310.540.270.0239.210.588.900.100.0133.580.4510.330.250.0233.450.459.090.120.0155.950.9612.650.480.0448.540.790.98(0.70)(0.06)29.0.372.51(0.55)(0.04).251.142.78(0.52)(0.04)41.250.636.53(0.14)(0.01)36.470.527.86(0.00)(0.00)39.260.5819.141.140.0936.450.520.59(0.74)(0.06)47.610.770.01(0.03)(0.01)(0.08)2.941.10(0.50)(21.58)7.909.88(0.50)(0.69)(0.85)(2.98)(0.04)(0.06)(0.07)(0.24)45.2161.8039.27.2513.3544.580.711.090.580.76CR阶数RI2.000.163.000.584.000.905.001.126.001.247.001.328.001.41RCRRX4加权值0.040.200.080.060.090.080.110.080.070.120.080.080.130.060.080.090.030.110.020.070.130.040.070.050.050.110.090.040.130.070.060.070.060.09应收帐款存货周转流动比率X5X5标准值X5加权值周转率X6X6标准值X6加权值率X71.940.260.022.08(0.70)(0.04)1.696.712.720.233.26(0.47)(0.03)7.911.760.160.014.63(0.21)(0.01)275.901.720.140.0130.524.730.272.663.250.930.0812.871.360.0855.976.812.770.2420.442.810.162.452.060.320.032.15(0.68)(0.04)15.473.571.100.096.570.160.0114.692.780.690.067.390.320.0227.1.650.110.015.20(0.10)(0.01)4.273.110.860.072.23(0.67)(0.04)0.3.381.520.139.310.680.045.220.22(0.63)(0.05)2.56(0.60)(0.03)0.992.050.310.034.58(0.22)(0.01)1.041.31(0.07)(0.01)1.(0.73)(0.04)4.580.75(0.36)(0.03)2.73(0.57)(0.03)12.321.650.110.013.92(0.34)(0.02)9.102.410.500.041.62(0.78)(0.04)0.911.960.270.022.66(0.58)(0.03)7.261.18(0.14)(0.01)7.780.390.022.051.10(0.18)(0.02)2.90(0.54)(0.03)0.181.670.120.015.22(0.10)(0.01)0.1.560.060.018.150.460.031.781.450.000.001.86(0.74)(0.04)1.520.96(0.25)(0.02)4.28(0.28)(0.02)3.181.960.270.021.80(0.75)(0.04)5.1.860.210.020.92(0.92)(0.05)0.720.83(0.32)(0.03)4.83(0.17)(0.01)1.000.61(0.43)(0.04)7.390.320.028.090.92(0.27)(0.02)4.83(0.17)(0.01)7.661.33(0.06)(0.01)2.31(0.65)(0.04)3.1.25(0.10)(0.01)2.20(0.67)(0.04)1.140.93(0.27)(0.02)2.69(0.58)(0.03)3.101.800.180.020.24(1.05)(0.06)0.230.080.120.070.090.581.511.201.231.451.93(0.45)0.03(0.13)(0.11)(0.04)0.00(0.01)(0.01)3.580.167.290.625.735.24(0.41)(1.06)0.30(0.97)(0.02)(0.06)0.02(0.06)5.261.333.531.0445.4514.399.001.45
X7标准值X7加权值(3.04)(0.09)(2.61)(0.07)16.010.46(2.97)(0.08)0.730.02(2.99)(0.09)(2.08)(0.06)(2.14)(0.06)(1.22)(0.03)(2.86)(0.08)(3.13)(0.09)(2.80)(0.08)(3.09)(0.09)(3.09)(0.09)(2.84)(0.08)(2.30)(0.07)(2.53)(0.07)(3.09)(0.09)(2.65)(0.08)(3.02)(0.09)(3.15)(0.09)(3.10)(0.09)(3.03)(0.09)(3.05)(0.09)(2.94)(0.08)(2.75)(0.08)(3.11)(0.09)(3.09)(0.09)(2.60)(0.07)(2.63)(0.08)(2.)(0.08)(3.08)(0.09)(2.94)(0.08)(3.14)(0.09)销售增长净利增长率X8X8标准值X8加权值率X9X9标准值X9加权值170.419.650.92330.003.140.15.983.720.35125.87(0.38)(0.02)44.610.370.0499.50(0.84)(0.04)17.57(1.62)(0.15)15.61(2.29)(0.11)90.133.730.3629.85(2.04)(0.10)14.14(1.87)(0.18)4.50(2.48)(0.12)(5.62)(3.33)(0.32)80.69(1.16)(0.06)24.88(1.08)(0.10)(13.77)(2.79)(0.13)38.75(0.06)(0.01)34.17(1.97)(0.09)58.971.430.1467.07(1.40)(0.07)4.29(2.60)(0.25)(13.45)(2.79)(0.13)2.86(2.70)(0.26)13.88(2.32)(0.11)2.72(2.71)(0.26)716.429.810.4728.98(0.78)(0.07)(42.39)(3.29)(0.16)(0.28)(2.94)(0.28)144.45(0.06)(0.00)13.31(1.93)(0.18)23.65(2.15)(0.10)15.34(1.78)(0.17)(35.81)(3.17)(0.15)(57.94)(7.19)(0.68)40.03(1.86)(0.09)22.72(1.24)(0.12)(21.50)(2.93)(0.14)18.12(1.58)(0.15)16.12(2.28)(0.11)52.160.930.09106.66(0.71)(0.03)27.90(0.86)(0.08)9.63(2.39)(0.11)9.48(2.22)(0.21)54.33(1.62)(0.08)23.69(1.17)(0.11)101.13(0.81)(0.04)13.42(1.93)(0.18)26.13(2.10)(0.10)5.95(2.48)(0.24)74.09(1.28)(0.06)(10.72)(3.70)(0.35)(19.17)(2.)(0.14)29.(0.73)(0.07)256.921.880.090.(2.87)(0.27)286.602.390.1111.44(2.07)(0.20)182.700.600.0316.63(1.69)(0.16)11.08(2.36)(0.11)19.17(1.50)(0.14)(28.48)(3.05)(0.15)(16.20)(4.11)(0.39)6.25(2.45)(0.12)(7.61)(3.48)(0.33)(68.59)(3.74)(0.18)(2.79)(3.07)(2.91)(3.09)(0.08)(0.09)(0.08)(0.09)(4.99)(61.80)(9.26)(47.16)39.5313.56(3.28)(7.47)(3.60)(6.39)(0.31)(42.23)(0.71)263.44(0.34)(106.79)(0.61)(345.76)147.9857.92(3.28)1.99(4.40)(8.53)(0.16)0.09(0.21)(0.41)综合评分2.272.071.400.970.720.570.420.440.220.240.040.03(0.03)(0.05)(0.09)(0.14)(0.15)(0.29)(0.16)(0.23)(0.20)(0.24)(0.30)(0.29)(0.32)(0.34)(0.39)(0.34)(0.41)(0.48)(0.51)(0.55)(0.75)(0.75)(0.83)(1.02)(1.04)(2.29)
