房地产行业资本结构分析
合集下载
相关主题
- 1、下载文档前请自行甄别文档内容的完整性，平台不提供额外的编辑、内容补充、找答案等附加服务。
- 2、"仅部分预览"的文档,不可在线预览部分如存在完整性等问题,可反馈申请退款(可完整预览的文档不适用该条件!)。
- 3、如文档侵犯您的权益，请联系客服反馈,我们会尽快为您处理(人工客服工作时间：9:00-18:30)。
0.00% 7.90% 47.99% 0.00% 38.71% 27.12% 43.84% 60.16% 20.11% 33.54% 0.00% 14.71% 17.30% 17.80% 16.45% 27.19% 10.47% 77.61% 0.00% 4.26% 49.74% 2.84% 33.37%
排名
代码
简称
行业均值(算术平均)
行业中值
1
000002.SZ 万科A
2
600048.SH 保利地产
3
600383.SH 金地集团
4
000024.SZ 招商地产
5
000402.SZ 金融街
6
002146.SZ 荣盛发展
7
600376.SH 首开股份
8
600340.SH 华夏幸福
9
000656.SZ 金科股份
47.95% 53.49% 25.07% 33.86% 75.52% 47.40% 45.49% 72.66% 34.17% 12.16% 65.19% 44.45% 63.50% 26.08%
0.00% 22.12% 52.55%
6.80% 8.72% 0.63% 2.11% 34.85% 45.91% 57.71% 0.00% 6.04% 43.94% 0.00% 20.58% 39.84% 50.31% 58.84% 24.47% 58.43% 0.00% 17.86% 32.39% 50.78% 30.13% 45.21% 10.23% 84.57% 7.13% 9.63% 57.84% 0.00% 38.87%
6.59% 42.83% 56.30% 33.27% 39.13% 14.85% 37.47% 49.34% 49.68% 21.17% 43.31% 31.88% 37.32% 70.68% 48.00% 15.99%
0.00% 31.49% 24.04% 23.14% 25.30%
59.04% 64.44% 69.51% 49.52% 67.71% 67.19% 61.03% 58.86% 48.24% 48.68% 46.41% 67.00% 59.22% 52.25% 72.47% 64.52% 54.46% 86.27% 69.30% 63.88% 59.11% 55.84% 93.41% 57.17% 43.70% 66.73% 60.87% 85.15% 62.53% 50.66% 50.32% 78.83% 56.69% 68.12% 62.68% 29.32% 52.00% 84.01% 100.00% 68.51% 75.96% 76.86% 74.70%
52.05% 46.51% 74.93% 66.14% 24.48% 52.60% 54.51% 27.34% 65.83% 87.84% 34.81% 55.55% 36.50% 73.92% 100.00% 77.88% 47.45% 93.20% 91.28% 99.37% 97.89% 65.15% 54.09% 42.29% 100.00% 93.96% 56.06% 100.00% 79.42% 60.16% 49.69% 41.16% 75.53% 41.57% 100.00% 82.14% 67.61% 49.22% 69.87% 54.79% 89.77% 15.43% 92.87% 90.37% 42.16% 100.00% 61.13%
50.36% 48.42% 67.30% 45.52% 19.18% 55.83% 57.11% 22.34% 68.32% 84.32% 31.10% 54.22% 37.38% 79.88% 99.63% 64.09% 62.02% 97.19% 81.32% 99.49% 79.99% 71.33% 61.06% 40.33% 100.00% 92.10% 52.01% 100.00% 61.29% 72.88% 56.16% 39.84% 79.89% 66.46% 100.00% 85.29% 82.70% 82.20% 83.55% 72.81% 89.53% 22.39% 100.00% 95.74% 50.26% 97.16% 66.63%
40.96% 35.56% 25.81% 52.06% 30.84% 30.47% 48.31% 42.06% 63.08% 42.32% 56.05% 47.90% 38.40% 56.42% 29.30% 46.94% 37.91% 18.50% 37.34% 42.93% 66.00% 39.60% 24.78% 56.08% 66.23% 45.68% 54.48% 22.88% 48.20% 65.88% 65.85% 34.28% 53.62% 28.70% 56.98% 70.36% 60.68% 19.22%
0.00% 39.51% 63.77% 39.53% 38.29%
59.04% 64.44% 74.19% 47.94% 69.16% 69.53% 51.69% 57.94% 36.92% 57.68% 43.95% 52.10% 61.60% 43.58% 70.70% 53.06% 62.09% 81.50% 62.66% 57.07% 34.00% 60.40% 75.22% 43.92% 33.77% 54.32% 45.52% 77.12% 51.80% 34.12% 34.15% 65.72% 46.38% 71.30% 43.02% 29.64% 39.32% 80.78% 100.00% 60.49% 36.23% 60.47% 61.71%
52
000620.SZ 新华联
53
000797.SZ 中国武夷
54
600665.SH 天地源
55
600895.SH 张江高科
56
002344.SZ 海宁皮城
57
002077.SZ 大港股份
58
002305.SZ 南国置业
59
600064.SH 南京高科
60
600622.SH 嘉宝集团
61
600708.SH 海博股份
30
600510.SH 黑牡丹
31
600223.SH 鲁商置业
32
600748.SH 上实发展
33
600675.SH 中华企业
34
000540.SZ 中天城投
35
000981.SZ 银亿股份
36
600663.SH 陆家嘴
37
000931.SZ 中关村
38
600322.SH 天房发展
39
600565.SH 迪马股份
45.24% 39.48% 22.96% 52.81% 34.88% 36.06% 49.07% 40.53% 53.09% 35.29% 61.81% 39.50% 49.42% 59.02% 17.14% 40.75% 32.98% 27.60% 38.80% 52.32% 52.78% 38.47% 18.83% 59.76% 66.06% 29.18% 56.29% 42.87% 56.10% 48.62% 59.56% 13.52% 60.22% 49.16% 58.13% 49.42% 58.28% 32.87% 16.83% 44.12% 35.07% 50.63% 33.56%
49.64% 51.58% 32.70% 54.48% 80.82% 44.17% 42.89% 77.66% 31.68% 15.68% 68.90% 45.78% 62.62% 20.12%
0.37% 35.91% 37.98%
2.81% 18.68%
0.51% 20.01% 28.67% 38.94% 59.67%
10
600208.SH 新湖中宝
11
000031.SZ 中粮地产
12
000918.SZ 嘉凯城
13
600823.SH 世茂股份
14
600266.SH 北京城建
15
002244.SZ 滨江集团
16
600067.SH 冠城大通
17
000926.SZ 福星股份
18
601588.SH 北辰实业
19
000671.SZ 阳光城
72
600094.SH 大名城
73
600185.SH 格力地产
74
000062.SZ 深圳华强
75
600052.SH 浙江广厦
76
600658.SH 电子城
77
000809.SZ 铁岭新城
78
600745.SH 中茵股份
79
002208.SZ 合肥城建
80
600641.SH 万业企业
81
000558.SZ 莱茵体育
51.27% 64.10% 70.43% 62.04% 41.33% 52.16% 56.16% 28.89% 59.16% 82.91% 52.65% 55.83% 59.27% 78.85% 100.00% 98.80% 52.32% 81.65% 85.92% 89.55% 84.02% 62.43% 61.69% 55.04% 100.00% 98.75% 53.63% 100.00% 82.26% 79.47% 62.71% 46.73% 54.24% 60.99% 100.00% 100.00% 43.87% 77.26% 69.52% 57.16% 87.14% 34.06% 100.00% 92.11% 68.17% 65.24% 71.25%
0.00% 1.20% 47.68% 18.35% 14.08% 10.45% 15.98% 37.57% 38.31% 44.96% 0.00% 1.25% 46.37% 0.00% 17.74% 20.53% 37.29% 53.27% 45.76% 39.01% 0.00% 0.00% 56.13% 22.74% 30.48% 42.84% 12.86% 65.94% 0.00% 7.89% 31.83% 34.76% 28.75%
82
600639.SH 浦东金桥
83
600683.SH 京投银泰
84
000965.SZ 天保基建
85
600503.SH 华丽家族
86
600791.SH 京能置业
87
000506.SZ 中润资源
88
600638.SH 新黄浦
48.73% 35.90% 29.57% 37.96% 58.67% 47.84% 43.84% 71.11% 40.84% 17.09% 47.35% 44.17% 40.73% 21.15%
40
600743.SH 华远地产
41
000006.SZ 深振业A
2012年
2013年
2014年
负债占比
股东权益 占比
负债占比
股东权益 占比
负债占比
股东权益 占比
40.96% 35.56% 30.49% 50.48% 32.29% 32.81% 38.97% 41.14% 51.76% 51.32% 53.59% 33.00% 40.78% 47.75% 27.53% 35.48% 45.54% 13.73% 30.70% 36.12% 40.89% 44.16%
62
000517.SZ 荣安地产
63
600007.SH 中国国贸
64
002133.SZ 广宇集团
65
000863.SZ 三湘股份
66
002285.SZ 世联行
67
000011.SZ 深物业A
68
600684.SH 珠江实业
69
000537.SZ 广宇发展
70
000667.SZ 美好集团
71
600716.SH 凤凰股份
54.76% 60.52% 77.04% 47.19% 65.12% 63.94% 50.93% 59.47% 46.91% 64.71% 38.19% 60.50% 50.58% 40.98% 82.86% 59.25% 67.02% 72.40% 61.20% 47.68% 47.22% 61.53% 81.17% 40.24% 33.94% 70.82% 43.71% 57.13% 43.90% 51.38% 40.44% 86.48% 39.78% 50.84% 41.87% 50.58% 41.72% 67.13% 83.17% 55.88% 64.93% 49.37% 66.44%
20
600724.SH 宁波富达
21
600649.SH 城投控股
22
600325.SH 华发股份
23
000046.SZ 泛海控股
24
000718.SZ 苏宁环球
25
000043.SZ 中航地产
26
600246.SH 万通地产
27
600657.SH 信达地产
28
000979.SZ 中弘股份
29
600133.SH 东湖高新
42
600077.SH 宋都股份
43
600736.SH 苏州高新
44
000631.SZ 顺发恒业
45
000042.SZ 中洲控股
46
600225.SH 天津松江
47
600162.SH 香江控股
48
600533.SH 栖霞建设
49
000732.SZ 泰禾集团
50
000616.SZ 海航投资
Байду номын сангаас51
000897.SZ 津滨发展
排名
代码
简称
行业均值(算术平均)
行业中值
1
000002.SZ 万科A
2
600048.SH 保利地产
3
600383.SH 金地集团
4
000024.SZ 招商地产
5
000402.SZ 金融街
6
002146.SZ 荣盛发展
7
600376.SH 首开股份
8
600340.SH 华夏幸福
9
000656.SZ 金科股份
47.95% 53.49% 25.07% 33.86% 75.52% 47.40% 45.49% 72.66% 34.17% 12.16% 65.19% 44.45% 63.50% 26.08%
0.00% 22.12% 52.55%
6.80% 8.72% 0.63% 2.11% 34.85% 45.91% 57.71% 0.00% 6.04% 43.94% 0.00% 20.58% 39.84% 50.31% 58.84% 24.47% 58.43% 0.00% 17.86% 32.39% 50.78% 30.13% 45.21% 10.23% 84.57% 7.13% 9.63% 57.84% 0.00% 38.87%
6.59% 42.83% 56.30% 33.27% 39.13% 14.85% 37.47% 49.34% 49.68% 21.17% 43.31% 31.88% 37.32% 70.68% 48.00% 15.99%
0.00% 31.49% 24.04% 23.14% 25.30%
59.04% 64.44% 69.51% 49.52% 67.71% 67.19% 61.03% 58.86% 48.24% 48.68% 46.41% 67.00% 59.22% 52.25% 72.47% 64.52% 54.46% 86.27% 69.30% 63.88% 59.11% 55.84% 93.41% 57.17% 43.70% 66.73% 60.87% 85.15% 62.53% 50.66% 50.32% 78.83% 56.69% 68.12% 62.68% 29.32% 52.00% 84.01% 100.00% 68.51% 75.96% 76.86% 74.70%
52.05% 46.51% 74.93% 66.14% 24.48% 52.60% 54.51% 27.34% 65.83% 87.84% 34.81% 55.55% 36.50% 73.92% 100.00% 77.88% 47.45% 93.20% 91.28% 99.37% 97.89% 65.15% 54.09% 42.29% 100.00% 93.96% 56.06% 100.00% 79.42% 60.16% 49.69% 41.16% 75.53% 41.57% 100.00% 82.14% 67.61% 49.22% 69.87% 54.79% 89.77% 15.43% 92.87% 90.37% 42.16% 100.00% 61.13%
50.36% 48.42% 67.30% 45.52% 19.18% 55.83% 57.11% 22.34% 68.32% 84.32% 31.10% 54.22% 37.38% 79.88% 99.63% 64.09% 62.02% 97.19% 81.32% 99.49% 79.99% 71.33% 61.06% 40.33% 100.00% 92.10% 52.01% 100.00% 61.29% 72.88% 56.16% 39.84% 79.89% 66.46% 100.00% 85.29% 82.70% 82.20% 83.55% 72.81% 89.53% 22.39% 100.00% 95.74% 50.26% 97.16% 66.63%
40.96% 35.56% 25.81% 52.06% 30.84% 30.47% 48.31% 42.06% 63.08% 42.32% 56.05% 47.90% 38.40% 56.42% 29.30% 46.94% 37.91% 18.50% 37.34% 42.93% 66.00% 39.60% 24.78% 56.08% 66.23% 45.68% 54.48% 22.88% 48.20% 65.88% 65.85% 34.28% 53.62% 28.70% 56.98% 70.36% 60.68% 19.22%
0.00% 39.51% 63.77% 39.53% 38.29%
59.04% 64.44% 74.19% 47.94% 69.16% 69.53% 51.69% 57.94% 36.92% 57.68% 43.95% 52.10% 61.60% 43.58% 70.70% 53.06% 62.09% 81.50% 62.66% 57.07% 34.00% 60.40% 75.22% 43.92% 33.77% 54.32% 45.52% 77.12% 51.80% 34.12% 34.15% 65.72% 46.38% 71.30% 43.02% 29.64% 39.32% 80.78% 100.00% 60.49% 36.23% 60.47% 61.71%
52
000620.SZ 新华联
53
000797.SZ 中国武夷
54
600665.SH 天地源
55
600895.SH 张江高科
56
002344.SZ 海宁皮城
57
002077.SZ 大港股份
58
002305.SZ 南国置业
59
600064.SH 南京高科
60
600622.SH 嘉宝集团
61
600708.SH 海博股份
30
600510.SH 黑牡丹
31
600223.SH 鲁商置业
32
600748.SH 上实发展
33
600675.SH 中华企业
34
000540.SZ 中天城投
35
000981.SZ 银亿股份
36
600663.SH 陆家嘴
37
000931.SZ 中关村
38
600322.SH 天房发展
39
600565.SH 迪马股份
45.24% 39.48% 22.96% 52.81% 34.88% 36.06% 49.07% 40.53% 53.09% 35.29% 61.81% 39.50% 49.42% 59.02% 17.14% 40.75% 32.98% 27.60% 38.80% 52.32% 52.78% 38.47% 18.83% 59.76% 66.06% 29.18% 56.29% 42.87% 56.10% 48.62% 59.56% 13.52% 60.22% 49.16% 58.13% 49.42% 58.28% 32.87% 16.83% 44.12% 35.07% 50.63% 33.56%
49.64% 51.58% 32.70% 54.48% 80.82% 44.17% 42.89% 77.66% 31.68% 15.68% 68.90% 45.78% 62.62% 20.12%
0.37% 35.91% 37.98%
2.81% 18.68%
0.51% 20.01% 28.67% 38.94% 59.67%
10
600208.SH 新湖中宝
11
000031.SZ 中粮地产
12
000918.SZ 嘉凯城
13
600823.SH 世茂股份
14
600266.SH 北京城建
15
002244.SZ 滨江集团
16
600067.SH 冠城大通
17
000926.SZ 福星股份
18
601588.SH 北辰实业
19
000671.SZ 阳光城
72
600094.SH 大名城
73
600185.SH 格力地产
74
000062.SZ 深圳华强
75
600052.SH 浙江广厦
76
600658.SH 电子城
77
000809.SZ 铁岭新城
78
600745.SH 中茵股份
79
002208.SZ 合肥城建
80
600641.SH 万业企业
81
000558.SZ 莱茵体育
51.27% 64.10% 70.43% 62.04% 41.33% 52.16% 56.16% 28.89% 59.16% 82.91% 52.65% 55.83% 59.27% 78.85% 100.00% 98.80% 52.32% 81.65% 85.92% 89.55% 84.02% 62.43% 61.69% 55.04% 100.00% 98.75% 53.63% 100.00% 82.26% 79.47% 62.71% 46.73% 54.24% 60.99% 100.00% 100.00% 43.87% 77.26% 69.52% 57.16% 87.14% 34.06% 100.00% 92.11% 68.17% 65.24% 71.25%
0.00% 1.20% 47.68% 18.35% 14.08% 10.45% 15.98% 37.57% 38.31% 44.96% 0.00% 1.25% 46.37% 0.00% 17.74% 20.53% 37.29% 53.27% 45.76% 39.01% 0.00% 0.00% 56.13% 22.74% 30.48% 42.84% 12.86% 65.94% 0.00% 7.89% 31.83% 34.76% 28.75%
82
600639.SH 浦东金桥
83
600683.SH 京投银泰
84
000965.SZ 天保基建
85
600503.SH 华丽家族
86
600791.SH 京能置业
87
000506.SZ 中润资源
88
600638.SH 新黄浦
48.73% 35.90% 29.57% 37.96% 58.67% 47.84% 43.84% 71.11% 40.84% 17.09% 47.35% 44.17% 40.73% 21.15%
40
600743.SH 华远地产
41
000006.SZ 深振业A
2012年
2013年
2014年
负债占比
股东权益 占比
负债占比
股东权益 占比
负债占比
股东权益 占比
40.96% 35.56% 30.49% 50.48% 32.29% 32.81% 38.97% 41.14% 51.76% 51.32% 53.59% 33.00% 40.78% 47.75% 27.53% 35.48% 45.54% 13.73% 30.70% 36.12% 40.89% 44.16%
62
000517.SZ 荣安地产
63
600007.SH 中国国贸
64
002133.SZ 广宇集团
65
000863.SZ 三湘股份
66
002285.SZ 世联行
67
000011.SZ 深物业A
68
600684.SH 珠江实业
69
000537.SZ 广宇发展
70
000667.SZ 美好集团
71
600716.SH 凤凰股份
54.76% 60.52% 77.04% 47.19% 65.12% 63.94% 50.93% 59.47% 46.91% 64.71% 38.19% 60.50% 50.58% 40.98% 82.86% 59.25% 67.02% 72.40% 61.20% 47.68% 47.22% 61.53% 81.17% 40.24% 33.94% 70.82% 43.71% 57.13% 43.90% 51.38% 40.44% 86.48% 39.78% 50.84% 41.87% 50.58% 41.72% 67.13% 83.17% 55.88% 64.93% 49.37% 66.44%
20
600724.SH 宁波富达
21
600649.SH 城投控股
22
600325.SH 华发股份
23
000046.SZ 泛海控股
24
000718.SZ 苏宁环球
25
000043.SZ 中航地产
26
600246.SH 万通地产
27
600657.SH 信达地产
28
000979.SZ 中弘股份
29
600133.SH 东湖高新
42
600077.SH 宋都股份
43
600736.SH 苏州高新
44
000631.SZ 顺发恒业
45
000042.SZ 中洲控股
46
600225.SH 天津松江
47
600162.SH 香江控股
48
600533.SH 栖霞建设
49
000732.SZ 泰禾集团
50
000616.SZ 海航投资
Байду номын сангаас51
000897.SZ 津滨发展