66cd6c3a29
- 将 periodComparison 从对象格式改为数组格式 - 匹配 ComparisonAnalysis 组件期望的数据结构 - 修复"盈利与利润趋势"图表无法显示的问题 🤖 Generated with [Claude Code](https://claude.com/claude-code) Co-Authored-By: Claude <noreply@anthropic.com>
416 lines
18 KiB
JavaScript
416 lines
18 KiB
JavaScript
// src/mocks/data/financial.js
|
|
// 财务数据相关的 Mock 数据
|
|
|
|
// 生成财务数据
|
|
export const generateFinancialData = (stockCode) => {
|
|
const periods = ['2024-09-30', '2024-06-30', '2024-03-31', '2023-12-31'];
|
|
|
|
return {
|
|
stockCode,
|
|
|
|
// 股票基本信息
|
|
stockInfo: {
|
|
stock_code: stockCode,
|
|
stock_name: stockCode === '000001' ? '平安银行' : '示例公司',
|
|
industry: stockCode === '000001' ? '银行' : '制造业',
|
|
list_date: '1991-04-03',
|
|
market: 'SZ',
|
|
// 关键指标
|
|
key_metrics: {
|
|
eps: 2.72,
|
|
roe: 16.23,
|
|
gross_margin: 71.92,
|
|
net_margin: 32.56,
|
|
roa: 1.05
|
|
},
|
|
// 增长率
|
|
growth_rates: {
|
|
revenue_growth: 8.2,
|
|
profit_growth: 12.5,
|
|
asset_growth: 5.6,
|
|
equity_growth: 6.8
|
|
},
|
|
// 财务概要
|
|
financial_summary: {
|
|
revenue: 162350,
|
|
net_profit: 52860,
|
|
total_assets: 5024560,
|
|
total_liabilities: 4698880
|
|
},
|
|
// 最新业绩预告
|
|
latest_forecast: {
|
|
forecast_type: '预增',
|
|
content: '预计全年净利润同比增长10%-17%'
|
|
}
|
|
},
|
|
|
|
// 资产负债表 - 嵌套结构
|
|
balanceSheet: periods.map((period, i) => ({
|
|
period,
|
|
assets: {
|
|
current_assets: {
|
|
cash: 856780 - i * 10000,
|
|
trading_financial_assets: 234560 - i * 5000,
|
|
notes_receivable: 12340 - i * 200,
|
|
accounts_receivable: 45670 - i * 1000,
|
|
prepayments: 8900 - i * 100,
|
|
other_receivables: 23450 - i * 500,
|
|
inventory: 156780 - i * 3000,
|
|
contract_assets: 34560 - i * 800,
|
|
other_current_assets: 67890 - i * 1500,
|
|
total: 2512300 - i * 25000
|
|
},
|
|
non_current_assets: {
|
|
long_term_equity_investments: 234560 - i * 5000,
|
|
investment_property: 45670 - i * 1000,
|
|
fixed_assets: 678900 - i * 15000,
|
|
construction_in_progress: 123450 - i * 3000,
|
|
right_of_use_assets: 34560 - i * 800,
|
|
intangible_assets: 89012 - i * 2000,
|
|
goodwill: 45670 - i * 1000,
|
|
deferred_tax_assets: 12340 - i * 300,
|
|
other_non_current_assets: 67890 - i * 1500,
|
|
total: 2512260 - i * 25000
|
|
},
|
|
total: 5024560 - i * 50000
|
|
},
|
|
liabilities: {
|
|
current_liabilities: {
|
|
short_term_borrowings: 456780 - i * 10000,
|
|
notes_payable: 23450 - i * 500,
|
|
accounts_payable: 234560 - i * 5000,
|
|
advance_receipts: 12340 - i * 300,
|
|
contract_liabilities: 34560 - i * 800,
|
|
employee_compensation_payable: 45670 - i * 1000,
|
|
taxes_payable: 23450 - i * 500,
|
|
other_payables: 78900 - i * 1500,
|
|
non_current_liabilities_due_within_one_year: 89012 - i * 2000,
|
|
total: 3456780 - i * 35000
|
|
},
|
|
non_current_liabilities: {
|
|
long_term_borrowings: 678900 - i * 15000,
|
|
bonds_payable: 234560 - i * 5000,
|
|
lease_liabilities: 45670 - i * 1000,
|
|
deferred_tax_liabilities: 12340 - i * 300,
|
|
other_non_current_liabilities: 89012 - i * 2000,
|
|
total: 1242100 - i * 13000
|
|
},
|
|
total: 4698880 - i * 48000
|
|
},
|
|
equity: {
|
|
share_capital: 19405,
|
|
capital_reserve: 89012 - i * 2000,
|
|
surplus_reserve: 45670 - i * 1000,
|
|
undistributed_profit: 156780 - i * 3000,
|
|
treasury_stock: 0,
|
|
other_comprehensive_income: 12340 - i * 300,
|
|
parent_company_equity: 315680 - i * 1800,
|
|
minority_interests: 10000 - i * 200,
|
|
total: 325680 - i * 2000
|
|
}
|
|
})),
|
|
|
|
// 利润表 - 嵌套结构
|
|
incomeStatement: periods.map((period, i) => ({
|
|
period,
|
|
revenue: {
|
|
total_operating_revenue: 162350 - i * 4000,
|
|
operating_revenue: 158900 - i * 3900,
|
|
other_income: 3450 - i * 100
|
|
},
|
|
costs: {
|
|
total_operating_cost: 93900 - i * 2500,
|
|
operating_cost: 45620 - i * 1200,
|
|
taxes_and_surcharges: 4560 - i * 100,
|
|
selling_expenses: 12340 - i * 300,
|
|
admin_expenses: 15670 - i * 400,
|
|
rd_expenses: 8900 - i * 200,
|
|
financial_expenses: 6810 - i * 300,
|
|
interest_expense: 8900 - i * 200,
|
|
interest_income: 2090 - i * 50,
|
|
three_expenses_total: 34820 - i * 1000,
|
|
four_expenses_total: 43720 - i * 1200,
|
|
asset_impairment_loss: 1200 - i * 50,
|
|
credit_impairment_loss: 2340 - i * 100
|
|
},
|
|
other_gains: {
|
|
fair_value_change: 1230 - i * 50,
|
|
investment_income: 3450 - i * 100,
|
|
investment_income_from_associates: 890 - i * 20,
|
|
exchange_income: 560 - i * 10,
|
|
asset_disposal_income: 340 - i * 10
|
|
},
|
|
profit: {
|
|
operating_profit: 68450 - i * 1500,
|
|
total_profit: 69500 - i * 1500,
|
|
income_tax_expense: 16640 - i * 300,
|
|
net_profit: 52860 - i * 1200,
|
|
parent_net_profit: 51200 - i * 1150,
|
|
minority_profit: 1660 - i * 50,
|
|
continuing_operations_net_profit: 52860 - i * 1200,
|
|
discontinued_operations_net_profit: 0
|
|
},
|
|
non_operating: {
|
|
non_operating_income: 1050 - i * 20,
|
|
non_operating_expenses: 450 - i * 10
|
|
},
|
|
per_share: {
|
|
basic_eps: 2.72 - i * 0.06,
|
|
diluted_eps: 2.70 - i * 0.06
|
|
},
|
|
comprehensive_income: {
|
|
other_comprehensive_income: 890 - i * 20,
|
|
total_comprehensive_income: 53750 - i * 1220,
|
|
parent_comprehensive_income: 52050 - i * 1170,
|
|
minority_comprehensive_income: 1700 - i * 50
|
|
}
|
|
})),
|
|
|
|
// 现金流量表 - 嵌套结构
|
|
cashflow: periods.map((period, i) => ({
|
|
period,
|
|
operating_activities: {
|
|
inflow: {
|
|
cash_from_sales: 178500 - i * 4500
|
|
},
|
|
outflow: {
|
|
cash_for_goods: 52900 - i * 1500
|
|
},
|
|
net_flow: 125600 - i * 3000
|
|
},
|
|
investment_activities: {
|
|
net_flow: -45300 - i * 1000
|
|
},
|
|
financing_activities: {
|
|
net_flow: -38200 + i * 500
|
|
},
|
|
cash_changes: {
|
|
net_increase: 42100 - i * 1500,
|
|
ending_balance: 456780 - i * 10000
|
|
},
|
|
key_metrics: {
|
|
free_cash_flow: 80300 - i * 2000
|
|
}
|
|
})),
|
|
|
|
// 财务指标 - 嵌套结构
|
|
financialMetrics: periods.map((period, i) => ({
|
|
period,
|
|
profitability: {
|
|
roe: 16.23 - i * 0.3,
|
|
roe_deducted: 15.89 - i * 0.3,
|
|
roe_weighted: 16.45 - i * 0.3,
|
|
roa: 1.05 - i * 0.02,
|
|
gross_margin: 71.92 - i * 0.5,
|
|
net_profit_margin: 32.56 - i * 0.3,
|
|
operating_profit_margin: 42.16 - i * 0.4,
|
|
cost_profit_ratio: 115.8 - i * 1.2,
|
|
ebit: 86140 - i * 1800
|
|
},
|
|
per_share_metrics: {
|
|
eps: 2.72 - i * 0.06,
|
|
basic_eps: 2.72 - i * 0.06,
|
|
diluted_eps: 2.70 - i * 0.06,
|
|
deducted_eps: 2.65 - i * 0.06,
|
|
bvps: 16.78 - i * 0.1,
|
|
operating_cash_flow_ps: 6.47 - i * 0.15,
|
|
capital_reserve_ps: 4.59 - i * 0.1,
|
|
undistributed_profit_ps: 8.08 - i * 0.15
|
|
},
|
|
growth: {
|
|
revenue_growth: 8.2 - i * 0.5,
|
|
net_profit_growth: 12.5 - i * 0.8,
|
|
deducted_profit_growth: 11.8 - i * 0.7,
|
|
parent_profit_growth: 12.3 - i * 0.75,
|
|
operating_cash_flow_growth: 15.6 - i * 1.0,
|
|
total_asset_growth: 5.6 - i * 0.3,
|
|
equity_growth: 6.8 - i * 0.4,
|
|
fixed_asset_growth: 4.2 - i * 0.2
|
|
},
|
|
operational_efficiency: {
|
|
total_asset_turnover: 0.41 - i * 0.01,
|
|
fixed_asset_turnover: 2.35 - i * 0.05,
|
|
current_asset_turnover: 0.82 - i * 0.02,
|
|
receivable_turnover: 12.5 - i * 0.3,
|
|
receivable_days: 29.2 + i * 0.7,
|
|
inventory_turnover: 0, // 银行无库存
|
|
inventory_days: 0,
|
|
working_capital_turnover: 1.68 - i * 0.04
|
|
},
|
|
solvency: {
|
|
current_ratio: 0.73 + i * 0.01,
|
|
quick_ratio: 0.71 + i * 0.01,
|
|
cash_ratio: 0.25 + i * 0.005,
|
|
conservative_quick_ratio: 0.68 + i * 0.01,
|
|
asset_liability_ratio: 93.52 + i * 0.05,
|
|
interest_coverage: 8.56 - i * 0.2,
|
|
cash_to_maturity_debt_ratio: 0.45 - i * 0.01,
|
|
tangible_asset_debt_ratio: 94.12 + i * 0.05
|
|
},
|
|
expense_ratios: {
|
|
selling_expense_ratio: 7.60 + i * 0.1,
|
|
admin_expense_ratio: 9.65 + i * 0.1,
|
|
financial_expense_ratio: 4.19 + i * 0.1,
|
|
rd_expense_ratio: 5.48 + i * 0.1,
|
|
three_expense_ratio: 21.44 + i * 0.3,
|
|
four_expense_ratio: 26.92 + i * 0.4,
|
|
cost_ratio: 28.10 + i * 0.2
|
|
}
|
|
})),
|
|
|
|
// 主营业务 - 按产品/业务分类
|
|
mainBusiness: {
|
|
product_classification: [
|
|
{
|
|
period: '2024-09-30',
|
|
report_type: '2024年三季报',
|
|
products: [
|
|
{ content: '零售金融业务', revenue: 81320000000, gross_margin: 68.5, profit_margin: 42.3, profit: 34398160000 },
|
|
{ content: '对公金融业务', revenue: 68540000000, gross_margin: 62.8, profit_margin: 38.6, profit: 26456440000 },
|
|
{ content: '金融市场业务', revenue: 12490000000, gross_margin: 75.2, profit_margin: 52.1, profit: 6507290000 },
|
|
{ content: '合计', revenue: 162350000000, gross_margin: 67.5, profit_margin: 41.2, profit: 66883200000 },
|
|
]
|
|
},
|
|
{
|
|
period: '2024-06-30',
|
|
report_type: '2024年中报',
|
|
products: [
|
|
{ content: '零售金融业务', revenue: 78650000000, gross_margin: 67.8, profit_margin: 41.5, profit: 32639750000 },
|
|
{ content: '对公金融业务', revenue: 66280000000, gross_margin: 61.9, profit_margin: 37.8, profit: 25053840000 },
|
|
{ content: '金融市场业务', revenue: 11870000000, gross_margin: 74.5, profit_margin: 51.2, profit: 6077440000 },
|
|
{ content: '合计', revenue: 156800000000, gross_margin: 66.8, profit_margin: 40.5, profit: 63504000000 },
|
|
]
|
|
},
|
|
{
|
|
period: '2024-03-31',
|
|
report_type: '2024年一季报',
|
|
products: [
|
|
{ content: '零售金融业务', revenue: 38920000000, gross_margin: 67.2, profit_margin: 40.8, profit: 15879360000 },
|
|
{ content: '对公金融业务', revenue: 32650000000, gross_margin: 61.2, profit_margin: 37.1, profit: 12113150000 },
|
|
{ content: '金融市场业务', revenue: 5830000000, gross_margin: 73.8, profit_margin: 50.5, profit: 2944150000 },
|
|
{ content: '合计', revenue: 77400000000, gross_margin: 66.1, profit_margin: 39.8, profit: 30805200000 },
|
|
]
|
|
},
|
|
{
|
|
period: '2023-12-31',
|
|
report_type: '2023年年报',
|
|
products: [
|
|
{ content: '零售金融业务', revenue: 152680000000, gross_margin: 66.5, profit_margin: 40.2, profit: 61377360000 },
|
|
{ content: '对公金融业务', revenue: 128450000000, gross_margin: 60.5, profit_margin: 36.5, profit: 46884250000 },
|
|
{ content: '金融市场业务', revenue: 22870000000, gross_margin: 73.2, profit_margin: 49.8, profit: 11389260000 },
|
|
{ content: '合计', revenue: 304000000000, gross_margin: 65.2, profit_margin: 39.2, profit: 119168000000 },
|
|
]
|
|
},
|
|
],
|
|
industry_classification: [
|
|
{
|
|
period: '2024-09-30',
|
|
report_type: '2024年三季报',
|
|
industries: [
|
|
{ content: '华南地区', revenue: 56817500000, gross_margin: 69.2, profit_margin: 43.5, profit: 24715612500 },
|
|
{ content: '华东地区', revenue: 48705000000, gross_margin: 67.8, profit_margin: 41.2, profit: 20066460000 },
|
|
{ content: '华北地区', revenue: 32470000000, gross_margin: 65.5, profit_margin: 38.8, profit: 12598360000 },
|
|
{ content: '西南地区', revenue: 16235000000, gross_margin: 64.2, profit_margin: 37.5, profit: 6088125000 },
|
|
{ content: '其他地区', revenue: 8122500000, gross_margin: 62.8, profit_margin: 35.2, profit: 2859120000 },
|
|
{ content: '合计', revenue: 162350000000, gross_margin: 67.5, profit_margin: 41.2, profit: 66883200000 },
|
|
]
|
|
},
|
|
{
|
|
period: '2024-06-30',
|
|
report_type: '2024年中报',
|
|
industries: [
|
|
{ content: '华南地区', revenue: 54880000000, gross_margin: 68.5, profit_margin: 42.8, profit: 23488640000 },
|
|
{ content: '华东地区', revenue: 47040000000, gross_margin: 67.1, profit_margin: 40.5, profit: 19051200000 },
|
|
{ content: '华北地区', revenue: 31360000000, gross_margin: 64.8, profit_margin: 38.1, profit: 11948160000 },
|
|
{ content: '西南地区', revenue: 15680000000, gross_margin: 63.5, profit_margin: 36.8, profit: 5770240000 },
|
|
{ content: '其他地区', revenue: 7840000000, gross_margin: 62.1, profit_margin: 34.5, profit: 2704800000 },
|
|
{ content: '合计', revenue: 156800000000, gross_margin: 66.8, profit_margin: 40.5, profit: 63504000000 },
|
|
]
|
|
},
|
|
]
|
|
},
|
|
|
|
// 业绩预告
|
|
forecast: {
|
|
period: '2024',
|
|
forecast_net_profit_min: 580000, // 百万元
|
|
forecast_net_profit_max: 620000,
|
|
yoy_growth_min: 10.0, // %
|
|
yoy_growth_max: 17.0,
|
|
forecast_type: '预增',
|
|
reason: '受益于零售业务快速增长及资产质量改善，预计全年业绩保持稳定增长',
|
|
publish_date: '2024-10-15'
|
|
},
|
|
|
|
// 行业排名（数组格式，符合 IndustryRankingView 组件要求）
|
|
industryRank: [
|
|
{
|
|
period: '2024-09-30',
|
|
report_type: '三季报',
|
|
rankings: [
|
|
{
|
|
industry_name: stockCode === '000001' ? '银行' : '制造业',
|
|
level_description: '一级行业',
|
|
metrics: {
|
|
eps: { value: 2.72, rank: 8, industry_avg: 1.85 },
|
|
bvps: { value: 15.23, rank: 12, industry_avg: 12.50 },
|
|
roe: { value: 16.23, rank: 10, industry_avg: 12.00 },
|
|
revenue_growth: { value: 8.2, rank: 15, industry_avg: 5.50 },
|
|
profit_growth: { value: 12.5, rank: 9, industry_avg: 8.00 },
|
|
operating_margin: { value: 32.56, rank: 6, industry_avg: 25.00 },
|
|
debt_ratio: { value: 92.5, rank: 35, industry_avg: 88.00 },
|
|
receivable_turnover: { value: 5.2, rank: 18, industry_avg: 4.80 }
|
|
}
|
|
}
|
|
]
|
|
}
|
|
],
|
|
|
|
// 期间对比 - 营收与利润趋势数据
|
|
periodComparison: [
|
|
{
|
|
period: '2024-09-30',
|
|
performance: {
|
|
revenue: 41500000000, // 415亿
|
|
net_profit: 13420000000 // 134.2亿
|
|
}
|
|
},
|
|
{
|
|
period: '2024-06-30',
|
|
performance: {
|
|
revenue: 40800000000, // 408亿
|
|
net_profit: 13180000000 // 131.8亿
|
|
}
|
|
},
|
|
{
|
|
period: '2024-03-31',
|
|
performance: {
|
|
revenue: 40200000000, // 402亿
|
|
net_profit: 13050000000 // 130.5亿
|
|
}
|
|
},
|
|
{
|
|
period: '2023-12-31',
|
|
performance: {
|
|
revenue: 40850000000, // 408.5亿
|
|
net_profit: 13210000000 // 132.1亿
|
|
}
|
|
},
|
|
{
|
|
period: '2023-09-30',
|
|
performance: {
|
|
revenue: 38500000000, // 385亿
|
|
net_profit: 11920000000 // 119.2亿
|
|
}
|
|
},
|
|
{
|
|
period: '2023-06-30',
|
|
performance: {
|
|
revenue: 37800000000, // 378亿
|
|
net_profit: 11850000000 // 118.5亿
|
|
}
|
|
}
|
|
]
|
|
};
|
|
};
|