joey5628/smart-fin-chart
1
0
Fork 0
Code Issues Pull Requests Actions Packages Projects Releases Wiki Activity

feat: 增加贵州茅台图表

Browse Source
This commit is contained in:
R524809
2026-09-09 17:54:06 +08:00
parent 2a38778fa3
commit a6387f8220
27 changed files with 1190 additions and 0 deletions
Download Patch File Download Diff File Expand all files Collapse all files
data/moutai/moutai_balance_annual.csv
+11
View File
@@ -0,0 +1,11 @@
period,total_assets,equity,liabilities,cash_like,cash,receivables,inventory
2016,,,,,,,
2017,,,,,,,
2018,,,,,,,
2019,,,,,,,
2020,,,,,,,
2021,,,,,,,
2022,,,,,,,
2023,,,,,,,
2024,,,,,,,
2025,,,,,,,
1 period total_assets equity liabilities cash_like cash receivables inventory
2 2016
3 2017
4 2018
5 2019
6 2020
7 2021
8 2022
9 2023
10 2024
11 2025
data/moutai/moutai_balance_quarterly.csv
+22
View File
@@ -0,0 +1,22 @@
period,total_assets,equity,liabilities,cash_like,cash,receivables,inventory
2021Q2,,,,,,,
2021Q3,,,,,,,
2021Q4,,,,,,,
2022Q1,,,,,,,
2022Q2,,,,,,,
2022Q3,,,,,,,
2022Q4,,,,,,,
2023Q1,,,,,,,
2023Q2,,,,,,,
2023Q3,,,,,,,
2023Q4,,,,,,,
2024Q1,,,,,,,
2024Q2,,,,,,,
2024Q3,,,,,,,
2024Q4,,,,,,,
2025Q1,,,,,,,
2025Q2,,,,,,,
2025Q3,,,,,,,
2025Q4,,,,,,,
2026Q1,,,,,,,
2026Q2,,,,,,,
1 period total_assets equity liabilities cash_like cash receivables inventory
2 2021Q2
3 2021Q3
4 2021Q4
5 2022Q1
6 2022Q2
7 2022Q3
8 2022Q4
9 2023Q1
10 2023Q2
11 2023Q3
12 2023Q4
13 2024Q1
14 2024Q2
15 2024Q3
16 2024Q4
17 2025Q1
18 2025Q2
19 2025Q3
20 2025Q4
21 2026Q1
22 2026Q2
data/moutai/moutai_base_wine_volume.csv
+31
View File
@@ -0,0 +1,31 @@
period,planned_capacity,released_capacity,base_wine_output,commercial_wine_sales
2000,,,5397.000000,
2001,,,7317.000000,
2002,,,8640.000000,
2003,,,9757.000000,
2004,,,11522.000000,6500.000000
2005,,,12500.000000,7356.000000
2006,,,13839.000000,7300.000000
2007,,,16865.000000,8640.000000
2008,,,20431.000000,9558.000000
2009,,,23004.000000,10380.000000
2010,,,26284.000000,10141.000000
2011,,,30026.000000,11250.000000
2012,,,33600.000000,14800.000000
2013,,,38452.000000,15500.000000
2014,,,38745.000000,18000.000000
2015,,,32179.000000,19798.000000
2016,32592.000000,31360.000000,39313.000000,22918.000000
2017,35952.000000,32592.000000,42829.000000,30206.000000
2018,37408.000000,35952.000000,49672.000000,32464.000000
2019,38528.000000,37408.000000,49923.000000,34562.000000
2020,42560.000000,38528.000000,50235.000000,34313.000000
2021,42743.000000,42743.000000,56472.250000,36261.000000
2022,42743.000000,42743.000000,56810.440000,37901.000000
2023,42795.000000,42743.000000,57204.110000,42111.000000
2024,44595.000000,,56271.990000,46412.950000
2025,46395.000000,,58473.160000,46750.660000
2026,,,,
2027,,,,
2028,,,,
2029,,,,
1 period planned_capacity released_capacity base_wine_output commercial_wine_sales
2 2000 5397.000000
3 2001 7317.000000
4 2002 8640.000000
5 2003 9757.000000
6 2004 11522.000000 6500.000000
7 2005 12500.000000 7356.000000
8 2006 13839.000000 7300.000000
9 2007 16865.000000 8640.000000
10 2008 20431.000000 9558.000000
11 2009 23004.000000 10380.000000
12 2010 26284.000000 10141.000000
13 2011 30026.000000 11250.000000
14 2012 33600.000000 14800.000000
15 2013 38452.000000 15500.000000
16 2014 38745.000000 18000.000000
17 2015 32179.000000 19798.000000
18 2016 32592.000000 31360.000000 39313.000000 22918.000000
19 2017 35952.000000 32592.000000 42829.000000 30206.000000
20 2018 37408.000000 35952.000000 49672.000000 32464.000000
21 2019 38528.000000 37408.000000 49923.000000 34562.000000
22 2020 42560.000000 38528.000000 50235.000000 34313.000000
23 2021 42743.000000 42743.000000 56472.250000 36261.000000
24 2022 42743.000000 42743.000000 56810.440000 37901.000000
25 2023 42795.000000 42743.000000 57204.110000 42111.000000
26 2024 44595.000000 56271.990000 46412.950000
27 2025 46395.000000 58473.160000 46750.660000
28 2026
29 2027
30 2028
31 2029
data/moutai/moutai_cashflow_annual.csv
+11
View File
@@ -0,0 +1,11 @@
period,operating_cash_flow,investing_cash_flow,financing_cash_flow,net_cash_increase
2016,374.510000,-11.030000,-83.350000,280.140000
2017,221.530000,-11.210000,-88.990000,121.330000
2018,413.850000,-16.290000,-164.410000,233.150000
2019,452.110000,-31.660000,-192.840000,227.610000
2020,516.690000,-18.050000,-241.280000,257.370000
2021,640.290000,-55.620000,-265.640000,319.000000
2022,366.990000,-55.370000,-574.250000,-262.620000
2023,665.930000,-97.240000,-588.890000,-20.190000
2024,924.640000,-17.850000,-710.680000,196.100000
2025,615.220000,-316.420000,-734.270000,-435.440000
1 period operating_cash_flow investing_cash_flow financing_cash_flow net_cash_increase
2 2016 374.510000 -11.030000 -83.350000 280.140000
3 2017 221.530000 -11.210000 -88.990000 121.330000
4 2018 413.850000 -16.290000 -164.410000 233.150000
5 2019 452.110000 -31.660000 -192.840000 227.610000
6 2020 516.690000 -18.050000 -241.280000 257.370000
7 2021 640.290000 -55.620000 -265.640000 319.000000
8 2022 366.990000 -55.370000 -574.250000 -262.620000
9 2023 665.930000 -97.240000 -588.890000 -20.190000
10 2024 924.640000 -17.850000 -710.680000 196.100000
11 2025 615.220000 -316.420000 -734.270000 -435.440000
data/moutai/moutai_cashflow_quarterly.csv
+22
View File
@@ -0,0 +1,22 @@
period,operating_cash_flow,investing_cash_flow,financing_cash_flow,net_cash_increase
2021Q2,217.190000,-38.720000,-264.080000,-85.610000
2021Q3,150.330000,-3.940000,-1.200000,145.180000
2021Q4,272.770000,-12.960000,-0.360000,259.430000
2022Q1,-68.760000,-12.400000,-0.040000,-81.200000
2022Q2,68.650000,-4.650000,-283.150000,-219.160000
2022Q3,94.160000,-9.660000,-15.460000,69.050000
2022Q4,272.940000,-28.660000,-275.600000,-31.310000
2023Q1,52.450000,2.180000,-0.230000,54.400000
2023Q2,251.420000,-6.980000,-325.740000,-81.290000
2023Q3,196.150000,-78.360000,-21.280000,96.500000
2023Q4,165.910000,-14.080000,-241.640000,-89.800000
2024Q1,91.870000,-7.670000,-0.120000,84.080000
2024Q2,274.350000,-21.320000,-388.040000,-135.010000
2024Q3,77.990000,22.940000,-1.730000,99.200000
2024Q4,480.430000,-11.800000,-320.790000,147.830000
2025Q1,88.090000,-6.240000,-16.070000,65.780000
2025Q2,43.100000,3.100000,-382.860000,-336.630000
2025Q3,250.780000,-51.090000,-33.510000,166.170000
2025Q4,233.250000,-262.190000,-301.830000,-330.760000
2026Q1,269.100000,256.390000,-10.060000,515.430000
2026Q2,437.810000,0.020000,-369.380000,68.420000
1 period operating_cash_flow investing_cash_flow financing_cash_flow net_cash_increase
2 2021Q2 217.190000 -38.720000 -264.080000 -85.610000
3 2021Q3 150.330000 -3.940000 -1.200000 145.180000
4 2021Q4 272.770000 -12.960000 -0.360000 259.430000
5 2022Q1 -68.760000 -12.400000 -0.040000 -81.200000
6 2022Q2 68.650000 -4.650000 -283.150000 -219.160000
7 2022Q3 94.160000 -9.660000 -15.460000 69.050000
8 2022Q4 272.940000 -28.660000 -275.600000 -31.310000
9 2023Q1 52.450000 2.180000 -0.230000 54.400000
10 2023Q2 251.420000 -6.980000 -325.740000 -81.290000
11 2023Q3 196.150000 -78.360000 -21.280000 96.500000
12 2023Q4 165.910000 -14.080000 -241.640000 -89.800000
13 2024Q1 91.870000 -7.670000 -0.120000 84.080000
14 2024Q2 274.350000 -21.320000 -388.040000 -135.010000
15 2024Q3 77.990000 22.940000 -1.730000 99.200000
16 2024Q4 480.430000 -11.800000 -320.790000 147.830000
17 2025Q1 88.090000 -6.240000 -16.070000 65.780000
18 2025Q2 43.100000 3.100000 -382.860000 -336.630000
19 2025Q3 250.780000 -51.090000 -33.510000 166.170000
20 2025Q4 233.250000 -262.190000 -301.830000 -330.760000
21 2026Q1 269.100000 256.390000 -10.060000 515.430000
22 2026Q2 437.810000 0.020000 -369.380000 68.420000
data/moutai/moutai_channel_revenue_annual.csv
+11
View File
@@ -0,0 +1,11 @@
period,direct,wholesale,direct_share,wholesale_share
2016,34.850000,353.560000,0.089725,0.910275
2017,,,,
2018,43.760000,691.890000,0.059485,0.940515
2019,72.490000,780.960000,0.084938,0.915062
2020,132.400000,815.820000,0.139630,0.860370
2021,240.290000,820.300000,0.226563,0.773437
2022,493.790000,743.940000,0.398948,0.601052
2023,672.330000,799.860000,0.456687,0.543313
2024,748.433270,957.685110,0.438676,0.561324
2025,845.430319,842.315533,0.500923,0.499077
1 period direct wholesale direct_share wholesale_share
2 2016 34.850000 353.560000 0.089725 0.910275
3 2017
4 2018 43.760000 691.890000 0.059485 0.940515
5 2019 72.490000 780.960000 0.084938 0.915062
6 2020 132.400000 815.820000 0.139630 0.860370
7 2021 240.290000 820.300000 0.226563 0.773437
8 2022 493.790000 743.940000 0.398948 0.601052
9 2023 672.330000 799.860000 0.456687 0.543313
10 2024 748.433270 957.685110 0.438676 0.561324
11 2025 845.430319 842.315533 0.500923 0.499077
data/moutai/moutai_classified_revenue_cumulative.csv
+31
View File
@@ -0,0 +1,31 @@
period,moutai,series,direct,wholesale,moutai_share,direct_share
2019Q1,194.980000,21.320000,10.920000,205.380000,0.901433,0.050485
2019Q2,347.950000,46.550000,16.020000,378.480000,0.882003,0.040608
2019Q3,538.320000,70.380000,31.030000,577.670000,0.884377,0.050977
2019Q4,758.020000,95.420000,72.490000,780.960000,0.888194,0.084938
2020Q1,222.220000,21.690000,19.380000,224.530000,0.911074,0.079456
2020Q2,392.610000,46.500000,51.530000,387.590000,0.894104,0.117348
2020Q3,601.450000,70.000000,84.330000,587.130000,0.895748,0.125592
2020Q4,848.310000,99.910000,132.400000,815.820000,0.894634,0.139630
2021Q1,245.920000,26.430000,47.770000,224.570000,0.902956,0.175406
2021Q2,429.490000,60.600000,95.040000,395.050000,0.876349,0.193924
2021Q3,649.920000,95.400000,146.850000,598.470000,0.872001,0.197029
2021Q4,934.650000,125.950000,240.290000,820.300000,0.881246,0.226563
2022Q1,288.600000,34.280000,108.870000,214.010000,0.893831,0.337184
2022Q2,499.650000,75.980000,209.490000,366.140000,0.868005,0.363932
2022Q3,744.000000,125.400000,318.820000,550.590000,0.855763,0.366708
2022Q4,1078.340000,159.390000,493.790000,743.940000,0.871224,0.398948
2023Q1,337.220000,50.140000,178.070000,209.290000,0.870560,0.459702
2023Q2,592.790000,100.740000,314.200000,379.330000,0.854743,0.453045
2023Q3,872.700000,155.940000,462.070000,566.570000,0.848402,0.449205
2023Q4,1265.890000,206.300000,672.330000,799.860000,0.859869,0.456687
2024Q1,397.070000,59.360000,193.190000,263.240000,0.869947,0.423263
2024Q2,685.670000,131.470000,337.280000,479.860000,0.839110,0.412757
2024Q3,1011.260000,193.930000,519.890000,685.290000,0.839088,0.431380
2024Q4,1459.280000,246.840000,748.430000,957.690000,0.855321,0.438674
2025Q1,435.570000,70.220000,232.200000,273.600000,0.861168,0.459075
2025Q2,755.900000,137.630000,400.100000,493.430000,0.845970,0.447775
2025Q3,1105.140000,178.840000,555.550000,728.420000,0.860714,0.432681
2025Q4,1465.000000,222.750000,845.430000,842.320000,0.868020,0.500921
2026Q1,460.048686,78.808783,295.040339,243.817130,0.853748,0.547529
2026Q2,777.240000,129.340000,519.620000,386.970000,0.857332,0.573159
1 period moutai series direct wholesale moutai_share direct_share
2 2019Q1 194.980000 21.320000 10.920000 205.380000 0.901433 0.050485
3 2019Q2 347.950000 46.550000 16.020000 378.480000 0.882003 0.040608
4 2019Q3 538.320000 70.380000 31.030000 577.670000 0.884377 0.050977
5 2019Q4 758.020000 95.420000 72.490000 780.960000 0.888194 0.084938
6 2020Q1 222.220000 21.690000 19.380000 224.530000 0.911074 0.079456
7 2020Q2 392.610000 46.500000 51.530000 387.590000 0.894104 0.117348
8 2020Q3 601.450000 70.000000 84.330000 587.130000 0.895748 0.125592
9 2020Q4 848.310000 99.910000 132.400000 815.820000 0.894634 0.139630
10 2021Q1 245.920000 26.430000 47.770000 224.570000 0.902956 0.175406
11 2021Q2 429.490000 60.600000 95.040000 395.050000 0.876349 0.193924
12 2021Q3 649.920000 95.400000 146.850000 598.470000 0.872001 0.197029
13 2021Q4 934.650000 125.950000 240.290000 820.300000 0.881246 0.226563
14 2022Q1 288.600000 34.280000 108.870000 214.010000 0.893831 0.337184
15 2022Q2 499.650000 75.980000 209.490000 366.140000 0.868005 0.363932
16 2022Q3 744.000000 125.400000 318.820000 550.590000 0.855763 0.366708
17 2022Q4 1078.340000 159.390000 493.790000 743.940000 0.871224 0.398948
18 2023Q1 337.220000 50.140000 178.070000 209.290000 0.870560 0.459702
19 2023Q2 592.790000 100.740000 314.200000 379.330000 0.854743 0.453045
20 2023Q3 872.700000 155.940000 462.070000 566.570000 0.848402 0.449205
21 2023Q4 1265.890000 206.300000 672.330000 799.860000 0.859869 0.456687
22 2024Q1 397.070000 59.360000 193.190000 263.240000 0.869947 0.423263
23 2024Q2 685.670000 131.470000 337.280000 479.860000 0.839110 0.412757
24 2024Q3 1011.260000 193.930000 519.890000 685.290000 0.839088 0.431380
25 2024Q4 1459.280000 246.840000 748.430000 957.690000 0.855321 0.438674
26 2025Q1 435.570000 70.220000 232.200000 273.600000 0.861168 0.459075
27 2025Q2 755.900000 137.630000 400.100000 493.430000 0.845970 0.447775
28 2025Q3 1105.140000 178.840000 555.550000 728.420000 0.860714 0.432681
29 2025Q4 1465.000000 222.750000 845.430000 842.320000 0.868020 0.500921
30 2026Q1 460.048686 78.808783 295.040339 243.817130 0.853748 0.547529
31 2026Q2 777.240000 129.340000 519.620000 386.970000 0.857332 0.573159
data/moutai/moutai_classified_revenue_quarterly.csv
+31
View File
@@ -0,0 +1,31 @@
period,moutai,series,direct,wholesale,moutai_share,direct_share
2019Q1,194.980000,21.320000,10.920000,205.380000,0.901433,0.050485
2019Q2,152.970000,25.230000,5.100000,173.100000,0.858418,0.028620
2019Q3,190.380000,23.830000,15.010000,199.190000,0.888754,0.070075
2019Q4,219.700000,25.050000,41.460000,203.290000,0.897651,0.169397
2020Q1,222.220000,21.690000,19.380000,224.530000,0.911074,0.079456
2020Q2,170.390000,24.820000,32.140000,163.060000,0.872855,0.164652
2020Q3,208.840000,23.500000,32.800000,199.540000,0.898855,0.141172
2020Q4,246.860000,29.910000,48.070000,228.690000,0.891932,0.173688
2021Q1,245.920000,26.430000,47.770000,224.570000,0.902956,0.175406
2021Q2,183.570000,34.180000,47.270000,170.480000,0.843031,0.217084
2021Q3,220.430000,34.790000,51.810000,203.410000,0.863686,0.203001
2021Q4,284.730000,30.550000,93.440000,221.830000,0.903102,0.296381
2022Q1,288.600000,34.280000,108.870000,214.010000,0.893831,0.337184
2022Q2,211.050000,41.700000,100.620000,152.130000,0.835015,0.398101
2022Q3,244.350000,49.420000,109.320000,184.450000,0.831773,0.372128
2022Q4,334.340000,33.980000,174.970000,193.350000,0.907743,0.475049
2023Q1,337.220000,50.140000,178.070000,209.290000,0.870560,0.459702
2023Q2,255.570000,50.600000,136.130000,170.040000,0.834732,0.444622
2023Q3,279.910000,55.200000,147.870000,187.240000,0.835278,0.441258
2023Q4,393.200000,50.360000,210.260000,233.290000,0.886464,0.474039
2024Q1,397.070000,59.360000,193.190000,263.240000,0.869947,0.423263
2024Q2,288.600000,72.110000,144.090000,216.620000,0.800089,0.399462
2024Q3,325.590000,62.460000,182.610000,205.430000,0.839041,0.470596
2024Q4,448.020000,52.910000,228.540000,272.390000,0.894376,0.456231
2025Q1,435.570000,70.220000,232.200000,273.600000,0.861168,0.459075
2025Q2,320.320000,67.400000,167.890000,219.830000,0.826163,0.433019
2025Q3,349.240000,41.220000,155.460000,235.000000,0.894432,0.398146
2025Q4,359.860000,43.900000,289.880000,113.890000,0.891272,0.717933
2026Q1,460.048686,78.808783,295.040339,243.817130,0.853748,0.547529
2026Q2,317.190000,50.530000,224.580000,143.150000,0.862586,0.610720
1 period moutai series direct wholesale moutai_share direct_share
2 2019Q1 194.980000 21.320000 10.920000 205.380000 0.901433 0.050485
3 2019Q2 152.970000 25.230000 5.100000 173.100000 0.858418 0.028620
4 2019Q3 190.380000 23.830000 15.010000 199.190000 0.888754 0.070075
5 2019Q4 219.700000 25.050000 41.460000 203.290000 0.897651 0.169397
6 2020Q1 222.220000 21.690000 19.380000 224.530000 0.911074 0.079456
7 2020Q2 170.390000 24.820000 32.140000 163.060000 0.872855 0.164652
8 2020Q3 208.840000 23.500000 32.800000 199.540000 0.898855 0.141172
9 2020Q4 246.860000 29.910000 48.070000 228.690000 0.891932 0.173688
10 2021Q1 245.920000 26.430000 47.770000 224.570000 0.902956 0.175406
11 2021Q2 183.570000 34.180000 47.270000 170.480000 0.843031 0.217084
12 2021Q3 220.430000 34.790000 51.810000 203.410000 0.863686 0.203001
13 2021Q4 284.730000 30.550000 93.440000 221.830000 0.903102 0.296381
14 2022Q1 288.600000 34.280000 108.870000 214.010000 0.893831 0.337184
15 2022Q2 211.050000 41.700000 100.620000 152.130000 0.835015 0.398101
16 2022Q3 244.350000 49.420000 109.320000 184.450000 0.831773 0.372128
17 2022Q4 334.340000 33.980000 174.970000 193.350000 0.907743 0.475049
18 2023Q1 337.220000 50.140000 178.070000 209.290000 0.870560 0.459702
19 2023Q2 255.570000 50.600000 136.130000 170.040000 0.834732 0.444622
20 2023Q3 279.910000 55.200000 147.870000 187.240000 0.835278 0.441258
21 2023Q4 393.200000 50.360000 210.260000 233.290000 0.886464 0.474039
22 2024Q1 397.070000 59.360000 193.190000 263.240000 0.869947 0.423263
23 2024Q2 288.600000 72.110000 144.090000 216.620000 0.800089 0.399462
24 2024Q3 325.590000 62.460000 182.610000 205.430000 0.839041 0.470596
25 2024Q4 448.020000 52.910000 228.540000 272.390000 0.894376 0.456231
26 2025Q1 435.570000 70.220000 232.200000 273.600000 0.861168 0.459075
27 2025Q2 320.320000 67.400000 167.890000 219.830000 0.826163 0.433019
28 2025Q3 349.240000 41.220000 155.460000 235.000000 0.894432 0.398146
29 2025Q4 359.860000 43.900000 289.880000 113.890000 0.891272 0.717933
30 2026Q1 460.048686 78.808783 295.040339 243.817130 0.853748 0.547529
31 2026Q2 317.190000 50.530000 224.580000 143.150000 0.862586 0.610720
data/moutai/moutai_distributors.csv
+10
View File
@@ -0,0 +1,10 @@
period,domestic,overseas,total
2022年报,2084.000000,105.000000,2189.000000
2023年报,2080.000000,106.000000,2186.000000
2024年报,2143.000000,104.000000,2247.000000
2025Q1,2174.000000,109.000000,2283.000000
2025Q2,2280.000000,115.000000,2395.000000
2025Q3,2325.000000,121.000000,2446.000000
2025年报,2353.000000,126.000000,2479.000000
2026Q1,2098.000000,124.000000,2222.000000
2026Q2,2307.000000,119.000000,2426.000000
1 period domestic overseas total
2 2022年报 2084.000000 105.000000 2189.000000
3 2023年报 2080.000000 106.000000 2186.000000
4 2024年报 2143.000000 104.000000 2247.000000
5 2025Q1 2174.000000 109.000000 2283.000000
6 2025Q2 2280.000000 115.000000 2395.000000
7 2025Q3 2325.000000 121.000000 2446.000000
8 2025年报 2353.000000 126.000000 2479.000000
9 2026Q1 2098.000000 124.000000 2222.000000
10 2026Q2 2307.000000 119.000000 2426.000000
data/moutai/moutai_dividend.csv
+27
View File
@@ -0,0 +1,27 @@
period,dividend,net_profit,payout_ratio
2001,1.500000,3.282907,0.456912
2002,0.550000,3.767985,0.145967
2003,0.907500,5.867478,0.154666
2004,1.966250,8.205540,0.239625
2005,1.415700,11.577382,0.122282
2006,12.184458,15.448124,0.788734
2007,7.890168,28.308316,0.278723
2008,10.910328,37.994806,0.287153
2009,11.184030,43.081146,0.259604
2010,21.707400,50.511942,0.429748
2011,41.496055,87.631459,0.473529
2012,66.640774,133.080796,0.500754
2013,45.409993,151.366398,0.300000
2014,49.950993,153.498043,0.325418
2015,77.519966,155.030903,0.500029
2016,85.258145,167.183627,0.509967
2017,138.169196,270.793603,0.510238
2018,182.638598,352.036253,0.518806
2019,213.867676,412.064710,0.519015
2020,242.358242,466.972854,0.518999
2021,272.280873,525.811027,0.517830
2022,547.513811,627.164437,0.872999
2023,627.872784,747.340716,0.840143
2024,646.720000,862.281464,0.750010
2025,650.330000,823.200671,0.790002
2025,300.006375,646.267467,0.464214
1 period dividend net_profit payout_ratio
2 2001 1.500000 3.282907 0.456912
3 2002 0.550000 3.767985 0.145967
4 2003 0.907500 5.867478 0.154666
5 2004 1.966250 8.205540 0.239625
6 2005 1.415700 11.577382 0.122282
7 2006 12.184458 15.448124 0.788734
8 2007 7.890168 28.308316 0.278723
9 2008 10.910328 37.994806 0.287153
10 2009 11.184030 43.081146 0.259604
11 2010 21.707400 50.511942 0.429748
12 2011 41.496055 87.631459 0.473529
13 2012 66.640774 133.080796 0.500754
14 2013 45.409993 151.366398 0.300000
15 2014 49.950993 153.498043 0.325418
16 2015 77.519966 155.030903 0.500029
17 2016 85.258145 167.183627 0.509967
18 2017 138.169196 270.793603 0.510238
19 2018 182.638598 352.036253 0.518806
20 2019 213.867676 412.064710 0.519015
21 2020 242.358242 466.972854 0.518999
22 2021 272.280873 525.811027 0.517830
23 2022 547.513811 627.164437 0.872999
24 2023 627.872784 747.340716 0.840143
25 2024 646.720000 862.281464 0.750010
26 2025 650.330000 823.200671 0.790002
27 2025 300.006375 646.267467 0.464214
data/moutai/moutai_expense_annual.csv
+23
View File
@@ -0,0 +1,23 @@
period,sales_expense,admin_expense,rd_expense,tax_surcharge,revenue,sales_expense_rate,admin_expense_rate,rd_expense_rate,tax_surcharge_rate
2004,,,,,,,,,
2005,,,,,,,,,
2006,,,,,,,,,
2007,,,,,,,,,
2008,,,,,,,,,
2009,,,,,,,,,
2010,,,,,,,,,
2011,,,,,,,,,
2012,,,,,,,,,
2013,,,,,,,,,
2014,,,,,,,,,
2015,,,,,,,,,
2016,,,,,,,,,
2017,,,,,,,,,
2018,,,,,,,,,
2019,,,,,,,,,
2020,,,,,,,,,
2021,,,,,,,,,
2022,,,,,,,,,
2023,,,,,,,,,
2024,,,,,,,,,
2025,,,,,,,,,
1 period sales_expense admin_expense rd_expense tax_surcharge revenue sales_expense_rate admin_expense_rate rd_expense_rate tax_surcharge_rate
2 2004
3 2005
4 2006
5 2007
6 2008
7 2009
8 2010
9 2011
10 2012
11 2013
12 2014
13 2015
14 2016
15 2017
16 2018
17 2019
18 2020
19 2021
20 2022
21 2023
22 2024
23 2025
data/moutai/moutai_expense_quarterly.csv
+27
View File
@@ -0,0 +1,27 @@
period,sales_expense,admin_expense,rd_expense,tax_surcharge,revenue,gross_margin,sales_expense_rate,admin_expense_rate,rd_expense_rate,tax_surcharge_rate
2020Q1,,,,,,,,,,
2020Q2,,,,,,,,,,
2020Q3,,,,,,,,,,
2020Q4,,,,,,,,,,
2021Q1,,,,,,,,,,
2021Q2,,,,,,,,,,
2021Q3,,,,,,,,,,
2021Q4,,,,,,,,,,
2022Q1,,,,,,,,,,
2022Q2,,,,,,,,,,
2022Q3,,,,,,,,,,
2022Q4,,,,,,,,,,
2023Q1,,,,,,,,,,
2023Q2,,,,,,,,,,
2023Q3,,,,,,,,,,
2023Q4,,,,,,,,,,
2024Q1,,,,,,,,,,
2024Q2,,,,,,,,,,
2024Q3,,,,,,,,,,
2024Q4,,,,,,,,,,
2025Q1,,,,,,,,,,
2025Q2,,,,,,,,,,
2025Q3,,,,,,,,,,
2025Q4,,,,,,,,,,
2026Q1,,,,,,,,,,
2026Q2,,,,,,,,,,
1 period sales_expense admin_expense rd_expense tax_surcharge revenue gross_margin sales_expense_rate admin_expense_rate rd_expense_rate tax_surcharge_rate
2 2020Q1
3 2020Q2
4 2020Q3
5 2020Q4
6 2021Q1
7 2021Q2
8 2021Q3
9 2021Q4
10 2022Q1
11 2022Q2
12 2022Q3
13 2022Q4
14 2023Q1
15 2023Q2
16 2023Q3
17 2023Q4
18 2024Q1
19 2024Q2
20 2024Q3
21 2024Q4
22 2025Q1
23 2025Q2
24 2025Q3
25 2025Q4
26 2026Q1
27 2026Q2
data/moutai/moutai_flying_price.csv
+17
View File
@@ -0,0 +1,17 @@
period,wholesale_price
2010,1000.000000
2011,1200.000000
2012,2300.000000
2013,1500.000000
2014,1000.000000
2015,850.000000
2016,1100.000000
2017,1800.000000
2018,2000.000000
2019,2600.000000
2020,2600.000000
2021,3100.000000
2022,3000.000000
2023,2900.000000
2024,2350.000000
2025,1485.000000
1 period wholesale_price
2 2010 1000.000000
3 2011 1200.000000
4 2012 2300.000000
5 2013 1500.000000
6 2014 1000.000000
7 2015 850.000000
8 2016 1100.000000
9 2017 1800.000000
10 2018 2000.000000
11 2019 2600.000000
12 2020 2600.000000
13 2021 3100.000000
14 2022 3000.000000
15 2023 2900.000000
16 2024 2350.000000
17 2025 1485.000000
data/moutai/moutai_liquor_industry_output.csv
+21
View File
@@ -0,0 +1,21 @@
period,output,yoy
2006,397.100000,
2007,493.900000,
2008,569.300000,
2009,706.900000,
2010,890.800000,
2011,1025.600000,
2012,1153.200000,
2013,1226.200000,
2014,1257.100000,
2015,1312.800000,
2016,1358.400000,
2017,1198.100000,
2018,871.200000,
2019,786.000000,
2020,740.700000,
2021,715.600000,
2022,671.200000,
2023,449.200000,
2024,414.500000,
2025,354.900000,
1 period output yoy
2 2006 397.100000
3 2007 493.900000
4 2008 569.300000
5 2009 706.900000
6 2010 890.800000
7 2011 1025.600000
8 2012 1153.200000
9 2013 1226.200000
10 2014 1257.100000
11 2015 1312.800000
12 2016 1358.400000
13 2017 1198.100000
14 2018 871.200000
15 2019 786.000000
16 2020 740.700000
17 2021 715.600000
18 2022 671.200000
19 2023 449.200000
20 2024 414.500000
21 2025 354.900000
data/moutai/moutai_price_adjustments.csv
+13
View File
@@ -0,0 +1,13 @@
period,before_price,after_price,increase_rate
2001-08,185.000000,218.000000,0.178000
2003-10,218.000000,268.000000,0.229000
2006-02,268.000000,308.000000,0.149000
2007-03,308.000000,358.000000,0.162000
2008-01,358.000000,439.000000,0.226000
2010-01,439.000000,499.000000,0.137000
2011-01,499.000000,619.000000,0.240000
2012-09,619.000000,819.000000,0.323000
2018-01,819.000000,969.000000,0.183000
2023-11,969.000000,1169.000000,0.206000
2026-03,1169.000000,1269.000000,0.086000
2026-07,1269.000000,1369.000000,0.079000
1 period before_price after_price increase_rate
2 2001-08 185.000000 218.000000 0.178000
3 2003-10 218.000000 268.000000 0.229000
4 2006-02 268.000000 308.000000 0.149000
5 2007-03 308.000000 358.000000 0.162000
6 2008-01 358.000000 439.000000 0.226000
7 2010-01 439.000000 499.000000 0.137000
8 2011-01 499.000000 619.000000 0.240000
9 2012-09 619.000000 819.000000 0.323000
10 2018-01 819.000000 969.000000 0.183000
11 2023-11 969.000000 1169.000000 0.206000
12 2026-03 1169.000000 1269.000000 0.086000
13 2026-07 1269.000000 1369.000000 0.079000
data/moutai/moutai_product_revenue_annual.csv
+11
View File
@@ -0,0 +1,11 @@
period,moutai,series,moutai_share,series_share
2016,367.140000,21.270000,0.945238,0.054762
2017,523.940000,57.740000,0.900736,0.099264
2018,654.870000,80.770000,0.890204,0.109796
2019,758.020000,95.420000,0.888194,0.111806
2020,848.310000,99.910000,0.894634,0.105366
2021,934.650000,125.950000,0.881246,0.118754
2022,1078.340000,159.390000,0.871224,0.128776
2023,1265.890000,206.300000,0.859869,0.140131
2024,1459.280760,246.837621,0.855322,0.144678
2025,1464.999065,222.746787,0.868021,0.131979
1 period moutai series moutai_share series_share
2 2016 367.140000 21.270000 0.945238 0.054762
3 2017 523.940000 57.740000 0.900736 0.099264
4 2018 654.870000 80.770000 0.890204 0.109796
5 2019 758.020000 95.420000 0.888194 0.111806
6 2020 848.310000 99.910000 0.894634 0.105366
7 2021 934.650000 125.950000 0.881246 0.118754
8 2022 1078.340000 159.390000 0.871224 0.128776
9 2023 1265.890000 206.300000 0.859869 0.140131
10 2024 1459.280760 246.837621 0.855322 0.144678
11 2025 1464.999065 222.746787 0.868021 0.131979
data/moutai/moutai_profitability_annual.csv
+22
View File
@@ -0,0 +1,22 @@
period,revenue,gross_profit,net_profit,gross_margin,revenue_yoy,net_profit_yoy
2005,39.310000,,11.190000,,,
2006,48.960000,,15.040000,,0.245485,0.344057
2007,72.370000,,28.310000,,0.478145,0.882314
2008,82.420000,,37.990000,,0.138870,0.341929
2009,96.700000,,43.120000,,0.173259,0.135036
2010,116.330000,,50.510000,,0.202999,0.171382
2011,184.020000,,87.630000,,0.581879,0.734904
2012,264.550000,,133.080000,,0.437615,0.518658
2013,309.220000,,151.370000,,0.168853,0.137436
2014,315.740000,,153.500000,,0.021085,0.014071
2015,326.600000,,155.030000,,0.034395,0.009967
2016,388.620000,,167.180000,0.912300,0.189896,0.078372
2017,582.180000,,270.790000,0.898000,0.498070,0.619751
2018,736.390000,,352.040000,0.911400,0.264884,0.300048
2019,854.300000,,412.060000,0.913000,0.160119,0.170492
2020,949.150000,867.390000,466.970000,0.914100,0.111027,0.133257
2021,1061.900000,972.070000,524.600000,0.915400,0.118790,0.123413
2022,1241.000000,1140.060000,627.160000,0.918700,0.168660,0.195501
2023,1476.940000,1358.260000,747.340000,0.919600,0.190121,0.191626
2024,1708.990000,1571.100000,862.280000,0.919300,0.157115,0.153799
2025,1688.380000,1539.460000,823.200000,0.911800,-0.012060,-0.045322
1 period revenue gross_profit net_profit gross_margin revenue_yoy net_profit_yoy
2 2005 39.310000 11.190000
3 2006 48.960000 15.040000 0.245485 0.344057
4 2007 72.370000 28.310000 0.478145 0.882314
5 2008 82.420000 37.990000 0.138870 0.341929
6 2009 96.700000 43.120000 0.173259 0.135036
7 2010 116.330000 50.510000 0.202999 0.171382
8 2011 184.020000 87.630000 0.581879 0.734904
9 2012 264.550000 133.080000 0.437615 0.518658
10 2013 309.220000 151.370000 0.168853 0.137436
11 2014 315.740000 153.500000 0.021085 0.014071
12 2015 326.600000 155.030000 0.034395 0.009967
13 2016 388.620000 167.180000 0.912300 0.189896 0.078372
14 2017 582.180000 270.790000 0.898000 0.498070 0.619751
15 2018 736.390000 352.040000 0.911400 0.264884 0.300048
16 2019 854.300000 412.060000 0.913000 0.160119 0.170492
17 2020 949.150000 867.390000 466.970000 0.914100 0.111027 0.133257
18 2021 1061.900000 972.070000 524.600000 0.915400 0.118790 0.123413
19 2022 1241.000000 1140.060000 627.160000 0.918700 0.168660 0.195501
20 2023 1476.940000 1358.260000 747.340000 0.919600 0.190121 0.191626
21 2024 1708.990000 1571.100000 862.280000 0.919300 0.157115 0.153799
22 2025 1688.380000 1539.460000 823.200000 0.911800 -0.012060 -0.045322
data/moutai/moutai_profitability_quarterly.csv
+53
View File
@@ -0,0 +1,53 @@
period,revenue,gross_profit,net_profit,gross_margin,revenue_yoy,net_profit_yoy
2020Q1,244.050000,223.730000,130.940000,0.916700,,
2020Q1,20.320000,,,,-0.916738,
2020Q2,195.470000,178.280000,95.080000,0.912000,8.619587,
2020Q2,17.200000,,,,-0.912007,
2020Q3,232.620000,211.840000,112.250000,0.910600,12.524419,
2020Q3,20.790000,,,,-0.910627,
2020Q4,277.000000,253.770000,128.700000,0.916100,12.323713,
2020Q4,23.230000,,,,-0.916137,
2021Q1,272.710000,250.010000,139.540000,0.916800,10.739561,
2021Q1,22.700000,,,,-0.916761,
2021Q2,218.160000,198.540000,107.000000,0.910100,8.610573,
2021Q2,19.620000,,,,-0.910066,
2021Q3,255.550000,232.120000,126.120000,0.908300,12.024975,
2021Q3,23.430000,,,,-0.908315,
2021Q4,315.480000,291.400000,151.940000,0.923700,12.464789,
2021Q4,24.080000,,,,-0.923672,
2022Q1,322.960000,298.310000,172.450000,0.923700,12.411960,
2022Q1,24.650000,,,,-0.923675,
2022Q2,253.210000,232.400000,125.490000,0.917800,9.272211,
2022Q2,20.810000,,,,-0.917815,
2022Q3,295.430000,270.080000,146.060000,0.914200,13.196540,
2022Q3,25.360000,,,,-0.914159,
2022Q4,369.400000,339.280000,183.170000,0.918500,13.566246,
2022Q4,30.110000,,,,-0.918489,
2023Q1,387.560000,358.860000,207.950000,0.926000,11.871471,
2023Q1,28.700000,,,,-0.925947,
2023Q2,308.200000,279.830000,151.860000,0.908000,9.738676,
2023Q2,28.370000,,,,-0.907949,
2023Q3,336.920000,308.350000,168.960000,0.915200,10.875925,
2023Q3,28.570000,,,,-0.915202,
2023Q4,444.250000,411.220000,218.580000,0.925600,14.549527,
2023Q4,33.030000,,,,-0.925650,
2024Q1,457.760000,423.940000,240.650000,0.926100,12.858916,
2024Q1,33.810000,,,,-0.926140,
2024Q2,361.550000,327.860000,176.300000,0.906800,9.693582,
2024Q2,33.700000,,,,-0.906790,
2024Q3,388.450000,353.680000,191.320000,0.910500,10.526706,
2024Q3,34.770000,,,,-0.910490,
2024Q4,501.230000,465.620000,254.010000,0.928900,13.415588,
2024Q4,35.610000,,,,-0.928955,
2025Q1,506.010000,465.400000,268.470000,0.919700,13.209773,
2025Q1,40.610000,,,,-0.919745,
2025Q2,387.880000,350.720000,185.550000,0.904200,8.551342,
2025Q2,37.160000,,,,-0.904197,
2025Q3,390.640000,356.580000,192.240000,0.912800,9.512379,
2025Q3,34.070000,,,,-0.912784,
2025Q4,403.840000,366.760000,176.930000,0.908000,10.853243,
2025Q4,37.080000,,,,-0.908181,
2026Q1,539.090000,483.890000,272.430000,0.908000,13.538565,
2026Q1,55.210000,,,,-0.897587,
2026Q2,367.940000,328.400000,172.740000,,5.664372,
2026Q2,39.530000,,,,-0.892564,
1 period revenue gross_profit net_profit gross_margin revenue_yoy net_profit_yoy
2 2020Q1 244.050000 223.730000 130.940000 0.916700
3 2020Q1 20.320000 -0.916738
4 2020Q2 195.470000 178.280000 95.080000 0.912000 8.619587
5 2020Q2 17.200000 -0.912007
6 2020Q3 232.620000 211.840000 112.250000 0.910600 12.524419
7 2020Q3 20.790000 -0.910627
8 2020Q4 277.000000 253.770000 128.700000 0.916100 12.323713
9 2020Q4 23.230000 -0.916137
10 2021Q1 272.710000 250.010000 139.540000 0.916800 10.739561
11 2021Q1 22.700000 -0.916761
12 2021Q2 218.160000 198.540000 107.000000 0.910100 8.610573
13 2021Q2 19.620000 -0.910066
14 2021Q3 255.550000 232.120000 126.120000 0.908300 12.024975
15 2021Q3 23.430000 -0.908315
16 2021Q4 315.480000 291.400000 151.940000 0.923700 12.464789
17 2021Q4 24.080000 -0.923672
18 2022Q1 322.960000 298.310000 172.450000 0.923700 12.411960
19 2022Q1 24.650000 -0.923675
20 2022Q2 253.210000 232.400000 125.490000 0.917800 9.272211
21 2022Q2 20.810000 -0.917815
22 2022Q3 295.430000 270.080000 146.060000 0.914200 13.196540
23 2022Q3 25.360000 -0.914159
24 2022Q4 369.400000 339.280000 183.170000 0.918500 13.566246
25 2022Q4 30.110000 -0.918489
26 2023Q1 387.560000 358.860000 207.950000 0.926000 11.871471
27 2023Q1 28.700000 -0.925947
28 2023Q2 308.200000 279.830000 151.860000 0.908000 9.738676
29 2023Q2 28.370000 -0.907949
30 2023Q3 336.920000 308.350000 168.960000 0.915200 10.875925
31 2023Q3 28.570000 -0.915202
32 2023Q4 444.250000 411.220000 218.580000 0.925600 14.549527
33 2023Q4 33.030000 -0.925650
34 2024Q1 457.760000 423.940000 240.650000 0.926100 12.858916
35 2024Q1 33.810000 -0.926140
36 2024Q2 361.550000 327.860000 176.300000 0.906800 9.693582
37 2024Q2 33.700000 -0.906790
38 2024Q3 388.450000 353.680000 191.320000 0.910500 10.526706
39 2024Q3 34.770000 -0.910490
40 2024Q4 501.230000 465.620000 254.010000 0.928900 13.415588
41 2024Q4 35.610000 -0.928955
42 2025Q1 506.010000 465.400000 268.470000 0.919700 13.209773
43 2025Q1 40.610000 -0.919745
44 2025Q2 387.880000 350.720000 185.550000 0.904200 8.551342
45 2025Q2 37.160000 -0.904197
46 2025Q3 390.640000 356.580000 192.240000 0.912800 9.512379
47 2025Q3 34.070000 -0.912784
48 2025Q4 403.840000 366.760000 176.930000 0.908000 10.853243
49 2025Q4 37.080000 -0.908181
50 2026Q1 539.090000 483.890000 272.430000 0.908000 13.538565
51 2026Q1 55.210000 -0.897587
52 2026Q2 367.940000 328.400000 172.740000 5.664372
53 2026Q2 39.530000 -0.892564
data/moutai/moutai_revenue_composition_halfyear.csv
+21
View File
@@ -0,0 +1,21 @@
period,moutai,series,domestic,overseas
2016H2,367.140000,21.270000,367.820000,20.590000
2017H1,216.270000,25.490000,233.340000,8.420000
2017H2,523.940000,57.740000,558.980000,22.700000
2018H1,293.830000,39.930000,323.450000,10.310000
2018H2,654.870000,80.770000,706.720000,28.930000
2019H1,347.950000,46.550000,383.680000,10.810000
2019H2,758.020000,95.420000,824.240000,29.200000
2020H1,392.610000,46.500000,428.100000,11.010000
2020H2,848.310000,99.910000,923.900000,24.320000
2021H1,429.490000,60.600000,478.100000,12.000000
2021H2,934.650000,125.950000,1034.410000,26.180000
2022H1,499.650000,75.980000,554.970000,20.660000
2022H2,1078.340000,159.390000,1195.330000,42.400000
2023H1,592.790000,100.740000,673.110000,20.420000
2023H2,1265.890000,206.300000,1428.690000,43.500000
2024H1,685.670000,131.470000,797.180000,22.130000
2024H2,1459.280000,246.840000,1654.230000,51.890000
2025H1,755.900000,137.630000,864.900000,28.990000
2025H2,1465.000000,222.750000,1639.240000,48.500000
2026H1,777.240000,129.340000,896.660000,10.370000
1 period moutai series domestic overseas
2 2016H2 367.140000 21.270000 367.820000 20.590000
3 2017H1 216.270000 25.490000 233.340000 8.420000
4 2017H2 523.940000 57.740000 558.980000 22.700000
5 2018H1 293.830000 39.930000 323.450000 10.310000
6 2018H2 654.870000 80.770000 706.720000 28.930000
7 2019H1 347.950000 46.550000 383.680000 10.810000
8 2019H2 758.020000 95.420000 824.240000 29.200000
9 2020H1 392.610000 46.500000 428.100000 11.010000
10 2020H2 848.310000 99.910000 923.900000 24.320000
11 2021H1 429.490000 60.600000 478.100000 12.000000
12 2021H2 934.650000 125.950000 1034.410000 26.180000
13 2022H1 499.650000 75.980000 554.970000 20.660000
14 2022H2 1078.340000 159.390000 1195.330000 42.400000
15 2023H1 592.790000 100.740000 673.110000 20.420000
16 2023H2 1265.890000 206.300000 1428.690000 43.500000
17 2024H1 685.670000 131.470000 797.180000 22.130000
18 2024H2 1459.280000 246.840000 1654.230000 51.890000
19 2025H1 755.900000 137.630000 864.900000 28.990000
20 2025H2 1465.000000 222.750000 1639.240000 48.500000
21 2026H1 777.240000 129.340000 896.660000 10.370000
data/moutai/moutai_ton_price.csv
+9
View File
@@ -0,0 +1,9 @@
period,moutai_revenue,series_revenue,moutai_volume,series_volume,moutai_price_per_ton,series_price_per_ton
2016,367.140000,21.270000,22918.000000,14027.000000,160.197225,15.163613
2017,523.940000,57.740000,30206.000000,29903.000000,173.455605,19.309099
2018,654.870000,80.770000,32464.000000,29774.000000,201.721907,27.127695
2019,758.020000,95.420000,34562.000000,30083.000000,219.321799,31.718911
2020,848.310000,99.910000,34313.000000,29743.000000,247.226999,33.591097
2021,934.650000,125.950000,36261.000000,30177.000000,257.756267,41.737085
2022,1078.340000,159.390000,37901.000000,30275.000000,284.514920,52.647399
2023,1265.890000,206.300000,42111.000000,31165.000000,300.607917,66.196053
1 period moutai_revenue series_revenue moutai_volume series_volume moutai_price_per_ton series_price_per_ton
2 2016 367.140000 21.270000 22918.000000 14027.000000 160.197225 15.163613
3 2017 523.940000 57.740000 30206.000000 29903.000000 173.455605 19.309099
4 2018 654.870000 80.770000 32464.000000 29774.000000 201.721907 27.127695
5 2019 758.020000 95.420000 34562.000000 30083.000000 219.321799 31.718911
6 2020 848.310000 99.910000 34313.000000 29743.000000 247.226999 33.591097
7 2021 934.650000 125.950000 36261.000000 30177.000000 257.756267 41.737085
8 2022 1078.340000 159.390000 37901.000000 30275.000000 284.514920 52.647399
9 2023 1265.890000 206.300000 42111.000000 31165.000000 300.607917 66.196053
data/moutai/rawData/README.md
+5
View File
@@ -0,0 +1,5 @@
# 贵州茅台图表数据
本目录保留原始附件：年度与季度工作簿均不作编辑。图表使用的 `data/moutai/*.csv` 由 `scripts/normalize_moutai_financials.py` 生成。
口径说明：金额默认单位为人民币亿元；季度现金流由各披露累计值与同年度上一季度累计值相减得到单季金额；“分类营收”中的单季与累计数据分别保留，图表不混用两种口径。
data/moutai/rawData/贵州茅台-季度.xlsx
BIN
View File
Binary file not shown.
data/moutai/rawData/贵州茅台-年度.xlsx
BIN
View File
Binary file not shown.