1、 h) 3 2 1 ) S ya jK Q -ki !|5h pg ibn !n rT S h) 3 # 18 5.3. S =? 70.4 90.1 5.5 22.3 14.6 NOPLAT9 q 161.5% 37.0% 36.8% 20.3% 18.8%F NM lm - -17.7 4.1 - - g9 q 105.7% 165.2% 24.5% 14.6% 7.4%g lm 12.5 10.4 2.5 2.5 2.5 9 q 59.4% 42.5% 43.7% 34.0% 31.0% - 17.7 4.1 - - PB(X) 12.0 8.4 5.9 4.4 3.4n 43.6 63
2、.9 334.0 424.1 479.3 P/FCF 116.6 10.9 53.8 40.1 84.7g lm -12.5 -10.4 -2.5 -2.5 -2.5 P/S 5.0 3.3 2.3 2.0 1.7 “ m -2.5 24.4 33.9 41.1 50.3 EV/EBITDA 13.5 21.6 14.6 11.9 9.6M -1,977.1 -2,077.7 -1,291.1 -713.2 -650.1 CAGR(%) 27.2% 28.1% 19.6% 12.1% 4.8% 3C 459.9 312.6 1,734.2 2,943.4 3,635.0 PEG 1.2 1.0
3、 1.0 1.4 2.8g 3C -487.4 -5,095.9 -2,429.7 -1,397.6 -797.6 ROIC/WACC 8.9 5.9 3.1 3.0 3.1 3C 88.4 7,103.7 496.4 -514.3 -2,419.1 REP 0.7 0.8 1.4 1.2 1.1 Wind.NET S h) 3 # 24 TeT_AuthorInfo f)s = =6 V ; MuvKDs = lFB MT M V MF b3 2 “zK 4 Ib S=Y5E t V ? V La i b ?Tg %G ?Tla3 E pG X U Ub “zK | H a1 # H?b 4
4、 Wg T 3 b # 1 V ? # ? ii4 |4g$b “zK V TJa?b ? ) Ocia b “zK 3 # H K d b )8“lm ) 6g lm q 55 300 15% 9 6g lm q 55 300 5% 15% 6g lm q 300 MM -5% 5% h 6g lm q 300 5% 15% 6g lm q 300 15% B )AB g lm qol 300 o B B g lm qov 300 o g r “ T_Sal es : Z “ 1 Z “ 021-67865293 021-68765237 ! Z “ S Z “ 021-68766067 021-68763872 2Z Z “ f W Z “ 021-68765206 021-68763879 “ 2 “ 010-66581676 010-66581668 “ “ 010-66581689 0755-82558268 f “ “ 0755-82558089 0755-82558087 “ 0755-82558084 53FHJPO gB u 2v|Sv0I : 518026 ZZ g u Wv| S= v0I : 200122 g u v| 9v 0#VI : 100034
