1、 h) 3 2 1 )T_ReportAbstract vvv t 2010 Mg 1o 8a TDIaBaa PVC + ni_“ 3b 9M?_S =gy 16 TDIXyg9 25y !9 2010 Mgb S= TDI/ +v l “6B1n j p 6 ? MEj ?9 5300 Qbj 2010 MBa p b m 29 SEj y ? f Q MaH &Q MHyEj ? EL 3.3.2.3. Bag N) 09 MBa z nQ1C9 Xr - 7 q 85 PbV4hn X - N ) ub v :8 50% 10% 3 25% / i 15%bSy1 2010 M LC
2、? q 50%y : / :8 g|v9Fb Sy ? S9 ? 30%Sy ? ?rSE 3 yNy ? S ?Bby ?r9 b ? 55Bb 4.2.3. &Y ? y ? 1? &YEPSa* &YXPSa PUax ?S/)?Z b 50 ?S/EPS XPS “ ?S4 ,PU ACb m 39 ?S/)?Z G 4.2.4. y ?d9aSa I m Ty !y ? S/ 10 23 |?u1 p y ?d9Vy ?d9a Sa I L Z pin infv F uy ? ?d98“ L Zvauy ?S8“ L Zvauy ? I8“ L Zv e “ Z ” u y ? ?d
3、9Vv e “V ”b “V ” “ Z ”V%Z W%? y ? ?d9aSa IT 7Z M y ?w + n 1.5 1.1 -5.5 1.0 1.0 NOPLAT9 q 61.3% 20.3% 52.1% 33.9% 21.8%F NM lm - - - - - g9 q 177.3% 7.4% -0.9% 28.8% 25.4%g lm - - - - - 9 q 176.4% 11.8% 22.0% 23.3% 22.4% - - - - - PB(X) 10.5 9.4 7.7 6.2 5.1n 12.0 8.3 14.0 3.9 5.6 P/FCF -14.1 -247.4 3
4、0.7 1,638.5 135.4g lm - - - - - P/S 5.9 4.9 5.3 3.8 2.9 “ m 3.7 5.3 9.7 13.0 15.8 EV/EBITDA 21.0 29.2 25.3 19.7 15.3M -128.4 -5.1 -96.3 -161.7 -186.0 CAGR(%) 41.2% 41.2% 27.4% -100.0% -100.0% 3C -46.6 96.6 46.4 32.3 47.1 PEG 1.9 1.6 1.4 -0.3 -0.2g 3C -35.6 -44.9 -91.0 -11.0 -11.0 ROIC/WACC 2.9 1.3 1.8 2.4 2.3 3C 221.0 -77.7 -18.6 -18.1 -8.9 REP 1.3 4.0 3.8 2.2 1.9 Wind.NET
