N۷njͨӍ(xing)Ŀռe1.09e802.26ƽ_(d)(wn)\(yn)I(yng)ÿN뷀(wn)1257.45f(wn)Ԫң(rn)(wn)5.10f(wn)ԪN۷njͨӍ(xing)ĿͶY~136.75f(wn)ԪͶY(rn)ʞ1.13%(xing)ĿͶYؔ(ci)(w)(ni)ʣ0.19%ͶYڣ536.27ӯ̝ƽc(din) BEP=59.00%
҂18̘I(y)Ӌ(j)(jng)(yn)LJ(gu)(ni)һ̘I(y)Ӌ(j)ԃC(j)(gu)֮һҲMIR 001—2021Ј(chng){(dio)C(j)(gu)Y|(zh)ȼ(j)Ҏ(gu)F(tun)w(bio)(zhn)ƶλ֮һI(y)N۷njͨӍ̘I(y)Ӌ(j)о(bo)(xing)ĿYՈ(qng)(bo)(xing)ĿՈ(qng)(bo)(ji)܈(bo)(xing)ĿhЈ(chng)о(bo)(bo)Чʸߣr(ji)gӭ(li)ԃ13911268021
N۷njͨӍ(xing)Ŀ(gu)H(bio)(zhn)Y̘I(y)Ӌ(j)
Ŀ
C(j)
1. ժҪ 5
1.1 N۷njͨӍ(xing)Ŀ(jin) 5
1.2 N۷njͨӍЈ(chng) 6
1.3 (xing)Ŀ(jin) 8
1.4 (xing)ĿYʽ 8
2. (xing)Ŀ(jin) 9
2.1 (xing)Ŀע(c)Ϣ 9
2.2 ˾vʷ 9
2.3 ə(qun)Y(ji)(gu) 9
2.4 F(tun)(du) 10
2.5 ˾l(f)չĿ(bio)Ͱl(f)չ(zhn) 11
3.a(chn)Ʒ--N۷njͨӍ 12
3.1 N۷njͨӍĺ(jin) 12
N۷njͨӍĮa(chn)Ʒ/(w)c̘I(y)ģʽ (@ҪBMͶYĮa(chn)Ʒ/(w)ıĿǰ̎l(f)չAcͬИI(y)˾ͬa(chn)Ʒ/(w)ı^˾a(chn)Ʒ/(w)·fM(jn)Ժͪ(d)еČTg(sh)(qun)䷽ƷN۾W(wng)j(lu)SCI(yng)(qun)S(qun)(jng)I(yng)
3.2 N۷njͨӍļg(sh)c(din) 12
3.3N۷njͨӍĽO(sh)Ҏ(gu)ģ 14
4N۷njͨӍЈ(chng) 16
4.1N۷njͨӍИI(y) 16
4.2 N۷njͨӍa(chn)r 18
4.3 YYI(y)ˮƽ
4.4(gu)(ni)N۷njͨӍďS̼g(sh)ˮƽ
4.5 N۷njͨӍăr(ji) 22
4.6N۷njͨӍĿ(bio)Ј(chng)(x) 22
4.7 N۷njͨӍЈ(chng)l(f)չڅ(sh) 25
5 N۷njͨӍĠI(yng)NӋ(j) 26
5.1N۷njͨӍĮa(chn)Ʒλ 26
5.2N۷njͨӍăr(ji) 27
5.2I(yng)NM 27
5.3I(yng)N(w) 29
5.4NĿ(bio)
^(gu)ȥ3 ~ 5ȫИI(y)Nۿ~һҪYρ(li)Դ
f(wn)Ԫ___________
??? |
ǰ5 |
ǰ4 |
ǰ3 |
ǰ2 |
ǰ1 |
N۷njͨӍN |
|
|
|
|
|
NL(zhng) |
|
|
|
|
|
δ(li)3 ~5 ȫИI(y)N۷njͨӍNA(y)y(c)һҪYρ(li)Դ
f(wn)Ԫ
??? |
1 |
2 |
3 |
4 |
5 |
N۷njͨӍN |
|
|
|
|
|
6N۷njͨӍĸ(jng)(zhng) 30
6.1 N۷njͨӍĸ(jng)(zhng)śr 30
˾cИI(y)(ni)傀(g)Ҫ(jng)(zhng)(du)ֵı^ҪҪNЈ(chng)еĸ(jng)(zhng)(du)
(jng)(zhng)(du) |
N۷njͨӍЈ(chng)~ |
(jng)(zhng)(yu)(sh) |
(jng)(zhng)ӄ(sh) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
˾ |
|
|
|
6.2 N۷njͨӍĸ(jng)(zhng)߸śr
(1)(j)i늚O(sh)˾
a I(y)(jin)
b˾Ҫa(chn)Ʒ
c˾(jng)I(yng)r
dI(y)Ҫ(jng)(j)ָ(bio)A(y)y(c)
eI(y)(jng)(zhng)
fI(y)ИI(y)λ
gI(y)\(yn)I(yng)
hI(y)Ј(chng)~
iI(y)L(zhng)
jI(y)δ(li)l(f)չڅ(sh)
(2)(j)i늚O(sh)˾
a I(y)(jin)
b˾Ҫa(chn)Ʒ
c˾(jng)I(yng)r
dI(y)Ҫ(jng)(j)ָ(bio)A(y)y(c)
eI(y)(jng)(zhng)
fI(y)ИI(y)λ
gI(y)\(yn)I(yng)
hI(y)Ј(chng)~
iI(y)L(zhng)
jI(y)δ(li)l(f)չڅ(sh)
6.3 (jng)(zhng) 33
6.4wʩ 34
7 \(yn)Ӌ(j) 34
7.1 N۷njͨӍ(xing)Ŀxַ 34
7.1.1r
Ȼl
ۅ^(q)֮̎IA_eƽԭۅ^(q)(sh)ƽ̹ò(jin)Σ߶3.43.95(߳)ַ(gu)ã80120Kpaů؎(rn)L(fng)(do)L(fng)?yn)L(fng)ļƽ12ʞ70ƽˮ567ף՚NxӝȾχ(gu)CġI(y)I(y)O(sh)Ӌ(j)l(wi)(bio)(zhn)
ͨ
ۅ^(q)λÃ(yu)Խͨ25C(j)(chng)165^(q)(ni)F·F·|ϭh(hun)ԜͨɽփɴɾSf(wn)F·ѽ(jng)_O(sh)lF·F·ͨ^(q)(ni)н۹··᪹·I205(gu)ȸߵȼ(j)·Bƽx?yn)Iȸٹ·ڌO(sh)۸ٹ·ۿ·h(yun)ڌO(sh)--p܉_ͨĽH·,Os˱c֮gľx
ţŷ(w)ĿǰɾW(wng)ͨžṩġĿǰԒW(wng)(sh)F(xin)˳̿ػ͔(sh)ֻ
ˮʯصĖ|ϲһˮ̎S(j)̎s3f(wn)/Ҫ(dn)ؓ(f)۳Dž^(q)ŷˮ̎ˮ·|ŸȻֱ뺣⣬(ni)ʯ˾ѵˮ̎O(sh)ʩ̎s5f(wn)/·Ҳ|Ÿ
ˮ(ni)ʯ˾ѵˮϵy(tng)ˮij·ʮӼ(d)pӡF(xin)ʯ˾ą^(q)ĵػr(nng)һЩˮ͓P(yng)ˮվo(w)ˮO(sh)ʩ
(ni)ʯ늏SĿǰ6_(ti)߉ȼú偠tҎ(gu)ģ1700/Сr(sh)(dn)ؓ(f)ϩ͵(xing)Ŀa(chn)ṩƼ@^(q)(ni)һɹ60/Сr(sh)偠t
ȼ?x)⣺^(q)ĚԴȻ⣬Ƀɗl߉ܾؽ繫·Ѕ^(q)s33f(wn)/գs0.6MPfpڅ(sh)϶д(ch)(k)һԴϵꃱݔվһl600ĸ߉ܵݔԓ(ch)(k)
늏Sλڵ؉K|϶ˣbC(j)128f(wn)ǧ؉K|Ϲ220ǧ׃վҎ(gu)ģ2_(ti)12f(wn)ǧF(xin)ϩS(c)ʯ늏SbC(j)20f(wn)ǧĿǰʯ(ni)иƚwϩ110ǧ׃վԴf(wn)a110ǧ׃վϹ220ǧ׃վʯ늏S
ˮԴˮ̣ʯجF(xin)ˮԴˮˮȡˮָ(bio)s20f(wn)/ĿǰˮSˮ1f(wn)/աʯϩˮSˮ8.6f(wn)/ʯˮSˮ10f(wn)/F(xin)ˮ9f(wn)/⣬늏SһˮbĿǰծa(chn)ˮ6000ҪڙC(j)Ma(b)ˮ
7.1.2(hu)(jng)(j)r
2009ꌍ(sh)F(xin)a(chn)ֵ93.19|Ԫɱȃr(ji)Ӌ(j)㣬L(zhng)14.2%һa(chn)I(y)ֵ16.39|ԪL(zhng)10.4%;ڶa(chn)I(y)ֵ48.88|ԪL(zhng)14.7%;a(chn)I(y)ֵ27.92|ԪL(zhng)15.7%ήa(chn)I(y)17.6:52.4:30ȫ(hu)ɹ̶Ya(chn)ͶY63|ԪL(zhng)22.7%(sh)F(xin)ؔ(ci)5.19|ԪL(zhng)14.75%еطؔ(ci)2.34|ԪɱȿڏL(zhng)0.45%տ3.72|ԪL(zhng)17.82%ĩڙC(j)(gu)Ÿ(xing)~49.22|Ԫ5.56|Ԫо(ch)~38.8|Ԫ4.87|ԪĩڙC(j)(gu)Ÿ(xing)J~46.74|Ԫ3.01|Ԫ2009r(nng)OI(y)(sh)F(xin)a(chn)ֵ29.13|ԪL(zhng)12.4%Zʳa(chn)51.94f(wn)L(zhng)7.41%;a(chn)1.21f(wn)L(zhng)-20.21%;Ͽa(chn)1969L(zhng)-76.74%;ˮa(chn)1.63f(wn)L(zhng)-28%;߲˿a(chn)60.17f(wn)L(zhng)-15.36%a(chn)6.19f(wn)ݵa(chn)9.51f(wn)a(chn)1.05f(wn)ˮa(chn)Ʒa(chn)0.6f(wn)L(zhng)-33%ȫ˹e2130ȫhr(nng)C(j)(dng)98f(wn)ǧL(zhng)30% 2009ꌍ(sh)F(xin)I(y)ֵ43.28|ԪL(zhng)14.5%Ҏ(gu)ģϹI(y)I(y)192(sh)F(xin)ֵ42.97|ԪL(zhng)22%;(sh)F(xin)a(chn)ƷN159.93|ԪL(zhng)29.7%;(sh)F(xin)15.85|ԪL(zhng)37.7%; (sh)F(xin)(rn)10.60|ԪL(zhng)29.8%Ҏ(gu)ģϹI(y)I(y)(jng)(j)ЧCָ(sh)_(d)241.6748(g)ٷc(din)Ҏ(gu)ģϷǹƹI(y)(sh)F(xin)ֵ36.4|ԪռȫI(y)77%L(zhng)3.3%
7.3 N۷njͨӍO(sh)r 36
7.4 N۷njͨӍԭϲُ(gu)Ӌ(j) 36
7.5 N۷njͨӍš 37
8 ؔ(ci)(w)A(y)y(c) 40
8.1 ؔ(ci)(w)O(sh) 40
8.2 A(y)Ӌ(j)Ya(chn)ؓ(f) 45
8.3 A(y)Ӌ(j)p 47
8.4 A(y)Ӌ(j)F(xin) 48
8.5 N۷njͨӍ(xing)Ŀӯ̝ƽ 50
8.6N۷njͨӍ(xing)ĿԷ
ԷͨǷ_ijһ؆Ϊ(d)׃رԭA(y)y(c)(sh)ֵ׃r(sh)(du)(jng)(j)u(png)r(ji)ָ(bio)Ӱ҂(g)_׃ηN̶ȕr(sh)ͶY׃cеRB(ti)ӯ̝ƽc(din)ֵN۷njͨӍ(xing)Ŀӯ̝ƽc(din)ֵcA(y)y(c)ֵƫ
̖(ho) |
(xing)Ŀ |
ӯ̝ƽc(din)ֵ |
ӯ̝ƽc(din)ֵcA(y)y(c)ֵƫ |
1 |
|
26% |
|
2 |
a(chn)N۵Įa(chn)Ʒ(sh) |
92% |
|
3 |
̶M(fi) |
92% |
|
4 |
λ׃(dng)ɱ |
36% |
(j)ϱжͶY(du)(g)_صĿL(fng)U(xin)ӯ̝ƽc(din)ֵcA(y)y(c)ֵƫӯ̝ƽc(din)ֵpȥA(y)y(c)ֵIJֵcA(y)y(c)ֵıֵԓֵԽf(shu)ԓ_ص׃(du)(jng)(j)u(png)r(ji)ָ(bio)ֵӰԽСԽȫԓL(fng)U(xin)Խ(qing)ԓֵԽСf(shu)ԓ_Խ(du)ԓ׃ĿL(fng)U(xin)Խl(f)F(xin)(xing)Ŀӯ(du)Nָ(bio)(xing)Ŀӯdzȫ
8.6 g(sh)(jng)(j)u(png)r(ji) 50
|
(xing)Ŀ |
(sh)ֵ |
λ |
ע |
1 |
N۷njͨӍ(xing)ĿͶY |
f(wn)Ԫ |
؛ņλţͬ |
|
1.1 |
M(fi) |
f(wn)Ԫ |
|
|
1.2 |
̶Ya(chn)ͶY |
f(wn)Ԫ |
|
|
1.2.1 |
УͶY |
f(wn)Ԫ |
|
|
1.2.2 |
??????O(sh)乤ͶY |
f(wn)Ԫ |
|
|
1.3 |
|
f(wn)Ԫ |
qr(ji)A(y)M(fi) |
|
1.4 |
䁵(dng)Y |
f(wn)Ԫ |
|
|
2 |
Y(li)Դ |
|
|
|
2.1 |
ԻIY |
f(wn)Ԫ |
|
|
2.2 |
yJ |
f(wn)Ԫ |
|
|
|
|
|
|
|
3 |
N۷njͨӍN |
f(wn)Ԫ |
10a(chn)ƽ |
|
4 |
N۷njͨӍ(rn)~ |
f(wn)Ԫ |
10a(chn)ƽ(rn) |
|
5 |
I(yng)I(y)(w) |
f(wn)Ԫ |
10N۷njͨӍa(chn)ƽ(rn) |
|
6 |
ؔ(ci)(w)(ni)ʣIRR |
|
|
|
7 |
ͶY(rn) |
|
10ƽ(rn)Ӌ(j) |
|
8 |
ͶY |
|
oB(ti) |
|
9 |
ؔ(ci)(w)F(xin)ֵNPV |
f(wn)Ԫ |
12%NF(xin)Ӌ(j) |
9L(fng)U(xin)(du) 51
9.1N۷njͨӍļg(sh)L(fng)U(xin) 51
9.2N۷njͨӍЈ(chng)L(fng)U(xin) 51
9.3N۷njͨӍL(fng)U(xin) 52
9.4L(fng)U(xin) 52
9.5N۷njͨӍ˲L(fng)U(xin) 52
10 ̘I(y)Ӌ(j)N۷njͨӍĹ˾r(ji)ֵu(png)
10.1˾r(ji)ֵu(png)
҂ɬF(xin)ģͣFree Cash Flow Model(du)˾r(ji)ֵM(jn)й, ɬF(xin)I(y)(jng)I(yng)(dng)a(chn)ĬF(xin)L(zhng)~֧S֬F(xin)a(chn)(jng)I(yng)Y֧µ֧ĬF(xin)õģ:
10.2˾r(ji)ֵu(png)Y(ji)Փ
]˾Ľ(jng)I(yng)L(fng)U(xin)҂˾F(xin)۬F(xin)O(sh)12%,Ӌ(j)ȡ10,ɬF(xin)Ӌ(j),Ķõ˾r(ji)ֵ***|Ԫ
gķҎ(gu)O(sh)Ӌ(j)˾?lin)м?j)ԃλA`ķͶYԃ؟(z)ι˾Ҽ(j)O(sh)Ӌ(j)λĴʽ˾˾(xing)ĿǰO(sh)Ӌ(j)A¹˾I(y)(w)w(xing)Ŀǰڲ߄y(c)LҎ(gu)(xing)(ji)u(png)ˮYԴu(png)ˮu(png)r(ji)ȣԸw(xing)Ŀǰڷ(w)˾ҲL(zhng)ԃͶY(w)¹˾Ј(chng){(dio)̘I(y)Ӌ(j)ԃ(zhn)Ҏ(gu)I(lng)дijɹ¹˾Г(dn)˽8000(g)(xing)ĿИI(y)wF·Դ¼g(sh)ȇ(gu)(jng)(j)(g)ИI(y)ҲГ(dn)ͶY(xing)Ŀu(png)ƌW(xu)Qṩԃ(w)
ҹ˾YČ҈F(tun)(du)ЌI(y)Փ֪R(sh)SČ(sh)(zhn)ףعɹ˾(ni)8000ҿ͑Č(sh)`(jng)(yn)Ƿ(w)|(zh)˾ṩо(bo)桢YӋ(j)̘I(y)Ӌ(j)Ј(chng){(dio)Ј(bo)YՈ(qng)(bo)ͶYr(ji)ֵ(bo)桢(hu)(wn)L(fng)U(xin)u(png)(bo)(ji)u(png)(bo)Ȳ(w)
Ԕԃ13911268021