Ì«×ÓүС˵Íø > ÔÓ¼¯µç×ÓÊé > Ͷ×ÊÍõµÀ >

µÚ17½Ú

Ͷ×ÊÍõµÀ-µÚ17½Ú

С˵£º Ͷ×ÊÍõµÀ ×ÖÊý£º ÿҳ4000×Ö

°´¼üÅÌÉÏ·½Ïò¼ü ¡û »ò ¡ú ¿É¿ìËÙÉÏÏ·­Ò³£¬°´¼üÅÌÉ쵀 Enter ¼ü¿É»Øµ½±¾ÊéĿ¼ҳ£¬°´¼üÅÌÉÏ·½Ïò¼ü ¡ü ¿É»Øµ½±¾Ò³¶¥²¿£¡
¡ª¡ª¡ª¡ªÎ´ÔĶÁÍꣿ¼ÓÈëÊéÇ©ÒѱãÏ´μÌÐøÔĶÁ£¡



¡¡¡¡¡¡¡¡±í22£ºµçѶ¹ÉµÄ´¿ÀûÂʱȽϡ¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡µçѶÆóÒµ¡¡¡¡¡¡2003ÄêÉÏ°ë¡¡¡¡¡¡2004ÄêÉÏ¡¡¡¡¡¡¡¡2003ÄêÉÏ¡¡¡¡¡¡2004ÄêÉÏ¡¡¡¡¡¡2003Äê¡¡¡¡¡¡¡¡¡¡2004Äê¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡ÄêÓªÒµ¶î¡¡¡¡¡¡¡¡¡¡¡¡ÄêÓªÒµ¶î¡¡¡¡¡¡¡¡°ëÄê´¿Àû¡¡¡¡¡¡¡¡°ëÄê´¿Àû¡¡¡¡¡¡´¿ÀûÂÊ¡¡¡¡¡¡¡¡¡¡¡¡´¿ÀûÂÊ¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡ ¡¡¡¡¡¡¡¡¡¡¡¡¡¡£¨RMBM£©¡¡ £¨RMBM£©¡¡¡¡¡¡¡¡¡¡£¨RMBM£©¡¡¡¡¡¡¡¡£¨RMBM£©¡¡¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡ÖÐÒƶ¯¡¡¡¡¡¡¡¡¡¡¡¡76£»657¡¡¡¡¡¡¡¡¡¡¡¡¡¡86£»420¡¡¡¡¡¡¡¡¡¡¡¡¡¡17£»469¡¡¡¡¡¡¡¡¡¡¡¡18£»828¡¡¡¡¡¡¡¡¡¡¡¡23£¥¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡22£¥¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡ÖеçÐÅ¡¡¡¡¡¡¡¡¡¡¡¡74£»068¡¡¡¡¡¡¡¡¡¡¡¡¡¡80£»217¡¡¡¡¡¡¡¡¡¡¡¡¡¡13£»058¡¡¡¡¡¡¡¡¡¡¡¡14£»708¡¡¡¡¡¡¡¡¡¡¡¡18£¥¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡18£¥¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡ÖÐÁªÍ¨¡¡¡¡¡¡¡¡¡¡¡¡¡¡31£»967¡¡¡¡¡¡¡¡¡¡39£»372¡¡¡¡¡¡¡¡¡¡¡¡¡¡2£»385¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡2£»809¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡7£¥¡¡¡¡¡¡¡¡¡¡¡¡¡¡7£¥¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡ÐÐÒµ×ÜÊý¡¡¡¡¡¡¡¡182£»692¡¡¡¡¡¡¡¡206£»009¡¡¡¡¡¡¡¡¡¡¡¡32£»912¡¡¡¡¡¡¡¡¡¡¡¡¡¡36£»345¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡18£¥¡¡¡¡¡¡¡¡17¡£6£¥¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡


µÚÈý²¿·Ö·ÖÎö¹«Ë¾µÄ¹¤¾ß£¨2£©

¡¡¡¡¡¡¡¡´Ó±í22¹Û²ì£³¼ÒÖйúµçѶ¹«Ë¾µÄ´¿ÀûÂÊ£¬¿ÉÒÔ¿´µ½ÖÐÁªÍ¨µÄ´¿ÀûÂÊÊÇ×îµÍµÄ£¬2003Äê¼°2004ÄêÉÏ°ëÄ궼ÊÇ7£¥£»Ö»¼°ÖÐÒƶ¯µÄÈý·ÖÖ®Ò»¡£ÕâÊÇÏìÆðµÄ¾¯ÖÓ£¬ÖÐÁªÍ¨ÔÚÓªÔË·½ÃæÊÇ·ñ³öÏÖÎÊÌâÄØ£¿ÔÚÕ۾ɡ¢ÀûÏ¢¿ªÖ§ÊÇ·ñ½ÏÆäËûµçѶÆóÒµ´óÄØ£¿ËùÒÔ¿ªÊ¼±ãÓô¿ÀûÂʱȽÏͬһÐÐÒµµÄ¹«Ë¾£¬¿ÉÒÔÌá¸ßÎÒÃǵľ¯¾õÐÔ¡£ÉÔºóÓÚµÚ°Ëƪ£¬±ÊÕß·ÖÎöµçѶ¹Éʱ£¬ÔÙÏê¼Ó½âÊÍ¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡·ÖÎöëÀûÂÊ»ò´¿ÀûÂÊʱ£¬ÒªÌرðÁôÒâÒÔϵÄÊýÖÖÇé¿ö£º¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡1¡£¡¡¡¡ÒÔÉϺ£ÊµÒµ×÷ΪÀý×Ó£¬2004ÄêÉÏ°ëÄ꣬Æä´¿Àû´óÔö89£¥£¬ÖÁ9¡£3ÒÚ¸ÛÔª£¬ÆäÖд󲿷ÖÀ´×ÔÖÐо¹ú¼ÊÉÏÊÐʱ£¬³öÊÛÆ䲿·Ö¹É·ÝËù»ñµÃµÄÀûÈó¡£·´¶ø¾­³£ÐÔÒµÎñ³öÏÖµ¹ÍË£¬ËùÒÔÒª½«ÕâЩ·Ç¾­³£ÐÔµÄÏîÄ¿ÌÞ³ý£¬²ÅÄܹ»¼ÆËã´¿ÀûÂÊ¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡2¡£¡¡¡¡Æû³µÐÐÒµÒ²ÓÐЩÌرðÇé¿ö¡£ÀýÈç¿¥ÍþÆû³µÔÚÄ걨ÖеÄÓªÒµ¶î²»¶à£¬Ã»ÓаüÀ¨ÓëÈÕ±¾±¾ÌïºÏ×÷ÔÚ¹ãÖÝÉú²úÆû³µµÄÏúÊ۶¿¥Íþ³ÖÓÐÕâ¼ÒÁªÓª¹«Ë¾²»×ã50£¥µÄ¹ÉȨ£¬ÒÔÓ¦Õ¼Ó¯Àû£¨Equity¡¡Accounting£©×÷ÊÕÈë¡£Òò´ËÒª¼ÆËã´¿ÀûÂʵĻ°£¬Òª»¨Ð©Ê±¼äÔÚÄ걨µÄ¸½×¢ÖУ¬ÕÒ³öÁªÓª¹«Ë¾µÄÓªÒµ¶î¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡3¡£¡¡¡¡ºÜ¶àÉÌÆ·ÐÐÒµ»òÔËÊäÐÐÒµ£¬Ïñº£ÔË»òº½¿ÕÊÂÒµ£¬ËûÃǵĴ¿ÀûÂʲ¨¶¯ÐԺܴó¡£ÉÌÆ·ÐÐÒµµÄ´¿Àû¼«ÊÜÉÌÆ·¼Û¸ñ²¨¶¯ËùÓ°Ï죬ÀýÈçʯÓͼ۸ñ±ä¶¯¶ÔÓ͹«Ë¾µÄ´¿ÀûÓ°Ïì¡£ÔËÊäÒµµÄ¹Ì¶¨³É±¾Ï൱¸ß£¬ËùÒÔÔÚÄ澳ʱÈÝÒ׳öÏÖ¿÷Ëð¡£ÔÚ˳¾³Ê±£¬Æä´¿Àû¿ÉÒÔͻȻ´óÔö£¬Áî´¿ÀûÂÊÉÏÉý¡£¶ÔǷȱÎȶ¨´¿ÀûµÄ¹«Ë¾£¬´¿ÀûÂÊÕâ¸ö±ÈÀýÍùÍùʧȥָ±êµÄ×÷Óᣡ¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨Èý£©»Ø±¨ÂÊ¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡¿´¹«Ë¾µÄ»Ø±¨£¬×î¼òÒ׵ķ½·¨ÊÇ¿´¹É¶«×ʽð»Ø±¨ÂÊ£¨Return¡¡On¡¡Equity£©»òÕß×ʲú»Ø±¨ÂÊ£¨Return¡¡On¡¡Asset£©¡£¹É¶«×ʽð»Ø±¨ÂÊ£¬Êǽ«¹«Ë¾´¿Àû³ýÒԹɶ«×ʽð£¬×ʲú»Ø±¨ÂʼÆËã·½·¨Óжþ£ºµÚÒ»Êǽ«´¿Àû³ýÒÔ¹«Ë¾µÄ×Ü×ʲú£»µÚ¶þÊǽ«´¿Àû¼ÓÉÏÀûÏ¢Ö§³ö£¬ÔÙ³ýÒÔ×Ü×ʲú£¬ºóÕß³ÆΪÀûϢǰ×ʲú»Ø±¨ÂÊ£¨Pre¡­interest¡¡Return£©¡£ÀûϢǰ»Ø±¨£¬ÊÇÖ÷ÒªÓÃÓÚijЩ×ʱ¾ÐÔͶ×ÊÌرð´óµÄÐÐÒµ£¬ÀýÈç·¢µçÆóÒµ£¬ÒòΪ´û¿îÌرð´ó£¬ÈôÀûÂʵIJ¨¶¯¶Ô´¿Àû³öÏÖÓ°Ï죬ÓÃÀûϢǰ»Ø±¨¸üÄÜ¿´µ½ÕæÕýµÄ¾­Óª×´¿ö¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨ËÄ£©½ðÈÚÐÐÒµµÄ»Ø±¨Ö¸±ê¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡·ÖÎöÒøÐм°±£ÏÕÒµ»áÓò»Í¬µÄ±ÈÀý£¬ÒøÐÐÒµÎÒÃÇ»áÓûµÕÊÓë×Ü´û¿îÏà³ý£¬£¨Bad¡¡Debt/Total¡¡Advances£©£»±£ÏÕÒµÓÐͬһÀàµÄÐÔÖÊ£¬»áÓÃÅâ³¥Óë×ܱ£½ðÊÕÈëÏà³ý£¬£¨Claims/Total¡¡Premiums£©¡£»¹ÓÐÒ»¸ö×îÖØÒªµÄÖ¸±ê£¬¾ÍÊdzɱ¾ÓëÊÕÈë±ÈÀý£¬£¨Cost/Income¡¡Ratio£©¡£±ÊÕßÔڴ˲»×÷Àý×ÓÁË£¬ÒòΪÉÔºóÔÚ·ÖÎöÒøÐÐҵʱ»áʵ¼Ê¼ÓÒÔÔËÓᣡ¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨Î壩¹«Ë¾²ÆÎñ×´¿öµÄÎȽ¡ÐÔÖ¸±ê¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡°üÀ¨¸ºÕ®Óë¹É¶«×ʽð±ÈÂÊ£¨Debt/¡¡Equity¡¡Ratio£©£¬¼´½«ËùÓг¤¶Ì¸ºÕ®³ýÒԹɶ«×ʽð£»ÁíÍ⻹Óо­ÓªÏÖ½ðÁ÷£¨Operating¡¡Cash¡¡Flow£©£¬¼´½«´¿Àû¼ÓÉÏÕ۾ɼ°Ì¯Ïú£¬È»ºó¼õÈ¥¹ÉÏ¢¿ªÖ§¡£ÏÖ½ðÁ÷Óë×ʱ¾¿ªÖ§±ÈÂÊ£¨Cash¡¡Flow/Capex¡¡Ratio£©¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨Áù£©×ʲú¾»ÖµÖ¸±ê¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡×ʲú¾»Öµ£¨Net¡¡Book¡¡Value£©×îÊʺÏÓÃÓÚ½ðÈÚ·þÎñÒµ¡¢µØ²úÒµ»òÆäËû×ÊÔ´¹É·ÝÈçʯÓÍ¡¢Ãº¼°¿ó²úµÈ¡£Õâ¸öÖ¸±ê¿ÉÒÔÔÚÂòÈë¹ÉƱʱÓëÊмÛ×÷Ò»±È½Ï¡£±ÊÕßÔÚ·ÖÎöʯÓ͹ɼ°ÒøÐйÉʱ£¬ÔÙÌÖÂÛÈçºÎÕÒ³ö×ʲú¾»ÖµµÄ·½·¨¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨Æߣ©ÊÕ¹º¼ÛµÄÖ¸±ê£¨EV/EBITDA£©¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡ÆóÒµ¼ÛÖµ£¨Enterprise¡¡Value£©Óë³ýË°¡¢ÀûÏ¢¡¢Õ۾ɼ°Ì¯ÏúÇ°ÒçÀû£¨EBITDA£©Ïà³ý¡£ÆóÒµ¼ÛÖµµÄ¶¨Ò壬Êǹ«Ë¾ÊÐÖµ¼ÓÉϸºÕ®¼°ÓÅÏȹɣ¬¼õÈ¥ÏÖ½ð»òÏÖ½ðµÈֵͶ×Ê¡£½üÄê·ÖÎöԱϲ»¶ÓÃÕâ¸öÖ¸±ê£¬À´ºâÁ¿¹«Ë¾ÊÇ·ñÖµµÃͶ×Ê¡£Õâ¸öÖ¸±êÊÇͶ×ÊÒøÐмң¬ÓÃ×÷ºâÁ¿ÊÕ¹ºÊ±Ëù¸¶³öµÄ¹À¼ÛÖµ£¬EVµÈÓÚÀíÂÛÉϵÄÊÕ¹º¼Û¡£ÀíÂÛÊÕ¹º¼ÛÓ빫˾µÄëÀûÏÖ½ðÁ÷£¨EBITDA£©×÷Ò»±È½Ï£¬ÈÏΪ¿ÉÒÔÔÚ¶àÉÙÄêÄڻر¾£¬¼´Ã«Àû¿ÉÒÔÔÚ¶àÉÙÄêÄÚµÖÏûÊÕ¹º¼Û¡£Êµ¼ÊÉϱÊÕ߶Դ˱ÈÀý±§ÓкܴóµÄ»³ÒÉ¡£2000ÄêĵÏͶ×ÊÓÐÒ»·Ý¿¯ÎÅúÆÀÓÃEBITDA×÷Ö¸±êµÄ²»¿É¿¿ÐÔ¡£ÒòΪÓкܶàÐÐÒµ£¬ÏñʯÓÍÒµ¡¢¸ß¿Æ¼¼ÒµµÈ£¬Õ۾ɼ°Ì¯ÏúÊǷdz£ÅÓ´óµÄ£¬ÐèÒª´óÁ¿×ʽðÀ´ÔÙÖØÐÂͶ×ÊеĿƼ¼»òеĿ±Ì½¹¤×÷£¬ËùÒÔÕâ¸ö¡°ÏÖ½ðÁ÷¡±²»¿ÉÊÓ×÷¹É¶«Í¶×ʵÄÊÕÈ롣ʯÓ͵Ŀ±Ì½¿ÉÄÜÊǺÁÎÞ½á¹û£¬µ«Æ俪֧ÔòÊDZØÈ»µÄ£¬Òò´ËÕ۾ɲ»¿ÉÊÓΪ¹«Ë¾×¬Ç®ÄÜÁ¦µÄÒ»²¿·Ö¡£¿Æ¼¼µÄͶ×ÊÓë×êÓ͵ÄÇé¿öÏàËÆ£¬Í¶×Êδ±ØÓзáºñµÄ½á¹û¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡±ÊÕßÉÔºóÆÊÎö»ªÄܹúµçʱ£¬»áÓÃÕâ¸ö±ÈÀý£¬À´ºâÁ¿»ªÄÜ2004ÄêÊÕ¹º£µ¼Ò·¢µç³§µÄÊÕ¹º¼ÛÊÇ·ñºÏÀí¡£Õâ¸öÖ¸±ê×îÊʺÏÓ¦ÓÃÓÚÔË×÷½ÏÎȶ¨µÄÐÐÒµÈç·¢µç£¬ÆäÉèÊ©ÊÙÃüÏà¶Ô½Ï³¤£¬¿ÉÒÔά³Ö15£­20ÄêÒÔÉÏ£¬µ±³ýË°¡¢ÀûÏ¢¡¢Õ۾ɼ°Ì¯ÏúÇ°ÊÕÈ루¼´ÊÇëÀû£©Äܹ»ÔÚ¶Ìʱ¼äÄÚµÖÏûÊÕ¹º¼ÛµÄ»°£¬µç³§ÓàϵÄÔË×÷ʱ¼ä±ã±ä³ÉÎÞ±¾ÉúÀû£¬Ìá¸ßͶ×ÊÎüÒýÁ¦¡£


µÚÈý²¿·Ö·ÖÎö¹«Ë¾µÄ¹¤¾ß£¨3£©

¡¡¡¡¡¡¡¡£¨°Ë£©ÏÖ½ðÁ÷ÕÛÏÖ·¨¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡ÏÖ½ðÁ÷ÕÛÏÖ·¨£¨Discounted¡¡Cash¡¡Flow£©ÊÇͶ×Ê×î³£ÓõŤ¾ßÖ®Ò»¡£ÀýÈçÒ»¸öµØ²ú·¢Õ¹ÏîÄ¿£¬Ðèʱ¶àÄê²ÅÄÜÍê³É£¬Î¨Ò»µÄ·½·¨Òª¼ÙÉèÂ¥ÓÖþÆÚÐèÒªµÄ½¨Öþ·Ñ¡¢ÀûÏ¢¿ªÖ§×÷Ϊ³É±¾Ö®Ò»£¬È»ºóÔÚÈô¸ÉÄêºó£¬Âô³öʱËùµÃ»ØÀ´µÄÏúÊ۶¼õÈ¥ÕâЩ³É±¾¼°ÒªÖ§¸¶µÄË°Ï½«ÒçÀûÒÔÕÛÏÖÂÊ£¬ÕÛÏÖ³ÉΪÏÖʱµÄ¼ÛÖµ¡£ÀýÈçÒ»¸öµØ²úÏîÄ¿Ðèʱ£µÄê²ÅÄÜÍê³É£¬Âô³öºó¿Û³ý½¨Öþ³É±¾¡¢ÀûÏ¢¿ªÖ§¼°Ë°Ïîºó£¬Á¬µØ¼ÛµÄÏÖ½ðÁ÷Ϊ1ÒÚÔª£¬ÒÔ5£¥µÄÕÛÏÖÂʼÆË㣬Õ⣵ÄêºóµÄ1ÒÚÔªÏàµÈÏÖʱµÄ7£»835ÍòÔª¡£¼ÆËã·½·¨Ï൱¼òµ¥£¬½«1ÒÚÔª³ËÒÔ±í23ÖеÄ5£¥¡¢5ÄêµÄϵÊý0¡£783526¡£ÔÚÆäËûÐÐÒµ·ÖÎöÎÒÃÇÒ²¿ÉÒÔÓÃÏÖ½ðÁ÷ÕÛÏÖ·¨£¬ÓÈÆäÊÇ×÷³¤Ô¶Í¶×ʵÄʱºò¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡±í23£ºÏÖ½ðÁ÷ÕÛÏÖϵÊýÒ»ÀÀ±í¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡Äê·Ý£¯¡¡¡¡¡¡¡¡4£¥¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡5£¥¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡6£¥¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡7£¥¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡8£¥¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡9£¥¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡10£¥¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡ÕÛÏÖÂÊ¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡1¡¡¡¡¡¡¡¡¡¡0¡£961538¡¡¡¡¡¡0¡£952381¡¡¡¡¡¡0¡£943396¡¡¡¡¡¡0¡£934579¡¡¡¡¡¡0¡£925926¡¡¡¡¡¡0¡£917431¡¡¡¡¡¡0¡£909091¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡2¡¡¡¡¡¡¡¡¡¡0¡£924556¡¡¡¡¡¡0¡£907029¡¡¡¡¡¡0¡£889996¡¡¡¡¡¡0¡£873439¡¡¡¡¡¡0¡£857339¡¡¡¡¡¡0¡£84168¡¡¡¡¡¡¡¡0¡£826446¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡3¡¡¡¡¡¡¡¡¡¡0¡£888996¡¡¡¡¡¡0¡£863838¡¡¡¡¡¡0¡£839619¡¡¡¡¡¡0¡£816298¡¡¡¡¡¡0¡£793832¡¡¡¡¡¡0¡£772183¡¡¡¡¡¡0¡£751315¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡4¡¡¡¡¡¡¡¡¡¡0¡£854804¡¡¡¡¡¡0¡£822702¡¡¡¡¡¡0¡£792094¡¡¡¡¡¡0¡£762895¡¡¡¡¡¡0¡£73503¡¡¡¡¡¡¡¡0¡£708425¡¡¡¡¡¡0¡£683013¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡5¡¡¡¡¡¡¡¡¡¡0¡£821927¡¡¡¡¡¡0¡£783526¡¡¡¡¡¡0¡£747258¡¡¡¡¡¡0¡£712986¡¡¡¡¡¡0¡£680583¡¡¡¡¡¡0¡£649931¡¡¡¡¡¡0¡£620921¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡6¡¡¡¡¡¡¡¡¡¡0¡£790315¡¡¡¡¡¡0¡£746215¡¡¡¡¡¡0¡£704961¡¡¡¡¡¡0¡£666342¡¡¡¡¡¡0¡£63017¡¡¡¡¡¡¡¡0¡£596267¡¡¡¡¡¡0¡£564474¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡7¡¡¡¡¡¡¡¡¡¡0¡£759918¡¡¡¡¡¡0¡£710681¡¡¡¡¡¡0¡£665057¡¡¡¡¡¡0¡£62275¡¡¡¡¡¡¡¡0¡£58349¡¡¡¡¡¡¡¡0¡£547034¡¡¡¡¡¡0¡£513158¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡8¡¡¡¡¡¡¡¡¡¡0¡£73069¡¡¡¡¡¡¡¡0¡£676839¡¡¡¡¡¡0¡£627412¡¡¡¡¡¡0¡£582009¡¡¡¡¡¡0¡£540269¡¡¡¡¡¡0¡£501866¡¡¡¡¡¡0¡£466507¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡9¡¡¡¡¡¡¡¡¡¡0¡£702587¡¡¡¡¡¡0¡£644609¡¡¡¡¡¡0¡£591898¡¡¡¡¡¡0¡£543934¡¡¡¡¡¡0¡£500249¡¡¡¡¡¡0¡£460428¡¡¡¡¡¡0¡£424098¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡10¡¡¡¡¡¡¡¡0¡£675564¡¡¡¡¡¡0¡£613913¡¡¡¡¡¡0¡£558395¡¡¡¡¡¡0¡£508349¡¡¡¡¡¡0¡£463193¡¡¡¡¡¡0¡£422411¡¡¡¡¡¡0¡£385543¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡11¡¡¡¡¡¡¡¡0¡£649581¡¡¡¡¡¡0¡£584679¡¡¡¡¡¡0¡£526788¡¡¡¡¡¡0¡£475093¡¡¡¡¡¡0¡£428883¡¡¡¡¡¡0¡£387533¡¡¡¡¡¡0¡£350494¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡12¡¡¡¡¡¡¡¡0¡£624597¡¡¡¡¡¡0¡£556837¡¡¡¡¡¡0¡£496969¡¡¡¡¡¡0¡£444012¡¡¡¡¡¡0¡£397114¡¡¡¡¡¡0¡£355535¡¡¡¡¡¡0¡£318631¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡13¡¡¡¡¡¡¡¡0¡£600574¡¡¡¡¡¡0¡£530321¡¡¡¡¡¡0¡£468839¡¡¡¡¡¡0¡£414964¡¡¡¡¡¡0¡£367698¡¡¡¡¡¡0¡£326179¡¡¡¡¡¡0¡£289664¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡14¡¡¡¡¡¡¡¡0¡£577475¡¡¡¡¡¡0¡£505068¡¡¡¡¡¡0¡£442301¡¡¡¡¡¡0¡£387817¡¡¡¡¡¡0¡£340461¡¡¡¡¡¡0¡£299246¡¡¡¡¡¡0¡£263331¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡15¡¡¡¡¡¡¡¡0¡£555265¡¡¡¡¡¡0¡£481017¡¡¡¡¡¡0¡£417265¡¡¡¡¡¡0¡£362446¡¡¡¡¡¡0¡£315242¡¡¡¡¡¡0¡£274538¡¡¡¡¡¡0¡£239392¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡16¡¡¡¡¡¡¡¡0¡£533908¡¡¡¡¡¡0¡£458112¡¡¡¡¡¡0¡£393646¡¡¡¡¡¡0¡£338735¡¡¡¡¡¡0¡£29189¡¡¡¡¡¡¡¡0¡£25187¡¡¡¡¡¡¡¡0¡£217629¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡17¡¡¡¡¡¡¡¡0¡£513373¡¡¡¡¡¡0¡£436297¡¡¡¡¡¡0¡£371364¡¡¡¡¡¡0¡£316574¡¡¡¡¡¡0¡£270269¡¡¡¡¡¡0¡£231073¡¡¡¡¡¡0¡£197845¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡18¡¡¡¡¡¡¡¡0¡£493628¡¡¡¡¡¡0¡£415521¡¡¡¡¡¡0¡£350344¡¡¡¡¡¡0¡£295864¡¡¡¡¡¡0¡£250249¡¡¡¡¡¡0¡£211994¡¡¡¡¡¡0¡£179859¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡19¡¡¡¡¡¡¡¡0¡£474642¡¡¡¡¡¡0¡£395734¡¡¡¡¡¡0¡£330513¡¡¡¡¡¡0¡£276508¡¡¡¡¡¡0¡£231712¡¡¡¡¡¡0¡£19449¡¡¡¡¡¡¡¡0¡£163508¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡20¡¡¡¡¡¡¡¡0¡£456387¡¡¡¡¡¡0¡£376889¡¡¡¡¡¡0¡£311805¡¡¡¡¡¡0¡£258419¡¡¡¡¡¡0¡£214548¡¡¡¡¡¡0¡£178431¡¡¡¡¡¡0¡£148644¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡21¡¡¡¡¡¡¡¡0¡£438834¡¡¡¡¡¡0¡£358942¡¡¡¡¡¡0¡£294155¡¡¡¡¡¡0¡£241513¡¡¡¡¡¡0¡£198656¡¡¡¡¡¡0¡£163698¡¡¡¡¡¡0¡£135131¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡22¡¡¡¡¡¡¡¡0¡£421955¡¡¡¡¡¡0¡£34185¡¡¡¡¡¡¡¡0¡£277505¡¡¡¡¡¡0¡£225713¡¡¡¡¡¡0¡£183941¡¡¡¡¡¡0¡£150182¡¡¡¡¡¡0¡£122846¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡23¡¡¡¡¡¡¡¡0¡£405726¡¡¡¡¡¡0¡£325571¡¡¡¡¡¡0¡£261797¡¡¡¡¡¡0¡£210947¡¡¡¡¡¡0¡£170315¡¡¡¡¡¡0¡£137781¡¡¡¡¡¡0¡£111678¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡24¡¡¡¡¡¡¡¡0¡£390121¡¡¡¡¡¡0¡£310068¡¡¡¡¡¡0¡£246979¡¡¡¡¡¡0¡£197147¡¡¡¡¡¡0¡£157699¡¡¡¡¡¡0¡£126405¡¡¡¡¡¡0¡£101526¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡25¡¡¡¡¡¡¡¡0¡£375117¡¡¡¡¡¡0¡£295303¡¡¡¡¡¡0¡£232999¡¡¡¡¡¡0¡£184249¡¡¡¡¡¡0¡£146018¡¡¡¡¡¡0¡£115968¡¡¡¡¡¡0¡£092296¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡26¡¡¡¡¡¡¡¡0¡£360689¡¡¡¡¡¡0¡£281241¡¡¡¡¡¡0¡£21981¡¡¡¡¡¡¡¡0¡£172195¡¡¡¡¡¡0¡£135202¡¡¡¡¡¡0¡£106393¡¡¡¡¡¡0¡£083905¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡27¡¡¡¡¡¡¡¡0¡£346817¡¡¡¡¡¡0¡£267848¡¡¡¡¡¡0¡£207368¡¡¡¡¡¡0¡£16093¡¡¡¡¡¡¡¡0¡£125187¡¡¡¡¡¡0¡£097608¡¡¡¡¡¡0¡£076278¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡28¡¡¡¡¡¡¡¡0¡£333477¡¡¡¡¡¡0¡£255094¡¡¡¡¡¡0¡£19563¡¡¡¡¡¡¡¡0¡£150402¡¡¡¡¡¡0¡£115914¡¡¡¡¡¡0¡£089548¡¡¡¡¡¡0¡£069343¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡29¡¡¡¡¡¡¡¡0¡£320651¡¡¡¡¡¡0¡£242946¡¡¡¡¡¡0¡£184557¡¡¡¡¡¡0¡£140563¡¡¡¡¡¡0¡£107328¡¡¡¡¡¡0¡£082155¡¡¡¡¡¡0¡£063039¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡30¡¡¡¡¡¡¡¡0¡£308319¡¡¡¡¡¡0¡£231377¡¡¡¡¡¡0¡£17411¡¡¡¡¡¡¡¡0¡£131367¡¡¡¡¡¡0¡£099377¡¡¡¡¡¡0¡£075371¡¡¡¡¡¡0¡£057309¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡


µÚËIJ¿·ÖÈçºÎ·ÖÎöµçÁ¦ÐÐÒµ

¡¡¡¡¡¡¡¡±ÊÕßÔø¾­ÊÇÏã¸Û×¢²áµÄͶ×ʹËÎÊ£¬ÏÖÒÑÍËÐÝ¡£Ñ¡Ôñ»ªÄܹú¼Ê×÷Ϊ·ÖÎöµÄÀý×Ó£¬ÊÇÒòΪÕ⹫˾¼«¸»ÕùÒéÐÔ£¬¿É×÷´¿Ñ§ÊõÐÔÑÐÌÖ¡£ËüÃæ¶Ô¸ßú¼Û¼°³É±¾ÉÏÕǵÄѹÁ¦£¬Í¬Ê±µçÁ¦µÄ¹©Ó¦£¬ÎÞ·¨Âú×ãÊг¡µÄÐèÇó£¬Õþ¸®¶Ôµç¼ÛµÄ¹ÜÖÆ£¬ÓÖǷȱ͸Ã÷¶È£¬¹«Ë¾È´»ý¼«µØ²»¶ÏÊÕ¹º¼°½¨ÔìеÄ×°»úÈÝÁ¿ÉèÊ©¡£»ªÄÜÊôÓÚ²úÆ·µÄ¡°ÖÐÓι«Ë¾¡±£¬ÐèÒªÒÀÀµÃºÀ´·¢µç£¬µ«ÊÇÕþ¸®µÄ¹ÜÖÆ£¬Ê¹»ªÄÜÎÞ·¨½«Ãº¼ÛµÄÉý·ù£¬×ª¼Þµ½Ïû·ÑÕßÉíÉÏ¡£¾ÍÈçµÂ²ýµç»ú£¬ÓµÓÐÊг¡¾­¼ÃרÀû£¬µ«ÊÇ´¿ÀûÊܵ½Ô­²ÄÁÏÕǼ۵ijå»÷¡£ÕâЩÎÊÌⶼÊÇÖµµÃÉîÈëÁ˽âºÍ·ÖÎöµÄ¡£±ÊÕßÇ¿µ÷²¢²»ÊÇÔÚ´ËÍƽ黪ÄÜ£¬Í¶×ʹÉƱ¸½´øºÜ¶à·çÏÕ£¬¶ÁÕß»¹ÐèÓÃ×Ô¼ºµÄÖǻۣ¬À´ÅжÏÏÖ¼ÛÊÇ·ñ¾ÍÊÇÂòÈëµÄʱ»ú¡£·ÖÎö»ªÄÜÊǸù¾ÝÏÂÁа˸ö²½Öè½øÐС£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡·ÖÎö»ªÄܹú¼ÊµÄ²½Öè¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨Ò»£©ÁôÒ⹫˾µÄÊг¡¾­¼ÃרÀû£¬ÊÇ·ñ»á±»¶áÈ¥£»²úÆ·»ò·þÎñµÄÊг¡£¬ÊÇ·ñÔÚÀ©ÕÅ»òÔÚÊÕËõ¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨¶þ£©¹«Ë¾²úÆ·»ò·þÎñµÄÊÛ¼Ûµ÷Õû»úÖÆ£¬ÊÇ·ñÄܹ»·´Ó³Êг¡ÐèÇ󡣡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨Èý£©ÉóÉ÷¿¼ÂǹÜÀí²ãµÄ×÷·ç¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨ËÄ£©Ïêϸ·ÖÎö¹ýÍùÖÁÉÙ4£­5ÄêµÄÒµ¼¨¡£´ÓËðÒæÕÊÖУ¬·ÖÎö³ýË°¼°ÀûϢǰÒçÀû£¨EBIT£©£¬±ß¼ÊëÀû»ò´¿ÀûÂÊ£¨Profit¡¡Margins£©¼°¹É¶«×ʽð»Ø±¨ÂÊ£¨ROE£©»ò¹«Ë¾×ʲú»Ø±¨ÂÊ£¨ROA£©ÊÇ·ñÓиÄÉÆ¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨Î壩·ÖÎö¹«Ë¾µÄÏÖ½ðÁ÷£¨Cash¡¡Flow£©£¬ÊÇ·ñ×ã¹»Ó¦¸¶Î´À´¹«Ë¾µÄ×ʱ¾ÐÔ¿ªÖ§£¨Capex£©£¬Ò²Òª¿´¹«Ë¾ÕûÌ帺ծÓë¹É¶«×ʽðµÄ±ÈÂÊ£¨Debt/Equity¡¡Ratio£©¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨Áù£©·ÖÎö¹«Ë¾ÔÚÐÂͶ×Ê·½ÃæÄÜ·ñÈ¡µÃÒ»¹áµÄ»Ø±¨¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨Æߣ©¹«Ë¾ÊÇ·ñ´óÁ¿Ó¡·¢Ð¹ɣ¬¡°Ì¯±¡¡±Ã¿¹ÉÒçÀû¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨°Ë£©ÀûÓø÷ÖÖ±ÈÀý½«¹«Ë¾ÓëÆäËûͬҵ¹«Ë¾×÷Ò»±È½Ï¡£¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡»ªÄܹúµçµÄÊг¡¾­¼ÃרÀû¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡ÏÖʱ£¬·¢µç³§£¨Independent¡¡Power¡¡Plant£©ÔÚÖйúÈÔÈ»ÏíÓÐijÖÖרÀû£»Ò»·½ÃæÊÛµç¼Û¸ñÊܵ½Õþ¸®µÄ¹ÜÖÆ£»ÁíÒ»·½ÃæÏÖʱµçÁ¦Êг¡»¹Î´ÍêÈ«¿ª·Å£¬Î´À´Ö»»áÓÐÖÈÐòµØÖð²½½øÐпª·Å£¬Ê¹»ªÄÜÊܵ½Ä³³Ì¶ÈµÄ±£ÕϺÍÓŻݡ£»ªÄܹúµçµÄÊг¡¾­¼ÃרÀû°üÀ¨ÒÔÏÂÊýÏ¡¡¡¡¡¡¡¡
¡¡¡¡¡¡¡¡£¨Ò»£©ÖйúµçÁ¦Êг¡ÐèÇóÅÓ´ó£»ÖйúÏÖʱµÄ¾­¼ÃÔö³¤£¬ÓëÏã¸ÛÁùÊ®Ä

·µ»ØĿ¼ ÉÏÒ»Ò³ ÏÂÒ»Ò³ »Øµ½¶¥²¿ ÔÞ£¨0£© ²È£¨0£©

Äã¿ÉÄÜϲ»¶µÄ