è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????å¼?è¨?ï¼?å¤??½ä?ä¼°å?¼è?½å?þB??å¡?ï¼?å½??¹å?°å?è¿?å°???å½??°ä?ä¸????©è?½å????ç»??¥æ?????½å?þ=???????£ä?è¿??»ä?å¹´ï?å¤??½ä???è´¢å?¡æ????????å®???å®??????¹å????ï¼????è¡?ä¸??????´ä¸º???¾ä???å¸þ=?¥æ?´å¤§????估空?´ï?è¯þA??¥å????

????ä¸???ä»?ç»?对估?¼æ¨¡???°ç??¥æ????

??????ä»?????6?¥å??å¸????¥å?????¨é?¢æ¢³??ï¼??½ä?ä¸?ä¸???ä¸?æµ?ä¼?ä¸?ä¼°å?¼æ?è¾???ä¸??ä»??¸å?ä¼°å?¼ç??è§?åºþA?论ä?å¤??½ä?????å¡?空é?´ã??????¥å??ï¼???ä»??ä»?ç»?对估?¼ç??è§?åºþ@?ºå??ï¼?å¯?CF??DDM模å??è¿?è¡???解ï??¾å?ºå½±??ç»?对估?¼ç???³é??´¢?¡æ??????

????1.1 ?°é??æµ????°æ¨¡??ï¼?DCFï¼?

?????°é??æµ??????°æ¨¡??ï¼?Discounted Cash Flowï¼? 缩å??ï¼?DCFï¼???è¿?对å???¸æ???¥ç???°é??æµ?è¿?è¡????°å????¸è?è¡?ä¼°å?¼ï??¶å???为ï??¶ä¸­ï¼?FCFt为æ???¥å??????æ¯??¡è???±ç?°é??æµ?ï¼?r为æ???°ç????

????ä»?DCF模å??????解ç????¥ç??ï¼?ä¼?ä¸???»¥??è¿???é«??¥ä??¶å?¥å????????©æ¶¦å¢??????¥ä??°é??æ¯?????ROEæ°´å¹³ï¼?以å??ä¿?????????èµ?产è??ºç??ï¼??¥æ????DCFç»?对估?¼æ°´å¹³ã???¶ä¸­ï¼??¥ä??¶å?¥å????????©æ¶¦å¢??????¥ä??°é??æ¯?????ROEæ°´å¹³??????å°??´æ?¥ä???å­?ç«????????±ç?°é??æµ???ï¼?è¿?????é«?ç»?对估?¼æ°´å¹³ã??æ­¤å?ï¼??????°æ?§å?¶è?产è??ºç??ï¼?????å®??°è?ä½?????èµ???????è¾?é«??????©æ¶¦ï¼?å°????©ä??¨å??å­?ç«?????æ¯?ç«????¶æ????ç»?对估?¼ã??

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????1.2 ?¡å?©è´´?°æ¨¡??ï¼?DDMï¼?

?????¡æ??´´?°æ¨¡??ï¼?Dividend Discount Modelï¼?缩å??ï¼?DDMï¼???è¿?对æ???¥å???¾ç??ä¸?ç³»å???¡å?©è?è¡?è´´ç?°æ?¥å????¸ä¼°?¼ï??¶å???ä¸??XML:NAMESPACE PREFIX = "V" /> ï¼??¶ä¸­ 为ä?ä¸?????æ¯??¡è?¡å?©ï?g为è?¡å?©å??¿ç??ï¼?r为æ???°ç??ï¼??³æ??????????

????

????ä»?DDM模å??????解ç????¥ç??ï¼?DDMç»?对估?¼ä¸»è¦?????OE??å½±å??ï¼?ä¼?ä¸???»¥??è¿?????ROE?¥æ????DDMç»?对估?¼æ°´å¹³ã???¨å·²?¥ç?ä¸????¡å??1?????µä?ï¼?DDMä¼°å?¼ä¸»è¦????³ä???æ¯?ç«????°ç??ä¸??¡å?©å??¿ç????å·??¼ã??ä¼?ä¸???é«?ROEæ°´å¹³å°????©ä??????¡å?©å??¿ç??ï¼?è¿?????????DMç»?对估?¼æ°´å¹³ã??

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????ç»???DCF??DDM两个ç»?对估?¼æ¨¡??????解ç???ï¼???ä»????°å???¸ç??ä¸?绩å?????ROE???¥ä??°é??æ¯?????èµ?产è??ºç??ç­??³é??´¢?¡æ???????¹å??å°??´æ?¥å?©å??ä¼?ä¸?ç»?对估?¼ç??????ï¼???è¿?äº?????ä¹?ä¸??½è?å§???è¦?æ±?????ä¸??©ä?????ç»??¥æ????é«?åºþB????[1]??è¿?ä¹?å°±æ???³ç??ï¼?å¦???å¤??½ä??½å?å®?????ä¸?å¢?ä¸?稳å??????????????ï¼??£ä?对å???ç»?对估?¼å°±åº?该ç?¸æ?äº?è¿??»æ????????ï¼???ä¸??½ç?¹è?²ä¼°?¼ä?ç³»â??ä¸???å¤??½ä?ä¼°å?¼é??å¡?并é??ä»?ä»?????ºæ??ç»???驱å?¨ç??ä¼°å?¼ä¿®å¤?ï¼????????ºæ???¢æ????ä¸???ä¼°å?¼æ??????

????äº???å¤??½ä??´ä?ç»??¥æ????å¤???

???????¨å????ä»??ç»?对估?¼æ¨¡????解å?ºæ?¥ç????è¦?è´¢å?¡æ????ä¸???ä¸??©ä???????ç»??¥æ????ä½?ç³»ç?¸ç???ï¼?对两????????????ï¼?ä¹?????ä»???è¦??»é???¹å?³æ³¨???¨å??ï¼????????©æ¶¦å¢?????ROE???¥ä??°é??æ¯?????èµ?产è??ºç???????????¥å¼ºåºþ?»¥??æ¯??¡è?¡å??2]ç­?ç»??¥æ????è¿?è¡?å¤???ï¼?对è??»å¤®?½ä??´ä?ç»??¥æ?????????????°ç?¶è?è¡?梳ç????

????2.1 ???©æ¶¦å¢???

????å¤??½ä?ä¸????????©æ¶¦å¢???å·???æ­¥æ?¶æ??ï¼??????²å?»ä???为å?è§?ç»?æµ??????±ç?³ã??å¤?????©æ¶¦å¢???ä¸???°ä?2014Q1??6.53ï¼???????022Q3??7.84ï¼?ï¼????????½ä?/?¨é???¡ç??å¢???ä¸???°å????.63ï¼?/7.13ï¼????¨å??.86ï¼?/-4.73ï¼????´ä??¥ç??ï¼?å¤??½ä?ä¸????????©æ¶¦å¢???å·???æ­¥æ?¶æ??ï¼?并ä??¨è???å¹´ç???????²å?»ä?ä¸?ï¼???为å?è§?ç»?æµ??????±ç?³ã??

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????2.2 ??èµ?产æ?¶ç????

????å¤??½ä?ROEä¸???°é?¿æ??ä½?äº???ï¼?ä½?22å¹´å?å§???è¶?ï¼?ä½?为æ?°å????¸æ????ï¼???ç»?????è¿?ä¸?æ­¥æ??????2014年以?¥ï?å¤??½ä?ROEä¸???°é?¿æ??ä½?äº??¨é???¡ï?ä½???022Q1å¼?å§?ï¼?å¤??ROEå®??°ä???è¶?ï¼?????022Q3ï¼?å¤??ROEä¸???°ä¸º6.59ï¼?ï¼?é«?äº??¨é???¡ç??6.35ï¼??????å¤??ç»??¥æ????ä½?ç³»ä???å®????¹æ?ä¸????ä¸??©ä??????¹å???°å?äº?ROE????ï¼????¥å??èµ?产æ?¶ç?????????¸æ??为é???¹ï?并æ????å¸þ@?¨å¤®?½ä?ROE??è¿?ä¸?æ­¥æ??????

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????2.3 èµ?产è??ºç??

????å¤??½ä?èµ?产è??ºç??ä¸???°è?é«?ä½???æ¸????½ï???æ­¥å?????§å?¶æ??????å¤??½ä?èµ?产è??ºç??ä¸???°é?¿æ??é«?äº??¨é???¡ï?ä½???????å¤??½ä??????????¥å?ºå?¡é??©ï?èµ?产è??ºç??ä¸???°é??æ¸????½ï?å¤??/?½ä?/?¨é???¡ç??èµ?产è??ºç??ä¸???°ä?2014Q1??54.23ï¼?/54.56ï¼?/43.09ï¼?????022Q3??50.00ï¼?/51.54ï¼?/39.86ï¼???????ç»´æ??èµ?产è??ºç???»ä?稳å?ï¼????©ä?å¤??ä¿??????????ºå?¡è??èµ?è§?模ï???ä½?综å????èµ??????ä»???æ¯?ç«?????ç»?对估?¼ã??

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????2.4 ?¥ä??°é??æ¯???

????å¤??½ä??¥ä??°é??æ¯???ä¸???°æ?´ä????°ä?è¡?è¶??¿ï?å¤??½ä????°è?½å??ä¸????强ã??????022Q3ï¼?å¤?????½ä????¥ä??°é??æ¯???ï¼?TTMï¼?ä¸???ï¼?ä¸???°å????¸º8.11ï¼???8.57ï¼?ï¼??¸è?2014Q1??3.56ï¼???4.81ï¼??????¾æ????ï¼?表æ??å¤??½ä????°è?½å??ä¸????强ã??å¹´å???½è?å§?ä¼?è®?????¹å¼ºè°?äº?å¤??½ä??°é??æµ?????å®????å°??¥ä??°é??æ¯???ä½?为é??è¦??????¸æ????ï¼????¥å¤®?½ä??°é??æµ???è´¨é??????è¿?ä¸?æ­¥æ????ï¼?并带?¨ç?对估?¼é??å¡???

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????2.5 ???????¥å¼ºåº?/STRONG>

????å¤??½ä??????????¥å¼ºåºþ=??¨ç¨³æ­¥æ????ï¼?????å¸þ@?¨æ???¥ä?绩å???°é??æµ????¹å??????ä»?»¥????è´¹ç???¥ä??¶å?¥ç??ä¸???°ä?为衡???´ä????????¥å¼ºåºþ>??????ï¼?????022Q3ï¼?å¤?????½ä????????¥å¼ºåºþ?¸­ä½??°å????¸º3.06ï¼???2.59ï¼?ï¼?è¾?2018Q3????????äº?0.82pct??1.04pct?????????¥å¼ºåºþ?¸»è¦??¨ä????????¥ä?ä¸?产å???????¡è´¨??ï¼????????ï¼?ä»???????ä¼?ä¸??¥ä??¶å?¥å?????©æ¶¦???¹å???°é??æµ?ï¼?为ä?ä¸???ä»·å?¼å??????ä¼°å?¼é??å¡???ä¾?????????????

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

?????þ@?ï¼???022å¹???27?¥å?½è?å§???å¸???????é«?å¤???§è?¡ä?å¸????¸è´¨??å·¥ä??¹æ???ä¸??¹å?????°ä?ï¼?????????¸»???°è?½å??ï¼?å½?好ç??????°å?½å???ï¼?å¼?导央ä¼?ä¸?å¸????¸ç¨³æ­¥å??大ç??????????¥ï???å¿??????????????æº??°ï??????¨å?³é???¸å??????????¡è??å­?????????å¾?çª??´ï??????°ä»£äº§ä??¾é?¾é?¿ï?2024年央ä¼??§è?¡ä?å¸????¸ç??????¥å¼ºåºþ@????ä¸?ä¸?ä½?äº?å¸??ºå??è¡?ä¸????ä¸?å¸????¸å¹³??æ°´å¹³??ï¼???ç»?¤®?½ä??¨æ?°å?´é???é«?强度???????¥æ??å¸þ=?¥ç??????ï¼??¼å????¹å?³æ³¨??

????2.6 æ¯??¡è?¡å??/STRONG>

????ä»?æ¯??¡è?¡å?©æ?¥ç??ï¼?å¤??½ä?è¿?å¹´æ?¥å??红å???ï¼??¿ç?é¼??±ä?ï¼????¥æ????è¿?ä¸?æ­¥æ??????ä»?2014å¹´è??019å¹´ï?å¤??½ä?æ¯??¡è?¡å?©ç??ä¸???°å¹¶??å¤?¤§å·??ï¼???2020å¹´å?å§?ï¼???红å?å§??????¾å?????å¤??½ä?æ¯??¡è?¡å?©ï?ç¨???ï¼??????2019å¹´ç??0.100/0.100????é«???021å¹´ç??0.133/0.130?????¹æ??DM模å??ï¼???????红ç??稳å???ç»????ï¼?ç»?对估?¼æ°´å¹³ä?å°??????¾æ????ï¼????¥å?¨æ?¿ç???é¼??±ä?ï¼????????°å¤®?½ä???红水平ç??è¿?ä¸?æ­¥æ??????

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????ä¸???å¤??½ä???è¡?ä¸?ç»??¥æ????å¤???

?????¨ç?äº??¨å????ä»??å¤??½ä??´ä?维度ï¼???è¿?对å??项å?³é????¥æ????è¿?è¡?å¤?????æ¯?è¾?ï¼???»¥???°å?½ä??¹é?©ä?å¹´è??¨ä»¥?¥ï?å¤??½ä??´ä?ç»??¥æ???µæ??äº????¾æ?¹å?????¥ä??¥æ??ä»??ä»?è¡?ä¸?维度è¿?ä¸?æ­¥æ?¢ç©¶ï¼?ä¸???è¡?ä¸?å¤??½ä?ç»??¥æ???????°ç?¶ä»¥??????[3]??å·????

????3.1 ???©æ¶¦å¢???

????ä»????©æ¶¦å¢????¥ç??ï¼?2020å¹?2022Q3å¤?????©æ¶¦å¤???å¢?????????äº???è¡?ä¸?????¸ºå®¶ç?¨ç?µå?¨ã???????§æ??????²é??å±????¤ç?????µå?ï¼??½ä????©æ¶¦å¤???å¢?????????äº???è¡?ä¸?????¸º?¤ç???????²é??å±???家ç?¨ç?µå?¨ã???µå??设å????ºç???å·¥ã??

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????ä»?å¢????????¥ç??ï¼??¸å?äº?2019å¹´ï?2020-2022Q3å¤?????©æ¶¦å¤???å¢????¹å??å¹?åºþ=??????äº???è¡?ä¸?????¸ºå®¶ç?¨ç?µå?¨ã???????§æ????µå??????²é??å±????¢é??ï¼??½ä????©æ¶¦å¤???å¢????¹å??å¹?åºþ=??????äº???è¡?ä¸?????¸º?ºç???å·¥ã???¤ç????家ç?¨ç?µå?¨ã???????§æ????³æ²¹?³å????

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????3.2 ??èµ?产æ?¶ç????

????ä»???èµ?产æ?¶ç?????¥ç??ï¼?2020-2022Q3å¤??ROEï¼?TTMï¼????¼æ??????äº???è¡?ä¸?????¸ºé£???é¥??????¤ç????建ç????????¶è????»è?????©ï?2022Q3?½ä?ROEï¼?TTMï¼????¼æ??????äº???è¡?ä¸?????¸º?¤ç????建ç????????¶è????ºç???å·¥å??建ç?è£?饰ã??

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????ä»?ROE?????¥ç??ï¼??¸æ?2019å¹´ï?å¤??ROEï¼?TTMï¼??¹å??å¹?åºþ=??????äº???è¡?ä¸?????¸ºå®¶ç?¨ç?µå?¨ã???¤ç?????????é£???é¥??????ºç???å·¥ï??½ä?ROEï¼?TTMï¼??¹å??å¹?åºþ=??????äº???è¡?ä¸?????¸º?¤ç?????ºç???å·¥ã???µå??设å??????²é??å±????½é?²å??å·¥ã??

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????3.3 èµ?产è??ºç??

????ä»?èµ?产è??ºç???¥ç??ï¼?2020-2022Q3å¤??èµ?产è??ºç?????¼æ??????äº???è¡?ä¸?????¸ºä¼?åª???é£???é¥??????µå???社ä????¡å???ºç???å·¥ï??½ä?èµ?产è??ºç?????¼æ??????äº???è¡?ä¸?????¸ºé£???é¥??????»è?????©ã??ä¼?åª???社ä????¡å???ºç???å·¥ã??

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????ä»?èµ?产è??ºç???????¥ç??ï¼??¸æ?äº?2019å¹´ï?2020-2022Q3å¤??èµ?产è??ºç?????¼ä?????????äº???è¡?ä¸?????¸º?µå???社ä????¡ã?????²é??å±????¢é?????¤ç????½ä?èµ?产è??ºç?????¼ä?????????äº???è¡?ä¸?????¸º?³æ²¹?³å????社ä????¡ã???µå????»è?????©å???¢é????

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????3.4 ?¥ä??°é??æ¯???

????ä»??¥ä??°é??æ¯????¥ç??ï¼?2020-2022Q3å¤???¥ä??°é??æ¯???ï¼?TTMï¼????¼æ??????äº???è¡?ä¸?????¸º?¶è??????¶é??????é£???é¥?????交é??è¿?è¾????¤ç????½ä??¥ä??°é??æ¯???ï¼?TTMï¼????¼æ??????äº???è¡?ä¸?????¸º?¶è???交é??è¿?è¾????¤ç????ä¼?åª??????¨ä?ä¸???

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????ä»??¥ä??°é??æ¯????????¥ç??ï¼??¸æ?2019å¹´ï?2020-2022Q3å¤???¥ä??°é??æ¯???ï¼?TTMï¼????¼æ??????äº???è¡?ä¸?????¸º?¿å?°äº§??社ä????¡ã???????§æ???é£???é¥??????¶è?ï¼?2022Q3?½ä??¥ä??°é??æ¯???ï¼?TTMï¼?ä¸???°å???¼æ??????äº???è¡?ä¸?????¸º?¿å?°äº§????è´¸é?¶å?????¤ç????纺ç???饰å????ä¿¡ã??

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????3.5 ???????¥å¼ºåº?/STRONG>

????ä»????????¥å¼ºåºþ=?¥ç??ï¼?2020-2022Q3å¤?????????¥å¼ºåºþ@???¼æ??????äº???è¡?ä¸?????¸º??ä¿¡ã??计ç??ºã???µå???社ä????¡å???ºæ?设å?ï¼?2022Q3?½ä????????¥å¼ºåºþ?¸­ä½??°æ??????äº???è¡?ä¸?????¸º??ä¿¡ã??计ç??ºã???½é?²å??å·¥ã???µå????ºæ?设å???

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????ä»????????¥å¼ºåºþ@?????¥ç??ï¼??¸æ?2019å¹´ï?2020-2023Q3å¤?????????¥å¼ºåºþ@???¼å??¿æ??????äº???è¡?ä¸?????¸ºç¤¾ä????¡ã????ä¿¡ã???µå???计ç??ºå???¢é??ï¼??½ä????????¥å¼ºåºþ@???¼å??¿æ??????äº???è¡?ä¸?????¸ºç¤¾ä????¡ã????ä¿¡ã??建ç?è£?饰ã?????¶é???????¢é????

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????3.6 æ¯??¡è?¡å??/STRONG>

????ä»?æ¯??¡è?¡å?©æ?¥ç??ï¼?2020-2021年央ä¼?æ¯??¡è?¡å?©ï?ç¨???ï¼????¼æ??????äº???è¡?ä¸?????¸ºé£???é¥?????建ç????????»è?????©ã??纺ç???饰å???¤ç????½ä?æ¯??¡è?¡å?©å???¼æ??????äº???è¡?ä¸?????¸º?¤ç????建ç????????¶è???纺ç???饰å???¢é????

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????ä»???红å?????¥ç??ï¼??¸æ?2019å¹´ï?2020-2021年央ä¼?æ¯??¡è?¡å?©ï?ç¨???ï¼????¼å??¿æ??????äº???è¡?ä¸?????¸ºé£???é¥?????纺ç???饰ã??建ç?????????è´¸é?¶å????汽车ï¼??½ä?æ¯??¡è?¡å?©å???¼å??¿æ??????äº???è¡?ä¸?????¸ºçººç???饰ã???¤ç????建ç???????汽车???»è?????©ã??

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????????ä»?ç»??¥æ?????ºå??ï¼????è¡?ä¸??¼å??³æ³¨ï¼?

????4.1 ?³æ³¨ç»??¥æ????ï¼?å°¤å?¶æ?????????¥å¼ºåºþB????ºç?°æ???¾æ?¹å????è¡?ä¸?

?????¹æ???½è?å§???ä¸?å¢?ä¸?稳å??????????????é«??°é????红â????????ï¼???ä»?????ºå¤®?½ä?èµ?产è??ºç??ä½?äº?65ï¼???è¡?ä¸?ï¼?并æ?¹æ???ä¸?ROE???¥ä??°é??æ¯????????????¥å¼ºåºþ@??æ¯??¡è?¡å?©å??项æ??????020-2022?½ä??¹é?©ä?å¹´è??¨ä¸­??表ç?°æ???¹å??å¹?åºþ??å±???50ï¼???é¢?次ä?为å?¶ç»¼??表ç??4]è¿?è¡?ç­?????å¦?????项ç??¥æ???????ºç?°æ???¾æ?¹å??ï¼??£ä??¹æ???对估?¼æ¨¡??ï¼??¶ä¼°?¼ä?åº?该å?åº???????????

????ä»?å¤??½ä?ç»??¥æ????综å??表ç?°ç???°ç?¶æ?¥ç??ï¼??»è?????©ã???µå????½é?²å??å·¥ã???¢é????建ç???????é£???é¥??????¤ç?????ºç???å·?/STRONG>表ç?°è?å¥?/STRONG>ï¼?ä»?å¤??½ä?ç»??¥æ????综å??表ç?°ç???¹å??å¹?åºþ=?¥ç??ï¼???ä¿¡ã???»è?????©ã???¤ç????é£???é¥????????²é??å±????????§æ???建ç????????¢é?????ºç???å·?/STRONG>表ç?°è?好ã??

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????æ­¤å?ï¼?å¤??½ä????????¥å¼ºåºþB???è¡?ä¸??¼å?é¢?å¤??³æ³¨??å½??????????¥ä?å±?????????è¾?æ­¤å?????¾æ?¹å????å¤??½ä??¨æ???¥å¤§æ¦????·å??´å¼º??ç«?äº?????æ½???ï¼?å¦??????¥é??°æ??????设å??½å???????产å???°ï?å°???ç»?¸ºä¼?ä¸???ä¾?é«?é¢??°é??æµ???ï¼?ä»???ä»???å­?ç«??ä¸?æ­¥æ??é«?ç»?对估?¼æ°´å¹³ã??ä»?2020-2022Q3å¤??½ä????????¥å¼ºåºþ>?°ç?¶å???¹å??å¹?åºþ>»¼???¥ç??ï¼????¥æ????????äº?ç§?????????å¤??½ä?è¡?ä¸?主è???ä¸???STRONG>??ä¿¡ã??计ç??ºå???µå?ç­?TMTè¡?ä¸?ï¼??ºæ?设å????½é?²å??å·¥ç?é«?ç«??¶é??è¡?ä¸?ï¼?以å??社ä????¡è?ä¸???

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????4.2 ç»??¥æ????综å??表ç?°å¥½??å¤??½ä??¡ç¥¨æ±?

????ä¸??¡å??????ä»????2020-2022Q3???©æ¶¦å¤???å¢???大ä?10ï¼???èµ?产è??ºç??å°?äº?65ï¼???å¤??½ä?ï¼?并å???OE???¥ä??°é??æ¯????????????¥å¼ºåºþ@??æ¯??¡è?¡å?©å??项æ???????°ç?¶å???¹å?????µè?è¡???åº?ï¼???ç»????????ºç»¼??????[5]ä½?å±???30??å¤??½ä??¡ç¥¨æ±???

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

???????´è?ç­??¥ã??è¿??»ä?å¹´ï??½ä?è´¢å?¡æ??????ä½???å®???å®????¹å??ï¼?

????[1]??ä¸??©â?????©æ¶¦?»é?ï¼???äº?????????èµ?产æ?¶ç????ROE???¥ä??°é??æ¯?????èµ?产è??ºç???????????¥å¼ºåºþ@???¨å???³å?¨ç??产ç??ï¼??±ä??°æ??????§é???ï¼?????¥å????ä¸?ä¸?讨è??¨å???³å?¨ç??产ç??

????[2]??ä¸??©ä?????ä¸??½ç?¶æ²¡????????红ç?¸å?³ç??????ï¼?ä½?2022å¹´ã????é«?å¤???§è?¡ä?å¸????¸è´¨??å·¥ä??¹æ???ä¸??¹å?????°å?¨æ????ä¸?å¸????¸å?¨è????å¤?ç§???ç´????ºç?ä¸?ï¼????¶å???????ç»????©æ¶¦?????¿ç?ï¼?é¼??±ç????¡ä»¶??ä¸?å¸????¸é??è¿??°é????红ç?å¤?ç§??¹å?ä¼????¡ä????¥â??ï¼??þ@???é«???çº????»¥?´æ?¥æ??é«?ROEæ°´å¹³ï¼???æ­¤æ??ä»??¹å?????äº?æ¯??¡è?¡å?©è?ä¸?????

????[3]ä»?020-2022å¹´æ???´å??项æ??????ä¸????为央?½ä??°ç?¶ï????©æ¶¦å¢???ä¸?020-2022Q3å¤???å¢???ï¼?计ç????ä¸ ï¼?ï¼?1+2020å¹´å???ï¼?*ï¼?1+2021å¹´å???ï¼?*ï¼?1+2022Q3å¢???ï¼?ï¼?^ï¼?1/3ï¼?-1ï¼?ROE??èµ?产è??ºç?????¥ä??°é??æ¯????????????¥å¼ºåºþ?¸º2020å¹´ã??2021å¹´å??2022Q3??å¹³å???¼ï?æ¯??¡è?¡å?©ä¸º2020å¹´å??2021å¹´ç??å¹³å????/P>

????[4]è¡?ä¸??´ä??????©æ¶¦å¢????´å????°å?è§??????å½±å??ï¼???ä¸?ä¸?ä½?????

????[5]????项ç??¥æ?????????????????»ç???°å?¼è?å°?

????é£??©æ??ç¤?/STRONG>

?????????ºä????²æ?°æ???è¡?客è?????ï¼?ä¸?????ä»»ä???èµ?建è?ï¼?ç»?计ç??????½å??¨è?å·???

?³é?????读ï? ?½ä?è´¢å?¡æ????

责任���??�nbsp;RF12607
精彩?¨è??
??è½½æ?´å?
?¨é?¨è?è®