搜索
CHINASECURITIESRESEARCH120032004H2004E2005E5038.925388.625497.776664.0035.58%23.64%20%20%22.3016.8832.5840.6128.58%52.43%46.10%24.65%ROE12.18%8.69%15.65%16.51%EPS0.390.250.480.56P/E26.9317.5018.2315.63P/B3.283.082.852.588.75-69.6020041028sheminhua@yahoo.com.cn021-54905496/%1312-4.57/-2.83-2.61/4.75-6.17/-2.6212/12.66/8.20684818.16A180000.0031854.4817.95%8.61%5.70%3.19%2.53%1.97%04.07.2904.09.2204.08.09600036CHINASECURITIESRESEARCH2600036CHINASECURITIESRESEARCH320042003600036CHINASECURITIESRESEARCH42.600036CHINASECURITIESRESEARCH5200220032004%600036CHINASECURITIESRESEARCH6050010001500200025003000350040000.00%1.00%2.00%3.00%4.00%5.00%6.00%7.00%8.00%9.00%10.00%40%32.50.480.3920,9.60600036CHINASECURITIESRESEARCH75.50EPS()()()10.28()20032004062004E2005E()6848181800008.750.390.250.480.5618.23391500900007.510.390.220.470.3815.985184451563055.870.380.210.420.3613.984200001200004.240.230.120.230.2318.43200412002-2005200220032004062004E2005E22002-2005200220032004062004E2005E600036CHINASECURITIESRESEARCH8%%%/%/%/%%%600036CHINASECURITIESRESEARCH91EV=+2EBITDA13EBITEBITDA4NOPLATEBIT1EBIT5ICinvestedcapital6ROICNOPLAT/IC1007OPFCFEBIT8WACC[(KeVe)KdVd]/(VeVd)9Kd110VeVd11Ke=Rf+(RmRf)1210CHINASECURITIESRESEARCH