(ni)̘I(y)ꐌI(xing)Ŀ(xing)Ŀռe5.47e4009.53ƽ_(d)(wn)\(yn)IÿN뷀(wn)2491.90fԪ(wn)19.20fԪҡ(ni)̘I(y)ꐌI(xing)Ŀ(xing)ĿͶY~683.45fԪͶYʞ4.61%(xing)ĿͶYؔ(ci)(w)(ni)ʣ0.14%ͶYڣ711.93꣬ӯ̝ƽc(din) BEP=32.05%
҂18̘I(y)Ӌ(j)(jng)(yn)LJ(ni)һ̘I(y)Ӌ(j)ԃC(j)(gu)֮һҲMIR 001—2021Ј{(dio)C(j)(gu)Y|(zh)ȼҎ(gu)F(tun)w(bio)(zhn)ƶλ֮һI(y)Ƈ(ni)̘I(y)ꐌI(xing)Ŀ̘I(y)Ӌ(j)о(bo)(xing)ĿYՈ(bo)桢(xing)ĿՈ(bo)(ji)܈(bo)(xing)ĿhЈо(bo)(bo)Чʸߣrgӭԃ13911268021
(ni)̘I(y)ꐌI(xing)Ŀ(xing)ĿH(bio)(zhn)Y̘I(y)Ӌ(j)
Ŀ
C(j)
1. ժҪ 5
1.1 (ni)̘I(y)ꐌI(xing)Ŀ(xing)Ŀ 5
1.2 (ni)̘I(y)ꐌI(xing)ĿЈ 6
1.3 (xing)Ŀ 8
1.4 (xing)ĿYʽ 8
2. (xing)Ŀ 9
2.1 (xing)ĿעϢ 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--(ni)̘I(y)ꐌI(xing)Ŀ 12
3.1 (ni)̘I(y)ꐌI(xing)Ŀ 12
(ni)̘I(y)ꐌI(xing)Ŀa(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(qun)S(qun)(jng)I
3.2 (ni)̘I(y)ꐌI(xing)Ŀg(sh)c(din) 12
3.3(ni)̘I(y)ꐌI(xing)ĿO(sh)Ҏ(gu)ģ 14
4(ni)̘I(y)ꐌI(xing)ĿЈ 16
4.1(ni)̘I(y)ꐌI(xing)ĿИI(y) 16
4.2 (ni)̘I(y)ꐌI(xing)Ŀa(chn)r 18
4.3 YYI(y)ˮƽ
4.4(ni)(ni)̘I(y)ꐌI(xing)ĿS̼g(sh)ˮƽ
4.5 (ni)̘I(y)ꐌI(xing)Ŀr 22
4.6(ni)̘I(y)ꐌI(xing)ĿĿ(bio)Ј(x) 22
4.7 (ni)̘I(y)ꐌI(xing)ĿЈl(f)չڅ 25
5 (ni)̘I(y)ꐌI(xing)ĿINӋ(j) 26
5.1(ni)̘I(y)ꐌI(xing)Ŀa(chn)Ʒλ 26
5.2(ni)̘I(y)ꐌI(xing)Ŀr 27
5.2INM 27
5.3IN(w) 29
5.4NĿ(bio)
^ȥ3 ~ 5ȫИI(y)Nۿ~һҪYρԴ
fԪ___________
??? |
ǰ5 |
ǰ4 |
ǰ3 |
ǰ2 |
ǰ1 |
(ni)̘I(y)ꐌI(xing)ĿN |
|
|
|
|
|
NL |
|
|
|
|
|
δ3 ~5 ȫИI(y)(ni)̘I(y)ꐌI(xing)ĿNA(y)yһҪYρԴ
fԪ
??? |
1 |
2 |
3 |
4 |
5 |
(ni)̘I(y)ꐌI(xing)ĿN |
|
|
|
|
|
6(ni)̘I(y)ꐌI(xing)Ŀ 30
6.1 (ni)̘I(y)ꐌI(xing)Ŀśr 30
˾cИI(y)(ni)傀Ҫֵı^ҪҪNЈеĸ֡
|
(ni)̘I(y)ꐌI(xing)ĿЈ~ |
(yu) |
ӄ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
˾ |
|
|
|
6.2 (ni)̘I(y)ꐌI(xing)Ŀ߸śr
(1)|ݸнȼ˾
a I(y)
b˾Ҫa(chn)Ʒ
c˾(jng)Ir
dI(y)Ҫ(jng)(j)ָ(bio)A(y)y
eI(y)
fI(y)ИI(y)λ
gI(y)\(yn)I
hI(y)Ј~
iI(y)L
jI(y)δl(f)չڅ
(2)|ݸнȼ˾
a I(y)
b˾Ҫa(chn)Ʒ
c˾(jng)Ir
dI(y)Ҫ(jng)(j)ָ(bio)A(y)y
eI(y)
fI(y)ИI(y)λ
gI(y)\(yn)I
hI(y)Ј~
iI(y)L
jI(y)δl(f)չڅ
6.3 33
6.4wʩ 34
7 \(yn)Ӌ(j) 34
7.1 (ni)̘I(y)ꐌI(xing)Ŀ(xing)Ŀxַ 34
7.1.1r
Ȼl
ۅ^(q)֮̎IA_eƽԭۅ^(q)ƽ̹ò߶3.43.95(߳)ַ(gu)80120Kpaů؎L(fng)(do)L(fng)?yn)L(fng)ļƽ12ʞ70ƽˮ567՚NxӝȾχCġI(y)I(y)O(sh)Ӌ(j)l(wi)(bio)(zhn)
ͨ
ۅ^(q)λÃ(yu)Խͨ25C(j)165^(q)(ni)F·F·|ϭh(hun)ԜͨɽփɴɾSfF·ѽ(jng)_O(sh)lF·F·ͨ^(q)(ni)н۹··᪹·I205ȸߵȼ·Bǡƽx?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|ϲһˮ̎S̎s3f/Ҫ(dn)ؓ(f)۳Dž^(q)ŷˮ̎ˮ·|ŸɣȻֱ뺣(ni)ʯ˾ѵˮ̎O(sh)ʩ̎s5f/·Ҳ|Ÿɡ
ˮ(ni)ʯ˾ѵˮϵy(tng)ˮij·ʮӼ(d)pӡF(xin)ʯ˾ą^(q)ĵػr(nng)һЩˮ͓P(yng)ˮվoˮO(sh)ʩ
(ni)ʯ늏SĿǰ6_߉ȼú偠tҎ(gu)ģ1700/Сr(dn)ؓ(f)ϩ͵(xing)Ŀa(chn)ṩƼ@^(q)(ni)һɹ60/Сr偠t
ȼ?x)⣺^(q)ĚԴȻɃɗl߉ܾؽ繫·Ѕ^(q)s33f/գs0.6MPfpڅ⣬϶дһԴϵꃱݔվһl600ĸ߉ܵݔԓ
늏Sλڵ؉K|϶bC(j)128fǧ؉K|Ϲ220ǧ׃վҎ(gu)ģ2_12fǧF(xin)ϩS(c)ʯ늏SbC(j)20fǧĿǰʯ(ni)иƚ⡢wϩ110ǧ׃վԴfa110ǧ׃վϹ220ǧ׃վʯ늏S
ˮԴˮ̣ʯجF(xin)ˮԴˮˮȡˮָ(bio)s20f/ĿǰˮSˮ1f/ʯϩˮSˮ8.6f/ʯˮSˮ10f/F(xin)ˮ9f/늏SһˮbãĿǰծa(chn)ˮ6000ҪڙC(j)Ma(b)ˮ
7.1.2(jng)(j)r
㣬ȫa(chn)ֵ9725.78|ԪɱȃrӋ(j)L16.9%һa(chn)I(y)ֵ929.02|ԪL2.3%ڶa(chn)I(y)ֵ5101.39|ԪL21.4%a(chn)I(y)ֵ3695.37|ԪL15%һa(chn)I(y)(jng)(j)LؕI(xin)ʞ1.3%ڶa(chn)I(y)(jng)(j)LؕI(xin)ʞ62.2%a(chn)I(y)(jng)(j)LؕI(xin)ʞ36.5%ȫ^(q)a(chn)ֵһήa(chn)I(y)10.751.537.8{(dio)9.652.438ס˿Ӌ(j)㣬ȫ˾a(chn)ֵ40225ԪL16.5%ƽR_(d)5888Ԫ
ȫM(fi)rˮƽ½0.3%УʳƷrϝq1.3%ƼƷrϝq0.8%t(y)Ʒrϝq1%M(fi)Ʒͷ(w)r½I(y)ƷSrԭȼϼُM(jn)rքe½3.8%0.9%̶Ya(chn)ͶYr½1.5%r(nng)a(chn)Ʒa(chn)r½0.3%[ԔҊ1]
ĩȫ^(q)͘I(y)ˆT1142.21fĩ38.92fL3.5%(zhn)͘I(y)ˆT439.24fĩ24.34fL5.9%(zhn)˽IwĘI(y)ˆT193.67fˣĩ23.6fˣL13.9%ȫI(lng)ȡپ͘I(y)(yu)CʧI(y)ˆTپ͘I(y)12.35fp2.03fĩ(zhn)ӛʧI(y)ʞ4.05%ĩ½0.05ٷc(din)
ȫɵطؔ(ci)1378.12|Ԫеطؔ(ci)һA(y)850.75|ԪքeL24.5%30.7%ȫطؔ(ci)֧1925.13|ԪL32.3%cI(lng)ɞ֧c(din)һ㹫(w)֧299.83|ԪL24.1%Ϻ;͘I(y)֧274.57|ԪL43.4%t(y)l(wi)֧102.09|ԪL70.7%֧243.32|ԪL17.9%h(hun)o(h)֧96.99|ԪL21.7%
(jng)(j)l(f)չдڵҪ}ǣһǽ(jng)(j)m(x)õĻA(ch)߀(wn)ИI(y)I(y)a(chn)(jng)I߀^y(jng)(j)Чδ@ǽY(ji)(gu)ìȻ^ͻa(chn)I(y)Y(ji)(gu)һ(yu)ɫa(chn)I(y)l(f)չf(xi){(dio)YԴͮa(chn)I(y)l(f)չԪl(f)չO֧εĮa(chn)I(y)wϵδa(chn)I(y)첻ԭ̖ͳa(chn)ƷظߣYԴӹ(qing)r(nng)I(y)A(ch)Ȼ^(w)I(y)l(f)չˮƽдM(jn)һǾLc(jng)(j)Lf(xi){(dio)l(xing)ڇеıز½Džf(xi){(dio)l(f)չͿɳm(x)l(f)չˮƽҪM(jn)һߡl(xing)U(ku)^(q)gl(f)չ@I(y)дӏ(qing)B(ti)ľ]и׃ֵ^(q)B(ti)h(hun)˻B(ti)o(h)O(sh)صh(yun)
7.3 (ni)̘I(y)ꐌI(xing)ĿO(sh)r 36
7.4 (ni)̘I(y)ꐌI(xing)ĿԭϲُӋ(j) 36
7.5 (ni)̘I(y)ꐌI(xing)Ŀˇ 37
8 ؔ(ci)(w)A(y)y 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 (ni)̘I(y)ꐌI(xing)Ŀ(xing)Ŀӯ̝ƽ 50
8.6(ni)̘I(y)ꐌI(xing)Ŀ(xing)ĿԷ
ԷͨǷ_ijһ؆Ϊ(d)׃رԭA(y)y(sh)ֵ׃r(jng)(j)urָ(bio)Ӱ҂_׃ηN̶ȕrͶY׃cеRB(ti)ӯ̝ƽc(din)ֵ(ni)̘I(y)ꐌI(xing)Ŀ(xing)Ŀӯ̝ƽc(din)ֵcA(y)yֵƫ
̖ |
(xing)Ŀ |
ӯ̝ƽc(din)ֵ |
ӯ̝ƽc(din)ֵcA(y)yֵƫ |
1 |
|
26% |
|
2 |
a(chn)N۵Įa(chn)Ʒ(sh) |
92% |
|
3 |
̶M(fi) |
92% |
|
4 |
λ׃ӳɱ |
36% |
(j)ϱжͶY_صĿL(fng)Uӯ̝ƽc(din)ֵcA(y)yֵƫӯ̝ƽc(din)ֵpȥA(y)yֵIJֵcA(y)yֵıֵԓֵԽfԓ_ص׃(jng)(j)urָ(bio)ֵӰԽСԽȫԓL(fng)UԽ(qing)ԓֵԽСfԓ_Խԓ׃ĿL(fng)UԽl(f)F(xin)(xing)ĿӯNָ(bio)У(xing)Ŀӯdzȫ
8.6 g(sh)(jng)(j)ur 50
|
(xing)Ŀ |
(sh)ֵ |
λ |
ע |
1 |
(ni)̘I(y)ꐌI(xing)Ŀ(xing)ĿͶY |
fԪ |
؛ņλͬ |
|
1.1 |
M(fi) |
fԪ |
|
|
1.2 |
̶Ya(chn)ͶY |
fԪ |
|
|
1.2.1 |
УͶY |
fԪ |
|
|
1.2.2 |
??????O(sh)乤ͶY |
fԪ |
|
|
1.3 |
|
fԪ |
qrA(y)M(fi) |
|
1.4 |
䁵Y |
fԪ |
|
|
2 |
YԴ |
|
|
|
2.1 |
ԻIY |
fԪ |
|
|
2.2 |
yJ |
fԪ |
|
|
|
|
|
|
|
3 |
(ni)̘I(y)ꐌI(xing)ĿN |
fԪ |
10a(chn)ƽ |
|
4 |
(ni)̘I(y)ꐌI(xing)Ŀ~ |
fԪ |
10a(chn)ƽ |
|
5 |
II(y)(w) |
fԪ |
10(ni)̘I(y)ꐌI(xing)Ŀa(chn)ƽ |
|
6 |
ؔ(ci)(w)(ni)ʣIRR |
|
|
|
7 |
ͶY |
|
10ƽӋ(j) |
|
8 |
ͶY |
|
oB(ti) |
|
9 |
ؔ(ci)(w)F(xin)ֵNPV |
fԪ |
12%NF(xin)Ӌ(j) |
9L(fng)U 51
9.1(ni)̘I(y)ꐌI(xing)Ŀg(sh)L(fng)U 51
9.2(ni)̘I(y)ꐌI(xing)ĿЈL(fng)U 51
9.3(ni)̘I(y)ꐌI(xing)ĿL(fng)U 52
9.4L(fng)U 52
9.5(ni)̘I(y)ꐌI(xing)Ŀ˲L(fng)U 52
10 ̘I(y)Ӌ(j)Ї(ni)̘I(y)ꐌI(xing)Ŀ˾rֵu
10.1˾rֵu
҂ɬF(xin)ģͣFree Cash Flow Model˾rֵM(jn)й, ɬF(xin)I(y)(jng)Ia(chn)ĬF(xin)L~֧S֬F(xin)a(chn)(jng)IY֧µ֧ĬF(xin)õģ:
10.2˾rֵuY(ji)Փ
]˾Ľ(jng)IL(fng)U҂˾F(xin)۬F(xin)O(sh)12%,Ӌ(j)ȡ10,ɬF(xin)Ӌ(j),Ķõ˾rֵ***|Ԫ
ҹ˾YČ҈F(tun)(du)ЌI(y)Փ֪RSČ(sh)(zhn)عɹ˾(ni)8000ҿ͑Č(sh)`(jng)(yn)Ƿ(w)|(zh)˾ṩо(bo)桢YӋ(j)̘I(y)Ӌ(j)Ј{(dio)Ј(bo)桢YՈ(bo)ͶYrֵ(bo)(wn)L(fng)Uu(bo)(ji)u(bo)Ȳ(w)
Ԕԃ13911268021