¹Ì¶¨×ʲú¾»ÖµÔö¼Ó ÔÚ½¨¹¤³Ì¾»ÖµÔö¼Ó ÎÞÐÎ×ʲú¾»ÖµÔö¼Ó ÕÛ¾ÉÓë̯Ïú ×ÔÓÉÏÖ½ðÁ÷Á¿ 304,652,567 -57,275,813 55,291,776 419,434,622 513,266,041 919,543,330 2,181,157,179 4,991,257,213 1,333,744,125 -110,608,340 2,071,145,756 132,656,571 -442,640,900 544,633,176 433,984,812 572,673,552 601,927,907 13,108,563 734,906,710 909,804,125 1,181,052,836 2,470,321,335 -105,786,020 637,021,963 7,121,559,635 ´Ó±í2.4¿ÉÒÔ¿´³ö¸ñÁ¦µçÆ÷ÏÖ½ðÁ÷³ýÁË2011ÄêΪ¸ºÒÔÍ⣬ÆäËûÄ궼ΪÕý¡£2009Äê-2013Äê×ÔÓÉÏÖ½ðÁ÷Á¿·Ö±ð513,266,041¡¢2,470,321,335¡¢-105,786,020¡¢637,021,963¡¢7,121,559,635¡£
½«¸÷Äê×ÔÓÉÏÖ½ðÁ÷·´Ó³µ½ÕÛÏßͼÉÏ¡£
´ÓÕÛÏßͼ¿ÉÒÔ¿´³ö2011ÄêÖÁ2013ÄêÀ´¸ñÁ¦µçÆ÷µÄ×ÔÓÉÏÖ½ðÁ÷Á¿´¦ÓÚÒ»¸öÎȶ¨Ôö³¤µÄÇ÷ÊÆ£¬ËµÃ÷ÆóÒµµÄ·¢Õ¹Ì¬ÊÆÁ¼ºÃ¡£
2.2 Ô¤²âδÀ´¼¨Ð§
»ùÓÚ×ÔÓÉÏÖ½ðÁ÷·¨£¬¼ÙÉèÆóҵδÀ´³ÖÐø¾Óª£¬¶Ô˰ºó¾»ÓªÒµÀûÈó¡¢ÓªÔË×ʱ¾Ôö¼Ó¶î¡¢×ʱ¾³É±¾ºÍÕÛ¾ÉÔ¤²â£¬ÎÒÃÇ¿ÉÒÔ¶Ô¸ñÁ¦µçÆ÷2014-2018ÄêδÀ´¼¨Ð§½øÐÐÔ¤²â¡£ 3.2.1˰ºó¾»ÓªÒµÀûÈóÔ¤²â
¸ñÁ¦µçÆ÷2009-2013ÄêÓªÒµÊÕÈëµÄÔö³¤ÂÊ=ÄêÊÕÈëÔö³¤ÂʵľùÖµ={£¨60431626050-42457772919£©/42457772919+£¨83155474504-60431626050£©/60431626050+£¨99316196265-83155474504£©/83155474504+£¨120043070005-99316196265£©/99316196265}/4=30.06%
¸ñÁ¦µçÆ÷2009-2013ÄêEBITµÄÔö³¤ÂÊ=ÄêÆ½¾ùEBIT/ÓªÒµÊÕÈë=£¨3362062499/42457772919+5028838717/60431626050+6268158490/83155474504+86
96447634+12826841610/120043070005£©/5=8.64%
¸ñÁ¦µçÆ÷ËùµÃ˰ԼΪEBITµÄ15%¡£
¸ñÁ¦µçÆ÷2014Äê-2018Äê˰ºó¾»ÓªÒµÀûÈóÔ¤²âÈçÏ¡£
±í2.5¸ñÁ¦µçÆ÷2014Äê-2018Äê˰ºó¾»ÓªÒµÀûÈóÔ¤²â±í£¨µ¥Î»£ºÔª£©
ÏîÄ¿ 2013Äê 2014Äê 120,043,070,156,128,016,ÓªÒµÊÕÈë 005 849 12,967,936,8EBIT 68 1,945,190,53¼õ£ºËùµÃ˰ 0 ˰ºó¾»Óª11,022,746,3 ÒµÀûÈó 38 2015Äê 2016Äê 203,060,098,264,099,964713 ,386 13,110,584,113,123,694,73 757 1,966,587,621,968,554,26 14 11,143,996,511,155,140,47 544 2017Äê 343,488,413,681 13,136,818,452 1,970,522,768 11,166,295,684 2018Äê 446,741,030,833 13,149,955,271 1,972,493,291 11,177,461,980 2014-2018Äê˰ºó¾»ÓªÒµÀûÈóÔ¤²âΪ11022746338¡¢11143966547¡¢11155140544¡¢11166295684¡¢11177461980¡£
2.2.2ÓªÔË×ʱ¾Ôö¼Ó¶î¡¢×ʱ¾³É±¾ºÍÕ۾ɵÄÔ¤²â
Ô¤²âµÄ·½·¨Í¬ÀíÓÚEBITµÄÔ¤²â£¬ÓªÔË×ʱ¾Ôö¼Ó¶îÕ¼ÓªÒµÊÕÈëµÄ2.81%£¬×ʱ¾Ö§³öÔö¼Ó¶îÕ¼ÓªÒµÊÕÈëµÄ0.91%£¬ÕÛ¾ÉÕ¼ÓªÒµÊÕÈëµÄ0.84%¡£
¸ñÁ¦µçÆ÷2014Äê-2018ÄêÓªÔË×ʱ¾Ôö¼Ó¶î¡¢×ʱ¾³É±¾ºÍÕ۾ɵÄÔ¤²âÈçÏ¡£
±í2.6¸ñÁ¦µçÆ÷2014Äê-2018ÄêÓªÔË×ʱ¾Ôö¼Ó¶î¡¢×ʱ¾³É±¾ºÍÕÛ¾ÉÔ¤²â±í£¨µ¥Î»£ºÔª£© ÏîÄ¿ ÓªÒµÊÕÈë ÓªÔË×ʱ¾Ôö¼Ó¶î ×ʱ¾Ö§³ö ÕÛ¾É 2014Äê 2015Äê 2016Äê 2017Äê 2018Äê 156,128,016,849 203,060,098,713 264,099,964,386 343,488,413,681 446,741,030,833 4,387,197,273 5,705,988,774 7,421,208,999 9,652,024,424 12,553,422,966 1,420,764,953 1,847,846,898 2,403,309,676 3,125,744,564 4,065,343,381 131,147,534,153 170,570,482,919 221,843,970,084 288,530,267,492 375,262,465,900
¸ñÁ¦µçÆ÷2014-2018ÄêÓªÔË×ʱ¾Ôö¼Ó¶îÔ¤²âΪ4387197273¡¢5705988774¡¢
7421208999¡¢9652024424ºÍ12553422966Ôª£»×ʱ¾³É±¾Ô¤²â·Ö±ðΪ142076495333¡¢184784689829¡¢240330967591¡¢312574456450ºÍ406534338058Ôª£»ÕÛ¾ÉÔ¤²â·Ö±ðΪ131147534,153170570482919¡¢221843970084¡¢288530267492¡¢375262465900Ôª¡£
2.2.3×ÔÓÉÏÖ½ðÁ÷Á¿Ô¤²â
¸ù¾ÝǰÊö¶Ô˰ºó¾»ÓªÒµÀûÈó¡¢ÓªÔË×ʱ¾Ôö¼Ó¶î¡¢×ʱ¾³É±¾ºÍÕ۾ɵÄÔ¤²â£¬ÎÒÃÇ¿ÉÒԵóö¸ñÁ¦µçÆ÷2014Äê-2018Äê×ÔÓÉÏÖ½ðÁ÷Á¿µÄÔ¤²âÖµ¡£
±í2.7¸ñÁ¦µçÆ÷2014Äê-2018Äê×ÔÓÉÏÖ½ðÁ÷Á¿Ô¤²â±í£¨µ¥Î»£ºÔª£© ÏîÄ¿ ˰ºóÓªÒµ¾»ÀûÈó ¼Ó£ºÕÛ¾É 2014Äê 2015Äê 2016Äê 2017Äê 2018Äê 11,022,746,3311,166,295,611,177,461,911,143,996,547 11,155,140,544 8 84 80 131,147,534,15288,530,267,4375,262,465,9170,570,482,919 221,843,970,084 3 92 00 ¼õ£ºÓªÒµ×ʱ¾12,553,422,964,387,197,273 5,705,988,774 7,421,208,999 9,652,024,424 Ôö¼Ó¶î 6 ¼õ£º×ʱ¾Ö§³ö 1,193,442,561 1,552,191,395 2,018,780,128 2,625,625,434 3,414,888,440 136,589,640,657 174,456,299,297 223,559,121,501 287,418,913,3370,471,616,47×ÔÓÉÏÖ½ðÁ÷Á¿ 18 4 ¸ñÁ¦µçÆ÷2014-2018Äê×ÔÓÉÏÖ½ðÁ÷Á¿Ô¤²âÖµ·Ö±ðΪ136589640657¡¢174456299297¡¢
223559121501 ¡¢ 287418913318¡¢370471616474¡£
½«Ô¤²âÆÚ×ÔÓÉÏÖ½ðÁ÷Á¿·´Ó³ÔÚÕÛÏßͼÉÏ£¬ÈçÏÂͼËùʾ¡£
ͼ2.2¸ñÁ¦µçÆ÷2014Äê-2018Äê×ÔÓÉÏÖ½ðÁ÷Á¿Ô¤²âͼ£¨µ¥Î»£ºÔª£©
´Ó×ÔÓÉÏÖ½ðÁ÷Á¿Ô¤²âͼÎÒÃÇ¿ÉÒÔ¿´³ö£¬Ô¤²âÆÚÄÚ¸ñÁ¦µçÆ÷µÄ×ÔÓÉÏÖ½ðÁ÷³ÊÉÏÉýÇ÷ÊÆ£¬ÇÒÔö³¤ºÜÎȶ¨¡£
2.3 ¹À¼Æ×ʱ¾³É±¾
¹É¶«ºÍծȨÈ˽«×ʱ¾Í¶Èëµ½¹«Ë¾ÊÇΪÁË»ñµÃδÀ´µÄÏÖ½ðÁ÷ÊÕÈ룬ͬʱ×ʱ¾Ò²Òª ³Ðµ£ÏàÓ¦µÄ»ú»á³É±¾¡£×ʱ¾µÄ¼ÓȨƽ¾ù³É±¾£¨WACC£©¾ÍÊǽ«¹«Ë¾Î´À´µÄÊÕÈëÕÛÏÖ ÎªÏÖÖµµÄÒ»¸ö±ÈÂÊ»òÕß³ÆÎª×ʽðµÄʱ¼ä¼ÛÖµ¡£
Ê×ÏȼÆËã×ʱ¾³É±¾µÄ±ÈÀý¡£Õ®Îñ×ʱ¾=¶ÌÆÚ½è¿î+³¤ÆÚ½è¿î+Ò»ÄêÄÚµ½ÆÚµÄ·ÇÁ÷¶¯¸ºÕ®+Ó¦¸¶Õ®È¯+³¤ÆÚÓ¦¸¶¿î£»È¨Òæ×ʱ¾=ÆÕͨ¹ÉÈ¨Òæ+ÉÙÊý¹É¶«È¨Òæ¡£
±í2.8¸ñÁ¦µçÆ÷2009Äê-2013Äê×ʱ¾³É±¾¹¹³É±í£¨µ¥Î»£ºÔª£©
ÏîÄ¿ ¶ÌÆÚ½è¿î Ò»ÄêÄÚµ½ÆÚµÄ·ÇÁ÷¶¯¸ºÕ® ³¤ÆÚ½è¿î Ó¦¸¶Õ®È¯ ³¤ÆÚÓ¦¸¶¿î 2009Äê 2010Äê 2011Äê 2012Äê 2013Äê 961,632,918 1,900,379,493 2,739,286,399 3,520,642,063 3,316,971,153 0 0 0 0 0 2,176,615,725 2,513,763,694 923,447,998 1,375,348,442 0 0 5615767593 883,867,372 35466677684 1,853,826,967 2,582,204,889 984,463,173 0 0 0 0 0 0 3754206460 709,153,431 14011708220 7498107013 770,288,728 18377154542 7018868930 837,067,723 27580202127 Õ®Îñ×ʱ¾ºÏ¼Æ 961632918 ÆÕͨ¹ÉÈ¨Òæ 9,969,900,256 13,302,554,789 17,606,865,814 26,743,134,404 34,582,810,312 ÉÙÊý¹É¶«È¨Òæ 682,785,017 È¨Òæ×ʱ¾ºÏ¼Æ 10652685273
Õ®Îñ×ʱ¾³É±¾µÄ¼ÆËã¡£Õ®Îñ×ʱ¾³É±¾µÄ¼ÆËã°´ÕÕÖйúÈËÃñÒøÐй«²¼µÄÒ»ÄêÆÚÁ÷¶¯×ʽð´û¿îµÄ»ù×¼ÀûÂÊ£¬¸ù¾ÝÑëÐе÷Ï¢Çé¿ö¼ÓȨƽ¾ùºóµÃ³ö2009-2013ÄêÕ®Îñ×ʱ¾³É±¾·Ö±ðΪ6.3%¡¢5.7%¡¢6.4%¡¢6.1%ºÍ6.6%¡£
×ʱ¾×ʲú¶¨¼ÛÄ£ÐÍΪ£ºRe?Rf???(Rm?Rf)¡£
ÆäÖУ¬RfΪÊг¡ÎÞ·çÏÕÀûÂÊ£¬Rm-RfΪ·çÏÕÒç¼Û£¬¦ÂΪ·çÏÕÖ¸Êý¡£
È¨Òæ×ʱ¾³É±¾¼ÆËã¡£È¨Òæ×ʱ¾³É±¾°´ÕÕ×ʱ¾×ʲú¶¨¼ÛÄ£ÐͼÆË㣬ÎÞ·çÏÕÊÕÒæÂÊRf°´ÕÕÎÒ¹ú½üÎåÄêµÄÒ»ÄêÆÚ¹úÕ®·¢ÐÐÀûÂÊÀ´È·¶¨£¬¼ÓȨƽ¾ùºóµÃ³ö2009-2013ÄêÎÞ·çÏÕÊÕÒæÂÊ·Ö±ðΪ2.25%¡¢2.3%¡¢3.25%¡¢3.11%ºÍ3.14%¡£
·çÏÕÒç¼Û£¨Rm-Rf£©ÓÉÓÚÎÒ¹ú×ʱ¾Êг¡·¢Óý³Ì¶ÈµÍ£¬²¨¶¯¾çÁÒ£¬¹Û²ìÆÚ²»Í¬£¬µÃµ½µÄÊг¡×éºÏµÄ·çÏÕÒç¼Û²î±ðºÜ´ó£¬ÃÀ¹ú¹«Ë¾ÔÚ¹ÀËã×ʱ¾³É±¾Ê±£¬Ò»°ãʹÓÃ5%-6%µÄÊг¡·çÏÕÒç¼Û£¬ÓÉÓÚÊý¾ÝÊÕ¼¯µÄ¾ÖÏÞÐÔ£¬±¾ÎIJÉÓÃÊг¡·çÏÕÒç¼Û5%¡£¾¡¹ÜÊýÖµº¬ÓÐÖ÷¹ÛÅжϳɷ֣¬µ«Õâ¸öȡֵ¶ÔEVAÖµËù·´Ó³µÄ¾ÓªÒµ¼¨Ó°Ïì²»´ó¡£
¸ñÁ¦µçÆ÷2009Äê-2013Äê¦ÂϵÊý·Ö±ðΪ£º0.84¡¢0.73¡¢0.88¡¢0.93ºÍ0.7487¡£ ËùÒԵõ½Re¼´È¨Òæ×ʱ¾³É±¾·Ö±ðΪ6.5%¡¢6.0%¡¢7.7%¡¢7.8%ºÍ6.9%¡£ ½áºÏ×ʱ¾³É±¾¹¹³É¡¢È¨Òæ×ʱ¾³É±¾¡¢Õ®Îñ×ʱ¾³É±¾£¬ÎÒÃÇ¿ÉÒÔ¼ÆËãWACC¡£
±í2.9¸ñÁ¦µçÆ÷2009Äê-2013ÄêWACC¼ÆËã±í