2010Äê 2009Äê 2011Äê 2012Äê 2013Äê ´´Ôì¼ÛÖµ ´´Ôì¼ÛÖµ ÏÖ½ðÊ£Óà ÏÖ½ð¶Ìȱ
ÏúÊÛÔö³¤ÂÊ<¿É³Ö ÏúÊÛÔö³¤ÂÊ>¿É³ÖÐøÔö³¤ÂÊ ÐøÔö³¤ÂÊ
¼õËð¼ÛÖµ ¼õËð¼ÛÖµ ÏÖ½ðÊ£Óà ÏÖ½ð¶Ìȱ
Ͷ×Ê×ʱ¾»Ø±¨ÂÊ>×ʱ¾³É±¾
ÓÉEVAÖµ´óÓÚ0£¬Êµ¼ÊÔö³¤ÂʸßÓڿɳÖÐøÔö³¤ÂÊ£¬¿ÉÒÔÖªµÀÉϺ£½¨¹¤Ä¿Ç°´¦ÓÚµÚÒ»ÏóÏÞ£¬ÊÇÔöÖµÐÍÏÖ½ð¶Ìȱ¡£¿ÉÒÔ²ÉÈ¡ÒÔϲÆÎñÕ½ÂÔ£º
£¨1£©Èç¹û¸ßËÙÔö³¤ÊÇÔÝʱµÄ£¬ÔòӦͨ¹ý½è¿îÀ´³ï¼¯ËùÐèµÄ×ʽð¡£
£¨2£©Èç¹û¸ßËÙÔö³¤Êdz¤ÆÚµÄ£¬Ôò×ʽðÎÊÌâÓÐÁ½ÖÖ½â¾ö;¾¶£ºÍ¾¾¶Ò»ÊÇÌá¸ß¿É³ÖÐøÔö³¤ÂÊ£¬°üÀ¨Ìá¸ß¾ÓªÐ§ÂÊ£¨Ìá¸ßÀûÈóÂʺÍÖÜתÂÊ£©ºÍ¸Ä±ä²ÆÎñÕþ²ß£¨Í£Ö¹Ö§¸¶¹ÉÀû¡¢Ôö¼Ó½è¿î£©£¬Ê¹Ö®Ïòʵ¼ÊÔö³¤ÂÊ¿¿Â££»Í¾¾¶¶þÊÇÔö¼ÓÈ¨Òæ×ʱ¾£¨Ôö·¢¹É·Ý¡¢¼æ²¢³ÉÊìÆóÒµ£©£¬ÌṩÔö³¤ËùÐè×ʽð¡£
4 ¹«Ë¾ÖÎÀíµÄ»ù±¾Çé¿ö¼°ÆÀ¼Û 4.1 ¹«Ë¾ÖÎÀíµÄ»ù±¾Çé¿ö
¹«Ë¾Ñϸñ°´ÕÕ¡¶¹«Ë¾·¨¡·¡¢¡¶Ö¤È¯·¨¡·ÒÔ¼°¹ú¼ÒÓйط¨ÂÉ·¨¹æ¡¢ÉîÛÚ֤ȯ½»Ò× Ëù¡¶Ö÷°åÉÏÊй«Ë¾¹æ·¶ÔË×÷Ö¸Òý¡·£¬½¨Á¢¹æ·¶µÄ¹«Ë¾·¨ÈËÖÎÀí½á¹¹ºÍÈý»áÒéʹæ Ôò£¬Ã÷È·¾ö²ß¡¢Ö´ÐС¢¼à¶½µÈ·½ÃæµÄÖ°ÔðȨÏÞ£¬ÐγÉÓÐЧµÄÖ°Ôð·Ö¹¤ºÍÖÆºâ»úÖÆ£¬ ²¢²»¶ÏÍÆ¶¯¹«Ë¾¹æ·¶ÔË×÷ˮƽ£¬Î¬»¤ÁËͶ×ÊÕߺ͹«Ë¾ÀûÒæ¡£
4.1.1Óë¿Ø¹É¹É¶«Ö®¼ä¹ØÏµ´¦Àí
¹«Ë¾·¨ÈËÖÎÀí½á¹¹½¡È«£¬Óë¿Ø¹É¹É¶«¸ñÁ¦¼¯ÍÅÔÚÒµÎñ¡¢ÈËÔ±¡¢×ʲú¡¢»ú¹¹¡¢²Æ ÎñµÈ·½Ãæ×öµ½ÍêÈ«·Ö¿ª£¬¹«Ë¾¾ßÓжÀÁ¢ÍêÕûµÄÒµÎñ¼°×ÔÖ÷¾ÓªÄÜÁ¦¡£ 4.1.2¹ØÁª½»Ò×
ÔÚ¹ØÁª½»Ò×·½Ã棬¸Ã¹«Ë¾Öƶ¨Á˽ÏÍêÉÆµÄ¹ØÁª½»Ò×ÉóÒé³ÌÐò£¬²¢ÔÚ¡¶¹«Ë¾Õ³̡·
ºÍ¡¶¶Ê»áÒéʹæÔò¡·ÖжԹØÁª½»Ò×±í¾öȨÏÞ¡¢±í¾ö³ÌÐò¡¢¹ØÁª¹É¶«ºÍ¹ØÁª¶Ê»رܱí¾öµÄȨÀûºÍÒåÎñ×÷ÁËÃ÷È·¹æ¶¨¡£ 4.1.3ÄÚ²¿¹ÜÀí
¹«Ë¾¸ù¾Ý²ÆÕþ²¿¡¢Éó¼ÆÊðµÈÎ岿ίÁªºÏ°ä²¼µÄ¡¶ÆóÒµÄÚ²¿¿ØÖÆ»ù±¾¹æ·¶¡·ºÍ ¡¶ÆóÒµÄÚ²¿¿ØÖÆÅäÌ×Ö¸Òý¡·ÒªÇó£¬ÔÚÖÊÁ¿¹ÜÀíÌåϵ¡¢Ö°Òµ½¡¿µ°²È«¹ÜÀíÌåϵ¡¢»· ¾³¹ÜÀíÌåϵ¡¢ÏÞÖÆÎïÖʹÜÀíÌåϵºÍÏû·ÑÆ·¹ÜÀíÌåϵ³É¹¦ÕûºÏ²¢ÓÐЧÔËÐеĻù´¡ÉÏ£¬ Ó빫˾ʵʩ¶àÄêµÄ׿Խ¼¨Ð§¹ÜÀíģʽÓÐЧ½áºÏ£¬½«ÄÚ²¿¿ØÖƹ淶ʵʩÓëÌáÉý¹«Ë¾ ÄÚ²¿¹ÜÀíˮƽÈÚºÏÆðÀ´£¬½¨Á¢½¡È«ÄڿعÜÀíÖÆ¶È£¬Ï¸»¯¸÷ÒµÎñÁ÷³Ì¹Ø¼ü¿ØÖƻ µÄ¼à¿Ø¡£¹«Ë¾½¨Á¢µÄÏà¹Ø¿ØÖÆÕþ²ßºÍ³ÌÐòÖ÷Òª°üÀ¨²»ÏàÈÝÖ°Îñ·ÖÀë¿ØÖÆ¡¢ÊÚȨÉó Åú¿ØÖÆ¡¢»á¼ÆÏµÍ³¿ØÖÆ¡¢²Æ²ú±£»¤¿ØÖÆ¡¢Ô¤Ëã¿ØÖÆ¡¢ÔËÓª·ÖÎö¿ØÖƺͼ¨Ð§¿¼ÆÀ¿Ø ÖÆµÈ¡£
¹«Ë¾°´ÕÕ·çÏÕµ¼ÏòÔÔòÈ·¶¨ÄÉÈëÆÀ¼Û·¶Î§µÄÖ÷Òªµ¥Î»¡¢ÒµÎñºÍÊÂÏîÒÔ¼°¸ß·ç ÏÕÁìÓò¡£ÄÉÈëÆÀ¼Û·¶Î§µÄÖ÷Òªµ¥Î»°üÀ¨Ä¸¹«Ë¾¼°×Ó¹«Ë¾¡£ÄÉÈëÆÀ¼Û·¶Î§µ¥Î»×ʲú ×ܶîÕ¼¹«Ë¾ºÏ²¢²ÆÎñ±¨±í×ʲú×ܶîµÄ 99%£¬ÓªÒµÊÕÈëºÏ¼ÆÕ¼¹«Ë¾ºÏ²¢²ÆÎñ±¨±íÓªÒµ ÊÕÈë×ܶîµÄ 99%¡£
4.2 ¹«Ë¾ÖÎÀíÆÀ¼Û
¸Ã¹«Ë¾²»¶ÏÍêÉÆÖÎÀí½á¹¹£¬ÔÚ¾Óª¹ÜÀí·½Ãæ±£³Ö×ÅÓ¦ÓеĶÀÁ¢ÐÔ¡£¹«Ë¾×éÖ¯»ú¹¹ÉèÖúÏÀí£¬Ö°ÄÜ·Ö¹¤Ã÷È·£¬·ûºÏ¼¯ÍÅ»¯¾Óª¹ÜÀíµÄÐèÇó¡£¹«Ë¾½¨Á¢Á˽ÏÍêÉÆµÄÄÚ²¿¹ÜÀíÌåϵ£¬¸÷ÏîÖÆ¶ÈÖ´ÐÐÇé¿ö½ÏºÃ£¬¾Óª¹ÜÀí½ÏΪ¹æ·¶¡£¹«Ë¾¹ÜÀí²ãËØÖʸߣ¬Ô±¹¤¶ÓÎéÏà¶ÔÎȶ¨£¬Äܹ»Âú×ãĿǰҵÎñ·¢Õ¹ÐèÒª¡£
5 ²ÆÎñΣ»úÔ¤¾¯·ÖÎö 5.1 Z¼Æ·ÖÄ£Ð͵ÄÓ¦ÓÃ
ZÄ£ÐÍ×îÔçÊÇÓÉÃÀ¹úѧÕßAltmanÓÚ20ÊÀ¼Í60Äê´úÖÐÆÚÌá³ö£¬ÓÃÒÔ¼ÆÁ¿Æó񵮮²úµÄ¿ÉÄÜÐÔ£¬Ëû¸ù¾ÝÊýÀíͳ¼ÆÖеıæ±ð·ÖÎö¼¼Êõ£¬¶ÔÒøÐйýÈ¥µÄ´û¿î°¸Àý½øÐÐͳ¼Æ·ÖÎö£¬Ñ¡ÔñÒ»²¿·Ö×îÄܹ»·´Ó³½è¿îÈ˵IJÆÎñ×´¿ö£¬¶Ô´û¿îÖÊÁ¿Ó°Ïì×î´ó¡¢×î¾ßÔ¤²â»ò·ÖÎö¼ÛÖµµÄ±ÈÂÊ£¬Éè¼Æ³öÒ»¸öÄÜ×î´ó³Ì¶ÈµØÇø·Ö´û¿î·çÏնȵÄÊýѧģÐÍ£¬¶Ô´û¿îÉêÇëÈ˽øÐÐÐÅÓ÷çÏÕ¼°×ÊÐÅÆÀ¹À¡£Æä·ÖÎöÄ£ÐÍÈçÏ£º
Z?0.717X1?0.847X2?3.107X3?0.420X4?0.998X5
ÆäÖУ¬X1=ÓªÔË×ʽð/×ʲú×ܶX2=Áô´æÊÕÒæ/×ʲú×ܶX3=Ϣ˰ǰÀûÈó/×ʲú×ܶX4=¹É¶«È¨ÒæÕËÃæ¼ÛÖµ×ܶî/¸ºÕ®ÕËÃæ¼ÛÖµ×ܶX5=ÏúÊÛÊÕÈë/×ʲú×ܶ
Ê×ÏÈÊÕ¼¯Z¼Æ·ÖÄ£ÐͱäÁ¿Éæ¼°µÄÏîÄ¿¡£
±í5.1ÉϺ£½¨¹¤2008Äê-2012ÄêZ¼Æ·ÖÄ£ÐͼÆËãÏîÄ¿±í£¨µ¥Î»£ºÔª£©
ÏîÄ¿ Á÷¶¯×ʲú 2009Äê 2010Äê 2011Äê 2012Äê 2013Äê 103,732,52242,610,815,546 44,539,091,076 60,165,100,990 79,055,740,985 ,181 96,491,213,40,839,243,955 42,034,975,527 57,015,631,522 72,856,199,783 574 64,404,670,19,670,667,170 26,542,420,770 32,910,369,756 49,458,236,320 700 Á÷¶¯¸ºÕ® ×ʲú×ܶî Áô´æÊÕÒæ 7,928,4222,555,824,139 3,363,815,736 4,451,884,992 5,941,850,530 ,503 12,826,841,3,362,062,499 5,028,838,717 6,268,158,490 8,696,447,634 610 EBIT È¨Òæ×ʱ¾µÄÊг¡¼ÛÖµ ¸ºÕ®µÄÕËÃæ¼ÛÖµ 10,652,685,2714,011,708,223 0 40,877,565,4051,592,669,903 3 18,377,154,5435,466,6727,580,202,127 2 7,684 66,834,439,6698,235,4279,986,697,791 4 5,674 ÏúÊÛÊÕÈë 120,043,07042,457,772,919 60,431,626,050 83,155,474,504 99,316,196,265 ,005 ¼ÆËã¸ñÁ¦µçÆ÷2009Äê-2013ÄêZÄ£ÐÍÖµ¡£
±í5.2¸ñÁ¦µçÆ÷2009Äê-2013ÄêZÄ£ÐÍÖµ¼ÆËã±í
ÏîÄ¿ X1 2009Äê 0.0901 0.1299 0.1709 0.2606 2.1584 2.9692 2010Äê 0.0943 0.1267 0.1895 0.2716 2.2768 3.1500 2011Äê 0.0957 0.1353 0.1905 0.2750 2.5267 3.4121 2012Äê 0.1253 0.1201 0.1758 0.3448 2.0081 2.8868 2013Äê 0.1124 0.1231 0.1992 0.3610 1.8639 2.8155 X2 X3 X4 X5 Z
Z¼Æ·ÖÄ£ÐÍµÄÆó񵮮²úÁÙ½çÖµ£º£¨1£©Z?1.23ʱ£¬ÆóÒµ´¦ÓÚÆÆ²úµÄ¡°Î£Ïյشø¡±£»£¨2£©1.23?Z?2.9ʱ£¬ÆóÒµ´¦ÓÚÆÆ²úµÄ¡°»ÒÉ«µØ´ø¡±£»£¨3£©Z?2.9ʱ£¬ÆóÒµ²ÆÎñ×´¿öÁ¼ºÃ¡£
´ÓÉÏ±í¼ÆËãµÃ³öµÄÊý¾Ý£¬²¢½áºÏZ¼Æ·ÖÄ£Ð͵ľßÌåÅжϱê×¼£¬ÎÒÃÇ¿ÉÒÔ¿´³ö¸ñÁ¦µçÆ÷µÄ²ÆÎñ×´¿öÔÚ2009ÄêÖÁ2011Äê¶¼ÊÇ´¦ÓÚÁ¼ºÃµÄ״̬£¬¶øÔÚ2012ÖÁ2013Ä꣬³öÏÖÖð½¥Ï»¬µÄÇ÷ÊÆ£¬²¢ÇÒµÍÓÚ2.9£¬´¦ÓÚÆÆ²úµÄ¡°»ÒÉ«µØ´ø¡±¡£
5.2 F·ÖÊýÄ£Ð͵ÄÓ¦ÓÃ
ÓÉÓÚZ·ÖÊýģʽÔÚ½¨Á¢Ê±²¢Ã»Óгä·Ö¿¼Âǵ½ÏÖ½ðÁ÷Á¿±ä¶¯µÈ·½ÃæµÄÇé¿ö£¬Òò¶ø¾ßÓÐÒ»¶¨µÄ¾ÖÏÞÐÔ¡£ÎÒ¹úѧÕßÖÜÊ×»ª¡¢Ñî¼Ã»ªµÈÔÚZ·ÖÊýÄ£ÐÍ»ù´¡ÉϽøÐдóÁ¿Ñù±¾²É¼¯£¬Ê¹ÓÃSPSS¡ªXͳ¼ÆÈí¼þ¶àÎ¢Çø·Ö·ÖÎö·½·¨£¬½¨Á¢Á˲ÆÎñÔ¤¾¯Ä£ÐÍ¡ª¡ªF·ÖÊýÄ£ÐÍ¡£
F??0.1774?1.1091X1?0.1074X2?1.9271X3?0.0302X4?0.4961X5
ÆäÖУ¬X1=£¨ÆÚÄ©Á÷¶¯×ʲú-ÆÚÄ©Á÷¶¯¸ºÕ®£©/ÆÚÄ©×Ü×ʲú£¬X2=ÆÚÄ©Áô´æÊÕÒæ/ÆÚÄ©×Ü×ʲú£¬X3=£¨Ë°ºó´¿ÊÕÒæ+Õ۾ɣ©/ƽ¾ù×ܸºÕ®£¬X4=ÆÚÄ©¹É¶«È¨ÒæµÄÊг¡¼ÛÖµ/ÆÚÄ©×ܸºÕ®£¬X5=£¨Ë°ºó´¿ÊÕÒæ+ÀûÏ¢+Õ۾ɣ©/ƽ¾ù×Ü×ʲú¡£
½«F·ÖÊýÄ£ÐÍÉæ¼°ÏîÄ¿ÕÒµ½¡£
±í5.3 ¸ñÁ¦µçÆ÷2009Äê-2013ÄêF·ÖÊýÄ£ÐͼÆËãÏîÄ¿±í£¨µ¥Î»£ºÔª£© ÏîÄ¿ Áô´æÊÕÒæ 2009Äê 2,555,824,139 2010Äê 3,363,815,736 2011Äê 2012Äê 2013Äê 7,928,422,503 4,451,884,992 5,941,850,530 ƽ¾ù×ܸºÕ® ÕÛ¾É Æ½¾ù×Ü×ʲú ¸ºÕ®µÄÕËÃæ¼ÛÖµ ¹É¶«È¨Òæ ÀûÏ¢ ˰ºó´¿Òæ 89,111,061,31,925,617,877 46,235,117,653 59,213,554,784 73,410,568,728 733 24,808,647 15,381,155 9,103,181 8,186,278 6,882,143 120,634,50141,047,484,810 58,567,314,401 75,407,986,166 96,389,247,063 ,639 40,877,565,403 10,652,685,273 207,162,190 2,931,663,385 51,592,669,903 66,834,439,664 79,986,697,791 14,011,708,220 18,377,154,542 27,580,202,127 158,158,014 172,977,337 98,235,425,674 35,466,677,684 10,935,755,177 229,430,698 227,072,467 4,303,205,496 5,297,340,543 7,445,927,982 ¸ñÁ¦µçÆ÷2009Äê-2014ÄêF·ÖÊýÄ£ÐͼÆËã¹ý³ÌÈçÏ¡£
±í5.4¸ñÁ¦µçÆ÷2009Äê-2013ÄêFÄ£ÐÍÖµ¼ÆËã±í ÏîÄ¿ 2009Äê 0.0901 0.1299 0.0926 0.2606 0.0771 0.1605 2010Äê 0.0943 0.1267 0.0934 0.2716 0.0764 0.1664 2011Äê 0.0957 0.1353 0.0896 0.2750 0.0727 0.1598 2012Äê 0.1253 0.1201 0.1015 0.3448 0.0797 0.2196 2013Äê 0.1124 0.1231 0.1228 0.3610 0.0926 0.2533 X1 X2 X3 X4 X5 F F·ÖÊýģʽÖеÄÎå¸ö×Ô±äÁ¿µÄÑ¡ÔñÊÇ»ùÓÚ²ÆÎñÀíÂÛ£¬ÆäÁÙ½çµãΪ0.0274£»ÈôÄ³Ò»ÌØ¶¨µÄF·ÖÊýµÍÓÚ0.0274£¬Ôò½«±»Ô¤²âÎªÆÆ²ú¹«Ë¾£»·´Ö®£¬ÈôF·ÖÊý¸ßÓÚ0.0274£¬