首页行业分类金融证券证券2023-03-20-国元证券-口子窖-事件点评：激励骨干，凝心聚力
私信

热门文档

相关合集

快递最后一公里配送模式

2026-08-1124份文档

钻石/天然钻石/培育钻石

2026-08-10134份文档

足球产业/体育赛事

2026-10-3139份文档

租车

2026-08-1143份文档

PDF

2023-03-20-国元证券-口子窖-事件点评：激励骨干，凝心聚力

2023-03-20阳***他3页1.02M

下载文档收藏文档
请阅读并同意免责条款
违规举报用手机查看分享文档 转换为Word/PPT
下载文档
/3
全屏查看
2023-03-20-国元证券-口子窖-事件点评：激励骨干，凝心聚力
还有 3 页未读 ，您可以 继续阅读 或 下载文档
下载文档 继续在线阅读
下载提示文本预览
报告派所有资源均由用户上传分享，仅供网友学习交流，未经上传用户书面授权，请勿作商用。
1、本文档共计 3 页，下载后文档不带水印，支持完整阅读内容或进行编辑。
2、当您下载文档后，并不意味着拥有了版权，文档仅供网友学习交流，不得用于其他商业用途。
3、本站所有内容均由合作方或网友上传，本站不对文档的完整性、权威性及其观点立场正确性做任何保证或承诺！
4、本本所有内容不构成任何投资建议，不具有任何指导和买卖意见。
5、如文档内容存在违规，或者侵犯商业秘密、侵犯著作权等，请点击“违规举报”。
国元证券JOYUAN SECURITIES2020A2021A2022E2023E2024E2020A2021A2022E2023E2024E6623256829.087055.577916.799181.044011.145028.605307.86664.517036.g61504.331881.061619811894.162505.54995891312401333.781501881682.581572272.853.093.68营业税金及附加615.73768.36799.36g32.071066.102.662.432.653.704.93546.1263928636.9473789840.212765345337.1341.0145.69232.91253.94244.16299.60339.182879.313541.183843.404331.2548521417.9921.5621.9324.6826.772207.731367.621549.721643.571769.06-1635-11.18-17.50-17.57-22.003183.134201814622.675016.94535248-0.633.36-2.17-2.680.000.000.000.000.0016.1516.0116.0816.0516.071812.062032.942859.423424.563821.5352.9442.1851.6348.9247.57435.02528.95538.41561.49599.561687.122360.992355.332749.613165.87936.051639.921224.851030.89931.392.644314.113939806.3811030.89116782412933.7214533.5220.240.390.340.330.322427.042520.022415.822505.282647.631669.522364.912359.102753213169.430.000.000.000.000.00393.7763782588.63814.45266.39204.83208.17234.41262.611275.741727.091770.472060.252354.992160.652415.192207.652270.872385.020.000.000.000.00140.7716146142.53148.30150.761275.741727.091770.472050252354.990.000.000.000.00EBITDA1824.522528.732549.043015.933488.91140.77161.46142.53148.30150.762.132882953433.922567.812781482558.352653.592798.390.000.000.000.000.00600.00600.00600.00600.00600.002020A2021A2022E2023E2024E976.8897688976.88976.885810.616821.467691948852.1910307.17-14.1525.375.5516.1414.157238.568249.4191198g10280.1411735.13-25.9439.94-0.2416.7415.149806.3811030.8911678.2412933.7214533.52-258435.38251163714.3175.1773.9074.8775.6476.092020A2021A2022E2023E2024E318034.3533.3633.4233.47498.73785.551186.151735.212100.7217.6220.9419.4120.0420.071275.741727.091770.472060.252354.9925.5528.3824.7425.4526.27153.761789121122283.88345.03-16.35-11.181750-17.57-220026.19252221.9120.5219.25-52.9442.18-47.570.000.130.000.000.00-876.90785.00-626.73-551.06533.352.732.612923.163.4715.43282.0999.678633.631251.321.421.62518.72272.1856130-578.43-611.34384.90599.8061420639.57626.890420.480.470.500.51-815.00744.753.03294285706.141065.41924.48895.56888.4188.621272355.9364.0818394.055.576.466.796.771048.93719.96-882.43-878000.000.000.000.002.132953.433.920.000.000.000.000.000831310.000.000.000.000.000.000.000.0012.0613.7515.2017.1319.560.000.000.000.001048.93-886.10-882.43-87800332124.5323.9320.5717.g9337.77-26124274.35611.38P/B5.144.654.123.61EV/EBITDA15.5715.4413.0511.28请务必阅读正文之后的免责条款部分