还有 4 页未读 ，您可以 继续阅读 或 下载文档
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 4 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”。
国金证券公司点评202020212022202E2025E2020202120222023E3,7524633812710,078123041,417239131613,80747895,83023.27.3%339176278421-1,368-1,935-315766977293533.30.3%31.531.31181121411651922232,3853.094.4515,5716,9218,4602,3423,1594,8987,40963668.564.71747%80.1-33-41-73-111-1351512973543283283281.11.1778842-1,497-1,992-2,786-3.5355.33416.9%14.412910.443.043.435396427439479516552管理用-204-237327-405544-6401,2944741,63111,7521,8435.435.631.8253%22.3%19.9%-72-128-179-242-3203637463320%24229002032544315055787331,1531,6402,0315457618181,0111,23115.15.818.174279464422557741241,0251,428000学00.3%0.3%-00000-52-78-170-114-222672181378500000011552,2412,2763.19627-73.5244.2595.0320.3%n.an.a其中：本201201285556711,0581,2802,0471,6972,3002,9204,66114.814.15.816.490101318330363746339.2526681,649-96-223-243-3452020202120222023E2024E17.16-21.19.021.0%8311,3032.3672.8833.604.543-24-192311.89114.31312.43115.02221.1654765768171,0321,2881.6494.1283.9192.9655.06212.412.7%0.7200.8701.1281.081.76519.9020.03%23.19%24.23%202020212022202度2025E14.15%15.7份16.4117.454528311.03716.13%20.28%21.2320.83%22.30-24-19142314025911323.47%3782272824.00%22.0%8421.1%26.7819.4319.0823.869-22293321.2221.034126.2524.82825368301,122.07%27.39%24.71%13.0资本开-184-194-167169-175131-70-100023.5167808.08.0其他6707-2104.4107.6105.4105.01020102.01298-176-176115.2108083.085.085.02166115055.044.032.625.620.516.574-130-231-451571-5.03-2626342.5-28.1-565-43.83039766731.7537.69%34.73%35.482
转换为Word/PPT