资源描述
Page 1 Table_StockInfo (06098) 60.5-76.4 52.76 2021 03 17 Table_BaseInfo / ( ) 295180 / ( ) 15572575 29028 12 / ( ) 59.83/28.27 010-88005315 E-MAIL S0980520040006 0755-81981019 E-MAIL S0980520030001 021-60893314 E-MAIL 1. 2030 2.5 2019 117% 2. 2030 7000 27% 3. CAGR 18.8% CAGR 20% 1. 10% 7pct 2. 60.5-76.4 2022 PE 35-44x 50.7 19%-51% 2019 2020E 2021E 2022E ( ) 9,645 14,543 20,660 28,142 (+/-%) 106.3% 50.8% 42.1% 36.2% ( ) 1671 2402.29 3586.39 5077.28 (+/-%) 81.0% 43.8% 49.3% 41.6% ( ) 0.57 0.81 1.21 1.72 EBIT Margin 18.4% 18.4% 19.4% 20.2% (ROE) 31.1% 33.5% 36.4% 37.1% (PE) 90.4 62.9 42.1 29.7 EV/EBITDA 81.8 53.7 37.8 27.9 (PB) 28.11 21.05 15.31 11.05 Wind 50% 100% 150% 200% 250% 20/02 20/03 20/04 20/05 20/06 20/07 20/08 20/09 20/10
展开阅读全文