资源描述
Table_MainInfo Table_Title / Table_Summary DCFROICROICTable_CompanyFinance EPS PE 2017A 2018E 2019E 2017A 2018E 2019E 48.15 3.72 4.54 5.19 12.94 10.61 9.28 A 71.00 2.38 3.16 4.08 29.83 22.47 17.40 54.66 2.63 3.03 3.50 20.78 18.04 15.62 29.00 0.88 1.19 1.56 32.95 24.37 18.59 21.00 0.47 0.66 0.89 44.68 31.82 23.60 Table_Invest Table_PicQuote - 2%5%12%19%26%2017/6 2017/7 2017/8 2017/9 2017/10 2017/11 2017/12 2018/1 2018/2 2018/3 2018/4 2018/5 Table_Trend % 1M 3M 12M 2.47% -4.78% 20.13% 2.55% 0.32% 11.72% Table_IndustryMarket 66 13991 11892 16.48 3.69 10821 722 % 61.29 Table_Report 2018-05-21 Q1 2018-05-13 2018-05-07 2018-05-02 Table_Author S0550516120001 021-203610102018-06-10 2 / 30Table_PageTop 1. . 5 1.1. .5 1.2. .6 1.3. .7 1.3.1. A . 7 1.3.2. . 8 2. . 9 2.1. .9 2.2. .13 2.3. .14 3. . 15 3.1. .15 3.1.1. . 15 3.1.2. . 17 3.1.3. . 19 3.2. .21 3.2.1. . 21 . 22 ROIC . 23 3.2.4. . 24 4. . 25 4.1. ROIC - .25 4.2. .26 4.3. .27 5. . 28 3 / 30Table_PageTop 1 . 5 2 1 0 3 0 . 6 3 A 5 PE . 7 4 A . 7 5 15 . 7 6 2017 . 8 7 2017 . 8 8 3 2016 . 8 9 1 4 15% . 9 10 1 4 23% 6% . 9 11 . 10 12 . 10 13 1 4 5%. 10 14 1 4 7% 0%.11 15 .11 16 .11 17 1 4 4% . 12 18 1 4 6% 1% . 12 19 . 13 20 . 13 21 1 4 . 13 22 1 4 . 13 23 1 4 . 14 24 1 4 . 14 25 2018 1 4 LCD TV . 14 26 2018 1-4 LCD TV . 14 27 . 15 28 . 15 29 . 15 30 2016 CR5 73 3% . 16 31 . 16 32 . 16 33 . 16 34 . 17 35 . 18 36 . 18 37 . 19 38 . 19 39 . 20 40 . 20 41 . 21 42 . 21 43 2013-2017 . 22 4 / 30Table_PageTop 44 . 22 45 . 22 46 . 23 47 . 23 48 DCF . 23 49 ROIC . 24 50 . 24 51 5 2008-2013 . 25 52 . 26 53 . 26 54 . 28 55 . 28 5 / 30Table_PageTop 1. 1.1. 12 341 1234566 / 30Table_PageTop 2 1 0 3 0 1.2. A 2013 1 1 2017 12 31709 6%7 2013 20173 38 15 06 4 42012 12 31 PE TTM 17 2017 12 31PE TTM 30 2013 2017 34 8%PEG 0 52013 20170 50% 0 77% 0 4% 6 0% 7 7%2013 2017A7 / 30Table_PageTop 3 A 5 PE 4 A Wind Wind1.3. 1.3.1. A 2003 5 1 20035 1 2018 5 120 8 71 15185 15 Wind8 / 30Table_PageTop 1.3.2. 20023 2017 22470 202017 CR3 71%CR3 55% 2017 39%22% 2017 22%28% 2017 10%5%6 2017 7 2017 50%8 3 2016 9 / 30Table_PageTop 2. 2.1. 2018 Q141 4 5709 15% 1 43086 23% 1 4 2523 6%1 4 15 9% 20 9% 38 4%1 4 16 7% 9 9% 40 3%9 1 4 15% 10 1 4 23% 6% 10 / 30Table_PageTop 2018 1 4 CR3 66 70% 1pctCR311 12 4 1 4 2190 5%1 4 1549 7% 1 4 6410% 1 4 443 12% 11111% 1 4 541 17% 684% 85 10% 27 17%1 4 5%
展开阅读全文