20230725_国泰君安证券_建筑工程行业证券研究报告：政治局稳增长超预期增持中特估带路正当时_30页.pdf

Table_MainInfo Table_Title 2023.07.25()()()021-38676162 010-83939793 021-38038262 S0880516030004 S0880122020030 S0880123030056/Table_Summary(1)24(2)(3)(1)(2)(3)(4)()(1)(2)(3)/(1)/()/(2)2017 PE 25 12 37 17 44 16(3)PB 0.72(1.2)/0.71(1)/0.58(1.5)/0.61(1.2)/0.87 PB1.25 80%(4)2014 PE 39 5.3 23 4.5 20 8.0 Table_Invest:Table_subIndustry Table_DocReport 2023.07.23 2023.07.16 2023.07.09 2023.06.28 2023.06.26 Table_industryInf o 2 of 30 1.3 2.3 2.1.2023 5 3.3 2.2.2023 5 3.5 2.3.2023 5 3.7 2.4.2023 5 4:2023Q1 14%83%.8 2.5.2023 5 4.10 2.6.2023 3 29 17%.11 2.7.2023 5 18:2022 29%.13 2.8.2023 5 7:AIRoad 7-8 PE9 AI.15 2.9.2023 5 5:AI PE.16 2.10.2023 5 7:103%,.17 2.11.2023 4 25:2023Q1 85%.17 2.12.2023 5 5:2023Q1 62%.18 2.13.2023 4 27:2023Q1 56%.19 2.14.2023 4 2:22 26%75%.19 3.20 3.1./.20 3.2.(/).22 3.3./PMI/.23 3.4./.25 3.5./.27 4.29 YWFUwPqNpMrQqOnOqNqPmN6MdNbRtRoOpNtQfQpPrOiNmOmR6MqRsMMYnQtONZmRnQ 3 of 30 1.1(7 24)EPS/%PE PB()2023E 2024E 2025E 2023E 2024E 2025E 2023E 2024E 2025E 601186.SH 10.04 2.21 2.44 2.71 12 11 11 4.5 4.1 3.7 0.6 1261 601390.SH 7.66 1.45 1.65 1.86 15 14 13 5.3 4.6 4.1 0.7 1763 601618.SH 4.01 0.57 0.65 0.73 15 13 12 7.0 6.2 5.5 0.9 767 601117.SH 8.25 1.08 1.26 1.46 22 16 16 7.6 6.5 5.7 1.0 504 601800.SH 10.73 1.34 1.48 1.63 13 11 10 8.0 7.3 6.6 0.7 1445 600039.SH 9.67 2.20 2.34 3.15 22 20 19 4.4 4.1 3.1 2.2 843 600820.SH 5.96 0.98 1.07 1.15 10 9 8 6.1 5.6 5.2 0.7 187 603018.SH 8.72 1.15 1.30 1.46 15 13 12 7.6 6.7 6.0 1.4 60 603357.SH 10.28 1.14 1.33 1.53 20 17 15 9.0 7.7 6.7 1.9 58 300284.SZ 6.20 0.53 0.61 0.68 14 13 12 11.7 10.2 9.1 1.0 78 600248.SH 4.72 1.07 1.20 1.32 10 12 10 4.4 3.9 3.6 0.9 178 600853.SH 4.25 0.43 0.51 0.61 25 20 18 9.9 8.3 7.0 1.8 43 600970.SH 12.54 1.08 1.24 1.43 30 15 15 11.6 10.1 8.8 2.0 331 000065.SZ 14.50 0.89 1.09 1.30 40 22 20 16.3 13.3 11.2 1.9 145 000928.SZ 9.28 0.58 0.67 0.77 18 16 14 16.8 14.5 12.1 1.9 120 002116.SZ 12.01 0.60 0.72 0.86 25 20 18 20.0 16.7 14.0 3.2 51 002051.SZ 11.30 0.37 0.46 0.56 36 27 21 30.5 24.6 20.2 1.3 140 增持 605598.SH 48.51 1.27 1.68 2.19 40 33 30 38.2 28.9 22.2 5.4 84 601668.SH 5.56 1.34 1.46 1.59 10 9 8 4.1 3.8 3.5 0.6 2332 600502.SH 5.36 0.96 1.13 1.32 20 18 17 5.6 4.7 4.1 1.0 92 002081.SZ 4.65 0.54 0.60 0.66 12 11 10 8.6 7.8 7.0 1.0 123 300986.SZ 18.30 1.46 1.96 2.50 35 34 27 12.5 9.3 7.3 3.3 45 002541.SZ 30.30 2.02 2.35 2.70 20 16 15 15.0 12.9 11.2 2.6 209 002949.SZ 14.30 0.83 1.00 1.18 45 20 18 17.2 14.3 12.1 2.1 28 601669.SH 5.67 0.79 0.95 1.12 20 19 18 7.2 6.0 5.1 0.8 977 600170.SH 2.79 0.32 0.36 0.41 110 13 12 8.7 7.8 6.8 0.8 248 601868.SH 2.35 0.22 0.25 0.29 16 15 14 10.7 9.4 8.1 1.1 843 002060.SZ 6.35 0.50 0.57 0.65 330 15 14 12.7 11.1 9.8 2.1 238 002135.SZ 6.68 0.42 0.48 0.54 70 13 12 15.9 13.9 12.4 1.3 78 601886.SH 9.44 0.54 0.64 0.75 25 19 16 17.5 14.8 12.6 1.7 107 300982.SZ 50.18 2.38 2.93 3.54 60 23 21 21.1 17.1 14.2 3.4 103 601226.SH 7.40 0.32 0.39 0.45 21 19 16 23.1 19.0 16.4 2.2 86 300286.SZ 32.70 1.23 1.64 2.13 55 33 30 26.6 19.9 15.4 6.1 70 300712.SZ 34.23 0.68 0.88 1.09 50 30 24 50.3 38.9 31.4 4.7 63 Wind 2.2.1.2023 5 3 4 of 30 2023-2025 EPS1.45/1.65/1.86 15%/14%/13%14.7 2023 10 PE 4 164%(1)2726 2%(2022 Q1-Q4 13/12/6/0.4%)79 4%(2022 Q1-Q4 17/14/5/18%)-380(22-494)(2)2023Q1 6674 10%5060 22%(3)4 211 164%55 17(1)MKM SICOMINE 2022 30 25%,0.5 60%,1.5,0.95 13%,2.36 10%,44.7 16%(2)2022 51(2023 55)2023PE 13.4 12.1 700(2299)(1)(2)2023PE6.4(14/2015 40)PB0.9 2014(3)15.6%(2%38%2022-24 CAGR 12%2 2020-2023Q1 23Q1 6674 10.2%10.2%6274 10.8%10.8%400 1.1%1.1%22Q4 30323 11.1%-16.9%28486 10.5%-18.1%1838 21.1%2.1%22Q3 19831 35.2%78.2%18719 35.1%87.8%1112 37.9%-19.1%22Q2 12119 17.2%-13.9%11321 14.1%-16.8%798 90.7%66.6%22Q1 6057 84.0%84.0%5662 81.7%81.7%396 123.6%123.6%21Q4 27293 4.8%0.9%25776 4.4%1.2%1517 11.3%-3.1%21Q3 14664 8.3%-10.6%13857 7.3%-15.4%807 23.1%113.5%21Q2 10337 18.8%32.2%9918 20.1%34.2%419 23.1%-6.8%21Q1 3292-2.5%-2.5%3115-2.3%-2.3%177-6.0%-6.1%20Q4 26057 20.4%16.4%24694 21.2%17.1%1363 6.8%6.6%20Q3 13542 24.3%24.6%12913 25.3%27.3%629 7.0%-19.1%20Q2 8703 24.1%37.3%8256 24.2%41.2%448 23.1%-11.2%20Q1 3376 7.8%7.8%3188 4.1%4.1%188 162.7%162.8%5 of 30 3 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 11 69 75 67 74 94 104 123 125 161 172 237 252 276 313 54%518%9%-11%10%27%11%18%2%28%7%38%6%10%13%248 248 248 248 248 248 248 248 248 248 248 248 248 248 248 EPS/0.05 0.28 0.30 0.27 0.30 0.38 0.42 0.50 0.51 0.65 0.69 0.96 1.02 1.12 1.26 PE 103.6 16.9 12.8 11.3 7.2 6.1 6.5 22.1 13.4 11.8 9.5 6.1 5.0 4.7 4.7 PE 137.7 20.1 16.2 14.7 8.4 7.1 18.6 38.9 18.5 12.7 11.0 7.0 5.4 5.6 5.4 PE 78.0 14.5 10.8 7.8 6.5 5.2 4.6 13.9 11.1 11.3 8.9 5.2 4.5 4.4 4.0 76%79%81%83%84%85%84%80%80%80%76%77%74%74%74%ROE 2%12%12%10%10%11%11%11%10%11%11%13%12%12%12%/70%274%13%-201%-57%85%188%249%436%206%70%94%123%47%139%Wind 4:(2022 12)/()(%)()()()0.09%64.18 83%60.17 60.26 1.50/0.10 SICOMINES 3.13%722.07 41.72%45.86 30.92 25.26 0.25%57.21 0.32 2.24%47.00 72%21.38 21.60 3.17 0.06%1.35 0.11 MKM 2.08%3.10 80.2%11.95 12.35 1.76 0.21%0.32 0.09 1.15%17.94 100%15.4 15.4 0.95 2.81%44.03 2.36 54.62g/t 0.09 0.005 0.63%4.11 100%2.37%15.47 118.17g/t 0.08 3g/t 0.0003 100%7.00%8.97 100%3.3 5.09%6.52 200.51g/t 0.03 2.2.2023 5 3 2023-2025 EPS1.34/1.48/1.63 6 of 30 13%/11%/10%18.4 2023 13.7 PE 10%35%(1)2023Q1 1766 3%(2022Q1-Q4 13/2/1/5%)56 10%(2022Q1-Q4 18/10/-9/9%)(2)-256 77 45%(3)2023Q1 4578 6%834 35%(18%)2022(1)2014-15 598%2017 31%2019 41%(2)2023PE9 10 14/2015 20 PB0.8(3)31%2023Q1 18%14.6%2022 10%/(1)2022 33 2166 71 19.5(2)2023-25(2021)8/8.5/9%ROE 7.7/7.9/8.2%(3)3 300 5 2020-2023Q1 23Q1 4578 6.3%6.3%3744 1.5%1.5%834 35.3%35.3%22Q4 15423 22%95%13255 26%173%2168 0%-23%22Q3 10322 3%-28%8843 0%-69%1479 17%-6%22Q2 8019 17%35%6864 16%32%1155 26%61%22Q1 4307 4.9%4.9%3690 4.8%4.8%616 5.7%5.7%21Q4 12679 18.9%-20.8%10519 22.1%-33.4%2160 5.4%23.9%21Q3 10067 36.6%57.6%8807 45.6%240.4%1261-4.8%475.4%21Q2 6851 28.5%-10.2%5934 42.4%-0.1%918-21.1%-47.9%21Q1 4106 80.5%80.5%3523 100.9%100.9%583 11.9%11.9%20Q4 10668 10.8%6.7%8618 12.4%0.6%2050 4.7%35.8%20Q3 7371 12.8%30.0%6047 18.3%48.2%1324-7.0%-46.7%20Q2 5331 7.3%4.2%4168 8.4%2.4%1163 3.7%11.4%20Q1 2275 11.9%11.9%1754 17.9%17.9%521-4.4%-4.4%7 of 30 6 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 59 689 949 116 120 121 139 157 167 206 197 201 162 180 191 22%16%38%23%3%2%14%13%7%23%-4%2%-19%11%6%162 162 162 162 162 162 162 162 162 162 162 162 162 162 162 EPS/0.36 0.42 0.58 0.72 0.74 0.75 0.86 0.97 1.04 1.27 1.22 1.24 1 1.11 1.18 PE 1.5 4.2 3.3 2.6 5.2 4.8 4.7 13.7 10.3 11.3 9.5 8.2 7.7 6.4 7.4 PE 2.3 8.2 4.1 2.9 6.9 5.8 14.5 19.9 13.7 13.4 10.9 10.6 8.9 8.7 9.1 PE 1 2 3 2.3 4.4 4 3.5 10.2 8.8 9.1 8.3 6.4 7 5.6 5.8 75%74%76%77%78%80%79%77%77%76%75%74%73%72%72%ROE 12%13%15%17%15%13%13%12%12%13%11%10%7%8%8%/18%252%164%15%112%57%32%203%178%208%46%29%85%-70%2%Wind 2.3.2023 5 3 2023-2025 EPS2.21/2.44/2.71 12/11/11%18.3 2023 8 PE 4 107%(1)2023Q1 2735 3%(2022Q1-Q4 13/8/4/5%)2023Q1 59 5%(2022Q1-Q4 12/8/-5/16%)392 19(2)2023Q1 5396 16%3977 42%202 132%4 268 107%31 16(3)4.9 4.4(1)2023PE5(PE 20/2015 24)PB0.7(0.94 1.2)(2)PB ROE(3)-138(1)2023Q1 6%15%2022 7.7%13%(2)(3)8 of 30 7 2020-2023 Q1 23Q1 5396.3 15.8%15.8%5093 17.3%17.3%304-4.8%-4.8%22Q4 32450 15.1%11.8%29390 14.7%12.3%3061 19%8.2%22Q3 18436 17.7%0.1%16935 17%-2%1502 33%28%22Q2 13312 26.2%45.3%12239 25.6%43.0%1073 34.4%74.4%22Q1 4659 1.5%1.5%4340 2.8%2.8%319-12.8%-12.8%21Q4 28197 10.4%7.7%25624 10.4%6.5%2573 10.5%17.9%21Q3 15663 12.6%-0.6%14531 13.5%-0.5%1132 2.4%-2.3%21Q2 10546 20.4%11.2%9747 21.9%9.2%798 4.5%46.1%21Q1 4589 34.9%34.9%4223 43.9%43.9%366-21.8%-21.8%20Q4 25543 27.3%30.5%23215 33.6%44.4%2328-13.5%-28.3%20Q3 13906 24.7%29.8%12800 25.9%29.7%1106 12.1%31.5%20Q2 8759 21.9%27.1%7994 23.8%41.1%764 5.1%-52.7%20Q1 3402 14.4%14.4%2934 2.1%2.1%468 366.6%366.6%8 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023E 66 42 79 86 103 117 126 140 161 179 202 224 247 266 300 81%-36%85%10%20%13%8%11%15%12%13%11%10%8%12%()136 136 136 136 136 136 136 136 136 136 136 136 136 136 136 EPS/0.49 0.31 0.58 0.64 0.76 0.84 0.93 1.03 1.18 1.32 1.49 1.65 1.82 1.96 2.21 PE 14.9 19.1 7.9 5.8 5.5 5.4 15.0 8.7 9.1 6.9 6.2 5.1 4.0 3.8 3.8 PE 16.9 22.2 10.8 7.4 6.7 15.2 23.0 11.8 10.4 8.1 7.4 5.9 4.8 4.4 4.5 PE 13.5 17.0 5.5 4.6 4.3 3.8 10.8 7.4 8.3 5.5 5.5 4.6 3.8 3.5 3.4 81%83%84%85%85%83%81%80%78%77%76%75%74%75%ROE 13%8%13%12%14%13%12%12%12%12%12%11%11%11%/265%147%-160%64%-90%58%398%265%158%30%198%179%-30%211%Wind 2.4.2023 5 4:2023Q1 14%83%2023Q1 2023-25 EPS1.34/1.46/1.59 10/9/8%8.52 2023 6.4 PE 2023Q1 14%83%(1)5248 8%(2022 Q1-4 20/8/19/-6%)/3446/1200 8/12%147 14%(2022 Q1-4 18/6/23/-46%)-654(-1225)(2)10843 21%/7238/2438 16/19%425 7%/212/101 13/21%(3)1124 83%505 m 75%82.8 16%9114 m 9 of 30 5 PE4.9(PE8.6)(1)(2)/A/A2/A 2022 48%(3)2023PE4.9(PE8.6)PB0.71 PB0.87(1)(2)1 22 71%2 9%9 2020-2023 3 23-03 10843 20.9%62.4%9557 16.7%59.5%162-0.8%186.8%23-02 6211 30.2%60.0%5623 29.1%53.2%53-49.3%58.3%23-01 3358 12.4%12.4%3156 15.0%15.0%15-81.3%-81.3%22-12 39031 10.6%-9.3%33495 13.3%-8.7%1520 0.2%-14.7%22-11 34271 14.1%13.6%29637 17.0%10.9%1150 6.2%180.0%22-10 30356 14.1%48.8%26217 17.9%48.7%1010-2.2%108.1%22-09 27267 11.2%11.0%23789 15.4%11.8%754-17.1%-19.4%22-08 23938 11.2%27.5%20954 15.9%29.5%600-16.6%9.5%22-07 21719 9.7%-3.3%19080 14.7%3.3%577-17.3%-54.3%22-06 20245 10.8%15.1%17828 15.6%20.5%556-14.7%-51.6%22-05 14073 9.1%4.1%12407 13.6%3.6%405 19.1%-31.6%22-04 11318 10.3%21.7%10072 16.3%24.0%379 25.5%575.0%71%29%0.39%房 屋建 筑 基 础设 施 勘 察设计9%9%6%76%10 of 30 22-03 8966 7.7%15.7%8187 14.6%26.3%163-39.6%-70.8%22-02 4771 1.5%-13.5%4354 5.9%-10.0%104 52.9%0.0%22-01 2988 13.1%13.1%2744 18.2%18.2%80 81.8%81.8%21-12 35295 10.3%36.0%29557 14.3%51.3%1517-17.8%-8.4%21-11 30049 6.8%1.8%25330 9.8%6.9%1083-21.0%78.6%21-10 26604 7.5%-15.8%22245 10.2%-11.1%1033-23.1%-31.3%21-09 24528 10.1%1.9%20612 12.4%4.8%910-21.8%40.4%21-08 21530 11.3%-7.1%18076 13.5%-5.0%719-30.1%-8.7%21-07 19790 13.3%-35.7%16629 15.4%-42.1%698-30.6%100.0%21-06 18265 21.0%24.6%15417 25.2%32.3%652-33.6%-0.6%21-05 12905 19.5%5.8%10917 22.5%11.7%340-49.1%-77.7%21-04 10259 23.6%-6.4%8664 25.7%-8.1%302-39.4%-74.4%21-03 8327 33.6%22.8%7144 36.4%15.3%270-27.6%405.0%21-02 4702 43.4%128.5%4110 57.7%180.7%68-79.6%-82.5%21-01 2641 11.1%11.1%2322 17.9%17.9%44-77.6%-77.6%20-12 31993 11.7%2.7%25861 12.1%-2.3%1845 4.8%0.4%20-11 28137 13.1%48.6%23067 14.2%61.4%1371 6.4%-88.1%20-10 24753 9.5%11.1%20182 9.6%6.9%1343 27.5%203.4%20-09 22286 9.3%27.1%18346 9.9%20.6%1164 17.1%491.3%20-08 19343 7.0%26.0%15927 8.4%22.2%1028 5.9%-34.3%20-07 17471 5.3%6.4%14404 7.1%19.4%1005 7.4%-78.9%20-06 15101 5.2%9.6%12312 5.3%17.1%982 18.7%-34.0%20-05 10798 3.5%12.9%8910 1.4%9.3%668 90.3%107.3%20-04 8297 0.9%24.6%6892-0.7%26.4%498 85.1%257.1%20-03 6232-5.0%-5.7%5239-7.0%17.3%373 59.4%-78.8%20-02 3280-4.4%-40.1%2607-23.0%-56.9%333 640.0%407.4%20-01 2378 23.4%23.4%1970 3.2%3.2%196 988.9%988.9%10 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 27 57 92 135 157 204 226 261 299 329 382 419 449 515 510-44%109%61%47%16%30%11%15%15%10%16%10%7%15%-1%419 419 419 419 419 419 419 419 419 419 419 419 419 419 419 EPS/0.07 0.14 0.22 0.32 0.38 0.49 0.54 0.62 0.71 0.79 0.91 1 1.07 1.23 1.21 PE 6.7 18.2 8.5 5.5 4.3 3.6 3.3 6.4 5.0 7.1 5.4 5.0 4.4 3.7 4.3 PE 8.4 24.3 10.4 6.2 5.2 4.2 7.0 9.6 8.5 8.1 7.0 5.7 4.9 4.1 4.9 PE 5.5 16.3 7.6 4.5 3.8 3.4 2.7 4.9 4.0 6.3 4.8 4.4 4.1 3.5 3.9 85%70%74%77%79%79%79%78%79%78%77%75%74%73%74%ROE 19%15%12%16%17%19%18%16%16%16%16%16%16%16%14%/95%234%-18%-57%15%13%110%210%358%-132%27%-82%45%28%8%Wind 2.5.2023 5 4 11 of 30 2023-2025 EPS0.57/0.65/0.73 15%/13%/12%7 2023 12 PE 2023Q1 26%3 19%(1)2023Q1 1445 22%(2022Q1-Q4 25/9/10/29%)34 26%(2022Q1-Q4 25/14/-29/58%)(2)2023Q1 3258 2%3 1313 19%1533 12%502 18%362 21%645 64%2022 33%328(1)2022 89(+33%)36.4%(-6.3pct)48 21%13 16%15 13%8 52%2.8 38%(2)3 327.87(3)18 104%4.2 269%2.9 164%(1)(2)(3)RCEP 40.2 11 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 42 53 42-70 30 40 48 54 61 64 66 79 84 103 36%26%-20%-264%-143%33%21%12%13%5%4%19%7%23%207 207 207 207 207 207 207 207 207 207 207 207 207 207 EPS/0.2 0.26 0.2-0.34 0.14 0.19 0.23 0.26 0.29 0.31 0.32 0.38 0.4 0.5 PE 22.9 14.1 14.6-6.0 11.0 9.4 25.9 14.2 15.3 10.6 8.7 6.7 8.6 7.0 PE 24.2 17.3 17.9-4.9 13.0 22.9 41.1 20.2 16.5 14.1 10.7 7.3 13.7 8.6 PE 20.9 12.4 10.7-7.0 9.2 7.0 14.0 12.1 14.0 9.1 7.5 6.0 6.4 6.0 80%81%82%84%83%82%79%78%77%77%75%72%72%72%ROE 33%13%9%-16%7%9%9%9%8%8%8%9%9%10%/-161%-472%-298%-63%672%378%320%345%304%221%266%357%211%177%Wind 2.6.2023 3 29 17%23-24 EPS1.08/1.26 22/16%25 EPS1.46 16%13.7 23 12.7 PE 22 17%44%(1)1584 12 of 30 15%(Q1-4 41/27/33/-20%)54 17%(Q1-4 20/50/11/-2%)50 44%(2)9.34%(-0.15pct)ROE10.71%(-0.50pct)(4)15(-33%)70%(-0.47pct)250(+15%)22 2969 10%62 27%(1)2969 10%2590 18%(87%)2905 3%1.8(2)2115 13%(71%)606 7%(20%)78 25%(3%)62 27%(2%)700(3)23 1-2 707 8%(1)19FEED+EPC 936 22 643(2)22 9 26 4.81/5996 2023-25 ROE 9.05/9.15/9.25%(2021)15%(3)3 1 表 12：中 国化学 2020-2023 年 3 月新签订单一览 时间 新签合计 境内新签 境外新签 营业收入 新签合同 累计增速 单月增速 新签合同 累计增速 单月增速 新签合同 累计增速 单 月增速 营业收入 累计增速 单月增速 23-03 1046 0.7%2.5%980 5.3%25.2%66-39.2%25.6%23-02 707-7.8%47.3%657-2.2%44.2%50-48.1%68.9%23-01 331-35.2%-35.3%315-27.6%-27.5%16-79.0%-78.9%22-12 2969 10.1%3.3%2590 17.7%2.3%379-23.7%6.6%22-11 2611 11.0%-53.0%2343 19.6%-34.2%268-31.7%-65.6%22-10 2498 18.3%-63.1%2280 22.3%-46.6%218-11.9%-94.0%1354 28.6%-0.3%22-09 2355 36.7%65.2%2145 33.2%70.9%210 87.2%11.3%1205 33.4%21.9%22-08 2071 33.5%72.0%1880 29.1%78.1%192 100.6%-57.8%1040 35.5%35.4%22-07 1829 29.6%83.9%1640 24.1%128.3%190 108.8%-39.3%887 35.5%43.3%22-06 1625 23.2%-48.6%1438 16.6%-47.2%187 117.1%-68.6%753 34.2%21.2%22-05 1398 59.3%-9.9%1222 48.2%-25.5%177 229.0%1157.4%597 38.0%36.4%22-04 1241 76.5%29.1%1093 67.8%7.8%148 187.5%671.0%465 38.5%30.2%22-03 1039 90.1%97.6%930 85.9%91.4%109 135.3%445.2%355 41.3%16.0%22-02 767 87.5%97.3%672 83.8%89.2%96 118.3%306.6%239 58.2%22-01 512 83.0%83.0%435 81.0%81.0%76 94.9%94.9%21-12 2698 7.4%12.3%2201 9.1%-11.5%497 0.4%201.1%1377 24.4%11.9%21-11 2351 6.7%-36.7%1959 12.4%-67.0%393-14.6%61.3%1207 26.4%8.5%21-10 2112 15.7%9.0%1864 28.1%-13.1%248-33.0%106.6%1052 29.5%0.7%21-09 1723 17.3%-38.2%1611 38.3%-8.0%112-63.2%-85.0%903 35.8%20.2%21-08 1552 30.3%-35.0%1456 46.2%-25.5%96-51.0%-85.9%767 39.0%18.4%21-07 1412 44.6%39.3%1321 62.1%47.1%91-43.7%-25.8%654 43.3%6.9%21-06 1319 45.0%239.2%1233 63.4%224.1%86-44.5%733.8%561 52.0%49.1%13 of 30 21-05 878 12.6%33.8%824 31.1%33.5%54-64.5%53.3%433 52.8%36.5%21-04 703 8.3%-20.0%651 31.1%-11.5%51-65.7%-79.4%336 58.2%10.1%21-03 547 20.5%36.7%500 52.0%62.3%46-57.4%-86.2%251 85.6%84.0%21-02 409 15.8%53.7%365 48.9%115.3%44-59.3%-81.6%151 86.8%115.2%21-01 280 3.9%3.9%240 28.3%28.3%39-52.1%-52.1%92 72.3%72.3%20-12 2512 10.5%861.5%2017 122.5%865.3%495-63.8%831.9%1107 6.3%-10.9%20-11 2203-1.6%1358.6%1743 98.5%1177.6%460-66.2%2558.8%954 9.7%-1.2%20-10 1826-17.5%-66.5%1456 70.1%181.8%371-72.7%-93.1%813 11.9%52.7%20-09 1469 27.8%247.8%1165 54.8%273.6%305-23.3%214.3%665 5.6%17.4%20-08 1191 11.4%80.4%996 40.8%137.0%195-4