|
鍙嬫儏鎻愮ず锛氭湰绔欐彁渚涘叏鍦�(gu贸)400澶氭墍楂樼瓑闄㈡牎鎷涙敹纰╁＋銆佸崥澹爺绌剁敓鍏ュ(xu茅)鑰冭│姝峰勾鑰冪爺鐪熼銆佽€冨崥鐪熼銆佺瓟妗�锛岄儴鍒嗗(xu茅)鏍℃洿鏂拌嚦2012骞达紝2013骞�锛涘潎鎻愪緵鏀惰不(f猫i)涓嬭級銆� 涓嬭級娴佺▼锛� 鑰冪爺鐪熼 榛�(di菐n)鎿娾€�鑰冪爺瑭﹀嵎鈥濃€濅笅杓�; 鑰冨崥鐪熼 榛�(di菐n)鎿娾€�鑰冨崥瑭﹀嵎搴�(k霉)鈥� 涓嬭級
1
婀栧崡甯寖澶у(xu茅)纰╁＋鐮旂┒鐢熷叆瀛�(xu茅)鑰冭│鑷懡椤岃€冭│澶х侗
鑰冭│绉戠洰浠ｇ⒓锛歔431]鑰冭│绉戠洰鍚嶇ū锛氶噾铻嶅(xu茅)缍滃悎
涓€銆佽│鍗风祼(ji茅)妲�(g貌u)
1銆佽│鍗锋垚绺�(j墨)鍙婅€冭│鏅�(sh铆)闁�
鏈│鍗锋豢鍒� 150 鍒嗭紝鑰冭│鏅�(sh铆)闁� 180 鍒嗛悩銆�
2銆佺瓟椤屾柟寮忥細闁夊嵎銆佺瓎瑭︺€�
3銆佽│鍗峰収(n猫i)瀹圭祼(ji茅)妲�(g貌u)
璨ㄥ梗閵€琛屽(xu茅)閮ㄥ垎鍗� 50%
閲戣瀺甯傚牬(ch菐ng)瀛�(xu茅)閮ㄥ垎鍗� 50%
鍏徃鐞嗚病(c谩i)閮ㄥ垎鍗� 50%
4銆侀鍨嬬祼(ji茅)妲�(g貌u)
鍚嶈瑙ｉ噵椤岋細5 灏忛锛屾瘡灏忛 6 鍒�锛屽叡 30 鍒�
绨�(ji菐n)绛旈锛�4 灏忛锛屾瘡灏忛 10 鍒�锛屽叡 40 鍒�
瑷�(j矛)绠楅锛�2 灏忛锛屾瘡灏忛 20 鍒�锛屽叡 40 鍒�
璜栬堪椤岋細2 灏忛锛屾瘡灏忛 20 鍒嗭紝鍏� 40 鍒�
浜�銆佽€冭│鍏�(n猫i)瀹瑰拰瑕佹眰
鑰冭│鐩(bi膩o)
銆婇噾铻嶅(xu茅)缍滃悎銆嬫槸閲戣瀺纰╁＋锛圡F锛夊皥妤�(y猫)瀛�(xu茅)浣嶇爺绌剁敓鍏ュ(xu茅)绲�(t菕ng)涓€鑰冭│鐨勭鐩箣
涓€?锛佺潱楣戣动W(xu茅)缍滃悎銆嬭€冭│瑕佸姏姹傚弽鏄犻噾铻嶇ⅸ澹皥妤�(y猫)瀛�(xu茅)浣嶇殑鐗归粸(di菐n)锛岀瀛�(xu茅)銆佸叕骞�銆佹簴(zh菙n)
纰恒€佽(gu墨)鑼冨湴娓�(c猫)瑭�(p铆ng)鑰冪敓鐨勫熀鏈礌璩�(zh矛)鍜岀稖鍚堣兘鍔�锛岄伕鎷斿叿鏈夌櫦(f膩)灞�?ji茅)鎽课﹁啲?y艒u)绉€浜烘墠鍏ュ(xu茅)锛�
鐐哄湅(gu贸)瀹剁殑缍�(j墨ng)婵�(j矛)寤鸿ō(sh猫)鍩归(y菐ng)鍏锋湁鑹ソ鑱锋キ(y猫)閬撳痉銆佸叿鏈夎純寮�(qi谩ng)鍒嗘瀽鑸囪В姹哄(sh铆)闅涘晱(w猫n)椤岃兘鍔涚殑
2
楂樺堡娆°€佹噳(y墨ng)鐢ㄥ瀷銆佸京(f霉)鍚堝瀷鐨勯噾铻嶅皥妤�(y猫)浜烘墠銆備富瑕佹脯(c猫)瑭﹁€冪敓灏�(du矛)浜庤垏璨ㄥ梗閵€琛屽(xu茅)銆侀噾
铻嶅競鍫�(ch菐ng)瀛�(xu茅)鍜屽叕鍙哥悊璨�(c谩i)鐩搁棞(gu膩n)鐨勫熀鏈蹇�銆佸熀绀�(ch菙)鐞嗚珫鐨勬帉鎻″拰閬�(y霉n)鐢ㄨ兘鍔�銆�
鑰冭│鍏�(n猫i)瀹�
绗竴閮ㄥ垎璨ㄥ梗閵€琛屽(xu茅)
鏈儴鍒嗘寚瀹氭暀鏉愮偤銆婇噾铻嶅(xu茅)(绗� 3 鐗�)?璨ㄥ梗閵€琛屽(xu茅)(绗� 5 鐗堛€�锛岄粌閬�(d谩)钁楋紝涓湅(gu贸)
浜烘皯澶у(xu茅)鍑虹増绀�?锛熺柧闈�?n猫i)瀹瑰涓嬶細
浜嗚В璨ㄥ梗鑸囪波骞ｉ珨绯汇€侀噾铻嶄腑浠嬭垏閲戣瀺甯傚牬(ch菐ng)绲�(ji茅)妲�(g貌u)銆佽波骞ｅ潎琛¤垏瀹忚鏀跨瓥鐨勯亱(y霉n)
鐢�銆侀噾铻嶉亱(y霉n)琛岀殑寰姗�(j墨)鍒躲€侀噾铻嶇櫦(f膩)灞曡垏閲戣瀺鐩�(ji膩n)绠�銆�
鐞嗚В璨ㄥ梗灏�(du矛)缍�(j墨ng)婵�(j矛)绀炬渻(hu矛)鐨勫奖闊裤€侀噾铻嶅競鍫�(ch菐ng)鐨勭祼(ji茅)妲�(g貌u)鍙婁綔鐢�銆佽波骞ｄ緵绲︾悊璜栥€佽波骞�
鏀跨瓥鐨勫(sh铆)鏂�銆佸嚤鎭╂柉鐞嗚珫銆佽波骞ｆ斂绛栧偝灏�(d菐o)姗�(j墨)鍒剁殑瀵�(sh铆)璀夊垎鏋�銆�
鎺屾彙鍒╃巼琛岀偤銆侀噾铻嶉珨绯荤殑閬�(y霉n)琛�銆侀噾铻嶈鐢熷伐鍏�銆佽波骞ｉ渶姹傝垏渚涚郸鐨勬焙瀹氬洜
绱犮€佽波骞ｆ斂绛栧伐鍏�銆佸埄鐜囧皪(du矛)璨ㄥ梗闇€姹傜殑浣滅敤銆両S-LM 妯″瀷涓殑璨ㄥ梗鏀跨瓥鑸囪病(c谩i)鏀挎斂
绛�銆佺附闇€姹傝垏绺戒緵绲﹀垎鏋愩€佽波骞ｆ斂绛栬垏閫氳波鑶ㄨ劰鐨勯棞(gu膩n)绯�銆佺悊鎬ч爯(y霉)鏈熷皪(du矛)浜庢斂绛栫殑鎰�
缇�銆�
绗簩閮ㄥ垎閲戣瀺甯傚牬(ch菐ng)瀛�(xu茅)
浜嗚В閲戣瀺甯傚牬(ch菐ng)鐨勫熀鏈(g貌u)鎴�锛涙帉鎻¤波骞ｅ競鍫�(ch菐ng)銆佸偟鍒稿競鍫�(ch菐ng)銆佽偂绁ㄥ競鍫�(ch菐ng)銆佸鍖競鍫�(ch菐ng)
鐨勫熀鏈煡璀�(sh铆)鍜屽熀鏈師鐞嗐€�
鐔熸倝骞舵帉鎻￠噾铻嶅競鍫�(ch菐ng)鍜屾姇璩囨椿鍕�(d貌ng)鐨勫悇绋亱(y霉n)琛屾(j墨)鍒�锛屽寘鎷埄鐜囨(j墨)鍒躲€佸尟鐜囨(j墨)鍒�銆�
棰�(f膿ng)闅�(xi菐n)姗�(j墨)鍒�銆侀ⅷ(f膿ng)闅�(xi菐n)璩囩敘(ch菐n)瀹氬児(ji脿)鐨勫師鐞�銆佹ā鍨嬪拰鎳�(y墨ng)鐢�銆�
鎺屾彙閲戣瀺璩囩敘(ch菐n)鎶曡硣鍍�(ji脿)鍊煎垎鏋愭柟娉�锛屽寘鎷偟鍒告姇璩囧児(ji脿)鍊煎垎鏋�銆佽偂绁ㄦ姇璩囧児(ji脿)鍊煎垎
鏋�銆佹姇璩囩祫鍚堢鐞嗗拰妤�(y猫)绺�(j墨)?c猫)u(p铆ng)浼扮瓑銆�
绗笁閮ㄥ垎鍏徃閲戣瀺鐞嗚珫
浜嗚В鍏徃鐞嗚病(c谩i)?sh霉)浜╊焿x銆佸叕鍙告不鐞嗙祼(ji茅)妲�(g貌u)鑸囧叕鍙歌瀺璩囩殑浠嬬垂銆佽病(c谩i)鍕�(w霉)鍫�(b脿o)琛ㄥ垎鏋愯垏璨�(c谩i)
鍕�(w霉)妯″瀷銆佹敹璩�(g貌u)鐨勫熀鏈舰寮�銆�
鐞嗚В璩囨湰璩囩敘(ch菐n)瀹氬児(ji脿)妯″瀷銆佺劇(w煤)濂楀埄瀹氬児(ji脿)鍘熺悊銆佸鍒╁畾鍍�(ji脿)妯″瀷銆侀暦(zh菐ng)鏈熻瀺璩囩殑閬告搰銆�
MM 鐞嗚珫鑸囧叕鍙歌硣鏈祼(ji茅)妲�(g貌u)銆丄PV 娉曡垏 FTE 娉曞拰 WACC 娉曚互鍙婁笁鑰呯殑姣旇純銆佸崝(xi茅)鍚屾晥鎳�(y墨ng)銆�
3
鎺屾彙鎶樼従(xi脿n)鐝�(xi脿n)閲戞祦閲忎及鍍�(ji脿)銆佹姇璩囪⿻(p铆ng)鍍�(ji脿)鐨勫噲鐝�(xi脿n)鍊兼硶銆佹姇璩囪⿻(p铆ng)鍍�(ji脿)鐨勫洖鏀舵湡娉曞拰鍏�(n猫i)閮ㄦ敹鐩�
鐜囨硶銆佹姇璩囨焙绛栫殑鐝�(xi脿n)閲戞祦閲忔硶銆佸偟鍒镐及鍊�銆佽偂绁ㄤ及鍊�銆佽矟濉旂郴鏁�(sh霉)鑸囪病(c谩i)鍕�(w霉)鏉犳】銆佽臣(g貌u)
璨峰姏骞冲児(ji脿)瑾�(shu艒)銆佸埄鐜囧钩鍍�(ji脿)鐞嗚珫銆佺劇(w煤)鍋忛仩(yu菐n)鏈熷埄鐜囧拰鍦�(gu贸)闅涜不(f猫i)闆晥鎳�(y墨ng)銆�
涓�銆佸弮鑰冩浉(sh奴)鐩�
1銆併€婇噾铻嶅(xu茅)(绗� 3 鐗�)?璨ㄥ梗閵€琛屽(xu茅)(绗� 5 鐗堛€�锛岄粌閬�(d谩)钁�锛屼腑鍦�(gu贸)浜烘皯澶у(xu茅)鍑虹増
绀�,2012 骞寸 3 鐗�銆�
2銆併€婇噾铻嶅競鍫�(ch菐ng)瀛�(xu茅)銆嬶紙绗笁鐗堬級锛屽嫉浜︽槬锛岄劖鎸緧绛夌法钁�锛岄珮绛夋暀鑲插嚭鐗堢ぞ锛�
2009 骞寸 3 鐗�銆�
3銆併€婂叕鍙哥悊璨�(c谩i)銆�锛屾柉钂傝姮.缇呮柉绛夎憲, 鍚充笘杈�(n贸ng)绛夎, 姗�(j墨)姊板伐妤�(y猫)鍑虹増绀�, 201
2 骞寸 1 鐗�銆�
鍌欐敞锛氳€冪敓涔熷彲浠ユ牴鎿�(j霉)鑰冭│澶х侗鑷閬告搰鍙冭€冩浉(sh奴)
鍏嶈铂(z茅)鑱叉槑锛氭湰鏂囩郴杞�(zhu菐n)杓夎嚜缍�(w菐ng)绲�(lu貌)锛屽鏈変镜鐘�锛岃珛(q菒ng)鑱�(li谩n)绯绘垜鍊戠珛鍗冲埅闄わ紝鍙︼細鏈枃鍍呬唬琛ㄤ綔鑰呭€�(g猫)浜鸿榛�(di菐n)锛岃垏鏈恫(w菐ng)绔欑劇(w煤)闂�(gu膩n)銆傚叾鍘熷壍(chu脿ng)鎬т互鍙婃枃涓櫝杩版枃瀛楀拰鍏�(n猫i)瀹规湭缍�(j墨ng)鏈珯璀夊(sh铆)锛屽皪(du矛)鏈枃浠ュ強鍏朵腑鍏ㄩ儴鎴栬€呴儴鍒嗗収(n猫i)瀹广€佹枃瀛楃殑鐪熷(sh铆)鎬�銆佸畬鏁存€с€佸強鏅�(sh铆)鎬ф湰绔欎笉浣滀换浣曚繚璀夋垨鎵胯锛岃珛(q菒ng)璁€鑰呭儏浣滃弮鑰冿紝骞惰珛(q菒ng)鑷鏍稿(sh铆)鐩搁棞(gu膩n)鍏�(n猫i)瀹�銆�
|
鏂囩珷鎼滅储
鎮ㄧ従(xi脿n)鍦ㄧ殑浣嶇疆锛� 
