3 - 1
........................................................................................................... 1
............................................................................................................. 3
....................................................................................... 7
....................................................................................... 9
................................................................................................. 11
......................................................................... 12
................................................................. 20
............................................................................. 27
..................................... 35
............................................................................................. 38
................................................................................. 39
......................................................................................... 41
......................................................................................... 48
..................................................................................... 49
................................................................................. 54
............................................................................. 57
............................................................................. 59
................................................................................. 60
..................................... 66
............................................................................................. 68
............................................................. 69
............................................................................. 70
......................................................................................... 71
......................................................................... 72
3 - 1
1
2(“”) (“ ”) (“ ”) (“”)(“”)
3
(“”)
3 - 2
3 - 3
1
2
3
4
5
6
7
8
9 2012 12 28 2013 6 1
10 2013 3 15 6 1
11 2004 6 8 7 1
12 2014 7 7 8 8
13
14/
15
3 - 4
16
17
18
19
20
21
22
23
24
25
26
27
3 - 5
28
29 3
30
31
32 T
33T+n T n( T)
34
35
36
37
38
39
40
41
42
43(
3 - 6
) 10%
44
45
46
47
48
49
50
51
52A//
53C /
54 C C
3 - 7
“profitability -valuation”
2
1
/// A
3 - 8
// C
AC
/
3 - 9
1
3
2
3
1
AC
A
2
3
4
2 2
5
3 - 10
1
2
3
4
3 - 11
3 2 2 200 10 10
1
2 30
3
20 200
60
3 - 12
1
2
3 - 13
1 “ ”
2“”
3
4 “ ”
5
1
2
T7()
3
(T) T+3 T T+4()
3 - 14
1
2
3
4
1 A C 4 5T
2 2
3
3 - 15
2
4 A
5
6
7
1
2
3
4
5
3 - 16
6
7
123567
1
2
3
4
5
5
1 2 3 5 6 4
1
(
3 - 17
) 10%
2
1
2
10%
3 2() 20
3
3
1
2 1
3 - 18
1
3 1
3 - 19
3 - 20
8 17
2005 11 16
2005172
2
021- 20376868
1
1
2
3
4
5
6
7
8
3 - 21
9
10
11
12
13
14
15
16
17
2
1
2
3
4
5
6
7
8
3 - 22
9
10
11
12
13
14
15
16 15
17
18,
19
20
21
22
3 - 23
23
24 30
25
26
27
188
1987 3 30
(1986) 81 198740
742.62
[1998]25
1
1
2
3
3 - 24
4
5
6
7
2
1
2
3
4
5
6
7
8
9
10
3 - 25
11 15
12
13
14
15
16
17
18
19
20
21
22
3 - 26
1
1
2
3
4
5
6
7
8
9
2
1
2
3
4
5
6
7
8
9
3 - 27
1
1
2
3
4
5
6
7
8
9
10
11 10% 10%
12
13
2
1
2
3 - 28
3
4
5
6
7
8
9
1
2
3 10 60 60
4 10% 10% 10 60 10% 10% 10
3 - 29
60
5 10% 10% 10% 10% 30
6
1 30
1
2
3
4
5
6
7
2
3
3 - 30
1
1
2 50% 50%
2
1 2
2
3 50% 50%
4 3
3 - 31
5
3
12 2
3
4
5
1
2
1
3 - 32
50% 50%
2
30 2
1 50% 50% 2
2
3 - 33
1
1
2
3
4,
2
5
2
3 - 34
3 - 35
1
2
3
4
1
2
3
4
1 10% 10%
2 6
3
4
5 2
6
3 - 36
7
8
1 10% 10%
2 6
3
4
5 2
6
7
1 10% 10%
2
3 - 37
3 2
3 - 38
3 - 39
1
2
3
4
5
1
2
3 20
4
3 - 40
5
6
7
3 - 41
“profitability -valuation”
() 30%-95% 5%-70% 0%-3% 5% 5%
1
2
3 - 42
Pro fitability-Valuation
1.
2.
3.
Profitability -ValuationPB PE EV EBITROE
1
2
3-
4
5
6
3 - 43
Profitability -Valuation
3
1
2
3
4
()
3 - 44
4.
1
2
3
5.
1
1 30%-95% 5%-70% 0%-3% 5%
2 5
3 10
4 10
3 - 45
5 3
6
10
7 0.5
8 10
9 20
10() 10
1 1 10
12 BBB( BBB) 3
13
14 40% 1
15 140%
16
10
6
3 - 46
2
1
2
3
4
5
6
= 800*60%+*40%
500 300 800 A
3 - 47
800*60%+*40%
1
2
3
4
3 - 48
3 - 49
1
1
2
3
4
3 - 50
2
1
2
3
3
4
5
6
3 - 51
1 A C 0.0001
2
A C 4( 4)
1
(“ ”) “”
2
1
3 - 52
2
3(“”)
4
3
1
2
3
4
4
1
2 0.25% 0.5%
3 - 53
3
1
2
3
4
1 5
2
3 - 54
1
2
3 C
4
5
6
7
8
9
10
1
1.5%
HE×%÷
H
E
5
2
0.25%
HE×%÷
3 - 55
H
E
5
3
C 0.5%
H=EC
H C
E C
C 2-5
C C
“ 410
1
2
3
4
3 - 56
3 - 57
1
2
3 4
20% 3
4
5
6
2
3 - 58
15
3 - 59
1
2 1 1 12 31 2
3
4
5
6
7
1
2
3 2
3 - 60
“”
1
2
3
4
5
6
3 - 61
1
2 6 45 15
3
3
3 - 62
90
60
15
2
2
2
1
2
3
4
5
3 - 63
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
3 - 64
XBRL
10
3 - 65
3 - 66
1
2
1
2 6
3
4
1 30
2
3
4
1
2
3
3 - 67
4
5
6
7
5 6
5
15
3 - 68
1
2
3
3 - 69
3 - 70
1
2
3
4
5
3 - 71
3 - 72
1
2
3
4
5
6
7
8
9
1
2
3
4
5
6
7
3 - 73
8
9
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
3 - 74
17
1
2
3
4
5
6
7
8
9
10
11
12
13
3 - 75
14
15
16 15
17
18,
19
20
21
22
23
24 30
25
26
27
3 - 76
1
2
3
4
5
6
7
1
2
3
4
5
6
3 - 77
7
8
9
10
11 15
12
13
14
15
16
17
18
19
20
21
3 - 78
22
1
1
2
3
4
5
6
7
8
9
10
11 10% 10%
12
13
2
3 - 79
1
2
3
4
5
6
7
8
9
1
2
3 10 60 60
4 10% 10% 10 60 10% 10%
3 - 80
10 60
5 10% 10% 10% 10% 30
6
1 30
1
2
3
4;
5
6
7
2
3
3 - 81
1
1
2 50% 50%
2
1 2
2
3 50% 50%
4 3
3 - 82
5
3
12 2
3
4
5
1
2
1)
3 - 83
50% 50%
2)
30 2
1 50% 50% 2
2
3 - 84
1
1)
2)
3)
4,
2
5
2
3 - 85
1
2
3 4
20% 3
4
5
6
3 - 86
2
15
1
2
3 C
4
5
6
7
8
9
10
1
3 - 87
1.5%
HE%
H
E
5
2
0.25%
HE %
H
E
5
3
C 0.5%
H=EC
H C
E C
C 2-5
C C
3 - 88
“ 410
1
2
3
4
“profitability -valuation”
()
3 - 89
30%-95% 5%-70% 0%-3% 5% 5%
1
1 30%-95% 5%-70% 0%-3% 5%
2 5
3 10
4 10
5 3
6
10
7 0.5
8 10
9 20
10()
3 - 90
10
11 10
12 BBB( BBB) 3
13
14 40% 1
15 140%
16
10
6
2
1
2
3 - 91
3
4
5
6
1
1
2
3 - 92
3
4
2
1
2
3
3
4
5
6
3 - 93
1
2
3 - 94
1
2 6
3
4
1 30
2
3
4
1
2
3
4
5
6
7
5 6
3 - 95
5
15
3 - 96
