1
2
3
4
5
6
7
8
“ ”
“ ”
9
10
11
12
13
14
15
16
17
18
19
20
21
EPS Growth
EBIT Margin
Sales Growth
P/S,P/E,P/B DDM DCF EPS Growth
EBIT Margin
Sales Growth
P/S,P/E,P/B DDM DCF
22
23
24
TE TE TE TE =
4,137,304,811.35 72.34
4,137,304,811.35 72.34
712,328,000.00 12.45
712,328,000.00 12.45
25
858,479,337.73 15.01
11,322,032.62 0.20
5,719,434,181.70 100.00
214,879,730.72 3.80 410,573,185.19 7.26 1,882,951,376.59 33.31 815,749,711.81 14.43 - - - - 101,766,162.24 1.80 517,679,499.75 9.16 116.75 0.00 440,040,406.97 7.79 60.16 0.00 7,715,418.91 0.14 - -
26
- - 3.51 0.00 - - 11.02 0.00 397.00 0.00 1,444.60 0.00 1,628,898,593.52 28.82 - - - - 69.20 0.00 4,137,304,811.35 73.20
000729 21,742,941 430,510,231.80 7.62
600028 52,499,942 410,549,546.44 7.26
000895 8,641,175 376,495,994.75 6.66
600688 S 43,943,237 335,726,330.68 5.94
000031 47,119,803 324,184,244.64 5.74
000024 21,269,899 316,496,097.12 5.60
600048 29,170,881 298,418,112.63 5.28
600675 39,842,944 262,565,000.96 4.65
600598 18,865,648 214,879,730.72 3.80
600871 S 24,823,079 181,953,169.07 3.22
27
- - 682,211,000.00 12.07 30,117,000.00 0.53 30,117,000.00 0.53 - - - - - - - - 712,328,000.00 12.60
1001034 10 34 2,000,000 199,080,000.00 3.52 1001029 10 29 1,500,000 149,415,000.00 2.64 0901046 09 46 1,400,000 137,396,000.00 2.43 0901036 09 36 1,000,000 98,170,000.00 1.74
28
0901044 09 44 1,000,000 98,150,000.00 1.74 2,315,411.98 - - 5,918,899.61 3,087,721.03 - - - 11,322,032.62
29
-16.83% 1.00% -17.59% 1.10% 0.76% -0.10%
30
31
32
