1
2007
10
2011
7
2013
3
30
2013
5
(
)
60%-95%
30
85%
0-3%
5%
1
2
30
1
ROE ROA
EBITDA/
EPS
2
1
2
3
P/E
P/B
PEG
/
(EV/SALES)
/
EV/EBITDA
FCFF,FCFE
DDM
30
30
85%
3
1
2
3
4
/
4
5
,
6
1
1
60%-95%
30
85%
2
10
3
10
4
3
5
10
6
0.5
7
10
8
20
9
(
)
10
10
10
11
BBB
(
BBB)
3
12
13
40%
14
15
10%
16
95%
17
20%
18
60%-95%
19
20%
20
5%
21
10
6
2
1
2
3
4
5
6
7
8
300
80%+
20%
300
300
A
60%-95%
80%
20%
300
80%+
20%
1.
2.
3.
4.
1.
%
1
2,182,315,810.32
88.41
2,182,315,810.32
88.41
2
-
-
3
-
-
-
-
-
-
4
-
-
5
-
-
-
-
6
251,837,100.07
10.20
7
34,364,549.59
1.39
8
2,468,517,459.98
100.00
2
A
-
-
B
-
-
C
1,578,062,221.03
65.04
D
59,076,820.78
2.43
E
61,328,193.60
2.53
F
-
-
G
-
-
H
-
-
I
201,442,387.69
8.30
J
33,943,920.00
1.40
K
49,804,139.85
2.05
L
-
-
M
-
-
N
65,800,190.97
2.71
O
-
-
P
-
-
Q
-
-
R
21,038,900.88
0.87
S
111,819,035.52
4.61
2,182,315,810.32
89.94
3.
( )
1
002236
4,975,443
187,384,935.89
7.72
2
002241
4,302,278
156,129,668.62
6.43
3
600406
9,398,093
140,313,528.49
5.78
4
002353
1,876,303
129,464,907.00
5.34
5
600518
6,457,899
124,185,397.77
5.12
6
002038
1,974,051
115,679,388.60
4.77
7
600256
8,628,012
111,819,035.52
4.61
8
000661
1,115,864
109,254,244.24
4.50
9
601633
3,078,079
109,025,558.18
4.49
10
002653
2,464,592
70,240,872.00
2.89
4
5
6
7.
8.
9
1
2
3
1
548,581.97
2
-
3
-
4
53,332.49
5
33,762,635.13
6
-
7
-
8
-
9
34,364,549.59
4
5
(%)
1
002236
22,596,700.00
0.93
6
-
-
-2013/06/30
13.90%
1.52%
-12.67%
1.13%
26.57%
0.39%
1
2
3
4
5
6
7
8
1
1.5%
H E×1.5%÷
H
E
2
0.25%
H E×0.25%÷
H
E
“
3
7
”
1
2
3
4
2
2013
3
6
2013
9
5
,
2013
1
25
30
,
1
2
3
4
2013
1
28
2013
3
1
5
6
7
2013
10
