1
(
)
0%-40%
60%
5%
0-3%
1
NAV1+D<1.03 NAV0
20%
1.03 NAV0 NAV1+D<1.05 NAV0
30%
NAV1+D
1.05 NAV0
40%
NAV0
NAV1
D
2
1
2
3
1
2
4
5
3
1
2
P/E
P/B
PEG
/
(EV/SALES)
/
EV/EBITDA
FCFF,FCFE
DDM
4
1
1
0%-40%
60%
2
10
3
10
4
3
5
10
6
0.5
7
10%
10%
8
10
9
20
10
(
)
10
11
10
12
BBB
(
BBB)
3
13
14
40%
15
16
5%
17
10
6
2
1
2
3
4
5
6
7
8
+1%
1
1
1.
2.
3.
4.
1.
%
1
10,264,095.20
3.38
10,264,095.20
3.38
2
162,460,057.10
53.49
162,460,057.10
53.49
-
-
3
-
-
4
42,500,000.00
13.99
-
-
5
84,325,015.44
27.76
6
4,198,737.12
1.38
7
303,747,904.86
100.00
2.
A
-
-
B
-
-
C
10,264,095.20
3.43
D
-
-
E
-
-
F
-
-
G
-
-
H
-
-
I
-
-
J
-
-
K
-
-
L
-
-
M
-
-
N
-
-
O
-
-
P
-
-
Q
-
-
R
-
-
S
-
-
10,264,095.20
3.43
3.
( )
1
002191
205,600
2,841,392.00
0.95
2
002038
41,500
2,097,825.00
0.70
3
002241
58,053
2,036,499.24
0.68
4
002236
42,967
1,756,490.96
0.59
5
600089
142,900
1,531,888.00
0.51
4.
1
21,451,850.00
7.16
2
-
-
3
-
-
-
-
4
125,582,084.70
41.92
5
-
-
6
-
-
7
15,426,122.40
5.15
8
-
-
9
162,460,057.10
54.23
5.
( )
1
113001
150,000
14,449,500.00
4.82
2
019302
13
02
110,000
11,003,300.00
3.67
3
019307
13
07
105,000
10,448,550.00
3.49
4
124238
13
100,000
10,170,000.00
3.40
5
122730
12
100,000
10,150,000.00
3.39
6.
7
10
10.1
10.2
10.3
1
21,025.56
2
855,750.86
3
-
4
3,319,478.52
5
2,482.18
6
-
7
-
8
-
9
4,198,737.12
10.4
1
113001
14,449,500.00
4.82
10.5
10.6
1
2
3
4
5
6
7
8
1
0.9%
H E×0.9%÷
H
E
2
0.25%
H E×0.25%÷
H
E
“
3
8
”
1
2
3
4
2013
7
18
2014
1
17
,
2013
6
14
,
1
2014
1
17
2013
12
31
2
3
4
5
6
2013
6
17
2013
7
12
7
8
9
10
2014
3
3
