食品饮料行业周报：关注行业一季报行情和食品股机会130219.ppt

《食品饮料行业周报：关注行业一季报行情和食品股机会130219.ppt》由会员分享，可在线阅读，更多相关《食品饮料行业周报：关注行业一季报行情和食品股机会130219.ppt（17页珍藏版）》请在三一办公上搜索。

1、103%,40,58%2012,2013.2.4-2013.2.17,0755-S1010510120026,010-S1010511090002,2013,2,18,3.0%,9.4%,300,19.3%,2,3.4%,2,0.1%,300,3.2%,10.0%,300,2,11.4%,300,8.2%,5390,5390,2012,14.7%,中国价值投资网 最多、最好用研究报告服务商wwwww1,10,2013,20122013,2,3G,280,wind,2012,116,9.2,34.3%,7.9%,中国价值投资网 最多、最好用研究报告服务商,03Q1,03Q2,03Q3,2003,

2、04Q1,04Q2,04Q3,2004,05Q1,05Q2,05Q3,2005,06Q1,06Q2,06Q3,2006,07Q1,07Q2,07Q3,2007,08Q1,08Q2,08Q3,2008,09Q1,09Q2,09Q3,2009,10Q1,10Q2,10Q3,2010,11Q1,11Q2,11Q3,2011,12Q1,12Q2,12Q3,1,2,3,4,5,6,7,8,9,10,11,12,-9.4%-0.5%-0.8%-2.0%-4.9%6.6%-1.0%1.9%4.4%1.4%-5.1%-4.5%,wwwww2,-4.5%,0.6%,8.1%,5.8%,2.6%,11.6%,4.

3、8%,-13.0%,-2.2%,3.2%,11.0%,4.7%,8.6%,8.0%,-2.8%,0.7%,3.4%,5.0%,2.2%,8.1%,6.2%,-3.6%,3.0%,1.6%,30.0%,4.0%,2.0%,0.0%,20.0%,0.0%,2013.2.3-2013.2.17,1,300,1,2,3,4,5,6,7,8,9,10,11,12,2003200420052006200720082009201020112012,-9.4%-7.2%1.6%-1.3%0.5%0.6%-10.2%9.8%-3.4%-6.7%,-0.5%-6.7%-0.2%5.8%-3.7%-0.2%4.3%

4、-2.5%-0.8%5.0%,-0.8%-3.3%5.1%-2.2%-2.6%2.9%-10.8%-3.8%-2.3%3.0%,-2.0%10.5%4.4%13.7%-7.9%-3.6%1.6%4.9%-0.7%1.3%,-4.9%1.3%0.9%3.8%4.3%2.5%-5.5%5.5%7.5%3.0%,6.6%7.8%0.3%8.6%2.3%5.3%-0.9%5.2%3.2%6.1%,-1.0%-0.9%-2.2%0.9%-6.8%9.1%-7.2%0.1%10.0%2.2%,1.9%4.5%1.3%-4.4%-8.2%1.0%15.6%9.3%5.3%-1.4%,4.4%-5.1%1.4

5、%-0.2%-1.7%-6.0%1.3%6.6%-3.0%0.7%,1.4%6.4%1.6%-3.8%0.5%2.1%-3.9%-14.8%1.5%1.3%,-5.1%-0.7%-4.7%-2.2%4.0%1.3%13.0%17.5%8.0%-10.2%,-4.5%5.9%-1.7%3.8%13.1%4.8%1.1%-7.3%-7.4%-11.4%,-8.3%16.3%8.2%43.7%-28.2%9.1%13.2%33.5%15.1%-8.8%,2013,-12.2%,1.5%,2,wind,300,2003,中国价值投资网 最多、最好用研究报告服务商,-8.3%,2004200520062

6、00720082009,-7.2%5.1%-3.7%-1.8%-1.1%-10.6%,-6.7%-1.3%9.0%-6.4%-2.8%4.1%,-3.3%7.1%-4.2%-2.6%4.8%-14.4%,10.5%7.1%31.3%-6.8%-1.7%-1.6%,1.3%-1.7%1.8%5.1%-0.4%-5.7%,7.8%6.8%9.9%8.8%4.5%6.8%,-0.9%1.8%0.8%-4.3%11.9%-6.4%,4.5%1.7%-4.5%-6.5%1.7%17.4%,-5.1%1.0%-1.1%0.4%-3.0%-1.1%,6.4%1.0%0.3%8.9%-2.6%-8.0%,-0

7、.7%-6.7%8.1%2.5%3.7%16.1%,5.9%-0.1%12.5%15.9%0.1%1.6%,16.3%21.4%137.6%0.0%6.0%7.9%,2010201120122013,7.3%-3.9%-5.7%-20.7%,-4.9%-2.4%5.1%0.1%,21.1%7.6%-12.5%,-10.0%-4.6%-15.2%,30.2%26.3%-5.4%,wind1,90.0%80.0%70.0%60.0%50.0%40.0%中国价值投资网 最多、最好用研究报告服务商10.0%-10.0%,14.0%12.0%10.0%8.0%6.0%-2.0%,wind1,(,),(,

8、),(,),(,),A,42.99,31.92,11.1%,-4.4%,11.89 146 14.5%18.9%21.0%21%,15.86,77,1.1%,1.3%,3.2%,11.35,72,4.8%,5.3%,-0.6%,14.51 64-1.2%-1.5%-4.2%,21.16,41,1.0%,-0.4%,5.4%,5%,-17.8%,-9.2%,-4.5%,12.12 32-5.6%-6.3%-7.9%-8%,6.23,26.12,2013.2.3-2013.2.173,2013/2/17,2013/2/3,2013/2/1,2013/1/1,2013/1/1,300,300,277

9、1.73,1.0%,3.2%,9.9%,9.9%,2432.409989.09805.116044.769639.883339.984088.04,0.6%1.7%4.3%3.4%3.0%2.2%5.1%,2.0%3.3%5.0%4.7%3.2%3.4%8.4%,7.2%9.6%13.1%-0.1%-9.4%2.5%21.6%,7.2%9.6%13.1%-0.1%-9.4%2.5%21.6%,-2.7%-0.3%3.2%-10.0%-19.3%-7.4%11.7%,1950984894796444473539305295161,5.0%1.3%4.8%3.3%3.5%6.7%6.9%3.1%-

10、0.5%-2.1%,5.0%1.6%5.1%6.3%3.6%7.7%12.4%2.5%0.1%-1.5%,-10.1%-8.2%-11.4%24.9%-10.3%5.9%31.0%-15.5%-8.5%-6.9%,-10%-8%-11%25%-10%6%31%-15%-9%-7%,-20.0%-18.1%-21.2%15.0%-20.1%-4.0%21.2%-25.3%-18.4%-16.7%,5.95 150 6.3%6.1%5.5%5%中国价值投资网 最多、最好用研究报告服务商,7.2729.0219.15,12294106,-4.2%-2.3%4.2%,4.6%-1.2%7.0%,5.5

11、%-11.5%-0.3%,6%-12%0%,-4.3%-21.4%-10.2%,wwwww3,21.3325.5517.54,968686,-2.6%-2.9%0.7%,-2.4%-2.9%1.9%,-9.1%-11.3%-9.4%,-9%-11%-9%,-19.0%-21.2%-19.3%,32.09 137 10.2%18.6%45.3%,45%3%-1%-4%,35.5%-6.7%-10.5%-14.1%,19.609.276.0516.2639.119.286.9727.905.777.24,66635465554952564742,1.6%1.2%1.9%5.9%1.0%1.1%5.

12、0%3.7%4.0%1.4%,3.8%2.2%3.2%6.8%0.1%2.2%4.5%4.1%4.5%1.8%,5.3%6.2%-8.5%18.6%5.7%0.8%8.6%21.1%5.9%6.5%,5%6%-8%19%6%1%9%21%6%6%,-4.6%-3.7%-18.3%8.7%-4.1%-9.1%-1.3%11.3%-4.0%-3.4%,8.91 39 1.1%1.5%0.7%1%中国价值投资网 最多、最好用研究报告服务商,8.1015.8824.849.448.8612.89,5040363431302832,15.2%2.5%0.4%-1.2%-2.2%0.1%-1.0%5.7%

13、,14.1%2.4%0.7%-1.4%2.8%0.7%2.2%5.9%,35.4%10.6%2.7%-0.7%-2.9%-5.4%-1.9%35.1%,35%11%3%-1%-3%-5%-2%35%,25.6%0.7%-7.2%-10.6%-12.8%-15.3%-11.7%25.3%,2,2009/01/09,2009/03/09,2009/05/09,2009/07/09,2009/09/09,2009/11/09,2010/01/09,2010/03/09,2010/05/09,2010/07/09,2010/09/09,2010/11/09,2011/01/09,2011/03/09,

14、2011/05/09,2011/07/09,2011/09/09,2011/11/09,2012/01/09,2012/03/09,2012/05/09,2012/07/09,2012/09/09,2012/11/09,2013/01/09,3.00,22.45,400,0.2%,-0.9%,2.0%,2%,-1.4%,5.3%,8.93 321 0.4%-1.8%8.8%9%,5.34,2013.2.3-2013.2.17,2013/2/17,2013/2/3,2013/2/1,2013/1/1,2013/1/1,31.997.1117.2019.20,27262828,3.7%1.3%1.

15、8%13.9%,3.7%2.6%1.5%15.5%,0.6%2.9%7.9%14.5%,1%3%8%14%,-9.3%-7.0%-2.0%4.6%,ST,A,8.3620.9010.3826.4911.2213.6511.536.305.979.036.58,2127221920202116171312,-1.1%7.2%1.2%1.1%6.0%6.3%9.0%1.3%0.5%-0.4%-1.2%,-1.6%6.1%3.2%2.8%7.5%6.9%10.3%2.1%1.4%0.1%-0.9%,-0.7%28.6%10.8%0.5%9.6%10.5%18.1%2.3%7.4%-1.3%6.3%,

16、-1%29%11%0%10%11%18%2%7%-1%6%,-10.6%18.8%0.9%-9.4%-0.3%0.7%8.3%-7.6%-2.5%-11.2%-3.6%,2,wind,TTM,300,2013,2,8,300,TTM,300,TTM,2.50中国价值投资网 最多、最好用研究报告服务商4,23444.56,2013/2/17,2013/2/101.0%,2013/2/1-1.2%,2013/1/13.5%,2013/1/13.5%,4967.13,1.2%,2.3%,5.3%,5.3%,1.8%,10.6421.7546.75,14071217632,-3.4%-1.4%0.2%

17、,3.3%-0.2%4.4%,-0.4%0.9%2.2%,0%1%2%,-3.9%-2.5%-1.3%,中国价值投资网 最多、最好用研究报告服务商,4.342.653.005.70,204149136127106104,1.2%-4.3%3.8%6.4%11.9%2.7%,5.4%-20.3%2.8%11.8%11.9%-0.2%,40.1%-25.4%15.3%24.4%47.1%1.2%,40%-25%15%24%47%1%,36.6%-28.9%11.9%20.9%43.6%-2.2%,5100,2.903.744.79,746551,-1.4%0.3%2.4%,2.8%1.1%-7.9

18、%,15.5%9.4%-5.0%,16%9%-5%,12.1%5.9%-8.4%,3,26.72,91.20,72.28,232,18.7%,19.2%,25.3%,25%,18.7%,3.8%,0.5%,92.40,100,3.6%,4.3%,7.1%,36.08,95,0.7%,4.2%,15.6%,64.69 86 1.7%3.8%1.8%,2013.2.3-2013.2.17,2013/2/17,2013/2/10,2013/2/1,2013/1/1,2013/1/1,3.123.732.33,464632,1.3%3.9%0.4%,13.5%6.0%-4.1%,10.6%1.4%-6

19、.8%,11%1%-7%,7.2%-2.1%-10.3%,Wind,2013,2,15,5,2013/2/17,2013/2/10,2013/2/1,2013/1/1,2013/1/1,500,500,1519.79,0.1%,1.4%,6.6%,6.6%,13981.76,-0.1%,0.9%,6.7%,6.7%,0.1%,OMX,31.07,5.4%,9.7%,24.3%,24.3%,17.8%,37.4289.9973.68,167815031140,-3.5%-0.5%1.5%,0.5%2.1%1.1%,3.2%7.6%7.7%,3%8%8%,-3.3%1.0%1.1%,DIAGEO,

20、PLC-SPONSORED,119.98,748,0.7%,0.5%,2.9%,3%,-3.6%,ADR,696475357,-0.9%-3.7%0.3%,2.1%-3.9%1.9%,9.4%5.0%8.0%,9%5%8%,2.8%-1.6%1.5%,44.59 288 4.7%6.3%10.3%10%中国价值投资网 最多、最好用研究报告服务商59.77 214 1.5%2.2%7.0%7%,80.9378.95,181160,0.9%1.9%,1.9%3.9%,12.1%19.8%,12%20%,5.5%13.3%,wwwww5,33.7339.4081.75,137124107,1.0%3

21、.9%1.3%,3.2%7.3%4.3%,14.3%12.9%11.6%,14%13%12%,7.8%6.4%5.1%,36.26 104 2.5%4.0%14.3%24.01 85 1.0%8.5%23.8%,14%7%16%2%24%,7.7%0.6%9.0%-4.7%17.2%,43.3943.5320.4216.34,69684930,36.2%-2.0%1.1%-13.2%,34.1%-3.7%6.1%-10.8%,22.6%1.7%12.9%-1.0%,23%2%13%-1%,16.0%-4.8%6.3%-7.6%,Wind,2013,2,15/中国价值投资网 最多、最好用研究报告

22、服务商13-02-041http:/,http:/,2013.2.3-2013.2.17,13-02-06,5,http:/,13-02-08,13,6,(1,28,0.6,2,3,),3618,0.1%0.5%,13,http:/,13-02-08,3.6,3.6,1200,200,http:/最多、最好用研究报告服务商,1,14.41%,A,wwwww6,312,A,157.90,http:/,20%,30%,http:/,1.02,2012,中国价值投资网 最多、最好用研究报告服务商,53,7,http:/,2012,12,29,8%12,wwwww7,(0538.HK),13-02-0

23、4,2013.2.3-2013.2.17,1.8,0.9,http:/,20101500http:/最多、最好用研究报告服务商3%,14,-,5000,6%,21%,http:/,1,30,IPO,8,3,http:/最多、最好用研究报告服务商002387.SZ 2013,2013,2013,2,1,15 00,http:/,13-02-05,600073.SH,6,000716.SZ13-02-05,/,http:/,000799.SZ13-02-06,2013.2.3-2013.2.17http:/,13-02-0516.58%,002387.SZ,35.35%,52,120,000,20

24、13 1,31,http:/,13-02-05,002650.SZ,2013,2013,2,4,20133,http:/最多、最好用研究报告服务商,2013,2012,2,4,wwwww8100%http:/000752.SZ,2013http:/,2,3,13-02-062012,000799.SZ16.5,2012,71.77%,4.95,157.22%EPS,1.5248,ROE,30.59%,25.4中国价值投资网 最多、最好用研究报告服务商,2013,2,3,2012,2012,2012,2013,2013,2012,2012,20122012,20127,2013,2,50,666

25、65.58,最多、最好用研究报告服务商,10,000,4,000,40%,6,000,2013.2.3-2013.2.172012http:/,2012,2012,12,31,324,928,980,10,2,(,),4,2013,;,3,2,1,2012,2013,3,15,2012,13-02-06,002329.SZ,5中国价值投资网http:/,13-02-06,002557.SZ,wwwww9,2013,2,4,http:/002481.SZ,2013,2,5,http:/,13-02-06,002481.SZ,2013,2,5,中国价值投资网 最多、最好用研究报告服务商,http:

26、/,60%,13-02-06,002570.SZ,8,/,n.pdf,wwwww10,2013 2 7,9:00,2013.2.3-2013.2.172,000,BEINGMATE,IRELAND COMPANY LIMITED,http:/,13-02-06,000568.SZ,2,7,132.3,0.095%,2013,http:/,13-02-07,2012,600084.SH6.2,2012,15.26%,995,EPS,0.0123,ROE,1.068,28.1,http:/600084.SH中国价值投资网 最多、最好用研究报告服务商2013 2 5,20122012,2012201

27、22012,201220122013,20132012http:/,13-02-07,002143.SZ,2013,2,6,http:/,13-02-08,002646.SZ,中国价值投资网 最多、最好用研究报告服务商,4,403,18,2012,12,31,1,274.90,6,986.60,21,2012,12,31,5,747.81,http:/,/,6.79%,1-11,1836.55,2008,40%,2011,55%,300,2013 2,2.5 2012,2013.2.3-2013.2.17,2013,1,12,260.81,18.65%,1-11,2241.35,15.44%,

28、145.24,25.67%,23.62%,6.48%,4%,5%,12,12,2013,3.38,/309.18,21.17%4.44%,1.55%,12,48.002013,1,23.78%26.23,1 12 73.24中国价值投资网 最多、最好用研究报告服务商16.59%138.88 19.08%wwwww11,1%300-,0.4%100-250,50%,2013,103%30%-50%,2012,58%,2中国价值投资网 最多、最好用研究报告服务商,719.1,1153.1,12,27.3%,128.318.5%1-1144.5%1,11.8%3965.7,1150-1250,100

29、,700,20,1573,810,2010%,1-220%,CR10,12,275.6,5.9%,1.4,2012,4901.8,3.1%1-11,10,/,30%-50%,2012,2011,6,2,12 14%17%13 35%51%15%,1,63%,108%,2013.2.3-2013.2.17,1509.5,99.5,2012,7.7%-5.9%12,1-217.6,41.9%,1-11,40,2012361.3,138.2,43.6,16.9%,10.8%,2.1%,1-210%25%30%-40%1-12,42.57,8.9%,6045.7,8.5%,2011,19.3,18.9

30、,50%中国价值投资网 最多、最好用研究报告服务商,1842041278445331018813,58%31%67%57%49%76%72%28%41%42%,73%40%82%32%58%81%143%117%56%155%,48%30%32%34%17%17%20%21%25%15%,1992111408053331517912,46%35%44%42%47%46%125%25%44%48%,59%62%66%47%76%51%433%51%45%170%,52%37%34%37%24%16%31%24%26%21%,2013-03-292013-04-022013-04-232013-0

31、4-242013-04-092013-04-232013-02-052013-04-262013-04-232013-03-29,15-18%36%22%12 17%49%26%2013-03-28中国价值投资网 54%最多、最好用研究报告服务商2013-04-18,ST,14 21%121%,7%5%,121,24%25%,99%-18%,7%12%,2013-04-252013-02-28,5415,13%-6%,2%52%,3%4%,4320,8%79%,-13%231%,3%10%,2013-03-302013-04-25,A,60541232,21%10%-2%14%16%,33%-

32、340%13%117%14%,32%-34%13%4%8%,41331218,-7%-25%-5%-7%14%,-8%-153%7%937%1%,28%-40%13%27%8%,2013-04-192013-02-072013-04-262013-01-292013-03-28,11,26,37%,12%,9,28%,34%,9%,7,6%,30%,10%,2013-04-24,19 34%2%14-1%-13%3%,wwwww13,28%,40%,8%,19,3%,49%,61%,31%,12%,4,1%,50%,31%28%8%7 20%35%,PE,12,13,14,G,11A,12E,

33、13E,14E,11A,12E,13E,14E,11A,12E,13E,14E,11A,2013.2.3-2013.2.172011,12127364119812101537511847631919376,18%13%17%6%14%-3%0%15%5%-5%26%23%17%39%19%34%7%4%,6%-58%-45%147%49%-37%-114%37%6%-120%133%22%3%4%-5%27%8%-51%,7%6%1%8%5%4%-2%14%14%-3%5%2%9%10%2%12%10%2%,11226264116711653299938527616291,8%17%-3%13

34、%10%-20%6%18%-10%-39%13%14%12%43%17%2%18%20%,3%10%-29%-25%-35%-173%424%5%-20%-14%-4%39%13%-44%-6%-22%14%190%,7%7%3%5%3%-5%1%12%12%0%4%2%8%4%2%9%10%7%,2013-04-242013-03-232013-03-262013-04-272013-04-172013-04-262013-04-102013-03-282013-03-262013-04-272013-04-272013-03-262013-04-242013-04-102013-04-12

35、2013-04-102013-04-202013-04-25,57 15%85%14 12%17%,3%5%5%,501911,16%3%6%,33%1%-2%,2%5%5%,2013-03-152013-02-282013-03-29,中国价值投资网 4%最多、最好用研究报告服务商2013-02-27,721717710,28%8%22%36%29%-11%,8%5%21%33%59%-68%,8%28%9%8%13%1%,51121369,10%4%0%4%8%15%,31%-36%41%5%56%489%,8%19%9%7%18%1%,2013-03-152013-04-112013-0

36、4-112013-03-292013-03-292013-04-16,32768,5%1%20%2 12%15%,21%10%18%9%,2013-04-242013-03-282013-04-242013-04-12,18,8%19%,8%20%,39%14%,16,48%12%,77%-10%,47%12%,2013-02-282013-04-11,A,36,38%38%,23%-92%,2%2%,25,-15%1%,170%110%,46%3%,2013-04-242013-04-25,wind,7,中国价值投资网 最多、最好用研究报告服务商EPS PE PS E E E,(),187.

37、86,1950,184,270,356,429,8.44 12.83 17.51 21.32 22.3 14.6 10.7,8.8,10.6,7.2,5.5,4.5,0.62,260,25.91,984,204,270,352,451,1.62,2.55,3.15,3.91,16.0 10.2,8.2,6.6,4.8,3.6,2.8,2.2,0.47,41,31.77,444,84,126,172,224,2.08,3.28,4.29,5.58,15.3,9.7,7.4,5.7,5.3,3.5,2.6,2.0,0.39,63.68,35.21,305,45,65,85,106,0.90,1.5

38、3,2.34,3.28,39.1 23.0 15.0 10.7,6.8,4.7,3.6,2.9,0.73,50,82.74,894,127,190,256,320,3.73,6.00,8.38,10.58 22.2 13.8,9.9,7.8,7.0,4.7,3.5,2.8,0.53,150,31.92,161,33,45,59,74,1.12,1.75,2.51,3.49,28.5 18.2 12.7,9.1,4.9,3.6,2.7,2.2,0.62,52.5,19.15,106,18,23,29,36,0.66,1.01,1.33,1.73,29.0 19.0 14.4 11.1,6.0,4

39、.7,3.7,3.0,0.77,25,12,8,29%,25%,24%,117%,53%,32%,31%,60.7%,66.0%,67.6%,69.2%,42%,52%,32%,155%,81%,81%,37%,53.6%,55.5%,59.3%,59.6%,29%26%25%121%57%41%42%45.1%52.4%55.1%58.3%,wind,2012,2,8,EPS,2013.2.3-2013.2.17,11A,12E,13E,14E,11A,EPS12E,13E,14E,11A,PE12E,13E,14E,11A,PS12E,13E,14E,PEG,(),25.55,86,13,

40、18,27,36,0.58,1.05,1.90,2.60,44.1 24.3 13.4,9.8,6.8,4.8,3.1,2.4,0.68,35,39.1117.54,5586,1415,1819,2324,2929,0.660.66,1.030.87,1.451.15,2.061.48,59.3 38.0 27.0 19.026.6 20.2 15.3 11.9,3.95.8,3.04.5,2.43.6,1.93.0,1.280.86,3720,21.33,96,8,12,15,19,0.47,0.68,0.92,1.19,45.4 31.4 23.2 17.9 11.4,8.0,6.3,5.

41、2,1.25,23,14.5129.02,6494,1210,1717,1916,2219,0.470.59,0.581.53,0.901.22,1.201.65,30.9 25.0 16.1 12.149.2 19.0 23.8 17.6,5.29.8,3.75.4,3.35.7,2.94.8,0.841.21,1730,43.20,410,59,84,110,138,1.69,2.67,3.62,4.62,25.5 16.2 11.9,9.4,6.9,4.9,3.7,3.0,0.64,5325,767,1091 1432 1795,A,42.9935.015.9511.3523.83,29

42、547315072247,6023212112106,6026513315118,6730715018135,7835117322156,2.781.290.320.271.17,2.681.310.340.311.16,3.001.510.410.401.33,3.601.750.490.531.59,15.5 16.0 14.3 11.927.1 26.7 23.2 20.018.6 17.5 14.5 12.142.0 36.6 28.4 21.420.5 20.5 17.9 15.0,4.92.01.25.82.3,4.91.81.14.92.1,4.41.51.04.01.8,3.8

43、1.30.93.31.6,1.722.541.221.671.86,60406.813,990,426,473,541,623,38.64,371,70,92,116,142,1.57,2.31,3.08,3.91,24.7 16.7 12.5,9.9,5.3,4.0,3.2,2.6,0.69,6314,1193 1564 1974 2417,wind,2012,2,8,中国价值投资网 最多、最好用研究报告服务商11A 12E 13E 14E 11A 12E 13E 14E 11A 12E 13E 14E 11A 12E,13E,14E,187.86,1950,58%,47%,32%,21%,

44、73%,52%,36%,22%,91.6%,92%,93%,94%,47.6%,49%,51%,52%,25.91,984,31%,33%,30%,28%,40%,57%,24%,24%,66.1%,68.9%,67.5%,66.9%,30.3%,35.9%,34.0%32.9%,wwwww14,31.7735.2182.74,444305894,57%49%67%,50%44%49%,36%32%35%,30%24%25%,32%58%82%,57%70%61%,31%53%40%,30%40%26%,66.2%76.0%58.2%,64.5%77.2%61.9%,64.4%78.7%63.

45、4%,64.4%79.6%63.6%,34.5%17.4%31.6%,36.1%20.5%34.2%,34.8%34.7%23.7%26.7%35.4%35.7%,31.9219.1525.5539.11,1611068655,76%28%42%21%,36%31%27%81%55%44%38%74.0%75.4%75.8%75.9%,17.1%20.7%15.4%6.5%,19.6%24.5%19.6%8.0%,21.6%23.5%25.8%27.0%22.9%24.1%8.9%10.1%,17.5421.3314.5129.02,86966494,-18%41%14%72%,27%42%4

46、1%80%,25%26%10%-5%,22%23%15%18%,36%56%54%143%,32%44%24%158%,33%35%55%-20%,28%31%55%35%,73.0%69.9%52.2%74.5%,73.0%67.8%46.2%80.5%,73.5%69.3%53.1%70.2%,74.1%70.5%55.3%73.8%,21.6%25.1%16.7%20.0%,22.4%25.5%14.7%28.7%,23.9%25.2%27.2%28.9%20.8%24.0%24.0%27.4%,43.20,410,A,42.99,295,21%,-1%,11%,17%,33%,-4%,

47、12%,20%,76.1%,75.9%,75.6%,75.9%,31.6%,30.7%,30.9%31.8%,35.015.95,473150,16%18%,15%10%,16%13%,14%15%,14%6%,0%5%,15%21%,16%20%,42.1%40.9%,42.5%41.7%,42.7%41.9%,42.7%42.1%,7.5%6.7%,6.7%6.5%,6.7%6.9%,6.7%7.2%,11.35,72,15%,19%,20%,22%,37%,14%,30%,32%,38.2%,40.1%,42.0%,44.5%,13.7%,13.1%,14.2%15.4%,187.86,

48、1950,58%,47%,32%,21%,73%,52%,36%,22%,91.6%,92%,93%,94%,47.6%,49%,51%,52%,中国价值投资网 最多、最好用研究报告服务商,9,11A 12E 13E 14E 11A 12E 13E,14E,11A,PE12E,13E,14E,11A,PS12E,13E,14E,PEG,(),28.8011.8919.60,53914666,37511827,42314129,50316535,58119346,0.960.190.63,0.980.270.90,1.260.401.16,1.570.541.52,30.062.631.1,29

49、.444.021.8,22.929.716.9,18.322.012.9,1.41.22.4,1.31.02.3,1.10.91.9,0.90.81.4,1.681.500.91,279.8824.6,13,11A,12E,13E,14E,3.4%,11.89 146 23%19%17%22%41%45%35%33.5%35.0%35.8%36.2%2.0%2.4%,wwwww15,11%,15%,15%,3%,12%,26%,17%,64.1%,63.6%,63.4%63.4%,14%,24%,21%,20%,5%,28%,21%,27.2%,27.9%,28.2%28.5%,19%36%1

50、5%-92%105%209%33%38.5%38.8%40.8%40.9%,CI005019.WI,(,),6045,4.7%,-0.1%,-0.1%,-10.0%,()9640 3.2%-9.4%-9.4%,(,),3340,)4088,2013.2.3-2013.2.17,11A,12E,13E,14E,11A,EPS12E,13E,14E,11A,PE12E,13E,14E,11A,PS12E,13E,14E,PEG,(),27.9024.8431.9932.0919.20,56312713728,2698478,271011539,3513146011,4817186913,0.690