新开普公司深度研究圈地深耕变现打造智慧校园新生态.pdfVIP

() 302 2013A 2014A 2015E 2016E 2017E () 302 221.17 315.36 505.67 717.44 959.26 () 29.84 5.60% 42.59% 60.35% 41.88% 33.71% () 5,104 -41.39% 52.89% 67.56% 55.08% 34.70% () 9,015 0.28 0.26 0.21 0.32 0.44 86% -/ 55% 50.21 119.98 142.48 91.88 68.21 24% PEG — 2.27 2.11 1.67 1.97 (6%) 5.69 3.76 2.23 2.56 2.92 (37%) 0.31 0.03 0.85 -0.76 0.14 (68%) 4.87% 7.04% 9.37% 12.69% 14.99% 2.44 8.45 13.36 11.66 10.23 89.20 142.72 302.09 302.09 302.09 ” 70%” 2.0 2020 3000 5000 31.19%1000 2B2C 2014 “APP ” 2B SaaS 2C APP —— 2B 2C