大国崛起的旗舰.PDF

(600019) · () 2006 12 25 7.65 9 2030 8 15 50% 010 zxz@ 1/3 010 lihl@ 20% 300 () 1577.82 2012 5000 15% () 1751200.00 () 472994.00 9.5% 12 () 7.90 12 () 3.94 1 (%) 20.85 6 (%) 85.68 12% (%) 98.88 9 12 () 27290.97 300H / 2004 2005 2006E 2007E 2008E 150 586380615430780 100 31.89% 115.91% 21.88% 9.93% 7.80% 50 EBITDA 2141212 4208309 3602120 4034094 43