万源通(920060)深度报告：汽车电子业务有望成为公司新的增长极.docxVIP

24.3923.1117.8312.0012.0012.355.421.91

24.39

23.11

17.83

12.00

12.00

12.35

5.42

1.91

-. 88J?aBi?￥8?T?PcBJva?tS??z?aR

Ai?PcB?rùm#?)?

ZDTech￡?Rà

DoneshanPrecision(üIIItmà

NipponMeklion￡ü )

Compeq￡V?l

Tripod￡)TTMTechnologies￡i8U

ShennanCircuit(u itiat)

Ibiden(UNttlJHanStaiBoard(HT-]??à

22.6

22.57

22.49

21.63

20.55

20.42

31.81

27.95

39.2

55.34

0 10 20 30 40 50

Wind

Wind

资料来源：、

232.80252.05

232.80

252.05

0.00

6,106.86

147.39

41.43

WACC

3.85%

3.90%

3.95%

4.00%

4.05%

4.10%

4.5%

2.85%

4L79

39.56

37.55

35.73

34.08

32.57

31.19

2.90%

44.16

41.67

39.44

37.44

35.63

33.98

32.48

2.95%

46.82

44.03

41.55

39.33

37.33

3553

33.89

3.00%

49.84

46.69

43.90

41.43

39.22

37.23

33.43

3.05%

33.29

49.70

46.55

43.78

4L3l

39.11

37.12

3.10%

57.27

53.14

49.55

46.42

43.65

41.20

39.00

115%

62.42

57.61

53.49

49.91

46.79

44.03

41.38