ÃÅͽÓéÀÖÆ½Ì¨µÇ¼Èë¿Ú

Ê×Ò³
¹ØÓÚÃÅͽÓéÀÖÆ½Ì¨µÇ¼Èë¿Ú
ÃÅͽÓéÀÖÆ½Ì¨µÇ¼Èë¿Ú¼ò½é
¹ÜÀí¼Ü¹¹
Éú³¤Àú³Ì
ÏÂÊôÆóÒµ
¹«Ë¾ÈÙÓþ
Éç»áÔðÈÎ
ÁªÏµÃÅͽÓéÀÖÆ½Ì¨µÇ¼Èë¿Ú
Ö÷ÓªÒµÎñ
·þÎñÁìÓò
ÒµÎñÂþÑÜ
Ö÷Òª°¸Àý
ºËÐÄÓÅÊÆ
´´Ð¼¼Êõ
¾«Ï¸¹ÜÀí
·þÎñÉý¼¶
ÐÂÎÅÖÐÐÄ
¹«Ë¾¶¯Ì¬
ýÌ屨µÀ
ÊÓÆµ×ÊÁÏ
Ͷ×ÊÕß¹ØÏµ
Òµ¼¨ÁÁµã
¶¨ÆÚ³ÂËß
ÕÐÏÍÄÉÊ¿
Éç»áÕÐÆ¸
У԰ÕÐÆ¸
Ô±¹¤·ç·¶
֤ȯ´úÂë : 600167
Õ×Ѷ´«Ã½
CH
»ú¹¹¿´·¨ | ¿´ºÃÃÅͽÓéÀÖÆ½Ì¨µÇ¼Èë¿Ú¿Ø¹É×ÛºÏÄÜÔ´·þÎñÕ½ÂÔÉý¼¶
Ðû²¼Ê±¼ä£º2022.09.08 ÐÅÏ¢À´Ô´£º

       ½üÈÕ £¬ÃÅͽÓéÀÖÆ½Ì¨µÇ¼Èë¿Ú¿Ø¹É£¨600167.SH£©Ðû²¼2022Äê¶È°ëÄê¶ÈÒµ¼¨³ÂËß¡£ÒøºÓ֤ȯ¡¢¹ã·¢Ö¤È¯¡¢»ªÌ©Ö¤È¯¡¢ÖÐÐŽ¨Í¶¡¢ÐËҵ֤ȯµÈרҵ»ú¹¹¶Ô´ËÌåÏÖ¹Ø×¢ £¬¿´ºÃ¹«Ë¾×ÛºÏÄÜÔ´·þÎñÉ̵ÄÕ½ÂÔתÐͽṹ £¬²¢Ö¸³öÃÅͽÓéÀÖÆ½Ì¨µÇ¼Èë¿Ú¿Ø¹ÉÖ÷ÒµÉú³¤ÎȽ¡ £¬¹©Å¯Ãæ»ýÔö³¤Ç°¾°ÒÀÈ»¹ãÀ«£»ÔÚÊÖÏÖ½ð·áÔ£ £¬Á¬Ðø¸ß·ÖºìÂÊÕÃÏÔÀàÕ®×ʲúÊôÐÔ£»È«ÄêÒµ¼¨¿ÉÆÚ £¬Î¬³Ö¡°ÂòÈ롱»ò¡°Ôö³Ö¡±ÆÀ¼¶¡£

 

       Çå½à¹©ÈÈÁúÍ·»ý¼«Ì½Ë÷×ÛºÏÄÜÔ´·þÎñÕ½ÂÔÉý¼¶

ÒøºÓ֤ȯ£º³ÂËßÆÚ¹«Ë¾Ã«ÀûÂÊ/¾»ÀûÂÊ·Ö±ð46.37%¡¢32.08%£»¾­ÓªÏÖ½ðÁ÷¾»Á÷³ö3.71 ÒÚÔª £¬Ïà±ÈÈ¥ÄêͬÆÚÓнϴó·ù¶È¸ÄÉÆ£»×ʲúÇ·Õ®ÂÊ25.35% £¬±£³ÖÔڽϵÍˮƽ £¬Á÷¶¯±ÈÂÊ/ËÙ¶¯±ÈÂÊ·Ö±ðΪ3.46/3.32 £¬»ù±¾Ã»ÓÐÕ®Îñ·çÏÕ¡£¹«Ë¾ÊÇA¹ÉÇå½à¹©ÈÈÁúÍ· £¬Ä¿Ç°ÔÚÉòÑô½¨Óм¯Öй©ÈȺÍÈȵçÁª²ú³§¹²8×ù £¬¹æ»®¹©ÈÈÃæ»ý1.5ÒÚÆ½·½Ãס£2021Äê £¬¹«Ë¾Æ½¾ù¹©Å¯Ãæ»ý´ï7046Íòƽ·½Ã× £¬Í¬±ÈÔö³¤3.39% £¬Î´À´¹«Ë¾ÔÚÉòÑôÓн«½ü8000Íòƽ·½Ã×µÄÔö³¤¿Õ¼ä¡£¹«Ë¾Ò²Î§ÈÆÀä¡¢ÈÈ¡¢µç¡¢ÆûµÈºËÐIJúÎï £¬´ÓÉòÑô×ßÏòÈ«¹ú £¬ÒÑÔÚÁÉÄþÉòÑô¡¢½­ËÕÌ©ÖÝ¡¢É½¶«ºÊÔó¡¢ÉϺ£µÈµØ½¨ÉèºÍÔËÓªÁ˶à¸ö×ÛºÏÇå½àÄÜÔ´ÏîÄ¿¡£Î´À´¹«Ë¾½«¼ÌÐø¼Ó´óÇâÄܵÈÐÂÄÜÔ´ÁìÓòÒµÎñ½á¹¹ £¬»ý¼«Ïò×ÛºÏÇå½àÄÜÔ´·þÎñÉÌתÐÍ¡£

 

ÖÐÐŽ¨Í¶£º¹«Ë¾´ÓʵÄÇå½à¹©ÈÈÒµÎñģʽÖ÷ÒªÒµÎñ°üÂÞ¹©ÈÈ¡¢¹©µç¡¢¹©Æû¡¢¹¤³ÌÊ©¹¤¡£¹©ÈÈÒµÎñ·½Ãæ £¬¹«Ë¾Í¨¹ýÒÔÇå½àȼúÊÖ¶ÎÈ¡´úÉ¢ÉÕú¼°Ð¡ÐÍȼú¹øÂ¯¡¢ÓàÈÈÌáÈ¡²¢ÌݴμÓÈÈÀûÓá¢ÎïÖÊÈȵçÁª²úÏîÄ¿µÄ¿ª·¢ÓëÔËÓªµÈ·½Ê½ £¬»·±£Ð§ÒæÏÔÖø¡£Ëæ×ÅÄÏ·½µØÓò¶Ô¹©Å¯ÐèÇó·þÎñµÄ¼¤Ôö £¬¹©Å¯ÐÐÒµÃæÁÙ¾Þ´óµÄÀúÊ·»úÓö £¬¹«Ë¾×¥×¡´Ë»úÓö¡¢ÓÅ»¯½á¹¹¡¢Éî¸ûϸ×÷ £¬×ß³öÒ»ÌõÇå½à¸ßЧ¹©ÈÈÇÒµÍ̼»·±£½ÚÄܵĿÉÁ¬ÐøÉú³¤µÄÂÌÉ«¹¤ÒµÖ®Â·¡£Çå½à¹©Å¯ÒµÎñÁìÓòÖØÒª×Ó¹«Ë¾ÖÐ £¬Ð±±ÈȵçʵÏÖ¾»ÀûÈó1ÒÚÔª £¬Í¬±ÈÔö³¤9.9%£»¹ú»ÝÐÂÄÜԴʵÏÖ¾»ÀûÈó2.84ÒÚÔª £¬Í¬±ÈÔö³¤13.38% £¬×ÜÌåÒµ¼¨Îȶ¨¡£


       ÔÚÊÖÏÖ½ð·áÔ£ £¬Á¬Ðø¸ß·ÖºìÂʾ߱¸ÎȽ¡Í¶×ʼÛÖµ

¹ã·¢Ö¤È¯£ºÃÅͽÓéÀÖÆ½Ì¨µÇ¼Èë¿Ú¿Ø¹É¹©Å¯Ãæ»ýÔö³¤Ç°¾°ÒÀÈ»¹ãÀ« £¬ÔÚÊÖÏÖ½ð¸ß´ï67ÒÚÔª¡£ÒÀ¿¿¹©Å¯¡¢ÁªÍøÃæ»ýÁ¬ÐøÔö³¤ £¬¹ýÈ¥10ÄêÒµ¼¨¸´ºÏÔö³¤´ï29%¡£Ôٲο¼ÉòÑôÊÐÇå½à¹©Å¯2025¹æ»® £¬¹«Ë¾½«¾¡Ïí²ðСÉÏ´óµÈÇøÓò¸ïÐÂ+ÐÂÔöÇå½à¹©ÈȵÈÊг¡ £¬¹«Ë¾ÇøÓò¹©Å¯Ãæ»ýÔö³¤ÈÔÓнϴó¿Õ¼ä¡£´Ó×ʲú±¨±íÀ´¿´ £¬2022H1Ä©¹«Ë¾ÔÚÊÖÏÖ½ð67ÒÚÔª £¬Õ¼µ½×Ü×ʲú45% £¬ÇÒ¿Û³ýµÝÑÓÊÕÒæ¡¢ºÏͬǷծºó¹«Ë¾ÓÐÏ¢×ʲúÇ·Õ®Âʽö19%¡£¸ß·ÖºìµÄÓÅÖʹ«ÓÃ×ʲú £¬¼Ó¿ì½á¹¹ÇâÄܵÈÐÂÐËÄÜÔ´¡£¹©ÈÈÖ÷ÒµÀàËÆË®µç £¬ÊǺã¾ÃÎȶ¨µÄÓÅÖʹ«ÓÃ×ʲú £¬ÇÒ¹«Ë¾ÀιÌ×ʲúͶ×Êá¯ÁëÒѹý¡¢ÔÚÊÖÏÖ½ð·áÔ£ £¬Á¬Ðø5Äê·ÖºìÌáÉý £¬DCFÒªÁìϹ«Ë¾ºÏÀí¼ÛֵΪ12.80Ôª/¹É£¨WACC7.71% £¬ÓÀÐøÔö³¤ÂÊ0%£©¡£Éú³¤Õ½ÂÔÉÏ £¬¹«Ë¾²ð·ÖÕ×Ѷ´«Ã½´´Òµ°åÉÏÊÐ £¬Í¨¹ý¹ÉȨ²¢¹ºµÈ·½Ê½¼ÓËٽṹÇâÄܵÈÐÂÐËÄÜÔ´ÁìÓò £¬ÏÖÒÑÓëÉϺ£³¤Èý½ÇÇâÄܿƼ¼Ñо¿Ôº¸æ¿¢ºÏ×÷ £¬²¢Í¶×ÊÊÕ¹º°®µÂÂü¹«Ë¾¡£


ÐËҵ֤ȯ£ºÔÚÊÖÏÖ½ð³äÅæ £¬Á¬Ðø¸ß·ÖºìÂÊÕÃÏÔÀàÕ®×ʲúÊôÐÔ¡£½ØÖÁ2022Äê6ÔÂ30ÈÕ £¬¹«Ë¾ÆÚÄ©Ïֽ𼰵ȼÛÎïÓà¶î67.15ÒÚÔª £¬½ÏÄê³õÔö¼Ó13.21ÒÚÔª £¬ÔÚÊÖÏÖ½ðÁ¬Ðø³äÅæ¡£Í¬Ê±¹«Ë¾ÔÚ2020ÄêÄ걨ÖÐÔÊÐí2020-2022ÈýÄê·ÖºìÂʲ»µÍÓÚ50% £¬2020Äê¶È/2021Äê¶È¹ÉÀûÖ§¸¶ÂÊ·Ö±ðΪ53.81%/52.02% £¬¸ß·ÖºìÂÊÕÃÏÔÀàÕ®×ʲúÊôÐÔ £¬¾ß±¸ÎȽ¡Í¶×ʼÛÖµ¡£

 

       È«ÄêÒµ¼¨¿ÉÆÚ £¬Î¬³Ö¡°ÂòÈ롱¡°Ôö³Ö¡±ÆÀ¼¶

»ªÌ©Ö¤È¯£ºÔ¤¼Æ22-24Ä깫˾¹éĸ¾»Àû11.9/13.7/15.5ÒÚÔª £¬¶ÔÓ¦EPS0.52/0.60/0.68Ôª£»²Î¿¼¿É±È¹«Ë¾WindÒ»ÖÂÔ¤ÆÚ15x £¬¸øÓ蹫˾17x22EPE £¬Ä¿±ê¼Û8.84Ôª £¬Î¬³Ö¡°ÂòÈ롱ÆÀ¼¶¡£


ÐËҵ֤ȯ£ºµ÷Õû¹«Ë¾2022-2024Äê¹éĸ¾»ÀûÈóµÄÔ¤²â·Ö±ðΪ12.17ÒÚÔª/14.00ÒÚÔª/15.98ÒÚÔª £¬·Ö±ðͬ±È+16.3%/+15.1%+14.1% £¬·Ö±ð¶ÔÓ¦2022Äê9ÔÂ2ÈÕÊÕÅ̼۵ÄPE¹ÀֵΪ13.2X/11.5X/10.0X¡£

 

ÖÐÐŽ¨Í¶£º¿ÆÑнá¹ûÁ¬ÐøÊг¡»¯×ª»¯ £¬Çå½àÄÜÔ´½á¹¹ÖúÁ¦Òµ¼¨Ôö³¤ £¬Î¬³Ö¹«Ë¾¡°Ôö³Ö¡±ÆÀ¼¶¡£¹«Ë¾È«×Ê×Ó¹«Ë¾¹ú»ÝÐÂÄÜÔ´Êǹ©ÈÈÐÐÒµÖÐÉÙÓеĸßм¼ÊõÆóÒµ £¬½ØÖÁ2022Äê6ÔÂ30ÈÕ £¬¹«Ë¾ÓµÓÐÊÚȨרÀû50Ïî £¬ÆäÖз¢ÏÖרÀû12Ïî £¬ÊµÓÃÐÂÐÍ37Ïî £¬Èí¼þÖø×÷Ȩ1Ïî £¬ÔÚÑÐÏîÄ¿´ï8Ïî¡£¹«Ë¾ÔÚÈÈÍøÆ½ºâ¡¢ÈÈÍø×Ô¿Ø¡¢µÍλÈÈÄÜÀûÓõȷ½ÃæÕýÔÚÐγɾßÓÐ×ÔÖ÷֪ʶ²úȨµÄרÓм¼Êõ £¬ÇÒ¶¼´¦ÓÚ¹úÄÚÁìÏÈˮƽ¡£¸ßм¼ÊõµÄÍÆ¹ãÓÐÀûÓÚ¹«Ë¾ÔÚ»·±£ÒµÎñÁìÓòµÄÉú³¤ÓëÀ©Õ¹ £¬±£³ÖºËÐļ¼ÊõµÄÁìÏÈְλ £¬ÌáÉý¹«Ë¾µÄºËÐľºÕùÁ¦¡£ÎÒÃÇÔ¤¼Æ £¬¹«Ë¾2022-2024Ä꽫·Ö±ðʵÏÖÓªÒµÊÕÈë36.65ÒÚÔª¡¢39.48ÒÚÔª¡¢42.65ÒÚÔª £¬ÊµÏÖ¹éĸ¾»ÀûÈó9.83ÒÚÔª¡¢12.81ÒÚÔª¡¢14.84ÒÚÔª £¬¶ÔÓ¦EPSΪ0.43¡¢0.56¡¢0.65Ôª/¹É £¬Î¬³Ö¹«Ë¾¡°Ôö³Ö¡±ÆÀ¼¶¡£

 

¹ã·¢Ö¤È¯£ºÔ¤¼Æ2022-2024ÄêEPS·Ö±ðΪ0.64/0.74/0.83Ôª/¹É £¬×îÐÂÊÕÅ̼۶ÔÓ¦PE¹ÀÖµ·Ö±ðΪ12.07/10.46/9.33X¡£¹©Å¯ÒµÎñÓ¯Àû¿ìËÙ»Ö¸´ £¬ÔÚÊÖÏÖ½ð³äÔ£»ý¼«½á¹¹ÇâÄܵÈÐÂÐËÄÜÔ´ £¬¹ÉÏ¢ÂÊÓÐÍûÁ¬ÐøÌáÉý¡£²Î¿¼DCF²âËãµÃµ½ºÏÀí¼ÛÖµ12.8Ôª/¹É £¬Î¬³Ö¡°ÂòÈ롱ÆÀ¼¶¡£

 

ÒøºÓ֤ȯ£ºÔ¤¼Æ¹«Ë¾2022ÄêÖÁ2024Äê¹éĸ¾»Àû·Ö±ðΪ12.03ÒÚ¡¢14.49ÒÚºÍ16.93ÒÚ £¬¶ÔÓ¦PEΪ15x¡¢12xºÍ10x¡£¿´ºÃ¹«Ë¾×ÛºÏÇå½àÄÜÔ´·þÎñÉÌתÐͽṹ £¬Ê×´ÎÁýÕÖ £¬¸øÓè¡°ÍÆ¼ö¡±ÆÀ¼¶¡£

 

ÐÂÎÅÍÆ¼ö
ÍøÕ¾µØÍ¼