单位：万元年度收入净利润总股本EPSPE净利润率归属利润现金流量2004 10,000 1,0001000.0 1.00 8.0010.00%2005 11,500 1,1001000.0 1.10 7.279.57%2006 13,225 1,2101000.0 1.21 6.619.15%02007 15,209 1,3311000.0 1.33 6.018.75% 798.60-5,00012008 17,490 1,4641000.0 1.46 5.468.37% 878.46 878.4622009 20,114 1,6111000.0 1.61 4.978.01% 966.31 966.3132010 23,131 1,7721000.0 1.77 4.527.66% 1,062.94 1,062.9442011 26,600 1,9491000.0 1.95 4.117.33% 1,169.23 1,169.2352012 30,590 2,1441000.0 2.14 3.737.01% 1,286.15 1,286.1562013 35,179 2,3581000.0 2.36 3.396.70% 1,414.77 1,414.7772014 40,456 2,5941000.0 2.59 3.086.41% 1,556.25 1,556.2582015 46,524 2,8531000.0 2.85 2.806.13% 1,711.87 1,711.8792016 53,503 3,1381000.0 3.14 2.555.87% 1,883.06 1,883.06102017 61,528 3,4521000.0 3.45 2.325.61% 2,071.36 2,071.36投资回收期 (10-year)
Present Value @ 9%Cumulative Net Present ValuePayback period20072008Average 6.26 5.69 5.9820.52%18.00%-5,000-5,0006.061805.93-4,194.071.00813.32-3,380.751.00820.78-2,559.971.00828.31-1,731.661.00835.91-895.751.00843.58-52.171.00851.32799.150.06859.131,658.280.00867.012,525.290.00874.973,400.260.00投资的市盈率 (10-year)IRR (10-year)
ROI (10-year average)
因篇幅问题不能全部显示，请点此查看更多更全内容