宝贝把腿开大让我添添视频,美女胸又www又黄的网站,7777久久亚洲中文字幕蜜桃,精品无人乱码一区二区三区的特点,成人啪精品视频网站午夜

附：財(cái)務(wù)預(yù)測(cè)摘要2020A2021A2022E2023E2024E2020A2021A2022E2023E2024E603365206749815797904530583766287996957414241321188627724586營(yíng)業(yè)成本22663029337941985074148129000營(yíng)業(yè)稅金及附加30404857其他應(yīng)收款2214718691559938132615591857預(yù)付寒款142920393183119159160191存貨381860776研發(fā)費(fèi)用263441524520622其他流動(dòng)資產(chǎn)40434298430443004305-32-52-19767-10818493287327132343168-31-30-20-304512121267194854固定資產(chǎn)611022893874091106261無(wú)形資產(chǎn)6667849191245466其他非流動(dòng)資產(chǎn)177031682964282827400078819807100201139112958155715981354171220167351298458520512營(yíng)業(yè)外收入00000000營(yíng)業(yè)外支出0000應(yīng)付票據(jù)及應(yīng)付寒款37782000015561598135917122016其他流動(dòng)負(fù)債358478458520512所得稅18719616620924532171717171369140211931503177100000少數(shù)股東損益0-0-0其他非流動(dòng)負(fù)債171717136914021193150317717671315475537528EBITDA155515961376177120930111EPS(元)14.6214.9712.7316.0518.90股本6794494150585032503250322020A2021A2022E2023E2024E211433804453580674007114849295441085312429營(yíng)業(yè)收入%)7.728.813.620.619.778819807100201139112958?業(yè)利潤(rùn)(%)68.32.7-15.326.517.874.92.4-14.926.017.850.048.149.047.547.030.224.018.018.82020A2021A2022E2023E2024EROE(%)19.216.512.513.914.2151815196079881892ROIC(%)257.569.647.150.363.7凈利潤(rùn)1369140211931503177137631271859.713.44.74.1-32-197-67-108凈負(fù)債比率%)-19.8-15.4-25.5-49-19124-66流動(dòng)比率8.215.719.1229266496460172速動(dòng)比率7.44.413.113.517.1其他經(jīng)營(yíng)現(xiàn)金流-415620-61-62-5543-1461-91250.90.70.70.70.8資本支出9894394711927.144.70.00.00.04608-1252000應(yīng)付寒款周轉(zhuǎn)率6.98.20.00.0其他授資現(xiàn)金流1151284234-155-127-8714.6214.9712.7316.0518.90000016.2016.216.4810.5420.190000075.9390.63101.87115.84132.6517000438811800P/E25.024.428.722.719.3其他籌資現(xiàn)金流-170-27249-127-87P/B4.84.03.63.22.8202-1035651814EV/EBITDA18.020.515.412.2數(shù)據(jù)來(lái)源：聚源、開(kāi)源證券研究所請(qǐng)務(wù)必參閱正文后面的信息被露和法律聲明