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2021A2022A2023E2024E2025E2021A2022A2023E2024E2025E27422985333037174844249825413069363146579581356163719382485營(yíng)業(yè)成本165117121995232429344082100營(yíng)業(yè)稅金及附加9111116其他應(yīng)收款263965253335405479615預(yù)付寒款984812981188188194233254326存貨770866104011801622研發(fā)費(fèi)用237262316360461其他流動(dòng)資產(chǎn)4784824794841991823135513481334124212353748-315323294-100-2313741固定資產(chǎn)4705917140無(wú)形資產(chǎn)301290332328337其他非流動(dòng)資產(chǎn)290438419424302409743334664495960792381320434710481089135015462448營(yíng)業(yè)外收入5317352630613010841848營(yíng)業(yè)外支出22222應(yīng)付票據(jù)及應(yīng)付寒款0028928155227375其他流動(dòng)負(fù)債488481464462600所得稅673534265033743132223119215322369275214少數(shù)股東損益-89313647其他非流動(dòng)負(fù)債57233119236814741592180319202761EBITDA40515524863560185946327-20EPS(元)0.510260.330.550.81股本45745745745714011531153115312021A2022A2023E2024E2025E60267376893811922438264827983012333828.21.720.818.328.240974333466449596079?業(yè)利潤(rùn)(%)118.4-94.4814.766.370.4105.0-48.825.567.546.733.932.635.036.037.01.23.95.96.92021A2022A2023E2024E2025EROE(%)8.44.27.19.7177-2752147ROIC(%)16.85.710.212.1凈利潤(rùn)222311192153221219211715336.038.38.745.49-18-23凈負(fù)債比率%)-16.0-23.2-15.833流動(dòng)比率2.62.72.0-388-146459435速動(dòng)比率1.71.81.51.2其他經(jīng)營(yíng)現(xiàn)金流136-12-16-16-44548-69-16-1370.6070.80.8資本支出1231672091572776.78.30.00.00.0-324194131131應(yīng)付寒款周轉(zhuǎn)率4.914.40.00.0其他授資現(xiàn)金流21109296-131-95-730510260.330550.81-831247571987640.130.39-0.600.470.0230435-5079-615335.796.12730000130000P/E42.42.966.039.426.9其他籌資現(xiàn)金流-77178-838-214-775P/B4.13.73.53.33.092363475103-217EV/EBITDA22.858.137.625.016.4數(shù)據(jù)來(lái)源：聚源、開源證券研究所請(qǐng)務(wù)必參閱正文后面的信息被露和法律聲明