2024546
( )
2024715
...................................................................................................................
..........................................................................................................................................................................................
...... 4
...... 6
...... 6
...... 12
...... 12
...... 12
...... 14
...... 23
...... 24
...... 25
...... 27
...... 28
...... 29
...... 30
...... 32
...... 34
...... 36
...... 37
...... 38
...... 392020114 ... 40 ...... 41
...... 43
2024546
()()
20245312024531
10,758,846.4888,939,331.95-78,180,485.47
2024531
32,040,000.00()-78,180,485.47110,220,485.47
20245312025530
2024546
2024531
()
1. ()
2. 8820013.
4. 40,000.1
5. ()
6. 91440300061436270G
7.
8.
3D3D
3D
()(
)1-8())
1. ()2.27123.
4. 4,0005.
6. 91440300MA5FK3W43C7.8.
(
)
1-8)
20194114,000
2,800(70%)()1,200(30%)
)
20211231 20221231 20231231 25,568,131.65
8,142,822.92
13,149,290.63
10,758,846.48
39,157,947.61
52,915,108.69
83,719,635.90
88,939,331.95
-13,589,815.96
-44,772,285.77
-70,570,345.27
-78,180,485.47
2021 2022 2023 20241-5
10,440.84
692,028.66
4,728,790.27
1,919,824.05
9,850.43
557,462.06
3,785,743.37
1,845,746.85
-34,145,378.69
-35,086,630.51
-30,407,777.25
-8,452,998.43
-34,145,378.69
-35,086,630.51
-30,407,777.25
-8,452,998.43
20212022
2023)
201943D
3D TOF()
()
2024531202453110,758,846.4888,939,331.95-78,180,485.47
7,452,392.18
3,306,454.30
4,126,878.76
1,615,831.26
96,256.27
8,849.56
1,443,099.95
10,758,846.48
88,024,838.52
914,493.43
88,939,331.95
-78,180,485.47
()
1,781,301.33
PCBA
4,126,878.761,615,831.26, 421(),
8,849.56
()1.
96,256.27Allegro PCB Designer 17.4PCB
87126
(1)
TOF ZL201910678036.8 2021/8/3
ZL201910888943.5 2022/7/8
ZL201910888954.3 2022/5/27
ZL201910814078.X 2022/3/29
ZL201910930728.7 2022/3/15
ZL201910895772.9 2022/3/15
ZL201910895783.7 2022/3/15
ZL201910813659.1 2024/5/7
ZL201910813656.8 2022/3/29
ZL201910814076.0 2022/12/9
ZL201910990109.7 2022/5/27
ZL201910888949.2 2022/10/4
ZL201910888951.X 2023/3/14
ZL2019108894522 2022/3/4
ZL201910889455.6 2022/3/4
TDC
ZL201910888927.6 2022/6/14
ZL201910927160.3 2023/1/3
ZL201910975561.6 2022/10/21
ZL201911161398.6 2024/3/8
ZL202010093833.2 2022/5/27
ZL202010093832.8 2022/6/14
ZL202010311692.7 2024/5/3
ZL202010311685.7 2023/12/1
ZL202010311687.6 2023/5/16
ZL202010419014.2 2023/9/5
ZL202010500282.7 2023/2/24
ZL202010500293.5 2023/12/12
ZL202010537808.9 2022/4/26
ZL202010693349.3 2023/12/12
ZL202010694317.5 2023/10/27
ZL202010726629.X 2022/10/4
ZL202011133524.X 2023/12/12
ZL202011131250.0 2023/12/12
ZL202011362468.7 2023/7/4
ZL202011230152.2 2024/5/3
ZL202110121633.8 2023/10/31
ZL202110120017.0 2023/12/1
ZL202110120018.5 2023/12/1
ZL202110680076.3 2023/10/27
ZL202110679904.1 2024/3/12
ZL202110910264.0 2023/7/11
ZL201921032307.4 2020/6/30
ZL201921019069.3 2020/6/30
ZL201921019030.1 2020/6/30
ZL201921024356.3 2020/6/30
ZL201921344988.8 2020/6/30
ZL201921593219.1 2020/9/4
ZL201921631145.6 2020/7/31
ZL201921631142.2 2020/7/31
ZL201921630308.9 2020/9/4
ZL201921719072.6 2020/7/31
ZL201921746553.6 2020/9/4
ZL201922487432.0 2020/7/31
ZL202020591647.7 2021/1/12
ZL202020831853.0 2021/3/12
ZL202021004823.9 2021/4/30
ZL202022409762.0 2021/9/3
ZL202022441578.4 2021/9/3
ZL202120145104.7 2021/11/19
ZL202120849363.8 2021/12/10
ZL202121370803.8 2022/3/25
ZL202220089391.9 2022/7/29
ZL202123335378.1 2022/6/24
ZL202221934862.8 2022/12/27
ZL202221929757.5 2022/12/27
ZL202123340793.6 2022/8/16
ZL202221636601.8 2022/11/22
ZL202221963043.6 2022/12/9
ZL202222811869.7 2023/3/14
ZL202223211660.3 2023/7/4
ZL202222811894.5 2023/10/3
ZL202222811892.6 2023/6/30
ZL202320552660.5 2023/12/12
ZL202320602751.5 2023/12/12
ZL202320623122.0 2023/12/12
ZL202320552656.9 2023/12/12
ZL202320575776.0 2023/12/12
ZL202321712308.X 2024/1/12
ZL202322231266.4 2024/5/3
ZL202322993033.8 2024/5/31
ZL202130111546.5 2021/7/6
ZL202130484614.2 2022/1/25
ZL202130558591.5 2022/1/7
ZL202130664395.6 2022/6/10
ZL202230267426.9 2022/12/9
ZL202330032272.X 2023/5/5
ZL202330128851.4 2023/7/4
(2)
270V1.0
10569950
2022SR1615751 2022/9/22
(3)
9 49127259
2021/3/28
2 10 49122345 2021/3/28
3 12 49143303 2021/5/28
4 28 49133431 2021/4/7
5 35 49132450 2021/6/7
6 37 49130992 2021/6/7
7 39 49140689 2021/3/28
8 42 49122029 2021/5/28
9 9 49143127 2021/6/7
10 28 49133426 2021/5/28
11 37 49129495 2021/3/28
12 39 49128945 2021/3/28
13 42 49128980 2021/3/28
14 9 49141909 ORADAR 2021/6/7
15 10 49130561 ORADAR 2021/7/28
16 12 49121977 ORADAR 2021/5/28
17 35 49133437 ORADAR 2021/5/28
18 37 49118533 ORADAR 2021/3/28
19 39 49118499 ORADAR 2021/3/28
20 42 49133483 ORADAR 2021/4/7
21 9 57380298 Ordarray 2022/1/21
22 9 57378499 LiCam 2022/1/21
23 9 71335127 MULTI PULSE STACKING 2023/11/28
24 10 71335127 MULTI PULSE STACKING 2023/11/28
25 12 71335127 MULTI PULSE STACKING 2023/11/28
26 42 71335127 MULTI PULSE STACKING 2023/11/28
()
()
1.()
2.
2024531
()
1.
2.
3.
()
1.
2.
3.
4.
5.6.7.8.9.10.11.12.13.14.15.16.()1.
2. ()
3.4.()1.2.3.4.5.
6.7.8.
9. iFinD
10. (LPR)11.12.13.
()
()
=-
)1.
2.
3.
4.
)1.
-----
1)
Aa.
b.
B
a.
b.
c.
d.
C
2)
A
Nn
B1 (0.85-1.15)B2 (0.85-1.15)B3 (0.85-1.15)B4 (0.80-1.00)B5 (0.85-1.15)
K=n/N B1B2B3B4B5100%B.
(K1) /100%
2.
3.
4.(1)
Allegro PCB Designer 17.4 PCB
26()
(2)
Allegro PCB Designer 17.4 PCB
(3)
V Aiirn
5.
)
()
)1(
)
)
()
ntrttn)
2030)
=()
)
(WACC)
WACC
TD/E
LPR
CAPM
(1)
(CCDC)1030
(2)
iFinD
(3) Beta
iFinDBeta=[1+(1-T)(DE)](T
BetaBetaDE)betaBeta
'lu=×1+1-tD/EBeta
(4) ERPAERP
300AB20142023C
DERfiERP
Rfi
F
ERP
(5) Rc
(1)
(2)
(LPR)(3)
)
()()
75,076,300.00
)
()1.
2.3.4.()1.
2.3.4.
5.6.7.
8.()1.2.3.4.
()1.2.3.4.5.()
1.(1)
(2)(3)
(4)
(5)
(6)
2.(1)
(2)
(3)
(4)
(5)
1.
10,758,846.4823,864,823.4513,105,976.97121.82%
88,939,331.9588,939,331.95
-78,180,485.47-65,074,508.5013,105,976.9716.76%
%A B C=B-A D=C/A*100
| 7,452,392.18 | 7,418,976.68 |
-
| 33,415.50 |
-
| 0.45 |
| 3,306,454.30 | 16,445,846.77 | 13,139,392.47 | 397.39 |
| 1,615,831.26 | 2,364,680.00 | 748,848.74 | 46.34 |
| 8,849.56 | 8,849.56 |
| 96,256.27 | 12,486,800.00 | 12,390,543.73 | 12,872.45 |
| 1,443,099.95 | 1,443,099.95 |
| 10,758,846.48 | 23,864,823.45 | 13,105,976.97 | 121.82 |
| 88,024,838.52 | 88,024,838.52 |
| 914,493.43 | 914,493.43 |
| 88,939,331.95 | 88,939,331.95 |
-
| 78,180,485.47 |
-
| 65,074,508.50 | 13,105,976.97 | 16.76 |
2.
32,040,000.003.
-65,074,508.5032,040,000.0097,114,508.50
303.10%
32,040,000.00()
1.
2. ()
3.
4.
5. ()
()
()()2(G)70112
364.78
20237
-20267
760,084.80
| 760,084.80 |
5%
20247
6.
7.8.
9.
10.
11.
1.2.