?
????????????????
???????????????????2021
?????????????????????仈?у亩??к??????:
????????????????????????л???????ā????ā?2021???????????2021?12?31?????????????2021?????????????????????????????????????????????????????????????2022??03567??????
???2022?5?31?л????????????????????2021???????????????????л???????ā??
???????????????о????????仈?????????л?
????
?
????????????????????????2021??????1.85??????????????仍?儈??????2021?????????????2021?ъ???????н??4000з?????????924.39з??????????
?1???????????僔???????????????????????????????????
?2???????ъ???????????????????????????????????
???????????
?????
?仈?1??
???????????????????????2021?????????????????????????亴????????????????????????仍?
о?????????????????
??????????僔??????????????????л??1???????????????仍????????????????????????仍о?亴???????????????儈????????????????????????????????????????????????????????????ф?????????????????????????????????????????????????????????????????????????????亴????亴????????????????????????????2??????????????僔??????????????????л?
???P??????????
Ri?????????亴????i??亴?????亴?????????????????????亴???????っ????Rn+1?????????亴??┑??1??亴?????r????n????????亴???????????Z????????3????????????
1.?????
??????????????л???????ā????ъ??????????????ъ???????????????ъ???????????????????????ъ??????????????????ъ??????????????ъ?????亩???????????ъ????っ???????????????????????л??????????仾???????っ?н???????????っ??????????о????????????
??????????????????????ā?????ā???????????亩?????а???儈??????????кл⑨?ъ?????????????ъっ?????儈????????????ъ?????????????????????к??????????????а???ъ???仾??????????????ъ??ъ????????仍?????????ъ??????????ㄎ?????ъ?????????????????????????????亶?????????????仍?????ъ??????ъ???????????????????????а???????????ъ???????ъ??????????????????о???ь??儈?о?й?уъ?????????????????????????????????ъ?????????ъ???????ъ?????????????ъ?亶????????????????亩???????а?????????2022???ъ???????????????????????????2022????к????ъ???????ㄎ????????????????亴????????????2021???????亩????????????亴?亩??亪??2022?????????2021??????????л━?????亩?亪??2022?????????2022??亴????2021????????2022?-2026?亴???????115%?29%?24%?16%?9%?
2.???
????2022?????????????????????????????2022????к?????ㄎ????????????????亴??2022?-2026?亴?????70.71%?69.73%?68.94%?68.11%?67.79%?
3.???
??亴??????о??????а???????r??〾?????〾????r??〾?????о〾?亴??????????????????〾????R??????????????????????????????????????????????????????????????WACC??????????
??
Wd???????????
We???????????
rd??????〾??????re??????????????????????CAPM?????????re?
???rf??仾?????
rm??????????????????仾???????e??????????亴???仾????
?u????????????仾????
?t?????????亴?????仾??????K?а??????????仾???????K=1?
?x?????????????仾????Di?Ei??????????????о???????к???????????????????????16.35%??仈?2???????о??????ь??????????????л???????ā???
)(DEDwd
????????????????????????????????????ь??????????2020???2021???2022????????????仍?н??12,000з?????????з?????2020???2021???2022??????????н?????1,500з??4,000з??6,500з??ф??ъ???????????????????????????????ф??????????????
?????????????????????????2020????????????????1,975.09з???????1,500з????亴????131.67%?????2020?????ъ?????????????????????????????2021???????????????924.39з????????4,000з??????2021?????ъ????
?????????????????????????????2022?4?27????????2022ǐ?TKMQB0360???????????????????????????????????????????????????????仍???????????????2021?12?31?????????????ь????????32,039.09з??о??????????????10,423.97з????42,463.07з???????????仍?46,100.00з??????2021??????????????
??????
?????????????1??????о????????????????2????????????????????????а????3?????????????у???????уъ????????о????у????????????у????????????????????????????????
?4???????????????????????????????亴?????????????????????5??????????仍?????????????????????о?????仍?????????????????
?6????????????????????????????????????ъ????????
?????к?????????????????????????????ъ????????
????????????????
2022 ? 6 ? 13?
| ? | ||
??
| ?? | ?? | ?? | |||||||||
| ?? | ?? | ||||||||||
??
| ?? |
??
| ?? | |
| ?? |
??
| ?? | ? | ||||
| ? | |||||
| ? | ? | ||||
??
| ?? | ||||
| ?? | ||||
| ? | ? | |||