<p><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">æ ¸å¿å 容æ¦è¿°</span></span></p><p><span leaf=""><span textstyle="" style="font-weight: bold;">1. ä¸ç»©è¡¨ç°è¶ é¢æ</span></span></p><p><span leaf=""> - 2025å¹´ä¸åå¹´ä¸ç»©è¶ åºå¸åºé¢æï¼ä¸»è¦å¾çäºå ¶ä»æ¶å ¥å¢é¿ï¼å ·ä½ä¸å¡æªæç¡®ï¼å¯è½å æ¬æèµæ¶çãæ¿åºè¡¥è´´æéæ ¸å¿ä¸å¡è´¡ç®ï¼ã</span></p><p><span leaf=""> - åæ°è¯ç©éå®è¡¨ç°å¼ºå²ï¼2024å¹´åæ°è¯æ¶å ¥å æ¯è¾¾42%ï¼é¢è®¡2025å¹´å°æåè³50%ã</span></p><p><span leaf=""><span textstyle="" style="font-weight: bold;">2. ä¸å¡äº®ç¹</span></span></p><p><span leaf=""> - æ ¸å¿æ²»çé¢åï¼è¿ç¤ï¼37%ï¼ãææ¯/éçï¼15%ï¼ãèç ï¼12%ï¼åå¼å¸ç³»ç»ï¼11%ï¼æ¯æ¶å ¥ä¸»è¦æ¥æºï¼2024å¹´æ°æ®ï¼ã</span></p><p><span leaf=""> - ç åæå ¥ï¼2024å¹´ç åè´¹ç¨å æ¯æåè³17.6%ï¼æ¾ç¤ºå ¬å¸æç»å ç åæ°è¯ç®¡çº¿ã</span></p><p><span leaf=""> - å½é åä¸éå®ç½ç»ï¼æµ·å¤å¸åºæå±å éï¼éå®ç½ç»æ©å¼ æ¯æé¿æå¢é¿ã</span></p><p><span leaf=""><span textstyle="" style="font-weight: bold;">3. æªæ¥å¬åå</span></span></p><p><span leaf=""> - åæ°è¯ç®¡çº¿è¿å±ï¼å¤æ¬¾åæ°è¯åéè¯ç©ææå ¬å¸ç§¯æ临åºæ°æ®å¹¶è¾¾æåä¸åä½ï¼BDï¼ã</span></p><p><span leaf=""> - æ°è¯ä¸å¸é¢æï¼2025å¹´é¢è®¡ææ´å¤åæ°è¯ç©è·æ¹ä¸å¸ï¼è¿ä¸æ¥æ¨å¨æ¶å ¥å¢é¿ã</span></p><p><span leaf=""><span textstyle="" style="font-weight: bold;">4. è´¢å¡é¢æµä¸ä¼°å¼</span></span></p><p><span leaf=""> - çå©é¢æµï¼è°æ´åEBTï¼ç¨åå©æ¶¦ï¼2025E为7,847ç¾ä¸äººæ°å¸ï¼2026E为9,797ç¾ä¸äººæ°å¸ã</span></p><p><span leaf=""> - ç®æ ä»·ï¼åºäº10å¹´DCF模åï¼å设ç»æå¢é¿ç3.0%ï¼WACC 9.2%ï¼ï¼ç®æ ä»·ä¸è°è³10.8港å ï¼ç»´æâä¹°å ¥âè¯çº§ã</span></p><p><span leaf=""><span textstyle="" style="font-weight: bold;">5. æèµé»è¾</span></span></p><p><span leaf=""> - ç«äºä¼å¿ï¼å¼ºå¤§çç åè½åãè§æ¨¡åç产å®åå广æ³çéå®ç½ç»ï¼ä½¿å ¶æ为ä¸å½å»è¯åæ°è¶å¿çæ ¸å¿åçè ã</span></p><p><span leaf=""> - å¢é¿é©±å¨ï¼</span></p><p><span leaf=""> - åæ°è¯å¿«éæ¾éï¼</span></p><p><span leaf=""> - 仿å¶è¯ä¸å¡ç¨³å®å¢é¿ï¼</span></p><p><span leaf=""> - æµ·å¤å¸åºæ©å¼ ã</span></p><p><span leaf=""><br /></span></p><p><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">é£é©æ示</span></span></p><p><span leaf=""><span textstyle="" style="font-weight: bold;">1. ä¸è¡é£é©</span></span></p><p><span leaf=""> - æ°è¯ä¸å¸å»¶è¿ï¼</span></p><p><span leaf=""> - çç©ç±»ä¼¼è¯å¸¦ééè´ï¼VBPï¼ä»·æ ¼éå¹ è¶ é¢æï¼</span></p><p><span leaf=""> - åè¡å ¬å¸ä¸ç»©ä¸åé¢æ导è´èµäº§åå¼ã</span></p><p><span leaf=""><span textstyle="" style="font-weight: bold;">2. å ¶ä»é£é©</span></span></p><p><span leaf=""> - 临åºè¯éªå¤±è´¥ææ°æ®ä¸åé¢æï¼</span></p><p><span leaf=""> - åæ°è¯éå®å¢éæ¾ç¼ã</span></p><p><span leaf=""><br /></span></p><p><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">æ æ¯å设åæ</span></span></p><section style="text-align: center;" nodeleaf=""><img class="rich_pages wxw-img" data-imgfileid="100043972" data-s="300,640" data-src="https://mmbiz.qpic.cn/sz_mmbiz_png/VXjHib6YROwnfQM63g0YXcq4ruDicI1mRfNm12GoiaSXCmvsmRd5rNiao9tvia2Nn3adQAWjicUl3fianKQqYYdswicyLw/640?wx_fmt=png&from=appmsg" data-type="png" type="block" /></section><p><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">å ¶ä»å ³é®ä¿¡æ¯</span></span></p><p><span leaf="">å¸åºå°ä½ï¼è±æ认为å润å»è¯å¨ä¸å½è¯ä¼ä¸å ·å¤æ¾èå·®å¼åä¼å¿ï¼å°¤å ¶å¨ç åååä¸åè½åã</span></p><p><span leaf="">è¯çº§ä¸åå¸ï¼è±æå ¨çè¦çè¡ç¥¨ä¸58%为âä¹°å ¥âè¯çº§ï¼æªè³2025å¹´7ææ°æ®ï¼ã</span></p><p><span leaf="">åè§æ«é²ï¼è±æä¸å润å»è¯åå¨éæè¡æå¡åä½ï¼åæå¸èªé ¬ä¸è¯çº§æ å ³ã</span></p><p><span leaf=""> </span></p><p><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">æ»ç»</span></span></p><p><span leaf="">å润å»è¯åååæ°è¯ç®¡çº¿çæç»çªç ´ååä¸åè½åï¼2025å¹´ä¸ç»©å¢é¿ç¡®å®æ§è¾é«ãè±æçå¥½å ¶é¿æåçäºä¸å½å»è¯è¡ä¸åæ°å级çè¶å¿ï¼ä½éå ³æ³¨å¸¦ééè´æ¿çåç åè¿åº¦çæ½å¨é£é©ãç®æ ä»·10.8港å éå«è¾é«ä¸è¡ç©ºé´ï¼å»ºè®®æèµè éç¹å ³æ³¨åæ°è¯æ¾éåæµ·å¤æå±è¿å±ã</span></p><section><span leaf=""><br /></span></section><p style="display: none;"><mp-style-type data-value="3"></mp-style-type></p>