<p data-pm-slice="0 0 []"><span leaf="">è±æç ç©¶ææ°æ¥åæ¾ç¤ºï¼æ´é³é¼ä¸(CMOCï¼603993.SS)被åå ¥</span><strong><span leaf="">90天æ£é¢å¬ååè§å¯åå</span></strong><span leaf="">ï¼é¢è®¡æªæ¥ä¸ä¸ªæè¡ä»·ææä¸æ¶¨13.4%ï¼ç®æ ä»·12.6å 人æ°å¸ã主è¦åºäºä¸¤å¤§å¬ååï¼</span><strong><span leaf="">ç¾å½éæ¯é¢æ</span></strong><span leaf="">å°ææ¯éæ¿åæ 绪ï¼ä»¥åå ¬å¸</span><strong><span leaf="">é产éå¯è½è¶ 颿</span></strong><span leaf="">ã</span></p><h2><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">为ä»ä¹ç°å¨å ³æ³¨CMOCï¼</span></span></h2><p><span leaf="">æªè³8æ22æ¥ï¼CMOCè¡ä»·æ¥11.11å ï¼å¸å¼çº¦2116.8亿å 人æ°å¸ãè±æç»åºçç®æ ä»·12.6å æå³ç13.4%ç䏿¶¨ç©ºé´ï¼å ä¸2.8%çè¡æ¯çï¼</span><strong><span leaf="">æ½å¨æ»åæ¥è¾¾16.2%</span></strong><span leaf="">ã</span></p><section nodeleaf=""><img data-imgfileid="100044411" data-ratio="0.5262368815592204" data-src="https://mmbiz.qpic.cn/sz_mmbiz_png/VXjHib6YROwmEUhYvtc5LdZtY8fhvlkEMNrFWMlphCWZTM1qu0HTc1w3RjiaKaYM7vfIDPDwrvNjXf3ZURKJQSLA/640?wx_fmt=png&from=appmsg" data-type="png" data-w="667" /></section><h3><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">é价䏿¶¨çä¸é£</span></span></h3><p><span leaf="">éä½ä¸ºå·¥ä¸ç"è¡æ¶²"ï¼å ¶ä»·æ ¼èµ°å¿ä¸ç»æµå¨æå¯åç¸å ³ãè±æåæå¸è®¤ä¸ºï¼</span><strong><span leaf="">ç¾å½éæ¯é¢æ</span></strong><span leaf="">å°æä¸ºçæå æ¯æéè¡æ 绪çå ³é®å ç´ ãå½å©çä¸éæ¶ï¼</span></p><ol class="list-paddingleft-1"><li><section><span leaf="">ç¾å é常ä¼èµ°å¼±ï¼èé以ç¾å 计价ï¼</span><strong><span leaf="">ç¾å è´¬å¼ç´æ¥æ¨é«éä»·</span></strong></section></li><li><section><span leaf="">èèµææ¬éä½åºæ¿ç»æµæ´»å¨ï¼</span><strong><span leaf="">å¢å å·¥ä¸éå±éæ±</span></strong></section></li><li><section><span leaf="">æèµè é£é©å好æåï¼æ´æ¿æé ç½®å¨ææ§èµäº§</span></section></li></ol><p><span leaf="">å岿°æ®æ¾ç¤ºï¼å¨ç¾èå¨éæ¯å¨æä¸ï¼éä»·å¹³åæ15-20%çæ¶¨å¹ ãå½åå¸åºæ®é颿ç¾èå¨å°å¨ä»å¹´åå£åº¦å¼å¯éæ¯ï¼è¿ä¸ºCMOCçéç产ååé äºæå©ç¯å¢ã</span></p><h3><span leaf=""><br /></span></h3><h3><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">产éè¶ é¢æçå å¨å¨å</span></span></h3><p><span leaf="">é¤äºå¤é¨ç¯å¢ï¼CMOCèªèº«ä¹å ·å¤å¼ºå²çå¢é¿å¨è½ãå ¬å¸2025å¹´é产éæå¯¼ä¸º60-66ä¸å¨ï¼ä½è±æè®¤ä¸º</span><strong><span leaf="">å®é 产éå¯è½è¶ è¿è¿ä¸ä¸é</span></strong><span leaf="">ï¼ä¸»è¦åºäºï¼</span></p><ol class="list-paddingleft-1"><li><strong><span leaf="">TFMåKFMæ©äº§é¡¹ç®</span></strong><section><span leaf="">é¡ºå©æ¨è¿ï¼äº§è½æç»éæ¾</span><p><span x-noteelement="excluded" aria-describedby=":r4:"></span></p></section></li><li><section><span leaf="">2025å¹´ä¸åå¹´è¿è¥æ°æ®å¼ºå²ï¼æ¾ç¤ºç产æçæå</span></section></li><li><section><span leaf="">å ¨çéç¿ä¾åºå¢é¿æéï¼CMOCç产éå¢é¿å°¤ä¸ºçè´µ</span></section></li></ol><h2><span leaf="">è´¢å¡è¡¨ç°ï¼ç婿ç»é«å¢é¿</span></h2><p><span leaf="">让æä»¬ççCMOCè¿å¹´çè´¢å¡è¡¨ç°ï¼</span></p><table><thead><tr><th><section><span leaf="">年份</span></section></th><th><section><span leaf="">å婿¶¦(亿å )</span></section></th><th><section><span leaf="">æ¯è¡æ¶ç(å )</span></section></th><th><section><span leaf="">å¢é¿ç</span></section></th><th><section><span leaf="">å¸çç</span></section></th><th><section><span leaf="">è¡æ¯ç</span></section></th></tr></thead><tbody><tr><td><section><span leaf="">2023</span></section></td><td><section><span leaf="">82.5</span></section></td><td><section><span leaf="">0.382</span></section></td><td><section><span leaf="">36.0%</span></section></td><td><section><span leaf="">29.1x</span></section></td><td><section><span leaf="">1.4%</span></section></td></tr><tr><td><section><span leaf="">2024</span></section></td><td><section><span leaf="">135.32</span></section></td><td><section><span leaf="">0.627</span></section></td><td><section><span leaf="">64.0%</span></section></td><td><section><span leaf="">17.7x</span></section></td><td><section><span leaf="">2.3%</span></section></td></tr><tr><td><section><span leaf="">2025</span></section></td><td><section><span leaf="">165.5</span></section></td><td><section><span leaf="">0.766</span></section></td><td><section><span leaf="">22.3%</span></section></td><td><section><span leaf="">14.5x</span></section></td><td><section><span leaf="">2.8%</span></section></td></tr><tr><td><section><span leaf="">2026</span></section></td><td><section><span leaf="">184.86</span></section></td><td><section><span leaf="">0.856</span></section></td><td><section><span leaf="">11.7%</span></section></td><td><section><span leaf="">13.0x</span></section></td><td><section><span leaf="">3.1%</span></section></td></tr></tbody></table><p><span leaf="">æ°æ®æ¥æºï¼è±æç ç©¶</span></p><p><span leaf="">å¯ä»¥çå°ï¼å ¬å¸æ£å¤äº</span><strong><span leaf="">çå©é«éå¢é¿æ</span></strong><span leaf="">ï¼2023-2025å¹´å婿¶¦å¤åå¢é¿çè¾¾41.5%ã尽管å¢éå°éæ¥æ¾ç¼ï¼ä½2027å¹´æ¯è¡æ¶çé¢è®¡å°è¾¾å°1.047å ï¼æå³çå½åè¡ä»·å¯¹åº2027å¹´å¸ççä» 10.6åï¼ä¼°å¼é¢å ·å¸å¼åã</span></p><h2><span leaf=""><br /></span></h2><h2><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">ä¼°å¼é»è¾ï¼ä¸ºä»ä¹ç®æ ä»·æ¯12.6å ï¼</span></span></h2><p><span leaf="">è±æéç¨**ç°éæµæç°(DCF)**æ¹æ³è¿è¡ä¼°å¼ï¼å ³é®åè®¾å æ¬ï¼</span></p><ul class="list-paddingleft-1"><li><strong><span leaf="">æç°ç(WACC)</span></strong><section><span leaf="">ï¼11%</span><p><span x-noteelement="excluded" aria-describedby=":r8:"></span></p></section></li><ul class="list-paddingleft-1"><li><section><span leaf="">β系æ°ï¼1.6ï¼åæ è¡ç¥¨ç¸å¯¹äºå¸åºçæ³¢å¨æ§ï¼</span></section></li><li><section><span leaf="">å¸åºé£é©æº¢ä»·ï¼7%</span></section></li><li><section><span leaf="">æ é£é©å©çï¼3%</span></section></li></ul></ul><p><span leaf="">è¿ä¸ä¼°å¼æ¹æ³èèäºCMOCæªæ¥å¤å¹´çç°éæµçæè½åï¼èéç®åçå¸çç对æ¯ã12.6å çç®æ ä»·åæ äºå¯¹å ¬å¸</span><strong><span leaf="">é¿æçå©è½å</span></strong><span leaf="">å</span><strong><span leaf="">å¢é¿æç»æ§</span></strong><span leaf="">ç认å¯ã</span></p><h2><span leaf=""><br /></span></h2><h2><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">æèµçç¥ï¼ä¸ºä»ä¹ç°å¨ä¹°å ¥ï¼</span></span></h2><p><span leaf="">è±æå¯¹CMOCçAè¡ç»äº"ä¹°å ¥"è¯çº§ï¼ä¸»è¦åºäºä¸¤å¤§æ ¸å¿é»è¾ï¼</span></p><h3><span leaf="">1. äº§éæ©å¼ å¸¦æ¥è§æ¨¡æåº</span></h3><p><span leaf="">CMOCç</span><strong><span leaf="">TFMåKFMæ©äº§é¡¹ç®</span></strong><span leaf="">å°æç»å¢å éåé´ç产éãå¨èµæºè¡ä¸ï¼è§æ¨¡å°±æ¯ç«äºåââæ´å¤§ç产éæå³çï¼</span></p><ul class="list-paddingleft-1"><li><section><span leaf="">å使æ¬ä¸éï¼å©æ¶¦çæå</span></section></li><li><section><span leaf="">坹䏿¸¸å®¢æ·ç议价è½åå¢å¼º</span></section></li><li><section><span leaf="">æµå¾¡ä»·æ ¼æ³¢å¨çè½åæé«</span></section></li></ul><h3><span leaf="">2. éä»·ä¸æçæ¶¨</span></h3><p><span leaf="">è±æå¯¹</span><strong><span leaf="">䏿éä»·æä¹è§æåº¦</span></strong><span leaf="">ï¼ä¸»è¦é©±å¨åæ¥èªå¯åçè½æºé¢åç强å²éæ±ï¼</span></p><ul class="list-paddingleft-1"><li><strong><span leaf="">æ°è½æºè½¦</span></strong><section><span leaf="">ï¼æ¯è¾çµå¨è½¦ç¨ééæ¯ä¼ ç»æ±½è½¦ç3-4å</span></section></li><li><strong><span leaf="">å ä¼çµç«</span></strong><section><span leaf="">ï¼æ¯å ç¦å ä¼è£ æºéè¦çº¦5å¨é</span></section></li><li><strong><span leaf="">çµç½æèµ</span></strong><section><span leaf="">ï¼å ¨çè½æºè½¬åéè¦å¤§è§æ¨¡çµç½å级</span></section></li></ul><p><span leaf="">æ®å½é éä¸åä¼é¢æµï¼å°2030å¹´ï¼ç»¿è²è½æºå¯¹éçéæ±å°å æ»éæ±ç30%以ä¸ï¼èè¿ä¸æ¯ä¾å¨2020å¹´ä» ä¸º8%ã</span></p><h2><span leaf=""><br /></span></h2><h2><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">é£é©å ç´ ä¸å®¹å¿½è§</span></span></h2><p><span leaf="">è½ç¶åæ¯ç好ï¼ä½æèµè ä¹é注æä»¥ä¸é£é©ï¼</span></p><ol class="list-paddingleft-1"><li><strong><span leaf="">ä¸å½çµç½æèµæ¾ç¼</span></strong><section><span leaf="">ï¼å¯è½åå¶ééæ±</span><p><span x-noteelement="excluded" aria-describedby=":rc:"></span></p></section></li><li><strong><span leaf="">æ¿å°äº§ä¸è¡è¶ 颿</span></strong><section><span leaf="">ï¼å»ºçä¸å ä¸å½éæ¶è´¹ç30%</span></section></li><li><strong><span leaf="">å ¨çç¿å±±ä¾åºå é</span></strong><section><span leaf="">ï¼æ°é¡¹ç®æäº§å¯è½æ¹åä¾é平衡</span></section></li></ol><p><span leaf="">è¿äºå ç´ å¯è½å¯¼è´è¡ä»·åç¦»ç®æ ä»·ï¼æèµè åºä¿æå ³æ³¨ã</span></p><h2><span leaf=""><br /></span></h2><h2><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">å¸åºæ ç»ªä¸ææ¯é¢</span></span></h2><p><span leaf="">ä»å¸åºæ 绪çï¼CMOCè¿æè·å¾äºå¤å®¶æºæçæ£é¢è¯ä»·ãè±æç"90天å¬ååè§å¯"é常ç¨äºåæå¸</span><strong><span leaf="">ä¿¡å¿è¾é«</span></strong><span leaf="">ççææºä¼ï¼è¿ç±»callçåå²èç约为65%ã</span></p><p><span leaf="">ææ¯é¢ä¸ï¼CMOCè¡ä»·å¨10-12å åºé´å·²éè¡æ°æï¼è¥è½çªç ´12å é»åä½ï¼å¯è½å¼å¯æ°ä¸è½®ä¸æ¶¨ç©ºé´ãå½å14.5åç2025年颿å¸ççï¼ä½äºè¡ä¸å¹³åç18åï¼ä¼°å¼ä¿®å¤ç©ºé´ææ¾ã</span></p><h2><span leaf=""><br /></span></h2><h2><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">è¡ä¸æ¯è¾ï¼CMOCçä¼å¿å¨åªï¼</span></span></h2><p><span leaf="">ä¸å ¶ä»éç产åç¸æ¯ï¼CMOCæå 个ç¬ç¹ä¼å¿ï¼</span></p><ol class="list-paddingleft-1"><li><strong><span leaf="">å ¨çåå¸å±</span></strong><section><span leaf="">ï¼èµäº§åå¸å¨åæ(é)ãå·´è¥¿ãæ¾³å¤§å©äºçå°ï¼åæ£é£é©</span></section></li><li><strong><span leaf="">éé´åå</span></strong><section><span leaf="">ï¼TFMåKFM项ç®åæ¶ç产éåé´ï¼åçäºçµæ± éå±åèµé</span><p><span x-noteelement="excluded" aria-describedby=":rk:"></span></p></section></li><li><strong><span leaf="">ææ¬ä¼å¿</span></strong><section><span leaf="">ï¼é洲项ç®çç°éææ¬å¤äºå ¨çç¬¬ä¸æ¢¯é</span></section></li></ol><h2><span leaf=""><br /></span></h2><h2><span leaf=""><br /></span></h2><h2><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">æèµè 该å¦ä½æä½ï¼</span></span></h2><p><span leaf="">对äºä¸åæèµé£æ ¼çæèµè ï¼å¯ä»¥èè以ä¸çç¥ï¼</span></p><ul class="list-paddingleft-1"><li><strong><span leaf="">ç线æèµè </span></strong><section><span leaf="">ï¼å ³æ³¨90天å¬ååçªå£ï¼å¨é价䏿¶¨æäº§éæ°æ®å ¬å¸ååå¸å±</span></section></li><li><strong><span leaf="">ä¸é¿ææèµè </span></strong><section><span leaf="">ï¼é¢ä½åæ¹å»ºä»ï¼åäº«å ¬å¸äº§éæ©å¼ åé价䏿¶¨çåé红å©</span></section></li><li><strong><span leaf="">è¡æ¯æèµè </span></strong><section><span leaf="">ï¼å ³æ³¨éå¹´æåçè¡æ¯çï¼2027å¹´é¢è®¡å¯è¾¾3.8%</span></section></li></ul><p><span leaf="">éè¦æéçæ¯ï¼èµæºè¡æ³¢å¨é常è¾å¤§ï¼å»ºè®®ä»ä½æ§å¶å¨ç»åç5-15%为å®ã</span></p><h2><span leaf=""><span textstyle="" style="font-size: 18px;font-weight: bold;">æ»ç»ï¼éä¸é¾å¤´è¿é£èµ·è</span></span></h2><p><span leaf="">综åè±æåæï¼CMOCæ£å¤äºéä»·é½åççèç¹ï¼</span></p><p><span leaf="">â </span><strong><span leaf="">ä»·</span></strong><span leaf="">ï¼ç¾å½éæ¯é¢ææ¯æéä»·</span><br /><span leaf="">â </span><strong><span leaf="">é</span></strong><span leaf="">ï¼äº§éææè¶ 颿å¢é¿</span><br /><span leaf="">â </span><strong><span leaf="">ä¼°å¼</span></strong><span leaf="">ï¼14.5å2025å¹´PEï¼ä½äºè¡ä¸å¹³å</span></p><p><span leaf="">90天å 13.4%ç䏿¶¨ç©ºé´é¢å ·å¸å¼åï¼èä¸é¿æçï¼éçæ°è½æºå¯¹ééæ±ççåï¼CMOCä½ä¸ºå ¨çé¢å çéç产åï¼æææç»åçäºè¿ä¸è¶ çº§å¨æãæèµè å¯å¯åå ³æ³¨å ¬å¸ä¸å£åº¦çäº§éæ°æ®åç¾èå¨è´§å¸æ¿çå¨åï¼è¿ä¸¤ä¸ªå¬ååå¯è½æä¸ºè¡ä»·çªç ´çå ³é®ã</span></p><p><span leaf=""><br /></span></p><p style="display: none;"><mp-style-type data-value="3"></mp-style-type></p>