三個皮匠報告
政策庫
new
付費
搜索

可比公司估值比較（市凈率法）-行業數據

可比公司估值比較（市凈率法）
可比公司估值比較（市凈率法）
4.2 投資建議及估值 首次覆蓋給予“買入”評級。預計公司 2023-2025 年凈利潤為 29/142/174 億元。參考可比公司 PB 均值，給予公司 2024 年 3.7 倍 PB估值，對應目標價 8.83元。
行業數據 下載Excel 下載圖片 原圖定位
圖片屬性
圖片格式：PNG 圖片大?。?7KB 圖片尺寸：2349*469
同報告圖片
 / 69
可比公司估值比較（市凈率法）_第1頁
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
可比公司估值比較（市凈率法）_第2頁
可比公司估值比較（市凈率法）_第3頁
可比公司估值比較（市凈率法）_第4頁
可比公司估值比較（市凈率法）_第5頁
可比公司估值比較（市凈率法）_第6頁
fCDlubTku70gfCDljZfoiKrnianmtYHmlLblhaXljaDmr5QgfCDlhbbkvZnkuJrliqHmlLblhaXljaDmr5QgfAp8LS0tLS0tfC0tLS0tLS0tLS0tLS0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tLS18CnwgMjAyMCB8IDIwJSAgICAgICAgICAgICAgfCA4MCUgICAgICAgICAgICAgIHwKfCAyMDIxIHwgMjAlICAgICAgICAgICAgICB8IDgwJSAgICAgICAgICAgICAgfAp8IDIwMjIgfCAyMCUgICAgICAgICAgICAgIHwgODAlICAgICAgICAgICAgICB8CgrotYTmlpnmnaXmupDvvJrlhazlj7jlhazlkYrvvIzlm73ph5Hor4HliLjnoJTnqbbmiYA=
可比公司估值比較（市凈率法）_第7頁
可比公司估值比較（市凈率法）_第8頁
fCDlubTku70gfCDljZfmlrnoiKrnqbogfCDkuK3lm73lm73oiKogfCDkuK3lm73kuJzoiKogfAp8LS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tfAp8IDIwMDggfCAxJSAgICAgfCAtMSUgICAgfCAtMSUgICAgfAp8IDIwMDkgfCAzOSUgICAgfCAxOSUgICAgfCA5JSAgICAgfAp8IDIwMTAgfCAtMyUgICAgfCAxMCUgICAgfCAzJSAgICAgfAp8IDIwMTEgfCAzJSAgICAgfCAzJSAgICAgfCAxMSUgICAgfAp8IDIwMTIgfCAxMyUgICAgfCAgICAgICAgfCAgICAgICAgfAoK6LWE5paZ5p2l5rqQ77ya5YWs5Y+45bm05oql77yM5Zu96YeR6K+B5Yi456CU56m25omA
可比公司估值比較（市凈率法）_第9頁
fCDlubTku70gfCDljZfmlrnoiKrnqbogfCDkuK3lm73lm73oiKogfCDkuK3lm73kuJzoiKogfAp8LS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tfAp8IDIwMTkgfCA3JSAgICAgfCAtICAgICAgfCAtICAgICAgfAp8IDIwMjAgfCAtNDAlICAgfCAtICAgICAgfCAtICAgICAgfAp8IDIwMjEgfCAxMCUgICAgfCAtICAgICAgfCAtICAgICAgfAp8IDIwMjIgfCAtMTQlICAgfCAtICAgICAgfCAtICAgICAgfAp8IDIwMjNRMSB8IDU5JSAgICB8IC0gICAgICB8IC0gICAgICB8CgrotYTmlpnmnaXmupDvvJrlhazlj7jlubTmiqXvvIzlm73ph5Hor4HliLjnoJTnqbbmiYA=
可比公司估值比較（市凈率法）_第10頁
可比公司估值比較（市凈率法）_第11頁
可比公司估值比較（市凈率法）_第12頁
可比公司估值比較（市凈率法）_第13頁
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
可比公司估值比較（市凈率法）_第14頁
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
可比公司估值比較（市凈率法）_第15頁
可比公司估值比較（市凈率法）_第16頁
可比公司估值比較（市凈率法）_第17頁
可比公司估值比較（市凈率法）_第18頁
可比公司估值比較（市凈率法）_第19頁
可比公司估值比較（市凈率法）_第20頁
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
可比公司估值比較（市凈率法）_第21頁
可比公司估值比較（市凈率法）_第22頁
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
可比公司估值比較（市凈率法）_第23頁
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
可比公司估值比較（市凈率法）_第24頁
可比公司估值比較（市凈率法）_第25頁
可比公司估值比較（市凈率法）_第26頁
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
可比公司估值比較（市凈率法）_第27頁
可比公司估值比較（市凈率法）_第28頁
可比公司估值比較（市凈率法）_第29頁
可比公司估值比較（市凈率法）_第30頁
可比公司估值比較（市凈率法）_第31頁
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
可比公司估值比較（市凈率法）_第32頁
可比公司估值比較（市凈率法）_第33頁
可比公司估值比較（市凈率法）_第34頁
可比公司估值比較（市凈率法）_第35頁
可比公司估值比較（市凈率法）_第36頁
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
可比公司估值比較（市凈率法）_第37頁
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
可比公司估值比較（市凈率法）_第38頁
可比公司估值比較（市凈率法）_第39頁
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
可比公司估值比較（市凈率法）_第40頁
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
可比公司估值比較（市凈率法）_第41頁
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
可比公司估值比較（市凈率法）_第42頁
fCDoiKrnur8gICB8IDIwMTjlubTlhajnpajku7cgfCAyMDIz5bm05YWo56Wo5Lu3IHwg5rao5bmFICB8CnwtLS0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tfC0tLS0tLS0tLS0tLS0tLS18LS0tLS0tfAp8IOS6rOayque6vyB8IDIyMDAgICAgICAgICAgIHwgMzgwMCAgICAgICAgICAgfCA3MyUgIHwKfCDkuqzlub/nur8gfCAxOTAwICAgICAgICAgICB8IDMzMDAgICAgICAgICAgIHwgNzYlICB8Cnwg5Lqs5rex57q/IHwgMjIwMCAgICAgICAgICAgfCAzOTAwICAgICAgICAgICB8IDc1JSAgfAp8IOayquW5v+e6vyB8IDE0MDAgICAgICAgICAgIHwgMjQwMCAgICAgICAgICAgfCA3NCUgIHwKfCDmsqrmt7Hnur8gfCAxNTAwICAgICAgICAgICB8IDI2MDAgICAgICAgICAgIHwgNzUlICB8CgrotYTmlpnmnaXmupDvvJrmsJHoiKrlsYDvvIzmkLrnqIvvvIzlm73ph5Hor4HliLjnoJTnqbbmiYA=
可比公司估值比較（市凈率法）_第43頁
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
可比公司估值比較（市凈率法）_第44頁
fCDlubTku70gfCDljZfoiKogfCDkuJzoiKogfCDlm73oiKogfAp8LS0tLS0tfC0tLS0tLXwtLS0tLS18LS0tLS0tfAp8IDIwMTcgfCA3NTQgIHwgLSAgICB8IC0gICAgfAp8IDIwMTggfCA4NDAgIHwgLSAgICB8IC0gICAgfAp8IDIwMTkgfCA4NjIgIHwgLSAgICB8IC0gICAgfAp8IDIwMjAgfCA4NjcgIHwgLSAgICB8IC0gICAgfAp8IDIwMjEgfCA4NzggIHwgLSAgICB8IC0gICAgfAp8IDIwMjIgfCA4OTMgIHwgLSAgICB8IC0gICAgfAp8IDIwMjIuNSB8IDg5MiAgfCAtICAgIHwgLSAgICB8CgrotYTmlpnmnaXmupDvvJrlkITlhazlj7jlubTmiqXvvIzlm73ph5Hor4HliLjnoJTnqbbmiYA=
可比公司估值比較（市凈率法）_第45頁
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
可比公司估值比較（市凈率法）_第46頁
可比公司估值比較（市凈率法）_第47頁
可比公司估值比較（市凈率法）_第48頁
可比公司估值比較（市凈率法）_第49頁
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
可比公司估值比較（市凈率法）_第50頁
可比公司估值比較（市凈率法）_第51頁
可比公司估值比較（市凈率法）_第52頁
可比公司估值比較（市凈率法）_第53頁
可比公司估值比較（市凈率法）_第54頁
fOW5tOS7vXzmnLrpmJ/mlbDph48o5p62KXzlop7pgJ8oJSl8CnwtLS18LS0tfC0tLXwKfDIwMTd8NzUwfC18CnwyMDE4fDg1MHwxMy4zM3wKfDIwMTl8ODYwfDEuMTh8CnwyMDIwfDg2MHwwLjB8CnwyMDIxfDg3MHwxLjE2fAp8MjAyMnw5MDB8My40NXwKCui1hOaWmeadpea6kO+8muWFrOWPuOW5tOaKpe+8jOWbvemHkeivgeWIuOeglOeptuaJgA==
可比公司估值比較（市凈率法）_第55頁
5oqx5q2J77yM5oiR5peg5rOV5o+Q5Y+W5Zu+54mH5Lit55qE5pWw5o2u5oiW55Sf5oiQ6KGo5qC844CC5aaC5p6c5L2g6ZyA6KaB5biu5Yqp77yM6K+35ZGK6K+J5oiR5YW35L2T55qE5YaF5a655oiW5pWw5o2u77yM5oiR5Lya5bC95Yqb5o+Q5L6b5pSv5oyB44CC
可比公司估值比較（市凈率法）_第56頁
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
可比公司估值比較（市凈率法）_第57頁
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
可比公司估值比較（市凈率法）_第58頁
可比公司估值比較（市凈率法）_第59頁
可比公司估值比較（市凈率法）_第60頁
可比公司估值比較（市凈率法）_第61頁
可比公司估值比較（市凈率法）_第62頁
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
可比公司估值比較（市凈率法）_第63頁
可比公司估值比較（市凈率法）_第64頁
可比公司估值比較（市凈率法）_第65頁
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
可比公司估值比較（市凈率法）_第66頁
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
可比公司估值比較（市凈率法）_第67頁
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
可比公司估值比較（市凈率法）_第68頁
fCDljZfoiKogfCDkuJzoiKogfCDlm73oiKogfCDlhbbku5YgfAp8LS0tfC0tLXwtLS18LS0tfAp8IDI0LjklIHwgMTYuOSUgfCAxNS4zJSB8IDQyLjklIHwKCgrotYTmlpnmnaXmupDvvJrmsJHoiKrlsYAsIOWbvemHkeivgeWIuOeglOeptuaJgA==
可比公司估值比較（市凈率法）_第69頁
fCDnvo7lm73oiKrnqbogfCDovr7nvo7oiKrnqbogfCDopb/ljZfoiKrnqbogfCDnvo7ogZToiKogfCDljZfmlrnoiKrnqbogfCDnkZ7lronoiKrnqbogfCDmsYnojo7oiKrnqbogfCDkuK3lm73kuJzoiKogfCDoi7Hlm73lm73pmYXoiKrnqbogfCDkuK3lm73lm73oiKogfAp8IC0tLSB8IC0tLSB8IC0tLSB8IC0tLSB8IC0tLSB8IC0tLSB8IC0tLSB8IC0tLSB8IC0tLSB8IC0tLSB8CnwgMjMwIHwgMjIwIHwgMTYwIHwgMTYwIHwgMTQwIHwgMTQwIHwgMTMwIHwgMTIwIHwgMTEwIHwgMTAwIHwKCui1hOaWmeadpea6kDogSUFUQSwg5Zu96YeR6K+B5Yi456CU56m25omA
可比公司估值比較（市凈率法）_第70頁
所屬報告： 南方航空-公司研究報告-經營恢復領跑盈利改善可期-230709（28頁）.pdf
打包全文圖表

相關數據

最新數據
聯系我們
  • 0731-84720580
  • sgpjbg002
  • 工作日 9:30 - 18:00
關于我們
侵權處理
關于我們

三個皮匠報告專業的行業報告下載站，每日更新，歡迎大家關注！

copyright@2008-2013 長沙景略智創信息技術有限公司版權所有
網站備案/許可證號：湘B2-20190120

客服
商務合作
小程序
服務號
折疊
午夜网日韩中文字幕,日韩Av中文字幕久久,亚洲中文字幕在线一区二区,最新中文字幕在线视频网站