三個皮匠報告
政策庫
new
付費
搜索

科凈源WACC估值敏感性分析表（市值，百萬元）-行業數據

圖片屬性
圖片格式：PNG 圖片大?。?33KB 圖片尺寸：2310*718
同報告圖片
 / 51
科凈源WACC估值敏感性分析表（市值，百萬元）_第1頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第2頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第3頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第4頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第5頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第6頁
fCDogqHkuJzlkI3np7AgfCDmjIHogqHmr5TkvosgfAp8IC0tLSB8IC0tLSB8Cnwg6JGb5pWsIHwgMzEuOTglIHwKfCDokZvmnpfmm6YgfCAxMC42NCUgfAp8IOW8oOiMueaVjyB8IDkuMDYlIHwKfCDpq5jmipXlkI3lipsgfCA4Ljg2JSB8Cnwg5bmz5piT57yJ5YWDIHwgNi4yMiUgfAp8IOWFtuS7ljE45ZCN6IKh5LicIHwgMzMuMjQlIHwKCui1hOaWmeadpea6kO+8muaLm+iCoeivtOaYjuS5pu+8jOawkeeUn+ivgeWIuOeglOeptumZog==
科凈源WACC估值敏感性分析表（市值，百萬元）_第7頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第8頁
fCDlubTku70gfCDkuK3lm73kurrlnYfmsLTotYTmupDph4/vvIhtwrMv5Lq677yJIHwKfC0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLXwKfCAyMDEyQSB8IDIxOTAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAxM0EgfCAyMDUwICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTRBIHwgMjAwMCAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDE1QSB8IDIwMzAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAxNkEgfCAyMzQwICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMTdBIHwgMjA3MCAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDE4QSB8IDE5NTAgICAgICAgICAgICAgICAgICAgICB8CnwgMjAxOUEgfCAyMDUwICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjBBIHwgMjIxMCAgICAgICAgICAgICAgICAgICAgIHwKfCAyMDIxQSB8IDIwOTAgICAgICAgICAgICAgICAgICAgICB8CgrotYTmlpnmnaXmupDvvJrlm73lrrbnu5/orqHlsYDvvIzmsJHnlJ/or4HliLjnoJTnqbbpmaI=
科凈源WACC估值敏感性分析表（市值，百萬元）_第9頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第10頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第11頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第12頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第13頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第14頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第15頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第16頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第17頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第18頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第19頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第20頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第21頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第22頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第23頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第24頁
fCDml6XmnJ8gfCDmsLTnjq/looPmsrvnkIbokKXkuJrmlLblhaXpooTmtYvvvIjkuIfkur/lhYPvvIkgfAp8LS0tLS0tfC0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tLS0tfAp8IDIwMTkgfCAwLjYzICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjBlfCAwLjY4ICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjFlfCAwLjc5ICAgICAgICAgICAgICAgICAgICAgICAgfAp8IDIwMjVlfCAxLjQzICAgICAgICAgICAgICAgICAgICAgICAgfAoK6LWE5paZ5p2l5rqQ77ya5oub6IKh6K+05piO5Lmm77yM5rCR55Sf6K+B5Yi456CU56m26Zmi5pW055CG
科凈源WACC估值敏感性分析表（市值，百萬元）_第25頁
fCDlubTku70gIHwg5YCN5p2w54m5ICB8IOmHkei+vuiOsSAgfCDph5Hnp5Hnjq/looMgIHwg56eR5YeA5rqQICB8IOW+t+ael+a1tyAgfCDljY7pqpDnjq/kv50gIHwKfC0tLS0tLS18LS0tLS0tLS18LS0tLS0tLS18LS0tLS0tLS0tLXwtLS0tLS0tLXwtLS0tLS0tLXwtLS0tLS0tLS0tfAp8IDIwMThBIHwgNDAlICAgIHwgNjUlICAgIHwgMzUlICAgICAgfCA0NSUgICAgfCA1NSUgICAgfCAyNSUgICAgICB8CnwgMjAxOUEgfCAzNSUgICAgfCA3MCUgICAgfCAzMCUgICAgICB8IDQwJSAgICB8IDUwJSAgICB8IDMwJSAgICAgIHwKfCAyMDIwQSB8IDQwJSAgICB8IDY1JSAgICB8IDM1JSAgICAgIHwgNTAlICAgIHwgNjAlICAgIHwgMzAlICAgICAgfAp8IDIwMjFBIHwgNDAlICAgIHwgNjUlICAgIHwgMzUlICAgICAgfCA0NSUgICAgfCA0NSUgICAgfCAzMCUgICAgICB8CnwgMjAyMkEgfCAzNSUgICAgfCA3MCUgICAgfCAzNSUgICAgICB8IDQ1JSAgICB8IDQ1JSAgICB8IDMwJSAgICAgIHwKCui1hOaWmeadpea6kO+8mldpbmTvvIzmsJHnlJ/or4HliLjnoJTnqbbpmaI=
科凈源WACC估值敏感性分析表（市值，百萬元）_第26頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第27頁
fCDlubTku70gfCDlgI3mnbDnibkgfCDph5Hovr7ojrEgfCDph5Hnp5Hnjq/looMgfCDnp5Hlh4DmupAgfCDlvrfmnpfmtbcgfCDljY7pqpDnjq/kv50gfAp8LS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tfC0tLS0tLS0tLS18LS0tLS0tLS18LS0tLS0tLS18LS0tLS0tLS0tLXwKfCAyMDE4QSB8IDEuMCUgICB8IDEwLjAlICB8IDMuMCUgICAgIHwgNi4wJSAgIHwgMC41JSAgIHwgMi4wJSAgICAgfAp8IDIwMTlBIHwgMS41JSAgIHwgMTEuMCUgIHwgNC4wJSAgICAgfCA1LjAlICAgfCAwLjUlICAgfCAyLjUlICAgICB8CnwgMjAyMEEgfCAxLjAlICAgfCAxMC41JSAgfCAzLjUlICAgICB8IDQuMCUgICB8IDAuNSUgICB8IDIuMCUgICAgIHwKfCAyMDIxQSB8IDEuNSUgICB8IDEwLjAlICB8IDQuNSUgICAgIHwgMy4wJSAgIHwgMC41JSAgIHwgMy4wJSAgICAgfAp8IDIwMjJBIHwgMS4wJSAgIHwgMTAuMCUgIHwgNC4wJSAgICAgfCAzLjAlICAgfCAwLjUlICAgfCAyLjUlICAgICB8CgrotYTmlpnmnaXmupDvvJpXaW5k77yM5rCR55Sf6K+B5Yi456CU56m26Zmi
科凈源WACC估值敏感性分析表（市值，百萬元）_第28頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第29頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第30頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第31頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第32頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第33頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第34頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第35頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第36頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第37頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第38頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第39頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第40頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第41頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第42頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第43頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第44頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第45頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第46頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第47頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第48頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第49頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第50頁
科凈源WACC估值敏感性分析表（市值，百萬元）_第51頁
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
科凈源WACC估值敏感性分析表（市值，百萬元）_第52頁
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
所屬報告： 科凈源-公司投資價值分析報告：技術革新引領者參與國家水網建設宏圖-230719（55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