三個皮匠報告
政策庫
new
付費
搜索

北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)-行業數據

北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)
公司業績彈性較大：假設稀土價格漲幅-10%~+100%、配額數量增長幅度為 0%~50%；我們測算可得，當氧化鐠釹價格增長 10%/30%/50%/100%，配額數量不變的情況下，公司對應 PE分別為 21/15/12/8x，公司估值水平有望隨著價格上漲帶來業績上升，進而 PE 快速下降。
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?。?52KB 圖片尺寸：2349*1038
同報告圖片
 / 46
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第1頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第2頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第3頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第4頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第5頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第6頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第7頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第8頁
fCDml6XmnJ8gICAgICAgfCDku7fmoLzvvIjlhYMv5ZCo77yJIHwKfC0tLS0tLS0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tfAp8IDIwMjQtMDggICAgfCAxNjAsMDAwICAgICAgICB8CnwgMjAyNC0wOSAgICB8IDE2MCwwMDAgICAgICAgIHwKfCAyMDI0LTEwICAgIHwgMTUwLDAwMCAgICAgICAgfAp8IDIwMjQtMTEgICAgfCAxNDUsMDAwICAgICAgICB8CgrotYTmlpnmnaXmupDvvJrnmb7lt53nm4jlrZrvvIzlm73ph5Hor4HliLjnoJTnqbbmiYA=
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第9頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第10頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第11頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第12頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第13頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第14頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第15頁
fCDnsbvliKsgICB8IOeZvuWIhuavlCB8CnwtLS0tLS0tLXwtLS0tLS0tLXwKfCDlm73lhoXphY3pop0gfCA0NyUgICAgfAp8IOWbveWGheW6n+aWmSB8IDIxJSAgICB8Cnwg576O5Zu955+/ICAgfCA3JSAgICAgfAp8IOe8heeUuOefvyAgIHwgMTElICAgIHwKfCDmvrPmtLLnn78gICB8IDYlICAgICB8Cnwg5YW25a6DICAgICB8IDIlICAgICB8Cnwg54us5bGF55+zICAgfCA2JSAgICAgfAoK6LWE5paZ5p2l5rqQ77yad2luZO+8jOWbvemHkeivgeWIuOeglOeptuaJgA==
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第16頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第17頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第18頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第19頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第20頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第21頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第22頁
fCDnsbvliKsgICB8IOeZvuWIhuavlCB8CnwtLS0tLS0tLXwtLS0tLS0tLXwKfCDljJfmlrnnqIDlnJ8gfCA2NyUgICAgfAp8IOS4reWbveeogOWcnyB8IDMzJSAgICB8CgrotYTmlpnmnaXmupDvvJrlt6Xkv6Hpg6jvvIzlm73ph5Hor4HliLjnoJTnqbbmiYA=
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第23頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第24頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第25頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第26頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第27頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第28頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第29頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第30頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第31頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第32頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第33頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第34頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第35頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第36頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第37頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第38頁
fCDlubTku70gfCDlkIjorqHkuqfph4/vvIjkuIflkKjvvIkgfCB5b3kg5Y+z6L20IHwKfC0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tLS18LS0tLS0tLS0tLXwKfCAyMDE4QSB8IDggICAgICAgICAgICAgICAgfCA1JSAgICAgICB8CnwgMjAyMEEgfCAxMCAgICAgICAgICAgICAgIHwgMjUlICAgICAgfAp8IDIwMjJBIHwgMTIgICAgICAgICAgICAgICB8IDE1JSAgICAgIHwKfCAyMDI0RSB8IDE0ICAgICAgICAgICAgICAgfCAxMCUgICAgICB8CnwgMjAyNkUgfCAxNiAgICAgICAgICAgICAgIHwgNSUgICAgICAgfAoK6LWE5paZ5p2l5rqQ77ya6ZOB5ZCI6YeR5Zyo57q/77yM5Zu96YeR6K+B5Yi456CU56m25omA
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第39頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第40頁
fCDml6XmnJ8gICAgICAgfCDku7fmoLzvvIjlhYMv5ZCo77yJIHwKfC0tLS0tLS0tLS0tLXwtLS0tLS0tLS0tLS0tLS0tfAp8IDIwMDQtMDQgICAgfCA2MDAwICAgICAgICAgICB8CnwgMjAwOS0wNyAgICB8IDQwMDAgICAgICAgICAgIHwKfCAyMDEyLTA0ICAgIHwgMjAwMCAgICAgICAgICAgfAp8IDIwMTQtMDYgICAgfCAxMDAwICAgICAgICAgICB8CnwgMjAxNi0wOCAgICB8IDEwMDAgICAgICAgICAgIHwKfCAyMDE4LTA5ICAgIHwgMjAwMCAgICAgICAgICAgfAp8IDIwMjAtMTEgICAgfCAzMDAwICAgICAgICAgICB8CnwgMjAyMi0xMiAgICB8IDQwMDAgICAgICAgICAgIHwKCui1hOaWmeadpea6kO+8mndpbmTvvIzlm73ph5Hor4HliLjnoJTnqbbmiYA=
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第41頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第42頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第43頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第44頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第45頁
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第46頁
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
北方稀土業績彈性測算(鐠釹漲幅、配額量相對于2023年均價，股價參考日2024年11月28日)_第47頁
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
所屬報告： 有色金屬行業研究：戰略金屬2025年度策略：價格價值雙牛市百般紅紫斗芳菲-241129（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