untitled

29 3 19 47.4 2.6 2846.24 3 2332.65 2223.73 8465.96 3435.44 4648 4148 3648 3148 2648 2148 1648 8319 8613 893 8122 933 3 1 28.9.15 2 28.6.16 4-6% 27 15-16 (8621)6138215 cheng@gjzq.com.cn (8621)6138271 zhuli@gjzq.com.cn 969 15A 211 此 报 告 仅 供 国 金 证 券 刘 蔚 使 用 1

... 5... 5... 7... 8... 1 29... 1... 1... 11... 15... 17... 17... 2... 22... 23... 24... 24 1... 5 2... 5 3... 6 4... 6 5... 7 6... 7 7... 7 8... 7 9 27... 8 1:... 8 11... 9 12... 9 13... 1 14... 11 15... 11 16... 11 17... 11 18 25 (%)... 12 19... 12 2

2... 12 21 UHT... 12 22... 12 23... 13 24... 13 25... 13 26... 13 27 GDP... 14 28... 14 29... 15 3... 15 31(28 )... 16 32(28 )... 16 3328 11... 16 34... 16 35... 17 36... 17 37... 17 38... 18 39 24... 18 4... 18 41... 18 42... 19 43... 19 44... 19 45... 19 46... 19 47... 19 48 27... 19 49... 2 5... 2 51... 2 52... 2 53... 21 54... 21 55... 21 56... 21 57... 22 58... 22 3

59... 22 6... 22 61... 23 62... 23 63.. 23 64... 23 65... 24 66... 25 67 PS... 25 4

26 2 () 44 3% 23 3 28 1 9 3 7 6 (1 ) 3% 1% 1% 9% 1 2 + 2 5-15 5 25 1994 43 / 24 58 / 5

3 43 43 45 48 49 51 53 54 56 56 58 / 4 / 9.5 / 6 / 4 / 1 29 2 6 4 8 7 6 5 4 3 2 1 78.% 76.% 74.% 72.% 7.% 68.% 66.% 64.% 62.% 2 22 23 24 25 26 27 6

28 11 32 12.1% 6 1 16.1% 5 28 212 5 181 32 478 1 5 6 25 2 8 7 6 15 5 4 1 3 2 5 1 1995 1996 1997 1998 1999 2 21 22 23 24 25 26 27 28 1982 1984 1986 1988 199 1992 1994 1996 1998 2 22 24 26 28 7 8 3 3 25 2 15 1 5 1964 1966 1968 197 1972 1974 1976 1978 198 1982 1984 1986 1988 199 1992 1994 1996 1998 2 22 24 26 28 7 25 2 15 1 5 1982 1984 1986 1988 199 1992 1994 1996 1998 2 22 24 26 28

9 27 27 1: 27 28 17.5 16.8 13. 13. 8. 7. 21.2 19.8 17. 15.5 39.5 39. 26. 24. 6. 63.5 32.7 31.2 67. 68.5 4. 39.3 3.9 3.5 2 21 22 23 24 25 26 27 28 8274 1255 12998 17463 2266 27534 31934 35 38 3813 4463 5678 7661 1315 125 1389 1482 159 5364 675 833 182 13341 16118 19183 2124 23159 9177 11213 13981 18463 23656 28618 32992 366 3959 522 61 577 75 832 918 13 115 126 1 43 28 2 25 32 33 65 75 51 41 77 91 91 65 74 57 51 563 68 626 821 898 951 171 1142 1236 58 7 72 83 68 6 55 56 57 1 2 1 4 5 22 18 35 51 61 55 62 42 39 8 88 17 133 127 115 116 94 91 1 8

11 232425 12 16.35 14.3 12 1 8 6 4.25.2.15.1 2.5 2 21 22 23 24 25 26 27 28E 9

21 24 27 6 29 21 29 7% 8% 15 5 7-8 4-6 13 5. 45. 4. 35. 3. 25. 2. 15. 1. 5.. 23 24H 24 25H 25 26H 26 27H 27 28H ).35.3.25.2.15.1.5 -.5 -.1 25 6 27 85% 7% 1

14 15 6.% 16.% 5.% 14.% 4.% 12.% 3.% 1.% 2.% 8.% 1.%.% 6.% 4.% 2.%.% 23 24 25 26 27 28 16 17 45 4 18 16 1 9 35 3 25 2 15 1 5 25 14 12 1 8 6 4 2 8 7 6 5 4 3 2 1 UHT 11

18 25 (%) 19 6 5 UHT 1% 9% 8% 4 7% 6% 3 2 1 5% 4% 3% 2% 1% % 2 21 UHT 25 2 18 UHT 2 16 14 15 12 1 1 8 6 5 4 2 26 27 26 27 1995 63% 26 71.7% 1995 3.55% 26 14.6% 1. 1995 33.4% 26 13.7% 1.8 1995.5 25 1.22 37.6% 22 1995 7.73 4.62.26.35.64.5 11.45 2 14.49 9.94 1.12.49 1.6.16 13.67 21 16.76 11.9 1.36.5 1.2.27 13.97 22 21.37 15.72 1.8.55 1.19.33 17.96 23 25.7 18.62 2.53.56 1.71.6 14.66 24 25.25 18.83 2.9.51 1.98.78 12.75 25 24.79 17.92 3.23.52 2.86 1.22 8.67 26 25.54 18.32 3.72.5 3.15-8.11 % 12 13.34 27.37 3.3 15.6 12

23 24 45, 4, 35, 3, 25, 2, 15, 1, 5, 4 35 3 25 2 15 1 5 21 22 23 24 25 26 27 28E UHT 1 9 8 7 6 5 4 3 2 1 21 22 23 24 25 26 27 28E UHT UHT 25 26 25 16 4 6 2 15 14 12 1 8 3 2 5 4 3 1 5 1995 1996 1997 1998 1999 2 21 22 23 24 25 26 27 / ( 6 4 2 1 1995 1996 1997 1998 1999 2 21 22 23 24 25 26 27 / 2 1 13

27 GDP 6-7 25 24 26 285 27 325 2% 28 14 12 1 8 6 4 2 22 23 24 25 26 27 28 29 21 1953 1g 4 1965 63.5 8.5% 14

14.7% 1671 99% 85% 96% 84% 18 7.82% 9.5% 29 3 14 12 1 8 6 4 2 199 1991 1992 1993 1994 1995 1996 1997 1998 1999 2 21 22 23 24 25 26 27 28 35.% 3.% 25.% 2.% 15.% 1.% 5.%.% -5.% -1.% -15.% -2.% 25, 2, 15, 1, 5, 21 22 23 24 25 26 27 28E 12.% 1.% 2 13 4 6 8 8.% 6.% 4.% 2.%.% -3 69 17 9% 1% 45.72 7.8 9% 15 27 78.35% CTR27 25 2 12 7% 28 11 15.95% 13.5% 12.32% 1.85% 2.46% 27 18.26% 12.58% 8.83% 27 36 12.58% 27 18 15

31(28 ) 32(28 ) 25% 14% 2% 12% 1% 15% 8% 1% 6% 4% 5% 2% % % 3328 11 18.% 16.% 14.% 12.% 1.% 8.% 6.% 4.% 2.%.% 34 23 24 25 26 27 4.71 72.14 18.25 162.46 213.18 6.5 87.35 121.75 163.39 193.6 53.5 6.21 74.54 86.85 1.16 59.81 67.86 69.4 72.13 82.6 18.17 18.64 21.77 15.5 27.7 1.98 3. 4.6 21.34 15.61 18.72 18.93 1.9 9.6 9.94 11.2 5.82 9.53 1.63 5.4 6.53 7.31 1.8 9.96 6.65 8.26 9.11 27 27 28 21.37 23% 13.2% 2 3% 27 7% 64 16

13 14 28 6 19 6 12 6 35 36, 11 3.6 3.4 3.2 3 2.8 2.6 2.4 2.2 2 23 4 23 8 23 12 37 (/5) 24 4 24 8 24 12 25 4 25 8 25 12 26 4 26 8 26 12 27 4 27 8 27 12 28 4 28 8 28 12 26 1.76 27 1 1 1.8 5 1 1.84 1 1 1.9 12 1 2.2.1 2.3 27 2.5 28 2.97 2.4 7% 28 832 65 735 32 17

38 39 24 9 8 7 6 5 4 3 2 1 2 3 2 4 2 5 2 6 2 7 2 3 2 4 2 5 26 27 2 3 2 4 2 5 2 6 2 7 1.9 1.7 1.5 1.3 1.1.9.7 2 1 2 7 21 1 21 7 22 1 22 7 (/) 23 1 23 7 24 1 24 7 25 1 25 7 26 1 26 7 27 1 27 7 28 1 28 7 4 29 3 ( 2.4 /) 28 5( 2.6 / ) 27 1 ( 2.3 /) 27 2 ( 1.9 / ) 1.76 / 64. 659. 659. 6241.5 6241.5 6366.5 1152. 1248. 114. 912. 834. 834. 5461. 6421. 4981. 2878.5 262.5 1937.5 41 18 16 14 12 1 8 6 4 2 261 263 265 267 (/5) 269 2611 271 273 275 277 (/5) 279 2711 281 283 285 287 289 2811 291 28 7 5.3 8 4686 1 757 8 61.6% 28 7 415 8 315 9 26 18

42 / / 25 17853.17 4417.52 2474.4 1684.16 2326.31 2177.84 26 2596.31 5279.9 2563.52 134917.84 28946.49 2145.49 27 6238.32 17391.25 283.31 98171.4 32394.23 3299.77 28 N.A N.A N.A 19. 398. 3944.45 43 44 25. 2. 15. 1. 5.. ( ( 5. 45. 4. 35. 3. 25. 2. 15. 1. 5.. / / 26 1 26 3 26 5 26 7 26 9 26 11 27 1 27 3 27 5 27 7 27 9 27 11 28 1 28 3 28 5 28 7 28 9 28 11 26 1 26 3 26 5 26 7 26 9 26 11 27 1 27 3 27 5 27 7 27 9 27 11 28 1 28 3 28 5 28 7 28 9 28 11 45 46 25 ( ( 25. / / 2 2. 15 1 5 15. 1. 5. 26 1 4 26 3 4 26 5 4 26 7 4 26 9 4 26 11 4 27 1 4 27 3 4 27 5 4 27 7 4 27 9 4 27 11 4 28 1 4 28 3 4 28 5 4 28 7 4 28 9 4 28 11 4. 26 1 26 3 26 5 26 7 26 9 26 11 27 1 27 3 27 5 27 7 27 9 27 11 28 1 28 3 28 5 28 7 28 9 28 11 47 21 19.56 4.27 15.29 22 26.38 5.1 21.28 23 31.5 4.89 26.61 24 34.72 6.1 28.71 25 32. 6.98 25.2 26 34.78 7.49 27.29 27 29.87 13.46 16.41 28 34.94 12.19 22.75 48 27 26 27 28.38.41.71 13.49 9.82 17.29.11.9.85.8.7.7 18.46 16.76 21.35 1.28 1.4 1.23.99 1.32 1.39 19

49 5 25 2 15 1 5 5 45 4 35 3 25 2 15 1 5 18 16 14 12 1 8 6 4 2 51 23 21 19 17 15 13 11 9 7 5 4 35 3 25 2 15 1 5 27 8 27 9 27 1 27 11 27 12 28 1 28 2 28 3 28 4 28 5 28 6 28 7 28 8 28 9 28 1 28 11 28 12 29 1 2 27 9 28 1 28 9 2 / 27 / 3% 52 P1=2.5 / P2=.3 / 2.9 / P3=5.7-7.1 / P4=6.5-8.2 / 2

53 54 16% 11% 14% 6% 8% 13% 23% 45% 64% 26 1 16.24 1.4 3.75 3.25% 3.2 2.3 3 55 6. 5. 4. 3. 2. 1.. 22 23 24 25 26 27 Bright Dairy Dean Foods Maeil Dairy MeiJi Dairies Mengniu Dairy Morinaga Milk Nam Yang Dairy Yakult Honsha Co Yili Dairy 56 8. 7. 6. 5. 4. 3. 2. 1.. -1. 22 23 24 25 26 27 Bright Dairy Dean Foods Maeil Dairy MeiJi Dairies Mengniu Dairy Morinaga Milk Nam Yang Dairy Yakult Honsha Co Yili Dairy 21

57 1. 8. 6. 4. 2.. 22 23 24 25 26 27-2. Bright Dairy Dean Foods Maeil Dairy MeiJi Dairies Mengniu Dairy Morinaga Milk Nam Yang Dairy Yakult Honsha Co Yili Dairy 58 6. 5. 4. 3. 2. 1.. 22 23 24 25 26 27 Bright Dairy Dean Foods Maeil Dairy MeiJi Dairies Mengniu Dairy Morinaga Milk Nam Yang Dairy Yakult Honsha Co Yili Dairy 59 22 23 24 25 26 27 28Q3 5.32% 5.6% 4.34% 4.4% 3.44%.55%.4% N.A 7.22% 5.69% 5.7% 5.8% 5.3% N.A 5.18% 2.18% 11.71% 5.42% 4.58% 9.87% 11.65% 3.48% 3.14% 4.7% 5.2% 5.51% 5.99% 6.78% 9.7% 7.54% 3.62% 5.74% 7.67% 5.42% 5.27% 8.26% 2.84% 19.53% 6.69% 6.39% 6.6% 6.95% 4.2% 3.94% 2.94% 2.79% 2.35% N.A N.A N.A 5.44% 5.44% 5.13% 5.33% 5.2% N.A 6 23 24 25 26 27 24% 24% 24% 23% 22% 6% 5% 6% 5% 5.4% 13% 14% 13% 14% 1.6% 5% 4% 4% 3% 2.8%.9%.9%.6%.5%.4% 19% 18% 18% 17% 14% 4-6% 22

1 1 3-5 61 62 8.% 7.% 6.% 5.% 4.% 3.% 2.% 32.6% 28.1% 36.2% 4.7% 68% 12% 14% 6% 1.%.% 26 27 63 64 4 35 3 25 2 15 1 5 1999 2 21 22 23 24 25 26 27 4 35 3 25 2 15 1 5 45.% 4.% 35.% 3.% 25.% 2.% 15.% 1.% 5.%.% 21 22 23 24 25 26 27 23

65 23 24 25 26 27 17% 74% 53% 53% 34.3% 75% 47% 53% 3% 13.76% 18% 9% 1% 3% 9.27% 44% 69% 61% 4% 9.6% 25% 15% 9% 47% 19.96% () 129% 217% -31% -22% 6.% 39% 4% 21% 5% 35.42% 144% 77% 5% 5% 31.2% 57% 39% 41% 35% 18.49% 18% 9% 1% 3% 13.72% 1 2 2-3 8 1% 24

66 15-16 14-15 28EPS 29EPS 21EPS 28PE 29PE 21PE 848.SZ 19.9 14.65.66.83 1.3 22.13 17.58 14.19 729.SZ 121.27 11.98.42.54.64 28.78 22.2 18.77 6298.SH 271.4 11.95.4.56.7 3.7 21.17 16.97 6779.SH 488.55 12.2.72.87 1.3 16.87 14.5 11.89 858.SZ 3795.97 14.75.48.65.77 3.92 22.53 19.15 895.SZ 65.99 31.65 1.14 1.47 1.93 27.87 21.53 16.4 568.SZ 1394.24 19.9 1.1 1.26 1.55 18.88 15.12 12.33 659.SH 372.48 8.78.37.46.54 23.61 18.93 16.36 869.SZ A 527.28 43.92 1.71 2.14 2.59 25.69 2.56 16.93 911.SZ 286.64 11.2.24.36.83 46.1 3.37 13.33 6616.SH 365.56 11.23.59.71.86 19.11 15.92 13.8 6597.SH 141.89 6.3 -.25.11.17-24. 56.3 34.72 66.SH 138.22 19.48.57.78.97 34.13 25.1 2.5 6519.SH 943.8 114.9 4.74 5.94 7.17 24.25 19.33 16.2 6887.SH 799.32 11.61-1.32.39.64-8.77 29.52 18.8 689.SH 432.92 16.9.65.79.96 26.19 21.3 17.57 6962.SH 21.7 9.72.33.29.41 29.66 33.79 23.87 6737.SH 15.6 11.5.37.52.61 31.37 22.26 18.82 27.22 23.75 17.7 67 PS 6 5 4 3 2 1 261 263 265 267 269 2611 271 273 275 277 279 2711 281 283 285 287 289 2811 291 25

: 26

612 2% 612 1%2% 612-1%1% 612 1%2% 612 2% 36 5% 36-5%5% 36 5% 27