Monthly Report 26 7 4 (6795) -1 (767) -1 (539) -1 (6642) -1 (531) -2 (69) -2 26 5 26 1~5 12.54% 26 1~5 2544 25 1-5 143 6% 5 21-5818887-231 cuiyq@ebscn.com 21-5818887-279 zhanglong@ebscn.com (8621)5818887-25 dengwj@ebscn.com 9 1 26 6 28 26 6 3 1.17 /.2494 / G G G 6795G 6 (12 ) 6% 7% 43% 5% 25% 3% 1% 8% -1% 1-6 2-6 3-6 4-6 4-6 5-6 5-6
1~5 26 1~5 1-5 1732.52 12.54% 8127.79 12.71% 1241.37 13.91% 1 26 2.% 18.% 16.% 14.% 12.% 1.% 8.% 6.% 4.% 2.%.% 1-2 1-3 1-4 1-5 26 1~5 23.65% 22.56% 26.59% 14.23% 13.94% 13.1% 26 1~5 1357.17 11.3% 1289.29 11.4% 8817.95 11.5% 212.24 1.3% 2 26 2
2.% 15.% 1.% 5.%.% -5.% -1.% 1-2 1-3 1-4 1-5 26 1-5 2544.6 216.73 2318.88 25 26 1-5 9316 26 5 1-5 2111 1 1239 15 2312 143 1 26 1-2 1-3 1-4 1-5 86-44 1251-62 1674-78 2111-1 359-1 62 11 884 37 1239 15 913-63 145-9 1861-118 2312-143 5 1 5 26 1-5 26 1~5-17.34% -17.19% -16.55% -14.77% -12.75% -19.61% 3
-19.26% -17.8% -16.59% -16.23% 13.71% 1.9% 6.29% 4.18% 7.69% 7.22% 7.% 4.72% 25 2513 29% 1416 51% 26 2 5 1~15 9 1 26 3 5 5 14593.81 7.23% 4.44% 2466 13.66% 378.5 17.51% 1479.7% 7.84% 4
4 12. 4. 11. 35. 1. 3. 9. 25. 8. 2. 7. 15. 6. 1. 26 5 26 3 26 1 25 11 25 9 25 7 25 5 25 3 25 1 24 11 24 9 24 7 24 5 24 3 24 1 23 11 23 9 23 7 23 5 23 3 23 1 22 11 22 9 22 7 22 5 22 3 22 1 2 6 28.2446 / 26 1.5.2 / 5.25 /.31 /.15 / 5
2 1.5 1.2.1 // / /.3354.33.54 1.6% 1.28.335.324 1.1 3.4% 1.64.264.244 1.64 6.7%.89.259.242.89 3.7%.6 1.9.3399.329 1.9 3.3% 1.42.4382.424 1.42 3.3% 2.28.3618.339 2.28 6.7% 1.53.2553.24 1.53 6.4% 2.6.2726.252 2.6 8.2% 1.4.3724.362 1.4 2.9%.44.44.396.44 1.1%.35.445.41.35.9%.4.375.371.4 1.1%.2.356.354.2.6%..364.364..% 1.51.3471.332 1.51 4.5% 1.93.341.324 1.7 5.2% 1.97.3417.322 1.97 6.1%.96.3246.315.96 3.%.88.2358.227.88 3.9% 1..24.23 1. 4.3%.34.2364.233.34 1.5%.235 1.42.285.267 1.8 6.7% 1.6.367.351 1.6 4.6% 1.85.3875.369 1.85 5.% 1.32.3342.321 1.32 4.1% 1.3.37.357 1.3 3.6% 1.48.3328.318 1.48 4.7% 1.3.3223.312 1.3 3.3% 1.174 2.494 6
3 6EPS / / 7EPS / 611 G.99.4.47 6795.111.44.5 6886 G.116.6.69 627 G.111.19.25 539 G.165.36.42 6 G.142.42.58 767 G.191.37.5 6642 G.43.57.58 7 26 5 8 3 6 26 5 23 11.84 G G G 7
4 G 2 5.92 11.84 G 3 - - G 6 - - G 8 - - G 5% 15 - - G - - 5 G - - 1 G - - 3.4 2*6 1 G 51% 5.32% 35% 2% G 2 G 57 2*6 6795 1 + 1 3 8
2 3 4 G 6 G 1 2 6 72 232 3 9
A (7-4) EPS( ) P/E(x) P/B(x) ( ) 5 6F 7F 5 6F 7F 5 6F 27 8.29 552.6.64.63 13.7 12.9 13.1 2.22 2.4-1 -1 531 6.3 119.46.5.69 13.1 12.2 8.7 1.83 1.63-2 -2 539 4.66 513.27.32.37 17.2 14.7 12.6 1.48 1.41-1 -1 767 4.94 42.22.37.5 22.7 16.1 13.5 2.83 2.67-1 -1 621 4.66 317.25.27.31 18.3 19.1 18 1.16 1.11-1 -1 627 3.54 569.17.19.25 21 2.9 17.6 1.7 1.6-1 -1 698 4.66 68.3.35.41 15.5 13.3 11.5 1.24 1.19-1 -1 6642 6.16 886.46.57.58 13.3 1.9 1.9 1.82 1.65-1 -1 6795 8.3 615.4.44.5 19.8 17 16.9 2.48 2.22-1 -1 6886 6.6 27.67.6.69 9 1.8 8.8 2.48 2.9-1 -1 69 6.87 2715.41.43.45 16.8 15.9 15.2 2.53 24.1-1 -1 : Wind 1
PE Band 11 8 6 3 27x 24x 2x 17x 13x 1x 6 5 3 2 22x 19x 16x 13x 1x 7x 14 11 7 4 31x 27x 23x 18x 14x 1x 9 7 5 2 18x 16x 14x 12x 1x 8x 9 13 43x 7 5 2 16x 14x 12x 1x 8x 6x 1 7 3 36x 29x 21x 14x 7x 6 15% 6 5% 15% 6-5% 5% 6 5% 15% 6 15% 11