www.sinobiopharm.com 1177 1,232,693 7.7%13.3% 156,036 155,843 14.5% 12.1% 21.05 21.03 14.5% 12.1% 11.1% 415,244 1.5 1.5 1.5 4.5 1
+ 130 2
GMP PVC GMP GMP 3
GMP CN20110001 MSCI 50 http://www.sinobiopharm.com 6.7% 10.4% 4
2 4811 2 131 41 1,232,693 7.7% 13.3% 156,036 155,843 14.5% 12.1% 21.05 21.03 14.5% 12.1% 415,244 566,518 46.0% 5
10,401 37,779 169,737 41,508 276,389 12.7% 259,625 17.3% 124,767 10.1% 6
15,524 6.8% 48,630 14.9% 48,198 32.0% (DDS) GMP 109,551 25,307 22.1% 136,555 11.1% 30,655 10.4% 27,390 20.8%18,650 5.8% 12,046 14.3% 13,926 73.1% 11,575 30.3% 6,372 61.9% 7
128,923 8.6% DDS 103,877 17.9% 22,740 49.7% 89,926 7.3% 65,950 14.3% 15,149 79,689 6.5% 59,935 66,791 5.4% 48,183 17,907 3.2% 8
45,900 3.7% 27,774 21.0% 13,386 32.0% 23,390 1.9% 17,786 20.5% 8,273 0.7% 9,000 6,753 13.3% 2 48 13 1 43853 31 181 22 21 130 9
147,210 11.9% 41 13 11 2 51913 53 (Bank of America Merrill Lynch 2016 Human Capital Conference) 210 10
E.1.2 A.6.7 415,244 271,106 144,386 141,999 112,554 30,606 55,953 53,372 11
2,059,160 1,648,262, 913,013603,957 44.3%36.6% 16,732 1,012,572,000951,239,000 12
3 12,326,933 11,442,550 (2,563,948) (2,596,263) 9,762,985 8,846,287 3 202,982 271,623 (5,125,920) (4,788,731) (692,602) (782,392) (1,526,295) (1,193,118) 4 (63,316) (62,628) 257,530 276,862 5 2,815,364 2,567,903 6 (485,902) (458,569) 2,329,462 2,109,334 1,558,432 1,390,222 771,030 719,112 2,329,462 2,109,334 8 21.03 18.76 7 13
2,329,462 2,109,334 (201,840) (163,825) (201,840) (163,825) (1,206) (1,206) (201,840) (165,031) 2,127,622 1,994,303 1,445,181 1,291,102 682,441 653,201 2,127,622 1,994,303 14
2,765,348 2,656,187 476,976 496,489 557,567 529,735 322,219 339,884 110,630 110,709 217,869 198,907 1,389,470 1,258,323 407,805 368,351 219,653 224,989 233,131 214,966 163,078 154,347 6,863,746 6,546,887 954,382 950,148 2,678,310 1,866,408 2,448,422 1,527,610 3,011,352 2,419,678 482,948 460,826 9 4,152,443 2,711,061 13,727,857 9,935,731 1,247,737 767,592 177,068 257,221 4,861,542 3,079,249 1,443,857 1,419,990 7,730,204 5,524,052 5,997,653 4,411,679 15
12,861,399 10,958,566 168,873 141,638 1,125,538 306,062 105,513 67,821 1,399,924 515,521 11,461,475 10,443,045 10 185,305 185,305 8,571,032 7,570,583 8,756,337 7,755,888 2,705,138 2,687,157 11,461,475 10,443,045 16
1. (a) (b) (c) 17
(i)(ii) (iii) (i)(ii) (iii) 2. (a) (b) (c) (i) (ii) 18
11,921,866 5,764 399,303 12,326,933 2,966,728 (187,816) 46,215 2,825,127 28,926 257,530 (296,219) 2,815,364 (485,902) 2,329,462 13,674,492 4,100,513 1,193,997 18,969,002 1,389,470 233,131 20,591,603 5,857,228 2,622,000 368,319 8,847,547 282,581 9,130,128 196,055 25,153 13,925 235,133 439,758 57 1,723 441,538 9,192 2 9,194 19
11,063,741 378,809 11,442,550 2,532,734 (69,849) 30,814 2,493,699 54,796 276,862 (257,454) 2,567,903 (458,569) 2,109,334 11,830,686 3,816,963 520,565 16,168,214 1,207,360 101,509 17,477,083 5,261,421 1,802,713 222,888 7,287,022 272,936 7,559,958 217,269 21,675 17,812 256,756 324,742 520,484 9,746 854,972 41 1 42 20
90% 90% 10% 3. 12,326,933 11,442,550 28,926 54,796 14,243 10,948 32,336 12,733 845 1,012 90,135 119,851 4,554 31,943 45,219 202,982 244,559 27,064 27,064 202,982 271,623 4. 63,316 62,628 21
5. 2,563,948 2,596,263 206,048 250,062 19,513 853 897 8,719 5,797 1,472,096 1,174,459 (28,926) (54,796) (14,243) (10,948) (90,135) (119,851) 1,927 (27,064) 14,548 14,789 3,447 3,565 836,003 780,527 176,569 170,712 1,012,572 951,239 6,482 18,164 47,792 67,884 6. 474,640 423,939 11,262 34,630 485,902 458,569 16.5% 16.5% 22
15% 25% 7. 1.5 1 18322 8. 1,558,432,0001,390,222,000 7,412,192,2097,412,192,209 9. 1,758,964 1,230,422 2,176,410 1,300,457 217,069 180,182 4,152,443 2,711,061 10. 7,412,192,209 0.025 7,412,192,209 0.025 185,305 185,305 23
3.10 3.10(A) 24