多股对比 折现器 金融建模 股债比 排雷 性价比 相关性 说明书 建议反馈
请用微信扫码
注册 登录
估值基数(元)
未来N年增长(%)
折现率(%) 相当于 - 倍PE
永续增长率(%)
估值(亿元)

-

计算估值
总市值(亿元)

-

阶段 未来值 现值
暂无数据
- +

建议参数

最近1年(归母净利)
-
选我填入估值基数
三年平均(归母)
-
选我
五年平均(归母)
-
选我
十年平均(归母)
-
选我
建议折现率(%)
-
使用并填入折现率

复合增长率

3年增长(%)
-
选我填入近年增长
5年增长(%)
-
选我
8年增长(%)
-
选我
10年增长(%)
-
选我
上市以来增长(%)
-
选我

说明:


一、关于估值基数
  1. 不要迷信自由现金流,大多企业没有还不好算。如果你非要算,我也不拦你,你自已算好填入基数框就可以了。
  2. 长期来说净利润等于经营现金流净额,且净利润中还包含折旧,如果长期不等于先看看是不是假账
  3. 我们给了四种口径的归母净利,如果差异太大,不建议使用DCF估值,他不适合

二、未来x年增长
  1. 我们提供了四个值,要选就选最低的。如果波动很大的周期股,最好放弃DCF估值法
  2. 阶段建议用5年左右,正常人的眼界最多看到五年后的企业,说十年后企业是什么样子,其实都是瞎猜。
  3. 建议保守,30~40+增速的企业不适合DCF(除非使用年份少)

三、关于折现率
  1. 建议使用我们的参数
  2. 不用也是可以,但你至少要知道他是什么意思

四、永续增长率
  1. 为了避免你过份乐观,我们锁死了上限(上限3%)
  2. 默认是0,我们也建议使用0,哪有什么永远?都是骗鬼的话

五、其它用途
  1. 如果你要算复利,其它值填零,只填基数。然后看未来值,要看几年加几年
  2. 同理估算通胀贬值也是可以的,只填期数和折现率,其它填零然后看现值,要看几年加几年
  3. 另外你还可以测算企业需要多少的成长,才能配的上现在的市值

评价数据

N年折现合计

-

永续价值

-

估值

-

证券代码002507
上市年数11.44
财报时间2018-12-31
财报季节4
财报评分95.5
财报平均分105.1
最终参考24.92
估值pb3
估值pe29.38
dcf17.31
VP.713
R0.049
R1229修21.67
每股收益.85
成长评分12292
成长估值122924.92
close_now34.95
pe_now57.0966
pb_now12.3193
wr673.4967
wr1073.4967
ratio_day_fail0%
ratio_success0%
r_count_success0
r_count_fail0
r_count_unknow0
刷新日期2022/5/2 0:58:48
评语

经营性利润占87.76

现金流和利润接近,勉强算匹配的上吧!

净资产收益率26.78,历害!

毛利率高达55.76

净利率34.57,历害!

三费占比17.6

货卖的有点慢哦,要124.49天,才能卖完

账期超短,只要0.91天钱就收回来了

一个经营周期只需要75.35天,说明钱流转的很快

生产性资产占31.36

欠钱也是一种能力,其它类负债占比39.89

自选False

财报原始数据

002507
涪陵榨菜
重庆市涪陵榨菜集团股份有限公司
食品饮料
食品综合
88763
20101123
L
2933
重庆
重庆市
www.flzc.com
S
sql
12|238
序号
_0
_1
_2
_3
_4
_5
_6
_7
_8
_9
_10
_11
_12
_13
_14
_15
_16
_17
_18
_19
_20
_21
_22
_23
_24
_25
_26
_27
_28
_29
_30
_31
_32
_33
_34
_35
_36
_37
_38
_39
_40
_41
_42
_43
_44
_45
_46
_47
_48
_49
_50
_51
_52
_53
_54
_55
_56
_57
_58
_59
_60
_61
_62
_63
_64
_65
_66
_67
_68
_69
_70
_71
_72
_73
_74
_75
_76
_77
_78
_79
_80
_81
_82
_83
_84
_85
_86
_87
_88
_89
_90
_91
_92
_93
_94
_95
_96
_97
_98
_99
_100
_101
_102
_103
_104
_105
_106
_107
_108
_109
_110
_111
_112
_113
_114
_115
_116
_117
_118
_119
_120
_121
_122
_123
_124
_125
_126
_127
_128
_129
_130
_131
_132
_133
_134
_135
_136
_137
_138
_139
_140
_141
_142
_143
_144
_145
_146
_147
_148
_149
_150
_151
_152
_153
_154
_155
_156
_157
_158
_159
_160
_161
_162
_163
_164
_165
_166
_167
_168
_169
_170
_171
_172
_173
_174
_175
_176
_177
_178
_179
_180
_181
_182
_183
_184
_185
_186
_187
_188
_189
_190
_191
_192
_193
_194
_195
_196
_197
_198
_199
_200
_201
_202
_203
_204
_205
_206
_207
_208
_209
_210
_211
_212
_213
_214
_215
_216
_217
_218
_219
_220
_221
_222
_223
_224
_225
_226
_227
_228
_229
_230
_231
_232
_233
_234
_235
_236
_237
a_0
002507
2021-12-31
3086078042.64
0
0
0
0
0
0
0
0
0
0
0
2865481.72
5196675.67
0
0
0
0
0
0
0
0
0
0
7827596.92
0
401297027.57
0
0
2391021263.41
5894286087.93
0
0
0
2054400
0
3205524.67
0
0
0
0
0
0
1201134379.35
74292191.47
0
0
0
0
507479099.05
0
0
38913076.54
0
22914397.48
4425778.2
1854418846.76
0
7748704934.69
0
0
0
0
0
0
0
0
0
0
154258633.68
90292518.29
0
0
53740866.33
58504129.18
0
0
0
0
0
0
0
0
0
0
101544210.42
0
0
0
0
0
11332234.81
0
469672592.71
0
0
0
14688345.59
0
14688345.59
0
16384286.59
0
80908829.14
111981461.32
0
581654054.03
887630022
0
0
0
0
3202939846.43
0
293102633.85
0
2783378378.38
0
0
0
0
0
7167050880.66
0
7167050880.66
7748704934.69
2518647389.14
2518647389.14
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1698501611.99
1199939736.71
0
0
0
0
0
0
0
0
0
39499932.37
0
0
475021051.5
79667229.57
-95626338.16
2443474.48
0
0
42920711.03
0
0
13024579.77
873647593.47
162664.53
0
187615.14
0
0
873622642.86
131664185.57
0
0
741958457.29
741958457.29
0
.87
.87
0
741958457.29
741958457.29
0
2804061644.78
0
0
0
0
0
0
0
0
0
0
0
80522600.59
1049184093.16
0
0
0
0
0
302438234.79
337116174.21
450363287.25
745482455.96
546668976.64
5540152.26
196270.8
0
0
140901597.2
3830000000
0
0
0
-3418496197.5
3279921524.52
3279921524.52
0
0
0
0
0
266289006.6
0
1478331.89
3012154186.03
-104716.53
0
339035727.96
310934420.62
649970148.58
a_1
002507
2020-12-31
1749576465.89
0
0
0
0
0
0
0
0
0
0
0
2735629.2
24101460.55
0
0
0
0
0
0
0
0
0
0
8441875.72
0
382821548.88
0
0
21645597.41
2189322577.65
0
0
0
2054400
0
0
0
0
0
0
0
0
1056151581.35
122470159.05
0
0
0
0
152650546.36
0
0
38913076.54
8029.58
23356056
384685488.32
1780289337.2
0
3969611914.85
0
0
0
0
0
0
0
0
0
0
79801562.78
114145865.52
0
0
38037545.76
37890647.23
0
0
0
0
0
0
0
0
0
0
170965499.23
0
0
0
0
0
14838522.05
0
455679642.57
0
0
0
11833343.46
0
11833343.46
0
5661266.83
0
84977756.54
102472366.83
0
558152009.4
789357241
0
0
0
0
21291102.91
0
252800043.38
0
2348011518.16
0
0
0
0
0
3411459905.45
0
3411459905.45
3969611914.85
2272746598.51
2272746598.51
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1379965038.28
948553265.56
0
0
0
0
0
0
0
0
0
33470305.88
0
0
368033510.77
64315855.27
-34407899.2
412900.13
0
0
11235947.7
0
0
11045036.33
914649644.13
792473.33
0
1355974.59
0
0
914086142.87
136980360.29
0
0
777105782.58
777105782.58
0
.98
.98
0
777105782.58
777105782.58
0
2593068330.01
0
0
0
0
0
0
0
0
0
0
654591.74
60472617.36
805741177.18
0
0
0
0
0
243271200.37
319976091
346131106.95
939075963.61
1662858963.34
11235947.7
85437.17
0
0
172132447.02
2720000000
0
0
0
-1217952098.81
0
0
0
0
0
0
0
236807172.3
0
0
-236807172.3
-439188.25
0
-516122495.75
827056916.37
310934420.62
a_2
002507
2019-12-31
955732200.93
0
0
0
0
0
0
0
0
0
0
0
386077.13
5603680.55
0
0
0
0
0
0
0
0
0
0
17198747.97
0
413655558.53
0
0
243362082.47
1635938347.58
0
0
0
2054400
0
0
0
0
0
0
0
0
909013595.69
244414644.92
0
0
0
0
150899042.14
0
0
38913076.54
11241.62
23777893.4
357017571.65
1726101465.96
0
3362039813.54
0
0
0
0
0
0
0
0
0
0
76024834.9
101746428.96
0
0
30562223.19
17834526.19
0
0
0
0
0
0
0
0
0
0
159022296.19
0
0
0
0
0
0
0
385190309.43
0
0
0
11833343.46
0
11833343.46
0
5961514.99
0
87893350.49
105688208.94
0
490878518.37
789357241
0
0
0
0
21291102.91
0
223562308.06
0
1836950643.2
0
0
0
0
0
2871161295.17
0
2871161295.17
3362039813.54
1989593123.12
1989593123.12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1327294215.43
823461876.3
0
0
0
0
0
0
0
0
0
28883081.7
0
0
406932660.56
73118947.83
-5102350.96
-915184.66
0
0
34290358.38
0
0
21117497.81
718621948.54
88332.56
0
6387733.31
0
0
712322547.79
107180673.46
0
0
605141874.33
605141874.33
0
.77
.77
0
605141874.33
605141874.33
0
2215716635.42
0
0
0
0
0
0
0
0
0
0
0
63887161.47
831044404.93
0
0
0
0
0
225146234.56
306302017.27
400608677.1
516502463.03
2410000000
34290358.38
874456
0
0
647898457.06
2410000000
0
0
0
-612733642.68
0
0
0
0
0
0
0
205232882.66
0
0
-205232882.66
337822.81
0
-301126239.5
1128183155.87
827056916.37
a_3
002507
2018-12-31
1128183155.87
0
0
0
0
0
0
0
0
0
0
0
7859446.66
5929584.65
0
0
0
0
0
0
0
0
0
0
3788584.79
0
329934201.37
0
0
333923551.35
1809618524.69
0
0
0
2054400
0
0
0
0
0
0
0
0
761060401.71
172855253.58
0
0
0
0
154578125.13
0
0
38913076.54
14453.66
23045462.93
16211770.67
1168732944.22
0
2978351468.91
0
0
0
0
0
0
0
0
0
74009049.86
0
155436437.17
0
0
34881374.53
33799728.78
0
0
0
0
0
0
0
0
0
0
101916308.56
0
0
0
0
0
0
0
400042898.9
0
0
0
11833343.46
0
11833343.46
0
6699578.5
0
88523344.55
107056266.51
0
507099165.41
789357241
0
0
0
0
21291102.91
0
193199847.18
0
1467404112.41
0
0
0
0
0
2471252303.5
0
2471252303.5
2978351468.91
1914353929.1
1914353929.1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1216872925.48
846871614.8
0
0
0
0
0
0
0
0
0
30009929.86
0
0
280594115.55
59843295.34
-3434376.82
2988346.75
0
0
53385750.26
0
0
34810813.59
785677567.47
195700.52
0
7380921.54
0
0
778492346.45
116772708.33
0
0
661719638.12
661719638.12
0
.84
.84
0
661719638.12
661719638.12
0
2142207320.9
0
0
0
0
0
0
0
0
0
0
806960.56
80353907.94
879137910.34
0
0
0
0
0
202476666.27
307156681.78
275215166.32
559381764.69
3347000000
56588895.28
27651.75
0
0
291975570.4
2567000000
0
0
52631.08
544588345.55
0
0
0
0
0
0
0
118403586.14
0
0
-118403586.14
435994.13
0
986002518.23
142180637.64
1128183155.87
a_4
002507
2017-12-31
142180637.64
0
0
0
0
0
0
0
0
0
0
0
1682126.35
10567883.51
0
0
0
0
0
0
0
0
132582.29
0
4235655.35
0
247761276.73
0
0
1117005817.82
1523565979.69
0
0
0
2054400
0
0
0
0
0
0
0
0
718579811.67
59777474.54
0
0
0
0
117760986.81
0
0
38913076.54
44491.11
17950640.8
5666975
960747856.47
0
2484313836.16
0
0
0
0
0
0
0
0
0
0
109509015.32
237909444.62
0
0
27314158.8
16686312.48
0
0
0
0
0
0
0
0
0
0
78950867
0
0
0
0
0
0
0
470369798.22
0
0
0
0
11833343.46
11833343.46
0
7115101.19
0
67059341.77
86007786.42
0
556377584.64
789357241
0
0
0
0
21291102.91
0
144201519.26
0
973086388.35
0
0
0
0
0
1927936251.52
0
1927936251.52
2484313836.16
1520238658.64
1520238658.64
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1081080075.47
787192797.06
0
0
0
0
0
0
0
0
0
25704132.47
0
0
219458910.47
48310716.09
-2264943.53
2678462.91
0
0
24100342.02
0
0
6331209.24
469590134.43
39138738.49
0
21033792.31
0
0
487695080.61
73552836.52
0
0
414142244.09
414142244.09
0
.52
.52
0
414142244.09
414142244.09
0
1888242827.47
0
0
0
0
0
0
0
0
0
0
0
41683296.51
792969015.69
0
0
0
0
0
170788589.05
238405505.3
204980305.62
522782708.32
1498000000
24100342.02
121945
0
30000000
85310139.75
2066000000
0
0
1137556.21
-600225408.94
0
0
0
0
0
1471760
0
52623816.1
0
0
-51152056.1
0
0
-128594756.72
270775394.36
142180637.64
a_5
002507
2016-12-31
270775394.36
0
0
0
0
0
0
0
0
0
0
250000
1392983.62
7377377.45
0
0
0
0
0
0
0
0
870204.39
0
6229972.74
0
172268740.72
0
0
535619617.48
994784290.76
0
0
0
2054400
0
0
0
0
0
0
0
0
739986079.37
9781704.36
0
0
0
0
126881944.46
0
0
38913076.54
118840.71
17274553.11
2575120.53
937585719.08
0
1932370009.84
0
0
0
0
0
0
0
0
0
0
68502417.72
148722666.95
0
0
18973205.57
4487207.61
0
0
0
0
0
0
0
0
0
0
46951208.04
0
0
0
0
0
0
0
287636705.89
0
0
0
0
0
0
0
7495014.41
0
70820466.01
78315480.42
0
365952186.31
526238161
0
0
0
0
284410182.91
0
103811152.19
0
651958327.43
0
0
0
0
0
1566417823.53
0
1566417823.53
1932370009.84
1120805953.02
1120805953.02
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
853509988.51
607721859.43
0
0
0
0
0
0
0
0
0
19117245.78
0
0
177985590.38
52059615.74
-3730574.31
356251.49
0
0
8349794.18
0
0
0
275645758.69
34665897.54
1721.29
4519373.17
4020351.18
4022072.47
305792283.06
48563413.04
0
0
257228870.02
257228870.02
0
.49
.49
0
257228870.02
257228870.02
0
1405512449.75
0
0
0
0
0
0
0
0
0
0
0
38034410.27
530671890.11
0
0
0
0
0
150016326.55
181528973.94
178499937.21
402829732.21
529500000
8349794.18
27040.75
0
0
48397080.81
811500000
0
0
0
-322020245.88
0
0
0
0
0
0
0
65779770.2
0
3251450
-69031220.2
0
0
11778266.13
258997128.23
270775394.36
a_6
002507
2015-12-31
258997128.23
0
0
0
0
0
0
0
0
0
0
0
2659083.02
10028668.48
0
0
0
0
0
0
0
0
339157.53
0
6451917.68
0
175271943.17
0
0
255000000
708747898.11
0
0
0
2054400
0
0
0
0
0
0
0
0
717705207.99
43541040.08
0
4599.06
0
0
129804221.33
0
0
38913076.54
193190.23
19083503.58
0
951299238.81
0
1660047136.92
0
0
0
0
0
0
0
0
0
0
58386218.27
63223047.04
0
0
15089070.37
2614133.1
0
0
0
0
0
0
0
0
0
0
47391421.93
0
0
0
0
3938725.02
0
0
190642615.73
0
0
0
0
0
0
0
7873108.39
0
86562689.09
94435797.48
0
285078413.21
328898851
0
0
0
0
481749492.91
0
78179777.81
0
486140601.99
0
0
0
0
0
1374968723.71
0
1374968723.71
1660047136.92
930658889.1
930658889.1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
760609206.39
520905333.27
0
0
0
0
0
0
0
0
0
12230864.14
0
0
188560590.92
46225262.37
-7461402.06
148557.75
0
0
5080261.26
0
0
0
175129943.97
12603727.9
14558.48
3107861.7
2269404.03
2283962.51
184625810.17
27256233.49
0
0
157369576.68
157369576.68
0
.49
.49
0
157369576.68
157369576.68
0
1092130558.21
0
0
0
0
0
0
0
0
0
0
20091.42
43425346.76
449920070.94
0
0
0
0
0
135560648.14
132942083.32
172509465.27
244643728.72
559500000
5080261.26
47390
0
0
102263791.28
674500000
0
49562092.13
3725000
-265423232.15
32062505.87
32062505.87
0
0
0
4300000
116800000
21139710.12
0
1376050
-102953254.25
0
0
-123732757.68
382729885.91
258997128.23
a_7
002507
2014-12-31
382729885.91
0
0
0
0
0
0
0
0
0
0
0
3595936.44
18023413.25
0
0
0
0
0
0
0
0
12541780.8
0
3556210.63
0
141511361.62
0
0
140000000
701958588.65
0
0
0
0
0
0
0
0
0
0
0
0
504825299.42
54789598.23
0
0
0
0
92746289.43
0
0
0
0
17627677.18
0
669988864.26
0
1371947452.91
0
0
0
0
0
0
0
0
0
0
45736332.99
51487741.77
0
0
16309353.61
1620198.8
0
0
0
0
0
0
0
0
0
0
32703665.86
0
0
0
0
0
0
0
147857293.03
0
0
0
0
0
0
0
0
84503518.72
0
84503518.72
0
232360811.75
201500000
0
0
0
0
510985838.04
0
61929113
0
365171690.12
0
0
0
0
0
1139586641.16
0
1139586641.16
1371947452.91
906428723.56
906428723.56
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
764717300.93
522219483.29
0
0
0
0
0
0
0
0
0
10994312.92
0
0
204459224.67
40012611.28
-12828190.53
-140140.7
0
0
2285468.16
0
0
0
143996890.79
14506570.46
0
2812083.9
-3444564.94
0
155691377.35
23698396.9
0
0
131992980.45
131992980.45
0
.66
.66
0
131992980.45
131992980.45
0
1025919244.75
0
0
0
0
0
0
0
0
0
0
28774.42
30603329.18
504272466
0
0
0
0
0
121437704.42
130146599.63
191483165.49
109211412.81
295000000
2285468.16
7758383.81
0
0
111088781.44
400000000
0
0
0
-206044929.47
0
0
0
0
0
0
0
31000000
0
0
-31000000
-140613.82
0
-127974130.48
510704016.39
382729885.91
a_8
002507
2013-12-31
510704016.39
0
0
0
0
0
0
0
0
0
0
100000
6818182.24
21551900.86
0
0
0
0
0
0
0
0
7706289.03
0
7852422.6
0
114350964.76
0
0
35000000
704083775.88
0
0
0
0
0
0
0
0
0
0
0
0
452488051.47
65154726.08
0
0
0
0
62049907.65
0
0
0
171666.51
14668440.33
0
594532792.04
0
1298616567.92
0
0
0
0
0
0
0
0
0
0
68000649.04
65483116.16
0
0
10742617.09
15589648.48
0
0
0
0
0
0
0
0
0
0
24462401.95
0
0
0
0
0
0
0
184278432.72
0
0
0
0
0
0
0
0
75744474.49
0
75744474.49
0
260022907.21
155000000
0
0
0
0
557485838.04
0
48276288.5
0
277831534.17
0
0
0
0
0
1038593660.71
0
1038593660.71
1298616567.92
846216441.51
846216441.51
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
692461123.5
510956318.27
0
0
0
0
0
0
0
0
0
10398890.75
0
0
152973327.77
32520857.08
-14390131.43
1861.06
0
0
288410.57
0
0
0
154043728.58
11538482.86
0
938145.65
172882.57
0
164644065.79
23996955.55
0
0
140647110.24
140647110.24
0
.91
.91
0
140647110.24
140647110.24
0
995971592.29
0
0
0
0
0
0
0
0
0
0
0
37524020.28
453437025.06
0
0
0
0
0
108040933.87
113056380.8
159235367.98
199725904.86
75288410.57
0
68054
0
0
97477126.71
110000000
0
0
0
-132120662.14
0
0
0
0
0
0
0
54250000
0
0
-54250000
-231945.96
0
13123296.76
497580719.63
510704016.39
a_9
002507
2012-12-31
497580719.63
0
0
0
0
0
0
0
0
0
0
1771710
1577609.62
8129029.97
0
0
0
0
0
0
0
0
3501108.22
0
3797904.25
0
113431392.44
0
0
0
629789474.13
0
0
0
0
0
0
0
0
0
0
0
0
416044118.28
53612703.54
0
0
0
0
16551108.21
0
0
0
592435.8
6392101.63
0
493192467.46
0
1122981941.59
0
0
0
0
0
0
0
0
0
0
54585341.55
54408575.29
0
0
8885993.16
9488524.34
0
0
0
0
0
0
0
0
0
0
17704163.15
0
0
0
0
0
0
0
145072597.49
0
0
0
0
0
0
0
0
25712793.63
0
25712793.63
0
170785391.12
155000000
0
0
0
0
557485838.04
0
34024094.75
0
205686617.68
0
0
0
0
0
952196550.47
0
952196550.47
1122981941.59
712658503.43
712658503.43
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
568120214.96
410217659.45
0
0
0
0
0
0
0
0
0
8665707.39
0
0
132281521.12
30896285.75
-14039777
98818.25
0
0
0
0
0
0
144538288.47
4695168.09
0
154533.03
50467.12
0
149078923.53
22625445.95
0
0
126453477.58
126453477.58
0
.82
.82
0
126453477.58
126453477.58
0
782685726.8
0
0
0
0
0
0
0
0
0
0
108556.12
19327165.6
338653748.13
0
0
0
0
0
91816396.9
87520474.17
131748722.98
152382106.34
0
0
38080.4
0
0
92409790.75
0
0
0
0
-92371710.35
0
0
0
0
0
0
0
54250000
0
0
-54250000
19461.73
0
5779857.72
491800861.91
497580719.63
a_10
002507
2011-12-31
491800861.91
0
0
0
0
0
0
0
0
0
0
15268646.05
2394905.57
2177442.92
0
0
0
0
0
0
0
0
3870373.04
0
2941992.61
0
128694220.3
0
0
0
647148442.4
0
0
0
0
0
0
0
0
0
0
0
0
367935269.67
36561988.25
0
0
0
0
16810695.42
0
0
0
1243974.35
6402797.8
0
428954725.49
0
1076103167.89
0
0
0
0
0
0
0
0
0
0
59372120.31
80046656.99
0
0
12454373.29
2528947.52
0
0
0
0
0
0
0
0
0
0
15128080.53
0
0
0
0
0
0
0
169530178.64
0
0
0
0
0
0
0
0
26579916.36
0
26579916.36
0
196110095
155000000
0
0
0
0
557485838.04
0
21229054.8
0
146278180.05
0
0
0
0
0
879993072.89
0
879993072.89
1076103167.89
704660272.02
704660272.02
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
602616692.4
447826743.21
0
0
0
0
0
0
0
0
0
6318552.37
0
0
132611373.43
26492789.57
-10613919.89
-18846.29
0
0
0
0
0
0
102043579.62
3285329.42
0
824686.46
807036.46
0
104504222.58
16099706.84
0
0
88404515.74
88404515.74
0
.57
.57
0
88404515.74
88404515.74
0
767608097.45
0
0
0
0
0
0
0
0
0
0
83488.48
20752829.04
385161075.4
0
0
0
0
0
80971344.57
76013188.49
128101154.11
118197652.4
0
0
534205.84
0
0
106625374.54
0
0
12371436.26
0
-118462604.96
0
0
0
0
0
0
0
46500000
0
0
-46500000
51631.19
0
-46713321.37
538514183.28
491800861.91
a_11
002507
2010-12-31
538514183.28
0
0
0
0
0
0
0
0
0
0
8152689.11
1291020.33
13027210.19
0
0
0
0
0
0
0
0
0
0
2047746.02
0
100580099.88
0
0
0
663612948.81
0
0
0
0
0
0
0
0
0
0
0
0
283815729.9
29780333.62
0
0
0
0
9818290.83
0
0
0
0
617553.54
0
324031907.89
0
987644856.7
0
0
0
0
0
0
0
0
0
0
31617248.2
78860346.25
0
0
7434107.45
-4330378.48
0
0
0
0
0
0
0
0
0
0
9401001.38
0
0
0
0
0
0
0
122982324.8
0
0
0
0
0
0
0
0
26573974.75
0
26573974.75
0
149556299.55
155000000
0
0
0
0
557485838.04
0
12557071.58
0
113045647.53
0
0
0
0
0
838088557.15
0
838088557.15
987644856.7
545036255.18
545036255.18
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
480548525.52
368650703.03
0
0
0
0
0
0
0
0
0
4300156.76
0
0
77928924.83
24314585.64
5379628.11
-25472.85
0
0
0
0
0
0
64487729.66
2052506.15
0
149498.23
89764.26
0
66390737.58
10645163.23
0
0
55745574.35
55745574.35
0
.47
.47
3337663.2
59083237.55
59083237.55
0
652446469.34
0
0
0
0
0
0
0
0
0
0
0
19088736.18
359444861.17
0
0
0
0
0
59801598.53
57267477.38
81116901.26
113904367.18
0
0
80946.5
0
0
46889787.54
0
0
0
0
-46808841.04
523768909.64
523768909.64
0
0
42500000
21722000
192320000
7070565.19
0
3203000
385397344.45
41825.92
0
452534696.51
85979486.77
538514183.28