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002577
上市年数11.01
财报时间2018-12-31
财报季节4
财报评分36
财报平均分4.4
最终参考.83
估值pb.21
估值pe6.71
dcf.94
VP.0894
R0.132
R1229修.83
每股收益.12
成长评分12291
成长估值1229-.49
close_now9.28
pe_now61.2434
pb_now2.6931
wr639.0625
wr1058.2888
ratio_day_fail0%
ratio_success0%
r_count_success0
r_count_fail0
r_count_unknow0
刷新日期2022/5/2 2:26:50
评语

主营干赔了,利润来自非经营性收益

现金流和利润差很多,难道赚的是假钱?

ROE仅有0.67,回报率很低啊

毛利率19.45有点低

净利率1.65太低了,周转如果不快就完了!

三费占比19.09

货卖的有点慢哦,要101.42天,才能卖完

回款要120.61天,这账期有点长哦!

一个经营周期大概需要161.48天,效率低下啊!钱是被谁占用了吗?(白酒、房地产除外)

轻资产企业,固定类资产仅有21.92

其它类资产占31.4核查资产结构

负债大多都是经营性的,占总负债80.04不错

能占用供应商资金80.04天!

自选False

财报原始数据

002577
雷柏科技
深圳雷柏科技股份有限公司
信息技术
PC、服务器及硬件
28288
20110428
L
206
广东
深圳市
www.rapoo.com
N
sql
11|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
002577
2021-12-31
331205645.88
0
0
0
0
0
0
0
0
0
0
10723600
131848815.91
2470595.8
0
0
0
0
0
0
0
0
0
0
3610544.14
0
70455614.95
0
0
419542343.53
969857160.21
0
0
0
0
0
7589562.87
0
0
0
0
0
185151040
7889535.8
0
0
0
0
0
417816.05
0
0
0
2157449.86
23571672.94
0
226777077.52
0
1196634237.73
0
0
0
0
0
0
0
0
0
443700.77
53388902.36
1293674.5
0
0
6818274.13
747387.8
0
0
0
0
0
0
0
0
0
0
17048522.92
0
0
0
0
3652854.79
697249.55
0
84090566.82
0
0
0
4107278.44
0
4107278.44
0
2091748.65
0
3468709.13
9667736.22
0
93758303.04
282880000
0
0
0
0
957852307.7
0
33654443.21
0
-168260627.72
0
0
0
0
-3250188.5
1102875934.69
0
1102875934.69
1196634237.73
486804032.01
486804032.01
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
450913687.56
354913141.65
0
0
0
0
0
0
0
0
0
3344904.32
0
0
57859153.24
34182132.54
614355.81
7185526.61
0
0
14794189.44
0
0
4119817.7
47618824.98
532324.62
0
201306.42
0
0
47949843.18
4985672.15
0
0
42964171.03
42964171.03
0
.15
.15
2161280.49
45125451.52
45125451.52
0
533898686.65
0
0
0
0
0
0
0
0
0
0
23070836.67
4378980.14
413984216.78
0
0
0
0
0
33178456.71
6242288.05
55110713.19
52832828.73
1120377572.22
12789067.68
1095619.2
0
0
930133.89
1110377572.22
0
0
0
22954552.99
0
0
0
0
0
0
0
0
0
4226636.89
-4226636.89
-1231254.48
0
70329490.35
260876155.53
331205645.88
a_1
002577
2020-12-31
314159839.39
0
0
0
0
0
0
0
150812671.23
0
0
41678400
109932426.44
1186836.7
0
0
0
0
0
0
0
0
0
0
14645222.66
0
80610535.44
0
0
224990136.27
938016068.13
0
0
0
0
0
0
0
0
0
0
0
193358929.1
12222295.84
0
0
0
0
0
708317.32
0
0
0
2727937.33
28055980.93
0
237073460.52
0
1175089528.65
0
0
0
0
0
0
0
0
0
1139215.45
82524802.67
2411948.42
0
0
4867456.24
896927.61
0
0
0
0
0
0
0
0
0
0
17385295.44
0
0
0
0
0
1598764.03
0
110824409.86
0
0
0
0
0
0
0
1594445.8
0
4920189.82
6514635.62
0
117339045.48
282880000
0
0
0
0
957852307.7
0
33654443.21
0
-211224798.75
0
0
0
0
-5411468.99
1057750483.17
0
1057750483.17
1175089528.65
450098659.05
450098659.05
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
408460544.65
327641236.35
0
0
0
0
0
0
0
0
0
3617697.87
0
0
45995522.35
27664494.82
3541593.26
7097976.63
0
812671.23
10929152.21
0
0
6333101.16
52615062.37
2042690.9
0
91155.19
0
0
54566598.08
8053768.14
0
0
46512829.94
46512829.94
0
.16
.16
8395533.21
54908363.15
54908363.15
0
457072859.38
0
0
0
0
0
0
0
0
0
0
698432.34
7824595.49
387600576.54
0
0
0
0
0
26526357.53
14435387.98
41790872.31
-4757307.15
1670000000
18276609.74
2840138.3
0
0
3673982.1
1571919652.78
0
0
0
115523113.16
0
0
0
0
0
0
0
0
0
0
0
-2931087.39
0
107834718.62
153041436.91
260876155.53
a_2
002577
2019-12-31
373636865.63
0
0
0
0
0
0
0
0
0
0
38775865.87
102905939.82
1171647.56
0
0
0
0
0
0
0
0
0
0
5427365.08
0
27181167.01
0
0
301789698.2
850888549.17
0
0
0
0
0
0
0
0
0
0
0
201566818.19
15088905.54
0
0
0
0
0
1004100.64
0
0
0
3458388.29
34396554.27
0
255514766.93
0
1106403316.1
0
0
0
0
0
0
0
0
0
8238535.19
59860552.14
2943905.97
0
0
5341696.25
3753150.9
0
0
0
0
0
0
0
0
0
0
18711257.45
0
0
0
0
0
0
0
98849097.9
0
0
0
0
0
0
0
0
0
4712098.18
4712098.18
0
103561196.08
282880000
0
0
0
0
957852307.7
0
33654443.21
0
-257737628.69
0
0
0
0
-13807002.2
1002842120.02
0
1002842120.02
1106403316.1
449680144.28
449680144.28
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
517972972.56
408697662.23
0
0
0
0
0
0
0
0
0
5160094.44
0
0
50424799.5
66261293.81
-12570877.42
104493719.53
0
0
-748861.3
0
0
10856437.84
-162678971.27
789419.98
0
6558331.49
0
0
-168447882.78
5418257.22
0
0
-173866140
-173866140
0
-.61
-.61
-3531388.31
-177397528.31
-177397528.31
0
460028631.17
0
0
0
0
0
0
0
0
0
0
4438046.25
12527539.31
269279215.53
0
0
0
0
0
90997346.04
14209647.86
53014690.39
49493316.91
1671720000
20894548.63
8934969.31
0
0
17667702.12
1670000000
0
0
522920.6
13358895.22
0
0
0
0
0
0
0
0
0
0
0
1974828.26
0
64827040.39
88214396.52
153041436.91
a_3
002577
2018-12-31
279934396.52
0
0
0
0
0
0
0
0
0
0
55451230.77
100601594.44
26086113.09
0
0
0
0
0
0
0
0
0
0
4266703.65
0
115713292.99
0
0
335084706.66
917138038.12
0
0
0
0
0
0
0
0
0
0
0
34637197.25
275171812.83
12344690.08
0
0
0
0
24484364.07
0
0
0
3941840.59
42451632.02
1631140
394662676.84
0
1311800714.96
0
0
0
0
0
0
0
0
0
21155827.86
55344868.84
29704464.65
0
0
8828888.46
1273882.64
0
0
0
0
0
0
0
0
0
0
16302399.79
0
0
0
0
0
50027.86
0
132660360.1
0
0
0
0
0
0
0
2652620.58
0
9990385.28
12643005.86
0
145303365.96
282880000
0
0
0
0
957852307.7
0
33654443.21
0
-83871488.69
0
0
0
0
-10275613.89
1180239648.33
-13742299.33
1166497349
1311800714.96
474604061.56
474604061.56
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
488171597.8
382280551.09
0
0
0
0
0
0
0
0
0
5326687.39
0
0
69138004.54
52771186.41
-31296381.49
9951549.86
0
0
2562173.22
25951.08
0
13137287.54
2131924.52
1116576.71
0
118226.14
0
0
3130275.09
-4685125.41
0
0
7815400.5
8068197.65
-252797.15
.03
.03
-7441696.02
373704.48
1271275.28
-897570.8
518755706.84
0
0
0
0
0
0
0
0
0
0
10336690.58
15466998.06
398895120.59
0
0
0
0
0
102276501.1
3874688.28
61519921.6
-22006836.09
91859587.89
0
471111.39
0
1852842974.8
43720145.94
0
0
0
1911720000
-10266471.86
0
0
0
0
0
0
0
0
0
2862300
-2862300
2413431.57
0
-32722176.38
120936572.9
88214396.52
a_4
002577
2017-12-31
120936572.9
0
0
0
0
0
0
0
0
0
0
74960000
82633638.97
4117041.81
0
0
0
0
0
0
0
0
1821603.12
0
5295925.62
0
96722120.79
0
0
442659965.48
829146868.69
0
0
0
75929159.16
0
0
12703601.07
0
0
0
0
36094332.86
271454744.33
7552211.03
0
0
0
0
26101882.92
0
910930.18
0
3793061.72
37071739.46
546698
472158360.73
0
1301305229.42
0
0
0
0
0
0
0
0
0
16581788.55
59159856.99
13977455.25
0
0
9122463.03
3421713.88
0
0
0
0
0
0
0
0
0
0
20986859.46
0
0
0
0
0
0
0
123250137.16
0
0
0
0
0
0
0
2016133.15
0
9915314.59
11931447.74
0
135181584.9
283077400
0
0
0
0
960517207.7
2862300
33654443.21
0
-91939686.34
0
0
0
0
-3478691.52
1178968373.05
-12844728.53
1166123644.52
1301305229.42
499797145.5
499797145.5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
498770852.74
363907301.04
0
0
0
0
0
0
0
0
0
5967044.11
0
0
89400051.65
46889694.61
-8579154.89
1185916.22
0
0
-800821.13
-800821.13
0
10434263.77
10659735.4
2421086.9
0
1026846.73
0
0
12053975.57
606534.04
0
0
11447441.53
18875729.01
-7428287.48
.07
.07
6454816.28
17902257.81
24795826.65
-6893568.84
529110326.02
0
0
0
0
0
0
0
0
0
0
22203398.89
4777515.96
338260482.75
0
0
0
0
0
119042083.16
26594952.99
72287978.75
-94256.78
0
0
8656273.64
0
2098120796.23
18623941.15
0
0
0
2054000000
34153128.72
0
0
0
0
0
410000
0
0
0
3993300
-3583300
-133795.76
0
30341776.18
90594796.72
120936572.9
a_5
002577
2016-12-31
216594796.72
0
0
0
0
0
0
0
0
0
0
37505193
98218550.93
12948995.54
0
0
0
0
0
0
0
0
3293205.56
0
3977633.41
0
89813969.06
0
0
352508660.19
814861004.41
0
0
0
77746877.25
0
0
13504422.2
0
0
0
0
37551468.47
291672150.98
8749800.12
0
0
0
0
22102733.5
0
0
0
3997095.71
36971118.7
1450630
493746296.93
0
1308607301.34
0
0
0
0
0
0
0
0
0
20170208.4
60998442.27
10004581.11
0
0
12465332.44
4369424.18
0
0
0
0
0
0
0
0
0
0
28920779.32
0
0
0
0
0
0
0
136928767.72
0
0
0
0
0
0
0
1386413.88
0
11563590.03
12950003.91
0
149878771.63
283352800
0
0
0
0
974742250.7
6855600
33654443.21
0
-110815415.35
0
0
0
0
-9398789.16
1164679689.4
-5951159.69
1158728529.71
1308607301.34
574380778.68
574380778.68
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
580305126.93
423188563.09
0
0
0
0
0
0
0
0
0
5816393.56
0
0
90530655.27
80621327.46
-24420251.75
4568439.3
0
0
681464.49
-746482.17
0
0
-5242883.76
6949778.92
979.33
1751548.18
91747.23
92726.56
-44653.02
-1197460.48
0
0
1152807.46
17935300.45
-16782492.99
.06
.06
-6631399.53
-5478592.07
11508745.85
-16987337.92
583220073.66
0
0
0
0
0
0
0
0
0
0
9915317.28
8816665.19
357000192.94
0
0
0
0
0
147161297.01
25624166.91
93186567.61
-21020168.34
0
91062654.27
482279.64
0
766964681.91
36677921.19
0
0
0
1197938506.61
-376106811.98
0
0
0
0
0
331500
0
0
0
9050900
-8719400
678891.61
0
-405167488.71
495762285.43
90594796.72
a_6
002577
2015-12-31
570262285.43
0
0
0
0
0
0
0
0
0
0
39485299
62153297.62
7442227.08
0
0
0
0
0
0
0
0
674063.05
0
12834715.96
0
121212602.84
0
0
75886360.32
889950851.3
0
0
0
75987164.84
0
0
14250904.37
0
0
0
0
39008604.08
291370702.11
8693424.83
0
0
0
0
24848147.87
0
0
21223499.99
568857.52
83826123.5
3053416
562830845.11
0
1452781696.41
0
0
0
0
0
0
0
0
0
19963670.89
65862591.66
18451580.7
0
0
14347966.41
6963180.29
0
0
0
0
0
0
0
0
0
0
264647777.27
0
0
0
0
0
0
0
390236767.22
0
0
0
0
0
0
0
15950465.13
0
12045061.92
27995527.05
0
418232294.27
283977000
0
0
0
0
986495178.06
15906500
33654443.21
0
-317524475.22
0
0
0
0
-2972234.56
967723411.49
66825990.65
1034549402.14
1452781696.41
500281098.83
500281098.83
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1098765134.13
350440828.64
0
0
0
0
0
0
0
0
0
3661060.72
0
0
127750494.71
104865096.01
-24524566.97
536572221.02
0
0
-647517.23
-647517.23
0
0
-599131552.53
107638793.47
36349.62
6662302.94
6609347.08
6645696.7
-498155062
-53075854.1
0
0
-445079207.9
-448230152.73
3150944.83
-1.58
-1.58
-3012887.06
-448092094.96
-451289499.85
3197404.89
545436798.32
0
0
0
0
0
0
0
0
0
0
11522558.9
10463934.09
321543352.68
0
0
0
0
0
125151746.8
16998178.08
128619300.56
-24889286.81
0
0
1294922.57
0
1737323602.22
24548534.11
50000000
0
0
1372300000
291769990.68
27906500
27906500
12000000
0
0
11002500
9460490.67
70794.1
0
0
29377715.23
697993.11
0
296956412.21
198805873.22
495762285.43
a_7
002577
2014-12-31
526386082.26
0
0
0
0
0
0
0
0
0
0
16426718
75532192.79
10819621.09
0
0
0
0
0
0
0
0
1399368.1
0
11898632.51
0
79193150.42
0
0
164448399.01
886104164.18
0
0
0
35005073.2
0
0
14898421.6
0
0
0
0
40465739.69
307431311.57
9318904.7
0
0
0
0
32842331.49
0
0
535993311.83
738334.98
11366460.22
2272296.48
990332185.76
0
1876436349.94
9189177.3
0
0
0
0
0
0
0
0
13115865.3
36742748.51
11875968.33
0
0
9895008.33
4426552.04
0
0
0
0
0
0
0
0
0
0
332529080.46
0
0
0
0
0
0
0
417774400.27
0
0
0
0
0
0
0
184331.26
1669491.67
0
1853822.93
0
419628223.2
282880000
0
0
0
0
957939420.26
0
33654443.21
0
130705677.51
0
0
0
0
0
1405179540.98
51628585.76
1456808126.74
1876436349.94
521330089.22
521330089.22
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
468691573.35
301957065.88
0
0
0
0
0
0
0
0
0
2831248.84
0
0
99137490.98
77381299.67
-14498887.82
1883355.8
0
0
-101578.4
0
0
0
52536937.47
5776949.3
0
339118.16
193265.1
0
57974768.61
-7851195.83
0
0
65825964.44
36503754.19
29322210.25
.13
.13
295808.57
66121773.01
36799562.76
29322210.25
521760268.67
0
0
0
0
0
0
0
0
0
0
18999768.38
3920858.75
273742527.14
0
0
0
0
0
107593468.31
23825592.83
88959222.23
50560085.29
0
0
92000
0
2302326890.26
35359788.51
39505073.2
0
208312365.47
1990992927.85
28248735.23
0
0
0
0
9189177.3
830000
0
31259742.73
0
0
-21240565.43
-449922.49
0
57118332.6
141687540.62
198805873.22
a_8
002577
2013-12-31
796840543.16
0
0
0
0
0
0
0
0
0
0
5600000
55810185.73
3019572.33
0
0
0
0
0
0
0
0
14127153.59
0
4363775.43
0
82551158
0
0
120000000
1082312388.24
0
0
0
0
0
0
10500000
0
0
0
0
0
356119376.19
9757172.24
0
0
0
0
25328348.03
0
0
0
942663.7
3753511.03
0
406401071.19
0
1488713459.43
0
0
0
0
0
0
0
0
0
15035711.38
49512608.95
6976451.21
0
0
5274125.58
3722484.56
0
0
0
0
0
0
0
0
0
0
7695299.53
0
0
0
0
0
0
0
88216681.21
0
0
0
0
0
0
0
0
1000000
0
1000000
0
89216681.21
282880000
0
0
0
0
957852307.7
0
33654443.21
0
125318723.32
-208696.01
0
0
0
0
1399496778.22
0
1399496778.22
1488713459.43
395953455.02
395953455.02
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
359257588.68
271183450.08
0
0
0
0
0
0
0
0
0
2625634.6
0
0
63157647.24
47728876.32
-27633463.36
2195443.8
0
0
0
0
0
0
36695866.34
3648871.1
0
1037272.49
829375.49
0
39307464.95
5976743.51
0
0
33330721.44
33330721.44
0
.12
.12
-106258.09
33224463.35
33224463.35
0
417450480.63
0
0
0
0
0
0
0
0
0
0
18467509.48
7173942.76
255723101.69
0
0
0
0
0
80011485.56
22169297.62
64177336.42
21010711.58
0
0
547259.57
0
1515413275.99
44646118.66
0
0
0
1421337225.71
49977191.19
0
0
0
0
0
0
0
73984000
0
0
-73984000
-432925.21
0
-3429022.44
145116563.06
141687540.62
a_9
002577
2012-12-31
983327880.98
0
0
0
0
0
0
0
0
0
0
8458484.36
46234729.75
4011696.05
0
0
0
0
0
0
0
0
16561356.41
0
1616711.4
0
58105179.73
0
0
0
1118316038.68
0
0
0
0
0
0
10500000
0
0
0
0
0
355287086.62
8072608.01
0
0
0
0
27074159.65
0
0
0
887445.49
1249091.56
0
403070391.33
0
1521386430.01
0
0
0
0
0
0
0
0
0
9721506.28
61270769.25
3853353.39
0
0
4533187.38
-2465774.22
0
0
0
0
0
0
0
0
0
0
4217073.06
0
0
0
0
0
0
0
81130115.14
0
0
0
0
0
0
0
0
0
0
0
0
81130115.14
217600000
0
0
0
0
1023132307.7
0
28813349.02
0
170813096.07
-102437.92
0
0
0
0
1440256314.87
0
1440256314.87
1521386430.01
459730262.31
459730262.31
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
366649178.01
309761027.9
0
0
0
0
0
0
0
0
0
2990552.95
0
0
32330505.79
47258555.78
-30657345.38
4965880.97
0
0
0
0
0
0
93081084.3
1972860.72
0
6816143.78
5928598.31
0
88237801.24
13854271.67
0
0
74383529.57
74383529.57
0
.34
.34
-92770.54
74290759.03
74290759.03
0
492412471.39
0
0
0
0
0
0
0
0
0
0
15469027.22
2574848.41
301334520.85
0
0
0
0
0
68125549.33
38098412.43
40019392.99
62878471.42
0
0
2480625
0
2363655914.35
155119573.03
10500000
0
0
2118843544.95
81673421.37
0
0
0
0
0
0
0
89600000
0
0
-89600000
-323212.84
0
54628679.95
90487883.11
145116563.06
a_10
002577
2011-12-31
1142490133.11
0
0
0
0
0
0
0
0
0
0
8305431
43703759.61
8023231.7
0
0
0
0
0
0
0
0
16068481.39
0
3277941.31
0
70073071.29
0
0
0
1291942049.41
0
0
0
0
0
0
0
0
0
0
0
0
128834883.2
118671835.32
0
0
0
0
26938254.28
0
0
0
1260028.12
1188943.84
0
276893944.76
0
1568835994.17
0
0
0
0
0
0
0
0
0
0
94371950.2
11496433.67
0
0
5374042
-2145191.68
0
0
0
0
0
0
0
0
0
0
4173204.14
0
0
0
0
0
0
0
113270438.33
0
0
0
0
0
0
0
0
0
0
0
0
113270438.33
128000000
0
0
0
0
1112732307.7
0
21228626.48
0
193614289.04
-9667.38
0
0
0
0
1455565555.84
0
1455565555.84
1568835994.17
564549476.71
564549476.71
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
443317922.52
383824454.87
0
0
0
0
0
0
0
0
0
4495786.17
0
0
31608241.59
39802224.97
-20829765.67
4416980.59
0
0
147945.21
0
0
0
121379499.4
2078414.44
0
1863117.61
1807382.66
0
121594796.23
19233509.42
0
0
102361286.81
102361286.81
0
.87
.87
-9543.93
102351742.88
102351742.88
0
620455396.17
0
0
0
0
0
0
0
0
0
0
10258297.19
3672084.87
399830347.44
0
0
0
0
0
75607362.19
50410751.95
43207249.73
65330066.92
125000000
147945.21
2884307
0
14384889.29
186447102.27
125000000
0
0
1051542250
-1220572210.77
1145040000
1145040000
0
0
0
0
0
0
0
4806500
1140233500
-548471.06
0
-15557114.91
106044998.02
90487883.11