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600233
上市年数21.9
财报时间2018-12-31
财报季节4
财报评分58.5
财报平均分77.3
最终参考11.21
估值pb1.64
估值pe14.79
dcf10.52
VP.627
R0.072
R1229修10.15
每股收益.76
成长评分12292
成长估值122911.21
close_now17.88
pe_now22.0049
pb_now2.219
wr63.4091
wr103.4091
ratio_day_fail0%
ratio_success100%
r_count_success25
r_count_fail0
r_count_unknow1
刷新日期2022/5/2 1:09:14
评语

经营性利润占91.02

现金流优秀,超过了净利润

净资产收益率16.38,秀儿!

毛利率13.22有点低

净利率7.03有点低,企业靠走量?

三项费用占比3.98

卖货很快不愁销路,0.82天内就能把货走完

账期超短,只要16.67天钱就收回来了

资金周转很快,能占用他人资金来运营

生产性资产占29.54

其它类资产占35.79核查资产结构

注意!无形资产占总资产11.77

自选False

财报原始数据

600233
圆通速递
圆通速递股份有限公司
交通运输
物流
343502.8
20000608
L
15642
辽宁
大连市
www.yto.net.cn
H
sql
22|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
600233
2021-12-31
6127965964.86
0
0
0
0
0
0
0
2751137882.46
0
0
0
1722755105.01
197638418.89
0
0
0
0
0
0
0
0
0
0
221844582.11
0
73177887.93
212.31
0
1542406500.24
12636926553.81
0
0
0
489121485.32
0
508730908.41
253553437.13
0
0
0
0
617751450.37
12575227451.15
1715341369.11
0
0
0
0
4125529882.46
0
46550895.12
351080867.4
444715277.75
115362086.91
342413700.51
21585378811.64
0
34222305365.45
2768426505.92
0
0
0
0
0
0
0
0
0
4365355924.21
1456789915.67
0
0
231628572.27
437596872.61
0
2895.94
0
0
0
0
0
0
0
0
623669304.48
0
0
0
0
201023095.09
52916183
0
10137409269.19
0
0
498822595.21
272566527.04
0
771389122.25
2607459.63
14719674.63
11175230.88
226543186.41
1026434673.8
0
11163843942.99
986465399
0
0
0
0
12963310514
0
291319034.34
0
8417564380.62
0
0
0
0
-55111910.95
22603547417.01
454914005.45
23058461422.46
34222305365.45
45154953607.39
45154953607.39
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
42826702337.5
41440181342.37
0
0
0
0
0
0
0
0
0
132129356.36
0
0
140556210.5
1083806211.34
30029216.93
42274845.85
0
36387068.38
-28629390.18
-24367712.32
0
557651177.05
2851385279.29
24410591.32
0
108863366.02
0
0
2766932504.59
579436493.89
0
0
2187496010.7
2103408505.21
84087505.49
.6656
.6654
-43456843.14
2144039167.56
2074410144.02
69629023.54
45952895406.93
0
0
0
0
0
0
0
0
0
0
167766934.79
1570420843.21
40159920198.84
0
0
0
0
0
2018926471.44
620817557.08
823290807.07
4068128150.5
2824392269.84
43673409.29
153663704.37
0
3224096.22
5559291213.78
4592383223.32
0
0
0
-7126720957.38
3841222910.91
3841222910.91
0
0
4532002159.47
2857395.8
3016899702.16
582303406.31
7475481.9
272506051.65
4504373306.06
-24335891.49
0
1421444607.69
4651976544.47
6073421152.16
a_1
600233
2020-12-31
4672853817.63
0
0
0
0
0
0
0
992620879.5
0
0
0
1397072208.63
168463711.79
0
0
0
0
0
0
0
0
0
0
254004727.72
0
51094194.65
0
0
1118591228.71
8654700768.63
0
0
0
489054000
0
43789877.28
291377055.76
0
0
0
0
518831438.89
9686424430.76
1061156086.11
0
0
0
0
3850045836.63
0
21479455.78
400978808.06
438229240.66
78968598.35
894116300.02
17774451128.3
0
26429151896.93
1753364956.53
0
0
0
0
0
0
0
0
0
4296471017.82
1552751184.51
0
0
210566492.32
175820469.26
0
305969.23
0
0
0
0
0
0
0
0
609580847.86
0
0
0
0
50570.49
29657375.67
0
8628568883.69
0
0
0
21179482.56
0
21179482.56
647223.68
13696814.78
11716876.37
237671938.22
284912335.61
0
8913481219.3
711268565
0
0
0
0
9379372402.43
14430786.76
228607684.1
0
6850789663.05
0
0
0
0
-26113549.76
17129493978.06
386176699.57
17515670677.63
26429151896.93
34907041590.3
34907041590.3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32983864025
31752525976.8
0
0
0
0
0
0
0
0
0
103385795.72
0
0
100299721.48
1041088204.13
-13435673.13
33951073.48
0
87401074.18
87403.61
-13351336.4
0
240957449.29
2217672418.9
13646066.61
0
29024896.33
0
0
2202293589.18
354592499.92
0
0
1847701089.26
1766752164.57
80948924.69
.5723
.5721
-59100177.39
1788600911.87
1722136659.8
66464252.07
35314036646.68
0
0
0
0
0
0
0
0
0
0
85756587.93
1508924191.34
30261830340.6
0
0
0
0
0
1741818584.82
610969383.45
803080702.72
3491018414.36
6868703560.6
87386239.57
84759163.81
0
30389565.35
5213122217.34
5156986946.86
0
0
32436258.7
-3331306893.57
0
0
0
0
3031883659.58
0
1393278810.47
510446559.1
1342034.49
120711565.67
1007446724.34
-44557244.69
0
1122601000.44
3529375544.03
4651976544.47
a_2
600233
2019-12-31
3569533025.07
0
0
0
0
0
0
0
2684402348.18
0
0
0
1195791323.15
163210619.3
0
0
0
0
0
0
0
0
0
0
453282167
0
61534835.95
0
0
500399480.17
8628153798.82
0
0
0
489054000
0
49675936.32
312103519.51
0
0
0
0
439188835.34
7218212030.84
897288582.49
0
0
0
0
3089077963.06
0
2565216.11
425905595.1
412756420.63
58169884.9
138820675.52
13532818659.82
0
22160972458.64
54357974.67
0
0
0
0
0
0
0
0
0
3492002835.86
1180914839.03
0
0
173484463.72
210585655
0
602685.04
0
0
0
0
0
0
0
0
527335259.48
0
0
0
0
3325326.25
0
0
5642609039.05
0
0
3017147421.89
45783082.56
0
3062930504.45
359473.83
9079755.43
95099125.8
129957655.8
3297426515.31
0
8940035554.36
394368284
630834271.47
0
0
0
6116444826.98
51980424.42
196572695.48
0
5588922187.68
0
0
0
0
18501955.01
12893663796.2
327273108.08
13220936904.28
22160972458.64
31151121008.07
31151121008.07
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28757120245.74
27411329453.43
0
0
0
0
0
0
0
0
0
92682605.72
0
0
88108926.52
1113501309.85
51497950.22
358676734.73
0
83179994.21
14618252.39
-1344796.31
0
131429670.43
2264551944.63
10868605.56
0
55202917.31
0
0
2220217632.88
539432433.52
0
0
1680785199.36
1667702784.32
13082415.04
.5897
.5604
29389304.18
1710174503.54
1692350656.58
17823846.96
33207818119.08
0
0
0
0
0
0
0
0
0
0
26334168.2
723512188.79
26369261133.12
0
0
0
0
0
2107505535.64
956993097.58
725120523.44
3798784186.29
6881405080.9
93663492.06
46707496.37
0
94000000
3359248731.27
7425565935.13
0
0
94035850.32
-3763074447.39
34045041.82
34045041.82
0
0
396311075.77
0
506926880.56
452231465.95
1299278.5
28122723.77
-556924952.69
20961614.4
0
-500253599.39
4029629143.42
3529375544.03
a_3
600233
2018-12-31
4061443927.02
0
0
0
0
0
0
0
789359.82
0
0
0
1397407066.14
165065879.54
0
0
0
0
0
0
0
0
0
0
450153982.03
0
61482734.48
0
0
2667768240.88
8804111189.91
0
0
0
489054000
0
41440630.57
311231682.83
0
0
0
0
435951294.77
5313140846.95
586554928.32
0
0
0
0
2350553663.8
0
939705.31
732118402.03
419749290.47
31672860.92
452016486.06
11164423792.03
0
19968534981.94
165637867.9
0
0
0
0
0
0
0
0
0
2372936709.81
1144102091.56
0
0
217702433.24
383573948.37
0
0
0
0
0
0
0
0
0
0
530845797.05
0
0
0
0
151722.79
0
0
4814950570.72
0
0
2982418538.31
21533082.56
0
3003951620.87
347710.33
9754564.49
266963403.65
78647575.9
3359664875.24
0
8174615445.96
380085141
650463660.88
0
0
0
5996532289.22
63881156.5
135729502.16
0
4406672573.48
0
0
0
0
-6145917.25
11499456092.99
294463442.99
11793919535.98
19968534981.94
27465144549.14
27465144549.14
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25059558756.7
23834167748.3
0
0
0
0
0
0
0
0
0
83296735.5
0
0
45196506.62
1066394795.04
-18490263.86
48993235.1
0
-98412.5
85329277.47
-6165351.27
0
37229516.25
2528046173.66
80529595.18
0
29443469.04
0
0
2579132299.8
647443865.61
0
0
1931688434.19
1903982896.94
27705537.25
.6746
.6724
7666677.09
1939355111.28
1906870456.7
32484654.58
29157179833.98
0
0
0
0
0
0
0
0
0
0
0
564724099.03
23660535829.96
0
0
0
0
0
2300954726.28
661150396.86
763254509.94
2336008469.97
14777493153.95
92516161.56
17720628.69
205455066.19
167690000
3483011929.66
16966755686.57
0
4869822.11
167690000
-5361452427.95
3819680287.13
203300287.13
0
3616380000
412925212.33
766608627.79
917356298.34
337357813.87
5461398.62
59229751.02
3685270264.02
1993836.48
0
661820142.52
3367809000.9
4029629143.42
a_4
600233
2017-12-31
4173561882.35
0
0
0
0
0
0
0
850454.83
0
0
0
1110746355.15
122774173.02
0
0
0
0
0
0
0
0
26089.59
0
350989584.68
0
45281744.49
35806774.48
0
1072232041.87
6912269100.46
0
0
0
514000
0
122328835.73
219643614.52
0
0
0
0
6578189.27
2939842330.28
715267301.55
0
0
0
0
1854875724.07
0
0
691494574.42
316738121.31
12431410.43
351180798.62
7230894900.2
0
14143164000.66
656886701.59
0
0
0
0
0
0
0
0
0
2053263195.38
814030049.09
0
0
245498792.29
181596157.85
0
1109.25
0
0
0
0
0
0
0
0
511809694.82
0
0
0
0
1041116.97
0
0
4464126817.24
0
0
0
37486070.58
255800
37741870.58
331536.12
13084384.42
250757294.5
14386063.52
316301149.14
0
4780427966.38
376915477
0
0
0
0
5942201484.6
40143278.7
135729502.16
0
2813494110.37
0
0
0
0
-9033477.01
9219163818.42
143572215.86
9362736034.28
14143164000.66
19982200966.66
19982200966.66
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18353726453.83
17637372201.46
0
0
0
0
0
0
0
0
0
50429372.17
0
0
52806624.3
615561169.25
-23063726.98
20620813.63
0
1902.32
197143244.3
-299571.02
0
12183940.42
1837803599.87
94623216.5
0
26224630.86
0
0
1906202185.51
459348545.23
0
0
1446853640.28
1442693264
4160376.28
.5113
.5113
-8732570.36
1438121069.92
1435240173.49
2880896.43
21119249056.7
0
0
0
0
0
0
0
0
0
0
0
379671812.49
16958637670.68
0
0
0
0
0
1896596792.6
687592094.25
399713446.84
1556380864.82
8120467837.17
188967203.96
2218578.95
9975422.04
0
1714471386.91
5116404703.59
0
655739714.38
739917.42
834273319.82
40143278.7
40143278.7
0
0
586278023.2
823995.07
31463421.87
435806440.1
0
767201344.13
-607225909.13
-1663961.9
0
1781764313.61
1586044687.29
3367809000.9
a_5
600233
2016-12-31
1617046006.06
0
0
0
0
0
0
0
0
0
0
0
189378796.35
80786010.23
0
0
0
0
0
0
0
0
0
0
248536576.36
0
32347700.79
0
0
4404438773.93
6572533863.72
0
0
0
500000
0
0
0
0
0
0
0
0
2078154734.36
652651080.8
0
0
0
0
1565143681.25
0
0
0
209798860.53
6219645.29
82861530.77
4595329533
0
11167863396.72
0
0
0
0
0
0
0
0
0
0
1537467355.97
608752035.54
0
0
164679348.7
255916090.7
0
0
0
0
0
0
0
0
0
0
353726994.44
0
0
0
0
0
0
0
2920541825.35
0
0
0
12692318.15
255800
12948118.15
10264626.05
0
9070000
9687085.9
41969830.1
0
2962511655.45
372667511
0
0
0
0
5904130859.14
0
135729502.16
0
1794332053.3
0
0
0
0
-1580386.5
8205279539.1
72202.17
8205351741.27
11167863396.72
16817825633.4
16817825633.4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15110919327.6
14537733397.04
0
0
0
0
0
0
0
0
0
44559638.7
0
0
75724876.46
460795321.55
-11580101.94
3686195.79
0
0
32684188.9
0
0
0
1739590494.7
101483730.69
2986566.85
12812722.21
-693662.43
2292904.42
1828261503.18
456351526.3
0
0
1371909976.88
1371935236.97
-25260.09
.5703
.5703
-1540700.84
1370369276.04
1370394536.13
-25260.09
17503924141.7
0
0
0
0
0
0
0
0
0
0
0
528038535.62
13347731788.08
0
0
0
0
0
1640930669.94
634250541.06
530094970.02
1878954708.22
1443000000
32684188.9
27415008.04
0
0
1613074702.67
3430000000
0
317308126.68
0
-3857283632.41
2305335725.25
2305335725.25
0
0
0
1234000000
50000000
314622794.06
0
97298337.02
3077414594.17
-1540700.84
0
1097544969.14
488499718.15
1586044687.29
a_6
600233
2015-12-31
326625656.92
0
0
0
0
0
0
0
111106484.83
0
0
1000000
100363085.42
17178096.5
0
0
0
0
0
0
0
0
1360000
0
3238806.93
0
256158539.62
62000000
0
276183630.86
1155214301.08
0
0
0
155404694.18
0
0
2854612.7
0
0
0
0
32970694.27
138202083.34
0
0
0
0
0
2115195.05
0
0
1582889.62
15359464.05
7914675.97
11079550
367483859.18
0
1522698160.26
20000000
0
0
0
0
0
0
235560
0
0
62227901.57
14621197.91
0
0
69930931.75
11150446.61
0
31153409.14
0
0
0
0
0
0
0
0
2387298.04
0
0
0
0
0
0
0
211706745.02
0
0
0
0
0
0
0
1089118.12
0
0
1089118.12
0
212795863.14
165000000
0
0
0
0
181813694.3
0
94146859.47
0
628826870.85
0
0
0
0
173220.25
1069960644.87
239941652.25
1309902297.12
1522698160.26
907782346.05
907782346.05
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
852637852.38
703578665.77
0
0
0
0
0
0
0
0
0
5579723.26
0
0
102461387.38
56535840.61
-20006894.38
4489129.74
0
1463564.63
37856150.01
-220367.38
0
0
94464208.31
3943858.46
368890.29
1641868.88
54519.76
423410.05
96766197.89
26461849.94
0
0
70304347.95
45144966.8
25159381.15
.2736
0
284936.23
70589284.18
45429903.03
25159381.15
936285534.82
0
0
0
0
0
0
0
0
0
0
11104506.59
27431317.01
411767930.38
0
0
0
0
0
295379524.13
54296053.5
111124583.1
102253267.31
2470568202.48
42706410.84
739384.88
0
10009235.27
19963664.56
2572537908.68
0
0
0
-68478339.77
0
0
0
0
20000000
0
8399358.33
29840946.12
12863958.1
0
-18240304.45
8389362.23
0
23923985.32
302701671.6
326625656.92
a_7
600233
2014-12-31
302701671.6
0
0
0
0
0
0
0
7538100
0
0
700000
108747043.15
29167934.85
0
0
0
0
0
0
0
0
4490958.9
0
2696296.71
0
308256997.38
55000000
0
373807542.62
1193106545.21
0
0
0
59140376.25
0
0
4066205.45
0
0
0
0
35768775.98
151446099.31
0
0
0
0
0
2338493.28
0
0
0
15482426.51
3126236.14
24684250
296052862.92
0
1489159408.13
8368060.6
0
0
0
0
0
0
1388630
0
0
84215040.3
14957608.28
0
0
66333011.66
7215821.32
51752.4
28021747.8
0
0
0
0
0
0
0
0
5181957.1
0
0
0
0
0
0
0
215733629.46
0
0
0
0
0
0
0
1617146.29
0
0
1617146.29
0
217350775.75
165000000
0
0
0
0
181701978.32
0
94146859.47
0
600181904.05
0
0
0
0
0
1041030741.84
230777890.54
1271808632.38
1489159408.13
918559793.11
918559793.11
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
868002676.6
721524113.34
0
0
0
0
0
0
0
0
0
4026981.94
0
0
94962647
55436231.98
-9021444.71
1074147.05
0
1026280.7
42151284.19
-862120.28
0
0
93734681.4
2788665.58
0
2432210.21
234843.64
0
94091136.77
24574754.89
0
0
69516381.88
48230584.22
21285797.66
.2923
0
13046.82
69529428.7
48243631.04
21285797.66
954024972.83
0
0
0
0
0
0
0
0
0
0
9747858.42
26979336.65
487885042.04
0
0
0
0
0
310920263.46
41242433.48
92616628.02
58087800.9
2343455506.18
41420637.62
1105282.78
0
9835568.25
84355518.09
2373175484.48
0
0
0
-61714007.74
8400000
8400000
8400000
0
8417441.72
0
0
32496063.54
32496063.54
0
-15678621.82
921293.61
0
-18383535.05
321085206.65
302701671.6
a_8
600233
2013-12-31
322171840.19
0
0
0
0
0
0
0
10607341
0
0
850000
109142039.39
31872936.66
0
0
0
0
0
0
0
0
0
0
6284478.22
0
229868954.67
20000000
0
426482168.3
1157279758.43
0
0
0
30000000
0
0
3589649.84
0
0
0
0
3999040.11
139339809.82
189425
0
0
0
0
3239339.48
0
0
0
13694864.19
3586506.13
0
197638634.57
0
1354918393
0
0
0
0
0
0
0
0
0
0
32150341.92
15774363.09
0
0
36682959.87
4524499.54
0
18671340.99
0
0
0
0
0
0
0
0
11249058.35
0
0
0
0
0
0
0
119052563.76
0
0
0
0
0
0
0
111916.4
0
0
111916.4
0
119164480.16
165000000
0
0
0
0
185081836.95
0
87358146.17
0
583490033.13
-124762.8
0
0
0
0
1020805253.45
214948659.39
1235753912.84
1354918393
808482575.36
808482575.36
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
727466414.51
593267455.98
0
0
0
0
0
0
0
0
0
5581144.28
0
0
79031427.06
54424690.95
-3706288.95
-1132014.81
0
130851.53
22564563.7
262420.56
0
0
103711576.08
4153136.89
0
1578392.44
1508126.43
0
106286320.53
29727113.84
0
0
76559206.69
54153851.72
22405354.97
.3282
0
-124762.8
76434443.89
54029088.92
22405354.97
900096240.61
0
0
0
0
0
0
0
0
0
0
5181443.11
29784830.07
435405991.3
0
0
0
0
0
256791216.15
67375802.37
87585780.13
87903723.84
1667977628.52
117754.89
1302011.77
0
9783540.66
23929955.32
1728912233.94
0
0
0
-73661253.42
0
0
0
0
0
0
0
65003572.11
40253572.11
0
-65003572.11
-4406906.02
0
-55168007.71
376253214.36
321085206.65
a_9
600233
2012-12-31
376810636.53
0
0
0
0
0
0
0
9696182.55
0
0
0
168784686.69
30021213.81
0
0
0
0
0
0
0
0
0
0
15031794.61
0
198460905.25
0
0
383742733.25
1182548152.69
0
0
0
0
0
0
3448293.36
0
0
0
0
5527269.13
155256523.42
56880
0
0
0
0
3505380.19
0
0
0
10140573.55
5470834.08
0
183405753.73
0
1365953906.42
0
0
0
0
0
0
0
0
0
0
43399464.4
16295221.52
0
0
37784742.64
11011707.13
0
24724323.92
0
0
0
0
0
0
0
0
14376162.81
0
0
0
0
0
0
0
147591622.42
0
0
0
0
0
0
0
92225.87
0
0
92225.87
0
147683848.29
165000000
0
0
0
0
185081836.95
0
79658787.27
0
561785540.31
0
0
0
0
0
991526164.53
226743893.6
1218270058.13
1365953906.42
856128236.01
856128236.01
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
729421540.84
600314359.72
0
0
0
0
0
0
0
0
0
7188878.57
0
0
70424678.34
53894455.81
-6761527.17
4360695.57
0
208311.47
26347351.49
90839.38
0
0
153262358.13
2036118.95
0
12125040.72
26963.34
0
143173436.36
37959353.75
0
0
105214082.61
77002533.2
28211549.41
.4667
.4667
0
105214082.61
77002533.2
28211549.41
881731726
0
0
0
0
0
0
0
0
0
0
5606761.71
9150352.25
410401639.09
0
0
0
0
0
257607109.24
84380705.81
91213664.12
52885721.7
1608450034.32
98400
6503033.97
0
8763327.35
7156516.41
1538745353.99
0
0
0
77912925.24
0
0
0
0
0
0
0
19800000
0
0
-19800000
-1173802.02
0
109824844.92
266428369.44
376253214.36
a_10
600233
2011-12-31
270512465.51
0
0
0
0
0
0
0
5097172.55
0
0
0
147352494.39
35983552.05
0
0
0
0
0
0
0
0
0
0
1904370.37
0
182537001.38
0
0
431580000
1074967056.25
0
0
0
0
0
0
3572811.74
0
0
0
0
5040043.47
190913136.66
0
0
0
0
0
3881851.61
0
0
0
7132157.63
5825627.07
0
216365628.18
0
1291332684.43
0
0
0
0
0
0
0
0
0
0
42586389.88
10969391.74
0
0
34583667.32
19344481.94
0
1305907.3
0
0
0
0
0
0
0
0
26266196.68
0
0
0
0
0
0
0
135056034.86
0
0
0
0
0
0
0
2257.43
0
0
2257.43
0
135058292.29
165000000
0
0
0
0
185081836.95
0
70352698.99
0
513889095.39
0
0
0
0
0
934323631.33
221950760.81
1156274392.14
1291332684.43
963773783.24
963773783.24
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
786502593.41
652157652.16
0
0
0
0
0
0
0
0
0
7934016.99
0
0
67315459.8
51767767.73
1220053.08
6107643.65
0
919097.81
12294384.43
-198233.49
0
0
190484672.07
6628468.5
0
2166344
145827.74
0
194946796.57
48641815.02
0
0
146304981.55
116920283.12
29384698.43
.7086
.7086
0
146304981.55
116920283.12
29384698.43
974483518.94
0
0
0
0
0
0
0
0
0
0
7168207.43
9741464.01
562132585.57
0
0
0
0
0
215332639.89
96870680.4
68171448.32
48885836.2
822167715.04
34903.94
6562314.91
0
4435220.08
16524848.93
931341190.19
0
2760773.11
0
-117426658.26
0
0
0
0
0
0
0
24750000
0
0
-24750000
-2666174.27
0
-95956996.33
362385365.77
266428369.44
a_11
600233
2010-12-31
363848571.2
0
0
0
0
0
0
0
5356885.61
0
0
0
101514824.8
23295583.42
0
0
0
0
0
0
0
0
0
0
2236796.94
0
141750074.29
0
0
308770000
946772736.26
0
0
0
0
0
0
4602141.16
0
0
0
0
5335541.79
221302198.34
0
0
11495.5
0
0
3950568.89
0
0
0
2510909.36
5964764.87
0
243677619.91
0
1190450356.17
0
0
0
0
0
0
0
0
0
0
51076363.13
11195817.55
0
0
39621723.62
20494468.8
0
1305907.3
0
0
0
0
0
0
0
0
32048236.85
0
0
0
0
0
0
0
155742517.25
0
0
0
0
0
0
0
39106.95
0
0
39106.95
0
155781624.2
165000000
0
0
0
0
183816255.01
0
63578618.65
0
429707795.93
0
0
0
0
0
842102669.59
192566062.38
1034668731.97
1190450356.17
1085622214.02
1085622214.02
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
868177468.15
749013807.69
0
0
0
0
0
0
0
0
0
2603299.86
0
0
65376068.43
44160518.84
3287169.43
3736603.9
0
-503226.07
12788284.59
-78171.9
0
0
229729804.39
1204852.73
0
657645.06
178384.17
0
230277012.06
53718415.35
0
0
176558596.71
138185880.19
38372716.52
.8375
.8375
0
176558596.71
138185880.19
38372716.52
1112700382.27
0
0
0
0
0
0
0
0
0
0
5532325.95
4849370.13
643576702.16
0
0
0
0
0
180272168.26
95334348.66
61541281.64
142357577.63
672149827.37
21897.12
523503.73
0
3132022.42
11596071.91
674986379.76
0
0
0
-10755201.03
0
0
0
0
0
19950000
17968085
23525312.43
6836457.24
0
-21543397.43
-3638084.71
0
106420894.46
255043896.44
361464790.9
a_12
600233
2009-12-31
281967369.41
0
0
0
0
0
0
0
5637181.68
0
0
20000000
74824257.18
19036976.06
0
0
0
0
0
0
0
0
0
0
2174555.45
0
129002926.65
0
0
294000000
826643266.43
0
0
0
0
0
0
4127842.97
0
0
0
0
10579596
247723130.27
166000
0
0
0
0
3270129.88
0
0
0
26197.6
3428025.46
0
269320922.18
0
1095964188.61
38094730
0
0
0
0
0
0
0
0
0
73087200.86
16276446.46
0
0
51029983.91
12691909.07
0
0
0
0
0
0
0
0
0
0
22022241.94
0
0
0
0
0
0
0
213202512.24
0
0
0
0
0
0
0
9176.57
0
0
9176.57
0
213211688.81
165000000
0
0
0
0
183816255.01
0
55788989.91
0
315811544.48
0
0
0
0
0
720416789.4
162335710.4
882752499.8
1095964188.61
871699140.78
871699140.78
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
728492043.47
643115803.99
0
0
0
0
0
0
0
0
0
1156478.73
0
0
39684001.35
43619835.07
-84246.16
1000170.49
0
1415576.68
38242603.46
-207798.19
0
0
182865277.45
361025.17
0
1038858.91
436259.42
0
182187443.71
42924602.06
0
0
139262841.65
111071398.6
28191443.05
.673
0
-4080000
135182841.65
106991398.6
28191443.05
887688312.65
0
0
0
0
0
0
0
0
0
0
4808025.08
3692442.75
442182695.54
0
0
0
0
0
144009218.52
72505307.29
37134681
200356878.13
294988584.91
25094.34
631512.73
0
2347590.26
6031906.96
509495733.6
0
0
0
-217534858.32
0
0
0
0
48687115
65000
10589000
25227967.59
8672953.35
20015000
-7079852.59
-944520.01
0
-25202352.79
280246249.23
255043896.44
a_13
600233
2008-12-31
291401371.22
0
0
0
0
0
0
0
2966320
0
0
0
78905758.87
9478459.48
0
0
0
0
0
0
0
0
0
0
2011136.56
0
169952497.04
0
0
15000000
569715543.17
0
0
0
32412000
0
0
4530253.11
0
0
0
0
5309118.65
288153614.83
21523.43
0
0
0
0
3541392.22
0
0
0
214118.61
16941593.03
0
351123613.88
0
920839157.05
0
0
0
0
0
0
0
0
0
9236800
45346359.06
16440620.52
0
0
51654689.69
15161215.46
0
2627542.03
0
0
0
0
0
0
0
0
9204513.32
0
0
0
0
0
0
0
149671740.08
0
0
0
0
0
0
0
1052347.5
0
0
1052347.5
0
150724087.58
165000000
0
0
0
0
187896255.01
0
51831660.25
0
225197475.54
0
0
0
0
0
629925390.8
140189678.67
770115069.47
920839157.05
895479952.51
895479952.51
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
793266482.21
691369692.86
0
0
0
0
0
0
0
0
0
910423.34
0
0
42862468.44
48397031.1
4809205.51
4917660.96
0
-4064865
-260305.15
-1483386.19
0
0
97888300.15
662094.08
0
2379686.09
526023.37
0
96170708.14
21293211.16
0
0
74877496.98
53478206.51
21399290.47
.32
.32
0
0
0
0
952978917.8
0
0
0
0
0
0
0
0
0
0
5766225.13
30145241.23
492370206.79
0
0
0
0
0
213560858.66
56694955.08
87409970.16
138854393.47
3074751.04
0
1534167.25
0
3735470.91
23314468.87
45061175
0
0
0
-60031254.67
9028580.55
9028580.55
0
0
0
0
0
21962027.09
12062027.09
0
-12933446.54
-4556164.97
0
61333527.29
218912721.94
280246249.23
a_14
600233
2007-12-31
224554783.29
0
0
0
0
0
0
0
6133680
0
0
0
84225533.97
21290998.39
0
0
0
0
0
0
0
0
0
0
2586997.42
0
130655168.08
0
0
0
469447161.15
0
0
0
0
0
0
8677115.56
0
0
0
0
5664363.81
315744341.92
1369523.32
0
0
0
0
1986145.74
0
0
0
233997.83
2957911.95
0
336633400.13
0
806080561.28
0
0
0
0
0
0
0
0
0
0
46325696.56
4957588.79
0
0
33404287.62
9574459.57
0
8555314.84
0
0
0
0
0
0
0
0
4698711.05
0
0
0
0
0
0
0
107516058.43
0
0
0
0
0
0
0
383745
0
0
383745
0
107899803.43
165000000
0
0
0
0
183816255.01
0
49272895.8
0
184178033.48
0
0
0
0
0
582267184.29
115913573.56
698180757.85
806080561.28
818827267.75
818827267.75
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
726433577.67
624018873.24
0
0
0
0
0
0
0
0
0
937945.05
0
0
41431828.42
46314615.89
6765459.43
6964855.64
0
-4218662
80949611.84
-31459.44
0
0
169124639.92
649161.41
0
157393.12
44323.91
0
169616408.21
35280971.45
0
0
134335436.76
108093533.19
26241903.57
.66
0
0
0
0
0
829787617.68
0
0
0
0
0
0
0
0
0
0
7675235.53
17766970.72
456983580.93
0
0
0
0
0
207072341.91
56723577.08
77051247.86
57399076.15
121926988.71
3621.07
314779.75
0
2481409.23
31158900.13
16868350.25
0
0
0
76699548.38
0
0
0
0
0
0
0
23934383.42
2484383.42
0
-23934383.42
-6578617.89
0
103585623.22
115327098.72
218912721.94
a_15
600233
2006-12-31
115327098.72
0
0
0
0
0
0
0
0
0
32920784.07
0
74772624.16
20548614.67
0
0
0
0
0
0
0
0
0
0
2961304.28
0
114094531
0
0
3365491.65
361029144.27
0
0
0
0
0
0
13681969.02
0
13681969.02
0
0
0
319772401.18
9103482.9
0
0
0
0
1703416.48
0
0
0
300060.39
0
0
344561329.97
0
705590474.24
0
0
0
0
0
0
0
0
0
0
59561788.93
10310255.31
0
0
26422506.87
5881525.01
0
2484383.42
0
0
0
0
0
0
0
0
3646614.58
0
0
0
0
0
760323.57
0
109067397.69
0
0
0
0
0
0
0
535680.06
0
0
535680.06
0
109603077.75
165000000
0
0
0
0
183280574.95
0
89963597.16
0
61238486.41
0
0
0
0
0
499482658.52
96504737.97
595987396.49
705590474.24
648654712.3
648654712.3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
576936054.49
502457683.33
0
0
0
0
0
0
0
0
0
296090.04
0
0
32267314.5
38515513.28
3399453.34
0
0
0
-513991.65
0
0
1267132.92
72471799.08
677183.06
0
722821.14
0
0
72426161
13106132.73
0
0
59320028.27
42201230.09
17118798.18
0
0
0
0
0
0
654709047.84
0
0
0
0
0
0
0
0
0
0
6650386.36
8365780.8
369418342.25
0
0
0
0
0
137410193.37
31911479.81
38381067.16
92604132.41
15522566.45
0
364648.71
0
1375639.47
66666179.02
18967717.58
0
0
0
-68371041.97
4633100
4633100
0
0
0
0
0
20285084.98
0
0
-15651984.98
-2089211.83
0
6491893.63
0
0
a_16
600233
2005-12-31
108835205.09
0
0
0
0
0
0
0
0
0
27170248.7
0
70505426.14
8718402.59
0
0
0
0
0
0
0
0
0
0
2651741.18
0
58320196.54
0
0
3061459.09
276610938.15
0
0
0
0
0
0
18759210.78
0
18759210.78
0
0
0
292236519.9
6129500
0
0
0
0
1767891.16
0
0
0
890533.15
0
0
319783654.99
0
596394593.14
0
0
0
0
0
0
0
0
0
0
28472099.83
5208552.4
0
0
1965902.24
544863.01
0
1411325.17
0
0
0
0
0
0
0
0
3172797.84
0
0
0
0
0
376578.78
0
41152119.27
0
0
0
0
0
0
0
535680.06
0
0
535680.06
0
41687799.33
165000000
0
0
0
0
183280574.95
0
82300637.51
0
43200215.97
0
0
0
0
0
473781428.43
80925365.38
554706793.81
596394593.14
520844885.87
520844885.87
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
457463729.64
406976037.07
0
0
0
0
0
0
0
0
0
119368.83
0
0
20608784.33
27360764.2
2398775.21
0
0
0
-19420661.89
0
0
893568.64
44854062.98
596961.66
0
478724.65
0
0
44972299.99
8832159.32
0
0
36140140.67
27126654.32
9013486.35
0
0
0
0
0
0
506753787.17
0
0
0
0
0
0
0
0
0
0
7766599.6
3994340.45
278513912.08
0
0
0
0
0
119927879.26
22760204.36
30762607.4
66550124.12
150673153.33
0
892800.43
0
1126260.56
49894723.43
130385820.03
0
0
0
-27588329.14
1616900
1616900
0
0
12133739.73
0
12133739.73
24400238.33
0
3913900
-26697238.33
-1748938.29
0
10515618.36
0
0
a_17
600233
2004-12-31
98319586.73
0
0
0
0
0
0
0
0
0
56364125.78
0
49063158.76
10197115.88
0
0
0
0
0
0
0
0
345140.06
0
6138353.15
0
62629283.4
0
0
3350315.81
280268726.42
0
0
0
0
0
0
32611621.23
0
32611621.23
0
0
0
274170732.87
4605358.77
0
0
0
0
1689470.68
0
0
0
1533322.03
0
0
314610505.58
0
594879232
0
0
0
0
0
0
0
0
0
0
36430984.45
1161888.77
0
0
1483381.06
-5189344.32
0
2247533.14
0
0
0
0
0
0
0
0
9970177.06
0
0
0
0
0
0
0
46104620.16
0
0
0
0
0
0
0
535680.06
0
0
535680.06
0
46640300.22
165000000
0
0
0
0
186144474.95
0
73221279.4
0
41652919.76
0
0
0
0
0
466018674.11
82220257.67
548238931.78
594879232
438051369.57
438051369.57
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
389998326.83
348305439.18
0
0
0
0
0
0
0
0
0
280010.38
0
0
16872021.12
25349222.14
-808365.99
0
0
0
-17358947.23
0
0
1026679.47
31720774.98
6562471
0
1299798.72
0
0
36983447.26
3530545.97
0
0
33452901.29
26599240.52
6853660.77
0
0
0
0
0
0
486068406.72
0
0
0
0
0
0
0
0
0
0
8495137.71
22020740.92
283889140.01
0
0
0
0
0
99760352.2
17988034.78
21926061.32
93020697.04
241552656.21
1198399.42
597062.13
0
0
85365816.17
261229425.11
0
0
0
-103247123.52
0
0
0
0
0
0
0
19431485.38
0
0
-19431485.38
-159172.47
0
-29817084.33
0
0
a_18
600233
2003-12-31
128136671.06
0
0
0
0
0
0
0
0
0
67815730.53
0
79053055.14
7625405.83
0
0
0
0
0
0
0
0
827670
0
17054879.63
0
44549837.06
0
0
6488884.55
334497254.17
0
0
0
0
0
0
37485315.63
0
37485315.63
0
0
0
218365183.21
590510.87
0
0
0
0
1805446.24
0
0
0
2136813.6
0
0
260383269.55
0
594880523.72
0
0
0
0
0
0
0
0
0
0
25702365.07
1522490.39
0
0
7209744.32
-2573313.29
0
1017210.43
0
0
0
0
0
0
0
0
25732196.71
0
0
0
0
0
0
0
58610693.63
0
0
0
0
0
0
0
535680.06
0
0
535680.06
0
59146373.69
165000000
0
0
0
0
186144474.95
0
66286338.66
0
38488619.98
0
0
0
0
0
455919433.59
79814716.44
535734150.03
594880523.72
370608664.07
370608664.07
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
330254046.1
298994189.87
0
0
0
0
0
0
0
0
0
557295.84
0
0
11293535.49
19357440.3
51584.6
0
0
0
-4946784.3
0
0
1413598.43
36821432.1
6592321.81
0
193455.29
0
0
43220298.62
9949243.62
0
0
33271055
26170624.95
7100430.05
0
0
0
0
0
0
374843652.1
0
0
0
0
0
0
0
0
0
0
10804400.63
33651290.77
221330382.48
0
0
0
0
0
75240390.22
22613204.31
22953872.98
77161493.51
70082678.69
0
16950
0
1204599.2
42830693.78
99382366.1
0
0
0
-70908831.99
0
0
0
0
0
0
608418.94
21274257.29
0
0
-21882676.23
-92410.54
0
-15722425.25
0
0
a_19
600233
2002-12-31
143859096.31
0
0
0
0
0
0
0
0
0
39096879.14
0
84374249.79
3710731.21
0
0
0
0
0
0
0
0
0
0
27077757.05
0
42245029.54
0
0
1032876.86
314318862.85
0
0
0
0
0
0
46359010.03
0
46359010.03
0
0
0
201697918.87
859079.92
0
0
0
0
1921181.66
0
0
0
1468869.83
0
0
252306060.31
0
566624923.16
608418.94
0
0
0
0
0
0
0
0
0
21969105.2
265402.06
0
0
18785022.16
-4679390.52
0
18484119.72
0
0
0
0
0
0
0
0
7606141.5
0
0
0
0
0
0
0
63038819.06
0
0
0
0
0
0
0
535680.06
0
0
535680.06
0
63574499.12
165000000
0
0
0
0
186053967.08
0
59284849.02
0
19319484.67
0
0
0
0
0
429658300.77
73392123.27
503050424.04
566624923.16
354960208.04
354960208.04
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
318207238.57
284746275.21
0
0
0
0
0
0
0
0
0
415850.55
0
0
13280757.8
18770477.1
993877.91
0
0
0
-5118211.37
0
0
2583829.81
34218587.91
9818360.85
0
271628.74
0
0
43765320.02
9165179.03
0
0
34600140.99
27262847.07
7337293.92
0
0
0
0
0
0
348023197.92
0
0
0
0
0
0
0
0
0
0
2669077.26
130001042.27
204101997.07
0
0
0
0
0
65567611.42
28243015.26
128865367.78
53915325.92
22336319.21
484935.34
245514.5
0
0
43667089.57
53337708.06
0
0
0
-73938028.58
0
0
0
0
790000
0
181581.06
10224728.66
0
0
-9616309.72
-81893.66
0
-29720906.04
0
0
a_20
600233
2001-12-31
173580002.35
0
0
0
0
0
0
0
0
0
19175148.92
0
82209902.79
3388273.19
0
0
0
0
0
0
0
0
0
0
42589629.98
0
56548047.36
0
0
1511774.44
336413149.05
0
0
0
0
0
0
43638090.57
12000
43650090.57
0
0
0
151835440.78
15354624.64
0
31595.67
0
0
1894542.22
0
0
0
1739152.25
0
0
214505446.13
0
550918595.18
0
0
0
0
0
0
0
0
0
0
25112519.99
556724.47
0
0
19038818.53
-3275975.53
0
12646211.19
0
0
0
0
0
0
0
0
9369148.55
0
0
0
0
0
157200
0
63604647.2
0
0
0
0
0
0
0
535680.06
0
0
535680.06
0
64140327.26
110000000
0
0
0
0
240623728.93
0
53539839.52
0
14301647.1
0
0
0
0
0
418465215.55
68313052.37
486778267.92
550918595.18
297481562.42
297481562.42
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
268683404.25
247622768.13
0
0
0
0
0
0
0
0
0
467418.42
0
0
6894992.34
16566994.77
-2868769.41
0
0
0
9836173.75
0
0
2154092.63
40788424.55
6740516.59
0
394307.12
0
0
47134634.02
10549989.49
0
0
36584644.53
30598869.48
5985775.05
0
0
0
0
0
0
303357403.92
0
0
0
0
0
0
0
0
0
0
11229112.67
64255036.98
199677493.46
0
0
0
0
0
47790196.22
36445959.37
107294673.28
-12366768.76
76442116.17
10750675
5000
0
0
38365427.37
54173176.57
0
0
0
-5340812.77
0
0
0
0
0
0
3000000
25564846.32
0
0
-28564846.32
78886.05
0
-46193541.8
0
0
a_21
600233
2000-12-31
219773544.15
0
0
0
0
0
0
0
0
0
48248782.84
0
95908126.16
1361680.8
0
0
0
0
0
0
0
0
0
0
50085464.6
0
41558619.67
0
0
1638186.94
408488940.56
0
0
0
0
0
0
21155728.54
12000
21167728.54
0
0
0
106184634.48
509440
0
0
0
0
1064000
0
0
0
2366536.19
0
0
131292339.21
0
539781279.77
3000000
0
0
0
0
0
0
0
0
0
22859986.02
224157.6
0
0
17090147.43
12156298.02
0
23340440.68
0
0
0
0
0
0
0
0
10018249.61
0
0
0
0
0
0
0
88689279.36
0
0
0
0
0
0
0
310590.33
0
0
310590.33
0
88999869.69
110000000
0
0
0
0
240166728.59
0
46844702.8
0
1397914.34
0
0
0
0
0
398409345.73
52372064.35
450781410.08
539781279.77
288800491.2
288800491.2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
259130805.15
238822801.29
0
0
0
0
0
0
0
0
0
357626.46
0
0
6254726.02
16006542.1
-2399898.19
89007.47
0
0
7765778.92
0
0
3508908.06
40944373.03
7376180.77
0
672337.43
0
0
47648216.37
11682521.31
0
0
35965695.06
29674037.82
6291657.24
0
0
0
0
0
0
271169322.09
0
0
0
0
0
0
0
0
0
0
3161808.78
129286156.3
214048704.51
0
0
0
0
0
14280828.56
28674621.88
159970055.69
-13356923.47
8000
0
5000
0
12988508.25
53215073.15
3999000
0
0
51020880.8
-95233445.7
271740000
271740000
0
0
5500000
4843452.49
11500000
20152813.98
0
3660413.3
246770225.21
0
0
138179856.04
0
0