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600276
上市年数21.54
财报时间2018-12-31
财报季节4
财报评分57.5
财报平均分64.3
最终参考12.61
估值pb2.22
估值pe18.84
dcf9.05
VP.4277
R0.074
R1229修10.84
每股收益.67
成长评分12291
成长估值122912.61
close_now29.48
pe_now99.496
pb_now19.7918
wr662.4242
wr1069.645
ratio_day_fail0%
ratio_success0%
r_count_success0
r_count_fail0
r_count_unknow0
刷新日期2022/5/2 1:31:11
评语

经营性利润占92.23

现金流和利润匹配不上,钱是没收回来还是拿去进货了?

净资产收益率20.51,历害!

毛利率高达86.6

净利率23.32,优秀!

三费把利润都给吃了!

货卖的有点慢哦,要142.3天,才能卖完

回款速度一般,大概给了客户90.2天账期

一个经营周期大概需要204.84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16.48

其它类资产占38.45核查资产结构

销售费用37.11广告费?学术推广?返佣?

自选False

财报原始数据

600276
恒瑞医药
江苏恒瑞医药股份有限公司
医药生物
化学制剂
637900.3
20001018
L
24491
江苏
连云港市
www.hrs.com.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
600276
2021-12-31
13630819615.77
0
0
0
0
0
0
0
5090350801.94
0
0
2251411517.95
4632515377.95
973021537.82
0
0
0
0
0
0
0
0
0
0
658004598.96
0
2402673360.01
0
0
548952225.56
30187749035.96
0
0
0
807857364.84
0
153710385.27
192826121.92
0
0
0
0
0
4462870398.58
1659021854.31
0
0
0
0
442454193.33
0
259982322.06
0
309393680.13
141362707.49
648993636.25
9078472664.18
0
39266221700.14
0
0
0
0
0
0
0
0
0
465637161.11
1787140113.91
219554459.39
0
0
47352856.57
166358669.08
0
0
0
0
0
0
0
0
0
0
700435081.43
0
0
0
0
0
15054112.9
0
3401532454.39
0
0
0
151588887.72
0
151588887.72
0
24772430.71
0
116520000
292881318.43
0
3694413772.82
6396011914
0
0
0
0
3356184541.33
664935177
3054742777.2
0
22873116638.71
0
0
0
0
-12159390.38
35002961303.86
568846623.46
35571807927.32
39266221700.14
25905526375.8
25905526375.8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21792968500.97
3741798550.11
0
0
0
0
0
0
0
0
0
201805370.45
0
0
9383708325.27
8803612645.6
-337956390.46
6444270.3
0
36232636.19
213433866.66
-6940071.4
0
309036020.34
4664816127.72
2222921.69
0
200730259.49
0
0
4466308789.92
-17718094.01
0
0
4484026883.93
4530217550.47
-46190666.54
.71
.71
-7840083.98
4476186799.95
4522851440.56
-46664640.61
25023905343.85
0
0
0
0
0
0
0
0
0
0
167495926.19
485226979.03
1026371079.05
0
0
0
0
0
7144921316.73
1774875347.42
11511644452.6
4218816053.27
14044580779.05
259766921.07
16113347.3
0
0
1664635232.23
13202088844.09
0
0
0
-546263028.9
342000000
342000000
342000000
0
0
0
0
1066246265.6
0
274075550.9
-998321816.5
-16866440.83
0
2657364767.04
10462791321.44
13120156088.48
a_1
600276
2020-12-31
10804668034.15
0
0
0
0
0
0
0
5628004081.3
0
0
3102029708.53
5073694217.16
562113726.61
0
0
0
0
0
0
0
0
0
0
651152636.58
0
1778057205.65
0
0
450316393.41
28050036003.39
0
0
0
1442463384.25
0
0
60000000
0
0
0
0
0
3280173663.32
1305065234.04
0
0
0
0
341252853.55
0
0
0
197632234.59
52966542.29
0
6679553912.04
0
34729589915.43
0
0
0
0
0
0
0
0
0
106488075.51
1326246399.44
358059364.26
0
0
370616.76
175761153.98
0
0
0
0
0
0
0
0
0
0
1796475040.89
0
0
0
0
0
8192415.86
0
3771593066.7
0
0
0
0
0
0
0
29756646.05
0
141238264.13
170994910.18
0
3942587976.88
5331717041
0
0
0
0
3142826431.22
1495092677.35
2685413103.61
0
20844232733.43
0
0
0
0
-4793280.47
30504303351.44
282698587.11
30787001938.55
34729589915.43
27734598747.82
27734598747.82
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21282046300.49
3348689669.44
0
0
0
0
0
0
0
0
0
256959458.75
0
0
9802524140.33
8055616554.49
-181743522.52
10990706.35
0
16496999.8
341424519.49
0
0
207589043.32
7007072303.59
1069042.17
0
112661350.47
0
0
6895479995.29
586586866.59
0
0
6308893128.7
6328383219.69
-19490090.99
1.19
1.19
-11704824.27
6297188304.43
6317059086.66
-19870782.23
24155872216.73
0
0
0
0
0
0
0
0
0
0
713563.22
379975991.02
1147849729.97
0
0
0
0
0
5628434546.6
3022513286.92
11305829402.24
3431934805.24
29645246120.05
341424519.49
3556362.25
0
0
554328530.86
27638069682
0
0
0
1797828788.93
1320292274.93
1320292274.93
149104377.93
0
0
0
0
1017127148.73
0
11976845.43
291188280.77
-89078852.61
0
5431873022.33
5030918299.11
10462791321.44
a_2
600276
2019-12-31
5043646264.33
0
0
0
0
0
0
0
8519801626.69
0
0
528556741.86
4906245353.78
591162216.85
0
0
0
0
0
0
0
0
0
0
894375686.39
0
1606805898.04
0
0
220711029.06
22311304817
0
0
0
539427809.04
0
0
60000000
0
0
0
0
0
2541973090.17
1532826693.66
0
0
0
0
349761512.39
0
0
0
155090991.74
66090581.47
0
5245170678.47
0
27556475495.47
0
0
0
0
0
0
0
0
0
0
1289246788.04
222638824.87
0
0
642027.07
225083155.73
0
0
0
0
0
0
0
0
0
0
735023929.87
0
0
0
0
0
0
0
2472634725.58
0
0
0
0
0
0
0
24093142.3
0
122220000
146313142.3
0
2618947867.88
4422814197
0
0
0
0
1662974752.38
419843437.88
2555242710.47
0
16547605445.61
0
0
0
0
6530852.56
24775324520.14
162203107.45
24937527627.59
27556475495.47
23288576607.05
23288576607.05
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17657948605
2912944053.09
0
0
0
0
0
0
0
0
0
216341882.8
0
0
8524967635.36
6137515733.65
-133820699.9
17463233.43
0
37530582.21
309271462.64
0
0
189712534.64
6149679348.11
808485.75
0
94726319.45
0
0
6055761514.41
729309742.32
0
0
5326451772.09
5328027519.56
-1575747.47
1.2
1.2
2898731.39
5329350503.48
5331677776.75
-2327273.27
23279843304.44
0
0
0
0
0
0
0
0
0
0
0
326554068.97
1085045349.61
0
0
0
0
0
3930570085.92
2428240073.45
12345708997.14
3816832867.29
26877165421.96
307360450.09
1203374.63
0
0
561351000.76
28569818650
0
0
0
-1945440404.08
97013079.14
97013079.14
97013079.14
0
0
0
0
810889652.54
0
4631923.67
-718508497.07
12307165.98
0
1165191132.12
3865727166.99
5030918299.11
a_3
600276
2018-12-31
3889711308.47
0
0
0
0
0
0
0
0
0
0
658870046.98
3772692759.64
568899382.34
0
0
0
0
0
0
0
0
0
0
1013950446.73
0
1030573735.47
0
0
7134694420.02
18069392099.65
0
0
0
154649651.47
0
0
1000000
0
0
0
0
0
2328765594.98
1357252604.86
0
0
0
0
272682419.14
0
0
0
65481239.39
112005998.93
0
4291837508.77
0
22361229608.42
0
0
0
0
0
0
0
0
0
1402074572.82
0
223447472.35
0
0
41287.31
132024423.76
0
0
0
0
0
0
0
0
0
0
736046378.5
0
0
0
0
0
0
0
2493634134.74
0
0
0
0
0
0
0
0
0
69857000
69857000
0
2563491134.74
3685862057
0
0
0
0
1478750856.65
634019421.88
2092216752.34
0
13115013316.33
0
0
0
0
-9645117.49
19728178442.95
69560030.73
19797738473.68
22361229608.42
17417901050.02
17417901050.02
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13234341550.53
2334568085.36
0
0
0
0
0
0
0
0
0
236778203.49
0
0
6464490971.2
4296803739.4
-123643447.04
25343998.12
0
0
247937801.73
0
0
165156595.54
4596653896.76
421779.49
0
97996096.21
0
0
4499079580.04
437895289.88
0
0
4061184290.16
4065609716.04
-4425425.88
1.1
1.1
-9870334.24
4051313955.92
4055630235.33
-4316279.41
17157208835.28
0
0
0
0
0
0
0
0
0
0
0
262251207.98
856788483.56
0
0
0
0
0
2678070811.42
2837173631.62
8273214382.21
2774212734.45
8894190000
247937801.73
3554587.4
0
0
529109774.92
11472082214
0
0
0
-2855509599.79
133928711.88
133928711.88
14287770
0
0
0
0
493021825.54
124777580.6
9298273.14
-368391386.8
53784297.7
0
-395903954.44
4261631121.43
3865727166.99
a_4
600276
2017-12-31
4267086651.79
0
0
0
0
0
0
0
0
0
0
988800314.41
3188576007.41
330069395
0
0
0
0
0
0
0
0
27229416.41
0
232779237.07
0
789717540.39
0
0
4644272230.5
14468530792.98
0
0
0
117526531.45
0
0
0
0
0
0
0
0
1997924560.43
1080828934.32
0
11025.78
0
0
279255464.55
0
0
0
5775791.21
89531675.76
0
3570853983.5
0
18039384776.48
0
0
0
0
0
0
0
0
0
0
733693628.8
210562424.11
0
0
114880.71
508257299.77
0
0
0
0
0
0
0
0
0
0
597770462.45
0
0
0
0
0
0
0
2050398695.84
0
0
0
0
0
0
0
0
0
45771255.41
45771255.41
0
2096169951.25
2832648038
0
0
0
0
986918071.18
528473319
1531514767
0
10544879437.57
0
0
0
0
334363.22
15367821357.97
575393467.26
15943214825.23
18039384776.48
13835629369.98
13835629369.98
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10223599749.37
1849877052.01
0
0
0
0
0
0
0
0
0
253620234.94
0
0
5188923435.49
2952703851.22
-36631689.84
15106865.55
0
0
38721987.18
0
0
157069587.81
3807821195.6
1713617.52
0
50346048.49
0
0
3759188764.63
466235460.67
0
0
3292953303.96
3216647998.16
76305305.8
1.14
1.14
109177.99
3293062481.95
3217390616.44
75671865.51
14032867451.08
0
0
0
0
0
0
0
0
0
0
0
344711713.94
722793818.38
0
0
0
0
0
1880882426.7
2384792315.51
6841725187.61
2547385416.82
3557161698.52
49810505.6
1582318.31
0
0
380301595.27
6603816070
0
0
0
-3375563142.84
536996570
536996570
14205870
0
0
0
0
316907064.77
0
548568
219540937.23
-41886783.69
0
-650523572.48
4912154693.91
4261631121.43
a_5
600276
2016-12-31
4912154693.91
0
0
0
0
0
0
0
0
0
0
1122709920.65
2324589747.67
455237031.73
0
0
0
0
0
0
0
0
161620865.13
0
186308421.16
0
636589202.03
0
0
1594011974.34
11393221856.62
0
0
0
81035351.14
0
0
0
0
0
0
0
0
1676890696.05
797050959.86
0
0
0
0
284715681.14
0
0
0
4630210.42
92513919.62
0
2936836818.23
0
14330058674.85
0
0
0
0
0
0
0
0
0
0
755038237.73
151866007.77
0
0
95152.28
306542002.94
0
0
0
0
0
0
0
0
0
0
151333722.95
0
0
0
0
0
0
0
1364875123.67
0
0
0
0
0
0
0
0
0
90791708.13
90791708.13
0
1455666831.8
2347459674
0
0
0
0
438185247.99
43428000
1244845348.75
0
8401299857.43
0
0
0
0
-408255.06
12387953873.11
486437969.94
12874391843.05
14330058674.85
11093724121.18
11093724121.18
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8084138276.4
1434631411.69
0
0
0
0
0
0
0
0
0
202658379.58
0
0
4351620673.95
2266354231.92
-165936852.18
-5189568.56
0
0
14747774.58
0
0
0
3024333619.36
31717727.16
490601.22
42866662.87
1326023.69
1816624.91
3013184683.65
378989887.1
0
0
2634194796.55
2588952095.88
45242700.67
1.104
1.1025
1675186.28
2635869982.83
2590044483.41
45825499.42
13122337523.08
0
0
0
0
0
0
0
0
0
0
0
138413596.29
1518871931.86
0
0
0
0
0
1404054919.89
2062746952.89
5682448919.07
2592628395.66
0
3659256.16
608089.23
0
0
1110997511.34
1542860472.52
0
0
0
-2649590638.47
14211641.91
14211641.91
14211641.91
0
0
0
10000000
195676907.6
0
3425163.22
-194890428.91
30887656.59
0
-220965015.13
5133119709.04
4912154693.91
a_6
600276
2015-12-31
5133119709.04
0
0
0
0
0
0
0
0
0
0
1184517388.42
2092275454.97
250632139.48
0
0
0
0
0
0
0
0
107635561.72
0
87206431.07
0
522967016.37
0
0
0
9378353701.07
0
0
0
78925712
0
0
0
0
0
0
0
0
1424017872.4
346182013.77
0
0
0
0
195846896.61
0
0
0
0
73374205.71
0
2118346700.49
0
11496700401.56
0
0
0
0
0
0
0
0
0
14087680.93
491869673.26
113416221.5
0
0
25729.72
223116484.15
0
0
0
0
0
0
0
0
0
0
200612707.29
0
0
0
0
10030000
0
0
1053158496.85
0
0
0
0
0
0
0
0
0
85776530
85776530
0
1138935026.85
1956499106
0
0
0
0
420062277.79
87830028
989114400.61
0
6655019432.29
0
0
0
0
-1500642.59
9931364546.1
426400828.61
10357765374.71
11496700401.56
9315960168.4
9315960168.4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6754568419.62
1371670464.29
0
0
0
0
0
0
0
0
0
155635709.17
0
0
3524978732.58
1843433845.74
-148345785.74
7195453.58
0
0
-2521235.42
0
0
0
2558870513.36
27752835.91
75070
24652872.95
6204621.8
6279691.8
2561970476.32
338000684.45
0
0
2223969791.87
2171571545.04
52398246.83
1.1149
1.1125
743358.85
2224713150.72
2172314912.93
52398237.79
10448594590.57
0
0
0
0
0
0
0
0
0
0
0
153696859.38
1194427016.04
0
0
0
0
0
1085973334.73
1739003138.43
4305594837.78
2277293122.97
151129026.77
249759.82
125917.69
0
0
394093228.48
227586712
0
0
0
-470175236.2
18516561.68
18516561.68
18516561.68
0
0
0
0
150499931.2
0
255915
-132239284.52
9231999.49
0
1684110601.74
3449009107.3
5133119709.04
a_7
600276
2014-12-31
3449009107.3
0
0
0
0
0
0
0
0
0
0
1044663745.11
1795737088.55
212706251.64
0
0
0
0
0
0
0
0
42379133.74
0
104511791.37
0
550891165.21
0
0
0
7199898282.92
0
0
0
1339000
3900022.01
0
0
0
0
0
0
0
1365716379.89
258462284.81
0
0
0
0
199876058.03
0
0
0
0
57668856.6
0
1886962601.34
0
9086860884.26
0
0
0
0
0
0
0
0
0
22924281.92
396409520.24
22824852.71
0
0
20685.71
164279024.3
0
0
0
0
0
0
0
0
0
0
108071897.55
0
0
0
0
0
0
0
714530262.43
10000000
0
0
0
0
10000000
0
0
72452730
0
82452730
0
796982992.43
1505015812
0
0
0
0
505313969.63
0
783513982.57
0
5140548098.49
0
0
0
0
0
7934391862.69
355486029.14
8289877891.83
9086860884.26
7452253087.84
7452253087.84
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5680005869.75
1313216114.87
0
0
0
0
0
0
0
0
0
132713065.28
0
0
2844243006.11
1463527737.28
-80579775.19
6885721.4
0
0
200900
0
0
0
1772448118.09
41088665.77
0
13885709.96
317180.69
0
1799651073.9
226721950.41
0
0
1572929123.49
1515568863.48
57360260.01
1.01
1.01
-1120143.77
1571808979.72
1514448831.32
57360148.4
8563361979.23
0
0
0
0
0
0
0
0
0
0
0
179816656.63
1211220015.84
0
0
0
0
0
865064924.7
1393901048.54
3698686622.77
1574306024.01
0
200900
140301.74
0
0
298521024.08
0
0
0
0
-298179822.34
136061659.12
136061659.12
184.12
0
0
0
10000000
122449907.37
0
0
3611751.75
132643.22
0
1279870596.64
2169138510.66
3449009107.3
a_8
600276
2013-12-31
2169138510.66
0
0
0
0
0
0
0
0
0
0
861035531.76
1559832038.76
203873408.35
0
0
0
0
0
0
0
0
0
0
188028124.99
0
429927042.14
0
0
0
5411834656.66
0
0
0
0
3793618.78
0
1339000
0
0
0
0
0
1301692141.78
262073852.94
0
0
0
0
202674433.21
0
0
0
168497.82
36690141.65
0
1808431686.18
0
7220266342.84
0
0
0
0
0
0
0
0
0
7504000
282466765.24
11022795.4
0
0
19418.42
83574539.07
0
0
0
0
0
0
0
0
0
0
90451119.94
0
0
0
0
10000000
69357530
0
554396168.07
10000000
0
0
0
0
10000000
0
0
0
0
10000000
0
564396168.07
1360221193
0
0
0
0
331592019.52
0
647290902.96
0
4019251083.23
-1123978.32
0
0
0
0
6357231220.39
298638954.38
6655870174.77
7220266342.84
6203074355.43
6203074355.43
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4752201450.14
1158081670.51
0
0
0
0
0
0
0
0
0
106254304.64
0
0
2354789569.71
1155603899.49
-25047763.5
2519769.29
0
0
200900
0
0
0
1451073805.29
34067247.93
0
6609307.13
3976307.13
0
1478531746.09
186479074.47
0
0
1292052671.62
1238110635.72
53942035.9
.9102
.9102
8154.38
1292060826
1238118790.1
53942035.9
7297462288.14
0
0
0
0
0
0
0
0
0
0
0
99588353.78
968163470.25
0
0
0
0
0
764177894.78
1192682817.51
3107067793.27
1364958666.11
0
200900
604154.15
0
0
453299913.54
0
0
0
0
-452494859.39
16300000
16300000
16300000
0
10000000
0
0
98955177.68
0
0
-72655177.68
-135163.98
0
839673465.06
1329465045.6
2169138510.66
a_9
600276
2012-12-31
1329465045.6
0
0
0
0
0
0
0
0
0
0
838943433.78
1443420596.5
354592906.99
0
0
0
0
0
0
0
0
0
0
209469296.68
0
337840460.31
0
0
0
4513731739.86
0
0
0
0
3775017.96
0
1339000
0
0
0
0
0
1179492917.27
89888474.41
0
0
0
0
66895096.98
0
0
0
393164.58
36993800.46
0
1378777471.66
0
5892509211.52
0
0
0
0
0
0
0
0
0
0
219807186.77
3417136
0
0
223081.72
92387870.07
0
0
0
0
0
0
0
0
0
0
91917511.21
0
0
0
0
0
32257900
0
440010685.77
10000000
0
0
0
0
10000000
0
0
0
0
10000000
0
450010685.77
1236564721
0
0
0
0
327656018.82
0
540765492.06
0
3110247508.09
-1132132.7
0
0
0
0
5214101607.27
228396918.48
5442498525.75
5892509211.52
5435067561.2
5435067561.2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4135064127.36
870396753.91
0
0
0
0
0
0
0
0
0
95083775.23
0
0
2339635332.65
891894239.21
-16473673.63
-45472300.01
0
0
200900
0
0
0
1300204333.84
47433834.07
0
1140071.12
270069.86
0
1346498096.79
195091160.61
0
0
1151406936.18
1077384764
74022172.18
.8713
.8713
43315.5
1151450251.68
1077428079.5
74022172.18
6123006244.09
0
0
0
0
0
0
0
0
0
0
0
60999217.89
956546637.11
0
0
0
0
0
553777358.66
1069915035.25
2645397539.23
958368891.73
0
200900
435000
0
0
466825569.31
0
0
803818.81
0
-466993488.12
0
0
0
0
0
0
10000000
101226392.66
0
0
-111226392.66
-73717.69
0
380075293.26
949389752.34
1329465045.6
a_10
600276
2011-12-31
949389752.34
0
0
0
0
0
0
0
0
0
0
768946134.4
1250752549.12
308634831.27
0
0
0
0
0
0
0
0
0
0
153435651.77
0
299993166.41
0
0
0
3731152085.31
0
0
0
0
3773388.53
0
1339000
0
0
0
0
0
847709662.24
136730783.13
0
0
0
0
51344985.74
0
0
0
617831.34
45355439.19
0
1086871090.17
0
4818023175.48
0
0
0
0
0
0
0
0
0
0
199621958.54
12625336
0
0
28865.3
61850772.48
0
0
0
0
0
0
0
0
0
0
106946806.01
0
0
0
0
10000000
38397310
0
429471048.33
10000000
0
0
0
0
10000000
0
0
0
0
10000000
0
439471048.33
1124149746
0
0
0
0
313986394.76
0
452669647.71
0
2334547040.58
-1175448.2
0
0
0
0
4224177380.85
154374746.3
4378552127.15
4818023175.48
4550391768.99
4550391768.99
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3519161464.08
784143268.91
0
0
0
0
0
0
0
0
0
68680963.29
0
0
1911967009.66
757649023.59
-14153655.13
10874853.76
0
0
1164766.1
0
0
0
1032395071.01
33148844.13
0
498271.41
0
0
1065045643.73
124640343.23
0
0
940405300.5
876611061.8
63794238.7
.7798
.7798
-24484.4
940380816.1
876586577.4
63794238.7
4901532260.35
0
0
0
0
0
0
0
0
0
0
0
53707830.3
946730245.2
0
0
0
0
0
342125838.58
777553632.34
2361472653.78
527357720.75
37305870.23
493567.32
294325
3856349.63
0
540267865.05
0
0
0
0
-498317752.87
0
0
0
0
0
0
0
75004233.07
0
0
-75004233.07
304456.28
0
-45659808.91
995049561.25
949389752.34
a_11
600276
2010-12-31
995049561.25
0
0
0
0
0
0
0
0
0
0
470888169.01
1162473485.45
93848249.04
0
0
0
0
0
0
0
0
0
0
93015942.64
0
176183504.03
0
0
0
2991458911.42
0
0
0
0
3779388.98
0
37339000
0
0
0
0
0
721821343.89
38991689.54
0
0
0
0
52336728.38
0
0
0
0
49908232.81
0
904176383.6
0
3895635295.02
0
0
0
0
0
0
0
0
0
0
196510646.62
0
0
0
192341.95
51604314.98
0
0
0
0
0
0
0
0
0
0
119187558.92
0
0
0
0
0
33307000
0
400801862.47
20000000
0
0
0
0
20000000
0
0
0
0
20000000
0
420801862.47
749433164
0
0
0
0
428714967.46
0
388049350.42
0
1822329541.47
-1150963.8
0
0
0
0
3387376059.55
87457373
3474833432.55
3895635295.02
3744106269.5
3744106269.5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2899860669.67
605503177.67
0
0
0
0
0
0
0
0
0
56122868.95
0
0
1604678856.83
621392156.44
-10953840.55
23117450.33
0
0
969228.8
0
0
0
845214828.63
17092661.96
0
2100034.96
0
0
860207455.63
104771717.09
0
0
755435738.54
724173302.17
31262436.37
.9697
.9697
-35968.63
755471707.17
724209270.8
31262436.37
3898945933
0
0
0
0
0
0
0
0
0
0
1498005.31
50831463.53
615231240.98
0
0
0
0
0
279363979.84
697698043.42
1973036327.07
385945810.53
184000000
969228.8
128480.76
0
0
286730555.82
36500000
0
0
0
-138132846.26
92097564
92097564
0
0
10000000
0
0
62104822
0
0
39992742
-1484.86
0
287804221.41
707245339.84
995049561.25
a_12
600276
2009-12-31
707245339.84
0
0
0
0
0
0
0
0
0
0
318877057.06
854563881.17
30111039.58
0
0
0
0
0
0
0
0
0
0
60468324.71
0
177125035
0
0
0
2148390677.36
0
0
0
0
190800000
0
1339000
0
0
0
0
0
480723760.33
78254461.03
0
0
0
0
50277713.5
0
0
0
0
49084617.42
0
850479552.28
0
2998870229.64
0
0
0
0
0
0
0
0
0
0
138564654.82
5129016
0
0
800666.5
43462477.99
0
0
0
0
0
0
0
0
0
0
124915538.65
0
0
0
0
0
10980000
0
323852353.96
10000000
0
0
0
0
10000000
0
0
0
0
10000000
0
333852353.96
620743220
0
0
0
0
315678481.94
0
319723491.75
0
1352705063.97
-1114995.17
0
0
0
0
2607735262.49
57282613.19
2665017875.68
2998870229.64
3028960881.33
3028960881.33
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2332151896.09
523851650.7
0
0
0
0
0
0
0
0
0
45219394.68
0
0
1345504767.63
435723056.08
-8340797.89
-9806175.11
0
85458636.46
-10548543.89
0
0
0
771719077.81
9112236.2
0
145518.09
0
0
780685795.92
87385580.86
0
0
693300215.06
665730889.79
27569325.27
1.0725
1.0725
0
693300215.06
665730889.79
27569325.27
3087508123.38
0
0
0
0
0
0
0
0
0
0
0
23806082.16
421319515.84
0
0
0
0
0
186995657.23
548537240.77
1515345562.68
439116229.02
194849564.94
4763766.32
703453.83
0
0
141650704.69
133997951.22
0
0
0
-75331870.82
0
0
0
0
10000000
0
0
51742101.6
0
0
-41742101.6
20802.58
0
322063059.18
385182280.66
707245339.84
a_13
600276
2008-12-31
385182280.66
0
0
0
0
0
0
0
80037145
0
0
205029450.82
612404864.84
36401037.58
0
0
0
0
0
0
0
0
0
0
71979947.19
0
162307971.35
0
0
0
1553342697.44
0
0
0
0
101468142.47
0
1339000
0
0
0
0
0
461984917.77
52753614.3
0
0
0
0
29227304.22
0
0
0
0
54248303.05
0
701021281.81
0
2254363979.25
0
0
0
0
0
0
0
0
0
0
131966551.22
6570000
0
0
5018406.8
6884196.48
0
0
0
0
0
0
0
0
0
0
73275019.22
0
0
0
0
0
6200000
0
229914173.72
0
0
0
0
0
0
0
0
0
0
0
0
229914173.72
517286016
0
0
0
0
315678481.94
0
251890326.48
0
909890202.31
-369882.81
0
0
0
0
1994375143.92
30074661.61
2024449805.53
2254363979.25
2392561159.48
2392561159.48
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1783470760.45
400872920.72
0
0
0
0
0
0
0
0
0
37706399.5
0
0
965436002.14
341965991.31
4668103.23
32821343.55
0
-181148126.62
21763949.26
0
0
0
449706221.67
25176006.75
0
4862100.65
0
0
470020127.77
34425894.38
0
0
435594233.39
422947064.06
12647169.33
.82
.82
0
0
0
0
2561558811.49
0
0
0
0
0
0
0
0
0
0
0
13837262.7
567619333.28
0
0
0
0
0
171728849.58
504775293.88
1213812860.72
117459736.73
38671296.38
20295806.79
937155.99
0
0
111211604.55
148788189
0
0
0
-200095534.39
0
0
0
0
0
0
60000000
44562758
0
0
-104562758
-395820.75
0
-187594376.41
572776657.07
385182280.66
a_14
600276
2007-12-31
572490282.69
0
0
0
0
0
0
0
270883309
0
0
48048412.33
427255661.48
8361706.59
0
0
0
0
0
0
0
0
0
0
52702183.67
0
115131003.64
0
0
0
1494872559.4
0
0
0
0
0
0
4484070
0
0
0
0
0
468414338.43
2957474.3
0
0
0
0
29912113.48
0
0
0
0
13048014.48
0
518816010.69
0
2013688570.09
60000000
0
0
0
0
0
0
0
0
53482500.3
72305601.48
0
0
0
5740154.3
18206532.23
0
0
0
0
0
0
0
0
0
0
123451179.47
0
0
0
0
0
21823000
0
355008967.78
0
0
0
0
0
0
0
25498930.84
0
0
25498930.84
0
380507898.62
431071680
0
0
0
0
318136946.37
0
204117868.82
0
662376530.44
0
0
0
0
0
1615703025.63
17477645.84
1633180671.47
2013688570.09
1959660121.95
1959660121.95
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1592860129.42
330374168.31
0
0
0
0
0
0
0
0
0
31167659.29
0
0
798094912.96
406229648.89
3901530.48
23092209.49
0
101995723.34
38847054.73
0
0
0
507642770.6
4616820.75
0
800082.74
0
0
511459508.61
92928469.22
0
0
418531039.39
412921287.12
5609752.27
.96
.96
0
0
0
0
1887663008.28
0
0
0
0
0
0
0
0
0
0
0
18757651.99
172862640.04
0
0
0
0
0
110360738.21
400070540.83
1004253016.46
218873724.73
0
38847054.73
1136540
0
17753238.4
66850200.02
157920065.66
0
0
0
-167033432.55
0
0
0
0
60000000
0
48000000
56907154.76
0
0
-44907154.76
2354.22
0
6935491.64
565554791.05
572490282.69
a_15
600276
2006-12-31
565554791.05
0
0
0
0
0
0
0
0
0
10967520
39864593.56
225492022
4839016.68
0
0
0
0
0
0
0
0
0
0
106800368.13
0
98240205.21
0
0
0
944958148.5
0
0
0
0
0
0
4484070
0
4484070
0
0
0
442600927.81
65928437.9
0
0
0
0
0
0
0
0
0
0
0
513013435.71
0
1457971584.21
0
0
0
0
0
0
0
0
0
0
46255854.74
0
0
0
17365573.82
22148991.95
0
0
0
0
0
0
0
0
0
0
55082655.01
0
0
0
0
0
0
0
140853075.52
48000000
0
0
0
12220800
60220800
0
0
0
0
60220800
0
201073875.52
331593600
0
0
0
0
318284983.61
0
162593529.83
0
433041253.1
0
0
0
0
0
1245513366.54
11384342.15
1256897708.69
1457971584.21
1422456904.53
1422456904.53
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1151856046.5
266339173.32
0
0
0
0
0
0
0
0
0
22608723.23
0
0
562557966.23
300882075.9
-531892.18
0
0
0
18150377.73
0
0
999201.77
289750437.53
347687.93
0
802773.3
0
0
289295352.16
84392581.88
0
0
204902770.28
206647797.11
-1745026.83
0
0
0
0
0
0
1675569406.68
0
0
0
0
0
0
0
0
0
0
0
5353224.96
272955114.67
0
0
0
0
0
78629672.13
317192450.09
745969967.62
266175427.13
0
18150377.73
836233
0
0
86290806.81
10967520
0
0
0
-78271716.08
0
0
0
0
0
5808600
0
59584005
0
0
-53775405
-4931.06
0
134123374.99
0
0
a_16
600276
2005-12-31
431431416.06
0
0
0
0
0
0
0
0
0
0
35763457.68
255076843.58
9524537.36
0
0
0
0
0
0
0
0
0
0
123221851.04
0
68737306.49
0
0
0
800533561.17
0
0
0
0
0
0
4484070
0
4484070
0
0
0
453702253.87
26285608.99
0
0
0
0
0
0
0
0
208907.31
0
0
484680840.17
0
1285214401.34
0
0
0
0
0
0
0
0
0
0
57766584.98
0
0
0
12261108.68
23823946.76
0
0
0
0
0
0
0
0
0
0
28839782.51
0
0
0
0
0
0
0
122691422.93
48000000
0
0
0
6412200
54412200
0
0
0
0
54412200
0
177103622.93
255072000
0
0
0
0
394806583.61
0
141928750.12
0
303174075.7
0
0
0
0
0
1094981409.43
13129368.98
1108110778.41
1285214401.34
1179259557.87
1179259557.87
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
964673435.65
229908674.78
0
0
0
0
0
0
0
0
0
19184812.87
0
0
475995118.95
239663385.16
-78556.11
0
0
0
0
0
0
11315982.99
225902105.21
220771.46
0
5418928.23
0
0
220703948.44
60631260.84
0
0
160072687.6
162222057.55
-2149369.95
0
0
0
0
0
0
1396335808.93
0
0
0
0
0
0
0
0
0
0
0
3645264.31
206577444.81
0
0
0
0
0
65294112.48
276192198.48
624041087.02
227876230.45
0
0
83062.77
0
0
63067089.28
0
0
0
0
-62984026.51
1000000
1000000
1000000
0
48000000
6412200
99000000
53279106.63
0
0
-96866906.63
-67858.22
0
67957439.09
0
0
a_17
600276
2004-12-31
363473976.97
0
0
0
0
0
0
0
0
0
0
37799882.84
287966591.94
6258257.81
0
0
0
0
0
0
0
0
0
0
155172582.49
0
63227439.53
0
0
0
758726149.09
0
0
0
0
0
0
4484070
0
4484070
0
0
0
485006814.38
6114033.15
0
0
0
0
656517.5
0
0
0
393968.21
0
0
496655403.24
0
1255381552.33
59000000
0
0
0
0
0
0
0
0
0
66139281.8
0
0
0
10698724.73
42810205.12
0
0
0
0
0
0
0
0
0
0
38680849.87
0
0
0
0
20000000
0
0
237329061.52
20000000
0
0
0
0
20000000
0
0
0
0
20000000
0
257329061.52
255072000
0
0
0
0
394806583.61
0
109484338.6
0
224410829.67
0
0
0
0
0
983773751.88
14278738.93
998052490.81
1255381552.33
1145143619.19
1145143619.19
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
971079286.18
286318825.14
0
0
0
0
0
0
0
0
0
17554004.86
0
0
430681737.68
226649366.89
9875351.61
0
0
0
389389
0
0
3725448.68
178179170.69
4172694.96
0
9694823.42
0
0
172657042.23
51341575.4
0
0
121315466.83
122620494.64
-1305027.81
0
0
0
0
0
0
1329986843.73
0
0
0
0
0
0
0
0
0
0
0
974400.04
259553466.82
0
0
0
0
0
67981937.99
209104777.68
584908283.74
209412777.54
148456913.93
0
310748
52324564.52
132640000
79106887.84
23145070
0
0
18297979.91
160857724.18
15300000
15300000
0
0
357350665.01
21320000
380775380.82
37790705.37
0
80540000
-105135421.18
-76920.56
0
265058159.98
0
0
a_18
600276
2003-12-31
128484942.44
0
0
0
0
0
0
0
0
0
72593938.51
17328530.99
367020082.69
37344867.35
0
0
0
0
0
0
0
0
0
0
149661405.93
0
112841347.44
0
0
0
735613709.42
0
0
0
0
0
0
696000
20000
716000
0
0
0
515296220.81
176982938.34
0
82060
0
0
13564973
0
0
0
8430662.71
0
0
715072854.86
0
1450686564.28
227571204.12
0
0
0
0
0
0
0
0
4000000
63761394.8
2658440.91
0
0
15095001.56
19069916.86
0
25507200
0
0
0
0
0
0
0
0
62483151.94
0
0
0
0
38500000
198417.41
0
458844727.6
114000000
0
0
0
0
114000000
0
0
0
0
114000000
0
572844727.6
255072000
0
0
0
0
394806583.61
0
86881983.66
0
124392689.97
0
0
0
0
0
861153257.24
16688579.44
877841836.68
1450686564.28
1050352311.61
1050352311.61
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
916677906.62
348193902.44
0
0
0
0
0
0
0
0
0
13385679.69
0
0
339859486.89
198346512.79
16892324.81
0
0
0
2479023.2
0
0
3987254.25
140140682.44
13890847.02
0
3336668.08
0
0
150694861.38
58490050.13
0
0
92204811.25
94519994.87
-2315183.62
0
0
0
0
0
0
1233257751.21
0
0
0
0
0
0
0
0
0
0
0
9695579.08
374063892.56
0
0
0
0
0
76741745.38
171675454.45
483651773.22
136820464.68
1000
2479023.2
269160.21
0
31000
216620871.7
120000
0
0
526648.21
-214487336.5
1130000
1130000
0
0
440008015.83
0
316436811.71
37307392.73
0
0
87393811.39
-128481.22
0
9598458.35
0
0
a_19
600276
2002-12-31
118886484.09
0
0
0
0
0
0
0
0
0
72493938.51
10486249.33
313867017.84
16845010.08
0
0
0
0
0
0
0
0
0
0
102828345.8
0
95797643.21
0
0
0
628376343.06
0
0
0
0
0
0
696000
1000
697000
0
0
0
339139511.19
206515445.25
3138489.29
0
0
0
14364445
0
0
0
12344536.89
0
0
576199427.62
0
1204575770.68
117500000
0
0
0
0
0
0
0
0
3000000
49586734.21
1594961.64
0
0
13852635.26
2340588.87
0
25507200
0
0
0
0
0
0
0
0
41593488.47
0
0
0
0
49500000
626415.18
0
305102023.63
89500000
0
0
0
0
89500000
0
0
0
0
89500000
0
394602023.63
255072000
0
0
0
0
394806583.61
0
67684595.56
0
74536855.59
0
0
0
0
0
792100034.76
17873712.29
809973747.05
1204575770.68
756025462.47
756025462.47
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
651926360.74
278596637.4
0
0
0
0
0
0
0
0
0
9282987.28
0
0
234069134.62
117266104.06
12711497.38
0
0
0
4282750.18
0
0
2211627.03
110593478.94
4463364.91
0
4547818.32
0
0
110509025.53
31236833.54
0
0
79272191.99
78953996.69
318195.3
0
0
0
0
0
0
864887063.14
0
0
0
0
0
0
0
0
0
0
8620900
363570.05
264708891.15
0
0
0
0
0
56175077.02
157138012.11
346014515.08
49835037.83
58828580.62
40800
991349.05
0
0
122901133.54
0
0
0
0
-63040403.87
6293577
6293577
0
0
321700000
0
317100000
27048908.51
0
0
-16155331.51
-228535.66
0
-29589233.21
0
0
a_20
600276
2001-12-31
148477588.44
0
0
0
0
0
0
0
0
0
122493620.38
2524462.86
289392066.48
39231228.25
0
0
0
0
0
0
0
0
0
0
80668875.6
0
83127110.66
0
0
0
685246077.07
0
0
0
0
0
0
5696000
1000
5697000
0
0
0
283665384.05
136826001.81
0
0
0
0
2157300
0
0
0
5432380.02
0
0
433778065.88
0
1119024142.95
73400000
0
0
0
0
0
0
0
0
3000000
37266729.38
3220178.68
0
0
13968973.98
15622882.57
0
10628000
0
0
0
0
0
0
0
0
25427491.32
0
0
0
0
58500000
0
0
241034255.93
120000000
0
0
0
0
120000000
0
0
0
0
120000000
0
361034255.93
212560000
0
0
0
0
394806583.61
0
50684654.1
0
85010525.07
0
0
0
0
0
743061762.78
14928124.24
757989887.02
1119024142.95
634268947.69
634268947.69
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
549546895.82
255391928.4
0
0
0
0
0
0
0
0
0
7807359.55
0
0
168590037.08
107043997.55
10713573.24
0
0
0
3254434.06
0
0
3253309.03
91229794.96
9460055.8
0
3024389.5
0
0
97665461.26
16261562.55
0
0
81403898.71
81155081.33
248817.38
0
0
0
0
0
0
689755151.06
0
0
0
0
0
0
0
0
0
0
13247835.57
1992872.86
280208148.87
0
0
0
0
0
46606908.17
128219033.71
238474663.8
11487104.94
49805075.08
7383690.23
595000
0
0
275580217.76
54999681.87
0
0
9119800
-281915934.32
12650000
12650000
0
0
443300000
0
362380000
35822464.7
0
0
57747535.3
43965.08
0
-212637329
0
0
a_21
600276
2000-12-31
359859736.42
0
0
0
0
0
0
0
0
0
123748801.4
1029200
195312641.6
8600604.23
0
0
0
0
0
0
0
0
0
0
58703476.53
0
96219303.86
0
0
918583.41
785688870.92
0
0
0
0
0
0
1566743.77
1000
1567743.77
0
0
0
126416258.67
68750524.73
0
0
0
0
0
0
0
0
3849866.67
0
0
200584393.84
0
986273264.76
59880000
0
0
0
0
0
0
0
0
3000000
40591372.33
9269054.19
0
0
11728907.6
31095290.88
0
13285000
0
0
0
0
0
0
0
0
18648681.66
0
0
0
0
2000000
400000
0
189898306.66
120800000
0
0
0
0
120800000
0
0
3007867.92
0
123807867.92
0
313706174.58
132850000
0
0
0
0
430532327.38
0
42105248
0
64945001.81
0
0
0
0
0
670432577.19
2134512.99
672567090.18
986273264.76
484707192.06
484707192.06
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
414544310.96
226709346.5
0
0
0
0
0
0
0
0
0
4994224.15
0
0
111794602.27
65038217.59
5945789.96
62130.49
0
0
-865935.79
0
0
4054609.98
73351555.29
10927346.91
0
2391685.13
0
0
81887217.07
16349680.18
0
0
65537536.89
65271386.36
266150.53
0
0
0
0
0
0
561523460.84
0
0
0
0
0
0
0
0
0
0
10589500
1383489.92
274089111.93
0
0
0
0
0
49554067.33
63137006.08
167110499
19605766.42
22000
315780
1014251.85
0
0
81344085.3
124930517.19
0
0
0
-204922570.64
466639534
466639534
0
0
290160000
15330681.32
285550000
26549970.83
0
0
460030244.49
-32182.5
0
274681257.77
0
0