中信证券--鄂武商a(000501)收购十堰人民商场,增厚2010年eps约0.05元.pdf

?021-68762787??021-68762012??11?24?13077.18?100%?2009?12?10?2010?1?1?2008?5.68?1185?09?1-8?4.35?1622.88?09?8?30?12912.44?14915.42?PB?1.01?08PE?11?08PS?0.2?3?2?1?3?3?45000?1?15228.84?4294.38?08?1.26?/?17.09%?2.09%?2009?1-8?16.03%?3.73%?09?1-8?10.75%?19.38%?PB?1.01?PB?0.9?08PE?11?08PS?0.2?2010?EPS?0.05?2009?11?24?A?000501?2009?11?24?1?1?2009?1-8?2008?43497.97 56830.62?41387.07 54723.12?36524.77 47118.07?206.45 416.39?3925.61 6736.95?332.16 85.72?369.11 365.54?28.97 0.45?-?-6.08-425.81?-68.16 62.90?-?2104.82 1681.68?116.42 0.00?23.64 13.29?0.78 0.00?-?2197.59 1668.40?574.71 483.40?-?1622.88 1185.00?1622.88 1185.00?%16.03%17.09%?%0.47%0.73%?%9.02%11.85%?%0.76%0.15%?%0.85%0.64%?%10.64%12.65%?%26.15%28.97%?%3.73%2.09%?4.5 4.5?/?9666.2 12629.0?2?2009?1-8?%?16443.7441 14675.27906 1768.465043 10.75%?26718.94607 21539.67447 5179.271595 19.38%?135.535367 97.443253 38.092114 28.10%?43,298.23 36,312.40 6,985.83 16.13%?3?2009?1-8?/2009?8?31?2008?/2008?12?31?4077 3343.08?39725.25 31435.11?26812.81 20972.43?12912.44 10462.68?43497.97 56830.62?2104.82 1681.68?1622.88 1185?2569.42 10105.07?%3.73%2.09%?%67.50%66.72%ROE%12.57%11.33%?A?000501?2009?11?24?2?%16.03%17.09%?14915.42?13077.18?PB 1.01?PE 11.0?PS 0.2?2008?351.03?111?323.5?134.05?38.8%?4?GDP?624 370.6 12195 4889?593.06 270.45 12419 4636?102.16 32.3 10955 5527?1026.56 388.19 11733 4686?3960.08 1850.05 16712.44 6349?520.4 188.86 12690 5332?487.6 210.18 10535 2841?600.8 282.3 9952 3744?310.2 152.32 11592 4967?1002.46 410.29 12292 4880?269.79 104.89 12244 5096?187.25 112.21 10488 4760?233.5 105.85 10761 5247?556.57 215.56 12734 4374?249.18 93.8 9446 2519?122.81 57.1 9520 5200?63.03 37.33 10115 5446?109.43 34.19 11449 5846?106.42 53.47 10244 4665?10%?4?09?2010?2011?EPS?0.05?0.06?2009-2011?10%?8%?5%?3.73%?3.80%?4.00%?09?2010-2011?EPS?0.05?0.06?A?000501?2009?11?24?3?5?EPS?2008 2009 2010E 2011E?56830.62 62513.68 67514.77 70890.51?%10%8%5%?4.5 4.5 4.5 4.5?/?12629.03 13891.93 15003.28 15753.45?1185.00 2331.76 2565.56 2835.62?%2.09%3.73%3.80%4.00%?50724.86 50724.86 50724.86 50724.86?0.00 NA 2565.56 2835.62?EPS?/?0.00 NA 0.05 0.06?2009?EPS0.50?2010-2011?EPS?0.67/0.83?2010-2011?EPS?0.62/0.77?09?2?CAGR?28.4%?18.76?2010?28?PE?14.91?A?000501?2009?11?24?4?2007 2008 2009E2010E2011E?20072008 2009E 2010E2011E?5,297 6,630 8,58511,18712,866?1,2951,418 632 1,1121,429?4,195 5,229 6,8038,84710,169?244384 476 602 661?20.80%21.13%20.75%20.91%20.96%?9 16 21 25 27?48 64 80 104 118?302806 745 714 827?564 793 987 1,2861,480?1,8512,625 1,874 2,4532,944?10.65%11.95%11.50%11.50%11.50%?1,7361,800 1,855 1,8252,411?118 124 162 180 205?12694 94 94 94?2.23%1.87%1.89%1.61%1.59%?141167 1,205 1,1741,143?55 61 66 71 68?402493 759 1,109617?1.04%0.93%0.77%0.63%0.53%?2,4052,553 3,912 4,2024,264?-2 27 42 0 0?4,2565,178 5,787 6,6557,207?307 375 483 651 797?678672 772 822 722?5.79%5.66%5.63%5.82%6.20%?789917 1,204 1,5921,830?30 13 0 0 0?1,1201,517 1,427 1,4711,414?8 13 0 0 0?2,5863,106 3,403 3,8853,966?328 375 483 651 797?371534 534 534 534?108 101 121 163 199?1 1 1 1 1?32.91%26.80%25.00%25.00%25.00%?372535 535 535 535?64 94 109 146 179?2,9583,641 3,938 4,4204,501?156 180 254 342 419?507507 507 507 507?2.95%2.72%2.96%3.05%3.25%?549548 548 548 548?(?)(?)0.31 0.36 0.50 0.67 0.83?1,0951,275 1,478 1,7172,010?202262 371 518 697?4,2565,178 5,787 6,6557,207?2007 2008 2009E2010E2011E?156 180 254 342 419?20072008 2009E 2010E2011E?64 94 109 146 179?%?96 120 167 189 224?25.2 29.5 30.315.0?381 373 117 286-23?22.2 28.9 34.722.5?47 64 69 118 98?15.6 40.6 34.722.5?744 831 716 1,082897?%?(304.21)(863.08)-1,527-479-286?20.821.1 20.8 20.921.0?1 0 42 0 0 EBIT Margin 7.06.3 6.4 6.9 7.0?22 33 0 0 0 EBITDA Margin 8.88.2 8.4 8.6 8.7?-181 32 0 0 0?2.92.7 3.0 3.1 3.3?-463-799-1,484-479-286?%?0 0 0 0 0?14.315.2 18.4 21.422.5?(16.93)168.50 100 50-100?3.94.0 4.9 5.9 6.6?(69.33)(78.04)-51-103-126?%?0 0-66-71-68?69.570.3 68.1 66.462.4?-86 90-17-123-294?32.926.8 25.0 25.025.0?195 123-786 480 317?0.00.0 14.0 21.021.0?/?(?)?(1)?(2)?/?/?2009?300?20%?300?5%?20%?300?-10%?5%?300?10%?300?10%?300?-10%?10%?1.?6?6?300?2.?6?300?300?10%?:?6?(100004)?1568?22?200122?7088?A?518040?1?26?[phone](021)68761565?[phone](852)2237 6409?[phone](021)68761669?[phone](852)2104 6580?[phone]Email:?http:/http:/