ÓÑÇéÌáʾ£ºÈç¹û±¾ÍøÒ³´ò¿ªÌ«Âý»òÏÔʾ²»ÍêÕû£¬Çë³¢ÊÔÊó±êÓÒ¼ü¡°Ë¢Ð¡±±¾ÍøÒ³£¡ÔĶÁ¹ý³Ì·¢ÏÖÈκδíÎóÇë¸æËßÎÒÃÇ£¬Ð»Ð»£¡£¡ ±¨¸æ´íÎó
3CÊé¿â ·µ»Ø±¾ÊéĿ¼ ÎÒµÄÊé¼Ü ÎÒµÄÊéÇ© TXTÈ«±¾ÏÂÔØ ½øÈëÊé°É ¼ÓÈëÊéÇ©

ϸϸ½â˵Ͷ×ÊÒøÐÐ:ͶÐеÄÂß¼­-µÚ3ÕÂ

°´¼üÅÌÉÏ·½Ïò¼ü ¡û »ò ¡ú ¿É¿ìËÙÉÏÏ·­Ò³£¬°´¼üÅÌÉ쵀 Enter ¼ü¿É»Øµ½±¾ÊéĿ¼ҳ£¬°´¼üÅÌÉÏ·½Ïò¼ü ¡ü ¿É»Øµ½±¾Ò³¶¥²¿£¡
¡ª¡ª¡ª¡ªÎ´ÔĶÁÍꣿ¼ÓÈëÊéÇ©ÒѱãÏ´μÌÐøÔĶÁ£¡



ÛÖµ»áϽµµ½30Íò¡£
¡¡¡¡×Ô´ÓÉÏÊÀ¼Í90Äê´ú³õÒÔÀ´¹ú¼ÊÉϵļ沢½»Ò×ÖУ¬Ï൱ÊýÁ¿µÄ¼æ²¢½»ÒײÉÓùÉƱ»¥»»µÄ½»Ò×·½Ê½¡£¾¡¹ÜÓÐÈËÈÏΪÕâ²¢²»´ú±íÕæÕýµÄÏֽ𣬵«ÊÇÕâÒ»¹Ûµã²¢²»ÕýÈ·¡£ÓÃÒ»¸öÀàËƵÄÀý×ÓÀ´ËµÃ÷£¬ÊÕ¹º¹«Ë¾µÄÊг¡¼ÛֵΪ40Íò£¬¶øÄ¿±ê¹«Ë¾µÄÊг¡¼ÛֵҲΪ40Íò¡£ÄÇôÁ½¹«Ë¾µÄÊг¡¼ÛÖµÖ®ºÍ¾ÍÊÇ80Íò¡£¼ÙÉèºÏ²¢¹«Ë¾µÄЭͬÔöÖµ½«ºÏ²¢¹«Ë¾µÄ¼ÛÖµÍƸߵ½100Íò¡£ÄÇôËù´´ÔìµÄ¼ÛÖµ¾ÍÊÇ20Íò¡£·ÖÈýÖÖÇé¿öÀ´ËµÃ÷£¬µÚÒ»ÖÖÇé¿ö£¬¼ÙÉèÊÕ¹º¹«Ë¾ÒÔÒ»¶ÔÒ»»»¹ÉµÄ·½Ê½À´ÊÕ¹ºÄ¿±ê¹«Ë¾¡£ÒòΪ¼æ²¢ºóй«Ë¾¹À¼ÛΪ100Íò£¬Ä¿±ê¹«Ë¾»á½ÓÊÜ50Íò£¬Ò²¾ÍÊÇ100ÍòµÄÒ»°ë£»ÆäËùÊÜÒç¼Û¾ÍÊÇ25£¥¡£»ùÓÚÊÕ¹º¹«Ë¾ºÍÄ¿±ê¹«Ë¾¸÷×ÔÔڼ沢½»Ò×ÒÔÇ°40ÍòµÄ¼ÛÖµ£¬ÊÕ¹º¹«Ë¾ºÍÄ¿±ê¹«Ë¾¸÷×ÔÕ¼½»Ò×Íê³ÉÇ°ºÏ²¢¼ÛÖµµÄ50£¥¡£Ôڼ沢½»Ò×Íê³Éºó£¬ÊÕ¹º¹«Ë¾ºÍÄ¿±ê¹«Ë¾ÔÚй«Ë¾ÓµÓÐȨµÄ°Ù·Ö±ÈÈÔÈ»±£³ÖΪ50£¥¶Ô50£¥¡£µ«ÊǼÙÉèΪµÚ¶þÖÖÇé¿ö³öÏÖ£¬Èç¹ûÊÕ¹º¹«Ë¾ÓÃ×Ô¼ºµÄÿ¹ÉÀ´»»Ä¿±ê¹«Ë¾µÄÿ1¹É£¬ÄÇôÕâ¾ÍµÈͬÓÚ¸øÄ¿±ê¹«Ë¾¸¶³ö60ÍòµÄ¼ÛÖµ¡£Ä¿±ê¹«Ë¾µÄ¹É¶«½«»áÓµÓм沢½»Ò×Íê³Éºóй«Ë¾µÄ60£¥¡£µ«ÊÇÊÕ¹º¹«Ë¾µÄ¹É¶«½«²»»áÏíÓÐÈκμ沢½»Ò×´øÀ´µÄЭͬÔöÖµ¡£±ØÐëÇ¿µ÷£»Ä¿±ê¹«Ë¾µÄ¹É¶«Ïà¶ÔÓÚÊÕ¹º¹«Ë¾µÄ¹É¶«ÔÚй«Ë¾ÖеÄÿ1¹ÉÔò»áÓµÓйɡ£µÚÈýÖÖÇé¿ö£¬Èç¹ûÊÕ¹º¹«Ë¾¶ÔÄ¿±ê¹«Ë¾¸¶³ö³¬¹ý60ÍòÔòÇé¿ö¾Í»á¸ü¼ÓÔã¸â¡£¼ÙÉèÊÕ¹º¹«Ë¾¶ÔÄ¿±ê¹«Ë¾¸¶³ö80Íò£¨»»¹É±ÈÀýΪ2±È1£©¡£ÓÉÓںϲ¢ºó¹«Ë¾µÄ¼ÛֵΪ100Íò£¬ËùÒÔÊÕ¹º¹«Ë¾µÄ¼ÛÖµ¾Í»á½µÎªÍò¡£ÕâÑùµÄ½á¹ûÏÔÈ»¶ÔÊÕ¹º¹«Ë¾ºÜ²»Àû¡£ÊÕ¹º¹«Ë¾µÄ·Ý¶î¼ÛֵϽµÍò£¬»òÕß˵ÊÇ1£¥¡£½øÒ»²½Ëµ£¬ÊÕ¹º¹«Ë¾µÄ¹É¶«½öÕ¼ºÏ²¢ºóй«Ë¾¼ÛÖµµÄ1/3£»¡¡¶ÔÓÚÊÕ¹º¹«Ë¾¹É¶«ÓµÓеÄÿ1¹É£¬Ä¿±ê¹«Ë¾µÄ¹É¶«ÔòÓµÓÐ2¹É¡£
¡¡¡¡

9¡£2ͬÀ๫˾±È½Ï·¨
ÔÚ¶Ô²ÎÓë¼æ²¢½»Ò׵Ĺ«Ë¾½øÐйÀ¼ÛµÄ·½·¨ÖÐÓÐÒ»ÖÖ×î³£ÓÃ×îÒײÙ×÷µÄ·½·¨¾ÍÊÇͬÀ๫˾±È½Ï·¨¡£ÕâÖÖ·½·¨Ä¿Ç°ÔÚ¹úÍâ±»¹ã·ºÊ¹Óã¬ÓÈÆäÊÇͶ×ÊÒøÐкͷ¨ÂÉ×Éѯ·þÎñ»ú¹¹¶Ô´Ë·½·¨Óõĸü¶à¡£ÔÚÕâÖÖ·½·¨ÖУ¬ÎªÁ˶Լ沢½»Ò×ÖеĹ«Ë¾×ö³ö¹À¼Û£¬¶ÔÒ»×éÏàËƵĹ«Ë¾ÖØÒª¹ØϵÁ¿Öµ½øÐйÀË㣬´Ó¶øͨ¹ýºÍ²ÎÕÕ¹«Ë¾µÄ¶Ô±È£¬¶Ô¼ÛÖµ×ö³ö¹À¼Æ¡£ÕâÖÖ·½·¨µÄÀíÂÛ»ù´¡²¢²»¸´ÔÓ¡£ÔÚÕâÀï¿ÉÒÔʹÓÃÊг¡ÉϵĽ»Ò×À´ËµÃ÷Õâ¸ö·½·¨µÄ»úÀí¡£½öƾ³£Ê¶¾Í¿ÉÒÔÖªµÀ£¬ÏàËƹ«Ë¾µÄ¹ÀÖµÓ¦¸Ã¿ÉÒÔÏ໥±È½Ï¡£Õâ¸ö·½·¨ºÜÖ±¹Û£¬ËùÒÔºÜÊÜÉ̽çÈËÊ¿£¬²ÆÎñ¹ËÎʺÍÉæ¼°µ½¼æ²¢½»Ò׵ķ¨ÂÉÈËÊ¿µÄ»¶Ó­¡£
¡¡¡¡Ê×ÏÈ£¬ÕâÀï°ÑÕâ¸ö·½·¨µÄ»ù±¾¸ÅÄîÓÃÒ»¸öÀý×ÓÀ´½øÐÐ˵Ã÷¡£ÓñíÖеÄÊý¾ÝÀ´ËµÃ÷¹«Ë¾±È½Ï·¨¡£ÕâÀïµÄÄ¿µÄÊÇҪȷ¶¨¹«Ë¾VµÄ¼ÛÖµ£¬ËùÒÔÕâÀïÕÒÁËÈý¸öͬÀàµÄ¹«Ë¾¡£ÎªÁ˼ìÑéÆä¿É±ÈÐÔ£»¡¡ÕâÀÂǹ«Ë¾¹æÄ££¬¹«Ë¾²úÆ·µÄÏàËÆÐÔ£¬¹«Ë¾µÄÀúÊ·£¬¹«Ë¾Òµ¼¨Ôö³¤ÂÊ£¬×î½üµÄ±ä»¯Ç÷ÊÆ£¬ÒÔ¼°ÆäËûµÄһЩ±äÁ¿¡£
¡¡¡¡¼ÙÉèÄ¿±ê¹«Ë¾MA£»¡¡MBºÍMCÂú×ãÁËͬÀ๫˾¿É±ÈÐԵĴ󲿷ÖÒªÇó¡£È»ºó¼ÆËãÈý¸öÖØÒªµÄ²ÆÎñ±ÈÂÊ£¬¼´¹«Ë¾ÊÐÖµ¶ÔÓªÊյıÈÂÊ£¬¹«Ë¾ÊÐÖµ¶ÔEBITDA£¨EBITDAָδ¼ÆÀûÏ¢¡¢Ë°Ïî¡¢Õ۾ɼ°Ì¯ÏúÇ°µÄÀûÈ󣩵ıÈÂÊ£¬ÒÔ¼°¹«Ë¾ÊÐÖµ¶Ô×ÔÓÉÏÖ½ðÁ÷Á¿µÄ±ÈÂÊ¡£ÕâЩ¼ÆËãµÃ³öµÄ±ÈÂÊÁÐʾÔÚ±íÖС£¸ù¾ÝÕâЩ±ÈÂʵÄÊýֵȻºóµÃ³ö¾ùÖµ£¬ÕâЩ¾ùÖµ±»Ó¦ÓÃÔÚ¶Ô¹«Ë¾VµÄ¾ø¶ÔÁ¿ÖµµÄ¼ÆËãÖС£ÎªÁËʹµÃ¾ùÖµ¸üÓÐÒâÒ壬ÕâÀïÿһ¸ö¹«Ë¾¼ÆËã³öÀ´µÄ±ÈÂÊÖµÓ¦¸ÃÔÚÊýÖµÉϾ¡Á¿½Ó½ü¡£Èç¹ûËûÃÇÖ®¼äµÄÊýÖµÓкܴó²îÒ죬Õâ¾ÍÒâζ×ÅÊýÖµÔÚ¾ùÖµ×óÓҵķֲ¼ºÜÀëÉ¢£¬Òò¶ø¾ùÖµÒ²¾ÍʧȥÁ˲ο¼ÒâÒå¡£ÔÚÕâÀïµÄÀý×ÓÖУ¬Èý¸öͬÀ๫˾µÄ±ÈÂʲ¢Ã»ÓкܴóµÄÆð·ü±ä»¯¡£Òò´Ë£¬Ê¹ÓÃƽ¾ùÖµÊǺÏÀíµÄ¡£
¡¡¡¡±í
¡¡¡¡A¡¡²¿·Ö£ºÍ¬À๫˾µÄ±ÈÂÊ£¨¹«Ë¾VºÍ¹«Ë¾MA£¬MB£¬ºÍMC¡¡±È½Ï£©
¡¡¡¡±ÈÂÊ¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¹«Ë¾MA¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¹«Ë¾MB¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¹«Ë¾MC¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¾ùÖµ
¡¡¡¡ÆóÒµÊÐÖµ/ÓªÊÕ¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡
¡¡¡¡ÆóÒµÊÐÖµ/EBITDA¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡15¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡14¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡22¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡17
¡¡¡¡ÆóÒµÊÐÖµ/×ÔÓÉÏÖ½ðÁ÷Á¿¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡25¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡20¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡27¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡24
¡¡¡¡B²¿·Ö£º¡¡¡¡¶Ô¹«Ë¾VÓ¦ÓüÛÖµ±ÈÂÊ
¡¡¡¡¹«Ë¾V¡¡µÄ×îÐÂʵ¼ÊÊý¾Ý¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡Æ½¾ù±ÈÂÊ¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡Ö¸Ã÷µÄÆóÒµÊÐÖµ
¡¡¡¡ÓªÊÕ¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡=¡¡100¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡
¡¡¡¡EBITDA¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡=¡¡7¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡17¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡119
¡¡¡¡×ÔÓÉÏÖ½ðÁ÷Á¿¡¡¡¡¡¡¡¡¡¡=¡¡5¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡24¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡120
¡¡¡¡¾ùÖµ¡¡¡¡¡¡=¡¡¡¡120¡¡£¨´óÔ¼£©
¡¡¡¡¼ÙÉèÔÚÒ»¸öÏà¶Ô¶ÌµÄʱ¼äÀ¹«Ë¾VÓÐ1ÒÚµÄÓªÊÕ£¬EBITDAÊÇ7°ÙÍò£¬¶ø×ÔÓÉÏÖ½ðÁ÷Á¿ÊÇ5°ÙÍò£¬ÕýÈçÔÚ±íÖÐB²¿·ÖËùÏÔʾ¡£ÎÒÃÇÈ»ºóʹÓôӱíÖÐA²¿·ÖµÃµ½µÄ±ÈÂÊÀ´»ñµÃ¹«Ë¾VµÄ¹«Ë¾¼ÛÖµ¡£ÎÒÃÇÓÐÈý¸ö¶Ô¹«Ë¾VµÄ¹«Ë¾¼ÛÖµµÄ¹À¼Æ£¬·Ö±ð»ùÓÚ¹«Ë¾¼ÛÖµ¶ÔÓªÊÕ£¬EBITDA£»¡¡ºÍ×ÔÓÉÏÖ½ðÁ÷Á¿µÄ¹À¼Æ¡£ÕâЩ¹ÀËãµÄ½á¹ûºÜ½Ó½ü£¬×ãÒÔ±»µ±×÷ÊǺÏÀí¿É¿¿µÄ¹ÀËã¡£×îºó£»ÕâÀïµÃµ½1ÒÚÁ½Ç§Íò×÷Ϊ¹«Ë¾VµÄÊг¡¼ÛÖµµÄ¹À¼Æ¡£
¡¡¡¡Í¬À๫˾±È½Ï·¨µÄÓŵãÖ®Ò»ÔÚÓڸ÷½·¨¿ÉÒÔÓÃÀ´¶ÔÒ»¸ö·ÇÉÏÊй«Ë¾µÄ¼ÛÖµ¹À¼Æ¡£Õâ¸ö·½·¨¿ÉÒÔ¹À¼ÆÈç¹û¸Ã¹«Ë¾³ÉΪ¹«¿ªÉÏÊеĹ«Ë¾ÄÇôÆä¹À¼Æ¼ÛÖµÊǶàÉÙ¡£Õâ¸ö·½·¨Ò²¿ÉÒÔÓÃÀ´¼ìÑéÔڼ沢½»Ò×ÖеĹ«Ë¾¹ÀÖµµÄ¿É¿¿ÐÔÈçºÎ¡£ÊÕ¹º¹«Ë¾ºÍÄ¿±ê¹«Ë¾¶¼Ñ°Çó±È½ÏºÏÀí¿É¿¿µÄ¼æ²¢¼Û¸ñºÍ¶ÔÆäËû¹«Ë¾µÄ¹À¼ÛÐÅÏ¢¡£¶ÔÓÚ¹«¿ªÉÏÊеĹ«Ë¾À´ËµÈç¹ûÓм¤½øµÄ¹É¶«ÌáÆðËßËÏ£¬·¨Í¥»áÒªÇóÕâÑùµÄÖ¤Ã÷ºÍÏÔʾ¡£
¡¡¡¡ÔÚ±íÖÐÒѾ­ÏÔʾÁËÈçºÎÀûÓÃÏà¶ÔÓÚÓªÊÕ£¬EBITDA£¬ºÍ×ÔÓÉÏÖ½ðÁ÷Á¿µÄ±ÈÂÊÀ´Ê¹ÓÃͬÀ๫˾±È½Ï·¨¡£ÔÚÓÐЩÇé¿öÏ£¬±ðµÄ±ÈÂÊÒ²¿ÉÒÔÔÚÕâÖÖ·½·¨ÖÐʹÓá£ÕâЩ¶îÍâµÄ±ÈÂÊ°üÀ¨ÖîÈçÈ˾ùÏúÊ۶È˾ù¾»ÀûÈóµÈµÈ£¬ÕâЩ¶îÍâµÄ±ÈÂÊÓ¦µ±ÊÇÓпɱÈÐԵıÈÂÊ¡£ÕâЩ¶îÍâµÄÐÅÏ¢¿ÉÒÔÓÃÀ´½âÊÍ»òÕßµ÷ÕûÔÚ¹«Ë¾±È½Ï·¨ÖлñµÃµÄƽ¾ù³ËÊý£¨±ÈÂÊ£©¡£¾­ÑéÏÔʾ£¬ÔÚʵ¼ÊµÄ¼æ²¢½»Ò×ÖУ¬Í¶×ÊÒøÐеÄÈ·»áʹÓÃͬÀ๫˾±È½Ï·¨£¬²¢ÇÒ»áʹÓöîÍâµÄÏà¶ÔÒµ¼¨ºâÁ¿Ö¸±êÀ´×÷Ϊ²¹³ä£»ÒÔ±ãʹµÃ½á¹û¸ü¿É¿¿¸üÍêÕû¡£
¡¡¡¡

9¡£3¹«Ë¾×ÔÓÉÏÖ½ðÁ÷Á¿Ä£ÐÍ
¹«Ë¾×ÔÓÉÏÖ½ðÁ÷Á¿Ä£Ð͵ķÖÎö·½·¨ÒªÇó¶ÔÒ»¸ö¹«Ë¾»òÒ»¸öͶ×ÊÏîÄ¿µÄδÀ´×ÔÓÉÏÖ½ðÁ÷Á¿×ö³öÔ¤²â£¬Ëæºó½«ÕâЩδÀ´µÄÏÖ½ðÁ÷ÕÛË㵽Ŀǰ£¬ÕÛÏÖÂÊÊÇÓúÏÊʵķ½·¨À´¹ÀËã»ñµÃµÄ¡£ÓÉÓÚδÀ´ÏÖ½ðÁ÷Á¿µÄ²»È·¶¨ÐÔ£¬ÕâÀï·Ö²½À´½âÊÍ¡£ÏÖ¾ÍÕâÒ»·½·¨×ö³ö¾ßÌåµÄ˵Ã÷£¬¶øÆäÖвÉÓõÄÕÛÏÖÂÊÊÇÈçºÎµÃÀ´µÄÔò½«ÔÚËæºóµÄ²¿·Ö×ö³ö˵Ã÷¡£
¡¡¡¡×ÔÓÉÏÖ½ðÁ÷Á¿µÄ·½·¨½«ÓñíÖеÄÊý¾ÝÀ´ËµÃ÷¡£±íÖÐA²¿·ÖÁгö»ù±¾Êý¾Ý¡£A²¿·ÖµÄÇ°8Ïî´ú±íÒ»¸ö¼ò»¯µÄËðÒæ±í¡£ÕâЩÊý¾Ý¶¼ÊÇÓÉÊÕ¹º¹«Ë¾¸ù¾ÝÄ¿±ê¹«Ë¾Î´À´¼¸ÄêµÄ²ÆÎñ¾­Óª×´¿ö¶ø×ö³öµÄ²ÆÎñÔ¤²â¡£µÚÒ»ÐÐÊÇÔ¤²âµÄÓªÒµÊÕÈ룬µÚ¶þÐÐÔòÊÇEBITDA£¨Î´¼ÆÀûÏ¢¡¢Ë°Ïî¡¢Õ۾ɼ°Ì¯ÏúÇ°µÄÀûÈ󣩡£µÚÈýÐп۳ýÕ۾ɴӶøµÃµ½µÚËÄÐÐEBIT£¨Î´¼ÆÀûÏ¢ºÍË°ÏîÇ°µÄÀûÈ󣩡£Èç¹ûÆäËûµÄÊÕÈëºÍ·ÑÓ㨳ýÁËÀûÏ¢Í⣩ΪÁã»òµÖÏûºóΪÁ㣬ÔòEBIT¾Í»áµÈÓÚNOI£¨¾»ÔËÓªÊÕÒ棩¡£µÚ5Ðп۳ýÀûÏ¢Ö§³öºóÔòµÃµ½µÚ6ÐеÄEBT£¨Î´¿ÎË°Ç°ÀûÈ󣩡£µÚ7Ðп۳ýË°Êվ͵õ½µÚ8Ðеľ»ÊÕÈë¡£
¡¡¡¡×ÔÓÉÏÖ½ðÁ÷Á¿·½·¨Ä£Ð͵Ļù±¾Ô­ÀíÊÇÒª¹ÀËãδÀ´ÏÖ½ðÁ÷Á¿¡£ËùÒÔÏÂÃæ½âÊÍÈçºÎ´Ó¾»ÊÕÈëÀ´¼ÆËã»ñµÃÏÖ½ðÁ÷Á¿¡£µÚ9ÐмÓÉÏË°ºóµÄÀûÏ¢Ö§³ö¾Í»ñµÃÁ˵Ú10ÐУ¬¼´NOPAT£¨Ë°ºó¾»ÔËÓªÀûÈ󣩡£ÀûÓÃ2011ÄêÒ»ÁеÄÊý¾Ý£¬¾»ÊÕÈëΪ720£¬ÀûÏ¢Ö§³öΪ300£¬ÆäË°ÂÊΪ40£¥¡£¡¡ËùÒÔÓÐ
¡¡¡¡720¡¡£«¡¡300¡¡x£¨1¡­¡¡£©=¡¡900¡¡=¡¡NOPAT
¡¡¡¡ÁíÍ⣬NOPATÒ²¿ÉÓÃÁíÒ»ÖÖ·½Ê½µÃµ½¡£Ò༴£¬
¡¡¡¡1500¡¡x£¨1¨CT£©=¡¡1500¡¡x£¨1¨££¿¡¡900£½NOPAT
¡¡¡¡¶ÔNOPAT¶øÑÔ£¬Òª¼ÓÉÏÕ۾ɣ¨ÒòΪÕâÊÇÒ»¸ö·ÇÏÖ½ð¿Û³ý£©¡£ÕâÑù×ÜÏÖ½ðÁ÷¾ÍÊÇ1400¡£ÓÉÓÚ×ʱ¾Ö§³öËù»¨·ÑµÄÏÖ½ðÁ÷Ϊ900£¬ÒÔ¼°¾»ÔËÓª×ʱ¾ÔöֵΪ400£¬´Ó¶øµÃµ½¾»ÏÖ½ðÁ÷Á¿ÔÚ2011ÄêΪ100¡£¡¡¾»ÏÖ½ðÁ÷Á¿Ò»°ã³ÆΪ×ÔÓÉÏÖ½ðÁ÷Á¿£¬¼´ÔÚA²¿·ÖµÚ11ÐÐËù±êÃ÷µÄ¡£
¡¡¡¡ÏÂÃæ·ÖÎöÕÛÏֵIJ½Öè¡£ÔÚÀý×ÓÖеÄ2011Äêµ½2015Ä꣬ÕâÀïÓó£ÓõÄÏÖ½ðÕÛÏÖ·½·¨À´¼ÆËãÏÖ½ðÏÖÖµµÄÊýÁ¿¡£µÚ12ÐÐÖ±½ÓÏÔʾÁËÕÛÏÖÏÖ½ðÁ÷Á¿µÄÕÛÏÖÒò×ÓÊýÖµ£»µÚ13ÐÐÏÔʾÁËÕÛÏÖºóµÄÿһÄêÏÖ½ðÁ÷Á¿µÄÏÖÖµ£»µÚ14ÐÐÏÔʾÁË5Äê³õʼÆÚµÄÏÖ½ðÏÖÖµÖ®ºÍ£¬ÆäÊýֵΪ502¡£»»ÑÔÖ®£¬502¾ÍÊǹ«Ë¾ÔÚ¹ýÈ¥5ÄêµÄ¼ÛÖµÔö³¤µÄ×ܶµ«ÊÇÖ»ÒªÒ»¼Ò¹«Ë¾ÔÚͶ×Ê·½ÃæµÄÊÕÒ泬¹ý×ʱ¾³É±¾£¬ÄÇô¸Ã¹«Ë¾×ÜÊÇÒª½øÐÐһϵÁеÄͶ×Ê¡£ÏÂÒ»²½¿¼ÂÇÔÚÇ°5ÄêÖ®ºóµÄÇé¿ö¡£Èç¹û¼ÙÉèÔÚÇ°5ÄêÒ»Ö±Êdz¬Õý³£Ôö³¤£¬ÕâÊÇÒ»¸ö¸Ã¹«Ë¾±È¾ºÕù¶ÔÊÖ¸üÓоºÕùÓÅÊƵÄʱÆÚ¡£µ«ÊÇËæ×Åʱ¼äµÄÍÆÒÆ£¬¾ºÕù¶ÔÊÖÒ²»á¼õÉٳɱ¾£¬Ìá¸ß²úÆ·ÖÊÁ¿£¬»òÕßͨ¹ýÄ£·Â»òѧϰ´Ó¶øÏû¼õ¸Ã¹«Ë¾µÄ¾ºÕùÓÅÊÆ¡£ÕâЩ¿ÉÄܵı仯¶¼·´Ó³ÔÚ±íÖÐÇ°5ÄêµÄ½×¶Î¡£
¡¡¡¡¾¡¹Üʵ¼ÊÇé¿öÓжàÖÖ¿ÉÄÜ£¬ÎªÁË˵Ã÷»ù±¾Ô­Àí£¬ÕâÀï¼ÙÉè¸Ã¾ºÕùÓÅÊÆÔÚÎåÄêÄ©ÍêÈ«ÏûʧÁË£¬²¢ÇҸù«Ë¾²»ÔÙÄÜÕÒµ½Èκδ´ÔìÕý¾»ÏÖÖµµÄͶ×ÊÏîÄ¿¡£ÔÚµÚ6Äê¼°ÆäÒÔºóµÄÄê·ÝÆäÊÕÈë¾ùΪ17796¡£¡¡Èç¹ûÊÇÕâÑù£¬×ʱ¾Ö§³ö½«»áÇ¡ºÃ±»µÚ6ÄêÒÔºóµÄÕÛ¾ÉËùµÖÏû¡£ÔËÓª×ʱ¾Ò²²»ÔÙÔö³¤£¬ÒòΪÔËÓª×ʱ¾ÊǺÍÓªÒµ¶îÏà¹ØÁªµÄ£¬µ«ÓªÒµ¶î²»ÔÙÔö³¤¡£ËùÒÔ£¬µÚ6ÄêµÄ×ÔÓÉÏÖ½ðÁ÷Á¿½«»áÊÇNOPAT£¨Ë°ºó¾»ÔËÓªÀûÈ󣩣»¡¡¶øÇÒ¸ÃNOPAT£¨Ë°ºó¾»ÔËÓªÀûÈ󣩺Í2005ÄêµÄÊýÖµÊÇÒ»ÑùµÄ¡£¾ÍÈçͬÔÚ±íÖÐA²¿·ÖµÄµÚ10ÐкͱíB²¿·ÖµÄµÚ2ÐÐËùʾ£¬Æä½ð¶îΪ1602¡£ÓÉÓÚÕ۾ɺÍ×ʱ¾Ö§³ö£¨¶¼ÊÇ890£©Ï໥µÖÏû£¬1602¾ÍÊÇ×ÔÓÉÏÖ½ðÁ÷Á¿£¬²¢ÇÒÔÚÄ£ÐÍÖгÖÐø±£³Ö²»±ä¡£ËùÒÔ£¬´Ó±¾ÖÊÉϽ²£¬ÕâÊÇÒ»¸öÓÀÐøÄê½ð£¨perpetuity£©ÎÊÌ⣬¹ÊÆäÏÖÖµ¿ÉÓÃÈçϹ«Ê½¼ÆË㣺
¡¡¡¡ÏÖÖµ¡¡=¡¡ÏÖ½ðÁ÷/ÕÛÏÖÂÊ¡¡=ÏÖ½ðÁ÷/k
¡¡¡¡ÕÛÏÖÂÊÔÚÇ°5ÄêµÄ³õʼÆÚΪ10£¥¡£µ«ÔÚÖÕÆÚÕâÒ»Ä꣬ÕÛÏÖÂÊ¿ÉÄÜÊDz»Í¬µÄ¡£µ«ÊÇÕÛÏÖÂʵ½µ×ÊDZä¸ßÁË»¹ÊDZäµÍÁË£¬ÔÚʵ¼ÊÖÐÈ¡¾öÓÚ¹«Ë¾ËùÔÚÐÐÒµµÄ¾ßÌåÇé¿ö¡£
¡¡¡¡ÔÚ±íÖеÄÄ©ÆÚ²ÉÓÃ12£¥×÷ΪÕÛÏÖÂÊ¡£µ±ÓÃÓÀÐøÄê½ðµÄ¹«Ê½À´ÕÛËã1602£¬¾Í»áµÃµ½13347£¬¾ÍÈçͬÔÚ±íÖÐB²¿·ÖµÄµÚ4ÐÐËùÏÔʾµÄ¡£µ«ÕâÊÇ´ÓÏÖÔÚ¿ªÊ¼¿´ÎåÄêÒÔºóµÄÖµ£¬ËùÒÔÓÖÒªÀûÓÃÇ°5ÄêÆÚ10£¥µÄÕÛÏÖ³ËÊýÀ´ÔÙ´ÎÕÛÏÖ£¬ËùÒÔÖÕÆÚÏÖ½ðÁ÷µÄÏÖֵΪ8287¡£
¡¡¡¡±íÖÐC²¿·ÖÀ´ËµÃ÷ÆóÒµ¼ÛÖµºÍ¾»×ʱ¾¼ÛÖµÖ®¼äµÄ¹Øϵ¡£ÔÚÕâÀïµÄÀý×ÓÖУ¬ÆóÒµ¼ÛÖµ¾ÍÊdzõʼÆÚºÍÖÕÆÚµÄÏÖÖµÖ®ºÍ£¬¼´Îª8789¡£ÓÉÓÚÒѾ­ÓÐÁËÆÀ¹ÀµÃµ½µÄÔËÓªÏÖ½ðÁ÷Á¿£¬Ö»ÐèÓÖ¼ÓÉϳ¬¶îÏÖ½ð£¨Ò»°ã¾ÍÖ¸ÓмÛ֤ȯÕË»§£¬ÔÚÕâ¸öÀý×ÓÖмÙÉèΪÁ㣩¡£È»ºó¿Û¼õÉúÏ¢Õ®Îñ£¨¼ÙÉèΪ3000£©£¬´Ó¶ø»ñµÃ¾»×ʱ¾¼ÛֵΪ5789¡£¡¡Èç¹ûÕâ¸ö¹«Ë¾ÓÐ200¹ÉÔÚÁ÷ͨ£¬Ôòÿ¹ÉÊмÛӦΪ¡£
¡¡¡¡±í¡¡ÓÃÒ»¸öÀý×Ó·Ö²½ÏÔʾÁËÈçºÎÓÃÕÛ¿ÛÏÖ½ðÄ£ÐÍÀ´¶Ô¹«Ë¾½øÐйÀÖµ¡£ÕâЩ¹ÀÖµ¼È¿ÉÒÔÓüÆËãÆ÷À´¼ÆË㣬Ҳ¿ÉÒÔÓÃSpreadsheet±íÀ´Õ¹Ê¾¡£ÔÚÕâÒ»¹ý³ÌÖУ¬¸ü¶àµÄ²ÆÎñº¬ÒåÒ²ÌåÏÖÁ˳öÀ´¡£
¡¡¡¡±í
¡¡¡¡A¡¡²¿·Ö¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡Äê·Ý¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡1¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡2¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡3¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡4¡¡¡¡¡¡¡¡¡¡¡¡¡¡5¡¡¡¡¡¡¡¡¡¡¡¡¡¡N¡¡£«¡¡1
¡¡¡¡2011¡¡¡¡¡¡¡¡¡¡¡¡2012¡¡¡¡¡¡¡¡¡¡2013¡¡¡¡¡¡¡¡¡¡¡¡2014¡¡¡¡¡¡¡¡2015¡¡¡¡¡¡¡¡¡¡2016
¡¡¡¡ÓªÒµÊÕÈë¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡10000¡¡¡¡¡¡¡¡¡¡11550¡¡¡¡¡¡¡¡13340¡¡¡¡¡¡¡¡¡¡15408¡¡¡¡¡¡17796¡¡¡¡¡¡¡¡17796
¡¡¡¡EBITTDA¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡2000¡¡¡¡¡¡¡¡¡¡¡¡2310¡¡¡¡¡¡¡¡2668¡¡¡¡¡¡¡¡¡¡¡¡¡¡3082¡¡¡¡¡¡¡¡3559¡¡¡¡¡¡¡¡¡¡3559
¡¡¡¡Õ۾ɡ¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡500¡¡¡¡¡¡¡¡¡¡¡¡¡¡577¡¡¡¡¡¡¡¡¡¡667¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡770¡¡¡¡¡¡¡¡¡¡890¡¡¡¡¡¡¡¡¡¡¡¡890
¡¡¡¡EBIT¡¡=NOI¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡1500¡¡¡¡¡¡¡¡¡¡¡¡1732¡¡¡¡¡¡¡¡2001¡¡¡¡¡¡¡¡¡¡¡¡¡¡2311¡¡¡¡¡¡¡¡2669¡¡¡¡¡¡¡¡¡¡2669
¡¡¡¡¨CÀûÏ¢Ö§³ö¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡300¡¡¡¡¡¡¡¡¡¡¡¡¡¡346¡¡¡¡¡¡¡¡¡¡400¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡462¡¡¡¡¡¡¡¡¡¡534¡¡¡¡¡¡¡¡¡¡¡¡534
¡¡¡¡EBT¡¡=£¨4£©¨C£¨5£©¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡1200¡¡¡¡¡¡¡¡¡¡¡¡1386¡¡¡¡¡¡¡¡1601¡¡¡¡¡¡¡¡¡¡¡¡¡¡1849¡¡¡¡¡¡¡¡2136¡¡¡¡¡¡¡¡¡¡2136
¡¡¡¡¨C¿ÛË°£¨40£¥¡¡Ë°ÂÊ£©¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡480¡¡¡¡¡¡¡¡¡¡¡¡¡¡554¡¡¡¡¡¡¡¡¡¡640¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡740¡¡¡¡¡¡¡¡¡¡854¡¡¡¡¡¡¡¡¡¡¡¡854
¡¡¡¡¾»ÊÕÈë¡¡=£¨6£©¡­£¨7£©¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡720¡¡¡¡¡¡¡¡¡¡¡¡¡¡832¡¡¡¡¡¡¡¡¡¡960¡¡¡¡¡¡¡¡¡¡¡¡¡¡1109¡¡¡¡¡¡¡¡1281¡¡¡¡¡¡¡¡¡¡1281
¡¡¡¡£«¡¡ÀûÏ¢Ö§³öx£¨1¡¡¡­Ë°ÂÊ£©=£¨5£©x£¨1¡­Ë°ÂÊ£©¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡180¡¡¡¡¡¡¡¡¡¡¡¡¡¡208¡¡¡¡¡¡¡¡¡¡240¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡¡277¡¡¡¡¡¡¡¡¡¡320¡¡¡¡¡¡¡¡¡¡¡¡320
¡¡¡¡NOPAT¡¡=£¨4£©x£¨1¨CË°ÂÊ£©=£¨8£©£«£¨9
·µ»ØĿ¼ ÉÏÒ»Ò³ ÏÂÒ»Ò³ »Øµ½¶¥²¿ ÔÞ£¨0£© ²È£¨0£©
δÔĶÁÍꣿ¼ÓÈëÊéÇ©ÒѱãÏ´μÌÐøÔĶÁ£¡
ÎÂÜ°Ìáʾ£º ο´Ð¡ËµµÄͬʱ·¢±íÆÀÂÛ£¬Ëµ³ö×Ô¼ºµÄ¿´·¨ºÍÆäËüС»ï°éÃÇ·ÖÏíÒ²²»´íŶ£¡·¢±íÊéÆÀ»¹¿ÉÒÔ»ñµÃ»ý·ÖºÍ¾­Ñé½±Àø£¬ÈÏÕæдԭ´´ÊéÆÀ ±»²ÉÄÉΪ¾«ÆÀ¿ÉÒÔ»ñµÃ´óÁ¿½ð±Ò¡¢»ý·ÖºÍ¾­Ñé½±ÀøŶ£¡