2019 5 31
2019 330 2019 6 24 2019
12
51%
49%
2019 5 31
2019 5 31
1.
2.
%
14,900.00 99.30
100.00 0.70
15,000.00 100
%
14,900.00 99.30
100.00 0.70
15,000.00 100
%
15,000.00 100
3.
2005 8
4.
1 173,837.72 163,712.91 186,850.83 203,665.05
2
3 102,756.57 102,756.57 102,756.57 102,756.57
4 - - - -
5 5,506.86 4,360.37 3,982.45 3,859.75
6 105.29 - - -
7 - - - -
8 - 217.53 169.11 148.94
9 609.47 1,606.18 2,501.69 2,780.59
10 - - - -
11 282,815.92 272,653.57 296,260.64 313,210.90
12 37,652.64 21,546.02 45,707.85 64,842.22
13 108,978.20 108,940.66 109,409.82 109,545.85
14 37,882.31 21,745.24 45,900.41 65,018.87
15 244,933.61 250,908.33 250,360.23 248,192.03
2016 2017 2018 2019 1-5
30,961.00 36,395.21 55,210.65 22,032.25
: 19,070.13 23,650.13 40,631.96 10,475.21
104.61 157.10 269.00 148.64
4,568.95 4,763.91 4,916.81 2,091.19
3,120.30 2,637.94 3,293.65 1,033.28
-3,162.86 -2,253.98 -4,030.96 -65.62
218.49 812.98 - -
- - 38.98 339.79
: - - - -
1,500.00 - 3,813.95 12,547.88
- 134.70 17.69 49.84
- - -3.99 3.26
8,541.38 6,761.82 13,918.84 20,610.75
: 230.97 0.26 144.02 0.06
: 4.29 11.43 4.82 0.30
8,768.06 6,750.65 14,058.05 20,610.51
: 1,049.86 969.87 3,762.39 927.26
7,718.21 5,780.78 10,295.66 19,683.25
51%
49%
203,665.05
109,545.85
102,756.57
-
3,859.75
-
-
-
2,929.53
313,210.90
64,842.22
176.65
65,018.87
248,192.03
1.
2.
0
10 19
4 25 4
- - -
3.
2019 5 31
1.
2019 330
2. 2019 6 24 2019 12
1. 46 )
2. 2008 5
3. 2005 10 27
4. 14
5. 62
6. 72
7. 63
8. 1991 91
9.
[1992]36
10.
[2001]102
11. 14
12. < >
[2001]801
13. < >
[2001]802
14. 2003 378
15. 2003 3
16. 2005 12
17.
[2006]274
18. 2006 306
19.
[2009]941
20. [2013]64
21. ( [2008]5 )
22.
[2012]32
23. ( 2017
10 )
24.
25.
26.
27.
1. [2017]43
2. [2017]30
3. 2018 36
4. 2018 35
5. -- [2017]33
6. 2018 37
7. 2018 38
8. -- [2017]35
9. -- [2017]37
10. -- [2017]38
11. -- [2017]39
12. [2017]42
13. [2017]44
14. [2017]46
15. [2017]47
16. [2017]48
17. [2017]49
18. [2017]50
19. [2010]121
20. GB/T 50291-2015
21. GB/T 18508-2014
22. GB/T 18507-2014
1.
2.
3.
4.
5.
6.
7.
8.
1.
2. 2002 10
3. < > 2002 394
4. < >
[2007]670
5. < >
[2002]1980
6. < >
[1999]1283
7. < >
[2002]125
8. 2012
12
9.
[2013]106
10. [1984] 678
11. 2012
12. -2019 5
13. 2019
14.
15.
16.
17.
18.
19.
20.
21.
22.
23.
24.
1.
1
1)
2)
3)
“ ”
4)
5)
6)
7)
8)
2
1)
3
2)
A.
= ×
a)
= + + -
b)
= 60% 40%
% = / 100%
= - / 100%
3)
= ×
A.
a)
= + + + + + -
= + + + + ×
× ×1/2
b)
= ×0.6 ×0.4
= - / ×100%
= / + ×100%
c)
= ×
B.
a)
b)
c)
= ×
C.
a)
b)
c)
= ×
4)
5)
N
At
P
t 1 (1 I )t
6)
7)
2.
1
E V D
V P
E
V
D
P
P
t
t 1,2,3 n
r
g g=0
n
2
1)
+ × 1- T
2)
2019 5 31
2024 12 31
2025 1 1
3)
WACC
4)
5) ( )
6)
1. 2019 6
2.
3.
4.
2019 6 5 6 15
1.
2.
3.
4.
2019 6 15 6 20
1.
2.
3.
2019 6 21 8 7
1.
2.
3.
4.
5.
1.
2.
3.
4.
5.
6.
7.
8.
313,210.90 416,161.50 102,950.60
32.87% 65,018.87 64,842.22
176.65 0.27% 248,192.03
351,319.28 103,127.25 41.55%
“ ”
2020 5 30
1 CN201310430189.3
- ,
2 CN201610496894.7
,
3 CN201610531147.2
,
4 CN201310430162.4
1 CN201720030239.2
2 CN201610531147.2
-
3 CN201610496894.7 ,
4 CN201120554146.2
,
5 CN201430478338.9
,
1.
2.
2019 5 31 2020
5 30
资产评估师资格证明文件；
；