意见反馈 手机随时随地看行情
  • 公司公告

公司公告

冀东水泥:联储证券有限责任公司关于唐山冀东水泥股份有限公司收购报告书之财务顾问报告2021-11-05  

                                       .................................................................................................................

                                          .....................................................................................
                               ................................................................................................
                               ................................................................................................

                                      .........................................................................................
                                                                                                   ............................
                                                ................................................................................
                                                                                                                       ........
                                                                                                                ..............
                                                                                            ..................................
                                                                                            ..................................
                                                                                            ..................................
                                                                                                        ......................
                                                                                            ..................................
                                                                                                   ..........................


..............................................................................................................................


   ..........................................................................................................................


                ..............................................................................................................




                               ..............................................................................................
                                                                                                                ..............


                                                                                                            ..................

                                                            1
..............................................................................




            2
                   000401.SZ



                   601992.SH   02009.HK
1
1


2




                47.09%




                               35




                                      16
    16
         2020




         3
        16




1




2




3




4



5



6




    4
7




1



2

3




4

5



6




    5
                                   16




               2020
                          1,771,101.46       285,001.08
3,026,557.55          493,672.87




                                         6
1   1


        7
                                       36


         1,067,777.1134
         2005       12        22
         91110000783952840Y




                                                            2006   04
           05                          2006   04   05




                              44.93%
                                       36               D
         010-66417706

2   1




        247,950.408
        1996    9        16
        911302211047944239




                                   8
               1996   9       16
                               55.00%
                                             233
               0315-3083406

3   2




                                   35    1         1269
        5,000,000
        91110000683551038C


        2008     12    30
        2021     07    30

                          1
        2                                                 3
                4                                             5




                               100%

                                   35   12
        010-66290055




1   1




                                   9
         1




                                                                  13
                                     1.1              1.7


6,000                        3,900                     24
                       280
                       44                        17

         2




    2020




         3
                                            30




                                     130               3,000
               1,400                  800                   500
        2020
                       15



                                     10
          4


                       178
110                                                               1,380




              2020.12.31/2020           2019.12.31/2019              2018.12.31/2018
                      29,135,238.34             28,212,375.57                26,827,609.17
                      19,689,619.65             19,959,240.53                18,906,158.92

                       9,445,618.69              8,253,135.04                 7,921,450.25

                             67.58%                   70.75%                       70.47%
                      10,800,488.44              9,182,931.11                 8,311,673.31
                         779,440.33                793,382.00                   644,463.47
                         515,590.56                517,814.77                   428,142.52
                                4.57%                     6.22%                        5.99%




      2       1




                                        11
     2020.12.31/2020            2019.12.31/2019           2018.12.31/2018
              7,484,027.09                7,532,022.52              8,814,356.80
              4,392,394.65                4,759,807.30              5,979,948.38
              3,091,632.44                2,772,215.22              2,834,408.42
                      58.69%                     63.19%                     67.84%
              5,922,445.29                5,284,993.88              4,471,820.73
                674,414.48                  559,825.19                381,319.90
                503,803.41                  419,581.69                252,851.12
                      27.31%                      5.83%                     -3.47%




3   2




    2020.12.31/2020            2019.12.31/2019            2018.12.31/2018
           319,778,595.13             295,187,711.98              278,811,360.05
           213,806,446.47             198,240,127.21              187,720,857.12
           105,972,148.67              96,947,584.77               91,090,502.93
                  66.86%                     67.14%                         67.33%
           114,067,238.32             107,003,097.32               99,705,984.62
             6,520,321.79               6,554,245.89                6,215,091.37
             4,167,238.96               4,385,863.22                4,268,354.14
                      2.61%                      3.20%                       3.30%




                                12
13
       1



100%            44.93%




       1



           14
2

         100%




                47.09%




    15
1



2   2021   3

3

4




               16
12



          12




12




     17
18
2



3



4



5



6



         /
             /




2



3


    19
4



5



6




                 /




1

2016




        2018   2019




2




    1




                      20
2




1




2




    1




2




3




4

        21
                                       /




           36


       6                          20
                        6
               6



                                       18




                             36




2021       6       25



1




                            22
                                                   3
            2021   2022          2023                                  2021         12
  31

    2

                                        2021           2022     2023           2024
                            38,170.19          47,058.08         47,140.84
46,955.38
                                                2021          2022           2023
                          38,170.19          47,058.08         47,140.84
                   2024                          46,955.38




    3




    4


                                        23
             =                                                          -
                                                               ÷
                 ×                            -



                      =            /

                                   0                   0



5



                                           /
             /



                          =            /                            -



6



         1                                         0       2
                                           0


    10

                                               30




                              24
1.00



 7




       24




                     24




       24


            5




                25
24




24




30%        30%

      26
30%              3



                           36
      2021   7        29        2021




                 27