cf=J ? 7S itr~ i.i- !Jffl. ~JilT
Mdil:: ~~J5fi!!i :9:f1~~.:k#J 110 ~cp~.:;l;:: l.l11 N1
~ili: {86-10) 68360123
1~-~ ( 86-10 ) 68360123-3000
il!ll~: 100044
~T-X'f~jjflrtJ~Ilffift~~.ft-ffi'*-i~tt*it.J zo19 ~~illlilJiiDm
1f~$:gij(J(J@J~
~jjiiYE~~~_mtfl,~~*~i"J!~:
El:ri*#llrn~~!IT~~~rutffi'1H~*RJ
t .. ~-r~~~~B"-,~-r~M~~~*~m~~~*~m￡~1,~ibnrn~i+!lfli?J~m <*1~~Jm~-f*) .*t~%iij 2o19 ~LtM*~~::eA71*m·~~??~?ffi~oom*~~~?~?~?*?ft·?~?~~-~s~~~1il~lb&4~z"jfjj~;9;Hft, ~li 3,474.65 757Go ~mR7J', ~~~x&J:~$!9i-T-~ftm￡1E, 1f-T 2017.. 2018 ~llit~Jiilt&Y*~~~fl~-&it 1,423.687'iftoC~SaM?~?ft?M7J', ~~~-M~·*~fi*??~,@~~-~JI~*?￡?~~?· ~~nm~*~?*m
*~@til:
2011~ 12 A, 0~ -=f0aJ ~~llr=P!Itl~Wft~fJI43J.ttfi~~0i:i'J c~"flfj%\ "!ki~0aJ "), fB~~ rn~~Mr~*4~ttf-H~0 iS'J ( W- rMf1F "a~~*") :$1-J}IJ~~jjii1W~~~lifij_illd~JI1H~0ii.l c~- Ffm~ ((1~:r￡0~ ") ~nT ?x~~;&~ I*J{~J!INI'.*~Iiil>>. 7H3tJ~ 2,924.56 7J7G, 550.09 757GEt!J&~~~~iX c..g.-rr 3,474.65Jjji:.) jj!§J13G~~~I￥J:1J:￡t*#iJ:~{;~HI0~, iltr1i.~W!~ 3,300 'lin a 20.19if 411. ~#llr=P~!llr~~~~lli1H!l0 ifJ !OJ J:.:i￡J~t&Y!tE~I￥J~iJ::JJJtl.q:;7 ~W!1r~~1fo
J~0ifJ~t~~J:.￥~:11!1r7iWM~fli￡lE: ￡IE 2017 iF~JtfifO-iASt&~~~~*~~. #[ill1iJUiAB
2011 iF!l~ 2019 ~N~fft\J.Jt"PJt&@J~WiEt-1~~-u~:
0ifJ 2011 iF~~1~:Jm~*I￥J@4~J~1)( 3,474.657JJt , 3:~~J]U~J￡-r~mr:1f:~. 20t7-2ots 1￥~~-mmm~m-e-*m~~7t~~·1t~~~~m~. ~J]ti￥J~M~*~~,~?m?~ey~~*?~~:
1tll*-Y*~ it~l:ti)IJ 2017 if:~* 2018 :Q::q::;r:
M;f:~~ if-91*/W'"~~ 'liJ!&@l:\ltliiJi lt!l*it~ tU~l!t~~tlJi DT?:Ii!I~W!
1-61',ij 0% 1,520,000.00 1,520,000.00
7·121'}.1 3%
1-2 .:q:: 100.1. 8,429,475.75 842,947.58 7,586,528.17 1,520,000.00 152,000.00 1.3~,000.00
2·3:q:: 20% 19,704,470.74 3,940,894.15 15,763,576.59 8,429,475.75 1,685,895.15 6,743,580.60
3:Q:I:)..t 50% 5,093,482.11 2.546.741.06 2,546,741.~ 24,797,952.85 12,398,976.43 12,398,976.42
*it - 34,747,428.60 7,330,582.79 27,416,645.81 34,747,428.60 14.236,871.58 20,510,557.02
M.@IJ*:\lt1m:~~ 2-17,,401867,844258..8620
2017~ Jj#J!:~ -33,660,000.00
~F=~!i-m~ 7 330,582.78
;K?t!ft!f~~ -6 243,154.18
Sit&~~ 20 510,557.02
2018 ￡f ;Kf?ftilf.afl'Jt$~1~!] --1333,164690,,040402..0980
~F=~1tUi!~ 6,906,288.80
EI3 -T 2017 i:F0~J~1:~Uf-0i5J!{iiJ7 ?x~~~IE~i'f:JJ.~~-&r~>>. jj!JiJG~~~~~~~li~~~0~ . ~~0~~7~~~~~%~~~m@~~~zFo Et',r~t~~l&~·tf.N5L 1i<1*Jllh!Y:9H.WRBI.J*H*0 iTJ**'S~-0 iTJ :.fll*J)\1~~9*~~@I~t-IJLo
1￥ifi~itJlill IRI~:
1~ ~~-~~~~·*·~~~~-tt
EI3 -T0~-~~-W~~-*~~$~@~9*a~ffi&$MM*~~@~·twt5L, 1￡ill47~~t~:mJ.! IEa·L 31UfH*=t*~~.g.it!&~ !MEm-i- o Elitr '1='ft1fJ7C~8ft~~&t&~~t￡~E~WHVl*B"Jf.iJ@t&~W!~~1t~~ ~~~'i$iitliE~. !\:;ifJ7C~~~~~-~~-~4#·~~~~-@o
2~ ~-~~~~??ft4m~~~?*~~R*na~?~~§?ft*?zitfi~gt;J.9:11￥Jmt~
20I71F'if?it9J, ~1fJ±~fA177W-r~Ff;
Cl ) JOJ1*~0 i§'J~~ oo idEo i~iH10WJ @l~X>.t~1~U~b!Y:4~~~dtm, ~ ±~~~*'?~R~N~0i5J.&~~7J~1faJt1tB-fflt~1!1t*~~:t$J7!V-7~iffriA.
C2) ~~7-f~Jm.-8-~r@~&?~~.P.m~ oq ?&t&~lE~~iJ:lffi~o~? Rl&t.Z. flr ' *)\!.:1f~ ;
C3> ~ f*:@...g.~r B l&!MEEbc±~~F JtHrflr iiL miiE~iffi r!:.itt 75%, ~ i3t&~IRI~. IRI~~??M4M8*&~ ~iJ:~,C$l&!MEa~u~~~?~~··tfi i￡1{s7 );1. 71iftiiA;
C4) ~~0U'J ~Mt&~I￥JttHr@l !)t ~Ed*=iiii2.~. iffli-Affl~f*f.mft~i3~~~~. #~~Ml&~~-0iTJ~~-~RMMa~.
(5) ~it1!fdi-0EjEJ-0iiJ~~#;(￡~~:;k~, *~if~;
(6) f&~f~iH!-8-~, ~ifil*m~~*'UWi, ~1*:@.~·~79/F~ft~~;&IY~Ji'Zl&!ilKR-~1*Jm~~ 0
2011 1Fl￥ita-t, ~m~~?$itttlJ!tlfA1r Jl:J￡Eliit~!F, ~~7JE~, }g~00·~~-.~~-ill~~~~~-~-~~~-~·*·*~~~~~~l:J￡1~H!fbfr4~:￡ itli~~Jm. 2019 ~'$'itfl1, ~{fJiftlf(7 ~1tB7rHiH.iE~, :Jt~-8-0 Ej § ~Hlt5L1tft1rJLiUJll:~1~H.fft~1f}tz.Wti~~JJii o
(2) 2020 iF 4 J3 24 B, $it1JL~~~0~}jj{M*1i~ti:L~71Ct!:&~~%~$it-~o··*~~&·*~ffi~*~·~,~~~~~~~~*~~-~~iliAJ~~-￡~-~*~-~~, -~$#ftft~*~···~M*??m?~~~-~A~r~ftW~~-~~~~*~??a?A~~*~W/FA~r-~tt89~1ibt-8-l!M:o"
~ifi'~itfililm~: .
1, ~ftlfEfi -~1-Rtr*~J.W.itH~x1M~H1H-~.llJfm~~ 1￥-J~PijAifrrz.tl.
~~lfJN-ffi-jil3i)lij:fi$~~-=+1i)J\~iKF 2020 :tF 4 ~ 22 8~~11HU 20191fltM~tiV&&~ttiC'~00~%-1lH&.bUfttt"), ftffFf 2020 :tF 4 .F.! 22 B tltfil; 7"lbf§b13* [2o201 ~ o9os %"E!iittlil!f <"J*'Eflit11i~,,), ft3it~~~~~x~*~~.m.. ￥~.&JJJJJi§f!S: -, ~15JTJI9:11tii~~:if'Fi~-f*~.PJfm1#B
~~*~~~··,~·&?aWRAffi7G~-~~M**~.&m~~··~,~?,~?~?7G~~-?~.am7G~-~~~~Eii#~?~?m*~eJI1TM**-:tHAiH!l~~,-uf!l~ :!1tff, jf:ffllt￡7i:fLl. rtJ~ffJ :m:1jt*'EI*f~L~" ~lit, ~~~~-~-xt~M**~cy~~~~-~A~r~~;$~=,-,~~~ti***mn~~~-~-~0~~-~-~~~nx-tM**?B
2,afYf$#~~~*~~--&A~m*ttW~A~r~ttB
~~ffWJN'ffi'-T 2020 ~ 4 f:l 26 Bl&~U7.*#11lif1Jlt}i]U"f:&:~ (2020) 64% ~~:lJII~ll:imi~~xt~#!li11315gn~~~JN:15t~~~*~*ItY.~4-~iEMMi!~~~?, ~**~~~?***~~~?~?~?~*~~?m?*ff~~?a~~rr,m~?ftitl2019 iF~:fR, :JFE8$it;tJLf1;J~mg;rtliH!i1JB
16!1TJN11ttt:~*13*?39!*rr~~~~4lEI￥J~~ili~, ~!IT~fliUT 2o19 iFlim~·*1R~o #X1$:tm·~, ~J.tm~~J~Nf~*tll￥1 2019 ~flM9r11i'6'~&iA.7iJjtxttm.t*11i~~*'H'Hfi￥J ·=tHmF'I:JJ3. ll$~ .. .ll[~~Eiit5(Jffiu7mil~$VI￥J 2o19~~M~*~; *~·~=.~~~--~~~~-~··*AAH~Nm?mm~nt1T7i.m.J~. itm:~{tflli~ 8,212 :BJG; #xt$~ ' ~~~Aiaflitlft-J 2019 ~Jjt?4?~~~?~mtr7?~~-~~.#~~***~tt~*tr7?&:#~.,~ll9, 0irlf￡xt#1￡~Wifk, 5{\jjl-fi~~~:fH~Rti~~~·~:ii!trtm:I!Hr
1&tJ&~ffJX>f~~J~~~$tl~ 2019 if:l~]!1~tli'a~.MfiE8Efiit:f.iL~.&'t~<￡, ~1r'JiA79, ~?:rm=:Efiit cf1 7G￥i:mt$ 41{P!~~:tEt~m~AAM# ff.J OJ IRIt&~·~:ti!~!OC.JE*--~~~$#~-#.~~-~~M4**~~~-*-~B~ffl-.~"*~--~ti**~~R~~OO~~?*·~~A~~~tto
z.. ~f~-~~~"-,~~?m?~~-~-~~~*~?~~2,?~-F~J~l~:it~t1j~JE&j!*J~?~01!f? ~/$, 1' mr~!J!~I&~Jf1l~-ft~fflr￡:lfr:~frn 6MW 1}$):\J'f;{J\~ It!~§" 13 2017 fF~:ff1￡~ta?l$., {$*if]*itttr~?
(I) 1113tH~~-~lfiJ~-ft~~~~f'=fttrrl6MW ?t:t!Htft-fJ\1iti=I!JJJi f§I"~~~~~rr~~~.IEm~.~m~~§~~~o
￥M1·1·1~~ji~~~:il~-8-~I1Uir!~F~Im 6MW *;(pj.\:Jt~:r.ui §, -=f 2015~ 10 .FJ ff~a~iio 2016 ff-JVi § EPC ,~,-fg)JJm.%1*~' *l!il § ~I~i4~B~EI'tf~Io
~I~~Jj_J!li)t;tjjj.\t:gf$, ~ ~~~79~F.gl:~, E!P~7f~~~I~J=tl?j~,~~~-ey~L~ili~~OO*It!~0if.l o~~~I~fflF~~±~~~~f~*~~~~~~~~~~o~IT~~ffl~~OO-H~~*.3~~~~~~~§~~~h&-?*fm~~~~~.~h-~m~~~o~~~~m#~-~~lli~tt*~~.~~~~~I~~*~~~AA~~~~~offiM~§~~.m~mlli.1~~~Jq~~' ~JI:t0 a"J tu"M=*X1~J9l Bitt't~fi o EPC -~~1J·.. ·-1[1￡:1t i9JJ9! ~@~. 1.a~~~,.~m:Jtt~t~. ~3&~:r.w § ff!Mt&~~JiJTr~ . i~wm?. 01§']~ 2o18?~u~???frTmg??· ~M*??~~~D~m~r=
~?~frHoo~ . 5,647,400.00
2018 fF -tf~I~ -5,647,400.00
*?HE~J~~ -5,647,400.00
~-~#9ifj§l~:
~~~~§. ~??m~~~~T~r**?* =
( 1) ~ltll.If~J9i § a
(2) xtf±J.tI ~:i1!tr ~:tt!!)ti:JJ, t! .~ , 7 fHlf.Ifi § iW I￥J tfCt￡ o 3!!Ht:iEliitEmiW:llJi § , R1fJ 7 M￥tlii~~J3Ji § ~1Hi BJlG.GX:k$~, fJ\1.~~~~M. ~~A.6b'r~~-~~7f~jfij~~if:fjlfflxt?'r*iJ:~A$±1*. 1:1-:1J-ftl~/F- . ~12:~~.JL 0~~-~ 'E!.:lJ￥1;;J.m-f;j],'00 , i·I·:JGtl;j!~m3tHti&:;
C3) ~it~§?~*H~xt:H I￥.J~~Ei1t&. *O~~ § xm I￥J1J.:~·ti.&~1t~3;11￥Jm11Jti11:; .
(4) Y~J3Ji ~ lt11t#~tJTJ9! §~.&do 'EliitrlW~, ~1!'J~ll)(Y ~!!h!RJ'G{"J(r~HH~ lt~jaj, WJ~'t~m.~f§.I~L J9i § .PJr1￡:tlk!liJ~It!*bi￥J § ~ F.l Jf.llt1fi￡-tl~ 0.75jG/Kwh ~7j(:lfl, .m1~J,OO § ~~~~JL {.§J:vl § ~JiX.Fc, ~'f*~~17Jf&:!ij-o
~1fJ:?f.t...t:l2t$it~~B~~JE~, ~~I￥J'ij=Iii·iifm. *~!.mJJJ!~;lf!~MJl+~1fJMJ9! § ·t?m.I￥J7ffllf, 0~ffi1t:rM § @PX;Fc1JJ~PJJtt~5tM-~~~I￥J*U~ J;J.,&:Jt11'J~ntfi:fiitf1Ufi￥JM-*, ?!3M~1r'JiA~itJ91 § ~~~.fifl:iJ~~·ti~f~. {§]§~~~B~~?*??· ~-~J91B~M~a~m~~.
C2) ~~~fl~JJiU.￡!-EI7i\JHJHf~w#~m~:ttl! 20MW J't{7t~Et!l9! §" IE*~~~~~~A~~~I￥J~#~m￡~~~~~~*~B~~~o
~ iTJ~~ J?}l~ ifl ..g.m~~ a:i:~"~bi: If!:fi~~0 ~J c~V-l' rsJ~ "..g.neAt B ") ~~m~~U&1lfi'JPIT.fi. s~u;~tl.t;fj~~]JiH:& 20MW :}'tiJ(;btEI!r:Yl §, 2017 ~~~~~fl~!lm11rM~1fl'~~~ [2016 !if: l 52 -'%)(,& ?76-ftEt!M!l!tJ~~:g. IBJ? ~iAOO*~fi~￥Jl-fH~t&Ac
2018 ~ 5 f:i 31 B, ~~~;ffl ?2018 fF:7't1*￡Et!lr~*:I:iAI￥JidH~Q)), M:Yt~1~%~~Jl~1r￡J\:iJ~f~o lfi-FY.=i'f￡~ 2016:￥6 ~ 30 SZ.J§.tnt~jf!XXJI￥JJ't1:kltM~~~§~lli~*~~~i&ffi~, ~-r~H-~l*YW, ,g.R~j!BJA 2018 if:~71~￥liiJ@iAOO*iff~~$t:f~%si&A, #~41- 2017 if:1i1HAI￥JIE*~n~￥11~~.S~W!it~J~911￡fl~o
0~~ 2017 ~" 20181FltM9}~~:l￡1r7~{91]~~. X>tM~11VR±~~ 13iJliJ~ :fliJl' :
~~!&A -7,221,624.31
2017~ F-ll&~- -8,449,300.44
;it{tk~~illl:iltJ~ jtl: 1,227,676.13
-*?t1￡~Ji4'J -7,221 ,624.31
,;J<;Jffc~J;.fll 1,227,676.13
2018 ~ J;￡1"~-(t~~ -8,449,300.44
;)t.-ftM!:mtM rittz: 1,227,676.13
2020~ s~ 11 B, i~ifJ~)tJ~U~~~M~~~Jt{tf:, X'J..g.!~~B~$ 8.55MWJ't~i~fE:*:g~~i§t }·liJi~§I1-!-: ~~-~-iAo
lft-X1":ii:f!~"JP7I.￡l. S~tA#J rlJ ;ffr~m~±tl! 20MW J'tflt~~~ § "~M~~1~m.s~Jtt&A~iA~ii'fii;7 ~ l'Ef3it~f=f=
C1) il~0i￥J ~~1rW.S~Jtl&Af!ffriAI￥J~it~~~ i~if.l~R?00~1sti:&~ {IE*Yl.Jii&.!J~~T-~f-t1ft.fttr;ff1'F.ffl{@:l￡:Jlt~f=~{l,ljt~Jii￥J3m~)) C1tc&11r'~[20131163s -'% ) c~~: ?trtf!31~?) Ef{]~_mft , 7tik Et!Mt1Fff ...t.IAAJ Ft!.fftiili 1±1~ :11!!??mm~~~~~~ c~???~?~*)~?*~ ?M~w~?·~~~~-T ~t~~~ o ~if.~~~* ?-ffl'f*lifi~)) ~_m)E~ 2~~*~￡tfJJ't~Et!M, tii.L~~1ft~iA~~'PJ~1::1t~~ ~-ffl'l&A;
(2) ;tiit~1fl'ffi~~)t~·!1)(1tJ:, -§1'!: ~tl~~ffi'~ ?~r-&I]~~B ;t~IJ~~Jt1f~~0ii"J~{t~_t~ ~1fl-￡l(J Pll?C8JG1ftftij f￡1[2016]52 -'%), 11-n!~Ji B~ 00~~-~~~*~~tt~~~0~ <~~-·00~~~)-U(*~~M~@~~fiil)) C~~~.g: 8368909078, P.A"""F%1~ u~~Et!.~~" ), #IXXJ~t&tfFG-, 2015if 11 J1Jtt1;j.ffl-8-R~m~ml~(!j[*~ 9:1 ~~￥J-tl~x1tt- etta~[2o1 SJ507 ~) ~ht:tti Ll.Jif;i"J9i § 7 2015 ~ 12 .F3 ~A~it~'li~$tm!! ""f:Jt[J(J~~~Ji!;{lft~:i. 13 *B
OH1JJ}l § ~.A~1Jt~.m~E8~iJC.Ji:Hi7ft.~Ll,~i"J!il B7 2015 ~tr~. 2016~ 12 J1f9:)E, :1f-T 20151￥12 JH~A3(~~~~~~""fjtij{J~i-i~J!~l:la.i'.§=-*I*J<~F.i~~~fi~[2o1s]7o %), :m~*r!~B~i'Jlmj~Imif!Jnll*.g-:&;(JJI￥1 ?~-T%~"%~)161-ij." 5};ffi"J:\;J't~~M}tl~~~I￥Jif!Hil? Ca;tf1~~~fi~[2016]13 -~) _m-~aJHiffl: "%J!7t1~:1mffi~;(JJ~J'G~Et!M, ~Y!U..t.~ 35 -T1Jt&~rtt!Bi~~~A~~.~-~~§3t~Mrt2~~E.~§·-~.~~:1f~7t~-~.-~MA~-~~ft~B
(4) ~1tRIE*1stJI~t&1fi~~~ ?~.Y~~PffiJ:.~ttJ't~￡~_t~t5Ftfft!.1ft~mB
> (bta1ftf* (2ots) 3044 ~ ), ~:pfft~ 2011 ~t&ArdUiA.B
(5) f&:tif:J'G{;;I(Et!.M~ eg~{f::~Er-J_t~ rt~M1P~-. Wfl~rt~JG~o
~...t.$~~ams~~?~a?T~*'~~B
3.. ~rrOJimflHiiJ~JI ~~ .=... ~r~.FJ:j~rx~-m s, m~M*, 1$*ifl~t&9li\J!ifOO~tPJi1g 4.89 fZ:ffi, laJititH~: 10.69%, J%~fl4-~1!1g 0.82 .fZJG. ￡p11lH:;J'\, 1$0~ 2019 ff:if~i&Aiqj~~"f~ 28.55%. (1) i1fft-g.-f$0iiJ~#~~,m~~m~~,ffi?~~ .. ?:A~~~B~~~m?:~~~~~~~t&A
~ii.J@J1l: .
~~MftSft4~-5&~m~~~~~fr~ .. a&~I~4*ffl~￡~~, ft~~~I~~, ·W~~--~. ~ft-~U~*-~~I~~~~~ ..~~￥~~,~~~~~~~~*m§~~￡,~r,m~~~g~~.~~~~mBER4~b, ~--~~. Rmm~-~~- ..
*~*~~~~A~~*-~M~~ft-~~~~~-~-~00-~~~n~W:~1fi[J{1:hn~~M~~·~$?t .. ~~ ?~1ttl:f!.~~? ~~~~#~~1ft ~~rt?*ff~?Aooe~~A;~~~-~~~00-~W~M-~~~~#M·~~.~4~iUS.lGJ§Zl&8<}~~.1IJJ~Wte-tA4~A .. 0~~WJ~:Jt~~fJ*h~~' ~·~ffgtJjjt:f~~~ a
0~M~~Ift4~~~~-~~ft4-HB~~~P~$~W. #··~m~~Li￥J±~~m~*~~~~~~~~ *~N~~~~~M~~~~~~ffi??~?~?~~~~-w~~~.~~-~~~~Aey~~~.~???~w*a
~~§$~*~~Prr?m~~~ .. oo ~~P-???~~-. ~~~P-??3o~o*.~. ~~.ft~3o*cJJM)~± .. Rffl3P@M~?~~§?~-~l~~~ ~*~P·~·*?B#?~--.~-~~-~-c·~~-~90~)#,￡*L~-~~-~-~~m$#a .. mw~?*~M~*~~￡J.(1!:1-t, ::f#t~:miWliJDiAl&Al￥J'tt* .. ~0"EfJ 2019 if11HltBB{JW:4~9!￥:~f~m.:!mr :
M*l1d8i JJJ:W~·
JlOO~Il ~-1l4- ?oo~? tl:.?f￡4-~~J
~- ltiJIJ :ftfllli itt&llJlt ~iiiiftil ~- ltiJIJ :ft.tlli it.l:tiJIJ ? mifr{!
~.ifillJi it!!!±r-litil 82,938,9 16.96% 63,484,1 76.54'YI 19,454,82 46,534,97 10.54% 45,660,02 98.12% 874,950.21
~I'J
~9=' :
~t!l-i'rit~J;.f,~?fE 405,949, 83.04% 18,790,2 4.63% 387,158,9 395,136,7 89.46% 27,866,47 7.05% 367,270,32
~I'J
Jlt9=':
mil 1 c9f:~mil) 44,389,6 9.08% 1,603,29 3.61% 42,786,35 116,513,2 26.38% 19,312,02 16.57% 97,201,223.
48.26 7.4~ 0.83 46.46 2.84 62
mit 2
1~~Mil-it) 511.02 56.39 54.63 47.97 .43 9.54
*Tt 4~8,888, 100.00% 82,274,4 16..83% 406,613,7 441,671,7 100.00% 73,526,49 16.65% 368,145,27
136.77 03.44 33.33 65.00 1.63 3.37
}.A.L.~?FuJ.￡., 0 f-fJ ffitl50!!E~ q:, ::kiJ~~t~St& 00~fiT~~~*~~~ o 00 ~lrr ~~~-fr~~~.§:@- 2019 :￥.?K!i!lHffi~?l 361, 559,511. 02 J6, rS-0~ ~a-.JSt&9!tf:~~W!I￥J73. 96%; 2o19 · :￥wY!lErm~?! 21s, 623,547.97 ft, ~0T:fl~a-t~?:m~;,x~~l￥.163. O~o E!3T- li~fif1~￥?R*r%~1>t~)lt~:t=Xt§t ~J1t0HJ I￥J@4~9!tf:~~$1~~~;bn.
~$'~i.t9iPIE1~:
~f~~:$:19!' flt1flth.ff I￥J}:.~*it~f￥-§fir:
1~ 1n~0~1fJJt!~. 7M-07.iJ~~~u~~\" ~!f~i!&~ .. ~'WJ.W.~~ Jt~lk.*r!itti t&~~ffi (5(. j
2~~?**~fi~. ~~*~?m??· *?#*~~t&??~??&mt&??m~*???~~~~~#~; *fi~~-~1￥1~~~~~~~~~?~.#*fiY#~~~a
3~~0~~~~~m~?:A&S~·-~·-ff7~~. ~-~t&A~S?:??~?I￥J?~tt .. m?tt&~W~;
4.. ~~A~MM~tt-~: ~~~~~~*B~§~8~::k~~M~M,m§~~A~~-;~a-t.M~A~--~-~m~~~-B~§H~a~*OO~~.~~~~~~~ .. ~~ili~~ .. ~~~m .. L~~-~-~~. ~~~~A&$~-~~tmEf'.J~.LI:·t~;
5~ TM:Ytt'tiE*ftiTfJ~~-fHl!~i&~, ~-%ii&~~;~Jfffm.l.5JZ15~0WJI￥J~IIJfiJ;
6~ t:li!m ?:it:~~ii·flJJ!tl? ffl~~Jt1t~-8-trft~~iE. 1--f11t-0~t&A~·~til&~I￥J1tt~!'l1;
7.. #M*Mt&AFJ'~7iffliA~~~iJ~HJ\:
s,~M~@-~ff-~. -~@a~mo
~~~.ftill~~.0~~A?~*?&~~~~~-g.c~ft~*~~?~~~-~. ~~~mn?~~AI￥JM%o
C2) ~1Ll~/J\, {$*ifl~ifi~ittf:t1-~lHl4-I￥Jllill&9t~l:J:i, ~~Gtfifm~l~YLHll..g.~t&~~9llf?~~ 3.62 {ZJti, itm:tr-~?l4 0.71 f6JG, it$1Hti91J4~%o·#~--~~~~-~~--~~.#~~~~-~**?···~fli 1￥1*~~if1.)t§)Ii~~:, *~.g.Wtl§ !ill~mm.-m IY!l~~1'l~ifm:ll~1t~ 0
*t9!03651J,~55~E9I.,-5g-1i1t~.0:t2r-7G~~.~.1J!-it!l-lEB<~J~1r~rfL:& lillE~ lfl , ~~ffi~~~1~~~llits4~!i*~m~oo
~- JJ!-*~lti~·
1~~[11 117,248,235.24
[;it,:p : 6 1-f:l ~P3] 62,682,898.52
[7-12-i"JjJ 54,565,336.72
1.￥24 123,672,779.77
2.￥34 92,384,323.63
3~~_t 28,254,172.38
fnt 361,559,511.02
0~~$~&~~-~-*~Mm~~￥J~-~~mfi?~~~,~~~m~~B
2019 ~ 1 J=.1 1 Bjfg, *RJ ~ffl*;JT~IM!IJIJlWlJ, 1A}E~~~Jlll~4~@JAA~lt~lfo ~ OO%WT~~~1~%579St&~JM~~:rm, ffiffl ~~JX\.~:fifl￡, ~J.ItrJ:~~1lfU￥ilH71fifJN.; ~~)'G.f*tr~~~Gr!ffj~~1Httttnx~~:t.5JJ!J~~o~aJ B*.AOO*WI ~~~Jf-.f~m~ ~HR t:t!M~B51:~ :i$Jt&~llt fHJ ffiit @I~AA~~ :Yg 2 ~, ~Jl:U~ If' 'ffl!~ '§'IAAJ~;ffiB
ifi~~mft::::zot9 &:FJF￡m.L&~~~rt~~*~m~Y*oo~wr 361, 559, 511. oz iG-1n~J9i 1, 613, 023. 09 lto
~-~= M~~M~@~M~~6~~~. ~~~fi~~~*~-0
~J:. ~mt&OO*fffff1~~*r~ti~OO~Wi~*7IHJ{I.~~:i:~imB
￡Fffi~n9iPIEJJr:
l,W~. -~0~#·~~-~~-~4~*~-~~~~~~~fi~~~·!i;
2.~~~~00-~ft.&*~Mffi~~~.m.~~M·M~.~~~BAA~~?~??Mft~ff~?· ~~-*~??~ffi??~?~~ff~mfi~~~fi.~~*~~~~~~~ffiAAm~rr~~~~~~tt:
3, #~lil*1Nf~~·*~005~13.~~!&~~9llf00~~. t<J'ttlt lt!M ~ ~IXX11E:~~L~~~~-~.~~~~~~~~~~~~~~:
4.MM**·~~-~~-~~~~.*~~~M·~-00~8~ff-X1,~-~~~i~~~~-~#A~?tt:
s.M~Mffl~-M~~-. ~~0~~$-~4rrm~~Rtt:
~~~. !lt1r'Jl:A)I'], lJ.L~~1t·~~tfV!!Efl~itm~-g. ?1￡~~itft!M? ~;ffltc~Jt.
4.~f~-~~~a=,*~?~~m~~- ~.m~M*·?~~a~~Fmt~~iik.~M*~tlt 1.96 -fZ:lG, ~M~:ll￥: 360.45%, ttt:l!~-at~ 0.42m￡~, o~·mm~4~-ar~r$a·~~§~~M*·'~~~~~A-~r~r~~.~-*Nf~t~~c-~~*~~-~-,4~~~~~--~?$ ittft.t'4J~:tf1t~~vmrqu~J~!u"
~iij@l~:
20191f:*, ~a=J/t1tM~￥frt~~iik~FM*~Wi 1. 96{Z~. ~'f*;f1;JJ￡wrf:
$.1lL: :7t
~.ft!i~~m~:iiii!JlF M~~- N.l**? 0ftffi'(R~~M~
l*:!JIIm?f-it3i~~f-B~:fli!Q0ii.l 22,475,026.00 1, 751,200.00 -20,723,826. 00
*~t'll~ (~:!Jii) lf~ll0~ 20,000,000.00 - -20, 000,000.00
m!:IJII '$ tj:T /J,W
-g.if 42,475,026.00 195,576,440.14 -40,723,826.00
Cl) ~i*#llm*:lt~~~Wttlf~IR0~ ClJ. t:flt%\ " ?.ki￡~") ~M0ft1ft1i~~ :iE-v&~.fnu~:
I 0 ft1fr1i I￥Jf1Jil)E1&~:
0if1~4~*5t~l￥Jti~AAA;Jtf1B~~￥!tt~~M!k~tz:~?o ?.k~3iil!~~**z￥0BiWL i~T:fJl~i#}* 9=')1BJitFl-Sf1~1i~~0rt] ili~7 cp lffit-￥1*7- [2020]mos4 .l%~f-1~11H~r, :x>t-*J&s::k 2o19 !if: 12 FI 31 s I￥J~tmJN*:&~1fl'-fljtHr~r15 ot*rJfasi3!tiH~9*:t~x 19￥J904.f5t417ftJ17RG:h, 107~5~.~1~2l17QJt59G:,~i~t!J{tt:ix>zJ::ft:.ifi~~HcJ~t~1:71~!:1~9$. 3; I6￥J%Jti1t?t,M~Hikl$iJx~tik~Fi.t~0ft.11'1-m~i9Jrn~ 2, 072.38 7J~o
II 0 ft11Hia(]~ 1￡J.1ij! :
A. A1*W1t1it! ..·
. tlHI;g ?Jf:~~itfiY!Um 22 .liJ'-~M!RIJt:fiffliA*llit~? ~~+n*, ":t
~-~~.JE:~$~~~~~m~~?m~.~~~-~~*'~*ft~?~~
13.Jt5t~JitA~fm~-ftq~~B.Jt ~0 ft1fr11it:l:il~~Z9JitA~~m~:ltt1J: fii~
l't .mBl...o " 0
B. 0 ft~{i~Ht"Jit~J.1fj
0~~*~~H9:~&~~￥J0ft~~WM*~~~*~$~~1frm~*T:rJ~JNbt~dliJf!)1::o ~p:
0 T:fj :x1*J￡:~JN~ti~ I￥J0 ft1fi{R=*Bl:t:i~ iji{!):l,Sjl{i!i11*ff$: [;tiJtl
*~X1·~--~~~*~S:&~I￥JW~*fflMF￥~~~~A~;N??￥A1.?mt.OOUfOll~it~ I￥J~t￡1fi1R o
c. ~~~tz:~liili~}Jf{il' ;f.dis~~tz:!i*Iii-ia:75J 958. 50 75:JG, }:if1i!lfH79 884. 42JJ}G, ~ilwt7'5J 74.08 7J5C, ~il$79 7. 73%: ~1~U!IfrnHt~ 259.22 7J5G, ·ill'1"5~/'9 234. 72 7J7G, ~11Wlj; 24. so 7J5G, ~f!$79 9. 45 %; JiJf~~:&&Y!lcrm1§.7-J 699. 281JjG, ·~f1t-mJ9 649.70 lJJG, ~{ll1J!j"J 49. 58 7JjC, ~{l\1)￥~ 7. 09 %o
D. ~t&J~$1-,15. ~~~JR*~$i&~11t'ft 904.54 7J5G, ~tlJfMm~ar
a.-{N~Jt~gtE 2024 ~~41J~I￥J~~gt~~~r~~o ~!if::.g.jfo*·r § E9~~￥rrLS: I￥J jjji&U :tzrrF:
J91§ 2020~ 2021 ~ 2022~ 2023 iF 2024~
'A'~k~XA 4,850.91 6,114.26 6,972.22 7,623.92 7,985.95
-~ lblk~* 3,934.86 4,974.76 5,672.76 6,202.87 6,497.39
~: tf~~~.&llt'tiJU 6.60 8.20 9.36 10.23 10.72
~:~"W~ffl 560.00 615.00 663.15 695.45 715.88
q~: !fr:J~. Jiffl 212.50 232.30 249.60 261.17 268.50
~: -!Vf.:&~lli 180.00 189.00 198.45 208.37 218.79
~: M~~m 2.00 2.00 2.00 2.00 2.00
~~~~j~ -45.05 93.00 176.90 243~83 272.67
:f!HOO.~~ -45.05 93.00 176.90 243.83 272.67
~: m~~~~m 2.17 22.06 37.30 42.86
~~~11'!J -45.05 90.83 154.84 206.52 229.81
1m: ifT I13itlM 9.50 9.50 9.50 9.50 9.50
~: ~*￥-Exlli 9.50 9.50 9.50 9.50 9.50
~: i!iE~~:I:ft1Jll~ 337.47 139.00 101.00 76.00 43.00
!Jt~~VItlt -382.51 -48.17 . 53.84 130.52 186.81
~*~W~~OO$*ffl~?·~M*d*?W*fr·~· *W0~~:
Wd:. 1~~11l'fttt19Yo
Kd: ffl~~hi:~*o
.We: ;&M11l-1att-wrJ o
Kc: ?M~*~*o
b. 1, $~fJ!*1ft1iH:fJtl
*~WM~~~~~-*~~*-ffl*~*~o
b. 2~ ii'~1~*·~$;;fs: Kd
*=.ffl-~AAP-J14'~*U$fF73 Kd 8{]ii··~~.
Kd= 3.26%
b. 3 ~ U1r! }E;&tri11)-ftbt{9fj
*~Wffl~~~~?m*M~*??~~$ho
b. 4~ fdU~*-R~m*mt*
Ke=Rf+ f3 XERP+ Rs
b. 4. 1~}E?GJXI.~t&~$ Rf
~~~~B~~+·~~-·M~*·~~~-~~-~~-~~.
Rf= 3.94%
b. 4. 2 ~~1-.if1tX-f~;&~m*li~fJJiWlm:%JXI.!Ii~~ 13 e
/t 9=J:
E: ?@m~11l'-it;
o: ~?mt~1trm;
t = FJr1~~Rm*;
Pu: .BOO~ffiilikm0~~~M*tt~s ?~~m??;
*~mJ￡~:1:;g;~*&Jttr~W: .r!!., -*
.r..m0t:rJJR~H~~ 002055 002253 300044
J:rl10ir.IJN:~~~ : ~~t:l!r .JII:*Wif! ~15Jty~
f3 ~itit:atm B 2017-1-1 2017-::1-1 201T·+-l
J3 ?;Jfl.t~.lt D .. 201.9- 12-31: 2019-12-31 2019-12:...31
Be-t*am~HiHt..R..itllftffJ·fD3 l.:.·.: ffll 0.6720 ~ 1. 0631 · ~ · 0.6897
~tl~M:%-trJf.lm~ B~f.il-fl~ o. aoa3o .
9!1] : Sf)t~ (~~) = 0. 8Q83o
b. 4. 3 ~~~liifl~m~.!Xt~~?i@l:t\i.$ ERP
J9m~ 2001""2oos JN:mzro~X1:?:~~fi~~!l{ti], ~~~ 3oo 1~~ 2oo9-2o19~~~~*~~$, rr~~~~m~~*~nM~~m, 1o~~~!$J~n11. 20%o
ianX4.108e%o~-~~~S"+~~~~·M~*MOO-~M~A$~ 10 ·00~!$J
~~: ERP=ll.20%- 4.08%=7. 12%
b. 4. 4 ~ll~fiffttE~#UIHW!L&~$ Rs
?~????~~-·~?oo~?~~oo~~@]~~fi?~~~=
Rs = 3. 139%-0. 2485%XA (R2 = 93. 14%)
Mi~= Rs~3. 14%
b. 4. 5 itJttt~~*l￡*
Ke: f!H~L.Jt~~it1ftf:t Ke= 12. 84%
b.5~ ~~-r
r=WACC=KeX Wc+Kd X Wd
= 12.84%
c. ~)C~r!l-:iffi!i~*
c. 1~ 1Eft~F1frf.~(J{]~~~ C~~*)
J9i B 2020~ 2021 ~ 1 2022 ￡F 1 2o23 ~ 1 2021 ~ 1 jjd~ I
J}N.~~~Zfft -382.51 -48.17 53.84 130.52 186.81 1,789.83
1JT#li~~ 0.50 1.50 2.50 3.50 4.50
1fT~$· .12.84% 12.84% 12.84% 12.84% 12.84% 12.84%
tfrJJJ!.~f& 0.9414 0.8343 0.7393 0.6552 0.5807 . 0.5807
~{? -360.09 -40.19 39.81 85.52 108.47 1,039.27
1￡~ § El3f..W.~mtl.liHl iri.t S72.79
_v!Jj)!Ji...t.itit?0ie~~ili : {Eft~ EE~~mt~ffi= 872. 79 757Go
c. 2, m~~.F.z~Ar.~g;·t1Wt·.F~Y-J~)E
g~}Sffjj, 1￡~~~~1rtt~.F,&~~~Fi'f.Ji￥ti51l.79 31. 75 n 5C.
c. 3, fiJ- ,m,ffi.1m
~~~. 1r,~,ffi.{~i,"'fi.i{]i~ 0. oo·JJ:lGo
c. 4~ i￥1t~*
ffi*~w~~1fr1ii='iftt.￡5*rz:1fl1t+~*~.Fffl--tt+~~~gttrarz:iftm-~IttB~}~,fft1m
= 872.79 +31. 75 -0.00
= 904. 54 CJJ5C)
!I!tl: 5ki~35:$:*~$~~1fl-{i904. 54 Jjif:s, 01i.IM'JN~~~J~ 19.36%, i:l·f￥:~l±i~*i~t3[~~0ft11f{i~ 175.12 hlCo
C2) XiJ4'~4o/.J~ c~:tJID 1=n~0~ c~rtm~ "9='~4Mm ") t9J~￡0ftffr-taI￥JM!~1&~~i:J:fj:
I 0 ft ffl"{ii BTifdD );￡1:&11 :
0 if.~ ~:ij:x'.t cp ~!Jtm~ 1￥1NJ~'f~J.-Jt1t!!A~mE~~~~F~:Jt. ? 1!1 4'#i!lmJt~￡ '.i:;;f~,w*~mR~.0~~?r**~mmtz:w~~~0~1±iAT~rmw**[2020]~ 052 %1-SJZ~fa~ , xt9=t#i4WWi 2019 ~ 12 ~ 31 B~~$?:*:&~11i'1t:m:-ew1i!t. i￥1i!igs*79- l, 984.44 JJJG, 0ErJ~R?1￡~fi~iti1tt.t-￥JR~~-wtJ zo. oo%it~, r~ce~ t:ft 7BJ￥,;J~ Jl2::&(f)0 fC1frm7'9- 396. sg 757G, ~JJt~ t:2J5:t If! ;4j:4m~u~JJX;I￥J~1t!?A~mt:~~~~rz:itm0ft111'1t~i9Jm~ 2, ooo. oo 755to
II 0.ftffl-mBTI~~xtm:
A. Jtf*iSjZ1iS1r~
~~ ?1￡~~1t
B. 0ft1ft{ilff1it~i:JJ￡
0~~~~~~M~N~~0ft~~~~$~~mm*~$~~~m&0·riJ f.￥MUt.171J~~. &P:
0EJ X1 .~~~'mJNfX!iii e
~-N··~~~~m~~.H~-~~~~~-~~§~~*M: ill-~??~x￡~-~~-R~mm~**ffi?m~. ~~·~*ffl~~~mffw~·*~~?mm?~~JN*~$~~~w~*m?~~~~.
~2·F~li:H~l-1f1t, ~~!fm:~B~F~tfiiD iE173 23,135.61 7Jlf:., Vfl1iita~11, 161. o2 n7C. ~m~79 5, 974.59 nfG, ~111$79 25. 82%; ffi.1~9!tnm?7'!119, 145.46 7JiG, t-fftd!79 19, 145.46 7J7G , x:l:\l~: JiJTff:tif3C~~IEIIDtil~3, 990. 15 7JjG, }SJZ13{1}9-l, 984.44 Jjjfj, ~{!W!}g 5, 974. 59 Jjjf:,, ~{i$/3149. 73 %o
.mu: ~~~m ci*:tJU> fi~~0mJR*:i:$;&~1fl1i-l, 984.44 7J7f:. , 0~~JNJt.f~J/3 20. oo%, it~~~ ilix1J:j:J #it~~ c~~l!) 1f~l-0 irJ~JRfX t9:~0.ft1fH!Jg-396. 89 7JjG 0
?. 0C~3~) i~~~~-*-~3&?rr0Z9~JJ?d*~~l?lf~!J?SIE~ViH.~:~i1t~.~OO~f'i~*~-'0f~iJ?r~2&01t9t{F~6?.F.~! **imli'iJ=''NJ"
*JJJ!·~~3?:!tftE~~mti9J~iMi*F.
~*~it!}iJJ@]:!'(:
#X>t*$l.Ji. ~fflil!Ar~±~EP'it~~~m=
1, ~11fl, ~tlii\0 ~ lt1t!?Af=.rfrtZW~~~F ~iA.&it:l:t13~ I*J ~IH:2ilitl fflti*~~1r (II.J:ff~ti;
2, 7M0~*~IAM~&*·~~*-?**~W~~--~*ft*~~*~-~~~~~ft~#m~~*~~*??~?~;
3,~~0~-~~ . 7-0~~M·~~-M~,~*···~·-~·#~~~-~X1Lf:::&.i23R;
4.. -~~~--~M*··~·M**ff*fi, 7-~~R-&M*~~g~m,;
5.. i5￥1$t?'~ ~l-Sf1t~~~~11R~JJ, ~~~ftl!,&~~ti;
6: ~?~m~*?~?w~~~M~0ft~m~??~~*m~m~~-~~ .. w~~~ .. ~-?~~~~tt, ~~~-~~ .. ~~????~~~@;~jt-ft!?.~~W:i9J~~!lr~ tz=0 ft~m B
~~1!￡, llt1niA75J,· 0ir.lx-JJt1tB~~mti9J~~MI~.FI￥J~it~JI~.g. ?1￡~%trmmu? ~ffl~m~~
s.. ~~~--~~"=~~~-~~-~~M7,a~M*,·0~*MJJi~ti~Wt*~~:79 3.20 {ZjG, *Mit~~-11? 1.64 fl:ic o itw~~l!ij~··*~~A-MR.~Mti~~~&·~~ .. --~~,~M~Wm~?;
-~~~ft·~-.~~.-~~~Wafr~#·M~,A~~~*B~**·
~~.~~~m*~oo~~m~.m~*~?~*B~·~~~*M~~~~
?l￥J?1t~*￥~-E~~A*l-!ll~tt-J.~t~~HJ.H"Ifl~*~?￡Q "§~*'*~oW$tt-m~?~m~4tt-a
0aJ!ill ~:
~~1￡.g.~~t-1~gjt~~{E:~ '-1='1￥-J;f)l..hd1$tt~ l':
~lf~:!lti￡1Jl1f .±~~'i:tm t±JlfHik .ii!.*U ~!HUll Xlt-ft1t~)Jk-~~~.ft
~.iJ!.,g$ .tl Mltl tlitf(I(J~lt~~/i~~iJllrtl~t;&U/ifJ!t~ ~:!Ill$ ~jj~$ ~6~~ 49.00% tcti~
~1HH!tiii1f~E'J
~:IJIIm~~N4:tJ l*:IJ!Im l*:!lllm $?1ii:t- ~~ 45.00% ~.'tiY*
~$1J~fH~E'J
~t~8 ~~~ii!i%41.t ~t:ffim ~tJRT!I ;m~~$( 46.44% tl.~#i
JllHst1J ~IH~ iU
..t~9=t~~~1J~~ ..t#il:m ..t#ii'ili ~i!fil, ;l!OI 20.00% ~~i'ti
~~
"R'i4it$~i1PAE.fll!& ~il!Hil!"i5'~ ;llij!§~tJ~nl 8.33% tlttf~
~l:i'J ~~El#itli ~13#i1·1i ~~' **
~fJIIrn~~~U~i~~ffit~ llRjttE~i:iJ ~fJIInr~t~tffi~ilU4tt~ lllYtiE~iil
jf.ii;:IJ~f" 5,021,748.76 7,552,976.58
;Jt'tl: JW.~l!l~~~ift~ 984,091.4~ 571,998.58
~Fillt~~.rz: 16,979,193.62 19,851,939..17
~f!~it 22,000,942.38 27,404,915.75
~~:fA-fl 19,132,089.75 22,160,36Q.24
1!~il'·~i" 19,132,089.75 22,160,360.24
93~rtl1~BJJllVUxAt 2,868,852.63 5,244,555.5 I
nc~Jilt tt~n-?tr.J~~f=~i! 1,.405;737.79 2,569,832.20
:§'~!&A 6,109,755.51 6,278,879.95
9l;HHJVfl 17,063.00 ... 17,343:75
~~J~ -2,375,702.88 ·2f,Q31,805:37
i*il'l&J:Utt9! -2,375,702.88 -~2,03J,805.37
2019 ~)!U2019 $1!~1!
i!f.W$W!le:f!AH}i:i'J ~:IJQ'IUJT*11J~#~ ~t :6raMff:il~UUi JJit!flill!~~fllll~ iSJ
f41tfl'RH} liJ i&-:fflll~iil
Vit~!'Qj>X 1,437,873,013.82 206,985,553.51 18,917,746.16 191,034,315.42
~Fmt~~F 1,860,660,550.87 23,240,533.11 69,532,432.43 90,386,852.64
~Fil'it 3,298,533,564.69 230,226,086.62 88,450,178.59 281,421,168.06
mt;IJfAfl 1,069,716,911.08 143,274,019.73 9,749,362.87 82,199,695.90
~FVIL i9J :fA~ 1,291,996,460.18 17,290,000.00 2,521,919.88 6,128,000.00
ffdJH:·tl· 2,361,713,371.26 160,564,019.73 12,271,282.75 88,327,695.90
&ll!:JR*~At -496,153.57
Y3~-THH~i:i'J 936,820,193.43 69,662,066.89 76,675,049.41 193,093,472.16
IIU~~t.i
~f.f~ lt{J~Jit
#tr.J~!tf'=tlt 78,068,349.45 31,347,930.26 35,607,583.87 38,618,694.43
?!
XfliUf~~~
jUit~~~lfilii 223,672,200.00 11,288,600.00 84,716,600.00
ifl'{Q
if~l&A 401,797,119.59 5,133,080.02 331,328,342.85
lt~~M 24,561 ,594.88 ·2,921 ,318.80 -21,511,430.44 -12,616,919.90
;Jt.ftB~itL&~ 2,000,000.00
~~!&~~'- 26,561 ,594.88 -2,921,318.80 -21 ,Sll,430.44. -12,616,919.90
jt9=J, i~ ifl .!3~~~s n~~CJ~f.il.ttJN:~1H~0~ ( LJ.rfm~~ "~~:w:s ~~")., ...t#lfl:f:ltm~~:ff ~~0ffl cLJ."ffaJfij' "..1:.mcr1m")-. w##~~41P~E.:ff~~0'fiJ cLJ.rmi?"?*~8")~tr~Nm~~ctt#~ft·~~~-o
c4) ~tJ:ifs f!~ ~fildlft1H~Ht<:Jtt~-~
2016~ 3 Y.J 16 B, 0~~ff-Et-J~llYJ1iLi:$~~py~~i.X$"ir)(jffi31J t￥(fi&WJ~t~Ei~~tC~fl}ttJR~~-~~0~ 8%llit~#1t53i1tJBtWliX~?. *·RJ ~B1r~~ soo 7J5Gt&~!Jr.j·N3E~rl:iJJXl.~'Jftj'j:~J:f:t·~' C*i~&fr1:kJ f#f.dt~SH~I￥J~$~~ep B%JN:f)(, #-tE..t~JRf.X~~~Jcl1XJ§, *~ ~J~t:5rs~~t~r￡F 7, 975 7J7G, iAWJ~t~SR~ 5, 525 7JlRo Mr~ .. ~Jif .. )
~tJ?-8 ~~~~~*-m%l1X'ttt7L:
!F.!t ~~ ~!Ul~'*ll ~~~:flit ?trjf(lt:Jt ~it3l;Jj!J& ?tt~#li
2016 (tt;f!Jiffl 2,000 -228.38 2,000 -228.38 -2,228.38
2017 f'Htl1fiJ 4,000 -701.48 6,000 -929.86 -6,929.86
2018 ~~J11￥J 6,000 -1,517.50 12,000 -2,447.36 -14,447.36
*, f~tl:JHitrs0~~E:~2~to~1"6E-H21o~1~81TI~￥~J~t~5tJ!Jlbfi&mf·1itVrkp-￡=f.:J.Jt~a~
m, xtl~~, W1BJ~~~*it,a
- 2,447.36 7JjGB
:h: C,7J(iti￥J...:. ~i$5ftlm.~Wi~4;:=if.~~~~it5ftl~~L~~D /tT-I￥J~i￥JiSft!i1ft o *&
~ 2019 :tf-~1-Sf1i51&'ffff2~, ~Jl, ~$ .. ~~J~Jt:, 1!f~tfa~JlJT#Fff~~tJ?:Ei~E:
JHt;&{jf{ji~ 1301.93 lJJG, tji￥.J0~~tJ?-:f.HJ~}i￥ftS1JrJ'J 2, 430. 79 lJlto M;5i,
~~ .. J
l:f:~ftMiJ,~~l:3-=-~B
2, 430. 79 7J5GX 100%=594. 35%., i~~ B-T 2019 {f- 10 Y.J 16 8 [t:i]~:l;fll{~~~ll!!~
$~{~~. ~:@.~%~: (2019) ~*001~~ 6292-%, ~>.t<~~Si, ~JM;, )
1f;lij!fa~-g.itM=1ri￥J~tJifF.f~~ 53. 56%a
@11[ B, ~~1tt· flUf￡$f.~.J:L~9=r o § 1W0irJX1~~JJCi3~MJ1~ 1, 475. oo JJ5G~~
ff:J\:?K 1±1~~H:il. o 0 ifJ~~~!f~J!~￥t.9HII.J J11Jl·t~(5Ljf&atJi fr1'i§I ,~JJtfi)(~ o
~~ttMx1~t~8@~*MJN:~t9:~1.ttf~1Hmm.:tru~:
1f:f5} ~!lHiii~Wi OJ@JI&~W! ~m~Wi
2018 iJ:: 5,918.85 4,418.85 1,500.00
2019 ~ 4,966.13 1,128.86 3,837.27
~i￥1 201~- iFX>J~~:~raf!M~~PJ!&@l~~-Mt~ifiXE-i?~~u~:
I -ar L& lfi1~WHt-JlifO~1&1i:
0ifJ~~X>.t~tJJC81f~I￥.Jt:2:~AAA*MJR~NWt~;n:o ~~~E{Ef~~~~/1'1!, M~~(￡~{{., ~ii.J~fJI!m*UWfx>J~~JjCsAE:I￥Hi!lff￥7f~iR~~; *~iWi*tj:li1~~Fl-SJZ1i!i::ff~&0iiJX't~tJir8B~ 20191f. 12 J1 31 B ~~tflHN*fJ.~ffi'mitt1rl-￥fi!i o 11U~;ttt:HABtt:Q:~~t:J?.:s~~~PX,a9t~JtijJN:;&j)f:~it~!￡!F~-{R?Jl~ 2, 337. 27lJJGo
II PJl&@l~i1J!tfJ~~J1~:
A. ~-f*i'r:fi!i/JY!
*IH~ ?:it:~V.~itlftJJ!tl~ 8 %.-.. -~~~-fH? C2006) ~~\~, "~Ff￥tE~1l?a~.~~~*~PT~@l~aoPT~@l~g~~--·FEf
B. PJ~§I~~s
0ii.lxt~t~811~KMJN:tU:~ifia
~a'J xt~t~EfnE:*AAJN:t)(N~ 13~0ft1fl1t=l&:ti~ tp.ffttljl1J!i1fi*~.lii ~~i?tl
~?N??~~~~rn~~. H~?~~~oo~?~~§~~-~:w?*??~x~~-~~w?~m~~**ffi?mM . ~&?~*m~~$*ffW~o*~~-~~-~~-*~-~~~W~*ffl·~~~~o
~￡. rz:~t'Jl ￥'*WfiS, ~~ JiC§ If~~F 9!lf0011I 751 9, 870. oo 7J 7G. if1i5. '00.~2, 639.79 JJJt, ~-ittm751 7, 230. 217JjG,~t§:$~ 73.25%: ffif~!l!tHrofaJ;J 209. oo7:J:7G , -~1fii'ft~ 209. oo JJ:lG, %~~; Ji./T~~;&~mlfffilit~ 9, 660.99 JJJG, iffi!if!n 2, 430.79 7Jn, ~it~~ 7, 230. 20 7J7G, ~1!$~ 74. 84%o
JJ!U: . ~tJirsn~H2:*:iJm~~1ft-m 2, 43o. 79 TJ jf,, 0irJM"JR~t.'Biu79 46.44%,i.+JI:f~iliX1~tJirs~~B''l*MJRifY:t)[~fi5Jl&§J~~79 1, 128.86 JJiGo
(5 ) J:JcylflWWt~Udff!~H~I￥3~·$~ ·
W17~10~318, *0irJ￡*~-~?~$~?=+~~~~-~~~7<~~m~?~w~~wm0irJmff~?~~a?. ~?*0~~~~m~12, 500. oo 7JiGiAAAl:#i9='~Jfim~mHfi* 750. oo 7J7G, ~ti:H'1:fffi~*$7t(t{J11, 750. oo 7J7G~$itA;5t-*0~. 0~Br 2018 ￥ 1 ~ 19 'B~~?~~~1.2, 500. 00 7Jni11%* o~~JE~Fo, 0ir.I~~#i~ti~i;!Jfr~;t.: l:t.-{91]~ 20. OO%o*{.XX':~~-￥1i~JL.?, maJt~~ 14 A~i.ffl:#!rrw 2011 .. 2o18.. 20191F=.iF11l~~P~1tf#.:t~L~J§I￥Jft5fU~!J?t~lj79 3, 000. 00 7J7C-. 6, 000.00 7JjG, 9, 375. 007J:JC, lfHii!i0irJ~~#g:tf!W~iTI￥J:tt!J~i91~￡~~. ~J:.~~~ 2017 ~~$1t1o~~F~~n-·tim~I￥11J~J~!JJt1JJ:l3, ooo JJfG, 0RJ~~~-u:. tmt:Fw~J~ so%JW:;&o
2018 ~ 6 fJ 11 B, ~-T~mt*im 2017 ~%~7~~*~· 0~~~~9=1~~*$~?n?~-T~?*?~~~-0~~?a-~~~?c~~~- "~iJ:iW,iR") lJ. (~#!lm~l511fijg~JN:ffi~~~0~ .!§~#i~W~~~~~0EJJN:*~rL&WJ 80%M:t￡ a
CD~~~JN-~~iJ:~: $~iti9Ji>t~~JB 10 E1 P3, 0~~1-t 5, ooo 757t;
?~=ggJN:;&~~il~ = tJFtrt~~rz=xtiJJt~Fn 10 s P3, 0~x1-t 9, ooo lift;
?~~~JN:~*il.lfsX: 0aJ11t~~MiFLt11i~FolU1117E~#i~@~I_m 2018~**~~J~!J~J§ 10 B~, 0irJx1t 14, ooo 757t; ~uJ:JHJt:Ft!!!*~rm 2o18 1f:J}(i.ff{~~U~￥J~. !lWJA 14, ooo 757t~11l~~M~~H~~W!J§x{1;
?m!J]~Bft~~iJ:~: 0-aJtJtn3 Wlff:&ti1§-J§ ￡Lf6rl~J:#iJ=t=rw~~ 2o19ff:ffiiti1t~~M~J§ 10 13 1*1, -0if1~11 22, ooo nn; ~ll.l:~*~r_m 2019 1f;ff(~~;ttJM~.ft/~￡~wr~~m. !J!tlh\ 22, ooo 757tt=P1r:nt~*I3@~H~J§:i:1-t o
3t~X11171i: *.l:#i: 9=t ll 2018 (9:: , 2019 ~it~JWJj)-JJtl~1~ -=f 6, ooo.oo757G ..9, 375. oo /JJT:., -N9!1J~~lffi￡{_)~~*0 ￥-i1 :ii11r-fH~o !m*J:#ij:9=Ji!i:tE~~**AA 1*1 1￥11f-4iril~Ili*J~{Jt~JYi'. ag~~$itJ§ l￥J~~~J ~iH~ -T~~it~~~~tffdtT~~M~.~-~~~s~?~~~n&~?~±?*?H~~~~~*~?ffr.W.~i
~ji~%~UM~ffSj?11&H) ~~~1H?~iM= ~c~ 1-*1$~(~9:M: I￥W]7Jti;*~!~:~~U*~f*Jf~x~,~U,?,f]l] XiJt~~~Ff.iJ~￡~F~3jCt~ijfFw1:ftJ--*,J~H~;~i
i:::HH~t&@! o J:~ 9=l~Hblldff!ffd.ti 7f.$;t~ {5C.l>b~~1H~~~~~- c~~tt ~JJQ, I￥J~~J
~IJg# ) ~nr :
2017~ 2018 ~ 2019~
~M~!Ji1~ftJ~i1 3,268.10 233.80 ~1,261.69
~it~J￡~5fiJWJ 3,268.10 3,501.90 2,240.21
3 Jtlhll.~.:i￥.lt~ ;f!Jffil 3,000.00 6,000.00 9,375.00
?It?:~ :1t1:1 M;fq~J;;iJt.~W.f~f~~l'*i1ii!lif~1~t~~OM**~-rr~?! 32,06080.1.000 -95,,040908..0100 -1186,,317354..0709
*H~M~~~.tt~Er-l.:i￥.*~~ftJM,~~ 18,375.00
tj 1￥.1!lff'= 3C~ 11=1ft 50,000.00
~1JjSifH~~~ 0 14,960.82 28,943.37
.IU~ B:fH~~tili 0 0 0
-~~~~-M~m~~ft￡~~::k~~ · **BM#~~B~-~~. ~~*-rJ WT J:#if9='W 2018 ~ .. 2019~~~~~Jtifd1i1f.1￡~::k~ 5(fL #-T 20181F 12JJ 8 El~nFai1*:$~~1rnf:X~i-5c& 2o1s if: 12 ~ 2s a 1￥3 2o1s fFm17JxtljjjatJN:**~*~jii't7 t~T-~l1::~*~~07f~1rJN:~Ji~~:l1i:N~~ § #~~J9l 13 ~~~~~fH~i~jJ
~-ffi- !J-~iti~~ pY@)q5(~~ ~fll~?i
20109i1fJ￥ 2o19 ~xt12J:,3#8i~31.9!5UiirfilJ41c@l~8?,!4f7i1{.J6ii6fUf￡1tdm*oJi~: 3,912.29
I PIt& @1 :ittmB
~~~~J:-$fi~mm~A*MH?~M-#o~~-*-~****~~ffiM,~ifJ?um~~~~?*?~mm?-f~??~?·*~?r**r~mFl..Sf-fti'ff~l~ ·f.ilxt~mttj:lfi 2019 ~ 12 }j 31 Gl'f.J:~$JN:*t[~fft--M:jtHrl...if1iS o~&~ti:IA~9=tif~1..3jlm￥C2020]~ 051 ~·1..3jlfii1N.~. W1tiga~J'9 42,358.30 7J;G. ~~~~~-t￡~~~$flrM=JN:tt11tl20%it?? ~~tBX1J:~t:J:IWJN:~~Pfl&@l~~~ 8, 471. 66 7J7G, liJti:X>t12:11f~#iPtrfiJ~~8'~ifMJ&t[t:~J*it~~F~1!1.6l;k 3, 912. 29 lJJto
II OJ!&§I~$!8tHiffl }￡tt~:
A. A'f*l...if{tijJ~
1lH~ ?1￡~~iti1EY!U~ 8 -'%--f*F~{~J C2006) m:*~. "J*tz:?-f:tE~UiJ2!~B
B. 0Ji&@l~W!~it·￡t~
0~~~~$fi*MH~~~~~ftfft-M~M~-~--*~$t[~fft-mffi.0 ~~JJi ~t11tl~iflJE o F!P :
0~~~-*·*~&tt~-~~ft~·=·~--~W~m*MM~M
*~~?~??&~?*~?u~~w~*mmrz=~?~?t&~*;~??~ l@i1*JnUlifflJ￡~~~JR;tx1fi"U[?
c. ~~f'!~:Jilli~tSf'fti, ..t#l!:9='W.~tz:m~IIDU[79 28, 142. 12l.i7G, W1tii:7933, 154.66 JJX., !ftH§.W!:AJ 5, 012.54 7J7G, ~1]f~_;lg 11.81 %; ffi.1lH~Itri-fe:79s, 832. 11n}fj, w:1ti-m:79 s. 832. 11 JJ51;, :lG~~; foJT~~~_g~~oom79 19, 309. 35JiJi, t-f1i.i
D. i2~~~~1-S￥1t, J=.~$@JR*~W~~11rtil 42, 358. 30 JijG.
a. ~~ El El3f!,Q.~mt:l:~1m~~~[lr:
~13 2020 iF 2021' :If- 2022 fp 2023~ 2024$ j}d~R.I
'S'~t&A. 44,142.26
21,832.75 29,882.86 36,318.86 41,407.38
~: if~J;X;* 32,492.59
18,025.10 23,251.71 27,386.92 30,629.22
m~&llftun 84.58 132.94 172.35 204.66 220.68
~~~m 263.14 352.38 423.65 479.99 510.31
lt~JJtffl 1,242.04 1,470.71 1,659.60 1,815.81 1,914.30
~*~ffl 339.09 351.16 360.82 368.45 372.55~ik:ftl~ 1,878.80 4,323.97 6,315.53 7,909.25 8,631.83
~, m~~ 469.70 1,080.99 1,578.88 1,977.31 2,157.96
~~Jjfij 1,409.10 3,242.98 4,736.65 5,931.94 6,473.87 6,473.87
tn ; ~~FP%u .m.3t 1±1 229.76 229.76 229.76 229.76 229.76 229.76
1ffiA..!7J~m 617.52 608.20 594.14 61 7.75 638.22 638.22~: ~*·~~lli 227.98 112.28 224.02 328.79 355.84 638.22
~lli~~*f!t}JQ 2,012.80 1,046.13 554.57 539.75 -
-5,659.61
~~mt 7,688.01 1,955.84 4,290.39 5,896.08 6,446.25 6,703.63
b. f)fl.W.$1￥.!~~
*l.Xl--ffi!i31Hf3 WACC tt?J1HiJftfiEi1TJJlil.$. it.0Jtt￡nr:
WACC = R,. D +E E+ R4 DD+E
~9=':
CDRe 75.lllit*IEil11i*:
Re =Rf+ {j X (Rm-Rf) +Rs
J:t 9=' : Rf--7C.Ixt.ll~f&IH*
Rrn--rtl:%fWMl&.6d.$ CN~~M~Ef!J11H~Jtl$)
13 --7C{_[ffr1JihJX\.~*~
Rs--~:ff]Xt~~~?:.@$
?Rd ~~~§11\i$:
?~*tE"~ . -*
@JiJT~f5tl5t$, *~l,5Jl{i5J{X 25%o
b. 1 ~)EJGJXJ.~l&~$ Rf
~*~a. ~B+~~~-~M~~*~~-~M.~~-~~-~Mo
Rf= 3.94%
b. 2 iJD)EWftiX>f~:&~~*aqEJ!JVHlJ~JXl.~-*.~ ae
fJ e = fJ u X (1 + (1 - t) X ED )
;K9J:
DIE: -*~1Sf15~1Hfl~1~1JJ:\it~~*!a~:
t = Ji.JTf~mm* 25%;
Pu = ~m!OO l*.!;t~JliJ:.m~~!J'J~M*:fi:ff a-m~:l$Jt!~11i!h
mm~~~~ft*&~fift~~,*~*·fi~·~~HM$~~-3~xt ~t0i￥1 , JttSfl1ii~fi El :Iilli:~~ ~ ~ }jlJ ~9!t93-:fi;ff a~:1!.8-~ o.9154o
13 ~~ <~~>~?mm*M~~-o
b. 3 ~tl#1ifflJE:m:f:~]X\.~~W\@It1i$ ERP, ~p (Rm-Rf)
;;g~~ 2oot "2ooa Jliml9J~x-t:ll~~~I￥JJJJ1!/tiJ, IOC￥.?￥* 3oo 1~tl& 2oo9-2o19~-~-iif~§$ , *··~Hr1J~§$1￥J~W~~-, 11 ~~~~-~11. 20% 0
x-tJi'Z~*-￡~iF~ (·+~w...t~a~WJ~~*.M ~E11!f￥tlWJ~1c~$ ", u 1f.: ~￥J~ :l!.81§.1g 4. 08%o
~it: ERP= 11.20%- 4.08%= 7.12%
b. 4 ~tl-liffl5E~J\!fllm~t&1hl$ Rs
~m?~????&~?~?~Aa, ~m~m~?~~~~~-~@a*trm~~zrrr:
Rs =3. 73%-0. 717%XLn(S) - O. 267% X ROA (R2 = 93.14%)
~if; : Rs~2. 98%
b. 5 it~JRt(45l~$ Re
m~L~~~&a~~<~~)~n.
b. 6{JJ!;&[i]ji$ Rd
~Hf.l1￡~~~ffi:m:*:X~U$ff;h~1fJI￥.J-&1~§1:flr!$itl:~~' mE-fflt~@J11i$BPRd= 3. 77%.
b. 7 WACC 1￥.J~tl-iiff!J;f:
:qjt§ ~tilt
D/E C~ftit.) 13.92%
idid~JflM~~$ T 25%
~ 1.0110
Rf 3.94%
ERP 7.12%
Rs 2.98%
;tlt1! ~*_q\G* Re 14.12%
-WmA*C:Ciif~IVG* Rd 132..7875%%
c. L&~i*tf1i5ii5*
c. 1, ~g·ti.~f=ffrffi:I￥J~W- (YO'F*)
:tyi§ 2020~ 2021 ~ 2022~ 2023 ~ 2024 .q:. 7j(~jtljJji}.~~ 7,688.01 1,955.84 4,290.39 5,896.08 6,446.25 6,703.631ff~1FAA 0.50 1.50 2.50 3.50 4.50
1ffm1* 12.85% 12.85% 12.85% 12.85% 12.85% 12.85%
1JTJJ.Q.~~ 0.9413 0.8342 0.7392 0.6550 0.5804 4.5169
fR~ijl.iS: 7,237.08 1,631.48 3,171.34 3,861.96 3,741.54 30,279.56
Jm~mt:m'il*it 49,922.97
c. 2, ~~~rz:.&~~~~·t11*FI￥JiifJ/E
~￡~~￥ii~Wff=.&A~~~a1'l.~f=W1t11if!jg-l, 464. 67'Ji:lG.
c. 3' 1f.~!
t￡~~;ff}~,:fh.1~i,Sfl1ii1fdt;h 6, 100. 00 7i lG 0
c. 4, i,ft5~*
JN*1t$~~1fr1t =t.?.gtt!rif=1fl{l+~~~ l =&~pf￡g·t~!Jff=tfl'{i[-~fi 81f}~,fh-ffl!= 42, 358. 30 7i jG 0
.!i!U: l:#.§:t:p~~3F~$t￡Mtfl'm 42,358. 30 7JJi., -0'5JM':mttt~J~ 20. oo%,it?~~tl:l x-t.t.#lf!fl~tmi￥.JKmMt(fj:~iiJt&§I~W!79 8, 471.66 n:lG.
C6) 1f·~~~m~~1H~I￥JN:~~U.JJ1
2017 ~ 10 ~ 31 B, 015'Ji37fa'~~IIYJFiHf$~~=+·-t{j(~t~$"~JOmJ17c~~~w~??wm~~~ ~~ff*~~~?? ; 0~?~~~~~~20. ooo. oo 7J~iA~tt~~~~?i:tt\ji!mJ~* 666.67 7J7G, ~l±l#.:M~*~*Ff119, 333. 33 757G3::WitA.m-*0:f.Ro ~ra:Jt:~&m, 0i5'.1 6w~t:fi~tiflfr1l*bt~tltg 6. 25%, 0ffl i3r 2011 ~ 12 JJ 5 B3::$3Z:,M...t~ 20, ooo. oo 75~~~~.
2017 if 12 ~ 18 B, 0trJ-BHB
OO~#J.~~~H~*~S~#3::W~a.J§~7~I~B~.~~XM--MffljJ}EP\:ty1 10, 000 :n~.
?20181￥ 1 JJ 31 BZ.Atr. 0WJ5i:11~=M~~~ 30, ooo JJ7G.
1￡...t~Wi~~?~, ~~xtn-wmrM'.L~nr~5?ttz:ffW~~~0if.lc~rtw.if$"1f~-r~")~ *ft!:x~·mwmH~? 2o18.. 2o19, 2020 ~-1￥1u~~~=~1iH~m.6dJ§Ef.J~5ftl~5tJ3tl:if1~-T 15, 000. 00 ]J]C.. 25, 000.00 Jjjf., 35,000. 00 7JjG. 015'J2.·T 2017$12 ~ 28 BJZ:N~-WJ~~~ 10, ooo 7Jx., Eb-f"W'thHFft. 2018 ~,W19~~*~~ft·ffi~, H~~*~~~--~$$~-~~~~~--~H~Ur*OO~~.fi~~~*~*·~-~r~-~.~~~~r,Wtz:ft?~~~~~~ffi~~~~*~,~~~r~~m~&~~~~.~w~~~~=~~~~ 3o, ooo JJnfM*j:11 0 ~M ?w#fi:tmiit!J1~e:ff~l!~a]z:lff~tn-iJO>, ?w?w?~~~-0~z.~~~~=?~r~?*?~~.a0~*~*?%~~<:flo7fj~:JJot9:~1￥J, 'E!m~tuti~), !lo55Wtli~~a 2o18 ~ 2020 ft￡~~~*1ti￥J11J~~H￡~·~{9Htf§ I￥J11J~J~fiJ{~ -T~~JJ:~<$~Um 1￥1, 015'J~~￥-f~31(~~~~*Ac????' *ili~)~fffttt*~-~~~@ft~, A-ft~~:
A.,IN~~H~
*itf~~~~ll~~lfii~~l~IJ{~-T*~~IJ~JJ I￥J, *H~~*J\.J~~J!tr?:til.~H~,JR~~H~tr-.Jit~05:\!lor:
*H~JR;fYt~~:= <~M.7fd.1iro~~J§it:ftltr!.!-~AA~!.W.1n~FJ5ilt~JwD -;- ~it*i;￡tu ~~m~~uWJx wYlf~*·~JJX*
B. JR;&@I~
*~M~~tO~Flf.ii$~1J~fiJ11￡-Tifdi~U~:EJ 80%1￥J, w~'Mm, *ili:Jt$1~ @l~l1;J~~*???~?~??· !ElM~~s~~~~*~~~~~w~~emma,
10%i:j::;ftl$it~I￥J*~J ( §IWJ1fl'*& PI it·~~~ll~ ) :
§1WJ1ft~ Pl it~~~~J: Pl== M* (1 +lO~T/365)
;Jtqi: Pl ~@!mJ1ft~, .M 79*19J·i)(:tj;ir~~?kf$;j()Z:WI￥J1t1~1Htl~~' T 79*~~~r~~~~?~~~~~~#zB~~~~tr~~m*~zB~§M~~0
W#ij:~-~~ifdtf%~·t~t￡Bd~~1H~~r·<~R~~~Ef{Ji$~tl~IJg;·)~n~ :~tit~H~Ji:it-: JB::&~H11 <1(!-fft: 7i7G> 2018~ 2019 ~ 2020~
~Wl C.~~JHft~O~ 3,295.41 2,456.16 -
~M71dtitr:t~~~;f1J~ 15,000.00 25,000.00 35,000.00
JBt;i]{~~ll~I=.Fo?t~tJ~ 75,000.00
!§l~~ii.JktiR* ()jJli) 12,000.00
.§WH~~JI!t:&l!:ti <75JlV 1,872.73 3,607.01 -
.~lldjf*~~/i:it= : JR-.&liDWJ (1(i-ill.: Jj jG) 2018~ 2019 ~ 2020~
~WJ C.~~/1t:fU~1 3,295.41 2,456.16 --
~M7￥-l.li:fD~~~~U~fJ 15,000.00 25,000.00 35,000.00
**AA~~?￥:f!Jt'1IJ-!;il￥.176~~ltf! 21.97% 9.82% --
§l~~~J$ 10.00%
~iw.Jt-MffJ~ftll:ll~-.: 30,000.00
:i:$~Jff6\~~Jt{'i"Z.B 2017~ 12 ~ 28 B
~-tr~mlitH~Z.E 2019~ 12 J.l 31 8
~~~#Z.B~~~~~~*~ZB~§~ 734
*lt
@IJ!ij~l! 36,032.88
t:E: w~~*~Wlv:J~7 2018 ~ll~B'ikt.ft , lffi.l~Fc 2
~-6} 9!1fiii~Wl nr!illt&~Wl ~fnftWi
20191￥ 30,579.33 22,367.22 8, 212. 11
ili~*· ~~-~-~**~-~~~~~--~￡~Rr*OO?IIjiij,fi~￡~*~*· ~-~~~-~oa~~~~. W19~~~~-~*~~~B?IJl:I$.]/F~*~· 2o19 ~w~~~g.￡g~~*l6:t9tJfJJc. ~a.J-v.~. xtW#i41fi~BJ.J&1~Ff:f1f~{Eij2￡~o 0i:i'J 2020 ~ 1 J1 19 B￡7f~ffliJifi ]i~~~=+{J(4dX&~n~~?~m+=~~~. ~~~M7?~rrrm~F~~m~~~~?.m?~~~it!lH~F~'{RaE~ 5, ooo 755Go
0~--~ftw~m~~..t~*AAfi~mm?frw~.m~r§m&m~?llPJ, 1'fYlij:~~~I IJ1 I'EiJttlli, $7}1.-~~~~4*li~~Mm:~, ~SJZfr!i;fJL~*~M~~%!&ti￥15I 1-'F o
0a.JW~~~--···W~I~~*~?~W·ff~~~~.~*~WhJi:, 1￡*UJfJ ooWfl,SJZ#i;ffi.:MJI1"F~uili...t. ill~ 7 ~--t:&!IIlJ:JJ,WJ~riW*Il!i!t~·$X't~~-~I￥JJN;&ilT@I4~~wrut17iJ&J~?1-f1i5~tl$, #jfJi.~ttfti~*1~~. f￡w~~~*a]~~~llti~0Zit~~-fli)aj~75J 8, 212. lll.iiCo
0~ 2o19 ~~rw#im~i~J~PJ~~@I~t~JHf{J.fdDJ;￡1t<~?ttf~:
A. A1*i~fr!i:1f~:
~~ ?iE~~itftEJMm s -'%--~tz:~ffi?. ·prt&@J~t!Jt~~~~w.t~~~ft~m?*~??m~~~-~~FB***~~~-~~m~*~~~-~~JEo
B. UJ!&@J~~e
0~~????*M~~~m~0ft~?~M?~??ft*~?~~~mbtZ~SJ{.fJm:tt~WfJ}Eo J\!P :
0ffi~????*?~~~?e
*~~~N~·~~~*~$~~~W~*ffl~~~o
a. *{KJ:W~tl~B-ffl7~t~~tiH1ff=l-Sf~~~~J*fi~ ·riJ-f- 2018 ~ 8 JII4 B WA1￥J u~~-UHil* C2018) 087 -'%"
b. :&~~!￥EtMm1~tnt::1: 1￥1 f.!l!~uwr =
~§ 2020 ~ 2021 ~ 2022 ~ 2023~ 2021~ 20251￥-i!~l&A 73,287.61 102,139.66 124,771.07 134,818.86 143,703.11 152,404.79~: 'ft~.&X* 45,157.62 60,803.58 69,476.24 71,601.44 73,302.01 74,450.47mii:.tiUft :bo 2,680.02 3,279.82 3,937.96 4,353.16 4,703.44 5,158.16li111~Hitffl 5,108.90 6,149.83 7,239.12 7,932.42 8,510.75 8,946.531r:!!tlrffl 652.$6 663.43 674.21 685.20 696.41 707.85J!!;t*YJI'ffl 9,942.20 9,942.20 9,942.20 9,942.20 9,942.20 9,942.20!"::[k;ft1~ 9,746.02 21,300.82 33,501.36 40,304.44 46,548.30 53,199.57~; m~m 2,436.50 5,325.20 8,375.34 10,076.11 11,637.08 13,299.89~;ltl~ 7,309.51 15,975.61 25,126.02 30,228.33 34,911.23 39,899.681m; l~Fo~0 ,~,Jt 1±1 7,456.65 7,456.65 7,456.65 7,456.65 7,456.65 7,456.65ifi"IEI~~m 8,454.46 10,398.59 11,348.19 11,368.71 11,406.23 11,439.24~: ~-*tlxtl:l 10,108.18 20,244.91 314.90 410.77 593.79 819.68lfmB￡~~/Ju 9,321.69 6,173.21 929.78 -1,422.13 -1,470.98 -2,038.96JJil.~Vt 3,790.76 7,412.73 42,686.18 50,065.05 54,651.30 60,014.86
~~
~g 2026 ~ 2027 ~ 2028 ~ 2029~ ltfF~-ittf~!&A 161,662.87 170,116.84 179,023.17 188,406.86
~; ff~J￡* 75,512.98 76,334.49 76;899.38 77,746.11
~Jti2& llft:lm 5,461.12 5,775.22 6,111 .55 6,459.24
~~ftffl 9,405.04 9,876.31 10,371.33 10,891.33
~~~ffl 719.52 731.42 743.56 755.94
}lHHtffl 9,942.20 9,942.20 9,942.20 9,942.20
:g}!.l(ftl~ 60,622.01 67,457.21 74,955.15 82,612.04
~: ; Jift1~l~ 15,15.5.50 16,864.30 '18,738.79 20,653.01
·~~n*:UW~Jki:f!U!..Jt 1::1:1 457,,446566..5615 570,,455962..6950 .576,;425166..6356 .671,)45596..0635
:J1T IS~PIHW 11,362.06 10,970.76 10,222.88 9;432.72
~; W￡1fs:i'!j:tiJ . 947.9 1 608.81 557.05 584.18.
~l:E~~~:IJD -2,351.13 -2,247.~9 -2,652.73 -2,510.54
J.W.~Mt 65,688.43 70,659.50 75,991.57 .. 80,774.76 127,433.93
*c.<1XJTf*~f*fl fWi
WACC= ReD+E E+ RdDD+E
~~ :
CDRe 7si1R*@J11i$:
Re =Rf+ 13 X (Rm-Rf) +Rs
~J:f:l: Rf--76JX\.~11iWH!$;
~--m~ffiM~~*<~~~M~~*~*)
f3 --xttffm~Jx\~*fi
Rs--~:fr)Xt~~~!&~$
?Rd ~f!JHJl@Jflt$;
?~*~~.*~*m~~~~rr~~*~~;
@JiJT?il5G~~$, -*f.X~ 25%o
c. 1 iifD~Ex~~L&~* Rf
~*~e~~ E3 +ft:: !V. ...t~J~M~lHm*WilE ffl!￥1J:AA~5t~$J:f i$Jfi79 Rf o
Rf= 3.94%
c. 2 iffl~~fb.tl~~*~~W:Jm:l:mlX\.~.*~ 13 e
Pe D= Pu X (1 + (1- t) X E)
~~ :
DIE: *?.X*ffl~f(.1:JAitJI:~*gs~;
L: Jiff~.fJi.m$ 25%;
fiu: ·ft~~ffiili~*0~~-M~hffBS~~m??;
--~~~g~*~~ff~#~,*~*·~~-~A-~$~~- "*W"~" ~#c. ~~fiE E3 ;I:.Jfr.=.~~~~~·~~~;ffff t3 .lf:l$.J{j[~ 0. 5802
JJW:
f3 :&~ <:11:~) f!H~~*~~wm?o
c. 3 ~!im $1iffJ~m~JXt~Mi~IID1R$ ERP, EIP (Rm- Rf)
~m~ 2ooi"zoos J&mi9J$x1S:~IOCm.a
?f)§Z~mt.~~~~ ''+~~.lJI~O~AA~lH~MOOffl￥tlM~~$ ", l1 !if:I￥.J .lf~m~ 4. 08%o
~i~: ERP= 11.20%- 4.08%= 7.12%
c. 4 ~~~~~~JMJMIW!t&~$ Rs
~ffl~~?maaaA$~M~AM,Am~*M*~~I￥.J~~-~~~~fr.flm!~n-F:
Rs = 3. 73%-0. 717%XLn(S)-O. 267%XROA (R2 = 93. 14%)
~if: : Rs~l. 24%
c. 5 itJ':JR:&t&:6d$ Rc
--~~--A~?~C{E:ft).#o
c. 6 f!lft(.!illfti$ Rd
11tt~~~~!lt~'tf(f{j9JU~. ~p Rd= 4. 97%o
c. 7 WACC A
:tm§ it?
:ft~~1~1i!i- 0/E 70.37%
E/ (D+E) 59%
D/(D+E) 41%
1E~~fflfJT~~.$T 25%
j3 0.8864
Rf 3.94%
ERP 7.12%
Rs 1.24%
~.@.~*~* Re 11.49%
4.97% I
8.80%
d. q~~~1ti-~*
d. 1.. f￡'~Hi~F111{J~Jm~~~ C!MfF~)
JY{~ 20201￥ 2021 ~ 2022~ 2023$ 2024 1￥ 2025~~~mt 3,790.76 7,412.73 42,686.18 50,065.05 54,651.30 .60,014.86tfiJ~1￥WI 0..5 1.5 2.5 3.5 4.5 5.5!ffl.W.$ 8.80%' 8.80% .8.80% 8.80% 8.80% 8.80%1fiffll.~~ 0.9587. 0.8812 0.8099 0.7444 0.6842 0.6288liTijq.JJi!.m. 3,634.22 6,531.83 34,5'7i.24' 37,267.78 37,391.29 37,739.82~~muJil.~-8-it
t.t*
~§ 20261￥ 2027~ 2028 ~ 2029 fF ~rc~-m~~iilt 65,688.43 70,659.50 75,991.57 80,774.76 127,433.93=!ITtJA!.~.WJ 6.5 7.5 8.5 9.5 9.5=!ITnt$ 8.80% 8.80% 8.80% 8.80% 8.80%1JfJ.W.~~ 0.5780 0.5312 0.4883 0.4488 0.44881fi~J~Hfi 37,966.54 37,536.51 37,103.92 36,249.43 . 57,188.75J?!~VitJJi!.{Rifit 363,181.33
d. 2, ~~~tz:&~F~'f.:rti5iftz:B
~~~~~!ritz:bt~~~~~fi~tz: 55, 320. 34lJjG o
d. 3, 1f.mitt 111Ht~Hiffl~
~~~1f-~,ffdm 150,095. oo 7J5Co
d.4 .. 1!-!i1i*
J&!i~$~hd1fl1f!=~g·tg:!r￡tz:111it+~;K~tz:JJ.~I=~~'i·ti~F1111l-~iiEIif,@,ftt'ffi= 268,406. 67li7Go 0~~wmf~~·~!m$:{X1i~frti~H1t!EI~tm=f&:ti~if!{ft~tl~>fi*~J&t~{~J= 268,406. 67X8. 33% C-0 'i'f.IM'=JR~~{JIJ) = 22,367. 22li
-0§1~1fjijj:~**MJ19:ttt9:~1￥19*ffi1!75J 3o, 579. 337J5C, -eyq~@J~Wt-m:75122,367. 22 7J)C, ~ffiWekJ 8, 212. llli5C o
C7>~~#II 'rtf!Ff~R1:.:M~~4~1f~~-0~ C~"'FI1i~ ''~:I) IIkif~") 39:~1JJ~& e~ ffr:~ I￥Jm}E*~ .fiJrt~:
*~tt?~~~??*M~ttm~#??m~~~~=
~f~ ~l(ffii1t￡~ Pf§Jl&~Wi ~m~~
2018 ~ 3,269.80 2,092. 52 1, 177.28
2019~ 3,138.34 -6,357.91 3,138.34
0 ifJ 2019 fF:m~ :!jll ffifT*3 :J-gJ;;rilr~x§I :&fY!1￥1 ,pfO~~~~utt~:
I PT45c @I~tY!Wl liffl J￡1&li:
0ifJ~m~:ij1Ltfi~(J{Jti~~A*1t1lffit:~f9:~t~#o ~￥3iUJlliJf*3t~'fE~'fi, M9}-~15U~{t, 05j~J~L~*IJWfxt~~~~~~(J{J19J~1￥tE~-fRJ2￡~; :Jflf%!iit)-*$J.fg~Fl-Sf1i5ff~~0EJX1f-*~11~~ 2619 ~ 12 ~ 31 B B
II 1lJ!& @I {t}:W! f.i
A. A-f*1SJZ1t1J~
ttH#Ji (:fe~~itt**(f)7t tr.~U￥/rLi1Hf ffiitiltl ,~/F~]{X't*WlHi:& t9:~ I￥J fffiit*JIHJA1.1t!~Bt1￥1 JYJ1t*fiW~o*~W~*ffl0ft~--~··fflffli￥J~a·~-F~~~§I~·o
B. PJ!&§I~-?Hf.Jit$f51f~
0 irJxtm:!llltr~JN::&:!)(f5i (!{]0 ft1fl-f!Jmtt~:!illwr~JN*:i:?;&]d1fl'm.&~HJM=ni ~t~Jf!if!~ o I!P:
0 EJxt~~IIlii~JR;&~~ (!{]0 ft1fl'm=1iflj)t~·'*1flt.if1ti{~*M=JRt~~J
jlg~N::&t !f!fir~~~~~~. ￡L § wHJ!~:IJllr!Jm~.fP~:am~~JI~~ f?i￥.iili~~A~W#~~?~ w?m??~x~~-~~??mm~I￥1**M?mM.~&*~*ffll&~~~ffW~-*~xt-tim?~~ft*:i:~~~~W~*J:fH~F:~~ili￥! ?
~~F~1iili~i-￥fi5, ~:1)11~~~FY* 001ii~ B, 140. 58 n7G, tSV:1i51R79-12, 181.77 JJ5f., ~ffi~1l!79 20,322.35 7J7G, ~~1H$7g 249.64 %; ff.d~!i!IEOO~79 1, 946.91 7J5f., W1tffi7'1 1, 946.91 7J7G, 7C~~; m:1f1i·~~~~!ID-@.7g6, 193.67 lJJG, i-SJZ1i!iffi7g-14, 128.68 TJjfj, ~{lltili7g 20,322.35 7JjG, ~it*~ 328. 11 %o
!i!tl: ~#l1Wr*3lli*~$~~1Ji'{B:-14, 128.68 JjjG, 0iiJ~~bt{1tl;lg 45%, it-{~l±\M1*#JijJT~tJ'-J*WJJN~j9JjfilJl&@l~~;/9-6, 357. 91 JjfGo
:9=-$~itfl1Hill 1￡: ·
*X1~-~. ftill~fi~~--~~~~~:
1.. i-SJZ1ft, ~Wm0iiJi2:~~~~1i.ffi~pg$~$0~~it~Qth.1f~W~tt;
2.. ~ltJ(0~-ttN:Jf$fft!i!t~&~￡if~W#m:tr5:HJTii.f~ff , 7 Wt~ii~tttift!M~lJl..~g ~m.;
s.. wm0iiJ~?~w~~?~affMh .. ~~-~&~?tt:
4, ~-~~&*fi~aM~N:M~4M1iM~~~~~~ffl~~-~~ ..w~~~ .. ~~?m~~§tt. ~A*?~~ .. fi~????~~?tt;
?· 5~,?1:~￡*5fffrJlf~fl*9H~·~~~·I~1t.~. ~~Hi?li~J:m..?X~>J~~?Nm?PJ?l&?@~J{~J}-:~~B;t~#xtf￥)1Hfjl
~??.am~*·~~*m??~?~mm4~~-~~ .. ~~.~~'~~~rrfftY!U? ~~:*~.m;Eo
6, *T" f~ *Um IEJ~ '' ll9, ~T-l&A~~~~~ft~fl 9, 20191F1$~WJ$it!ilS--EL*13~~t￡if;f"H~I￥J￡*7f~J;E~~-J9ifi , ~&$lJltYg: 1$~iiJ 2018~, 2o19 ~it~pij1F~:tM. tG.tl:: 2o19 ~ 12 J.J 31 s ~it~7m 3s,o76.t6 n7G;~~~-?~tt~~m.~?~tr~~.fi-~M**ft~~?ws~~~m?7?a~MI￥JM~o~@·~-~~~~~~-~-*~--~WM:h~~~::kil~t￥Jm::k.~Fftffi~M:a ltj-f$*~!i5~...t:r&m~￡iJt~ 201.9 ff:~1fi1Jl;;&!tft?~?:11~1
wt9fF:fflM~??~ft~~~m~~~~oo~~~~ -~~~-~~iiJ~·~~~ff~JJJl:hA~1.tOO~U!EI￥-J, ~~ 2018 ~~;~-'5'm. {B￡#ti14"~:f~1)!,0RJ~MlE1itf§gill~. R~ 20181:F""F*{t:;Eg, 0a=]~~~~#i~A~jJd(H'G~-&i~H~JN!, 0irJ1:EiHri￥Jffi~~~U~o(liJ, i~1r~*f~ tt Jx-J-0 a=] (JJ,Jf~~ft*: 0iflB'~1J.rt:~~~~d>J,. ~fl't#&1Ht~n~H~tl0~ 1￥JJE~~;g, A01S'J~￡~a
itlt 20191F 12 .F.1 31 B, 0a=]tl( ffi~~ 0.48{Z;7G. Ml&Y!!f~ 4.07{l;7G, ￥!if.i9J~F 5.56-fZ.ft, fili!Jt~F 13.99 fZ:lt, mtl9.Jffi.fl 3.50 16ft, ~~rfit~JAffl7.271z.5t;o 015']~-f*~~FJn-&i$~;/') 39.62%, ~{￡J:f{f￡7Jl~ 16.161Zo 0ii'J.3::'B~~~*.iE?t. ffl~1-t.I .\IV.*~UJ'tft~%~*1￥1~~J$ ~019 ~￡~ 2018 ~~f-fl"~. 1§.1Jj5}J3rj~ 25.78%, 54.73%. VJ~-T~M-71<~o0~H~M~g~~~~~tt~~Mtt~~o~0~~~~~~~~~~h7JOO#!u~. ~~~~~1NiiJV4il.; M0 ~j rt-Jt￡gmi9r!Wi5L1tllff, F~a1<~/J~$!:~~. BMRJJB,CmGh~·~-~~. ~~7f000~~~~~-1N~~il.o~~. 0a=]i:AJ9~~:M=~~~;g1N-~$U 2019 !rFM~*~~~~I￥1 o
1f$ ~itYiJj ffii.:
#~~-~. ~ill~ff~~~$*fi~~M:
1,5}~0~-F-~,M*m~. --~FJA-~Bm-~0~~-~ffi~m?. ~-~0~~~H~-~0~M-~WU1J~·~;
2,R~0~-~~~a·~~ftftU1Jm~~--~~. ~~*W~$~f'Zxrrt-IUffiFf-laHrtt:
3,&·0~~-~~M-Bffl12~.F.I~M~&$~￥!if.-ffiW.W~ffi*fi~~N~~,~g&M*~&~Ba~;
4,~.0~~~-~1￡M§N?~~~*&?am~;
~-§. ftill~~. 0~~~B￡00-*<~RF~M-Bm+=~~~>A~M'~~;g~~n. {13H1￡.m*::f:M:tE't1:, 9t.L*11l*X;j!ll*:f~Jt'tt.&~~ntliffiBf'FttiJt:7t1Jt!l, 0i:iJ~,EF.J~~~~~111W:~iftl2019 ~~;f**~'t~J￡~~ o
C*IA7GJE)(, 75J t~+x1￥*jjllm~5ff!f~m~JN11t~~~i~ i§j 2019 ~1F1afrJJ-HiJ~I::t=f
*~Jjj,[ ￡t-J @1~?zJ!ft :$: :v:o
查看公告原文
首页
微信公众号
证券之星APP
