嗏????????????у
у????
???????????????????
???CCXI-20224332D-03
嗏????????????у???????????????
????????
z ?????????????????????о??????????н?????????????????
??????↓????????
z ???????????????????↓?????????????????????????????????????
????????????????????????????????????????????????????
??н????????
z ??????亩????????????????????????????????????????↓?????
z ??????????????????????????????????????????????????????
??????????й???亴????
z ?????????????????????????????????????н??????????????
?????????????????????н????????????????????????????
z ?????н??????????????????????????????н?????????????
??????????????й??????????????
z ???????????????????????????亩????????亩?????????????
?н????????????????????????????????????????→????
??????
z ???????????????????????????????????????????
z ????????????????????仾??????????????????????????≤????
?亩???????????????????????????????????????????亩????????
????亩????????????????????????????????
z ???
?????→
???
???→
→?
?????
???
????
?
???????????????????????????????????????????????→???????
?????????????????
????
?????
??
???
???? ??
????
????
嗏?
???
???
???
嗏????????????у???????????????
????????
??? ??
??
??
????????
??? 嗉???????????
嗉????? AA/っ?
?亯????? 嗉????????????н??????????????? AA
???仍н????? 10.00 ?????? 10.00 ??????????????? 6 ???
???а???????????а????????????????????????
????
?G1111 咔?儈?咔???????亩????????ā???????????????
???唁???????亩????????ā???????????
????????嗉?????????????л???嗉???ā??????ā??唁
嗉???????亶??????ㄎ????ъ?????????亩??????
?????????????ь????????????????ф??????????
???
?????????????? ????2024 ?????????仍??л━???ъ??
??????????????????亩???????????????????а
?┎?????????????っ???????儈?????????亩?????
???????а??????????????????????????????
???? ????????嗉?????????????≤???? 12~18 ????????っ??
???? ??????к????????????????ъ?????????к???
???????ф???????????????≤??
??????л???????ъ???????л??ъ???????????
?????л━???????ф???????亴???
?
? ?唁嗉???????亶??????ㄎ???
? ъ?????????亩?????????????????
? ?ь???????????????ф????????
? ?
? ???亩????????????ъ?????а??????????仍????????
? ????????亩???????????????????а?┎?????????????っ??
? ????儈?????????亩???а???????????????????
亩???????? qqzhang@ccxi.com.cn
亩?????傜 ? hma@ccxi.com.cn
?????
???(010)66428877
???(010)66426100
嗏????????????у???????????????
????????
} ??????
嗉????
?????? 2022 2023 2024 2025.6/2025.1~6
????????? 324.59 365.20 375.13 354.42
????????????? 44.81 58.65 66.04 67.37
????????? 279.78 306.55 309.10 287.05
????????? 149.41 159.16 159.50 169.80
?ъ??????????? 169.59 174.28 182.90 50.83
????????? 4.00 4.11 4.28 0.90
EBIT?????? 11.45 11.22 11.47 --
EBITDA?????? 12.72 13.03 13.58 --
?????????????? 9.98 -15.35 26.35 -20.76
?ъ???(%) 10.95 11.72 11.75 14.63
??????(%) 3.88 3.25 3.10 --
EBIT ???(%) 6.75 6.44 6.27 --
?????(%) 86.20 83.94 82.40 80.99
??????(%) 77.73 73.07 72.32 73.14
???/EBITDA(X) 11.75 12.21 11.75 --
EBITDA ??????????(X) 1.84 1.85 1.87 --
FFO/???(X) 0.04 0.04 0.05 --
??1????????嗉??????????????????????????????????????????? 2022~2024 ???????
????? 2025 ??????????????2022 ??2023 ?????????? 2023 ??2024 ?????????2024 ???????
? 2024 ?????????2?????????????????????????ā?????????????3??????????????
?????????????????“--”??н?????н???????
} ?????δ ???ε
????仍 ?ъ????? EBIT ??? ????? ????????
??????
?????? ?????? (%) (%) ??????
??????????????? 255.33 86.15 2.55 82.89 3.99
?????????????? 308.26 240.03 2.87 78.51 -26.94
嗉??
?????????? 211.31 182.90 6.27 82.40 26.35
????????о?ъ?ъ????????唁嗉???????亶??????ㄎ????ъ???????????仍??л━?
????????唁嗉?????????????っ????????????????2024 ?????≤????っ???????
?????
???儈≤??
?
????????????
嗏????????????у???????????????
????????
} ????
??
??亩???????ъ????????????
????????ь唁嗉????????????????л???唁嗉?????ā??唁嗉???????????ъ?а??
???????????????????????ъ???????????????????????й?????????ь?????
????? 80%?к?ф??к?????????ъ?????ь???????????????????? 3 ????
????????????ъ????о?? C180000_2024_06
嗏????????????у???????????????
????????
?????
?? 1994 ??к??????к??
???????┑?????????????л????┑??ā?
ъ???????????2002 ???┑??о唁嗉????????????????????л?
??????ā?1???????????????????????ъ???┑??????????
???ъ?????┑????ъ??????????????????ь?????????
? 2003 ??????2011 ? 11 ????唁嗉???????????????????л?
??唁嗉?????ā
??唁???[2008]265 ??????????????????????唁嗉
??????????????л???????ā?
????????ь??????2019 ??????
??唁嗉???????????????ъ????????????????ъ????2024 ??
??ъ??? ??182.90 ?????
? 1?2024 ????????? ? 2??????????
??????????????????? ???????????????????????
????????????????????? 2025 ? 6 ???????????? 10.14 ?????
???????????ь?????????
? 1??? 2024 ????????????????%??????
??? 2024 ? ? 2024 ?
???? ??
??? ??? ??? ??ъ????? ???
唁嗉??嗉????а???????? 嗉?а???? 100.00 40.18 6.08 32.32 0.85
唁嗉??嗉????????????? 嗉?????? 100.00 25.28 3.05 24.62 0.31
唁嗉??嗉????й???????? 嗉?й???? 100.00 24.19 0.93 9.19 0.07
唁嗉??嗉????????????? 嗉?????? 100.00 24.92 8.52 18.84 1.43
唁嗉??嗉????????????? 嗉?????? 100.00 28.19 6.51 16.96 0.65
唁嗉??嗉??????????????? 嗉?????? 100.00 6.68 1.43 5.02 0.007
?????????????????????
?????????唁嗉????????????? 1999 ??????? 2011 ??唁嗉?????????????????
?????л??????嗉????唁嗉???????????????唁嗉??≤?≤??????????唁嗉?????????????????
????????????????????????ъ???⑨??ъ??????????????
嗏????????????у???????????????
????????
??????
????????????????????????仍н????? 10.00 ?????? 10.00 ?????
???
???仍???????ь????????????????к?仍?????????????
??? 6 ??????а???????????а?????????????????????
???????????????亪??????????G1111 咔?儈?咔???????亩????
????ā??????????????????唁???????亩????????ā?????????
??
? 2??? 2025 ? 6 ????亩?????????
亩??? ???? ???仍 ???仍 ???????
G1111 咔?儈?咔???????亩?
???????
????????????????唁????
???亩????????
???????? -- 4.50 -- 2.80
?? -- 88.15 -- 10.00
????????????????
?????????????????????
??????????????????????л?↓????
????????????к??????????ㄟ???ㄟ????????????????
????а???к?????????????????????????????????????
?????????????????
??伄?
?????????
?????????θ2025 ?п?????????????い人?????“???”???“???”????
?????θ?????????θ??????θ???????????????θ儎??с????ж?
??θ???“??”“??”??????θ??????????????“??”?ж????????θ
?????? 5%????????????
??????????????????????????н??
??????https://www.ccxi.com.cn/coreditResearch/detail/12184?type=1
????
?????????θ2024 ????????????θ?????????????θ?????????
?χ??????????????θ?????????????χ?????????????θ??????
???ⅴ???????????θ2025 ??????????????????????
???ъ???傡???ъ?л⑨?????ъ???????????ъ????仾??????
????????????ъ????????ъ???????ъ3??????? 60%? 30%
????????2024 ???????а?????????????????????????
嗏????????????у???????????????
????????
???→??っ???????????????ㄟ??????????ъ???????????
????ъ???ъ??ㄟ?????а???
?????2024 ??????????ъ????????????????????????
??????????????亩???????????????????????????
??????????????о?????????ъ????≤???亶??????
????????а???к??????????????????????????
?????л??????ъ???????ъ???????????亩?????????
?????????2024 ????????ъ???????????????????????
???????ъ?????????ケ?????ъ??????????????????
????????????
?????????ъ??????????????????ъ???????????ъ???
????ал???????????????????????????????????????
????????????л?????ъ??????????????л?2025 ???ъ??
??????????????
????????ъ???2025 ? 1 ??????? https://www.ccxi.com.cn/coreditResearch/detail/11693?type=1
????
?????????θ嗏????唇嗏⊕??????亼??????ㄔ???χ2024 ?????仓?с?θ?
??????ж??亯???θъ??????χ??????????θ?????ぁ?????θ???????亯
???ど??????χ???亯???ж???????θ??亯?????????θ???????
??ⅴ???????????伄??
???????ъ????????????????ъ???唁嗉????????ㄎ????
嗉???????????????????????????????????????????????
?????????????ъ?????????????唁嗉??????????????????
????ㄎ???????????????????????????????????????
??а??????ъ?ъ??????????ъ??????????????? 2025 ? ENR
?????? 250 ????????????????? 218 ??
??????а??亩????ъ??????? 2024 ??????????亩???????????
????????仍??亩?????л?????????????а???ф亩??????
????????????????????仍??????亩??????????????
?????????????亩??????????????????仍?л????2025 ?к???
???????亩???仍? 70.24 ????????????亩??仍? 6.60 ????????л? 34.84%?
???????????????亩???????????????? 2024 ?????????????仍? 302.23
嗏????????????у???????????????
????????
????4???ъ?っ??????а????
????ъ??????????????ъ?????ъ????????仍???2024 ???????
??ъ?????仍??? 20.85%????????ъ?ъ????н儈??????????
?????????亩???仍???????亩?????????????????亩???
????????????亩??????л????????亩?????????????????????
??????
?????????????亩?????????????????????????
???????????????????????????л?????????亩??????
???????????????????
? 3????????亩???????????X???%?
????仍 339.47 230.99 211.31
?ъ????? 169.59 174.28 182.90
????仍/?ъ????? 2.00 1.33 1.16
?? 5 ??????к亩??? 11 10 9
?? 5 ??????к亩??仍 280.59 77.39 67.58
?? 5 ??????к亩??仍?? 82.65 33.50 31.98
??/??/?ъ??ъ?????仍?? 91.98 78.90 90.56
??/??/??ъ?????仍?? 8.02 21.10 9.44
?????????????????????
? 4?2024 ????????ъ?????????????
????????
?ъ?? ???仍 ъ???
仍???
??嗉? 331 ?????????亩?? 10.40 ???? 4.92%
????儈????????? 8.80 ???? 4.17%
????-??????? 8.60 ?? 4.07%
唁嗉???????ъ???? 8.47 ???? 4.01%
???????? 7.78 ???? 3.68%
?? 44.05 -- 20.85%
?????????????????????
???????????亶?????喀???????????????亶??????????
???????????亶?????喀???? 2025 ? 6 ???????????????亶??а???ā
?????????????????????а??????????????????????????уъ
????????????????亶??儈??????????????ъ???????????????
ъ?亶??????????
?唁嗉??????????????????????????????ъ??傼???????????
??????????????????????????????????????????
???????唁??????????????????≤?????????????????
?? 9 亩???????? 10 亩??????????? 1 亩????????? 10 亩???
????????????????亩???亩?????????? 2025 ? 6 ????????
嗏????????????у???????????????
????????
?????????????? 716 亩у??????у? 94 亩?????у? 619 亩?????у?
? 5?????????ъ?????
?? ??ъ?????
???? ???????????????
???? ?????????ъ??????????????ъ??????уъ????
????????????????????а????
а??? ???????????????????????????????????????????????????????
????????????????????????????уъ??а???
?????????????????????
??????????????ъ?2024 ?????亩???????儈????????亩???а
??????????亩???っ???ъ???????????儈?
???????ъ???????ъ????????????л?????????????????仍???
????????????????????≤??儈???????亶??ъ?????????
???????仍? 2023 ????????????ъ?????????н?????????
???л???ъ????????????????????????????????5?????
????亶????亩????????????????????????仍???????亩?
?????????仾??2023 ?????????????PPP 亩????????????????
?????亩????????2024 ?????????????仍????? 25%????
???н???
????????????????????????????????????????
????亩?仾???????????????亩??????ㄎ?????л??ф??亩??
????オ??????亩??????????亩?????????????????????
? 6????????????仍ъ?????????%?
亩???
????仍 ?? ????仍 ?? ????仍 ??
????亩? 338.14 99.61 226.83 98.20 195.32 92.43
????????? 306.44 90.27 156.16 67.60 118.06 55.87
???? 16.03 4.72 22.05 9.55 27.15 12.85
???? 15.67 4.62 48.62 21.05 50.11 23.71
??ъ? 1.33 0.39 4.16 1.80 15.99 7.57
?? 339.47 100.00 230.99 100.00 211.31 100.00
?????????????????????
?? 60%????????????????????????????????1+8+Nā6????
???????????ъ??????ь?????????????2024 ????????
儈???????????????G3 ??儈?????????????????????????
亩??????????? 2024 ????????? 23 ???亩???????????????
??????? 14 ??????亩?ъ??????????????亩?????↓???
????????????????????亩?????????????
???????????
?1ā?????????????亶?????????
??????????????????
嗏????????????у???????????????
????????
??亩?????а???к???????????а??????????????????????
? 7????????????仍??????????%?
??
????仍 ?? ????仍 ?? ????仍 ??
唁嗉????? 292.32 86.11 93.20 40.35 137.20 64.93
唁嗉????? 40.35 11.89 107.70 46.63 48.47 22.94
?? 6.80 2.00 30.09 13.03 25.64 12.13
?? 339.47 100.00 230.99 100.00 211.31 100.00
?????????????????????
???亩??????а???????????亩??????亩?????????亩????
????????????????仾??
????????亩?????????傡?????ъ???????亩?? PPP ??????
? 2025 ? 6 ????????? 38 ? PPP 亩?7???????仍? 439.23 ???????亩????
???????亩?????????亩?? 19 ??亩????仍 183.33 ?????????? 151.42
?? ?????1 ?亩???????16 ?亩?????????????????亩?????????
???????????? 18.10 ?? ?????13 ?亩???????5 ?亩?????????????
????? 2.59 ??????????????亩??????????????а?????????
??????????????? PPP 亩??????亩???????????唁嗉??
???
????????亩????????????ф??????????????PPP 亩?????????
??????????а?┎????亩??????????????????仾??????????
??伄?
?????????θ嗏??????????ど???ъ??????θ?????с???????????ъ????
??????????χ????? PPP 亯??ⅴ└?????????θ??????儎χ?????
???θ2024 ???????????θ??????????????????
????
?????ъ?????っ???????ъ?????????????????????????
??л???????????????????????ф???????????
????ъ????????っ????????????亩???????????????????
????????2025 ? 1~6 ???????ъ????????? 1.98%???????к?????
???ъ?????л? 1.05 ???????
?????????????л????????
?????????????????????
嗏????????????у???????????????
????????
? 8????????????????????????????%?
亩?
???? ??? ???? ??? ???? ??? ???? ???
????亩? 162.75 11.09 167.19 11.86 174.87 11.92 49.66 14.56
?????? 0.39 22.51 0.83 -13.97 0.76 -20.07 0.31 8.67
???? 0.38 47.75 0.38 44.09 0.35 44.43 0.08 52.08
?? 6.08 4.41 5.88 9.11 6.92 9.33 0.77 17.33
?ъ?????/?
?ъ??? 169.59 10.95 174.28 11.72 182.90 11.75 50.83 14.63
????ъ????????ъ???????????????????
?????????????????????
???????2024 ???????й亩???????????????????????????
??????????л????????亩???????ウ?仈?????????к???
?????????????仍??????????????????????л???????2024
????????????л???????ъ??儈≤?????????????
??????????????ъ????2024 ???????????????≤????????
???????????????????????
????????????????????????
??????????仍??????? 99%??8?ф???????н? 2%?????????
??????????????亩?????????????????????????????????仍?????
???????????2025 ? 1~6 ?????????仍???? 2.58%?
? 9????????????????????????%?
???? 4.28 4.77 4.60 1.94
???? 4.92 5.60 5.84 1.54
???? 3.07 3.01 2.96 1.53
?????? 12.84 14.07 14.26 5.41
????? 7.57 8.08 7.80 10.64
???ъ??? 5.17 5.75 6.32 1.75
?????? -0.01 -0.03 -0.05 -0.06
?????? -0.31 -0.64 -0.87 -0.60
???仍 4.77 5.00 5.16 1.02
EBIT 11.45 11.22 11.47 --
EBIT ??? 6.75 6.44 6.27 --
?????????????????????
????
???????????????っ??????????喴?????????????????
PPP 亩???????????????????≤???儈??
???????????????????????????????????????儈????
???????????????а??????????? 2024 ??????????? 54.21 ?????
? 49.98%? 25.60%??喴??????????????????????????? PPP 亩?亴
?????? 0.05%??? 2?????????????? 52.99%??????? 1.73%??? 3??????ъ??????ъ?????
???? 31.34%??????? 2.01%??? 4??????ъ????????? 2.66%??????? 3.96%?
嗏????????????у???????????????
????????
?????а?????????????????а??????????????????
????2024 ????????????仍??????????????? 8.49%?????
????????????????????? PPP 亩?????????2024 ??????????
??л?????????? PPP 亩??????????????а????????к?
???л??2025 ? 6 ???????????????????????????????л??
??????н??
?????2024 ???????????????????????????????2025 ?
?????ъ?????????????к??2025 ? 6 ??????????????
?????????????????2024 ??????????????????????????? PPP
亩????????ь???儈??? 2025 ? 6 ??????ь?????????????
?? 43.83%???????っ?????????????????????????????儈??
????≤??????????????
? 10????????????????????????%?
???? 63.65 42.32 56.69 40.94
???? 58.62 93.74 95.00 78.68
???? 27.88 33.59 36.59 45.04
???? 22.28 19.26 18.75 18.57
??????? 92.12 115.97 104.73 106.31
??? 324.59 365.20 375.13 354.42
???? 29.90 30.60 31.67 41.23
???? 72.98 96.37 103.63 80.16
???? 35.88 28.82 29.21 22.59
???? 88.88 85.97 85.13 87.27
??? 279.78 306.55 309.10 287.05
????/??? 39.17 45.98 43.49 45.65
??? 149.41 159.16 159.50 169.80
???? 10.15 10.15 10.15 10.14
????? 12.44 15.40 19.15 19.85
???ь?? 18.40 31.29 29.10 29.53
??????? 44.81 58.65 66.04 67.37
????? 86.20 83.94 82.40 80.99
?????? 77.73 73.07 72.32 73.14
?????????????????????
嗏????????????у???????????????
????????
? 3??? 2025 ? 6 ??????????? ? 4??? 2025 ? 6 ?????????????
????????????????????? ?????????????????????
??????????
????????⌒????2024 ???≤????????????а?????????????
????????????а??????????
????亩???????????????????????????????????????
⌒????2024 ???ъ???????ф?????л⑨????л??????????仍?
??????????????????????亩?????????????????????????
???2024 ??????????а?ゴ????????2024 ????????????????
ф????????????????????????????2025 ?к???????ъ??
???????亩??????????????????????????????????
?????????2024 ????????????ф????????? EBITDA ??????????
?????????? FFO ????????????????????????????????
??????а?????????2024 ??????????????????????а??????
????
?? 2025 ? 6 ???????????????????仍?? 349.44 ?????????????仍??
?????ā????????л?????????????????? 40%?к??????????к
?????????????н?к?????ь?
? 11??????????????????????????X?
???????? 9.98 -15.35 26.35 -20.76
???????? -14.21 -7.34 -6.30 -2.61
???????? 13.14 1.91 -4.92 8.84
??? 1.19 0.89 1.05 1.03
??? 1.16 0.99 0.87 1.50
???????/???? 1.02 0.53 0.78 0.51
???/EBITDA 11.75 12.21 11.75 --
EBITDA ???????? 1.84 1.85 1.87 --
FFO/??? 0.04 0.04 0.05 --
?????????????????????
嗏????????????у???????????????
????????
???亯
?? 2025 ? 6 ?????????????????? 2.33 ????????????? 0.66%???
??????????????????????????????????????????
?? 2025 ? 6 ???????????????????????????????? 1 ?????仍 0.37
???????亴??? 0.15 ???????????????н????
??????????????????????ъ?????????????2022 ?~2025 ? 10 ???
??????????????????????????????????????????????
?????????????????????????????
????ф人?9
????
üü2025 ??嗉????????仍?????
üü2025 ??嗉???????????????а????????????????亩????
üü2025 ?????亩?? PPP 亩???┎????嗉???????????????
人?
? 12?亴?????%?X?
???? 2023 ??? 2024 ??? 2025 ?亴?
?????? 73.07 72.32 70.00~72.00
???/EBITDA 12.21 11.75 11.80~13.00
?????????????????亴?
??亯
?????
?????????θ嗏?????????θ??ж???????????????ж????
?????????а??????????????? A ?к???????????????????
???????????????? PPP 亩???????????????????????????
??????????а??????????????????а??????????????
?а????
ESG ??10
?????????θ???????????ф??????θ?〥???????θ???ど??????χ????
??????????????????????????亴?????亩???????????亩??????????亴??????????????
亴????о???????????????????
嗏????????????у???????????????
????????
??θ?? ESG ????θ???????????伄????????
????????ъ??????????????????ъ?а?????儈????????????
??????仈????????仾????????亴?????????????亩????????
????????????????ウ??????????亶????????????????
?????????????????????????????????????н?? 1.5%???
?????????????っ?11?
????????????????????????????????????ъ?????????????
?????亩??????????????????????????????
???????????????????????????ь????????????????????
?12?????????????????? 11 ??????????? 4 ??2024 ????????
?????????儈??????????к????↓????????????↓?????
??????????????????????????????????????????????
??????????????????????????????????????????????
??????????????儈????????????ъ??????????????????????
????????????????н????
?????????仈к?享к????????????
仈?????????????? 2024 ? 11 ?? 2025 ? 1 ?????唁嗉?????????к??
???????????????????????????????????????傡??????
??????????????????????ъ??????????ъ???????ā???????
???ā????????????????????????????ъ???????????
????????????ケ??
????
??唇嗏⊕??????????????唇嗏⊕?????????????жθ????????????
???????????????????????????????
???????ь唁嗉???????唁嗉????????????????????? 12 ??
??ъ???а?? 2019 ?????????????唁嗉?????????ъ?????
????ъ??????????????????ъ???????????ъ?????????
?????亩????????????????????????????????2024 ??唁嗉
??????ъ?????? 545.95 ?????????-0.99 ??????? 2025 ? 6 ?????? 1,201.81
????????? 240.15 ?????? 2024 唁嗉????ъ???? 6 ??
???????????????????????????唁嗉?????????????????
??????й???????????????? 80%?к?ф??唁嗉?????л??к????
???????ā?ъ????????????????????ъ???????????ь?
?嗉?????
?????? ?嗉??????????????→???????????????嗉???????ㄐ?????????????
嗏????????????у???????????????
????????
????????????????????????????????????????亩???????
??????????????????ь???????????а???????????
????
?к??????????嗉?????????????????? AA??????っ????
?嗉????????????н???????????????ā?????? AA?
嗏????????????у???????????????
????????
?????????????????????δ?? 2025 ? 6 ?
?жφ嗏??
?ε
唁嗉?????????????????
唁嗉??????????????
嗉???????????
?ь??
????? ???
????? ???
??о?????
???〈?
?????
?????
???
??? ? ? ?
? ?? ? ? 、 ? ? 仾 ?
? ? ? ? ? ? ? ??? ? ? ? ? ?? ?
? ?? ? ?? ?
? ?ъ
?? ?
? ??? ? ? ?? ? ? ? ? ?? ?
?? ? ? ? ? ? ?? ? ? ? ?? ? ?? ?
?? ?? ? ? ? ???? ???
?? ? ?? ? ? ? ???? ?
? ?? ? ? ?? ?
???? ?
? ? ?
?????????????
嗏????????????у???????????????
????????
??φ嗏??
???????????????????δ????ε
????(?
???з?)?? 2022 2023 2024 2025.6/2025.1~6
???? 636,514.92 423,238.25 566,905.59 409,360.86
???? 586,202.23 937,409.69 949,985.49 786,764.05
????? 64,395.17 60,837.98 71,893.23 69,880.04
?? 125,374.08 138,921.51 169,240.23 169,733.07
???? 98,810.65 140,814.10 161,254.18 191,815.61
???? 81,892.83 92,674.00 94,705.08 90,635.88
???? 7,331.66 1,078.81 451.55 1,041.42
???? 222,819.18 192,612.12 187,539.78 185,738.95
???? 3,245,918.46 3,652,011.76 3,751,330.41 3,544,181.86
????? 41,799.41 32,182.33 32,375.63 26,465.32
???? 585,220.70 731,864.76 693,668.64 775,148.64
???? 908,896.48 859,774.12 901,363.13 922,809.57
??? 1,494,117.18 1,591,638.89 1,595,031.77 1,697,958.21
??? 895,484.37 1,200,851.85 1,052,932.05 1,301,210.18
???? 2,797,834.37 3,065,510.05 3,090,976.65 2,870,475.62
??????? 448,084.10 586,501.71 660,353.76 673,706.24
???? 69,136.90 70,523.93 72,505.44 --
?ъ????? 1,695,913.07 1,742,832.68 1,829,043.32 508,301.36
???ъ??? 51,654.57 57,534.08 63,212.91 17,487.23
???? -495.96 229.19 -1,755.23 101.18
??? 40,017.32 41,135.30 42,761.37 9,022.85
EBIT 114,517.75 112,235.74 114,673.68 --
EBITDA 127,208.33 130,327.71 135,775.57 --
????????????仍 99,784.48 -153,503.32 263,483.93 -207,629.27
????????????仍 -142,132.72 -73,419.81 -62,965.55 -26,106.56
????????????仍 131,403.38 19,077.35 -49,205.69 88,384.13
???? 2022 2023 2024 2025.6/2025.1~6
?ъ????%? 10.95 11.72 11.75 14.63
??????%? 7.57 8.08 7.80 10.64
EBIT ????%? 6.75 6.44 6.27 --
???????%? 3.88 3.25 3.10 --
?????X? 1.02 0.93 1.00 1.00
?????X? 0.95 0.87 0.93 0.92
??????X? 9.95 11.64 10.48 5.12*
????????X? 3.44 2.29 1.94 1.17*
??????%? 86.20 83.94 82.40 80.99
???????%? 77.73 73.07 72.32 73.14
????/????%? 39.17 45.98 43.49 45.65
????????????????仍/?
???X?
????????????????仍/?
????X?
????????????仍???????
??X?
???/EBITDA?X? 11.75 12.21 11.75 --
EBITDA/?????X? 0.22 0.18 0.20 --
EBITDA ?????????X? 1.84 1.85 1.87 --
EBIT ???????????X? 1.66 1.59 1.58 --
FFO/????X? 0.04 0.04 0.05 --
??1?2025 ?????????2?????????????????????????ā?????????????3??? *ā???????
??4???? 2025 ?????????????????????????
嗏????????????у???????????????
????????
?пφ?????????????
?? ??????
????+?????????ф????????????????/???????+????+а?
????
?????????+??????亩
???? ????+????+』???+??????亩
??? ????+????
?
? ????????? ???????-???????
? ????? ???仍/???仍
?
?????? ???/(???+??????????
??????? ????-??????
???? ???????+???????+???????????????
???? ????ˇ????????ˇ??????ˇ?????????ˇ??????
??????? ?ъ????/????????仍+???亩????亩???仍?
? ????? ?ъ??/?????仍
?
? ????????仍+???亩????亩???仍?×360 ?/?ъ????+?????仍×360 ?/
? ?????? ?ъ??+???????仍×360 ?/?ъ????-???????仍×360 ?/??ъ??+???
??仍-?????仍?
?ъ??? (?ъ????-?ъ??)/?ъ????
?????? ????+????+????+????
????? ??????/?ъ????
?ъ?????-?ъ??-????-????????-?????-?????仍-???????????
? ???ъ???
? ?仍-????????-??????-?????-????+????-????????亩
? EBIT??????? ???仍+???????-????????亩
?
EBITDA???????
EBIT+??+??????+????????
????
?????? EBIT/??????仍
EBIT ??? EBIT/?ъ????
??? ????????????????/?ъ????
? ??????????? ????????????仍-????????????????????????????
? ?????仍 ???-?????????????????????????????????
?
????????????????仍—???????(?????+?????亩????
FFO
+?????亩????)
EBIT ?????????? EBIT/????
???
? EBITDA ?????????? EBITDA/????
?
? ???????????
????????????仍/????
?仍??????????
??1?“?????????????????????????仍?????????????仍????????????????”????????ъ?
??????ъу??2?????????????? 2018 ??а??ъ?????????????[2018]15 ???????????????ъ??
???????????“????=??????????+???????+??????”?3????????????????????????????? 1
?——???????????[???2023]65 ??????????о????↓???ъ????????????о↓???ъ???????????
????????????????????????ъ???????↓????????亩????亩??????
嗏????????????у???????????????
????????
??φ????????????
??????
??
?BCA?
? ????
aaa ????????л???????????????????н?н???????????仾????
aa ????????л??????????????????н?????????????仾????
a ????????л????????????????????н???????????仾????
bbb ????????л??????????????а???н????????????仾?а??
bb ????????л??????????????????н????????????儈??仾??
b ????????л????????????????????????????????仾??儈?
ccc ????????л???????????????????????????????仾??儈?
cc ????????л???????н?????????????????
c ????????л?????н????????
??? aaa ??ccc ???л?????а???????“+”?“-”??????????儈????????
?????? ??
AAA ??????????????????н?н???????????仾????
AA ?????????????????н?????????????仾????
A ???????????????????н???????????仾????
BBB ?????????????а???н????????????仾?а??
BB ?????????????????н????????????儈??仾??
B ???????????????????????????????仾??儈?
CCC ??????????????????????????????仾??儈?
CC ??????н?????????????????
C ????н????????
??? AAA ??CCC ???л?????а???????“+”?“-”??????????儈????????
????亩
亩 ???? ??
AAA ????????????н?н???????????仾????
AA ???????????н?????????????仾????
A ?????????????н???????????仾????
BBB ???????а???н????????????仾?а??
BB ???????????н????????????儈??仾??
B ?????????????????????????仾??儈?
CCC ????????????????????????仾??儈?
CC ??н????????????
C н????????
??? AAA ??CCC ???л?????а???????“+”?“-”??????????儈????????
嗏????????????у???????????????
????????
??·??·щ?
??????ь?????????ㄩ??? 2 ??? SOHO5 ??
???100010
???+86?10?6642 8877
???+86?10?6642 6100
???www.ccxi.com.cn
Address: Building 5, Galaxy SOHO, No.2 Nanzhugan Lane, Chaoyangmennei Avenue, Dongcheng District,
Beijing
Postal Code?100010
Tel: +86?10?6642 8877
Fax: +86?10?6642 6100
Web: www.ccxi.com.cn
首页
微信公众号
证券之星APP
