??s2022t6431?
??????????????????????????????Щ???????????⊕?п??????????????????????????????ē??⊕?п????????????Щ??????AAē⊕?п???????????????????????????AAē???????d
????
????????????
?????
?澣?????????
| ? | ? | ? | ? | ? | ? | ? | ||||||||||
| ? | ? | ? | ? | ? | ? | |||||||||||
| ? | ? | ? | ||||||||||||||
?
| ? | ? | |||||
| ? | ||||||
?
| ? | ? | |||||||
| ? | ? | ? | ||||||
| ? | ? | ? | ||||||
| ? | ||||||||
?
| ? | ? | ? | ||||
| ? | ||||||
| ? | ||||||
?
| ? | ? | |||
| ? | ||||
6-10-1
www.lhratings.com
⊕?п???????????????????????????
????φ
????????φAA????????φAA????φ??
| ?亯??φ |
???
| 25.00 |
???
??????φ6????φ
??????????????
??????????????????
| ???????? |
????φ?????????????????φ
???ゲ?????????150?????????????????????
| ???150??????????? |
????φ
2022?7?25?
| ??????????????φ |
??
??
??????????
| V3.1.202205 | |
| V3.1.202205 |
??????????????????????????
????????????φ
| ?????????????????????????? ????????????φ | |||||||
| ???? | aa | ???? | AA | ||||
| ???? | 仾??? | ||||||
??
仾?
B
???
?
| ?????仾? | ||
?ъ仾?
| 3 |
??
ㄎ??
????
| 2 |
?ъ??
| 3 |
????
| 2 |
??
仾?
| F2 |
???
????
| 2 | ||
????
| 3 |
????
| 2 |
????
| 2 | ||
| 2 | ||
| -- | -- | |
?????????????
AcBcCcDcEcF?6??
| ?ē????????? |
6?ē1???ē6??Е????
F1~F7?7???ē?????????
| 7?ē |
1???ē7??Е????γ???????????
| ??????????????? | ???? |
??????????????л???????ā????й????????????л?????ā??????????????????????PTA???ъ???????????????????????
??????????ъ????????????л???????ā??????????儈?????????????л?????????
???????????????????л????????????亩????????????????????????????????????≤????н????
????????????????????????????????EBITDA????????????
| ? |
?????????????????????л?↓?????????????????????????????????????а??????????????
???????亩????亪????????????л?????ъ??????≤?????????
???????????????????????????????????????????????AA???????????AA??????っ??
??1.
????????????PTA
???ъ????????????????????????????й???????????????ъ??????????????ā???????????儈?2
ˉ2021???????????????229.97з??
231.66з??239.79з??
2.
??????????????????????????л?????????2019ˉ2021??????????л??????л?48.50%
2019ˉ2021????????????63.94%?
| 52.95% |
?43.77%???л??????????????
55.07%?38.09%?21.40%???л?????????
| ?? | ?? | ? | |||
φ
| φ |
??
| ?? | ? | ||||
| ?? | |||||
??
| ?? | ?? | ?? | ||||||
??
| ?? | ?? | |||||||
| ? | ?? | ?? | ||||||
?
| ? | |||||||||
| ?? | ?? | ||||||||
?
| ?? | |||||||
6-10-2
www.lhratings.com
???φ ? ? ?????φ
lianhe@lhratings.com
| ??φ |
010-85679696
010-85679228
| ??φ |
????????????2?
????????17??
| 100022 |
?
www.lhratings.com
| ?????11.60%?5.80%?7.19%?⌒?л?? |
3.
????????????????????2020
???????????ьй??????????л???й????ā???????????
| 100% |
????????2020?9
??????л?????ъ?????????????ъ?????????????85%???1ˊ 2021
???????????????????????????????????????亩??????й???????????2021????????????????????仍
36.32???????о??????亩??仍??
14.03??????2021????????????й
???????????仍?6.00???2ˊ?
????????????????????????
??????ьй??????????2014??
2015??????????????????????
??ф?????????2017??2018?????
????????????????????????
?????仈??????н?????????а?
????????????3ˊ?
??????????PTA
ъ?????亩????
????????????????2022?3???
??????亩????????????????
150з????????亩?????ъ??????
??150з????????亩??????PTA?
???亩????????89.36???????8
????????????????????????
???5.18???????????
4. 2019
3.44
ˉ2021
?????ъ????⌒???ъ????
???????л????2019ˉ2021?????ъ?
?⌒?л??????л?6.08%?2019ˉ2021???
??????????10.80%?7.70%?8.42%?⌒?
л???????????14.69%?9.82%?
?
??л??
6-10-3
www.lhratings.com
??????φ
??????φ
????
亩?
| 2019 |
?
| 2020 |
?
| 2021 |
?
| 2022 |
?
?
?????????
| 52.69 | 47.12 | 18.47 | 21.30 |
???仍????
| 151.35 | 126.75 | 115.82 | 123.99 |
?????????
| 54.57 | 59.64 | 65.12 | 68.98 |
????????
| 59.72 | 33.02 | 12.69 | 17.79 |
????????
| 7.16 | 3.67 | 5.04 | 6.79 |
????????
| 66.88 | 36.70 | 17.74 | 24.58 |
?ъ???????
| 220.82 | 163.00 | 194.79 | 53.33 |
???仍????
| 11.56 | 7.90 | 7.91 | 5.09 | |
| EBITDA |
????
| 24.02 | 16.62 | 15.10 | -- |
???????????
| 74.48 | 6.14 | -0.73 | -1.86 |
?ъ????
?
| 9.84 | 6.24 | 4.61 | 8.93 |
???????
?
| 14.69 | 9.82 | 9.78 | -- |
??????
?
| 63.94 | 52.95 | 43.77 | 44.37 |
??????????
?
| 55.07 | 38.09 | 21.40 | 26.27 |
?????
?
| 110.15 | 121.37 | 141.52 | 151.69 |
??????????
?
| 83.11 | 9.68 | -1.60 | -- |
??????????
| 0.88 | 1.43 | 1.46 | 1.20 | |
| EBITDA |
???????
| 4.71 | 10.64 | 24.84 | -- |
????
???
| 2.78 | 2.21 | 1.17 | -- |
?????????
亩?
| 2019 |
?
| 2020 |
?
| 2021 |
?
???仍????
| 12.04 | 56.68 | 70.94 |
?????????
| 11.00 | 55.97 | 64.08 |
????????
| 0.04 | 0.01 | 0.00 |
?ъ???????
| 5.53 | 3.34 | 3.06 |
???仍????
| 0.76 | 3.75 | 5.98 |
??????
?
| 8.70 | 1.25 | 9.67 |
??????????
?
| 0.35 | 0.02 | 0.00 |
?????
?
| * | * | * |
??????????
?
| 93.91 | 87.21 | -135.59 |
???ω??2022????????????ē????2022?????????????ω???ē??Щ?????????????Щ??????q*rζ???????????????????????????
??????φ
| ?? | ?? |
????亩???
??????
| ?? | |||
| -- | -- |
-- -- --
??????????????????????А?
澔
--6-10-4
??????????
www.lhratings.com
?
- 4 -
?
?
?????????????????????????????濂?????????????〓??????????????〓ネ?????澳??????????????????????????????????ボ?????????〓?????????ゑ?????????????????????????????????????????????〓ベ??ボ????????㏎??????????????????????????澳???????????????????????〓??????????????????〓??????????プ?ボ〓???澳?????????????〓??????????????????〓????????ゑ???????????????澳????????????????????????????ビ????????????????????????〓?????????????????????????????????????????????????????????㏎??????????????ボ??????????????????ボ???????澳??????????????????????????????????????????????????????????????????澳?????????????????????????????????????????????????????????????????????????????????????????????澳??????〓?????????????????㏎?????????澳澳澳
????澳
????????????
| 4 | ||
?
| ? | ?? | ?? | ?? | ?? | ? | |||||||||||||||
??
| ?? | ?? | ||||||||
??
| ?? | ? | ?? | ?? | ||||||
6-10-5
www.lhratings.com
⊕?п???????????????????????????
ж???????й????????????л?????ā????1994?6??????й???ъ?????????й??????????????й???ъ?????ǒ2000?12??????й?????????2019?3????й??????????л???й????ā??????й??????????э?й??ъ??????????????10326з??2003?3??????????????????????????5500з????????A???????1??????????7.62??????????仍?15826з
????й??????8067.85з???????50.98%????????й??ā??????600370.SH?
????????????????????????2022?3???????38.96???й???????????????76.16%?5.14%?????????ь??????й???????й????????????????81.29%??
????????0.01%???????????????2022?6?4???????ьй???????????
4.36????????????????14.70%?
??????????11.20%??1 ??2022?3??????????????
?????????
?????????????PTA????????????????????PBT??????????о???ъ??澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳
???????ē??1??Е
??2022?3??????????????????????????????????????????1??
6-10-6
www.lhratings.com
??2021??????????仍115.82????????65.12???????????????????2021???????ъ???194.79??????仍7.91?????2022?3??????????仍
123.99????????68.98???????
????????????2022?1ˉ3???????ъ???53.33??????仍5.09???
????????????????й??????????????
????????
1. ??????
????????й?????????????????????ā??л?????
???ā??????仍н?????25.00????25.00????????????ь?????????????????к?仍?????????6???????????100??????????????????????а?????????≤????ь?????????????????????????????????о???????????????????????????????????????а?????????????????????????????┑??????а?????????→?
ζ1 ??????????
??
????
????
?????????
| V | ||
????????????????????????????仍?
????????????????
| ??????????????????享????????н????а?????????????????к???????????????????????????????????????????????仍???仍??????????? |
?????????
??
| ???????????н????????????????????????????????????????????????????????????????????????????????????????а??????????????儈??фн????а?????????????????????????????ь???????????????????????????о??????????????? |
??????????????л????????????????????????а???????
| ???????????? |
P1=P0/?1+n??
P1=?P0+A×k?/?1+k??
| к??亩????? |
P1=?P0+A×k?/?1+n+k??
P1=P0-D?
| к?й亩????? |
P1˙?P0-D+A×k?/?1+n+k??
P1????????P0????????n???????????k?????????????A????????
| ??? |
D??????????
/??ь??????????????????????к???????ㄉ?????????к
| ?????????к???????????????????????????????????????????????????????????????????????????????????????????????????????? |
/??ь????????????????
| ??????????????????????????????? |
????↓???????????????????
| ???????????????????????????????????????????????????????????? | |
| ??? |
??л?↓?
85%?????????????????л?↓????????ь?????
| ????й????????????????????????????????????????????????? |
6-10-7
www.lhratings.com
?
| ? | к???享???????ь??????й????к????????ь????????????????????ь??????↓???????н??????ь??????????????????????а??????????????儈??фн????а???????????????? |
???↓???????
| ??????↓??????????????????????????????↓????????? |
????
| ??? | |
???
| ? |
??????
?
| ??????л??????а?????????????????????????????????????????????? |
| ? |
??????й???????????????????н?????????130%??130%??
????????????仍н????3000з???
| ????????????? |
IA=B×i×t/365
?????????
| B |
???????????????????????仍?
????????????
| t |
?????????ка??????????????→??????????н????
????
| ????й???????????????????????????????????????????????????????????????????? | ||
???????
| ??????????????????????????й??????????????????70%?н?70%???????? |
??????????????????????????к???????????????
???????????н??????????????????????
| ???????????????????????????????????????????????????????????????????????????????????л?↓?????к? |
“??й?????”享??????
| ?????????????????????????俆?┑????к??????????а????俆?┑???????????????????????????????????????????? |
?н???????????
??????
| ???????н??????????? | |
| ? |
?????ь?????
| ????????ь?????????ь???????????????????ь???????????????????????????о????????????????????????????????? |
/???к??
| ???????к?????????н???н??????????? |
?????????
2. ??????????
??????????н?????
25.00????25.00????????????
????л亩??ζ2 ?????????????????
??
亩???
亩????
???????
?????????????150з????????亩?
| 179112.00 | 130000.00 |
???ъ????????150з????????亩?
| 207297.00 | 120000.00 |
??
| 386409.00 | 250000.00 |
?????????ē??????澳澳
??????????亩???????????????150з????????亩
?????ъ????????150з????????亩??
www.lhratings.com
????????????????150з????????亩??????????????????亩???????????????????亩????????12.26з??㊣??????????????????????7.79з??㊣?????????2?75з?/???????4?37.5з?/?????????????150з??????????????亩????????ウ????亩??????24?????亩????????????????????????????????????????????15???????17???亩???????????31828з??亩?????????17.93%???〾??????????????6.69????〾?????2022?5????亩??????????????????????????????????????????亩?????????????????????????????????150з????????亩?????????????
???ъ????????150з????????亩?????????ъ????????л????ъ??ā??亩???????????????????亩?????????338??????????????????????????10.25з??㊣?????????2?75з?/???????4?37.5з?/?????????????150з??????????????亩????????ウ????亩??????24?????亩????????????????????????????????????????????15???????17???亩???????????29084з??亩?????????17.84%???〾??????????????7.03????〾?????2022?5????亩???????????澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳
?????????ē?????????????????ē?????2021?????????2019???????
???????????????????????????????亩??????
??????????????????????????????????????????????????????????????????????仍н?┑?к?亩???????????亩??????????????亩??н????????????????????????亩????????????????????????????亩????????к?亩????????亪???仍???????
п??????????
1. ?????????????
2022?а?????????????????????н????????????亴??????????????????ケ?????伏????????????⌒????????????????????????????????л????а????????л??っ???っ亴?ā???????????????????????н?????????????
??????2022?а???????????27.02з????н?????????
4.80%??к????????
?5.19%??????????1.30%?儈?к????0.50%??н????2019?≤??1.70%??
й??ъ???й?ъ????????2022?а????а???ъ??????????6.00%?5.80%???ъ????っ???3?????????????????ъ????????а???ъ????а??????й?ъ????????4.00%?н?к??????????4.57%?????2019
???????Щ?ē??
www.lhratings.com
?≤??7.20%???????亶????????
ζ3 2021?????2022????????????
亩?
| а?? | ??? | й?? | ??? | а?? | |
| GDP |
?仍?з???
| 24.80 | 28.15 | 28.99 | 32.42 | 27.02 | |
| GDP |
???%
?
18.30(4
| .95) | 7.90(5.47) | 4.90(4.85) | 4.00(5.19) | 4.80 |
???к?ъ??????%
?
| 24.50(6.79) | 15.90(6.95) | 11.80(6.37) | 9.60(6.15) | 6.50 |
?????????%
?
| 25.60(2.90) | 12.60(4.40) | 7.30(3.80) | 4.90(3.90) | 9.30 |
??????%?
| 25.60(7.60) | 15.00(8.20) | 8.80(7.20) | 4.40(5.69) | 0.70 |
?????%?
| 29.70(2.30) | 7.80(2.40) | 1.50(0.40) | 0.40(0.65) | 8.50 |
??ъ???%?
29.80(-
| 2.0) | 19.20(2.00) | 14.80(3.30) | 13.50(4.80) | 15.60 |
????????%
?
| 33.90(4.14) | 23.00(4.39) | 16.40(3.93) | 12.50(3.98) | 3.27 |
?????%
?
| 48.78 | 38.51 | 32.88 | 29.87 | 15.80 |
?????%
?
| 29.40 | 36.79 | 32.52 | 30.04 | 9.60 | |
| CPI |
???%
?
| 0.00 | 0.50 | 0.60 | 0.90 | 1.10 | |
| PPI |
???%
?
| 2.10 | 5.10 | 6.70 | 8.10 | 8.70 |
???????%
?
| 12.30 | 11.00 | 10.00 | 10.30 | 10.60 |
а???亴??????%
?
| 24.20 | 21.80 | 16.30 | 10.70 | 8.60 |
а???亴??????%
?
| 6.20 | 4.50 | 2.30 | 0.30 | 8.30 |
?????ъ??%
?
| 5.30 | 5.00 | 4.90 | 5.10 | 5.80 |
??????????????%
?
13.70(
| 4.53) | 12.00(5.14) | 9.70(5.05) | 8.10(5.06) | 5.10 |
??1.GDP??????ē?????????Α???2.GDP???????ē?Α?????????3.????c?????????????4.??????cь??А????????5.?????????????????Α???6.2021??????????????????????????????c???????Wind????
??ㄟ??????????????????????????儈????????儈?????????2022?а??????????仍10.87з???????3.27%?н?к?????????≤??4.14%?????3??????????佀侞??????????????????????2022?а???????????н????10.49з???????9.30%?????儈??????????????????????????????っ??ā????????????ъ????儈???3?????????????????儈????2022?а??????????仍1.48з????????13.00%??????8209.20????????15.80%???6579.80????????9.60%???亪?1629.40????
CPI
???????っ?PPI
?????
????2022?а??CPI????1.10%????伏???л??????????к????к?オ??а??PPI????8.70%????????????????PPI???????к??????????????????????????????????????⌒????????????????????????ъ??к??
????????????????2022?а????????12.06з????к?????1.77з???3????????????10.60%????к??儈0.30?????????????????????????????????????????а????????????к?????9238??????????????????????????ъ??????к???????4258???4050???
www.lhratings.com
?????????っ??????亶??????????2022?а?????а???亴???6.20з???????8.60%??????????っ??????〾???
5.25з???????7.70%??????ъ?
ъ??????????ъ????ъ?〾????????????〾???????????2022?а????а???亴???
6.36з???????8.30%????亴??
23.80%????к?????0.30?????
?????亶???????????、?????????≤???????ъ?????????????22.40%?8.50%?8.40%?
6.80%?6.20%?
っ?ъ???????????っ????2022?а????????ъ????5.53%???1??2??ъ????っ?????ъ????5.30%?5.50%???к???≤??????к?????????????3???????????????ъ?к??5.80%??к???к?0.50?????っ?ъ???????2022?а??????????????1.03з????????5.10%?????っ????
2. ?????????
?っ??????ケ????????????????????ъ?????っ??2022?4??????????????っ??????ケ???????っ?????????????っ??????????????????????????????????っ?????????????????а??????〾?????????????っ???????????????????????????????????ъ?????っ??????っ???????ъ????????????ъ????っ????伏?????
?????????????っ?????????ㄟ??????????????????к???ъ????????????ㄟ?????????????????????????????????????????????????????а????????????????????????????л???к????????????????????????????????IMF?ц????????????????????亴??亴????????????????
5.50%????????????
??????
1. PX-PTA
????????亯??????θ??PX
??????θ??????ж????PTA
????θ???????????儎?θ????????????сθ2021
???PTA
???????θ???PTA
????????????θ????????????
??PX???????????2020???????亩?н????PX???????????????л???????????н???????????PX?????2049з????????а????2021????????????л??????????ъ????н??????PX??????????ζ4 ????PXС?cС?????????
?c%?
??
???
??
| ?? | ?? ??? | ??? | |||
| 2016 | 1440.00 | 940.00 | 1236.14 | 2170.48 | 56.95 |
| 2017 | 1399.00 | 1000.00 | 1443.82 | 2440.32 | 59.17 |
| 2018 | 1400.00 | 1010.00 | 1590.51 | 2600.50 | 61.16 |
| 2019 | 2053.00 | 1464.00 | 1493.79 | 2957.78 | 50.50 |
| 2020 | 2603.00 | 2049.00 | 1273.10 | 3322.20 | 38.32 |
| 2021 | 3208.00 | / | 1365.00 | / | 8.36 |
?φ1.2020???????????????????1ι11????χ2.?/ā????????????φWind?????
www.lhratings.com
????????PTA??????????2019?????PTA?????????????65%?ц????а??к???PTA?????????????????????ъ???2020??????????PTA??????л?????PTA????????????↓???????????????????????2021?PTA???257.5з????????204.12%?
ζ5 ????PTAС?cС?????????
?c%?
??
???
??
?????
?????
| 2016 | 4909.00 | 3164.00 | 3141.18 | 1.49 |
| 2017 | 4385.00 | 3273.00 | 3574.88 | 1.47 |
| 2018 | 5129.00 | 4041.00 | 4047.65 | 1.86 |
| 2019 | 5449.00 | 4102.55 | 4511.71 | 2.12 |
| 2020 | 5695.00 | 4812.48 | 4536.39 | 1.36 |
| 2021 | 6450.50 | 5282.85 | 5116.90 | * |
????φWind?????
?2 ??PTA??????????/??
????φWind
2020????????????????????????????????PTA????????????????PTA????????????????????3200?/?~3800?/????2020??????????PTA?????????????2019?4???6388?/???3802?/??????40%?PTA????????≤??2021???????????PTA????????????⌒??????2022?????????2022?6?8????????PTA?????????????7522?/????????
??儈≤??
2. ??????
???????????????у???θ??????????θ?????儎θ???????θ2021
????????????????
PTA?MEG?????????????????????????????????????????????????????????э????????????75%??????????ъ??????????20%?????侞??????????????????н???????????????????????????????????????????ц?俆????2020???????????????3391з?/?????1196з?/??????俆????35%??????????????????????????っ?к???2016??756з?????2020??1196з??????????8.18%??2020???????ъ??????2021????????????????????1246з?????????????????????
ζ6 ??????????С?c????????
????????c%?
??
???
???
????
?????
| 2016 | 756.00 | 198.00 | 653.00 | 85.98 |
| 2017 | 836.00 | 230.00 | 713.00 | 86.96 |
| 2018 | 1016.00 | 296.00 |
| 10.00 | 80.31 | |||
| 2019 | 1051.00 | 315.00 |
| 58.00 | 84.11 | |||
| 2020 | 1196.00 |
| 51.00 | 951.00 | 79.52 | ||
| 2021 |
| 246.00 | 353.00 | 1097.00 | 83.15 |
?φр??????????????????????θу?????????????θ???????????φ????
2020????????????л⑨??????н?????????????儈≤????2020??????????????????ь???5325.00?/???к???а?л━????????л━?2021????
www.lhratings.com
??????????????????????????????????????????⌒??????2022?6?8?????????????????ь???9650.00?/???2020????????????????2018???≤??
?3 ???????????Ц??
????φWind???????????????侞??????伏??????????ъ??????っ????????????????????亶?????っ?????????????????л⑨???????侞????????????????????????????亶???侞?????42%??????32%??????????????4%?22%?2020???????????????к????????л??????????????л?
20.32%?2021?????????っ???侞
?????????????勌????????????????????????????353з??????40.64%?
?ㄎ??????????????儈????ъ?????ъ???н????嗉??ъ?亶?????????????????ъ????о??????、??????????????????????????????????????????ъ???????з?????????????ъ????100з???????????70%?亴??????????ъ??????а????
3. ????
??с???????????θ人????????????????????θ????????????????ㄔ?????????????????澔2022????????????????????亴?????????????????????????亴?????ъ????亴??????
?????????????????????????????????????????????????≤?侞??????????儈?????????????н?ケ??????н?????????????????????侞????????????ъ?????亶?????????????????????????、???н????????????オ???????▌??
????ъ嗉??ъ????PTA????ък⑨????????????PTA???????仍???????????ㄎ????н?????????≤??????????????????????ъ??ъ??≤?????н???????????????????????????っ???2022????????????????????〾???????仈????????ъ??ъ????а????
????????
1喎 С???
??2022?3???????38.96???й???????????????76.16%?
5.14%?????????ь??????й?
?????????81.29%??????????0.01%???????????????2022?6?4???????ьй???????????4.36?????????????????14.70%???????????
www.lhratings.com
11.20%?
2喎 ????????
????????????PTA
?С??ē?????????ē???????????d
2020?????????ьй??????????????????????л???????ā?100%???????ъ??????????????ъ???????????PTA亶????????????????ъ?а??????ā???????????儈???????????????о????????????????????????伏?侞??????????????っ?????????????????????????????PTA??????????????????????????????????й??????????????????????????????????????????????????????????2022?3???????????????164з?/??PTA?????180з?/??????????????
?PBT??????????о???ъ??????????????????PTA?????亩????????????????ъ????????
3喎 ????
????????????θ?????????θ??????ж?θ??ж??????????
??2022?3???????????儈??????11??
???????????1966???儈??????у???????????????????????ъ????????????????????????????л???????ā?????????й??????????????????й??????????й?????????????????????????????????????
????????????????1974???儈??????、???????????、????????????????????????й?????デ???????????????????????????????????????????????????????????????????????????????????????????????й??????????й??????????????????????????ъ????????????????л????????ā???????????????л????????ā???????????????????????
??2022?3???????????2224???????????喴?????л??ζ7 ?????ю??
亩?
????
??
?
喴
???
?у?л
| 、 |
??
??к
????
????
????
????
????
| 20?? |
?
| ?л |
?
?
?
?
??
| 1642 | 580 | 2 | 224 | 42 | 108 | 1819 | 31 | 24 | 386 | 790 | 588 | 436 | 2224 |
澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳
2022?3????????????С
www.lhratings.com
4喎 ????????
???????????????????????ъ??????а???????91320200134792429F????2022?6?28?????н????????????
???????????????????????????????????????????????????????????????????????????????????
?????亯
1. ???????????????
???????????????????????????100%
??ē?????ю?ē????ю?????????ē???С??????d
2019?4???????????ьй???????й????↓??о????????????????ъ?????о???????????????????????????????????
?????????2020?9???????????????????й???ъ???????й?????????????????????????????ǒ2020?2018???????????й???????й????????????л???й????ā??к????ъ????????????л???к???ā??к????ъ????????????л???к???ā??????????100%????亩?????????????????????????????н??35?????????????????н?????8???????????????????????????????????PTA??亩?????????
ζ8 ????????????
??
亩???
???????仍?з??
| 1 | ??????????PTA??亩? |
40000.00
??????30500.00
| 2 |
| 3 |
?????????????
9500.00
??80000.00?????????澳????????????й???????????ь?й????????ьй???????л?????????????????????????????????????????????????????????????????????????????????????????л?????ъ????????????????????????????й??????????????й???≤?????????й?????????2020?9???????????????????л?????ъ?????????????ъ?????????????85%?????ъ????????PBT???????????????????????PTA???????????????PBT????????????????2020?10?????????????????????????оъ???????й?????й????????ъ?????????????ъ?????????????????ъ????????????????????????????????????????????????ь?????????л??н??л???????????ъ??????????ъ?????????????????????2020??2021??2022???????????????н??47186.00з??68287.00з??73227.00з??????2020?????????????????????????????????????52436.71з????????????
www.lhratings.com
ъ?47186.00з??111.13%?????2020?????ъ????2021??????????????????????????????ь?????65446.25з???????ъ????95.84%?2020ˉ2021???????????????????????????ь?????117882.96з?????????2409.96з????????亴??102.09%????ъ?????????????ъ????????????????
2. ????????????????
???????
??????????????????2014
??2015
??ē??????????????????????ē???????????ē???????????????????????d
2017?3?9????????ьй??????????2014??2015?????????????????????????
10.13???ф??????????л???к
?????ā??????????????????????ǒ2017?6????????????????й???ъ????????????????????ǒ2017?7???????????????????????????????ǒ2017?8???????????????????????????????ǒ2017?9???????????????????????????????ǒ2017?11???????????????????????????????
2018?2?1???к?????????????????????????????????????ǒ2018?1????й????????????60з??????????????2014?1??2015?9???????????????????????????????????????????
????????30з??????????〈???????????10з????
2017?10?16??2018?6?20???к????????????ь??????????????к??????ǒ2017?53??????????????й???ъ???????????ь?????????????????????к??????ǒ2018?35??????????????й???ъ?????????????????????????????????????????к?????????????????????????????ウ?????????????????????????????????????????????????????????????儈???????????????傼??????????????????????????ь??????????????????????ь?????????????????????ウ???????????????→???ь?????????????????????→???ь??????????????????
??????????????????????????????????≤??????????????????????????≤???????
й?????
1. ??????
?????????????????
??????????????????????????ㄐ???????????????????????????ь???????????????????ъ?????????
?????ь????ь??????ь?????????????????????????????????????????
www.lhratings.com
???????????????????????亩????????????????????????????????亴??????????????????????????????????ь???????ь??????ь??????ь??????1???????????????л??????????о??????????????????????7????????????3??????1??????1??????3????????????????〈?1????????????????ь?????????ь??????????3???????┑?????????????????ь??????ь?????????????????????????亴????????????????????????3??????????????1????????1?????????3??????????????????????????????????????????????????儈?????????????????????ь??????????
??????1??????2?????〈?1???????1????儈?????????3?????????????????????????????????????????????????????????????????????????????????????????????????????
2. ????
????????????????θ???????伄??
?????????????ㄐ??????亩?ㄐ???
???????????????????????????????????????
????????????????????????亶?л??ъ????????????????????????????ъ?????????????????????ъ亶?????ъ???????????????????к??????????ㄐ??????????????????????????????????????????????????????????????????????????????????????????а?????ㄐ??????????????????????仾??????
???????????????????????????????????????????????ъ????????ㄐ???????????????????????????????????????????????????ъ???????????????享????仾????????????????????????????????????????????????????о??????亩??????????????
?????????????????????????????у??????????????????????????????????о???????
???????????????????????????????????????????????????????????????????????????????????а?????о???ь????????????????????ь????????????????????????儈????????????????????????????ь??????н??????????????????????????????ъ???????亩???????????????????????ウ????????2020?6????????а????
www.lhratings.com
????????????????儈????????????????????????????????
??????
1. ????
???????ē????????????d2020
??????????????Α?????2021
???ē???С?????????????ē???????????????Щd2019
?2021
?ē???????????????????????ē?????????????????d2022
????ē??????????Α??d
?????????????PTA??????
?2019ˉ2021??????????PTA?????????????90%??????????????PBT??????????о???ъ??
2020???????????????100%?????ъ???????????PTA?????????????????????л━?????????????ъ??????л━26.19%?2021??????????ъ?????????????ъ??????19.51%?????2021??????????ъ?????145.87???????
23.74%????????к????????
?????PTA????????ъ?????33.97???????л━3.78%???????PBT????????????ъ?????????ъ?????н?5%?????ъ?????????MEG??????????????????????⌒??????2021??????ъ?????????
210.71%????????
??????????????????л?????????????л???????2020??????????????PTAъ??????л?3.98?????5.03?????2021????????к????????????????????????ъ?????к??а?л━1.11?????
6.37%?PTAъ?????????2020???
PTA????????????????к????2021?????ъ?????2020???л━48.10?????????????????2021???????儈???????л??????ъ??????л━??к?2019ˉ2021???????????л??
2022?1ˉ3???????ъ???53.33???????28.78%????????к????????9.09%?
ζ9 ???????????ю????????????c%?
亩?
2019
? 2020
? 2021
? 2022
?
ü
?
??
??
???
??
??
???
??
??
???
??
??
| ?????? | 150.07 | 67.96 | 11.46 | 117.89 | 72.32 | 7.48 | 145.87 | 74.88 | 6.37 | 40.08 | 75.16 | 10.87 |
P
| TA | 58.79 | 26.62 | 5.31 | 35.31 | 21.66 | 0.28 | 33.97 | 17.44 |
-
| 0.69 | 9.94 | 18.64 | 2.48 | |||||||||
| PBT???? | 1.51 | 0.68 | 26.93 | 1.58 | 0.97 | 23.89 | 2.10 | 1.08 | 24.75 | 0.44 | 0.82 | 17.92 |
??
| 2.49 | 1.13 | 39.41 | 2.49 | 1.53 | 32.52 | 2.23 | 1.15 |
-
| 15.58 | 0.66 | 1.23 | 5.84 |
??
| 5.51 | 2.49 | 0.24 | 3.31 | 2.03 |
-
| 2.57 | 3.08 | 1.58 |
-
| 2.76 | 0.21 | 0.40 | 1.1 |
澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳
2020??????????????????????????ω??ē??????????????PTA??Сē??????Α?ē??????????2019????????
??d
www.lhratings.com
??ъ?
| ??ъ? | 2.46 | 1.11 | 19.31 | 2.42 | 1.49 | 19.56 | 7.54 | 3.87 | 3.37 | 2.00 | 3.76 | 6.31 |
??
| 220.82 |
| .00 | 10.05 |
| .00 | .00 | 6.44 | 194.79 |
| .00 | 4.82 | 53.33 |
| .00 | 9.09 |
??1. 2020?????????????100%??ē??PTA?????????ēω?????2019??????2.?????ē?????Е?????????ē??????澳
2. ????
????ъ???????????????л?????ъ??????????????????????????????????????????????????PTA?????????PBT??????ъ??
δ1ε??
????????ю?ē??????ē2021
?ē????PX
?MEG
????????ēю?????d
????????????PTA?MEG?PTA???????PX?????????????PTA????????PTA???????????????PX?MEG?????????????аMEG???????????????????⌒????о?????????????????????????????っ??????????????????⌒????????????????о?????????????????????????????????????????????????????????????????????????????????????????????????????????????ъ???????????????????????????っ??????????????????????????儈????ф???????????????????й??????????????????PX?MEG?????????????????????????????????????????????????????
ζ10 ????????????????????
??c?濂??
??
????
| 2019 |
?
| 2021 |
?
| 2022??1ˉˉ3?? | |||
| PX |
???
| 225.22 | 183.09 | 159.69 | 38.72 |
????
| 6212.35 | 4097.48 | 5446.11 | 6234.83 | ||
| MEG |
???
| 81.06 | 80.32 | 87.62 | 24.73 |
????
| 4008.62 | 3340.26 | 4466.16 | 4416.08 | ||
| IPA |
???
| 4.32 | 4.75 | 4.56 | 1.37 |
????
| 6228.8 | 5100.33 | 6145.19 | 6932.96 |
??IPA?????澼?????ē??????????c??????澳?????????澳
????????PX?MEG???о????????儈???????????⌒??2019ˉ2021??PX?MEG?????⌒?л━???2021??????????5446.11?/??6145.19?/??2022?1ˉ3?????????л?????????PX?????к????к??6234.83?/???????к?а???к?????????????????2019ˉ2021????PX?????л?????2019????????????PX??ъ????MEG???っ????2021?PX?MEG??????159.69з??87.62з????2020???????????PTA?????????????????????????лPTA???????????PTA????PX??????л━?MEG???????????????????????ζ11 澳???????????????????
?c%?澳
??
?????
???
??仍
| 2019 |
?
| ??????????????? | |
?
| 19.86 | 11.02 | |||
| MITSUBISHI CORPORATION |
?
| 19.03 | 10.56 | MEG | ||
| ITOCHU CORPORATION TOCQC |
?
| 16.15 | 8.96 | PX |
PTA
6-10-19
www.lhratings.com
????????
????????
| ?? |
?
| 14.16 | 7.86 | MEG |
???ъ??????
?
| 13.20 | 7.32 | IPA? |
??
| - | 82.40 | 45.72 |
--
?
| ??????????????? | |
?
| 20.18 | 16.26 |
PX
| ?? |
?
| 12.35 | 9.95 | PX MEG | ||
| ???ь?????? |
?
| 10.03 | 8.08 |
PX
| MITSUBISHI CORPORATION |
?
| 7.88 | 6.35 | PX MEG |
MEGLOBAL
?
| 6.42 | 5.17 | MEG |
??
-
| - | 56.86 | 45.81 |
--
?
| ITOCHU CORPORATION TOCQC 5-1 | |
?
| 22.79 | 13.17 | PX MEG | ||
| ???????? |
?????ь??
?
| ? | 17.55 | 10.14 | PX MEG | |
| ???ь?????? |
?
| 11.91 | 6.88 |
PX
| S-OIL CORPORATION |
?
| 11.24 | 6.49 |
PX
| MITSUBISHI CORPORATION |
?
| 9.05 | 5.23 | PX MEG |
?? ?
| 72.54 | 41.91 |
--
?
| 1 |
ˉ
| 3 | ???????? |
?????ь??
?
?
| 5.18 | 9.31 | PX MEG | ||
| ITOCHU CORPORATION TOCQC 5-1 |
?
| 4.34 | 7.8 |
PX
| ???ь?????? |
?
| 4.25 | 7.64 |
PX
| S-OIL CORPORATION |
?
| 3.36 | 6.04 |
PX
| ??????????? |
?
| 3.26 | 5.86 |
PX
??
-
| - | 20.39 | 36.65 |
--???ζ????????????ē???????澳?????????澳
???????????っ?????????????????????MITSUBISHICORPORATION??2021?????????
?仍?????仍?41.91%?????儈?δ2ε??2019
?2021
??2022
????ē??PTA
???????С????ēС???????????ē??????С???????ē??????PTA
С??????????cС????????????d????????????????d???????PTA?MEG?????亴?????????????????PTA???PX???????????????????????????ъ???а????????????????????????????ла????????????????PTA????а????っ?????????а?????????????й?????ā????????ā????????????????PTA?????????????
2019ˉ2021??2022?а?????PTA???????????????2022?3?????PTA?????180.00з?/?????????????164.00з?/??2019ˉ2021????PTA????л??2020????????л????н????2021????PTAа???????????2019ˉ2021????????????????к????PTA???????????儈????????????儈?2022?1ˉ3????PTA????????????????儈≤??
ζ12 ??С?С?????????/?c??c%c?/??
??
?? 2019
? 2020
? 2021
? 2022
?
ˉ
?
| PTA |
??
| 180.00 | 180.00 | 180.00 |
??
| .00 | |||
| 301.70 | 278.03 | 255.67 | 67.68 |
?????
| 167.61 | 154.46 | 142.04 | 150.40 |
??
| 120.86 | 108.40 | 82.87 | 19.78 |
????
| 4864.46 | 3257.16 | 4099.74 | 5024.68 |
???
| 40.06 | 38.99 | 32.41 | 29.23 |
??????
??
| 164.00 | 164.00 | 164.00 | ||
??
| .00 | |||
| 229.97 | 231.66 | 239.79 | 56.92 |
6-10-20
www.lhratings.com
?????
140.23
| 140.23 | 141.26 | 146.21 | 138.83 |
??
| 227.64 | 230.37 | 240.77 | 57.97 |
????
| 6592.50 | 5117.31 | 6058.43 | 6913.91 |
???
| 98.99 | 99.44 | 100.41 | 101.84 |
PBT????
??
| 2.00 | 2.00 | 2.00 | 0.50 | ||
??
| 1.05 | 1.03 | 0.92 | 0.20 |
?????
| 52.50 | 51.50 | 46.00 |
??
| .00 | |||
| 0.93 | 1.03 | 1.07 | 0.18 |
????
| 16136.33 | 15311.46 | 19557.22 | 24001.70 |
???
| 88.59 | 99.52 | 116.98 | 89.56 |
??1.?ζ?PTA???????С???С????????????c???????????С??ē??С???????С????2.2022?3??С?С?????3??С??????3. PTA?С????????ē????????????????PX????????ю????????PTA???PTA????????????????ē??С?????????????
?????????????????й????????????????????2亩??????????????к?????????????????仍???10з????????????ън??????ъ?ф???????亩??????????????????????ъ???????????о??????????а???????????????????????й?н??????????????????????????????δ3ε??
??С??????Α??ē???PTA
С???????????????????????d2019
?2021
???PTA
????????????????ē?2022
????????????d????????о?????????????????????????ā???傠????????????????????????о???о????????ъ??????????????2021????????40%????儈?
?????????????????っ??????????????????????????????????????????????????????????????????????????????????????????????????????
???????????????????????????????????????????????????????????????????????а????????????????????????????????????????????亩??????????????????????≤????仾???????????????????????а?????????????????????????????仾?????亩?????????????а??3?????????????????????????????????????а????
???????????????????PTA????????ьй??????л???????????????????????????ъ??????????????????о???????????????????????????PTA????????????н????????????о?????????????????????????6??????????3????????????????????????????????а????????????亴?????
???????⌒????????????2019ˉ2021???PTA????????????⌒?л???2020??????2021??????2022?1ˉ3?????????
www.lhratings.com
?????儈?????PTA??????????а?к????PTA???????????????????????????儈≤??ζ13 ??????????????????
?c%?
??
????
| ??? | ??仍 |
??
??
| 2019 |
?
???ъ??????
?
| 10.81 | 4.88 | ||||
| ??哴????ъ???? | |||||
?
| 8.7 | 3.92 |
??
| ?????????? |
?
| 7.95 | 3.59 | PTA MEG |
?
| TRICON DRY CHEMICALS LLC |
?
| 7.08 | 3.19 |
??
| POSCO DAEWOO |
?
| 6.42 | 2.90 |
??
??
| 激激 | 40.96 | 18.48 | -- | ||
| 2020 |
?
| ??й?????????? | |
?
| 7.41 | 4.54 | PTA ?? | ||
| TRICON DRY CHEMICALS LLC |
?
| 7.08 | 4.35 |
??
| ???ъ?????? |
?
| 6.39 | 3.92 | PTA ?щ?? | ||
| ??й???????? |
?
| 4.96 | 3.04 |
PTA?
| ?????????? |
?
| 3.87 | 2.37 |
PTA?
??
激激
| 29.71 | 18.23 |
--
?
| TRICON DRY CHEMICALS LLC | |
?
| 16.22 | 8.33 |
??
| й???????? |
?
| 10.92 | 5.6 |
PTA
????????
| 5.95 | 3.05 |
??
| ?????????? |
?
| 5.34 | 2.74 | PTA ??? | ||
| CZARNIKOW GROUP LIMITED |
?
| 5.13 | 2.63 |
??
??
激激
| 43.56 | 22.35 |
--
?
| 1 |
ˉ
?
| TRICON DRY CHEMICALS LLC | |
?
| 4.87 | 9.13 |
??
| ?????????? |
?
| 4.14 | 7.76 | PTA ??? | ||
| ?????????? |
?
| 2.07 | 3.88 | PTA ??? |
????????
?
| 1.81 | 3.39 |
??
| CZARNIKOW GROUP LIMITED |
?
| 1.73 | 3.24 |
??
??
激激
| 14.62 | 27.40 |
--
???ζ????????????ē???????澳?????????澳
????????CZARNIKOW GROUPLIMITED?TRICON DRY CHEMICALS LLC???????????????????????????ьй???????????2021????????????仍????仍
?22.35%???????
3. ?????
????????????c???????ē???????Α?ē????????????d?????ъ????????????ъ??2019ˉ2021???????ъ???????????????10%?????
????ъ??????????????????л???????ā???????????????????????????????????????????????????????????????????????????????а???????????????????????????????ъ?┑???????ъ?????2021???????к???????ъ???????????????
??ъ????????ъ???????????????????????????????????????侠???????????ъ????????????????????????????????????а??????????2020?8????????????ъ???2022?3?????
????ъ?????????MEG????????????????????????????к???????????ъ??
2019ˉ2021???????ъ??????????⌒?????????ъ????????ζ14 ?????????С?С???
亩?
??2019
?
2020
?
?????
| 3.70 | 3.18 | 2.65 |
???з??
| 73.06 | 82.39 | 79.67 |
??????з㊣?
| | 096.27 |
| 137.37 | 416.48 |
?????
| 610.43 | 253.28 | 0.00 |
亩?
??2019
?
2020
?
?????
| 3.70 | 3.18 | 2.05 |
6-10-22
www.lhratings.com
???з??
73.06
| 73.06 | 82.39 | 70.21 |
??????з㊣?
| 663.57 |
| 192.97 | 404.95 |
?????
| 972.63 | 967.69 | 0.00 |
?????????澳
4. ????
2019
?2021
?ē???????γ?????d?????Αē??????ζ???d
?????????2019ˉ2021???????????????18.12??8.98??
11.07????л???????????17.07
??8.40??10.05??⌒?л????????????2.61??1.17??1.61??⌒?л???????????⌒?л?????????л????⌒?л━?????????????????、???????????
о??ъ??????????????а?≤??
ζ15 2021?????????γ??????
亩?
???????
?????
| ?????? | |||
| ?????????? |
| 5.00 | 1.18 |
| .30 | ||
| ??????、??????? |
| 2.68 | 7.17 |
??
| .69 | ||
| 2.12 |
| 0.05 | .61 |
???????ē???wind???????Wind
5. ????
2021
?ē????????????????ēω??С???????????????ē?????????????????d澔
2021????????????????????仍6.17?????????????????????????????????ьй????????????????????????????????????仍
36.32??????????????????
??????????????ьй???????????PTA?????????????????????????????????
??2021?????о??????亩??仍??14.03????????????????亩??
2021?????????????й???????????仍?6.00????????2021?8?4???ой?????????????????
2021???????й?????????????????????????????????
6. ????
???????PTA
???????????ē???????ē???????d
??2022?3?????????亩??л????????亩??????89.36??????5.92???????83.44???????????澳ζ16 ??2022?3??????????????????c%?
??
????
????
?????
| ??2022??3??????? | 2022??4ˉˉ12??亴????? | 2023?????亴????? | 亴????? | ||||
| 1 | ??????? |
???PTA??
2?
| ??亩? | 451509.00 | 21624.37 |
| 0000.00 | 09976.94 | |||
| 2 |
??12з???????亩?
| 亩??????? |
а?亩?????????12??????????
| ???????? | 36000.00 | 34.63 | 0.00 |
| 5965.37 | / | |||
| 3 |
2?
| 179112.00 | 22880.80 |
| 0000.00 | 26231.20 | ||||
| 4 | ???ъ?? |
??????
2?
| 207297.00 | 6985.22 |
| 0000.00 | 90311.78 |
6-10-23
www.lhratings.com
150з????
????亩?
| 5 |
??? 18??
| 19648.30 | 696.00 |
| 000.00 | 952.30 | |||
| ?? |
-- --
| 893566.30 | 59221.02 | 63000.00 | 771437.59 | -- |
??1. ?С12???????????????ē??????????2. ????????????????????????????????
????亩?????????????PTA????亩???????????????????????????????????????????180з?/?PTA?????к?亩?????????BP????????PTA???????320з?/?PTA???????500з?/??PTA??????亩????451509.00з????亩????????ウ???亩??????2??????????16????亩??????????3??????80%??4?????????????100%???亩?↓??????仍?82411.9з??〾????61808.9з??亩?????????15.29%???〾??????????????7.61????〾????????????PTAъ??????亩????????????2022?5????亩???????????????????仍?????亩????????????????150з????????亩?????ъ????????150з????????亩???????????亩??????亩??????????亩?????????????????????????????PTA????亩??????PTA???ъ??????????亩???亪????????????л?????ъ??????≤???????
7. ???
?
????????????????С????ē2022
??????????ē?????????????????d
????????????????????????????????????????????ъ??????????ъ??????????????PTA-??????āа????????ъ??????????????????????ъ儈???????????????????ъ?????????????????????????ъ?????≤???????2022?????????????1??н??????????仍?????????????????????????????????仍???????????????????????????2???????????????????????????????????????????????????????????????????????????????????????????????????????????????????????亩?????????????????????????????3????????????????????????????????????儈??????а????ъ?????????????????????????≤?????????????ъ??????4?????????亩???????ㄎ?????????а????????5???????亩???????а??????????????????????????????亶??????????????ㄎ????6???????????????ь???й?ā???????????????????????????????????????н???????≤?
www.lhratings.com
??????1??????????2019ˉ2021???????????ъ?????????????????2019??????????????????????????????2020??2021??????????????????????????????????2022?а??????????????????????亱?????ъ???????????????????????????????2020?????????????9???????????????????????2021????????????2022?а??????????????1????2022?3???????????????12????2020??????????????????2019??????а??л?ъ???亩????????????????????2020????????????????
??2021??????????仍115.82????????65.12???????????????????2021???????ъ???194.79??????仍7.91???
??2022?3??????????仍
123.99????????68.98???????
????????????2022?1ˉ3???????ъ???53.33??????仍5.09???
2??С??
????????ē???Λ??????ē?С??????ē?????С?Α??d?????С?ē?Λ??????????ē?Λ????Α????????С?ē???С?Α??ē???С?ю??????d
2019ˉ2021???????????л??????л?12.52%???2021??????????仍115.82????к??л?8.63%?????????????????????
55.68%???????44.32%???????
???????????к????к????
ζ17 2019?2021??2022?3?????С???ю
、?
????
| 98.71 | 65.22 | 76.94 | 60.70 | 64.48 | 55.68 | 72.89 | 58.79 | |
| 51.73 | 52.40 | 45.82 | 59.55 | 16.06 | 24.91 | 18.74 | 25.72 | |
| 21.27 | 21.55 | 12.75 | 16.57 | 19.39 | 30.07 | 26.49 | 36.34 |
亴??亩
| 0.78 | 0.79 | 0.83 | 1.08 | 3.75 | 5.81 | 3.28 | 4.51 | |
| 20.93 | 21.20 | 15.38 | 19.99 | 21.50 | 33.34 | 20.80 | 28.54 | |
| 52.63 | 34.78 | 49.81 | 39.30 | 51.33 | 44.32 | 51.10 | 41.21 | |
| 0.00 | 0.00 | 0.00 | 0.00 | 3.33 | 6.48 | 3.32 | 6.49 | |
| 40.02 | 76.04 | 35.94 | 72.15 | 34.47 | 67.15 | 32.94 | 64.46 |
????
| 7.03 | 13.35 | 6.81 | 13.66 | 5.04 | 9.82 | 4.98 | 9.74 |
???????
| 1.90 | 3.60 | 2.07 | 4.16 | 4.12 | 8.03 | 5.79 | 11.34 |
???仍
| 151.35 | 100.00 | 126.75 | 100.00 | 115.82 | 100.00 | 123.99 | 100.00 |
???????С?????С????С?Α?ι?????С?????С?Α????????????????????δ1ε????2019ˉ2021???????????л??????л?19.18%???2021???????64.48????к??л?16.19%????
?????????
2019ˉ2021???????????л??????л?44.27%???2021?????????16.06????к??л?64.94%??
www.lhratings.com
?????????????????????????????????????12.77????????????79.49%?????????????????????????儈?2019ˉ2021?????????⌒?л??????л?4.52%???2021?????????????19.39????к????
52.08%?????????????????
?к?????????喴?1???????
99.60%????????0.45????????
????????????ьй?????????????仍?10.98??????55.34%?????儈?ф????????
2019ˉ2021?????亴??亩???????????119.81%???2021?????亴??亩3.75????к??????351.68%????PX???????????亴??????????2019ˉ2021???????⌒??????????1.35%???2021???????
21.50????к????39.81%??????
??????к????????????????????????????????0.08????????0.38%????PX?PTA???????????????⌒?????????а???仾??
δ2ε?????
2019ˉ2021????????????⌒
?л??????л?1.24%???2021??????????51.33????к????
3.05%?
??2021?????????????
3.33?????????』??????』?
??????????????2019ˉ2021???????????л??????л?7.20%???2021?????????34.47????к??л?4.10%???????????????????????
17.15%????????9.07%??у?????
72.90%??????????70.95?????
?????32.65%???????
2019ˉ2021???????????л??????л?15.32%???2021?????????5.04????к??л?25.94%???????』??????』???????????????????????????????????1.18???????????
2019ˉ2021???????????????????????47.46%???2021????????????4.12????к????98.92%????亴?????亩???????????
??2021?????????????????????23.64????????20.41%?????????????????????????????????????а??
ζ18 ??2021???????С?ю???????
亩?
?仍
????
????
?????????????????????????????
| 12.77 |
| 0.33 |
????????
????????
| 0.20 |
| 10.34 |
????
??
--???????????????????
??2022?3??????????仍
123.99????к????7.05%??????
???????????????58.79%???????41.21%???2022?3????
?????18.74????к????16.67%????????????????亩??????????????????26.49????
23.64
6-10-26
www.lhratings.com
к????36.60%??????????к???????????к????н??
3?????????δ1ε?????
?????????????c???????????ē?????????Щd???????2021
????????????????ē??????Α?ē????????d
2019ˉ2021?????????????????????9.24%???2020?????????36.57????к??????
28.60??????????????????
??100%???亩?????2021??????????65.12????к????9.20%??????????????????????????????????????????????????????????????????????????????59.83%?
13.39%?-0.01%?23.47%?????????
??ь????????????????っ????
??2022?3??????????68.98????к????5.92%????????
δ2ε??
????????Ц????????ē??????????ē??????d
2019ˉ2021???????????л??????л?27.63%???2021????????仍50.69????к??л?24.47%?????????????????????
89.88%???????10.12%???????
???????????к????н??
2019ˉ2021???????????л??????л?28.70%???2021?????????45.56????к??л?28.12%?????????а????????????????????????л??
?4 ??2021?????????ю
???????????????????
2019ˉ2021???????????л??????л?61.34%???2021?????????3.04????к??л?83.00%????????????????????????????16.46%???????????
76.06%????
2019ˉ2021?????????⌒?л??????л?54.96%???2020?????????5.04????к????л?82.81%?????????????ъ????????????2021?????????5.95????к????18.03%?????????????
2019ˉ2021?????????⌒??????????10.81%???2021?????????24.92????к????31.24%??????????к???????????????????????喴??1?????????
2019ˉ2021?????а??????????⌒?л??????л?39.35%???2021?????а??????????3.71????к??л?63.35%????а????????????????
2019ˉ2021??????????⌒?л??????л?15.37%??????????????????2021??????????5.13????к????37.81%?????????????
www.lhratings.com
2019ˉ2021?????????⌒?л??????л?16.89%???2021?????????4.28????к????16.47%???
?????????????????????????75.67%????????24.22%????
?5 2019?2021???????????????
???????????ē??????
?6 2019?2021??????????????
?
???????????ē??????
???????2019ˉ2021???????????л??????л?48.50%?????????2019ˉ2021?????????????63.94%?52.95%?43.77%???л??????????????55.07%?38.09%?
21.40%???л?????????????
?11.60%?5.80%?7.19%?⌒?л??
??2022?3????????仍55.01????к????8.51%?????????
87.35%???????12.65%???2022?3
?????????24.58????к????
38.60%????????72.37%??????
???????????17.79????к????40.17%?????????а???????????????????6.79????к????34.64%????????????????????????2022?3?????????????????????????????????44.37%?26.27%?8.96%??к?????儈0.60??????儈4.87??????儈1.78??????????????
??2022?3??????????????1???????仍?????????????????а????????????
ζ19 ??2022?3?????????????
????????
????
| 1???? |
1~2
?
| 3????к |
????
| 4.20 | 0.00 | 0.00 | 0.00 | .20 |
????
| | 6.39 | 0.00 | 0.00 | 0.00 | .39 |
| а??? |
????
???
| 7.20 | 0.00 | 0.00 | 0.00 | .20 |
????
| 0.00 | 0.09 | 0.09 | 0.53 | .71 | |
| ? | 1.77 | 1.90 | 1.65 | 0.00 | 5.32 |
』???
| 0.00 | 0.06 | 0.06 | 0.64 | .76 |
??
| .55 | 2.06 | 1.81 | 1.17 | 24.58 |
???????ē???????Е?????????
4?????2019
?2021
?ē??????????ē?????????γ???????ē?2022
????????d????????????ē??????d
2019ˉ2021?????ъ??⌒?л??????л?6.08%?2021???????ъ??194.79???????19.51%??????????????????????????2019ˉ2021?????ъ??????9.84%?
6.24%?4.61%???л??2021??ъ???
??л?1.63??????????????ъ????л━???
www.lhratings.com
???????2019ˉ2021???????仍??л??????л?63.79%?2021???????仍?1.26?????л?25.17%????????????????????????????????????????????10.96%?83.26%?7.47%?-1.70%?????????????????0.14???????н???????1.05?????л?5.60%??????0.09???????18.97%??????????????????-0.02?????л?105.98%????????????????к??????2019ˉ2021????????????4.34%?1.03%?0.64%??????????????????
?????????2019ˉ2021???????????-0.07???-0.43???0.38???⌒?л?????????????????????????⌒????????????????ъ?????仍???
?7 2019?2021????????γ
????%?
???????????????????澳
?к????????2019ˉ2021???????仍???11.56???7.90???7.91???⌒?л??????л?17.29%?
???????2019ˉ2021?????????????10.80%?7.70%?8.42%?⌒?л???????????14.69%?9.82%?9.78%???л??о???????????????а??
ζ20 2021???????????Α
????
| ?ъ?????? | ??????%?? | ???????%?? | ???????%?? | |
| ?????????? |
| 289.80 | 5.72 | 6.30 | 3.66 | |
| ??????、??????? |
| 25.85 | 6.48 | 8.18 | 0.05 |
??
| 94.79 | 4.82 | 6.57 | 0.28 |
?????Wind
2022?1ˉ3???????ъ??53.33???????28.78%??????????????к?????ъ????8.93%?????3.48??????????????к??о??????????????
5????
2019
?2021
?ē??????????????ē2021
??????ē???????????2019
??ю?????????ē???????????ē???????????????ē???????????я???????ē?????d
ζ21 ?????????????c%?
亩?
2019
?
| 2020 |
?
| 2021 |
?
| 1ˉˉ3?? | ||||
| ?????????? | 302.11 | 158.85 | 173.34 | 49.50 |
| ?????????? | 227.63 | 152.71 | 174.07 | 51.36 |
| ??????????仍 | 74.48 | 6.14 |
-
| 0.73 | 1.86 | |||
| ?????????? | 3.35 | 2.52 | 3.53 | 1.19 |
| ?????????? | 26.74 | 6.68 | 9.63 | 2.93 |
| ?????????仍 |
-
-
| 23.39 | 4.16 |
-
| 6.10 | 1.74 | |||
| ???????????仍 | 51.09 | 1.98 |
-
| 6.83 | 3.60 | |||
| ?????????? | 179.86 | 89.10 | 86.51 | 25.48 |
| ?????????? | 219.66 | 82.62 | 108.83 | 18.49 |
| ?????????仍 |
-
| 39.80 | 6.48 |
-
| 22.32 | 6.99 |
?????
| 112.84 | 96.39 | 87.97 | 91.62 |
???????????????????澳
????????2019ˉ2021????????????⌒?л??????л?
24.25%?????????⌒?л?????
?л?12.55%?2019ˉ2021????????
www.lhratings.com
???仍???74.48???6.14???-0.73?????л??2020???л??????????????2019???????????????2021???л????????????к??????????????????2019ˉ2021???????????л????????а??
????????2019ˉ2021????????????⌒??????????2.72%?????????⌒?л??????л?
39.97%?2019ˉ2021???????????
仍???-23.39???-4.16???-6.10???⌒?л??????л?48.93%????2019??????й???????ъ????????????????
2019ˉ2021??????????????仍???51.09???1.98???-6.83?????л??2021???????????н????????????????????????
????????2019ˉ2021??????????????л??????л?
30.65%?????????⌒?л?????
?л?29.61%?2019ˉ2021???????????仍???-39.80???6.48???-22.32???⌒??????2019??2021??????????????????????
2022?1ˉ3???????????????1.86???????60.01%????????????????????????????????????1.74????????????6.99???
6?Ъ??γ
???????????ē???Ъ????γ??????ē??????????????????ē??ē??????????ē???????????d
ζ22 ??Ъ??γ
亩?
亩?
2019
?
| 2020 |
?
????????
?????%?
| 110.15 | 121.37 | 141.52 | ||
?????%?
| 86.79 | 97.11 | 94.33 | |
| ??????????%? | 83.11 | 9.68 | 1.60 |
??????????
| 0.88 | 1.43 | 1.46 |
????????
EBITDA????
| 24.02 | 16.62 | 15.10 | ||
????/EBITDA???
| 2.78 | 2.21 | 1.17 | |
| 4.71 | 10.64 | 24.84 |
????/???????
| 14.61 | 3.93 | 1.20 |
?????????????????ē?????????????????????
???????????2019ˉ2021?????????????????????к??????????⌒?к?????????????л??2021???????2022?3?????????о???????151.69%?108.39%??к?????儈10.16??????儈14.06???????????????????????????????2019ˉ2021??????????仍?⌒?л━?EBITDA??л━???????/EBITDA?EBITDA??????????????????????????????????????儈≤????2022?3??????????31.38?????????仍?5.18???????オ???????????к?????????????
??2022?3??????????????仍?6.00????????ьй??????????????2021?8?4????????????????┑??й?→?
??2022?3????????????????亩?
7????????
?????????????ē2021
???????ē??????????d
??2021?????????仍70.94????к????25.17%?????????
www.lhratings.com
???????????????????
22.71????32.01%???????48.23?
???67.99%?????????????????????????98.35%??????2021?????????仍6.86????к??????866.04%??????????????????????????6.15%?????????????87.65%???????2021???????9.67%??2020??儈
8.41???????2021?????????
???????????2021????????????64.08????к????14.50%??????????????????????????????????38.96????60.80%??????
16.85????26.29%???????6.11??
??9.54%????????2.16????
3.37%??????????????????
???????っ????
2021??????ъ???3.06??????仍?5.98??????????????
6.30???
??????2021???????????????仍?-9.30???????????仍2.92???????????仍2.13???
????????????
?????????????????????d????????ē????????????Щ?????????ē EBITDA
?Щ??????????d????????????ē?????????d??????ē?????????Ъ??????d
1. ??????????????
????????仍н?????25.00????25.00????????仍к?25.00?????????????仍???2021??????????????4.96??1.41????????????????≤??????
?2021????????????????????????н????л????????????????????????????????43.77%?21.40%?7.19%к??
53.75%?39.62%?31.57%?????≤?к??
?????????
2. ????Ъ?????
???????????????????????????????? EBITDA?????????????
ζ23 ????Ъ?????
亩?
| ??????????? |
| 30.04 | |
| ?????? |
/??????????
| 5.77 | |
| ???? |
/??????????
| -0.02 | |
| ??????? |
/EBITDA???
?????Щ???????????????????Щ??????ζ??????????С???????????????????????????
?????????????????????й????????????????????????????85%????????????????л?↓????????ь??????????????????????????й???????????????????н?????????130%??130%????????????仍н????3000з??????????????????????????????????????????
???????????????????????????????л?↓????а??????????????????????????????亴???亴???????????????????л??????н?亪???????????????????????????儈???????????????????????????????????????л?↓?????
???????????????????亴???????????а?л?????
1.99
6-10-31
www.lhratings.com
????????????亩??????????????????а????
?ж? ??
???????仾????仾???亩??????????????????????????????AA???????????AA??????っ??
6-10-32
澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳??????????澳
www.lhratings.com
??1-1 ??2022?3?????????
?????????
6-10-33
澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳??????????澳
www.lhratings.com
??1-2 ??2022?3?????????
??
?????
????
??ъ?
| ??/????????%?? | ||||
| 1 | 100.00 | |||
| 2 |
??????????
| 7736 |
з?
??ъ?????????ъ?
| 100.00 | ||||
| 3 | 100.00 | |||
| 4 | 100.00 | |||
| 5 |
???ъ??????
| 185000 |
з?
?????????о??
| 100.00 | ||||
| 6 | 100.00 | |||
| 7 | 100.00 | |||
| 8 | 100.00 | |||
| 9 |
??й????????
| 4000 |
з?
??
| 100.00 | ||||
| 10 | ??й???????? |
??
1000з? ???????
| 100.00 | |||
| 11 |
???????????
7500з?
| ???????????????? |
?????о??
| 100.00 | |||
| 12 |
????????
| 10000 |
??
??
| 100.00 |
????φ????
澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳??????????澳
www.lhratings.com
.??2-1 ?????????δ????ε
亩?
?????????
| 52.69 | 47.12 | 18.47 | 21.30 | |
| 151.35 | 126.75 | 115.82 | 123.99 | |
| 54.57 | 59.64 | 65.12 | 68.98 | |
| 59.72 | 33.02 | 12.69 | 17.79 | |
| 7.16 | 3.67 | 5.04 | 6.79 | |
| 66.88 | 36.70 | 17.74 | 24.58 | |
| 220.82 | 163.00 | 194.79 | 53.33 |
???仍????
| 11.56 | 7.90 | 7.91 | 5.09 | |
| EBITDA |
????
| 24.02 | 16.62 | 15.10 | -- |
???????????
| 74.48 | 6.14 | -0.73 | -1.86 |
????
???????????
| 18.12 | 8.98 | 11.07 | -- |
?????????
| 17.07 | 8.40 | 10.05 | -- |
??????????
| 2.61 | 1.17 | 1.61 | -- |
??????
?
| 112.84 | 96.39 | 87.97 | 91.62 |
?ъ????
?
| 9.84 | 6.24 | 4.61 | 8.93 |
???????
?
| 10.80 | 7.70 | 8.42 | -- |
???????
?
| 14.69 | 9.82 | 9.78 | -- |
??????????
?
| 11.60 | 5.80 | 7.19 | 8.96 |
??????????
?
| 55.07 | 38.09 | 21.40 | 26.27 |
??????
?
| 63.94 | 52.95 | 43.77 | 44.37 | |
| 110.15 | 121.37 | 141.52 | 151.69 | |
| 86.79 | 97.11 | 94.33 | 108.39 | |
| 83.11 | 9.68 | -1.60 | -- | |
| 0.88 | 1.43 | 1.46 | 1.20 | |
| 4.71 | 10.64 | 24.84 | -- | |
| 2.78 | 2.21 | 1.17 | -- |
?φ2022?ж??????????χ??????ⅴ????〕?ⅴ??????????χ2019??????????????????????χ?--?????у??????φ??????????????
澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳??????????澳
www.lhratings.com
??2-2 ?????????δ????/?????ε
亩?
| 4.37 | 4.70 | 0.68 | |
???仍????
| 12.04 | 56.68 | 70.94 | |
| 11.00 | 55.97 | 64.08 | |
| 0.04 | 0.01 | 0.00 | |
| 0.00 | 0.00 | 0.00 | |
| 0.04 | 0.01 | 0.00 |
?ъ??????
| 5.53 | 3.34 | 3.06 | |
| 0.76 | 3.75 | 5.98 | |
| EBITDA |
????
| / | / | / |
???????????
| 0.98 | 0.62 | -9.30 |
????
???????????
| 3.96 | 3.93 | 4.30 | |
?????????
| 3.11 | 2.92 | 5.26 |
??????????
| 0.47 | 0.10 | 0.05 |
??????
?
| 61.85 | 58.77 | 49.68 |
?ъ????
?
| 0.34 | -2.26 | -4.05 |
???????
?
| / | / | / |
???????
?
| 6.92 | 6.71 | 9.33 |
??????????
?
| 0.00 | 0.00 | 0.00 |
??????????
?
| 0.35 | 0.02 | 0.00 |
??????
?
| 8.70 | 1.25 | 9.67 | |
| * | * | * | |
| * | * | * |
??????????
?
| 93.91 | 87.21 | -135.59 | |
| * | * | * | |
| / | / | / |
????
???
| / | / | / |
?φ2022?ж?????????χ?/????????θ?*?????????????????????????????
澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳??????????澳
www.lhratings.com
??3 ???????????
???〦
| ???〦 | ???? |
????
| ???? |
???仍??????
?1?2???????=???-к??/к?×100%?2?n???????=ǒ(??/?n?)^?1/(n-1)?-1?×100%
???仍???????????????
??????????ъ?????????
?ъ????????????仍??????
???仍????????????
| ?????? |
????????
| ???????? | ?ъ???/????????仍+??????+?????亩??? |
??????
| ?????? | ?ъ??/?????仍 |
???????
| ??????? | ?ъ???/?????仍 |
?????
| ????? | ??????????????/?ъ???×100% |
????
| ???? |
??????
| ?????? | ????+????????/??????+????+?????×100% |
??????
| ?????? | ???/?????×100% |
?ъ???
| ?ъ??? | ??ъ???-?ъ??-〾?????/?ъ???×100% |
??????
| ?????? |
?????
| ????? | ???仍/????×100% |
?????????
| ????????? | ????/?????+????+??????×100% |
?????????
| ????????? | ????/?????+??????×100% |
????
| ???? | ???仍/?????×100% |
????????
| ???????? |
EBITDA????
| EBITDA???? | EBITDA/???? |
????/ EBITDA
| ????/ EBITDA | ????/ EBITDA |
????????
| ???????? |
????
| ???? | ??????/??????×100% |
????
| ???? | ???????-???/??????×100% |
?????????
| ????????? | ?????????仍/??????×100% |
???????
| ??????? | ?????/???? |
???????=????+???????+????+???亩????????
????=????+???????+а??????????+????+??????????=????+????+』???+??????????=????+????EBITDA=???仍+???????+??????+???????+??????=???????+???????
澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳??????????澳
www.lhratings.com
??4-1 ?????????????
???????????????й??????????AAA?AA?A?BBB?BB?B?CCC?CC?C??AAA??CCC?????л?????а????????+ā?-ā??????????儈????????
???????????????????儈????????????儈????????????????儈??н??儈??????????????
??????????л??
?????
| ????? | ?? |
AAA
| AAA | ????????????н?н??????????????? |
AA
| AA | ???????????н????????н???????? |
A
| A | ????????????н??????????????? |
BBB
| BBB | ??????а???н??????????????а? |
BB
| BB | ??????????н???????????????儈 |
B
| B | ??????????????????????????儈 |
CCC
| CCC | ?????????????????????????儈 |
CC
| CC | ?????????????????н??????? |
C
| C | н????? |
??4-2 澳??????????????澳
????????????????????????????
??4-3 ?????????
????????????а???????????????????????↓?????っ?????????
| ???? | ?? |
↓?
| ↓? | ??????????????????????? |
っ?
| っ? | ????っ???????????????? |
??
| ?? | ????н?????????????????? |
???
| ??? | ???亩??????н?????????????????????? |
澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳澳??????????澳
www.lhratings.com
??????????????
?????????????
??????????????????
???????????????????????л???????ā???ъ?????????????亩??????????????????????????????н???????
??й????????????л?????ā???????????????????????????????????????????????????????亩???????????????
???????亩?????????????????????亩??????????????亩?????????????????????
??????????????????????????????亩???????????????????????????亩????????????亩?????????????????????????????????????????????????????????????????????????????
????н??????????????????????????????????????????→??????