【公司研究】老凤祥-百年老店煥发新活力-2020200630[32页].pdf

1、 / 20203 3891 2018 2018 2019 2020 2020 2020-2022 6.10%13.63%11.00%4.21%21.25% 16.60%EPS2.803.403.97 PE 171412 20 2018A 2019A 2020E 2021E 2022E 43,784 49,629 52,658 59,838 66,419 (+/-)% 9.98% 13.35% 6.10% 13.63% 11.00% 1,205 1,408 1,467 1,779 2,074 (+/-)% 6.02% 16.89% 4.21% 21.25% 16.60% 2.30 2.69 2.

2、80 3.40 3.97 19.54 17.69 17.19 14.18 12.16 3.80 3.55 3.23 2.88 2.56 (%) 19.46% 20.06% 18.81% 20.35% 21.07% (%) 0.00% 0.00% 0.00% 0.00% 3.87% () 523 523 523 523 523 2020/6/24 6 56.00 48.21 12 35.6556.19 25,220 523 A 317 B/H 206/0 2 -17% -8% 1% 10% 19% 2019/72019/102020/12020/4 % 1M 3M 12M 11% 24% 9%

3、2% 10% 2% 600655.SH -20190429 600612.SH -20190429 002867.SZ -20200109 S0550517110003 (021)20361142 S0550119010017 (010)58034568 600612 / 2020-06-30 2 / 32 1. 5 1.1. 5 1.2. . 6 1.3.“” . 8 1.3.1. . 8 1.3.2.“” . 8 1.4. 11 2. . 12 2.1. 12 2.1.1. . 12 2.1.2. 13 2.2. 15 2.2.1. . 15 2.2.2. . 16 2.2.3. 16 2

4、.3. . 17 2.3.1. . 17 2.3.2. 18 2.3.3.2020 . 18 3. . 19 3.1. . 19 3.1.1. . 19 3.2. . 20 3.2.1. . 21 3.2.2. 21 3.3. . 22 3.3.1. 22 3.3.2. 22 3.3.3. 23 4. . 23 4.1.1. 23 4.1.2. 24 5.ROE . 25 6. . 27 6.1. . 27 6.2. . 28 3 / 32 7. . 29 1 . 5 2 . 6 3 . 7 4 . 7 5 . 8 6 . 8 7 . 8 8 . 9 91999“” . 9 102009 .

5、9 11201027.57% . 10 122018“”.11 132013 .11 142013 .11 15. 12 16 . 12 17 . 12 18. 12 19 . 13 20. 13 21. 14 22. 14 23 . 14 24. 14 25 . 15 26. 15 27 . 16 28. 17 29. 17 30. 18 31. 18 32. 18 33. 19 34. 19 352012 . 19 36 . 20 37 . 20 38. 21 39IP . 21 4 / 32 40 . 22 41. 24 422001% . 24 43 . 25 44 . 25 45.

6、25 46 . 26 47 . 26 48. 26 49. 26 50ROE . 27 51. 27 52. 27 53 . 27 1“” . 7 2 . 28 3 . 28 5 / 32 1. 1.1. 1848172 199220203 3891 2019 15500204BrandZ 10015500 2018 1 1848-19491848 1948 1951-19921951 1953 1985 1992-20091992 6 / 32 19961998 50.44%2009 2009-2019 2009 108.50485.41 16.16%201223012019 3891227