三个皮匠报告
最新
报告分类 研搜
热门标签
BETA
政策库
自研报告
new
入驻
搜索

FCFF计算过程亿港元FY22FY23FY24FY25FY26FY27FY28FY29FY30FY31终值税前利润6.17.08.49.711.212.513.915.416.818.3-行业数据

FCFF计算过程亿港元FY22FY23FY24FY25FY26FY27FY28FY29FY30FY31终值税前利润6.17.08.49.711.212.513.915.416.818.3
FCFF计算过程亿港元FY22FY23FY24FY25FY26FY27FY28FY29FY30FY31终值税前利润6.17.08.49.711.212.513.915.416.818.3
2）FY2027-FY2031中期发展阶段公司进入平稳发展阶段，增长率有所下降。预计公司在该阶段的营收增速分别为+10.0%/+10.0%/+10.0%/+8.0%/+8.0%；自由现金流现值合计为 19.9亿港元。
行业数据 下载图片 原图定位
图片属性
图片格式：PNG 图片大小：101KB 图片尺寸：2279*615
同报告图片
 / 4
FCFF计算过程亿港元FY22FY23FY24FY25FY26FY27FY28FY29FY30FY31终值税前利润6.17.08.49.711.212.513.915.416.818.3_第1页
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
FCFF计算过程亿港元FY22FY23FY24FY25FY26FY27FY28FY29FY30FY31终值税前利润6.17.08.49.711.212.513.915.416.818.3_第2页
FCFF计算过程亿港元FY22FY23FY24FY25FY26FY27FY28FY29FY30FY31终值税前利润6.17.08.49.711.212.513.915.416.818.3_第3页
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
FCFF计算过程亿港元FY22FY23FY24FY25FY26FY27FY28FY29FY30FY31终值税前利润6.17.08.49.711.212.513.915.416.818.3_第4页
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
FCFF计算过程亿港元FY22FY23FY24FY25FY26FY27FY28FY29FY30FY31终值税前利润6.17.08.49.711.212.513.915.416.818.3_第5页
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
所属报告： 维珍妮：进入三重收获期稳健经营特性彰显-220612（28页）.pdf
打包全文图表
全行业研究报告分享下载平台
  • 0731-84720580
  • 商务合作：really158d
  • 友链申请 (QQ)：1737380874
关于我们
更多
关于我们
三个皮匠报告微信公众号
三个皮匠报告微信小程序
扫码咨询网站充值下载问题
友情链接：
营销自动化 亿欧智库 微播易 阿里妈妈
copyright@2008-2013 长沙景略智创信息技术有限公司版权所有        网站备案/许可证号：湘B2-20190120 | 工信部备案号：湘ICP备17000430号-2 | 公安备案号：湘公网安备43010402001071号
客服
商务合作
小程序
服务号
折叠