三个皮匠报告—— 严选型全行业研究报告分享下载平台,您的专属行业智库!
欢迎来到三个皮匠报告!
登录
帮助中心
首页
最新
研搜
BETA
合集
英文
会议
数据
财报库
政策库
自研报告
入驻
您的当前位置:
首页
>
行业数据
>
儒竞科技FCFE预测(单位:亿元)
儒竞科技FCFE预测(单位:亿元)
行业数据
下载Excel
下载图片
原图定位
图片属性
图片格式:PNG
图片大小:71KB
图片尺寸:2348*409
同报告图片
/
4
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
所属报告:
儒竞科技-公司研究报告-热泵控制器领导者新能车热管理及自动化构筑新增长曲线-250710(36页).pdf
打包全文图表
相关数据
FCFE绝对估值相对折现率和永续增长率的敏感性分析(元)
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
收藏
行业数据
2025-08-20
原图定位
查看详情
FCFE估值,绝对估值相对折现率和永续增长率的敏感性析(亿元RMB)
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
收藏
行业数据
2025-02-06
原图定位
查看详情
表12展示了在剔除FCFE<0的个股后,CFP与CFP分位点因子的表现情况。自2010年以
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
收藏
行业数据
2024-09-30
原图定位
查看详情
图48.每期剔除FCFE<0的股票数量及比例
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
收藏
行业数据
2024-09-30
原图定位
查看详情
图18.近3年主要宽基指数的FCFE/Profit(单季度)
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
收藏
行业数据
2024-09-30
原图定位
查看详情
图9、2020-2022年八大建筑央企FCFF总额和FCFE
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
收藏
其它
2024-01-11
原图定位
查看详情
展望至2035年FCFE测算核心假设
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
收藏
其它
2023-12-21
原图定位
查看详情
英华特FCFE预测(单位:亿元)
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
收藏
行业数据
2023-08-25
原图定位
查看详情
FCFE现金流折算法估值表(单位:百万元)
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
收藏
行业数据
2023-06-07
原图定位
查看详情
图表80.美丽田园FCFE贴现率和永续增长率敏感性分析
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
收藏
行业数据
2023-05-15
原图定位
查看详情
公司FCFE预测(单位:亿元)
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
收藏
行业数据
2023-01-04
原图定位
查看详情
公司FCFE预测(单位:亿元)
fCAgfCAyMDIyRSB8IDIwMjNFIHwgMjAyNEUgfCAyMDI1RSB8IDIwMjZFIHwgMjAyN0UgfCAyMDI4RSB8IDIwMjlFIHwgMjAzMEUgfCAyMDMxRSB8IDIwMzJFIHwgMjAzM0UgfCAyMDMzRSB8CnwgLS0tIHwgLS0tIHwgLS0tIHwgLS0tIHwgLS0tIHwgLS0tIHwgLS0tIHwgLS0tIHwgLS0tIHwgLS0tIHwgLS0tIHwgLS0tIHwgLS0tIHwgLS0tIHwKfCBGQ0ZGIHwgNS4wIHwgMC4yIHwgMTAuMSB8IDIuMSB8IDIuMyB8IDIuNCB8IDIuNSB8IDIuNyB8IDIuOSB8IDMuMCB8IDMuMiB8IDMuNCB8IDExMy45IHwKfCDotLTnjrAgfCA1LjAgfCAwLjIgfCA5LjIgfCAxLjggfCAxLjkgfCAxLjkgfCAxLjkgfCAxLjkgfCAxLjkgfCAxLjkgfCAyLjAgfCAyLjAgfCA2Ni4zIHwKfCDmnYPnm4rku7flgLwgfCAgfCAgfCAgfCAgfCAgfCAgfCAgfCAgfCAgfCAgfCAgfCAgfCA5Ny44IHwKCui1hOaWmeadpea6kO+8muWuieS/oeivgeWIuOeglOeptuS4reW/g+a1i+eulw==
收藏
行业数据
2023-01-04
原图定位
查看详情
公司FCFE预测(单位:亿元)
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
收藏
行业数据
2022-12-23
原图定位
查看详情
新宝FCFE预测(单位:亿元)
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
收藏
行业数据
2022-06-10
原图定位
查看详情
最新数据
全球全年龄段奶粉市场规模(亿美元)
收藏
行业数据
2026-07-30
原图定位
查看详情
全球酸奶及发酵乳制品市场规模(亿美元)
收藏
行业数据
2026-07-30
原图定位
查看详情
全球药用级益生菌市场规模(百万美元)
收藏
行业数据
2026-07-30
原图定位
查看详情
全球益生菌膳食补充剂市场规模及增速
收藏
行业数据
2026-07-30
原图定位
查看详情
全球拥有AKK专利菌株的核心企业
收藏
行业数据
2026-07-30
原图定位
查看详情
第二阶段,考虑到儒竞科技市占率较小,仍有较大提升空间。另外,公司持续拓展海外市场,海外业务收入有望保持较快增长。我们预计公司自由现金流保持提升趋势,考虑到儒竞科技的成长属性较强,我们给予公司半显性期增长率 10%;3)2037年以后为第三阶段,预计公司市占率已较高,业务发展进入成熟期,公司将保持稳中有升的增长趋势,此时现金流充足,业务稳定,给予公司永续增长率 2%。
行业数据
原图定位
当前图表所属:
儒竞科技-公司研究报告-热泵控制器领导者新能车热管理及自动化构筑新增长曲线-250710(36页).pdf
儒竞新能源汽车电动压缩机变频驱动器与竞品对比
儒竞产品在客户采购中占比
儒竞HVAC/R变频驱动器及系统控制器与竞品对比
近几年欧美出台的热泵支持政策
下载图片或Excel,需升级至尊VIP会员或「预见者」VIP
立即去升级
客服
商务合作
小程序
服务号
回到顶部
折叠
微信扫码登录
微信扫码登录
双重福利,扫码领取!
关注公众号『三个皮匠报告』,免费领取报告
1.100+最新优质行业报告
2.每周免费精选报告分享
手机快捷登录
账号登录
记住密码
忘记密码?
验证即登录,未注册将自动创建账号
获取验证码
收不到验证码注意事项
登录代表您已阅读并同意
《三个皮匠服务条款》