20240317_东方证券_公用事业行业央国企改革专题研究：关注电网、水务、垃圾焚烧行业国企的竞争优势和价值提升_27页.pdf
|2023 5200 6700 2.WUAZwPtOmPnMsMsRsPqPmNaQbP6MmOrRtRqMjMmMtQiNrQwPaQqQwPMYnNtPxNoMzR 3.1.3.5.6 2024 3 5.7.8.9.10 2024 3 5.11.12.13.4 1-1 1978 1986 1979 1979 1981 1984 1987 1992 1988 1992 1993 2002 1993 1999 1999 2003 2013 2003 2003 2007 AnwLrjrJfxSnknB/utRkCLzkDSe1RnSOm2svFrHBRVkCmhbyTKl1qORBWABPdoRb 5 2008 2014 2015 2020 2020-2022 2023 2023 2025 2023 6 2023 2025 2024 1 2020 2024 2020 2019 2021 2023 2024 2 6-2023 2022 GDP 2024 2 2023-2024 2023 2024 GDP 2015 7 2017 76 3 2024 1 2023 2023 9.22 6.7%2018-2022 6.14%1 30 2023-2024 2024 9.8 2023 6%2024 3 3 3500 2.23 6700 2.9 3 2.57 2 8 3 4 2023 5200 2019 3.87%2022 5012 2.66%2022 895 6700 1340 5 6 9 2023 29.2 13.9%6.1 55.2%4.4 20.7%2023 9675 30.1%10.64%9.81%10.24%30%5275 5.4%2018-2022 2023 12 50%2024 2023 3 1/3 15%7 2023 8 2018-2023 1)2)3)4(931994.CSI)-2024 3 5 600406.SH 1970 10 601179.SH 287 600517.SH 278 000400.SZ 246 600131.SH 213 600312.SH 197 688248.SH 154 002063.SZ 105 600550.SH 77 600268.SH 54 600973.SH 55 000682.SZ 118 002276.SZ 94 600468.SH 54 300341.SZ 48 300510.SZ 40 300831.SZ 32 300711.SZ 30 Wind 9(931994.CSI)-3 5 11 wind 1.2.3.12 2002 1995 BOT BOT 10 2004 2005 2005 3 2010 2010 13 2014 PPP 10-PPP 2023 11 8 PPP 11 28 13 2022 3556 2215 62.3%2022 2.8 2.3 83.7%A H PPP 11 12 5 2024/3/5 0270.HK 601158.SH-600008.SH 000598.SZ-0371.HK 600323.SH-50%55%60%65%70%050010001500200025003000350040002017 2018 2019 2020 2021 2022 60%65%70%75%80%85%90%0500010000150002000025000300002017 2018 2019 2020 2021 2022 14 53 4 2024 3 5 285 12%18 1440 59%30 712 29%13 3 5 wind,285,12%,1440,59%,712,29%,11,0%000685.SZ-600461.SH-0855.HK 003039.SZ-601199.SH-600283.SH-601368.SH-603759.SH-3768.HK-2281.HK-6839.HK-wind 2024 3 5 15 60%50%6 2024 3 5 2024/3/5%2018 2019 2020 2021 2022 0270.HK 601158.SH 600008.SH 000598.SZ 0371.HK 600323.SH 000685.SZ 600461.SH 003039.SZ 600874.SH wind 7(,)%2018 2019 2020 2021 2022 69.74 74.91 85.44 84.50 84.17 94.55 74.09 69.01 59.38 67.89 60%63.22 47.46 34.95 32.09 30.26 30%38.58 37.63 38.81 37.85 115.18 19.93 24.71 22.86 20.38 20.67 20%17.50 18.47 16.96 15.42 15.65 29.87 35.24 30.04 30.19 30.12 30%20%39.95 50.43 60.12 63.37 50.18 50%28.58 28.69 28.77 20%30.19 30.11 30.04 30.06 30.10 20%wind 16 22 4 18 4 8 1 2022 0.5349/2 2022 71 3 2022 65%1 2023 0.5884/2 2023 80 3 2023 65%1 2024 0.6531/2 2024 90 3 2024 65%1 2019 2021 35%2021 2 2021 7.50%2021 3 2021 93.00%1 2019 2022 50%2022 2 2022 7.75%2022 3 2022 93.00%17 1 2019 2023 70%2023 2 2023 8.00%2023 3 2023 93.00%2020 2022 46.00%2022 7.00%2020 2022 20.00%2020 2023 70.00%2023 7.20%2020 2023 20.00%2020 2024 94.00%2024 7.50%2020 2024 20.00%40 2.5 50 4.5 60 6.5 PPP 2022 3241 218 6.7%2022 5983 1070 17.9%18 2022 384 44 11.5%14 15 16 A H PPP 0%1%2%3%4%5%6%7%8%9%10%05001000150020002500300035002017 2018 2019 2020 2021 2022 0%2%4%6%8%10%12%14%16%18%20%010002000300040005000600070002017 2018 2019 2020 2021 2022 0%2%4%6%8%10%12%14%16%18%20%0501001502002503003504004502017 2018 2019 2020 2021 2022 19 PPP PPP 9 3 5 603568.SH-600008.SH 0257.HK-600323.SH 0586.HK 601827.SH-601200.SH-1381.HK 603588.SH 601330.SH 000885.SZ-301175.SZ-002034.SZ wind 32 3 2024 3 5 166 8%6 595 30%23 1214 62%17 3 5 wind,166,8%,595,30%,1214,62%20 30%10%10%10 2024 3 5 2024/3/5%2018 2019 2020 2021 2022 21 wind 11(,)2018 2019 2020 2021 2022 603568.SH 30.7%30.7%30.3%11.0%15.5%10%600008.SH 63.2%47.5%34.9%32.1%30.3%30%0257.HK 34.1%30.7%30.6%30.7%32.0%0586.HK 14.6%15.0%14.1%13.9%4.1%600323.SH 17.5%18.5%17.0%15.4%15.6%10%601827.SH 34.9%30.1%32.7%10%601200.SH 10.3%12.7%15.2%16.3%21.6%10%1381.HK 15.0%20.0%19.9%19.9%20.0%603588.SH 10.3%12.7%10.3%10.3%11.0%10%601330.SH 42.6%27.9%55.4%20.0%22.5%10%000885.SZ 19.6%10.0%10.0%10.0%10.0%10%301175.SZ 38.2%10%002034.SZ 13.6%10.2%40.3%19.9%29.8%10%301109.SZ 23.6%79.2%10%300867.SZ 10.7%10.1%10.6%10%wind 9 3 6 2 12 2022 9.0%2022 16%2018-2020 2022 22 45%2023 9.1%2023 17%2018-2020 2023 55%2024 9.2%2024 18%2018-2020 2024 65%2020 2022 15.5%75 2022 7.70%75 2022 EVA 2020 2023 16.0%75 2023 8.0%75 2023 EVA 2020 2024 16.5%75 2024 9.50%75 2024 EVA 23 13 2016 Novago 2016 2017 Ecogreen Energy 2018 IGP 2018 2017 2017 2018 Urbaser 2016 EEW 2014 2019 2020 2023*2023*2023*2023*2023 2023 5200 6700 24 1)(600406)(688248)2)(600875)(601727)3)(601179)(000400)(000682)(600268)(600008)(601158)(600461)(601827)(000885)1 2 PPP 3 4 25 5 26 12 A 300 500 15%5%15%-5%+5%-5%5%-5%+5%-5%
