|1 2024 03 02()SAC S1110519070001 SAC S1110518080008 SAC S1110522110002 1-:-2023 12 2024-02-24 2-:R134a DMF 2024-02-20 3-:2024 2024-02-06 24 2 19-25 24 2 26-3 3 2 26()WTI 4.5%79.97/MDI/MDI/TDI/PVC 8.4%/5.9%/1.8%/1.4%/1.2%/0.8%/0.7%/VA/VE 8%/6.4%/1.8%/1.3%/1.2%/0.8%/0.8%/PVC/DMF/Texas+17.8%C+12.8%MDI+11.1%K3:MSB96%:+9.1%+8.4%2.82%300 1.38%300 1.45 11+6.51%+5.93%+5.26%+4.73%+3.66%2024-41%-36%-31%-26%-21%-16%-11%-6%-1%4%2023-03 2023-07 2023-11 300|2 1.4 2.4 2.1.4 2.2.5 2.3.6 3.6 3.1.10 3.2.11 3.3.12 3.4.13 3.5.14 3.6.15 3.7.15 3.8.16 4.16 5.18 1 A%.4 2%.5 3 A PB.6 4 A PE TTM_.6 5/.10 6/.10 7 40D/.10 8 PTA/.10 9/.10 10 POY/.10 11/.11 12-/.11 13/.11 14/.11 15/.11 16/.12 17/.12 18/.12 19/.12 20/.12 1ZEVyRsPnOpOoQoNmRoRrQ8OcM9PtRpPnPqMkPqQtQfQnNsOaQqQuMNZmQtOvPtOyQ|3 21/.12 22 MDI/.13 23 TDI/.13 24 PTMEG/.13 25 PO/.13 26 PP/.13 27 PC/.13 28 PVC/.14 29 PVC/.14 30/.14 31/.14 32/.14 33/.14 34/.15 35/.15 36/.15 37 R22 R134a/.15 38 R125 R32 R410a/.15 39/.16 40/.16 1.5 2.5 3 10.6 4 10.6 5/.7 6.8 7.16 8.18|4 1.1 2024.02.28 2 26()2 2024.02.28(EIA)2024 EIA 17/29/2023 102/EIA 20/2040/2025 10/2050/3 2024.02.28 4 2024.02.27 2024 2026 50%18 ULTRASIL ZEODENT SIPERNAT 5 2024.02.27 2 27 2.2.1.2.82%300 1.38%300 1.45 11 1 A%wind+6.51%+5.93%+5.26%+4.73%+3.66%|5 2%wind 2.2.+21.29%+16.25%+15.65%+15.5%+15.31%+14.53%+14.15%+13.7%+13.52%+13.43%1(/)(%)(%)(%)(%)300731.SZ 18.74 21.29 11.15-10.59-10.59 300530.SZ 20.25 16.25-0.30-27.55-27.55 688267.SH 18.18 15.65 3.89-5.41-5.41 300637.SZ 8.27 15.50 3.37-20.56-20.56 002211.SZ 3.39 15.31 10.06-15.25-15.25 603260.SH 55.66 14.53 5.02 9.14 9.14 300405.SZ 5.89 14.15-5.61-8.82-8.82 002915.SZ 13.94 13.70-3.19-23.66-23.66 300538.SZ 15.53 13.52 8.00-22.31-22.31 301076.SZ 27.45 13.43 1.29-19.07-19.07 wind-17.89%-7.08%-7.01%-6.65%-5.93%ST-5.05%-4.79%-4.59%-4.41%-4.38%2(/)(%)(%)(%)(%)300067.SZ 3.58-17.89-4.02 15.11 15.11 688323.SH 13.13-7.08-0.23-38.84-38.84 603051.SH 26.15-7.01-0.95-24.70-24.70 300321.SZ 14.18-6.65 1.72-26.72-26.72 002753.SZ 5.87-5.93-0.17-28.85-28.85 000525.SZ ST 6.77-5.05-1.46-20.63-20.63 688203.SH 9.35-4.79-0.43-28.19-28.19 605077.SH 19.56-4.59-1.11-9.61-9.61 688669.SH 13.21-4.41-1.05-29.51-29.51 300716.SZ 8.74-4.38-0.68-24.46-24.46 wind|6 2.3.3 1 PB 1.9 A PB 1.37 PE 19.97 A PE 13.55 3 A PB 4 A PE TTM_ wind wind 3.341 64 71 206 65 31 30 4 3 10 24/03/01 Texas$/Mbtu 1.4551 1.2352 17.80%-27.97%C/26.5 23.5 12.77%15.22%MDI/20000 18000 11.11%11.11%K3:MSB96%:/90 82.5 9.09%16.13%/16700 15400 8.44%18.44%/9.4 8.7 8.05%5.62%/4850 4500 7.78%11.49%/11100 10400 6.73%26.14%/106 100 6.00%1.92%/5350 5050 5.94%4.90%Wind 4 10 24/03/01/2390 2860-16.43%-16.43%/850 950-10.53%-15.00%/2025 2200-7.95%-27.03%/2200 2350-6.38%-24.79%/7800 8200-4.88%-1.27%/2010 2110-4.74%-16.60%FOB/1006.5 1056.5-4.73%14.05%/11 11.5-4.35%-6.78%A/9550 9950-4.02%1.06%/5050 5250-3.81%-9.66%Wind|7 5/2024/03/01-(1260)(1160)-702 667 5.23%-54.24%A-1095 1382-20.73%-5.97%PTA-PX 224 328-31.77%7.18%-280 534-47.61%-58.47%-1319 1403-5.99%54.30%-1361 1281 6.25%28.28%-(71)20-1454 1515-4.01%-9.25%PVA-6292 5892 6.79%14.48%DMF-312 410-23.90%-25.71%PVC-479 439 9.12%369.87%PVC-2269 2411-5.89%-22.50%-1216 1386-12.28%-38.30%-1391 1536-9.45%-34.42%-2520 2360 6.74%-17.70%MDI-8359 8074 3.53%20.83%MDI-11405 11002 3.67%8.59%MDI-12259 11974 2.38%8.32%MDI-15305 14902 2.71%2.70%TDI-12729 12484 1.96%1.63%BDO-1820 1765 3.12%187.75%-3204 3229-0.78%-13.53%-2783 2783 0.00%5.50%-PTA-750 691 8.48%2.52%POY-PTA-1226 1149 6.69%14.80%FDY-PTA-2551 2499 2.08%7.73%-5150 5150 0.00%17.05%-36465 36570-0.29%0.32%-MDI-PTMEG 13817 13871-0.39%6.74%PA6-6855 6936-1.16%-3.55%PA66-19421 19334 0.45%-2.05%-5576 5952-6.32%1.71%-2313 2656-12.94%-35.72%-(850)(650)-1783 2025-11.98%14.45%ABS-1371 1599-14.28%-0.16%PC-A 6355 5945 6.90%5.13%POM-10876 10980-0.95%-4.43%BOPET-1176 1116 5.38%-2.49%PBAT-PTA-BDO-AA 2001 1928 3.80%-11.63%-911 939-2.98%16.06%-200 160 25.00%-69.23%-2540 2560-0.78%17.59%-1194 794 50.31%9.10%()-851 802 6.10%-16.02%()-953 960-0.74%32.12%260 169 53.71%106.87%-200 197 1.69%5.25%-1563 1428 9.45%-10.79%-706 450 56.94%121.57%|8-10812 10890-0.72%-6.35%-CCMP 33000 34000-2.94%-4.62%-9444 9444 0.00%2.16%-9100 9100 0.00%13.89%R22-12861 12808 0.41%22.48%R32-11780 10700 10.09%220.11%R125-26334 24400 7.93%116.70%R134a-18009 17745 1.48%59.10%R410a-R125-R32(750)(230)-DMC-4386 3005 45.94%77.91%-(4045)(3971)-(1355)(1281)-DOP-619 541 14.29%78.54%EVA-4389 4621-5.00%-24.33%-/6 8.4%16 77%4 PVC PVC 0.7%PVC PVC PVC PVC 0.32%80.20%PVC 3.27%89.46%PVC 8%6.4%2024 9 4265 375 3271 19 1578 11 1106 3 587 88.88%80.71%5.9%4871.6 2 29 4042.3 82.98%2 29 10220 8150 79.75%VA VA 1.2%A 90/100/80-83/VE VE 0.8%E 72-75/70/70/62-65/83.2%|9 1.8%63.43%67.66%56.17%90 85.34%36.76%0.8%2/29 78.03%1.79%9 5-7 4-5 4 4 3-4 2-3 2-3 3-6 4-5 2-3 1.3%18.44 1.02%0.3 0.47 36.10%2.87%4662 3.21%MDI MDI 1.8%MDI 1.4%24/1 18 1 31 40 80 1 31 1 40/3 4 30 2 19 B MDI 8 TPU 3-4 TDI TDI 1.2%TDI TDI 2024 3 4 30 TDI TDI 0.8%2.73%82.84%212800 3.4%DMF DMF DMF 17325 DMF DMF wind 24/03/01|10 3.1.1.5D 1.34/120D 4.35/40D 2.99/PTA 5900/0.6%7383/POY150D 7875/0.3%1.5D 1.46/5/6/7 40D/8 PTA/9/10 POY/|11 11/3.2.()2250/1.3%55%3150/1.6%-64%3600/60%2390/16.4%50%3500/12-/13/14/15/2.52/5.85/2.32/8.5/1.2%2.3/|12 16/17/18/19/20/21/3.3.MDI MDI 2.11/1.4%MDI 1.72/1.8%TDI TDI 1.71/1.2%PTMEG 1800 PTMEG 1.58/PO 0.9/PC 1.5/0.3%|13 22 MDI/23 TDI/，24 PTMEG/25 PO/，26 PP/27 PC/，3.4.PVC 5640/0.7%PVC 6000/2025/8%2200/6.4%|14 28 PVC/29 PVC/，30/31/，3.5.1.32/0.8%1.29/1.32/1.5%0.93/3.3%NS 2.33/CZ 2.15/32/33/|15 34/35/3.6.2480/1.68/36/3.7.R22 R22 2.15/R134a R134a 3.25/R125 R125 4.25/4.9%R32 R32 2.4/4.3%R410a R410a 3.25/3.1%37 R22 R134a/38 R125 R32 R410a/|16 3.8.DMC 1.67/8.4%ECT300%21/WNN 21/39/40/4.7 600309.SH 2023 1325.54 1.64%127.03 6.65%449.28 8.78%41.35 28.21%23-25 TDI MDI ADI 600426.SH 2023 193.46 15.92%29.27 47.11%69.87 7.91%12.18 18.84%2022 20 6 66 3 480t/h 002001.SZ 2023 110.12 7.54%21.01 30.22%35.94 2.74%6.18 22.48%+600486.SH 2023 92.74 29.22%13.61 16.94%22.07 37.6%2.37 91.37%42 28.28+002643.SZ 2023 7.21-7.93 0%-10%0.79-0.87/PI 300019.SZ 2023 26.06 3.3%3.15 25.9%2023 21/5/26/|17 301035.SZ 2023 85.19 28.51%7.22 44.74%34.75 15.99%2.97 28.93%2022 12 31 300 4,900 Sarabia 131 688106.SH 2023 17.8 23.87%2.59 53.31%6.46 27.45%0.97 37.72%2021 24000/5000/268/2022 5 2023 3 1700 1000 002597.SZ 2023 40.93 25.96%5.64 57.71%14.19 26.43%1.6 66.54%22 17-688269.SH 2023 13.4 3.11%0.98 44.21%3.7 18.2%0.07 86.01%2023 A 5 30 5 PVC PDH 688639.SH 2023 13.64 38.67%3.2 47.42%5.14 44.92%1.29 46.19%2022 5 5 PDO 5 20 A 000553.SZ 2023 246.6 12.17%-10.42 7.68 74.07 20.20%-8.0 0.36 Q2 Q3 603599.SH 2023 50.91 23.04%13.23 28.48%13.19 37.57%3.01 50.49%wind|18 8 EPS PE 22 23E 24E 22 23E 24E 22 23E 24E 600309.SH 78.73 2471.9 31.4 162.3 182.3 239.1 5.2 5.8 7.6 15.2 13.6 10.3 600426.SH 27.44 582.6 21.2 62.9 45.0 65.6 3.0 2.1 3.1 9.3 12.9 8.9 002001.SZ 18.06 558.2 30.9 36.2 30.1 38.7 1.2 1.0 1.3 15.4 18.6 14.4 600486.SH 54.80 222.7 4.1 17.9 16.0 19.3 4.4 3.9 4.8 12.4 13.9 11.5 002643.SZ 15.19 141.3 9.3 7.2 7.6 10.0 0.8 0.8 1.1 19.5 18.6 14.2 301035.SZ 67.07 186.9 2.8 14.1 12.1 14.5 5.1 4.3 5.2 13.1 15.5 12.9 688106.SH 20.50 99.8 4.9 2.3 3.4 4.3 0.5 0.7 0.9 43.6 29.7 23.3 002597.SZ 18.63 106.2 5.7 17.0 7.6 10.9 3.0 1.3 1.9 6.2 14.0 9.7 688269.SH 27.76 36.3 1.3 2.2 1.6 2.6 1.7 1.2 2.0 16.4 23.3 13.8 603155.SH 18.27 41.2 2.3 3.0 5.8 6.9 1.3 2.6 3.0 13.6 7.1 6.0 A 000553.SZ 6.57 146.0 23.3 6.1 6.4 6.9 0.3 0.3 0.3 25.3 23.8 22.1 688639.SH 108.32 170.6 1.6 3.2 4.7 6.6 3.0 3.0 4.2 36.7 36.6 26.0 688550.SH 36.00 49.4 1.4 2.5 1.6 2.4 2.5 1.2 1.7 14.3 30.8 20.7 603281.SH 23.39 87.3 3.7 10.4 7.0 8.2 2.8 1.9 2.2 8.4 12.4 10.6 wind wind 2024/03/01 5.2024 1 AI XR 2|19 3 4|20/6 300 6 300 20%10%-20%-10%-10%-10%5%-5%-5%-5%B 11 100088 3 A 23 2301 570102(0898)-65365390 6 4 200086(8621)-65055515(8621)-61069806 5033 71 518000(86755)-23915663(86755)-82571995