20230626_海通证券_房地产行业证券研究报告：信用修复的开始_29页.pdf
SAC S0850510120001 SAC S0850511010019 2023 6 26 2 2023 1-5 2023 2Q 2H XVFUxOrMoNoPtNtQmRoRoPaQ9R7NtRpPtRoNjMpPrPiNnPqP8OrRxPvPnQpONZmOnN()(%)()(%)2021/09 14508.34-3.47 15748.07 24.82 2021/10 12365.55-5.40 12389.73-21.33 2021/11 12380.34-4.30 14482.05 16.89 2021/12 10288.12-13.91 20263.25 39.92 2022/02 14499.38 3.67 15458.67-23.71 2022/03 13265.57-2.39 14195.93-8.17 2022/04 11389.36-10.06 8134.80-42.70 2022/05 12979.31-7.81 10547.20 29.66 2022/06 16180.59-9.41 17735.78 68.16 2022/07 11148.18-12.33 9690.62-45.36 2022/08 11346.47-13.81 10106.52 4.29 2022/09 12749.68-12.12 13510.17 33.68 2022/10 10386.76-16.00 9452.53-30.03 2022/11 9917.70-19.89 9815.37 3.84 2022/12 9032.41-12.21 14660.25 49.36 2023/02 13669.25-5.73 15448.57 5.38 2023/03 12304.47-7.25 15096.55-2.28 2023/04 9540.49-16.23 9205.30-39.02 2023 1-5 2023 4 2022 2023 3 WIND-40-30-20-1001020304050%2023 2H 4 WIND 2023 1-5-40-200204060801001201402008-022008-062008-102009-022009-062009-102010-022010-062010-102011-022011-062011-102012-022012-062012-102013-022013-062013-102014-022014-062014-102015-022015-062015-102016-022016-062016-102017-022017-062017-102018-022018-062018-102019-022019-062019-102020-022020-062020-102021-022021-062021-102022-022022-062022-102023-02%2023 2H 5 WIND 2023 1-5 22 2021 2022 556 366 66%369 160 43%102 89 87%44 35 80%420 106 25%812 53 7%885 496 56%339 107 32%1851 968 52%1466 318 22%2021 2022 556 431 78%369 156 42%102 97 95%44 34 77%420 163 39%812 58 7%885 602 68%339 114 34%1851 1210 65%1466 327 22%22 2021 2022 2022 2023 5 6 2023 1-5 2023 1-4 25.4%18.4%7.2%.2021 2019-2023 1-4-0.6-0.4-0.200.20.40.60.811.21.41.60 1000 2000 3000 4000 5000 6000 7000 8000 1-4M2019 1-4M2020 1-4M2021 1-4M2022 1-4M2023 1-4M2019 1-4M2020 1-4M2021 1-4M2022 1-4M2023 1-4M2019 1-4M2020 1-4M2021 1-4M2022 1-4M2023%2023 1-5 7 22 30 2022 30 30 2023-150%-100%-50%0%50%100%010020030040050060070030:(,(%,2023 1-5 8 WIND 22-89%-120%-70%-20%30%80%130%180%050100150200250300 18(,(%,2023 2023 1-5 40 21.9%2021 2023 3 40 1-5 40-30-20-1001020300500100015002000250030001-5M2016 1-5M2018 1-5M2020 1-5M2022%2023 1-5 9 01000200030004000500060001M 2M 3M 4M 5M 6M 7M 8M 9M 10M 11M 12M2019 2020 2021 2022 20232023 300 2023 1-5 300 35.1%25.7%300 1-5-60-50-40-30-20-100050001000015000200002500030000350004000045000500001-5M2019 1-5M2020 1-5M2021 1-5M2022 1-5M2023%300 1-5-70-60-50-40-30-20-10005000100001500020000250003000035000400001-5M2019 1-5M2020 1-5M2021 1-5M2022 1-5M2023%2023 10 2023 1-4-58.6%-35.4%-24.6%81.5%-38.1%-25.6%-100-50050100%-100-50050100%2023 11 WIND 2022 2023 5 31 69%8%19%4%82%0%3%15%64%5%30%1%67%0%0%33%64%3%31%3%76%0%0%24%55%0%42%3%43%0%20%37%49%4%35%12%65%21%5%8%48%5%30%17%33%0%0%67%41%2%45%12%42%0%33%25%38%3%40%19%18%5%26%51%35%2%54%10%62%11%8%18%34%0%44%22%68%0%12%21%32%0%65%3%100%0%0%0%31%0%55%14%49%6%9%37%28%3%29%39%46%0%4%50%27%0%65%8%44%9%0%48%25%0%60%15%48%0%3%49%21%2%64%13%78%4%8%11%18%1%57%24%57%7%9%27%16%5%73%6%12%0%66%22%12%19%20%49%25%5%0%69%3%5%72%20%70%0%7%23%0%0%89%11%-0%0%0%100%68%0%14%18%37%5%42%16%51%6%9%34%2023 5 2023 12 2022 2023 2023 13 2022 2023 5 31 2022-2023 5 6 3 1 14 2 3 2 13 86 69 22 120 6 65 32 37 38 178 28 401 32 239 113 82 34 21 35 111 158 145 99 98 151 82 46 51 60 58 67 62 36 020406080100120140160180 2023 6 14 2020 2023 44.555.562020-012020-032020-052020-072020-092020-112021-012021-032021-052021-072021-092021-112022-012022-032022-052022-072022-092022-112023-012023-032023-05%2023 6 WIND 5 15 5 16 0 5 8 6 30 20%100%400/5/20%5 1-5 3 15 8 11 2023 6 8 2022 2021 2020 2022 2021 2020 19 39229.8 51086.14 49765.3 36212.57 47703.95 35863.1 132895 147602.1 141443 133307.84 173612.66 173612.66 19 29.52%34.61%35.18%27.16%27.48%20.66%16 1 19 2022 2 19 2022 2021 2020 410420430440450460470430 12 y=0.243x+40.069 R=0.3523 0501001502002500 100 200 300 400 500 600 700 2Q 17 2022 9 30 2022 10 1 2023 12 31 1 2Q 1 2 3()500 1000 1500 5%5%5%50 50 50-950 950 950 2%2%2%19.00 19.00 19.00 9.50 19.00 19.00 1 2 3()500 1000 1500 30%30%30%769 769 769 231 231 231 20%20%20%46.15 46.15 46.15 23.08 46.15 46.15 2022 10 5 18 2023 2Q-60-40-200204060800500010000150002000025000300002020-02 2020-09 2021-04 2021-11 2022-06 2023-01%-505101520M1%M2%2Q 19 WIND%2022 2021 2022 2022 2023/-12.7%/-8.8%/-5%-24.3%-4.1%/0.7%/5.9%-12.9%/-7.7%/-2.7%-26.4%-6.0%/-0.6%/8%-17.4%/-11.5%/-6%-5.7%-9.8%/-2%/5%-10%/-7.5%/-5%-39.37%2022-5%/0%/5%1.6%/4.1%/6.5%-10.8%-1.2%/1.3%/6.9%-4.1%/0.65%/2.7%-9.96%-3.8%/0.3%/6.3%2H M2 2023 Wind 2022 12 27 2023 20 678910111213142020/1/22020/2/22020/3/22020/4/22020/5/22020/6/22020/7/22020/8/22020/9/22 0 2 0/1 2 0 2 0/1 2 0 2 0/1 2021/1/22021/2/22021/3/22021/4/22021/5/22021/6/22021/7/22021/8/22021/9/22 0 2 1/1 2 0 2 1/1 2 0 2 1/1 2022/1/22022/2/22022/3/22022/4/22022/5/22022/6/22022/7/22022/8/22022/9/22 0 2 2/1 2 0 2 2/1 2 0 2 2/1 2023/1/22023/2/22023/3/22023/4/22023/5/22023/6/2(TTM)WIND 3333.HK 2022.12.22 2022.12 2023.2 2022.11/2021.12 2020.8 2020.12 21 2Q 1 2000 16 1 2 3 REITs 4 22 2023 2 24 30 80%2023 2 26 23 24 4M23 5M 6M 7M 8M 9M 4Q C-REITS 25 1 A-A 2 H-3 4 A 5 26 27 SAC S0850510120001 021-23219747 Email SAC S0850511010019 021-23219436 Email 28 1.6 6 2.A 500 10%-10%10%-10%6 10%-10%10%-10%29
