w
[2025]24012430421[2025]24012430421
12311231“
11
357016.66
145510.7269.68%28.40%
2
24
5
6
7
8
1
1231
17069.791852.12
15217.672.35%
2
1
2
33
451
2
3
4
5
6
6()
2009113
200919
182
201782320176
A 5000 [2017]
ZC10571 40399.6184 2017
627
91440101633208952W
501213
20253
26
11——
15——2023
12
111231
12
3000
1000
1210%
10%
10%
1.
2.
133.
1.
1
2
3
:
1
2
1
2
3
4
142.
1
152
A.B.
16A
B
C
D
3
4
1.
1
172
3
4
5
2.
1
2
3
4
1.
1814——
14——
1
2
3
192.
1
2
3.
4.
20(/)
5.
1
2
6.
1
2112
1212
12
12
2
A.B.C.D.E.F.
223
4
12
5
6
237.
8.
1
2
9.
2414——
251
2
3
4
5
12
1.
2.
3.
4.
5.
261.
2720%50%
2.
1
A.B. 20 ——
2
A.B.C.
7——
D. 12
28——
3.
1
2
22——
8——
293
1.
2.
()
20-405.00%4.75%-2.375%
30()
105.00%9.50%
55.00%19.00%
55.00%19.00%
100.00%10.00%
1
2
3
4
(1);(2)
;(3):(4)
(1);(2)
;(3)
;(4)
311.
1
2
3
2.
3
3.
1
2
321.
7——
12——
5
332.
1
2
3
4
5
34351.
2.
1
362
A.B.C.A B
C
3.
()
4.
37"
"
1
23
1.
382.
1
2
3
1.
1
2
393
:
1
2
3
4
5
6
(
)
()
2.
1
402
3
4
(
)
1
2
3
411
2
12
1
42;;
/
1.
1
2
3
2.
1
2
433.
1.
1
A.B.C.D.
442
3
12
2.
451
2
3.
1
462
1.
2.
473.
1.
20238
202311
11
20231117
2023211722
11
1218
241833
1202382111
220231191711
48A.
17
B.
17
C.
17
21——
17
3123118
A.
18
4925——
B.
18
18
2.
%
1396531
75
3
2
2515
%
25
15
50%
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
51%
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
25
1.20231228
52GR202344004451
32023202515%
2.
20236100
25%20%
202213
10030025%20%
3.
20234320231120271231
5%
201632
1231
202312312023
53545403.52921473.56
673755721.15903594897.81
24543276.4221822788.23
698844401.09926339159.60
185561.69
21510759.0818701980.15
12441.00
21696320.7718714421.15
--
+
1548982.904369149.11--
1548982.904369149.11
1548982.904369149.11--
2021630
54100.00%
20212030
1.
2407899.7613000000.00
2407899.7613000000.00
2.
%%
%%
2407899.76100.002407899.7613000000.00100.0013000000.00
2407899.76100.002407899.7613000000.00100.0013000000.00
2407899.76100.002407899.7613000000.00100.0013000000.00
55%
2407899.76
2407899.76
3.
4.
2407899.76
2407899.76
1.
11133513638.94156407885.71
1224922661.7813573436.57
2337703294.57655185.24
3839866.753789316.73
146979462.04174425824.25
28128361.8235591591.88
118851100.22138834232.37
2.
%
%
9020710.586.149020710.58100.00
137958751.4693.8619107651.2413.85118851100.22
20095853.8313.674097211.0020.3915998642.83
106827852.4072.6810991651.9410.2995836200.46
5611035045.237.514018788.3036.427016256.93
146979462.04100.0028128361.8219.14118851100.22
%
%
12316254.847.0612316254.84100.00
162109569.4192.9423275337.0414.36138834232.37
21580720.5212.374137858.2919.1717442862.23
122492358.3570.2314396157.6111.75108096200.74
18036490.5410.344741321.1426.2913295169.40
174425824.25100.0035591591.8820.41138834232.37
%
2794541.852794541.85
339803.73339803.73
4430992.174430992.174430000.374430000.37100.00
4750917.094750917.094590710.214590710.21100.00
12316254.8412316254.849020710.589020710.58----
%
1119688214.213689571.3818.74
1-22282220.29282220.29100.00
2-33125419.33125419.33100.00
57%
20095853.834097211.00
%
11105118355.389287798.168.84
1-2210444.634801.3945.97
2-33859185.64859185.64100.00
3839866.75839866.75100.00
106827852.4010991651.94
%
118664232.781647975.8519.02
1-222369219.952369219.95100.00
2-331592.501592.50100.00
11035045.234018788.30
3.
35591591.884328884.483134345.5828128361.82
35591591.884328884.483134345.5828128361.82
4.
3134345.58
582794541.85
339803.73
--3134345.58------
5.
%
25172006.8217.132376237.46
15044350.7610.241420186.72
12854001.748.751213417.76
9486944.056.45895567.52
7519847.185.12709873.57
70077150.5547.696615283.03
1.
%%
1123988138.7397.4224391200.7997.54
122425830.721.73357917.981.43
233168891.250.69241470.870.96
340458.600.1616977.140.07
24623319.30100.0025007566.78100.00
2.
%
1111947.214.28
837618.163.22
717229.072.76
59%
606603.082.33
535279.562.06
3808677.0814.65
57094583.9062881320.21
57094583.9062881320.21
1.
1
1124603100.2735836084.65
12213243255.498942954.88
2336229794.2113374404.29
322276614.7312755738.75
66352764.7070909182.57
9258180.808027862.36
57094583.9062881320.21
2
479865.70620273.81
54979255.9548926621.23
10893643.0521362287.53
66352764.7070909182.57
603
((
))
117997862.3630000.008027862.36
11
————————
--
--
--
--
1142645.4487673.001230318.44
12319140507.80117673.009258180.80
12
4
30000.0087673.00117673.00
7997862.361142645.449140507.80
8027862.361230318.449258180.80
5
616
%
2258907.0033.409085.43
1789828.0012.701789.83
1568051.5012.3676449.05
1566116.0011232.365197.71
1464181.93132.2121081.94
--8647084.43--13.03113603.96
7
1.
118338215.28118338215.28133862191.82133862191.82
2582579.762582579.76801709.99801709.99
134076418.52134076418.52114270570.31114270570.31
3323401.543323401.543302259.483302259.48
64636134.0364636134.0354602905.4454602905.44
322956749.13322956749.13306839637.04306839637.04
850973666.89310115127.00
850973666.89310115127.00
230388.33506152.36
35794335.5439620600.13
6236734706.1531502898.27
2346074.303807175.56
75105504.3275436826.32
63()()
7607658.93863305.47400000.008070964.40
4428650.99640236.40747924.044320963.35
29432980.121582248.471269232.8729745995.72
1000000.006060610.00-144635.206915974.80
()
4500000.0019614.644519614.64
()
46969290.046060610.002960769.782417156.9153573512.91
5063838.145063838.14499036.861754262.42
5063838.145063838.14499036.861754262.42--
6450000000.0050000000.00
50000000.0050000000.00
1.
1.40397960.8540397960.85
2.
1
2\\96742824.5496742824.54
3
3.
1
2
4.137140785.39137140785.39
1.31091952.6731091952.67
2.7276240.147276240.14
12855515.902855515.90
2\\4420724.244420724.24
3.
1
2
4.38368192.8138368192.81
1.
2.
1
653.
1
2
4.
1.98772592.5898772592.58
2.9306008.189306008.18
2.
1737493266.371776499873.66
1737493266.371776499873.66
1.
1
1.1575909124.22421001275.855116305.78335991757.7783721624.152421740087.77
2.
52269255.51342960.1759415429.0675677695.03187705339.77
139983122.40342960.1725708147.759610334.3775644564.69
2
12286133.1133707281.3166067360.66112060775.08
3
4
3.
100295551.636294993.55525339.999481957.93116597843.10
1
6294993.55525339.999481957.9316302291.47
2
96742824.5496742824.54
663
3552727.093552727.09
4.1475613572.59466975537.814933925.96385925228.90159399319.182492847584.44
1.223287682.76195303178.573617619.82204657074.1218374658.84645240214.11
2.
1
2
3
3.
37433857.5836479068.91415203.7744294360.7511113913.02129736404.03
4.
4420724.245933347.02499072.998769155.8219622300.07
1
5933347.02499072.998769155.8215201575.83
2
4420724.244420724.24
3
4.256300816.10225848900.463533750.60240182279.0529488571.86755354318.07
1.
2.
1
3.
1
4.
1.
1219312756.49241126637.351400175.36145742949.85129910747.321737493266.37
2.
1352621441.46225698097.281498685.96131334683.6565346965.311776499873.66
2
2113.87
3827.29
675941.16
3
3834030.30
94187.37
3928217.67
74976613.8771312641.94
74976613.8771312641.94
1.
1
1479623.881479623.881266688.111266688.11
55628282.0955628282.0922814107.4722814107.47
7140354.687140354.68
32856642.1132856642.11
17868707.9017868707.907234849.577234849.57
74976613.8774976613.8771312641.9471312641.94
682
(%)
(%)
(%)
103555668.1522814107.4732814174.6255628282.0953.7253.72
47838728.0032856642.119220634.1942077276.3087.96100.00
55670749.5842034808.8142077276.3055628282.09
691.704424140.771077231.2423640321.32729141693.33
2.123647276.39251183.92123898460.31
1123647276.39251183.92123898460.31
2
3.96269588.96123111.4796392700.43
189765289.68123111.4789888401.15
26504299.286504299.28
4.731801828.201205303.6923640321.32756647453.21
1.261664634.15654322.322856538.86265175495.33
2.120471507.12325759.741182016.08121979282.94
1120471507.12325759.741182016.08121979282.94
2
3.58659921.16113470.1358773391.29
155095320.58113470.1355208790.71
23564600.583564600.58
4.323476220.11866611.934038554.94328381386.98
1.
2.
1
3.
1
4.
1.408325608.09338691.7619601766.38428266066.23
702.442759506.62422908.9220783782.46463966198.00
1.
1.119678248.23828142.4022138133.7152848285.26987500.00196480309.60
2.7576241.057576241.05
12118878.022118878.02
2
3
4
5457363.035457363.03
3.8000.0040000.0048000.00
18000.0040000.0048000.00
2
4.119678248.23820142.4029714374.7652808285.26987500.00204008550.65
1.23419469.07691472.0014032064.701309592.90921666.6740374265.34
2.
1
3.2489871.3411631.782997107.03142996.0165833.335707439.49
4.8000.0030736.9038736.90
18000.0030736.9038736.90
2
4.25909340.41695103.7817029171.731421852.01987500.0046042967.93
1.
2.
1
3.
1
4.
711.93768907.82125038.6212685203.0351386433.25157965582.72
2.96258779.16136670.408106069.0151538692.3665833.33156106044.26
51235128.20
2.
3.
1.
39564576.8039564576.80
131133379.02131133379.02
170697955.82170697955.82
2.
18521224.4218521224.42
18521224.4218521224.42
723.
6
4.
18305.50 35250.00 EV/EBITDA
0%
-9.22%~1.39%3
1
12055.7225440.0054
216.89%
17.51%~16.895
%
13.98%
1
2
3
4
735 CAPM WACC
5.
%%
31190800.0029641817.1095.0332624600.0028255450.8986.61
216779719.21103896711.9852132062.4312010671.33256533697.43
2001023.211091504.42637890.212454637.42
218780742.42104988216.4052769952.6412010671.33258988334.85
/
1.
37326542.629232077.2043619454.2410583805.33
15018423.563754605.8916087434.364021858.59
903967.47135595.12760294.72114044.21
19734261.444184755.7517198797.364042472.73
35200682.948537445.0827828607.676692741.12
31316510.417615042.5231895441.057958849.85
305793573.4676448393.39204608457.7851152114.45
74475840872.80119363259.91507289599.35126337888.30
921134834.70229271174.86849288086.53210903774.58
2.
926382.40138957.361146966.88172045.03
133938783.0433484695.76136328987.2434082246.81
1548982.90387245.734369149.111092287.28
100073218.0524330350.3457753717.2513982155.01
2063838.14309575.722063838.14309575.72
428266066.23107487797.79463966198.00115058559.13
666817270.76166138622.70665628856.62164696868.98
3.
107462268.37121808906.49114955918.6195947855.97
107462268.3758676354.33114955918.6149740950.37
4.
587363.70
16703428.4361884.50
17290792.1361884.50
5.
20262616005.28
20276268886.55
20284651601.3461884.50
20293166935.26
7516703428.4361884.50--
19828230.4019828230.4041105982.3341105982.33
1177836422.681177836422.681609801927.281609801927.28
1197664653.081197664653.081650907909.611650907909.61
12441.0012441.00
/
21696320.7721696320.7718701980.1518701980.15
481518826.80470086666.91
21696320.7721696320.77500233247.95488801088.06
1.
434105797.33483236581.46
434105797.33483236581.46
7667163838.8268392850.25
67163838.8268392850.25
1.
282120702.81286242709.78
282120702.81286242709.78
2.1
1
1.
198156116.79202604369.83
6495043.795219406.91
204651160.58207823776.74
2.1
1
1.
144878549.49765342573.12771584132.01138636990.60
-15224287.0796660457.7095435057.4616449687.31
3310079.821468466.711629977.983148568.55
77163412916.38863471497.53868649167.45158235246.46
2.
1.142712544.07605070561.07613165982.51134617122.63
2.347995.9459089324.2557790483.621646836.57
3.7271.7333600507.9633594722.1013057.59
7090.2430305518.8930299929.9312679.20
181.492342504.132342307.23378.39
144416.33144416.33
697922.61697922.61
110146.00110146.00
4.68532.0054435469.9554425440.5578561.40
5.1461647.6710224151.0810201210.871484587.88
6.280558.082922558.812406292.36796824.53
144878549.49765342573.12771584132.01138636990.60
3.
1.53632.5474976552.0874914386.62115798.00
2.354.533844930.783843458.831826.48
3.15170300.0017838974.8416677212.0116332062.83
4.
15224287.0796660457.7095435057.4616449687.31
2767116.282944825.59
27062686.3032581913.13
2461073.351305947.08
213589.70190183.43
78114780.7981507.17
37783.3154338.12
1165887.081180187.02
866337.32516964.29
5547.185760.05
457.63737.59
34695258.9438862363.47
435480553.00439354799.02
435480553.00439354799.02
1.
1
278808800.25297051367.46
38522245.8447007630.81
25557008.7815349197.15
92592498.1379946603.60
435480553.00439354799.02
1
106736246.48106183308.77
24500000.00
106736246.48130683308.77
7920737033.4721848246.30
20737033.4721848246.30
196000000.00
196000000.00
475840872.80507289599.35
106736246.48106183308.77
369104626.32401106290.58
48143125.6546530638.96
48143125.6546530638.96
1.
48143125.6546530638.96
48143125.6546530638.96
138453220.0810186296.339437521.08139201995.33
138453220.0810186296.339437521.08139201995.33--
80+
568770805.00568770805.00
507648612.62507648612.62
507648612.62507648612.62
1754262.421754262.42
1754262.421754262.42
1754262.421754262.42
324943757.30324943757.30
324943757.30324943757.30
50%
2254024789.741931051673.42
+-
2254024789.741931051673.42
81493857043.05550481438.32
273009986.40227508322.00
2474871846.392254024789.74
1.
5080675188.413488518376.394857775424.783143125179.23
43014163.559787837.1242773993.5411654609.69
5123689351.963498306213.514900549418.323154779788.92
2.
3570166591.292220171853.953533843580.332080595866.85
1636006384.31789323384.331668611527.97792746938.21
1029695550.76761140182.871061202746.53734548321.25
904464656.22669708286.75804029305.83553300607.39
1455107179.771222517606.071262698222.881010898917.12
55401417.3545828916.3761233621.5751630395.26
5080675188.413488518376.394857775424.783143125179.23
8228106772.186052010.2728205114.856451574.58
4239294.688169540.68
10668096.693735826.856399338.015203035.11
43014163.559787837.1242773993.5411654609.69
5123689351.963498306213.514900549418.323154779788.92
3.
5011541676.233443156689.564808963486.413112825807.46
3784365763.892591635539.763728337663.692415030155.89
1227175912.34851521149.801080625822.72697795651.57
69133512.1845361686.8348811938.3730299371.77
5080675188.413488518376.394857775424.783143125179.23
4.
3570166591.291455107179.7755401417.355080675188.41
3570166591.291455107179.7755401417.355080675188.41
43014163.5543014163.55
10668096.6910668096.69
32346066.8632346066.86
3570166591.291455107179.7798415580.905123689351.96
12089341.0312757422.01
5315544.925543236.04
833544036.153695490.68
15046562.9114696032.59
1527982.951512427.80
4277113.423865337.64
8386.0010944.56
191565.09165519.87
26259.8023481.72
42026792.2742269892.91
162287186.03154193862.89
125140844.00116539039.25
61189907.0454970311.19
46424337.6348653272.37
43082065.3048723749.59
64293442.8182683889.44
502417782.81505764124.73
270559670.55270079242.91
69931314.6283484836.62
55673084.5359587606.02
11656637.637935675.90
58132670.5044533506.91
465953377.83465620868.36
36983590.5344141183.93
28946219.7330890911.43
15875329.1811973946.90
81805139.4487006042.26
8437330770.2746381184.18
22695058.7023261803.72
73416432.3768138072.06
-443320.72-293514.52
4113727.823124785.01
-32415255.00-18925617.39
50241348.6238638788.50
275546.73179893.26
6376072.6814003472.04
2899.405008.07
39000.0071250.00
56934867.4352898411.87
1781545.432857536.94
499036.86650574.25
2475247.52
2680000.00
525944.77
2471688.71
1.00
5281774.588659800.90
852639321.906274930.60
2639321.906274930.60
1548982.90
1090339.00
4328884.48-13694376.84
-1230318.44-842307.22
3098566.04-14536684.06
58165.91199988.02
3499077.62644930.42
3557243.53844918.44
1.
72033.2099669.5972033.20
36443.580.3136443.58
3031672.08934136.503031672.08
535699.11366728.86535699.11
561237.48333071.01561237.48
4237085.451733606.274237085.45
562749.22788616.53562749.22
8667436.3567436.35
485201.65
1000000.00496425.431000000.00
369965.66435400.21369965.66
159444.7040898.00159444.70
208100.52205022.62208100.52
3821.0025911.783821.00
2371517.452477476.222371517.45
1.
136874231.69146959983.17
-16914704.03-12729634.24
119959527.66134230348.93
2.
638972642.58
/159743160.65
-42973178.80
2815901.09
-167242.65
-1386831.80
4496419.08
52183.58
4190857.11
-6811740.60
119959527.66
871.
18571671.1922141278.47
42803827.5458144971.90
275546.73179893.26
30370622.3410287408.08
94324813.3946666111.77
186346481.19137419663.48
617950745.81544345606.33
3741331.881216099.04
93163977.1057079796.21
714856054.79602641501.58
2.
3994152.96
3994152.96
100000000.00
250525944.77
547023352.23557285830.84
5459488.1140007362.13
88803008785.11697293192.97
6060610.005500000.00
601071626.341170313020.07
250000000.00
857132236.341175813020.07
3.
149247006.09134449207.30
149247006.09134449207.30
483236581.46917866521.65966997305.78434105797.33
196000000.00196000000.00
130683308.77106736246.4824500000.00106183308.77106736246.48
401106290.58211658441.02136923858.80106736246.48369104626.32
1211026180.81917866521.65318394687.501324421164.58212919555.25909946670.13
1.
891.----
519013114.92583201477.40
--
-3098566.0414536684.06
132591919.93118188780.51
121979282.94119260092.88
5707439.495404227.73
52769952.6440265690.28
-
-3557243.53-844918.44
-490716.02688946.94
--2639321.90-6274930.60
-37330770.2746381184.18
--5281774.58-8659800.90
--25861050.52-11410751.27
-8935403.96-1318882.97
--17296336.442068163.01
--11115929.87-76036967.55
-81991096.49212787509.19
-443320.72
891516153.061038236504.45
2.----
123898460.31121806942.68
3.----
677148080.32907624738.45
907624738.45877007607.66
90-230476658.1330617130.79
2.
677148080.32907624738.45
545403.52921473.56
673755721.15903582456.81
2846955.653120808.08
677148080.32907624738.45
3.
12441.00
21510759.0818701980.15
185561.69
21696320.7718714421.15--
1.
5220078.807.188437524014.45
5220078.807.188437524014.45
1.
22695058.70
9160849.14
2095347.52
11726028.02
91811639.31
178304196.87
2.
1
22968135.87
811639.31
122900014.83
219944324.70
316594193.23
412047769.96
57177805.04
5778362.84
2
36983590.5344141183.93
28946219.7330890911.43
15875329.1811973946.90
81805139.4487006042.26
81805139.4487006042.26
921
2
3
4
5
6
7
8
9
10
11
12
1.
(%)
30000.00100.00
5000.00100.00
5000.00100.00
11500.0090.01
2000.00100.00
93(%)
1000.00100.00
10000.00100.00
2000.00100.00
5000.00100.00
3000.00100.00
1000.0051.00
3000.00100.00
3500.0051.00
2000.00100.00
3500.0051.00
800.00100.00
5000.00100.00
1000.00100.00
6000.00100.00
1000.00100.00
9091.0055.00
300.0025.30
3000.0055.00
3000.0055.00
1000.0055.00
1000.0055.00
600.0055.00
500.0055.00
700.0055.00
700.0055.00
600.0055.00
94(%)
100.0055.00
100.0055.00
100.0055.00
100.0055.00
100.0055.00
10.0055.00
10.0055.00
100.0055.00
100.0028.05
100.0028.05
100.0028.05
100.0028.05
100.0028.05
100.0055.00
100.0055.00
100.0055.00
100.0055.00
100.0055.00
100.0055.00
100.0055.00
1218.0058.00
4000.00100.00
50.00100.00
500.00100.00
2.
95%
45.0033420858.4022326320.60231291054.45
55%
46%
46%51%
3.
269420822.64485222332.73754643155.37193835523.77178481477.16372317000.93
979756980.7971928296.0871928296.08149322015.39
137735463.12464903201.57602638664.69134149200.48130556611.57264705812.05
733794852.5867042702.1167042702.11112512473.84
1.:
2.
//
----
53573512.9146969290.04
96//
----
--2526357.923122124.29
----
--2526357.923122124.29
97/
118813086.661772878.335296832.42115289132.57
2459155.57463593.751995561.82
1747009.68362035.061384974.62
1056070.85258005.97798064.88
198305.1430508.44167796.70
3217705.6671641.203146064.46
135
2264880.3037143.962227736.34
2019181876.4830159.20151717.28
2021473681.8513159.08460522.77
135
2364818.9355170.962309647.97
2021996666.6631138.27965528.39
60000.0020000.0040000.00
193191.7760705.24132486.53
20232.6818165.542067.14
348137.99102514.36245623.63
98/
215550.0078520.00137030.00
55152.1515651.2739500.88
2020418872.99368379.8850493.11
500000.00500000.00
2019
526324.7233347.88492976.84
1+4
42500.0042500.00
300000.00300000.00
200000.00200000.00
1500000.0085714.281414285.72
1008000.002149.251005850.75
-
200000.002985.07197014.93
300000.00300000.00
1855418.001855418.00
180000.00180000.00
3170000.003170000.00
2023
2000000.002000000.00
138453220.0810186296.337437521.082000000.00139201995.33
99/
738419.92354560.27
7229.00
50000.00300000.00
746115.97
2022600000.00
51000.0025971.96
300000.00
10300000.0014200000.00
309000.00
2020
120000.00
202370000.00
2022
3000.00
20225360000.00
5000.00
50000.00
100000.00
2023
1028166.005080721.14
-
333940.32
2233540.25
5050557.07
2023
2298043.98
2023
1508400.00
-
6136460.001842100.00
202220000.00
500000.004850000.00
100000.00
100/
20000.00
201950000.00
2022450000.00
202248000.00
202350000.00
1609600.00
2020-2022700000.00
2022150000.00
2023
9600.00
9639.00
300000.00
1000000.00
2021
1000000.00
50000.0030000.00
100000.00
2022-11400.00
200000.00200000.00
250000.00
—
50000.00
186500.00
400000.00
94500.00
2022
50000.00
20232670000.00
202350000.00
100000.00
100000.00
14300.00
101/
2020
133800.00
2021
45800.00
2022
89300.0040000.00
102514.36108240.20
18165.5424275.52
15651.2736133.36
78520.0078520.00
60705.2463700.08
20000.0020000.00
2020368379.88457208.80
257500.00
33347.8873675.28
13592314.9254516.40
201930159.2030159.20
202144297.3516492.42
71641.2071641.20
30508.4430508.44
5296832.424003193.46
463593.75463594.00
362035.06460586.84
258005.97258005.96
85714.28
2149.25
-
2985.07
50241348.6238638788.50
1021.
1
1032
3
4
43410.5870373.66
43410.5848323.66
22050.00
43410.5870373.66
272765.45284786.87
69884.4492633.92
202881.01192152.95
104272765.45284786.87
5
2.
1231
36.35%2023123140.73%
--------
1548982.901548982.90
1.
2.
1548982.901548982.90
50000000.0050000000.00
1.
50000000.0050000000.00
5063838.145063838.14
56612821.0456612821.04
105(%)(%)
1752424.247350.7250.72
1069.87%
1.
64124157.5467401528.05
31613762.5837125526.41
33651917.5829570705.67
16895429.4411610898.83
3152255.22
102791.45
146388058.59148860914.18
107462254.50576548.68
2884.95203097.35
175367.761635040.90
17624.08
782.02
658913.312414686.93
2.
84912.9082400.0010636.8513600.00
201261.78
3.
4.
10810539556.259072619.76
10539556.259072619.76
1.
48129.124533.76
19915.201879.99
7598.94
22132.8366.4022538.94113.42
295458.15143321.76
2.
1065110.1616116547.48
5505334.514400418.48
2661872.982225886.08
76354.469457.78
1520352.34
20000.00
10523.0010523.00
21291.56
65000.00
20000.00
1231
1091231
1
1231
104.80
1231568770805
273009986.40
55.28%
2025
1035.00
202532056877.08051.82%
828.0080.00%
56877.08051.46%207.00
20.00%56877.08050.36%
201821
3611
6.00%50%
1101.
3
1
2
3
2.
3672890480.931538405085.6141521857.32-129128071.905123689351.96
3550668247.021535620771.4837400333.465123689351.96
122222233.912784314.134121523.86-129128071.90
3643905622.851534827281.24-98057715.685080675188.41
2311877606.411284217613.3016688849.21-114477855.413498306213.51
2301343188.851284217613.30-97042425.763488518376.39
626040917.2649569701.75-38147422.63-356121.80637107074.58
4258375041.401677132946.555022189371.65-4468541053.456489156306.15
2417063459.191617818925.911707397617.88-3383228063.462359051939.52
3.
90%
1111.20208
202088
1231
2.
472592.04
1231
1231
202312312023
1.
116837786.197838202.42
1222115591.27664502.15
8953377.468502704.57
3810502.231757045.30
5142875.236745659.27
2.
2.1
112%%
1414407.5515.801414407.55100.00
7538969.9184.202396094.6831.785142875.23
784965.048.77147102.4518.74637862.59
2256020.4225.202256020.42
4497984.4550.242248992.2350.002248992.22
8953377.46100.003810502.2343.565142875.23
2.2
%%
8502704.57100.001757045.3020.666745659.27
1386060.3816.30255444.8718.431130615.51
2716201.0831.952716201.08
4400443.1151.751501600.4334.122898842.68
8502704.57100.001757045.3020.666745659.27
%
1414407.551414407.55100.00
1414407.551414407.55----
%
11784965.04147102.4518.74
113784965.04147102.4518.74
%
112777184.67528192.4519.02
1-221720799.781720799.78100.00
4497984.452248992.23
3.
1757045.302053456.933810502.23
1757045.302053456.933810502.23
4.
%
4497984.4550.242248992.23
1471634.2016.44
1414407.5515.80
273945.103.06
222160.632.48
7880131.9388.02
1169372732.60890412294.16
1169372732.60890412294.16
1143.
1
111154898088.88612350728.24
1221542257.99275050090.99
23310316917.192604225.08
34749379.014892798.22
1171506643.07894897842.53
2133910.474485548.37
1169372732.60890412294.16
2
45300.0048300.00
5405449.106496065.39
1164279845.50878577322.16
1776048.479776154.98
1171506643.07894897842.53
3
12
((
))
112874070.371611478.004485548.37
11
————————
--
--
--
--
740159.90740159.90
1611478.001611478.00
11512312133910.472133910.47
4
1611478.001611478.00
2874070.37740159.902133910.47
4485548.37740159.901611478.002133910.47
5
1611478.00
1611478.00
6
%
405940000.00134.65
227988507.031122319.46
179620000.00115.33
139351984.3812311.90
133100000.00111.36
--1086000491.41--92.70
7
1161268948394.831268948394.831266492194.832550000.001263942194.83
11435589.4411435589.445500000.005500000.00
1280383984.271280383984.271271992194.832550000.001269442194.83
1.
((
))
479730000.00479730000.00
320000000.00320000000.00
53170000.0053170000.00
()
2550000.002550000.00-2550000.00-2550000.00
104620000.00104620000.00
60000000.0060000000.00
4993800.004993800.00
200928394.83200928394.83
40000000.0040000000.00
117((
))
500000.00500000.00
489620000.00489620000.00
5000000.005000000.00
1266492194.832550000.00494620000.00489613800.00-2550000.00-2550000.001268948394.83
2.
()()
1000000.006060610.00-144635.206915974.80
4500000.0019614.644519614.64
5500000.006060610.00-125020.5611435589.44
1181.
266203776.98195523477.55367723566.05258935054.91
31588546.522607478.0529625060.911484975.10
297792323.50198130955.60397348626.96260420030.01
502251784.81647173388.77
2680000.00
-125020.56
2475247.52
525944.77
505127956.54649853388.77
1.
3557243.53
42803827.54
2639321.90
525944.77
161198.68
119



