PDF《恒源煤电（600971.SH）》

2009 2010

2011 2012E 2013E 2014E 总资产收益率 4.83% 8.05% 8.15% 5.14% 4.17% 4.72% 净利润

526 957 1,020

738 628

771 投入资本收益率 16.65% 18.38% 16.28% 14.96% 14.62% 21.16% 少数股东损益

0 0

0 6

7 7 增长率 非现金支出

525 590

763 601

595 595 营业总收入增长率 16.74% 30.85% 18.91% 15.36% -0.76% 10.53% 非经营收益

81 71

30 56

56 56 EBIT增长率 -14.60% 71.25% 12.58% -29.09% -13.68% 21.56% 营运资金变动

646 -308

62 767

36 167 净利润增长率 -13.80% 82.79% 6.53% -27.72% -15.18% 23.05% 经营活动现金净流 1,777 1,309 1,875 2,168 1,322 1,597 总资产增长率 20.32% 9.54% 5.28% 14.56% 4.68% 8.63........