云路股份(688190)深度报告：全球非晶带材龙头，非晶电机打造新增长点.docx

4500

4000

3500

3000

2500

2000

1500

1000

500

0

2016 2017 2018 2019 2020 2021 2022 2023 2024E

100008000600040002000

10000

8000

6000

4000

2000

0

80

40

0 2021 2050E

cw)2000

cw)

1500

1000

500

0

70

60

s0

40

30

20

10

0

y°s * °*# s*?.?;

10000

8000

6000

4000

2000

0

40%

—20%ò

100

50

0

i60%

50°/o

40°/o

20’/o

10°zo

0.0

22.90%9.26%53.17%14.67%青岛云路 安泰科技 日立金属 其它厂商

22.90%

9.26%

53.17%

14.67%

V*.%1a(?)

*üf+1*l*(RDlMü PmT (Rm)

??W?(T)

1*%*?*Kd1ü%*fi*Lb wdj?fi*?*Ke

10?üü*?*WACC

3

5

5.00%

1.50%

1.15

2.13%

5.00%

11.00%

2.50%

1.64%

5.43%

5.38%

5.25%

5.35%

5.45%

5.55%

5.65%

109.21

106.73

104.36

102.11

99.97

97.91

11127

108.68

106.21

103.86

101.63

99.49

113.44

110.73

108.15

105.70

103.36

101.14

115.73

112.89

110.19

107.63

105.19

102.87

118.15

115.16

112.34

109.65

107.11

104.68

120.71

117.57

114.60

11.79

109.12

106.59

12569

122.39

119.26

116.31

113.52

110.87