CCXI-20243410D-01
**A/
**A
A 49 49
A H
xma@ccxi.com.cn
lbwang@ccxi.com.cn
(010)66428877
(010)66426100
EBIT 254.86 253.05 263.51 157.36
EBITDA 369.92 360.15 385.96 219.38
(%) 33.20 33.25 35.97 38.56
(%) 6.44 6.26 6.39 7.55*
EBIT (%) 31.59 30.55 31.92 39.96
(%) 62.27 61.39 60.19 59.82
(%) 58.84 57.35 56.41 55.81
/EBITDA(X) 5.83 5.90 5.54 4.84*
EBITDA (X) 4.18 4.36 5.43 6.60
FFO/ (%) 11.80 10.54 12.59 13.01*
(%) (%)
C150000_2024_05
* 46.00% 443.35 176.68 114.56 28.66
GDP 4.8% 135,673.16
/ 806.79 33.20 828.22 33.25 825.49 35.97 393.77 38.56
-145.69 -143.79 -125.13 -49.87
-174.91 -208.96 -190.88 -31.37
A
A
(%) 57.35 56.41 53.32~54.41
/EBITDA(X) 5.90 5.54 5.11~5.32
**A
BlackRock,Inc.
-1,456,891.30 -1,437,936.56 -1,251,261.37 -498,738.65
-1,749,099.07 -2,089,639.52 -1,908,823.80 -313,735.31
/
/
/(
/
/
360 / 360 /
360 / - 360 /
( - )/
/
- - - - - -
- - - - -
EBIT -
EBITDA
EBIT
EBIT/
EBIT EBIT/
/
(
FFO
)
EBIT EBIT/
EBITDA EBITDA/
/
= 3 1
200843
BCA
aaa
aa
a
bbb
bb
b
ccc
cc
c
**A
**
A
BBB
BB
B
CCC
CC
C
**A
**
A
BBB
BB
B
CCC
CC
C
86 10 6642 8877
86 10 6642 6100
www.ccxi.com.cn
Address: Building 5, Galaxy SOHO, No.2 Nanzhugan Lane, Chaoyangmennei Avenue, Dongcheng District,
Beijing
Postal Code 100010
Tel: 86 10 6642 8877
Fax: 86 10 6642 6100
Web: www.ccxi.com.cn
