20225843
AA
AA
www.lhratings.com 0
5-1-1AA
AA
30.30
6
2022916
EBITDA
V3.1.202205
V3.1.202205
AA AA
aa AA
C
1
250%
32
2
1
F1 5 2019 2021
1
21.18%7.74%
1
20192021
----
A B C D E F 6
61641.98%50.35%
F1 F7 7 7 1
73
www.lhratings.com 1
5-1-22021
0.210.17%
lianhe@lhratings.com
010-85679696
010-85679228
1
2
17100022
www.lhratings.com
2021
2
202132.54
13.8524.50
51.79%
320192021
4.35
2.72-1.48
77.57%69.04%74.06%
www.lhratings.com 2
5-1-320192020202120223
39.7339.7344.7851.12
83.05115.45136.88143.09
65.2990.29121.90125.28
0.230.140.142.89
8.9013.550.070.07
9.1213.690.212.96
63.7883.93128.5838.84
10.9217.8224.693.85
EBITDA 12.07 19.23 26.71 --
4.352.72-1.48-1.51
%20.0227.9424.7315.92
%14.6317.3418.03--
%21.3821.7910.9412.45
%12.2613.160.172.31
%782.86823.54736.66644.44
%50.4824.07-10.11--
175.86291.00323.0917.66
EBITDA 154.70 61.45 106.43 --
/EBITDA 0.76 0.71 0.01 --
20192020202120223
71.56104.92121.76125.36
54.6280.88109.21111.96
9.1113.680.042.81
50.3369.84110.4829.69
9.4118.5420.503.27
%23.6722.9010.3110.68
%14.2914.470.042.45
%692.35781.42703.77633.50
%53.22-4.10-21.31--
1.20222.
/
V3.0.201907
AA 2021/05/21
V3.0.201907
AA 2018/12/21
201981
www.lhratings.com 3
5-1-4/
www.lhratings.com 4
5-1-5603806.SH 2017 3
20035
2022
39.51
20
13.46%
1575%
525%200812
48.45%
697.9
20099120223
66.17%
25.00%
8.83%200911
9000
2011
225025%
20116
3420020223
20148
A 6000 1 24
27.18/2021136.88
163080121.90
A 2014 9 5 0.14 2021
128.5824.69
www.lhratings.com 5
5-1-620223
143.09125.28
0.1420221330.3030.30
38.843.85
8
1.
A
A
1
Q Q=V/P
V
P
5
0.01
201
20
()
P1=P/(1+n)
P1=(P+A×k)/(1+k)
P1=(P+A×k)/(1+n+k)
P1=P D
P1 (P D A×k)/(1+n+k)
P n k A D P1
/
/
301585%
30
201
www.lhratings.com 6
5-1-71
5
13015130%
130%
230003000
IA=B i t/365
IA
B
i
t
A 30 70%
30
A A
/
2.
30.30
2
14.2101108.5080000.00
26.14549163.5039000.00
3125258.4519000.00
450035868.9029000.00
52.554852.4044600.00
6.1 3.44MWp 1550.00 1500.00
6.2 12MW 5400.00 5400.00
6.3 3555KWP 1599.95 1500.00
7-83000.0083000.00
357801.70303000.00
www.lhratings.com 7
5-1-814
4.2
1
1
2022
500
6.145
56
2.5
3.44MWp
2MW
3555KWP
202256.26
2.50%
GDP 0.40% 4.80%
2.60%2020
2022
5.00%
3.20%1.80%
6.07%4.83%
320212022
20212021202120222022
GDP 28.15 28.99 32.42 27.02 29.25
GDP % 7.90 5.47 4.90 4.85 4.00 5.19 4.80 0.40
%15.906.9511.806.379.606.156.503.40
%12.604.407.303.804.903.909.306.10
%15.008.208.807.204.405.690.70-5.40
%7.802.401.500.400.400.658.507.10
%19.202.0014.803.3013.504.8015.6010.40
%23.004.3916.403.9312.503.983.27-0.70
%38.5132.8829.8715.8014.20
%36.7932.5230.049.605.70
CPI % 0.50 0.60 0.90 1.10 1.70
PPI % 5.10 6.70 8.10 8.70 7.70
%11.0010.0010.3010.6010.80
www.lhratings.com 8
5-1-9%21.8016.3010.708.60-10.20
%4.502.300.308.305.90
%5.004.905.105.805.50
%12.005.149.705.058.105.065.103.00
1.GDP 2.GDP 3.
4.5.6.2021
Wind
2.20
20226329
21.043913
0.70%7.70%
2022
27.14
6.10%202210.52
10.20%
1.84
3.30%2022
V 2022 12.89
3.085.90%
10.30%1.7317.30%
14.20%1.3511.00%7.70%
5.70%3854.354.20%3.60%
CPI PPI
2022 CPI 2022
1.70%5.70%0.50
2022
PPI 1.85 3.00%
7.70%1.18
0.80%
PPI-CPI
2
2022728
2022
213.266
10.80%
0.50
www.lhratings.com 9
5-1-10202248
2022
2022
2020
2021
5.50%
2022
4 V
2030
25%
12
2.
5.50%2021
EVA PET
95%
EVA
- EVA
PET
1.
2020
2021
2019 2021 OPEC
30114820548820212020
2021 EVA PET
305.987GW 2021 6 7 2021 EVA 20940.90 /
2021 64.82% PET
20216654.48/37.77%
www.lhratings.com 10
5-1-11EVA
1.
202239.51
EVA
5%
1GW
100020212.
170GW 31%
2021
2003
2
50%
FCCL
PCB
3.2021
EVA
PCB
90% EVA 3.
TOP3
80%
CNAS
2021444
14.81%
EVA POE 434 96
16170
www.lhratings.com 11
5-1-1220214.5441~5058151152
3.53%
5.
91330000749463090B 2022 9 8
4.
202237
38
2
1962
81.
19821994
1994
19981998
2003
200320117
20117
19812
20083
731
IEC/TC82 1
202233486
110
3825173
24771
262881441
30104331~401710
www.lhratings.com 12
5-1-131
3
2.
1.
99%
90%
www.lhratings.com 13
5-1-1420192021
FCCL
20221338.84
38.02%
2021
15.92%12.70
4
201920202021202213
%%%%%%%%
56.9590.0020.5875.6290.5129.04115.1089.8525.6634.1588.1316.46
5.278.3318.165.586.6820.517.265.6713.223.288.4613.41
0.570.907.211.832.2019.624.463.4816.371.042.6817.31
0.220.3520.150.240.2828.570.760.5976.320.110.2845.45
0.270.4327.430.280.3417.550.520.411.920.180.46-5.56
63.28100.0020.2983.55100.0028.22128.10100.0024.8438.75100.0016.20
2.
1
90%6%~7%
EVA
2021
EVA
5
/%
2022
201920202021
13
73000.0088090.00107200.0032200.00
75016.0787391.6696677.4730759.74
102.7699.2090.1895.53
2022
www.lhratings.com 14
5-1-15220192021
22.48%
+
1~3
6
/%10
2022
2019202020213
13
336078.13408280.68504163.33120899.20
1.16531.12831.75001.8565
391637.54460692.55882267.78224453.19
91.9482.0166.3153.40
7%
ASIA PLOYMER CORPIRATION KAOHSIUNG BRANCH 72204.94 16.14
Hanwha Total Petrochemical Co.Ltd 67509.33 15.09
Great China Trading CO.LTD 66732.56 14.91
2019
DOW CHEMICAL PACIFIC LIMITED 64841.40 14.49
LG CHEMLTD 19960.27 4.46
291248.5065.09
DOW CHEMICAL PACIFIC LIMITED 128901.75 24.28
ASIA PLOYMER CORPIRATION KAOHSIUNG BRANCH 61439.68 11.57
Hanwha Total Petrochemical Co.Ltd 60375.60 11.37
2020
Great China Trading CO.LTD 47042.89 8.86
35632.196.71
333392.1162.79
DOW CHEMICAL PACIFIC LIMITED 129284.70 14.65
110573.8412.53
Hanwha Total Petrochemical Co.Ltd 91675.67 10.39
2021
LG CHEMLTD 84533.85 9.58
Great China Trading CO.LTD 81333.87 9.22
497401.9356.38
202235814.6715.96
www.lhratings.com 15
5-1-161 3 Great China Trading CO.LTD 25246.99 11.25
-24518.4010.92
DOW CHEMICAL PACIFIC LIMITED 21474.19 9.57
17724.337.90
124778.5855.59
3
9%
2022
201920202021
13
25.0823.1819.8016.44
74.9276.8280.2083.56
20192021
31.10
848.1175.78
%/
202248.77%57.33%58.93%
201920202021
13
75016.0787391.6696677.4730759.74
74869.1886529.6196779.8428127.49
99.8099.01100.1191.44
7.618.7411.8912.14
20223.
50%1
2021
PET
20192020
2021
3
www.lhratings.com 16
5-1-172
90%6%~7%
PET PVDF
10
/ % PET PVDF
2022
2019 2020 2021 /PVF
13
5600.00 5600.00 6500.00 2500.00 PVF 2021
5107.29 5733.29 7120.73 2837.61 PVDF /PVF
91.20102.38109.55113.50
PVDF /PVF
2022
11
20192020202120221-3
21876.4422222.5531995.5512476.97
/1.060.921.171.14
PET
23265.7820345.6237501.4314258.07
%--------
3041.653804.984016.35948.40
PVDF / 2.37 2.32 4.11 5.54
/PVF 7217.62 8820.53 16523.88 5254.16
%9.280.0340.0016.00
1251.05810.561469.54587.70
/4.995.025.075.81
6247.504065.897457.213414.19
%--------
2019 2021 PET PVDF /PVF
PET PVDF /PVF
20.94%14.91%
2020 PET
PVDF /PVF
2021
12%
PET 9430.95 21.47
PET 4909.48 11.18
2019 PVDF 4426.15 10.08
PET 4310.44 9.81
PET 3095.46 7.05
www.lhratings.com 17
5-1-18--26172.4859.58
PET 7024.19 17.12
PET 4654.95 11.35
PVDF 4217.01 10.28
2020
PET 4190.68 10.21
PVDF 3685.34 8.98
--23772.1757.94
PET 11838.64 16.17
PET 9154.33 12.5
PVF 6630.37 9.06
2021
PET 5460.34 7.46
PVDF 4844.09 6.62
--37927.7751.81
PET 5577.34 20.23
PET 4078.63 14.79
2022 PET 3167.89 11.49
1 3 PVDF 2979.93 10.81
1801.056.53
--17604.8463.85
3
6.016.395.63
0.860.851.02
2021
97.71%
5.
13
%/
2022
201920202021
1320223
5107.295733.297120.732837.61
52.5
4967.695712.036822.142822.81
97.2799.6395.8199.48
10.609.7710.6411.6123.3914.00
202238.61
4.14.78
20223
20192021
2.232.322.81
www.lhratings.com 18
5-1-191420223
2022
203202220232024
5
20202024160346.8570346.8590000.0074109.7538133.0532069.3716034.68
2.5
2021.062023.0673563.7123563.7150000.0011987.6624794.2036781.86--
--233910.5693910.56140000.0086097.4162927.2468851.2316034.69
1520223
202220232024
4.22022.062025.12101108.5021108.580000.0020221.7040443.4040443.40
6.1452022.062025.1249163.5010163.539000.009832.7019665.4019665.40
12022.062024.1225258.456258.519000.0010103.3810103.385051.69
5002022.062024.1235868.906868.929000.0014347.5614347.567173.78
2.52022.062025.0654852.4010252.444600.0016455.7227426.2010970.48
--266251.7554651.80211600.0070961.06111985.9483304.75
6.
2022
20203
20213
20222022
324
3~5
2021136.88
FCCL 121.90
0.142021128.58
24.69
20223
143.09125.28
0.14202213
1.38.843.85
20192021
2.
www.lhratings.com 19
5-1-20136.8818.56%
20192021
28.38%2021
16
20192020202120223
%%%%
67.4581.2193.1880.71107.5678.58111.9878.26
18.8127.8916.7718.0026.6924.8125.9523.17
16.3224.2023.8225.5732.5430.2532.3628.90
12.7818.9515.7416.8913.8512.8719.5917.50
9.0913.489.7410.4524.5022.7721.5419.24
15.6018.7922.2719.2929.3221.4231.1021.74
10.8369.4316.3473.3520.0268.3020.0564.47
2.0713.261.667.454.2114.375.5017.67
2.1713.902.7212.223.6412.403.9512.70
83.05100.00115.45100.00136.88100.00143.09100.00
112.01%
20192021
26.29%202127.59
107.5615.44%20192021
64.14%202124.50
151.57%
20192021
19.11%202164.31%32.12%
26.6959.17%0.13
0.012
20192021
2019202137.06%2021
41.20%202129.3231.64%
32.5436.60%
1
99.43%2.30
6.61%20192021
23.3967.13%35.94%2021
20.0222.56%
20192021
4.08%202154.36%41.69%
13.856.79
www.lhratings.com 20
5-1-2174.69%
2019202120192021
42.69%202117.7625.1614.98
4.21153.94%
52021
2.51.197.48%
32021
20192021
29.48%2021
3.6433.66%
98.74%0.38
20210.36
0.01
0.34
20223
143.094.53%
20192021
3.30.19%2021
114.6029.05%
9.910.91
2.57
2019202120192021
36.64%18.82%2021
9.9137.59%
2021121.90
35.01%20192021
99.89%9.1413.840.38
0.11%8.9013.550.00
7.80%31.22%57.63%20192020
2020202021
2022317.81
20223125.2818.89%
2.77%2.00
220192021
84.76%
2021
www.lhratings.com 21
5-1-2220192021
20192021
6.48%6.60%4.77%
17%20192021
2022
201920202021
3
0.230.140.142.89
8.9013.550.070.07
9.1213.690.212.9620221338.84
21.3821.7910.9412.4538.02%32.48
12.2613.160.172.3162.49%
11.9913.050.060.06
12.7015.92%
4.5.
20192021
19%
2022
41.98%37.74%20192020202113
51.6659.0996.4227.98
47.3156.3697.8929.49
18%4.352.72-1.48-1.51
2022
20192020202140.3741.4548.153.74
13
40.5759.7732.984.94
63.7883.93128.5838.84
-0.20-18.3215.17-1.20
50.7960.1396.3632.48
4.15-15.6013.69-2.71
4.135.546.131.83
11.1718.360.142.00
1.131.210.530.11
2.534.543.600.02
0.981.441.540.38
8.6413.82-3.461.98
2.033.094.541.39
77.5769.0474.0671.10
0.00-0.19-0.47-0.06
10.9217.8224.693.85
20.0227.9424.7315.92
20192021
12.8815.1418.06--
14.6317.3418.03--
36.62%
20192021
43.85%
21.80%
2021
2019
2021
www.lhratings.com 22
5-1-2320192021
9.21%
20192021
9.84% EBITDA
20223
2021
20223
2019202137.8018.30
A
20192021
7.
2021
2021121.76
20221316.06%87.90
72.19%33.87
27.81%
21.60%32.85%
6.13.48%21.86%
56.58%
35.86%2021
2018.99
2019202020212021109.21
35.02%
%782.86823.54736.66
%677.33737.48568.909.518.71%38.06
%50.4824.07-10.1134.85%57.3252.48%
/19.2519.95-10.654.323.96%
/175.86291.00323.09
202112.55
EBITDA 12.07 19.23 26.71
47.76%12.49
/EBITDA 0.76 0.71 0.01
/0.480.20-6.9699.50%0.060.50%
EBITDA/ 154.70 61.45 106.43 67.80%
/55.738.70-5.885.59%2021
0.04
0.04%
20192021
2021110.48
20.500.15
2021
www.lhratings.com 23
5-1-242021
-2.66
12.92-3.59
2021
88.96%83.80%2021
85.92%
83.03%
EBITDA
1.
30.30
AA AA
30.30
2021
412.98142.95
2021
10.94%0.17%0.06%27.08%
20.02%19.95%
2.
EBITDA
21
2021
*30.37
/3.17
/-0.05
/EBITDA 1.14
3.
www.lhratings.com 24
5-1-251-120223
www.lhratings.com 25
5-1-261-220223
%
16000.00100.00--100.00
21400.00100.00--100.00
3480.00100.00--100.00
430000.00100.00--100.00
511000.00--100.00100.00
6500.00--70.0070.00
715000.00100.00--100.00
8166800100.00--100.00
95000.00100.00--100.00
1025000.00--100.00100.00
112500.00--100.00100.00
www.lhratings.com 26
5-1-27121000.00--100.00100.00
135000.00--100.00100.00
148000.00100.00--100.00
151500.00--100.00100.00
162000.00--100.00100.00
17500.00--100.00100.00
185000.00100.00--100.00
19500.00--100.00100.00
201000.00--100.00100.00
2130000.00100.00--100.00
22500.00100.00--100.00
2330000.00--100.00100.00
2430000.0070.00--70.00
www.lhratings.com 27
5-1-282-1
20192020202120223
39.7339.7344.7851.12
83.05115.45136.88143.09
65.2990.29121.90125.28
0.230.140.142.89
8.9013.550.070.07
9.1213.690.212.96
63.7883.93128.5838.84
10.9217.8224.693.85
EBITDA 12.07 19.23 26.71 --
4.352.72-1.48-1.51
2.232.322.81--
6.016.395.63--
0.860.851.02--
%77.5769.0474.0671.10
%20.0227.9424.7315.92
%12.8815.1418.06--
%14.6317.3418.03--
%11.9913.050.060.06
%12.2613.160.172.31
%21.3821.7910.9412.45
%782.86823.54736.66644.44
%677.33737.48568.90520.48
%50.4824.07-10.11--
175.86291.00323.0917.66
EBITDA 154.70 61.45 106.43 --
/EBITDA 0.76 0.71 0.01 --
2022
www.lhratings.com 28
5-1-292-2/
20192020202120223
23.2219.0022.9523.83
71.56104.92121.76125.36
54.6280.88109.21111.96
0.210.130.042.81
8.9013.550.000.00
9.1113.680.042.81
50.3369.84110.4829.69
9.4118.5420.503.27
EBITDA / / / --
4.22-0.43-2.661.31
2.242.282.74--
6.227.066.21--
0.800.790.97--
%80.2265.5275.7781.76
%19.2927.9624.4915.68
%///--
%15.1420.4916.48--
%14.0114.350.000.00
%14.2914.470.042.45
%23.6722.9010.3110.68
%692.35781.42703.77633.50
%609.21708.48549.96529.75
%53.22-4.10-21.31--
110.06141.00516.738.49
EBITDA / / / --
/EBITDA / / / --
2022
www.lhratings.com 29
5-1-303
12=-/×100%
2 n =[ / n ^ 1/ n-1 -1]×100%
/++
/
/
/×100%
+/++×100%
/×100%
--/×100%
/×100%
/++×100%
/+×100%
/×100%
EBITDA EBITDA/
/EBITDA /EBITDA
/×100%
-/×100%
/×100%
/
=+++
=++++
=+++
=+
EBITDA= + + + +
=+
www.lhratings.com 30
5-1-314-1
AAA AA A BBB BB B
CCC CC C AAA CCC + -
AAA
AA
A
BBB
BB
B
CCC
CC
C
www.lhratings.com 31
5-1-32www.lhratings.com 32
5-1-335-1-345-1-355-1-365-1-375-1-385-1-395-1-40