中国广核:向不特定对象发行A股可转换公司债券信用评级报告

CCXI-20243410D-012024 09 24AAA/

AAA

A 49 49

A+H

xma@ccxi.com.cn

lbwang@ccxi.com.cn

(010)66428877

(010)664261002021202220232024.6/2024.1~6

4000.334090.164152.504187.99

1509.501579.331653.041682.59

2490.832510.832499.462505.40

2158.282123.882139.332125.02

806.79828.22825.49393.77

157.24152.42170.46108.49

EBIT 254.86 253.05 263.51 157.36

EBITDA 369.92 360.15 385.96 219.38

349.11313.68331.20127.89

(%)33.2033.2535.9738.56

(%)6.446.266.397.55*

EBIT (%) 31.59 30.55 31.92 39.96

(%)62.2761.3960.1959.82

(%)58.8457.3556.4155.81

/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*

(%)(%)

4226.591974.495392.6769.81749.57194.1144.62

3056.802141.464152.5060.19825.49170.4635.97

2375.001851.59

65.101744.58

2385.4

1670.72C150000_2024_051

202462023

75.00%123.6968.9375.6134.82

100.00%122.8175.3054.8812.66

59.00%716.43256.33180.0851.78

*46.00%443.35176.68114.5628.66

61.00%714.37157.5488.7125.38

222023

12~18

2024 1 https://www.ccxi.com.cn/coreditResearch/detail/10938type=1

2023

GDP 4.8% 135673.16

20246

382.1795.0552027

662028

240.00240.00382.1795.05--

2024

2023

587.0944.34581.0546.10625.1745.85303.7448.73

199.491.82226.970.91178.981.9179.980.91

10.0223.7811.0029.8414.5731.565.8828.38

5.7112.274.3134.724.7541.443.5134.60

4.4817.904.8914.382.0114.020.6632.93

/806.7933.20828.2233.25825.4935.97393.7738.567

2021202220232024.6

158.28148.41157.40190.41

108.52149.38118.2790.64

16.9917.2417.5317.96

2397.822327.642466.842653.81

575.62682.99563.24380.43

52.0352.0554.4652.78

4000.334090.164152.504187.99

40.7667.5747.0690.43

478.91412.09450.44469.14

1679.371711.781688.891655.88

2158.282123.882139.332125.02

22.1919.4021.0622.08

504.99504.99504.99504.99

341.56390.38444.32467.94

500.08509.07520.68525.92

1509.501579.331653.041682.59

62.2761.3960.1959.82

58.8457.3556.4155.81

320246420246

2021202220232024/6/2024.1~6

349.11313.68331.20127.89

-145.69-143.79-125.13-49.87

-174.91-208.96-190.88-31.37

4.184.365.436.60

11.8010.5412.59

5.835.905.544.84*

202220232024

(%)57.3556.4153.32~54.41

/EBITDA(X) 5.90 5.54 5.11~5.32

10AAA2024 6

10.00%81.00%9.00%

BlackRockInc.

3.32%6.79%58.89%18.37%1.44%20232024.6/2024.1~6

1582772.981484077.541574002.281904095.42

1085181.601493756.111182658.85906356.02

5332.0233492.757256.576176.38

1524847.571777545.832057251.441968292.85

1308534.081427594.511510677.151637715.57

23978181.4223276351.6124668358.6726538068.95

5756162.126829940.545632389.973804341.10

520283.11520532.03544584.71527839.14

40003287.3140901591.7741525035.6841879933.13

407560.99675658.30470647.46904308.72

4789097.104120943.604504425.164691374.55

16793685.8917117818.3416888900.6616558848.83

21582782.9921238761.9421393325.8221250223.38

20010462.2519754684.4019835771.4619362597.81

24908257.6225108296.5824994640.9925054005.61

15095029.6915793295.1916530394.6916825927.53

885679.75825157.21710928.74332565.09

8067874.488282240.368254864.323937673.65

1721261.411725694.481933049.571177375.62

140677.69167808.45160420.15106961.22

1572381.031524153.781704577.161084927.94

2548553.582530519.372635055.461573560.40

3699236.533601454.623859596.122193825.42

3491110.133136840.853311989.431278900.47

-1456891.30-1437936.56-1251261.37-498738.65

-1749099.07-2089639.52-1908823.80-313735.31

20232024.6/2024.1~6

33.2033.2535.9738.56

13.2113.2013.0710.11

31.5930.5531.9239.96

6.446.266.397.55*

0.880.930.940.93

0.680.690.670.68

3.563.352.762.40*

8.226.426.177.54*

62.2761.3960.1959.82

58.8457.3556.4155.81

22.1919.4021.0622.08

0.120.110.120.09*

0.550.570.590.41*

3.943.804.663.85

5.835.905.544.84*

0.770.870.860.94*

4.184.365.436.60

2.883.073.714.73

11.8010.5412.5913.01*

120242

3*+/++

+++

/(+

+360/+360/

+360/-360/+

(-)/

+++

------

----+-

EBIT + -

EBITDA

EBIT+ + +

EBIT/

EBIT EBIT/

FFO

EBIT EBIT/

EBITDA EBITDA/

22018[2018]15

=++31

[2008]43BCA

aaa

bbb

ccc

AAA

BBB

CCC

AAA

BBB

CCC

C2 SOHO5

100010

+861066428877

+861066426100

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

行情