投资回报测算表

.14 2.36 2.59 2.85 3.14 3.45 РPE 8.00 7.27 6.61 6.01 5.46 4.97 4.52 4.11 3.73 3.39 3.08 2.80 2.55 2.32 Р净利润率 10.00% 9.57% 9.15% 8.75% 8.37% 8.01% 7.66% 7.33% 7.01% 6.70% 6.41% 6.13% 5.87% 5.61% Р归属利润 798.60 878.46 966.31 1,062.94 1,169.23 1,286.15 1,414.77 1,556.25 1,711.87 1,883.06 2,071.36 Р现金流量-5,000 878.46 966.31 1,062.94 1,169.23 1,286.15 1,414.77 1,556.25 1,711.87 1,883.06 2,071.36 Р Р Р投资回收期(10-year) Present Value @ 9% -5,000 805.93 813.32 820.78 828.31 835.91 843.58 851.32 859.13 867.01 874.97 Р Present Value -5,000 -4,194.07 -3,380.75 -2,559.97 -1,731.66 -895.75 -52.17 799.15 1,658.28 2,525.29 3,400.26 Р Payback period 6.061 1.00 1.00 1.00 1.00 1.00 1.00 0.06 0.00 0.00 0.00 Р Р 2007 2008 Average Р投资的市盈率(10-year) 6.26 5.69 5.98 Р РIRR (10-year) 20.52% РROI (10-year average) 18.00%