�й��߳�ȥ��ҵ�ʱ��ṹ��š��۷��ʵѡ��£�

2011-12-22

���ġ��Ͷ��ʱ�ʱ��ṹ��ŵľ��ѧ��

��ҵͶ��ѭ�߼ʱ��ݼ��Ĺ��ɣ�ֻ�е��ҵ�ʱ��ı߼ʱ��ڱ߼ʳɱ�ʱ��ҵ��ܴﵽ��ͼ1��ʾ��

��ҵ׷��Ǽ�ֵ��󣬶��Ǵ�ͳ�Ļ��󻯣��EVA��ҵ�ļ�ֵ��

��EVA��NOPAT-Capital��WACC

��У�EVA��ø��ֵ��NOPATΪ˰��Ӫҵ��Capital��ʱ��WACCΪ��Ȩƽ��ʱ��ɱ��WACC��Kd��1-t��D��D��E��Ke��E��D��E��KdΪծ��Ϣ�ʣ�tΪ��˾��˰˰�ʣ�DΪ��ծ�ܶEΪȨ��ܶKeΪȨ��ʡ�

��ҪʹEVA��󣬱��ʹEVA��Capital�ĵ��Ϊ�㣬��EVA��Capital��0��NOPAT��Capital-WACC��0

��D��E��[��NOPAT��Capital-Ke]��[Kd��1-t��-��NOPAT��Capital]

��ɴˣ��Եó��

��1��D��E�빫˾��˰˰��أ��˾˰��Խ�ߣ�D��EԽ�󣻹�˾˰��Խ�ͣ�D��EԽС��

��2��D��E��ծ��Ϣ�ʸ��أ��ծ��Ϣ��Խ�ߣ�D��EԽС��ծ��Ϣ��Խ�ͣ�D��EԽ��

��3��D��E��Ȩ��ʸ��أ��Ȩ��Խ�ߣ�D��EԽС��Ȩ��Խ�ͣ�D��EԽ��

��4��D��E��ʱ��ı߼ʱ��أ��ʱ��ı߼ʱ��Խ�ߣ�D��EԽ��ʱ��ı߼ʱ��Խ�ͣ�D��EԽС��

��ͬ��ǿ��Ը��Ƶ��ó��й��Ͷ��ҵ��ҵ�ʱ��ṹ�ıȽϡ�

��1��Ͷ��ҵ��ۺ��˰˰�ʱȹ��ҵ��˰˰�ʸ�ʱ��Ͷ��ҵ��D��E��Ϊ˰��ص�Ӱ�콫Խ�󣻵��Ͷ��ҵ��ۺ��˰˰�ʱȹ��ҵ��˰˰�ʵ�ʱ��Ͷ��ҵ��D��E��Ϊ˰��ص�Ӱ�콫ԽС��

��2��ծȨ�˸��Ͷ��ҵ�Ĵ��Ϣ��ڹ��ҵʱ��Ͷ��ҵ��D��E��Ϊծ��Ϣ��Ӱ��С��ծȨ�˸��Ͷ��ҵ�Ĵ��Ϣ��ڹ��ҵʱ��Ͷ��ҵ��D��E��Ϊծ��Ϣ��Ӱ��

��3��Ͷ��ҵ�Ĺɶ�Ȩ��ҵ�Ĺɶ�Ȩ��Խ�ߣ�D��EԽС��Ͷ��ҵ�Ĺɶ�Ȩ��ҵ�Ĺɶ�Ȩ��ԽС��D��EԽ��

��4��Ͷ��ҵ��ʱ��߼ʱ��ҵ��ʱ��߼ʱ��Խ�ߣ��Ͷ��ҵ��D��EԽ�󣻵��Ͷ��ҵ��ʱ��߼ʱ��ҵ��ʱ��߼ʱ��Խ�ͣ��Ͷ��ҵ��D��EԽС��ˣ��ǵó��½��ۡ�

��1��й��ҵ��չ�й��Ҽ��г��Ͷ��ʱ��Ӧ��ʵ�е͸�ծ��ʱ��ṹ��

��Ϊ��չ�й��Ҽ��г��Ϊ��ʱ��ʵ��ŻݵĹ�˾˰˰�ʡ��˾˰�ʽ��ͣ��ծ��˰��ЧӦ��٣��ҵ��Ӹ�ծ�ļ��½��Խ�϶��ҵ�ı�׼˰��Ϊ25%��Ż�˰��Ϊ10%��15%��20%��ζ��ҵ��˰��Ϊ20%��˹Ϊ20%��Ϊ16%��Ϊ20%��ɳ��Ϊ21%��ݿ�Ϊ20%��Ϊ10%��޵��Ϊ20%��й�25%��˰˰�ʵ͡��չ�й��һ�㶼��ʽ��ѷ��ֱ��Ͷ�ʵ�Ŀ��Ҳ��ʱ��ʱ��г���ʽ�Ӧ�٣��Ӧ��ծ��Ϣ�Ƚϸߣ��Խ�ծ�ĳɱ��ҵ��Ը��ծ��ܸ��½��ϵͳ��յ��Ӵ��Ƶ��ӣ�ʹ��ܷ��Ϊ��չ�й��Ͷ�ʶ��ӡ��ʱ䶯��ա��β��ȶ��Ͷ��ʵ͡��Ļ��غ͹��Ҹ�Ԥ�ȷ��ձ��ҹ��öࡣ��ʹ��Ӫʹ��ǿ��ܷ��沨��ԼӴ��ˣ��й��ҵ��չ�й��Ͷ��ʱ��

��֮��й��ҵ��չ�й��Ҽ��г��Ͷ��ʱ��Ӧ��ʵ�е͸�ծ��ʱ��ṹ��

��2��й��ҵ�򷢴��Ͷ��ʱ��Ӧ��ʵ�и߸�ծ��ʱ��ṹ��

��ҵĹ�˾˰˰��һ��Ƚϸߣ��ձ�Ϊ30%��Ĵ��Ϊ30%��ʱΪ33.99%��Ϊ31.4%��Ϊ33.33%��µ��Ϊ34%��Ϊ30%��Ϊ35%��Ӣ��Ϊ28%��Ϊ30%��й�25%��˰˰�ʸߡ��˾˰�ʸߣ��ծ��˰��ЧӦ��ӣ��ҵ��Ӹ�ծ�ļ��ߡ��һ�㶼��ʽ��㣬�ʱ��г���ʽ�Ӧ�࣬��Ӧ��ծ��Ϣ�Ƚϵͣ��Խ�ծ�ĳɱ��½��ҵԸ�⸺ծ��ܸ��ߡ�ϵͳ��ռ��٣��ɡ��ȶ��Ͷ��ʸߡ��Ļ��ź͹��Ҹ�Ԥ��ٵȷ��ձ��ҹ��͡��Ӫʹ�û��ǿ��沨��١��ˣ��й��ҵ�򷢴��Ͷ��ʱ��

��й��ҵ�򷢴��Ͷ��ʱ��Ӧ��ʵ�и߸�ծ��ʱ��ṹ��

���塢�й��ҵ��Ͷ�ʵ��ʱ��ṹ��״

��2009��ף��й��1.2��Ҿ��Ͷ��ھ��ֱ��Ͷ��ҵ1.3��ң��ֲ��177��ң��ֱ��Ͷ��ۼƾ��2457.5��Ԫ��йɱ�Ͷ��769.2��Ԫ��ռ31.3%��Ͷ��816.2��Ԫ��ռ33.3%��Ͷ��872.1��Ԫ��ռ35.5%��ҵ�ʲ��ܶ��1��Ԫ��й��Ͷ��ծ��ʱ��С��Ҫ��ɱ�Ͷ�ʺ͵��Ͷ�ʣ��Եĵ͸�ծ��ʱ��ṹ��͸�ծ��Ҫ��ԭ��

��1.Ͷ�ʹ��˰�ʵͣ�ծ��˰��ЧӦ�½�

��2009��ף�Ͷ��ǰ10λ�Ĺ��Һ͵��Ϊ��й��ۡ�Ӣ��ά��Ⱥ��Ⱥ��Ĵ��ǡ��¼��¡��Ϸǡ��˹��й��źͼ��ô󣨼��1��Ͷ��ܶ�Ϊ2152.3��Ԫ��ռ��Ͷ�ʴ��87.58%��й��Ͷ�ʶ�Ϊ1644.99��Ԫ��ռ66.94%��˾��˰��Ϊ16.5%��й��˰˰�ʡ��ڶ�λ�͵��λ��Ӣ��ά��Ⱥ��Ϳ��Ⱥ��Ĺ�˾��˰˰��Ϊ0��µı�˰��ã�ǰ��λͶ��ռ��Ͷ�ʵ�78.59%��ɼ��Ͷ�ʹ��˰�ʼ��й��ҵ��Ͷ�ʸ߸�ծ�ļ��ծ��˰��ЧӦ��Լ��٣��Ը߸�ծ�Ķ��½��

��2.��ɱ��ӣ�ծ��ѶȼӴ�

��Ϊ��ơ��Ļ��졢��ߵ��Ƴɱ��ͬ�ķ��ƶȺ��Բ��죬��Ҹ��Ѽල��ˡ��ʲ��Ҫԭ�򣬼�ʵ��ʲ��٣��ҵ�ֲ��Ϳɵ�֪��ҵ�ֲ��ҵ��ҪΪͶ�ʿعɣ�729.5��Ԫ��ռ29.7%��ҵ459.9��Ԫ��ռ18.7%��ҵ357��Ԫ��ռ14.5%��Ҫ��ó��Ͷ�ʣ��ɿ�ҵ405.8��Ԫ��ռ16.5%��Ҫ��ʯ�ͺ��Ȼ��ҵ��ɫ��ɫ��ѡҵ��ͨ��䡢�ִ�ҵ46.68��Ԫ��ռ9%��Ҫ��ˮ��ҵ��ҵ135.9��Ԫ��ռ5.5%��Ҫ�ֲ��ͨ��豸��豸��ҵ�ȣ��2��ҵ��ҵռ�˴󲿷֣��ҵȱ�ٳ��豸��ʵ��ʲ��Ѻ��ɱ��ӣ�ծ��ѶȼӴ��й��ó�״ٽ�ίԱ��2009�귢��ġ��й��ҵ��Ͷ��״��鱨�桷��ʾ��ڶ��Ͷ��ٵ��ս��߶��й��Ʒ��Ͱ�ȫ�Դ��ڵ��ģ��ڶ�λ��ѡ��鷢�ֹ�˾��ʱ��Ϊ��ҵ��Ҫ��ʽ��Դ��г�60%��ҵ��ѡ�񣬶�ѡ��д��ʵ��ҵ��2006��49%�½��45%��ѡ��ڷǹ��ʵı��2006��5%��10%��ͨ��¹�Ʊ��ʵĴ�2006��2%��15%��ծȯ��ʵ��Ȼ��3%��ҡ�

��3.��ӣ��沨��Ӵ󣬻��С

��ʽ��򿴣��ҪͶ�ʹ��Ҳ��ֵ��Ӱ�죬�й��ҵ��Ͷ�ʵĻ��ʷ��ԼӴ��沨��Ӵ��Ҽ��Ͷ��½��ҵ��ͣ��⵼��ҵ��Ӫ��ϵͳ��ӣ�Ϊ�˼��ͷ��գ��ծ��١�

��֮��й��ҵ��Ӫ��Ͷ��Ϊ��Ҫ��ս��ѡ��͵��ծ��˰��ЧӦ��С��ϵͳ��ռӴ�ʹ��ɱ��ӣ��Ȼʹ�ö��Ͷ��ʱѡ��͸ܸ˵Ĳ��ԣ��1��ƶϡ�

����ܽ�

��Ϸ��й��ҵ��Ӫʱ�ʱ��ṹ��ŵ��ݺ�ʵ��״��Ȩ��ۺ��Ͷ�ʼ��裬�ۺϿ��˰�ܡ��ɱ��Լ��֮��ķ��ղ��죬�ó��½��ۣ��й��ҵ��չ�й��Ҽ��г��Ͷ��ʱ��Ӧ��ʵ�е͸�ծ��ʱ��ṹ��Ҫ��Ϊ��չ�й��Ҽ��г��ҵĹ�˾��˰˰�ʱ��ҹ��ͣ�ծ��˰��ЧӦ��С��ҿ��Ӫ�Ĵ��ɱ��Ӵ�ծ��ѣ��Լ��ι��Ͷ�ʵķ��ռӴ��Ӧ��ʵ�е͸ܸ˵�ս�ԣ��й��ҵ��չ��Ͷ��ʱ��Ӧ��ʵ�и߸�ծ��ʱ��ṹ��Ҫ��Ϊ��ҵĹ�˾��˰˰�ʱ��ҹ��ߣ�ծ��˰��ЧӦ��ι��Ͷ�ʵķ��ռ�С��Ӧ��ʵ�и߸ܸ˵�ս�ԡ�

��߼�飺��ͣ��й��ѧԺ��ҵ��о��ʿ�󣬱��100836��־�棬�й��ѧԺ��ҵ��о��о�Ա��ʿ��ʦ��÷��ƾ��ѧ�ڲ��չ��о��ĸ��о�Ա��ѧ��ʿ�󣬴��У�116025��

��Դ��¼�� о��