中信证券--奇正藏药(002287)藏药奇葩-止痛专家.pdf

?2009?8?14?002287?8.93-9.38?97%?2006-2009?96%?87%?87%?89%?97%?89%?88%?90%?1?2?3?4?1?2?3?09-11?EPS?0.38?0.45?0.48?10.72-11.25?20%?8.93-9.38?2007 2008 2009E 2010E 2011E?(?)339 413 502 600 742?YoY%26.6 21.9 21.4 19.6 23.7?(?)116 136 153 184 194?YoY%9.3 17.2 12.7 20.4 5.2?%81.3 82.9 83.1 83.4 83.8?EPS(?)(?)0.29 0.33 0.38 0.45 0.48?ROE%29.2 25.5 16.0 17.3 16.4?-3.91 4.12?(?)0.25 0.18 0.40 0.30 0.31?010-84588210??010-84588027??41?406?1?281?69.22 2?84?20.68 3?A?41?10.10?002287?.1?.1?11.25?.1?10.72?.2?10.72-11.25?.2?.3?.3?.4?.6?.6?.6?.6?.10?+?=?.10?.11?.12?.13?.13?.14?.14?.15?1?06-1H09?.3?2?06?.3?3?07?.3?4?08?.4?5?1H09?.4?6?.4?7?.5?8?2005-2009?5?.6?9?.8?10?.9?11?.9?002287?12?08?.11?13?08?.11?14?.11?15?2006-2008?.11?16?.12?17?.13?1?.1?2?.1?3?.2?4?.3?5?.5?6?.7?7?08?.9?8?08?.9?9?.10?10?.12?11?.12?12?2006-1H2009?.13?13?.14?14?.14?15?2009-2011?.15?16?2009-2011?.15?002287?2009?8?14?1?1?T-3?2009?8?14?(?)?15:00?T-2?2009?8?17?(?)?T-1?2009?8?18?(?)?14:00-17:00?T?2009?8?19?(?)?9:30-15:00?15:00?9:30-11:30?13:00-15:00?T?1?2009?8?20?(?)?T?2?2009?8?21?(?)?T?3?2009?8?24?(?)?11.25?EPS?0.38?0.45?0.48?2010?25?PE?11.25?2?EPS?/?PE?2009-8-132008 2009E2010E2011E2008 2009E 2010E 2011E?002022 41023 34588 17.56 0.40 0.53 0.71 0.89 44 33 25 20?600161 48825 48825 22.06 0.27 0.47 0.56 0.72 82 47 39 31?002007 36013 36010 35.32 0.53 0.75 1.01 1.29 67 47 35 27?002038 24840 13913 35.06 0.88 1.15 1.50 1.90 40 30 23 18?002252 16000 4000 27.60 0.65 0.82 1.08 1.30 42 34 26 21?000538 53405 48399 36.83 0.86 1.12 1.58 1.96 43 33 23 19?600332 81090 59100 8.15 0.23 0.28 0.32 0.38 35 29 25 21?600085 52083 52083 17.48 0.50 0.55 0.63 0.72 35 32 28 24?000423 65402 50242 19.43 0.55 0.54 0.70 0.89 44 45 35 22?600436 14000 6363 30.28 1.01 1.00 1.23 1.50 30 30 25 20?600479 21773 18111 18.30 0.60 0.67 0.83 1.02 31 27 22 18?600557 31973 23624 15.27 0.44 0.58 0.76 0.99 35 27 20 15?600535 48800 48800 17.43 0.52 0.64 0.77 0.91 34 27 23 19?600750 29588 19638 15.27 0.44 0.53 0.63 0.77 35 29 24 20?600518 169437 169437 8.59 0.17 0.27 0.41 0.51 51 32 21 17?000999 97890 33800 16.96 0.51 0.66 0.84 1.03 33 26 20 16?600055 21645 21645 9.04 0.13 0.15 0.18 0.20 70 61 50 45?600276 62074 62074 36.09 0.68 1.00 1.18 1.45 53 36 31 25?600062 57170 31591 21.34 0.7 0.92 1.17 1.42 30 23 18 15?000963 43406 24639 13.70 0.39 0.60 0.75 0.92 35 25 19 16?*000963 43406 24639 13.70 0.39 0.55 0.71 0.87 35 23 18 15?600521 29923 29923 13.95 0.50 0.56 0.67 0.81 28 25 21 17?002287?2009?8?14?2EPS?/?PE?2009-8-132008 2009E2010E2011E2008 2009E 2010E 2011E?600267 44928 44928 15.80 0.44 0.52 0.65 0.86 36 30 24 18?600849 56917 40019 12.18 0.12 0.28 0.35 0.40 102 44 35 30?600511 47880 27764 17.77 0.41 0.52 0.67 0.83 44 35 27 22?10.72?DCF?10.72?3?Beta 0.90?4.35%?5.00%?7.07?40,600.00?(E)287,042.00 Kd 7.47%T2.00%?Beta 0.89 Ke8.80%WACC 8.21%TV?%1.00%?10.72-11.25?10.72-11.25?20%?8.93-9.38?002287?2009?8?14?3?002287?97%?1?06-1H09?%?0%25%50%75%100%2006200720081H2009?4?06-09?2.7?3.4?4.1?2.0?2006-2009?96%?87%?87%?89%?97%?89%?88%?90%?2?06?95.9%1.6%0.4%2.1%?3?07?87.2%5.2%3.5%4.1%?002287?2009?8?14?4?4?08?86.5%5.5%2.8%5.2%?5?1H09?88.8%3.5%3.0%4.7%?6?:?1995?002287?2009?8?14?5?7?5?2008 1H2009?100%?6415 3736 923 6750 4501 765?100%?2499 2087-46 2376 2107 20?65%?346 342 45 402 390 48?100%?17376 490 13 19924 761 270?100%?7373 478 38 4082 418-60?100%?49 49 0 50 49 0?100%?286-620-251 341-606 14?68.725%?90%24.8%69.22%20.68%?002287?A?10.10%100%100%65%100%100%70%100%30%?002287?2009?8?14?6?08?1600?160?09?5?2009?5?18%?23%?17%?8?2005-2009?5?010 20 30 40 02000 4000 6000 8000 1Q063Q061Q073Q071Q083Q081Q09?%?02040600400 800 1Q063Q061Q073Q071Q083Q081Q09?%?6.0 8.0 10.0 12.0 1Q063Q061Q073Q071Q083Q081Q09?%?10?0.2%?50%?65%?2006?17?GMP?6.23?2000?BCC Research?2007?309?5.63%?2012?406?1?2?3?4?002287?2009?8?14?7?6?18%?20%?2?1?135?400?500?NSAIDs?NSAIDs?1?2?NSAIDs?NSAIDs?COX-2?002287?2009?8?14?8?9?SFDA?2008?5.51?45.51%?21.27?79.41%?2008?26.78?53.65%?25.95%?14.13%?NSAIDs?+?NSAIDs?NSAIDs?46?3?7?+?a.?b.?c.?a.?b.?c.?d.?002287?2009?8?14?9?10?020406020052006200705101520?%?%?11?02040602005200620072008?%?1?10%?8?10?1000?1?1000?7?08?4.99 10.00%?2.94 5.89%?2.59 5.18%?2.23 4.47%?1.87 3.75%?1.83 3.66%?1.63 3.26%?1.19 2.39%701?0.93 1.86%?0.89 1.79%?8?08?4.99 18.63%?2.94 10.98%?2.23 8.34%?1.83 6.81%?1.63 6.07%?1.19 4.46%701?0.93 3.46%?0.89 3.33%?0.63 2.34%?0.56 2.08%?002287?2009?8?14?10?+?=?9?/?GMP?1?5?3M?002287?2009?8?14?11?2008?17%?20%?12?08?00.511.52?0816243240?%?13?08?11.522.533.5?0816243240?%?2006?90mm*120mm*5?2-3?14?15?2006-2008?010000200003000040000200620072008?05001000150020002500200620072008?05001000150020002500200620072008?1996?08?3.6?2006?08?2278?2006?08?2134?002287?2009?8?14?12?3?4-9%?50%?10?2006?2007?2008?2009?1?6?/?8.43 8.80 9.50 10.35?%?4 8 9?/?15.70?3?1-2?11?1?2004?1350?2?2002?145-2?3?2005?0034?4?2004?1298?5?2004?1287?16?2006 Text Text?1?2010 2011 2012?002287?2009?8?14?13?480?OTC?36?92%?52?17?0%20%40%60%80%100%?IPO?06?2008?09?12?2006-1H2009?2006 2007 2008 1H2008 1H2009?%?78.82 81.35 82.92 82.22 84.03?%?38.95 34.17 32.88 34.97 39.83?%?23.29 29.31 25.5