铜金矿山全球领先，新增项目持续释放

ࡃைϵၧ੬ྚᄷྑಒੜރିމഊੜ                                                        ᄃ௪ཙࡎͱف [Table_StockNameRptType] ᆌࠡ࣠ྜď60189Đ ٤ഓ؍آ ඾ౖࠡ࣠௦௏কຕē໭႙ົંћ༣ೄׂ [Table_Rank] ෇ᆇିމġ৹ద ೎ұ؍آ ͱفఐ୙ġ 2024- 07- 3 1 >7DEOHB%DVH'DWD@ ೌ૭ޮď၍Đ  ࠭ 12ّၥᆫغ/ ᆫԎď၍Đ  ᆙڂ·ď̈́ฃڂĐ  ঠඹڂ·ď̈́ฃڂĐ  ঠඹڂΑैď% Đ  ᆙೇᄔď࿁၍Đ  ঠඹೇᄔď࿁၍Đ  >7DEOHB&KDUW@ ٤ഓޮٌူܛಇ ᆜಽΑࠀ >7DEOHB$XWKRU@ ד๥ಝġ༘ဇୣ ᄓྜᄃೠۜġ6 ဏັġ[XT\#KD]TFRP ד๥ಝġܻឌ ᄓྜᄃೠۜġ6 ဏັġKXDQJ[L#KD]TFRP >7DEOHB&RPSDQ\5HSRUW@ ອڑͱف ѱ㾷㿸⛯φ [ Table_Summary] z ॅ࠼సಥဥભēࠩదڳޝ࣠ྜকຕ໻ॹ ᆌࠡ࣠ྜၽ௦௏ֳถઝҶಹ඾cࠡc໪cᨶԉᆇၗԅࢗ֟ēࠉᄠ ભԘ٤ഓᆇၗ२c҅२඾ ฃյcࠡ յc໪ďஃĐฃյc࿟ յdભԄ࿍ဟ඾ࠡԉࠡ೫ޮٌ౨໻c٤ഓںෳౖ࣠ޏ؟ညܤю·cೌٳۤ؟ࣴߙౖ࣠Сટೄׂē٤ഓྜݻћ༣ඔಖē࡬٤ف+٤ഓ၇ޙಬຣڢ੻ࡊॆమၟ ࿁၍ēලΑ႙ަၟ d z ܻࠡġߦ๯၇୙ಖัēΥຢெ༢ӛՎࠡޮᆜغ ભભѺྻࣿਥ॓҅ߦ๯၇୙ރུ໻ٳࠡӛՎܻࠡޮٌ౨໻ēຏ͖ભྻࣿߦ๯၇୙ћ༣ಖัēਥڳၥ࠼ޖ೴࡬Ϣރ၇୙ē̸ྻc֌้ࡥಽަࡶ௦௏ԙၘჿᄭϢ௲Շ໿ēܻࠡଅᄢޮᄔມᅗඔಖd٤ഓܻࠡС२ރᆇၗ२ຂཐᄽԛྡྷc௦௏஍ಥēભ٤ഓಬຣౖ࣠Сࠡ յēලΑēອӲဟᄯڳౖ࣠Сࠡᆙ२ԅ d܊༣Ϗٌࣸ؏Сc৥എͽ֚ࠡ࣠ޏ؟cں့ࠡ࣠ԉົંћ༣٪຤ܻࠡ႙२d z ඾ġ௦௏٢࿫ࠥ჆ē٤ഓ໭႙Сટৄ༣ೄׂ ԛྡྷ२ᆐ̸આ৴඾࣠၇୙ ભϢݖᄷ୳ē࣠ժؤఀཛྷ༣ē༓ௐժ+ڳઝԨฉ෇ᆇ֍ۤࣂԸС२ලΑדιۤē༓ௐఈ໿්ມē඾ޮఏ࡮౨໻ࣂ޷dભ٤ഓ୫ຏౖ࣠С඾ ฃյēॹ௦௏඾୲஍๔ēભ٤ഓ໭ߙСટပฌৄ༣෇Сġ࢕੭̍඾࣠స୙ϰ༪၇ޙ4෇С܊ભСટӒӾ ฃյēశ֚ปཐ඾࣠၇ޙભ෻ю؟ࣴߙٝёСટӒ ฃյd z ઩ᄻ୙ωٳغ໒ڕस੦಴ēю·ညಽকຕ໻ྜ ઩ᄻ୙ωٳġ٤ഓྦྷ෡࣠ྜ࠼ޖ഑ปރᅥྜד๥ࢅІટॏē඾ࠡ࣠ೌٳӖϦדၽࠡ೫ޮٌອճԎԤē܊༣ωζСટೄׂѩד຺೓ޮٌݍಖԅ܃ॆē඾ރܻࠡωٳю·ມᅗԎဟ໻ྜdᆑᅖ࢞൰ġ٤ഓಾڳઝԛྡྷޥ࿺ပᆑᅖཙᄥڳޝຕࠩ࢞൰ಁ΁ԅ࣠ྜ٤ഓēྻ౨඾cࠡᆇၗۤ ྻ౨໪ďஃĐᆇၗนᆑᅖ࢞൰ݦԄēӦส࢞Аю·ມᅗԎဟ௦௏ල໻dౖ࣠ၮ࿯ġ٤ഓ೎җq࣠ದঠ๔ܬڢྡྷrڕस੦಴හѴْౖ࣠ࢗ֟ܬࠋēߦԎಓСၮ࿯ю·࡬٤فᆌࠡ࣠ྜ඾ &ю·ܻۤࠡ$,6&ю·࢈สဟ௦௏஍ דสd z ෇ᆇߙ࿐ ᆌࠡ࣠ྜಾڳઝ઎ᄠ௦௏տࠡ೫ౖ࣠ࢗ֟কຕ୲ྜē࡮΁ຕࠩԅ࢞൰ޏ೬ۤغ໒ԅౖ࣠ڕसટॏē܊༣഻ౖ͔࣠ޏ؟໭ົં෇Сē٤ഓྜݻပฌћ༣ૡୁēแਬ၇ޙᆌࠡ࣠ྜ ભڢ੻ࡊॆమדιน࿁၍ēճ࿫ 3(דιน Ϳē೎ұ؍آٓိq৹దrିމd z פຢඔವ СટೄׂϢރ၇୙Ģࠡ೫ޮٌӖ׶ϏՎĢںෳౖ࣠࠼࿯פຢԉd -31%-8%15%37%60%7/2310/231/244/24䓰㆑㌔䄖⿇㪏300 [Table_CompanyRptType1] ᆌࠡ࣠ྜď60189Đ ᮢ䈭৸䰻ᵡ享䠃㾷༦᱄਀䇺㓝䈪᱄ 2 / 22 䇷࡮⹊ガᣛ઀ [Table_Profit] z ᄷྑϭ๠ᄗγ Ӧส: ̈́ฃ၍ ᅖྑϭ๠ᄗγ 2023A 2024E 2025E 2026E ࿯ྜೌద 293403 326033 352796 371528 ೌదලΑď%Đ 8.5% 11.1% 8.2% 5.3% ڢ೫੻٤ഓࡊॆమ 21119 31766 35954 39336 ࡊॆమලΑď%Đ 5.4% 50.4% 13.2% 9.4% ਐॆ৑ď%Đ 15.8% 19.8% 20.2% 20.7% ROEď%Đ 19.6% 23.2% 20.8% 18.6% ਤڂೌ࿍ď၍Đ 0.80 1.20 1.35 1.48 P/E 15.58 13.87 12.26 11.20 P/B 3.05 3.22 2.55 2.08 EV/EBITDA 10.69 9.06 8.07 7.28 ᆇॸࣿၗġZLQGēܟ̝ᄃ௪ཙࡎൎ ࡃைϵၧ੬ྚᄷྑಒੜރିމഊੜ                  /                           ᄃ௪ཙࡎͱف [Table_CompanyRptType1] ᆌࠡ࣠ྜď60189Đ ჾำંৃ 1 ॅ࠼సಥဥભēࠩదڳޝ࣠ྜকຕ໻ॹ ......................................................................................................................................... 5 1.1 సಥભಇٖ࣠ྜē௦௏কຕԅտࠡ೫࣠ྜނූ .................................................................................................................................. 5 1.2 ڂ௣ޯٲூ๩ēڕसූղืՇ................................................................................................................................................................... 7 1.3 ್ไಷ࠘މտࠡ೫ᆇၗē඾ࠡС२ࡢ௦௏஍ॹ ..............................................................................................