年份

NOPAT

TC

WACC

EVA

净利润

2014

1.82

11.13

8.09%

0.91

0.8

2015

2.80

17.15

8.36%

1.36

1.66

2016

3.26

24.77

6.62%

1.62

3.15

2017

6.39

27.00

6.80%

4.55

4.33

2018

8.17

40.01

6.11%

5.72

5.83

2019

19.09

78.55

6.33%

14.11

15.49

2020

22.59

166.39

4.84%

14.53

16.81

2021

43.41

264.04

7.11%

24.64

31.49

2022

54.99

394.89

4.73%

36.31

36.72