蒙牛乳业：恢复正常


        "!#$% &' ()*+
, # -. /0
, 12 3 + 465789:;< = >? @42009ABC DE©6FGHI JKMLONP QRTSVUXWVY Z[FGHI JKMLONP QRTSVUXWVY Z[FGHI JKMLONP QRTSVUXWVY Z[FGHI JKMLONP QRTSVUXWVY Z[\]^\]^\]^\]^____````Taaaabbbb<cccceddddffffggggThhhhiiiiTjjjj kkkkllllmmmmTnnnnMooooTpppp




qsrstvuswyxvzs{}|~wx€ƒ‚s„†…~‡ˆŠ‰‹‚s„Œ|Žvy‘’€“T”–•—v˜™sšs›œsžŸv y¡s¢£v¤v¥–¦v§© ̈«ª­¬® ̄s°s±s²³ª­ ́ ̈μwyx¶¥y{·v ̧›œv¹vº» ̈O¼½v¾À¿sÁÃÂyĭŶƭǓTÈvq­r­ÉËÊÌ ̈wvx­—˘ËÍν­žvŸ¶ v¡¶¢v£¶¤Ë¥90%ϬР̈V—ËÑ­ÒËÍÓ¶Ô¶žvŸ¶ v¡¶¢v£¶¤Ã¥¦¶§Ì ̈®ÃÕyֶ׭ضÙÃÚÛ­—¶Ñ­ÒË¥­ÜÝËÞ×ߓ



® ̄sØsàásâsãsäsåævçè“ésãv{ÃêØsà­¬ëì10% ̈«íÀîðïvwyxvñòvósôõ¾Åçâvì© ̈Oös® ̄Øsàvë÷søsùú“wxsìvžyû­üsýs¥y®y ̄sÖsþ­ÿ



°±© ̈ sÔ ­ÜÝsÖ­žyû­ü ú“T”–•°v±4ÿ


­¥y®y ̄¶Ü–ÝsÞsש ̈wxv®
¶¥sÚ¾ ̈s¥–Øsà
sùú“ íÖÐ ̈ s{Ëê® ̄Øsà ! ̈«wx"$# &%ø–ùߓ



wx­Í '
( )*+sØs٭ږÙ˜­¥,- ́ ̈.
/¾0ïsÞs×
1
23ú“09½¬
4½+ØÙ­ÚÛ 5
6 ̄—sÑÒ­¥10% ̈7vÜ2008½Û30%“98Ô ́ ̈:
;yâvž–„<>=ð„?
@¥&A
Bú ̈2010½
CD+–ØÙsږ¥&E&FG$H
IJ¬ëߓ



wyx
K
LMON
P Q
RTSVUy· QW <X
N
Yy¢
Z
[8,900\&]±
^_Œ|Û ^š–™
`v¥5%€“±^ _aï¶ýbc=½êedf© ̈N
gsØ:24.40hi“È
jkÐ ̈Z[±^ _a
lm–± ^_noĪ
p q&r4.30s i ̈«ÿ&tyû a–ï2010-2012½uevw“Vq–rs¬xv±^
_no
<1
23 yz© ̈ {sÈ.a2010½
|1æ}

x6% ̈2011½æ}v¬x6%“Vqyr a~sº&&€
1æ }–û
y¬&x8%‚17% ̈μÕ$:qyrw:s”ð•ÙsÚeƒ–â
„…‚ †3yޖ׻ ̈‡12 3 a&%s¬ëߓ




  2009ˆˆˆˆ12‰‰‰‰17ŠŠŠŠ



 ‹!ŒŽ9/ ‘“’•”—–—˜—™‘“’•”—–—˜—™‘“’•”—–—˜—™‘“’•”—–—˜—™›ššššœDž ŸD¡œDž ŸD¡œDž ŸD¡œDž ŸD¡¢¢¢¢ £9¤¦¥V§e ̈ª©¬« ­®° ̄"!# $ % ±²9³9 ́­®  μ—¶“·D ̧•˜—™—¹μ—¶“·D ̧•˜—™—¹μ—¶“·D ̧•˜—™—¹μ—¶“·D ̧•˜—™—¹›ššššº—»“¼DœDž“¡º—»“¼DœDž“¡º—»“¼DœDž“¡º—»“¼DœDž“¡¢¢¢¢ £9¤¦¥V§e ̈ª©¬« ­®° ̄"!# $ % ±²9³9 ́­® *½¾9¿À&½9¾¾Á9Â9æÄ9Å0.87Æ ̈1.00Ç¦Æ ́9È4



 ɦʍËV͍̍ÎÐώÑVÒ@
VÓ¦¥V³ ́9­®¦ÔVՍÖ9׍؍Ù9×5%ÚVÛ9Ü Ýßޕà•áãâ ä•å æ•çDè—é 2319 HK ê—ëDì 2319.HK íDî—ï“ðDñ—ò•ó•ô                  õ—öD÷•øDùó—ô ú•û—üú•û—üú•û—üú•û—ü 12ýÿþ
í



 12ýþ  % 22.9 Sharon Wong, CFA  65 6438 2881 sharon_wong@standardandpoors.com 33ŸD¡ŸD¡ŸD¡ŸD¡ 27ŸD¡ŸD¡ŸD¡ŸD¡ â   52 !#"%$&' 9.30 - 28.80 () 46,603 *+,-/.01 ' 1,736 Ý324516'000 6,418 7819/ :è1;% 0.0 2009< =#  >% 27.7 ?@?@?@?@12A BCDEFA BCDEFA BCDEFA BCDEF 2008GHGHGHGH 2009·D ̧·D ̧·D ̧·D ̧ 2010·D ̧·D ̧·D ̧·D ̧ 2011·D ̧·D ̧·D ̧·D ̧ IJEKLMIJEKLMIJEKLMIJEKLM(%) NOP 23,865 25,058  29,628  35,010  13.6 QRSEBITDA -494 2,022  2,489  3,128  n.m. T1U VWXY1Z -1,089 1,372  1,843  2,427
n.m. T1U [Y -949 1,087  1,393  1,791
n.m. T1U \ ]Y^÷_` -0.64 0.66  0.80  1.03
n.m. T1U \ ]Y^%$&, -0.73 0.76  0.92  1.19
n.a. (]>bac -n.m. 35.4  29.1  22.6  - \  de÷_` 0.00 0.13  0.18  0.26
n.m. \  de%$&, 0.00 0.14  0.20  0.30
high d>% 0.0 0.5  0.8  1.1  - 2 Standard & Poor’s Equity Research 2009<12þ17Ý f g#h if g#h if g#h if g#h i wxv¤cjlkcm„… ̈onqpÍsrut­žŸv –¡v¢£­¥'vuw© ̈O{·lxlylz,{s›œú“ —v˜|•Âë© ̈1
23'}­u~cv¥–ãsä“ qrw: ́ ̈€ƒ‚u„aÏÿ
^u…u†]ªu‡© ̈Oª¬cˆ^c‰NuŠC¥s‹lŒ© ̈€ðçÃê$a¾0ïčywxuvzcŽ¶Ú&Nv{­¥,c“ wx¶¥ŒyÙc‘“’c”s•c–y'—ú ̈™˜b2009½6šœ›' ̧sžyÎ p
q$r29s
i“Vq–ryæk ́ ̈”•z,ŽvڃŸnÄyÅ ̈@]ÒĪ‚ †3yÞ–ë» ̈‡a'Š2009½b2011½' –½~vº&|1s¡y⽖ĖÅ3Ν21%“ s¬&x~vº$€ 1–æ } <&j'¢sÜ&3'£ ̈Žq–r
a12¤¥šq¦§Øyþ24.00h i¬$x
b33.00h i“μqyr'k'ms ̈È,©7j'¢‚'ª ̧y ̧sž'«y˜Ì|DCF€û'¬võ&~'­y¹¦§Ø蓮©7j,¢c ̄s ̈È22.5°¥2010½¦§@&€
3Ð|® :20°€võ» ̈²±¦§@€
3–Ö, ̈Èyž–Ÿy ¡y¢–£,‰c³–¤yw–xs¥&@&€
3&j'¢ ́€
¢kcμ“ DCFjc¢v¥,¶c·&y
z' ̧c¹»º5%¥s¼'mÄyÅ3Ì|u 8u½Š€‚11.2%-11.7%¥$_#'¾yšÐ|u 8'½Š€“     ¿Œ¥À ́Á‚¦ §ØÃ¥uÃqÄu ̧ ́¹Åº9AcB¶¥Âë­øvæ¶çlÆqÇÅÈÊÉI>Jl‰ ́³¥Ëvx­ ̄Ë¢£ÌȾq͞yŸv y¡cΥϢ£­¥'ÐcÑuÒuÓuÉl
m×sÒuÔuÕ»ÈÏ‚„…nqp–®y ̄s ̄lÖ¥Ú$‚Gs× ¥sØ('É lm–®– ̄c¾–š 8,ÙÄªè“ 3 Standard & Poor’s Equity Research 2009<12þ17Ý f g#h if g#h if g#h if g#h i  Úۗ¹•˜D™Úۗ¹•˜D™Úۗ¹•˜D™Úۗ¹•˜D™ £9¤¦¥V§e ̈ª©¬« ­®° ̄"!# $ % ±²9³9 ́­® ?@?@?@?@12A BCDEFA BCDEFA BCDEFA BCDEFššššºD»“¼—œ—ž•¡ºD»“¼—œ—ž•¡ºD»“¼—œ—ž•¡ºD»“¼—œ—ž•¡¢¢¢¢ 2007GHGHGHGH 2008GHGHGHGH 2009·D ̧·D ̧·D ̧·D ̧ 2010·D ̧·D ̧·D ̧·D ̧ 2011·D ̧·D ̧·D ̧·D ̧ NOP 21,318 23,865 25,058 29,628 35,010 QRSEBITDA 1,646 -494 2,022 2,489 3,128 ÜÝÞß -530 -640 -641 -679 -764 QRSEBIT 1,116 -1,134 1,381 1,811 2,364 7àáâãáù -6 15 -38 2 32 äN1å æ 21 29 29 30 31 T1U VWXY1Z 1,130 -1,089 1,372 1,843 2,427 çèW -22 161 -165 -295 -437 éêW>^% 1.9 n.m. 12.0 16.0 18.0 ë+ : -173 -24 -121 -155 -199 T1U [Y 936 -949 1,087 1,393 1,791 QRS[Y 971 -8 1,391 1,853 2,051 KLMKLMKLMKLM NOP% 31.2 11.9 5.0 18.2 18.2 QRSEBITDA% 21.0 -130.0