| 指标名称 | 2022(实际) | 2023(实际) | 2024(实际) | 2025(预测) | 2026(预测) | 2027(预测) |
|---|
| 每股收益(元) | 1.09 | 1.30 | 1.38 | 1.78 | 2.22 | 2.72 |
| 每股净资产(元) | 5.18 | 4.70 | 5.84 | 7.49 | 9.17 | 11.32 |
| 净利润(万元) | 22354.55 | 40282.72 | 42897.52 | 55498.00 | 69132.87 | 84909.06 |
| 净利润增长率(%) | 97.04 | 80.20 | 6.49 | 26.53 | 28.92 | 23.23 |
| 营业收入(万元) | 150310.17 | 265097.41 | 303617.07 | 393093.27 | 478402.72 | 573753.76 |
| 营收增长率(%) | 47.16 | 76.37 | 14.53 | 27.19 | 24.58 | 19.95 |
| 销售毛利率(%) | 43.85 | 41.01 | 39.20 | 38.98 | 39.00 | 39.06 |
| 摊薄净资产收益率(%) | 21.04 | 27.74 | 23.60 | 24.34 | 24.85 | 24.66 |
| 市盈率PE | 32.33 | 22.37 | 19.24 | 19.32 | 15.51 | 12.82 |
| 市净值PB | 6.80 | 6.20 | 4.54 | 4.55 | 3.76 | 3.07 |
| 报告日期 | 机构名称 | 评级 | 每股收益 2025预测2026预测2027预测 | 净利润(万元) 2025预测2026预测2027预测 |
|---|
| 2025-11-18 | 中泰证券 | 买入 | 1.452.082.60 | 45300.0064900.0081300.00 |
| 2025-11-02 | 国海证券 | 买入 | 1.471.912.41 | 45900.0059800.0075300.00 |
| 2025-10-28 | 东吴证券 | 买入 | 1.592.172.61 | 49775.0067812.0081669.00 |
| 2025-10-28 | 中邮证券 | 增持 | -1.772.20 | -55226.0068842.00 |
| 2025-10-25 | 华泰证券 | 买入 | 1.451.932.39 | 45321.0060416.0074854.00 |
| 2025-09-16 | 兴业证券 | 增持 | -1.932.43 | -60400.0075900.00 |
| 2025-09-14 | 中泰证券 | 买入 | -2.092.59 | -65200.0081000.00 |
| 2025-09-04 | 中邮证券 | 买入 | 1.652.002.41 | 51741.0062560.0075267.00 |
| 2025-08-22 | 东吴证券 | 买入 | 1.592.172.61 | 49775.0067812.0081669.00 |
| 2025-08-21 | 华福证券 | 买入 | 1.682.182.79 | 52400.0068200.0087400.00 |
| 2025-08-20 | 华泰证券 | 买入 | 1.722.082.56 | 53816.0065133.0080207.00 |
| 2025-08-19 | 光大证券 | 买入 | 1.571.962.38 | 49000.0061300.0074500.00 |
| 2025-06-30 | 华福证券 | 买入 | 3.192.453.19 | 99900.0076500.0099900.00 |
| 2025-05-21 | 国海证券 | 买入 | 1.792.453.03 | 55900.0076700.0094900.00 |
| 2025-05-19 | 天风证券 | 买入 | 1.802.433.14 | 56456.0076003.0098204.00 |
| 2025-05-13 | 中信建投 | 增持 | 1.722.222.70 | 53774.0069343.0084528.00 |
| 2025-05-07 | 国联民生证券 | 买入 | 1.702.052.30 | 53200.0064000.0071900.00 |
| 2025-05-01 | 西南证券 | - | 1.612.432.90 | 50430.0076133.0090614.00 |
| 2025-04-30 | 光大证券 | 买入 | 1.772.202.62 | 55400.0068700.0081900.00 |
| 2025-04-26 | 中金公司 | 买入 | 1.822.36- | 57000.0073900.00- |
| 2025-04-25 | 东吴证券 | 买入 | 1.802.192.62 | 56313.0068356.0081813.00 |
| 2025-04-25 | 华泰证券 | 买入 | 1.952.382.85 | 60943.0074555.0089052.00 |
| 2025-04-24 | 国金证券 | 买入 | 1.802.413.10 | 56400.0075300.0096800.00 |
| 2025-04-15 | 中邮证券 | 买入 | 1.702.112.43 | 52851.0065489.0075718.00 |
| 2025-04-10 | 长城证券 | 增持 | 1.792.202.64 | 55800.0068500.0082200.00 |
| 2025-04-09 | 中泰证券 | 买入 | 1.802.282.79 | 55900.0071000.0086900.00 |
| 2025-04-09 | 中银证券 | 增持 | 1.682.292.91 | 52200.0071200.0090400.00 |
| 2025-04-09 | 信达证券 | 买入 | 1.832.302.96 | 57000.0071600.0092200.00 |
| 2025-04-07 | 民生证券 | 增持 | 1.802.503.39 | 56000.0077800.00105400.00 |
| 2025-04-06 | 东吴证券 | 买入 | 1.812.202.63 | 56313.0068356.0081813.00 |
| 2025-04-06 | 浙商证券 | 买入 | 1.862.493.21 | 57743.0077369.0099995.00 |
| 2025-04-03 | 国金证券 | 买入 | 1.812.423.11 | 56500.0075300.0096800.00 |
| 2025-04-03 | 国联民生证券 | 买入 | 1.732.102.38 | 53900.0065500.0074000.00 |
| 2025-04-03 | 华泰证券 | 买入 | 1.962.402.86 | 60943.0074555.0089054.00 |
| 2025-04-03 | 中金公司 | 买入 | 1.832.38- | 57000.0073900.00- |
| 2025-02-19 | 国信证券 | 买入 | 1.772.10- | 54900.0065300.00- |
| 2025-02-18 | 东吴证券 | 买入 | 1.892.34- | 58939.0072809.00- |
| 2025-02-18 | 华泰证券 | 买入 | 1.852.25- | 57697.0070122.00- |
| 2024-11-18 | 海通证券 | 买入 | 1.321.762.21 | 41000.0054700.0068600.00 |
| 2024-11-14 | 兴业证券 | 增持 | 1.331.642.08 | 41300.0051100.0064800.00 |
| 2024-11-06 | 中信建投 | 增持 | 1.301.632.04 | 40443.0050831.0063351.00 |
| 2024-11-04 | 长城证券 | 增持 | 1.301.702.16 | 40400.0052800.0067100.00 |
| 2024-11-01 | 招商证券 | 买入 | 1.401.842.35 | 43500.0057300.0073100.00 |
| 2024-11-01 | 中邮证券 | 买入 | 1.361.672.03 | 42367.0052030.0063275.00 |
| 2024-10-30 | 中金公司 | 买入 | 1.271.68- | 39400.0052200.00- |
| 2024-10-26 | 华泰证券 | 买入 | 1.301.712.17 | 40375.0053048.0067508.00 |
| 2024-09-05 | 中泰证券 | 买入 | 1.592.202.71 | 49400.0068400.0084300.00 |
| 2024-09-04 | 浙商证券 | 买入 | 1.562.142.87 | 48663.0066660.0089247.00 |
| 2024-08-26 | 中邮证券 | 买入 | 1.562.012.52 | 48427.0062487.0078458.00 |
| 2024-08-19 | 招商证券 | 买入 | 1.442.102.61 | 44900.0065400.0081300.00 |
| 2024-08-11 | 海通证券 | 买入 | 1.552.002.58 | 48200.0062300.0080100.00 |
| 2024-08-08 | 中银证券 | 增持 | 1.532.022.58 | 47500.0062700.0080200.00 |
| 2024-08-05 | 兴业证券 | 增持 | 1.511.982.45 | 47000.0061500.0076300.00 |
| 2024-08-04 | 中信建投 | 增持 | 1.501.95- | 46778.0060532.00- |
| 2024-08-02 | 申万宏源 | 买入 | 1.512.373.01 | 46900.0073700.0093600.00 |
| 2024-08-01 | 国信证券 | 买入 | 1.401.762.10 | 43400.0054900.0065300.00 |
| 2024-07-31 | 中金公司 | 买入 | 1.401.87- | 43700.0058100.00- |
| 2024-07-30 | 华泰证券 | 买入 | 1.582.092.76 | 49231.0064993.0085785.00 |
| 2024-07-30 | 国金证券 | 买入 | 1.622.152.89 | 50500.0066900.0089800.00 |
| 2024-06-04 | 海通证券(香港) | 买入 | 1.662.042.60 | 51200.0063200.0080400.00 |
| 2024-05-31 | 国联证券 | 买入 | 1.702.252.89 | 52900.0070000.0089800.00 |
| 2024-05-13 | 西南证券 | 买入 | 1.702.473.20 | 52837.0076917.0099667.00 |
| 2024-05-06 | 中信建投 | 增持 | 1.772.47- | 54915.0076827.00- |
| 2024-04-29 | 中银证券 | 增持 | 1.612.342.90 | 50100.0072900.0090200.00 |
| 2024-04-28 | 信达证券 | 买入 | 1.672.313.17 | 52100.0072000.0098500.00 |
| 2024-04-28 | 中邮证券 | 买入 | 1.722.222.80 | 53353.0069031.0087169.00 |
| 2024-04-26 | 中金公司 | 买入 | 1.642.04- | 50900.0063400.00- |
| 2024-04-26 | 长城证券 | 增持 | 1.752.352.97 | 54100.0072600.0091900.00 |
| 2024-04-25 | 华泰证券 | 买入 | 1.732.282.91 | 53717.0071057.0090408.00 |
| 2024-04-13 | 民生证券 | 增持 | 1.782.363.16 | 55300.0073400.0098400.00 |
| 2024-04-09 | 海通证券 | 买入 | 1.632.082.67 | 50300.0064200.0082700.00 |
| 2024-04-08 | 长城证券 | 增持 | 1.802.413.07 | 55500.0074700.0095100.00 |
| 2024-04-01 | 中信建投 | 增持 | 1.782.48- | 54923.0076851.00- |
| 2024-04-01 | 招商证券 | 买入 | 1.802.282.96 | 55600.0070500.0091500.00 |
| 2024-03-31 | 太平洋证券 | 买入 | 1.802.363.21 | 55800.0073000.0099200.00 |
| 2024-03-31 | 中邮证券 | 买入 | 1.722.232.82 | 53400.0069000.0087200.00 |
| 2024-03-29 | 天风证券 | 买入 | 1.632.172.77 | 50270.0067183.0085720.00 |
| 2024-03-29 | 方正证券 | 增持 | 1.772.363.10 | 54900.0073000.0096000.00 |
| 2024-03-28 | 中泰证券 | 买入 | 1.832.412.96 | 56700.0074500.0091500.00 |
| 2024-03-27 | 中金公司 | 买入 | 1.652.05- | 50900.0063400.00- |
| 2024-03-27 | 兴业证券 | 增持 | 1.722.262.94 | 53300.0070000.0090800.00 |
| 2024-03-27 | 国海证券 | 增持 | 1.782.343.10 | 54900.0072400.0095900.00 |
| 2024-03-26 | 华泰证券 | 买入 | 1.742.302.92 | 53717.0071057.0090409.00 |
| 2024-03-26 | 东吴证券 | 买入 | 1.782.393.15 | 54997.0074059.0097367.00 |
| 2024-03-25 | 光大证券 | 买入 | 1.762.302.96 | 54400.0071100.0091700.00 |
| 2024-03-25 | 国金证券 | 买入 | 1.782.483.25 | 55000.0076600.00100600.00 |
| 2024-03-21 | 浙商证券 | 买入 | 1.752.26- | 54100.0069800.00- |
| 2024-03-12 | 国信证券 | 增持 | 1.692.19- | 52300.0067600.00- |
| 2024-02-29 | 长城证券 | 增持 | 1.832.47- | 56700.0076500.00- |
| 2024-02-19 | 长城证券 | 增持 | 1.832.47- | 56600.0076500.00- |
| 2024-02-04 | 海通证券(香港) | 买入 | 2.042.75- | 63000.0085200.00- |
| 2024-02-02 | 中信建投 | 增持 | 1.802.47- | 55817.0076542.00- |
| 2024-01-30 | 华鑫证券 | 买入 | 1.782.45- | 55100.0075700.00- |
| 2024-01-20 | 方正证券 | 增持 | 1.762.47- | 54300.0076400.00- |
| 2024-01-19 | 长城证券 | 增持 | 1.912.55- | 59100.0078800.00- |
| 2024-01-19 | 中金公司 | 买入 | -1.531.95 | -47300.0060300.00 |
| 2023-12-29 | 申万宏源 | 买入 | 1.181.702.32 | 36600.0052400.0071700.00 |
| 2023-11-12 | 中信建投 | 增持 | 1.261.862.47 | 38876.0057517.0076503.00 |
| 2023-11-12 | 国泰君安 | 买入 | 1.241.762.46 | 38200.0054300.0076200.00 |
| 2023-11-06 | 兴业证券 | 增持 | 1.221.692.30 | 37600.0052200.0071200.00 |