| 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) | 0.58 | 0.59 | 0.61 | 0.64 | 0.67 | 0.71 |
| 每股净资产(元) | 7.67 | 7.75 | 7.98 | 8.38 | 8.77 | 9.14 |
| 净利润(万元) | 55910.10 | 57710.12 | 59336.70 | 61500.00 | 64950.00 | 69350.00 |
| 净利润增长率(%) | 4.53 | 3.22 | 2.82 | 3.65 | 5.60 | 6.75 |
| 营业收入(万元) | 1488786.92 | 1772569.58 | 1885851.17 | 1932750.00 | 2013650.00 | 2129800.00 |
| 营收增长率(%) | 30.66 | 19.06 | 6.39 | 2.49 | 4.17 | 5.75 |
| 销售毛利率(%) | 7.40 | 7.46 | 7.74 | 7.89 | 7.92 | 8.01 |
| 摊薄净资产收益率(%) | 7.51 | 7.67 | 7.66 | 7.58 | 7.66 | 7.80 |
| 市盈率PE | 10.50 | 9.84 | 10.11 | 12.26 | 11.61 | 10.90 |
| 市净值PB | 0.79 | 0.75 | 0.77 | 0.93 | 0.89 | 0.84 |
| 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 |
|---|
| 2025-09-07 | 华源证券 | 买入 | 0.630.660.69 | 60700.0063800.0067200.00 |
| 2025-04-03 | 银河证券 | 买入 | 0.640.680.74 | 62300.0066100.0071500.00 |
| 2024-08-11 | 国盛证券 | 买入 | 0.640.710.77 | 62400.0068800.0074300.00 |
| 2024-04-03 | 银河证券 | 买入 | 0.670.750.87 | 64600.0073100.0084100.00 |
| 2023-11-01 | 华鑫证券 | 买入 | 0.690.820.94 | 67400.0079800.0091200.00 |
| 2023-10-31 | 银河证券 | 买入 | 0.680.770.86 | 66100.0075100.0083900.00 |
| 2023-08-23 | 兴业证券 | 增持 | 0.670.810.93 | 65007.1578590.7490233.81 |
| 2023-08-22 | 银河证券 | 买入 | 0.740.82- | 71300.0079700.00- |
| 2023-08-22 | 华鑫证券 | 买入 | 0.690.820.94 | 67400.0079800.0091200.00 |
| 2023-08-22 | 东北证券 | 买入 | 0.700.810.94 | 67700.0079000.0091600.00 |
| 2023-08-02 | 华鑫证券 | 买入 | 0.690.820.94 | 67400.0079800.0091200.00 |
| 2023-04-14 | 银河证券 | 买入 | 0.73-- | 71300.00-- |
| 2023-03-30 | 华鑫证券 | 买入 | 0.690.820.94 | 67400.0079800.0091200.00 |
| 2023-03-01 | 华鑫证券 | 买入 | 0.951.32- | 92500.00127700.00- |
| 2022-10-30 | 华鑫证券 | 买入 | 0.670.951.32 | 65300.0092500.00127700.00 |
| 2022-10-19 | 东北证券 | 买入 | 0.690.830.99 | 66500.0080100.0096100.00 |
| 2022-09-26 | 华鑫证券 | 买入 | 0.670.951.32 | 65300.0092500.00127700.00 |
| 2022-08-30 | 东北证券 | 买入 | 0.640.780.92 | 62200.0075200.0089100.00 |
| 2022-05-13 | 东北证券 | 买入 | 0.680.820.95 | 66400.0079100.0091700.00 |
| 2022-03-23 | 东北证券 | 增持 | 0.680.820.95 | 66400.0079100.0091700.00 |
| 2021-09-01 | 银河证券 | 买入 | 0.510.62- | 49483.0660155.87- |
| 2021-03-23 | 银河证券 | 买入 | 0.550.64- | 53400.0062500.00- |