| 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) | 0.59 | 0.73 | 0.53 | 1.26 | 1.57 | 1.98 |
| 每股净资产(元) | 8.07 | 8.80 | 9.12 | 10.39 | 11.81 | 13.63 |
| 净利润(万元) | 26734.48 | 33432.61 | 24119.00 | 57142.63 | 71440.25 | 89933.75 |
| 净利润增长率(%) | 15.38 | 25.05 | -27.86 | 136.92 | 25.37 | 25.78 |
| 营业收入(万元) | 331371.02 | 323964.67 | 310439.76 | 352096.33 | 395189.33 | 447489.33 |
| 营收增长率(%) | -7.59 | -2.24 | -4.17 | 13.42 | 12.29 | 13.21 |
| 销售毛利率(%) | 14.73 | 18.15 | 18.17 | 22.45 | 23.35 | 25.37 |
| 摊薄净资产收益率(%) | 7.28 | 8.35 | 5.81 | 12.02 | 13.29 | 14.63 |
| 市盈率PE | 40.33 | 46.12 | 90.29 | 49.47 | 39.49 | 31.45 |
| 市净值PB | 2.94 | 3.85 | 5.24 | 6.07 | 5.33 | 4.66 |
| 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 |
|---|
| 2025-09-08 | 浙商证券 | 买入 | 1.021.401.78 | 46040.0063272.0080827.00 |
| 2025-09-08 | 中邮证券 | 增持 | 1.261.571.92 | 57201.0071050.0086943.00 |
| 2025-09-01 | 光大证券 | 买入 | 1.241.461.73 | 56200.0066300.0078600.00 |
| 2025-08-28 | 华创证券 | 增持 | 1.291.591.93 | 58300.0072100.0087500.00 |
| 2025-08-27 | 东北证券 | 买入 | 1.291.692.12 | 58300.0076500.0096200.00 |
| 2025-08-16 | 华创证券 | 增持 | 1.291.591.93 | 58300.0072100.0087500.00 |
| 2025-06-03 | 方正证券 | 买入 | 1.331.692.19 | 60300.0076800.0099400.00 |
| 2025-05-06 | 华鑫证券 | 买入 | 1.371.612.25 | 62500.0073400.00102500.00 |
| 2024-11-22 | 华鑫证券 | 买入 | 1.061.321.53 | 48400.0059900.0069800.00 |
| 2024-11-01 | 东吴证券 | 买入 | 0.981.281.55 | 44671.0058360.0070380.00 |
| 2024-10-30 | 浙商证券 | 买入 | 1.011.381.82 | 46100.0062600.0083000.00 |
| 2024-09-02 | 光大证券 | 买入 | 1.001.231.46 | 45600.0056200.0066300.00 |
| 2024-09-01 | 东吴证券 | 买入 | 0.981.281.55 | 44671.0058360.0070380.00 |
| 2024-08-29 | 华鑫证券 | 买入 | 1.061.321.53 | 48400.0059900.0069800.00 |
| 2024-08-09 | 东吴证券 | 买入 | 0.981.281.55 | 44671.0058360.0070380.00 |
| 2024-08-08 | 招商证券 | 增持 | 1.101.401.60 | 50100.0063500.0072900.00 |
| 2024-08-07 | 东北证券 | 买入 | 1.101.582.15 | 50100.0072100.0097700.00 |
| 2024-08-05 | 浙商证券 | 买入 | 1.111.551.94 | 50400.0070400.0088300.00 |
| 2024-06-06 | 招商证券 | 增持 | 1.101.401.60 | 50100.0063500.0072900.00 |
| 2024-05-26 | 财通证券 | 增持 | 1.101.451.83 | 50200.0066200.0083100.00 |
| 2024-04-28 | 东吴证券 | 买入 | 1.101.441.72 | 50064.0065644.0078519.00 |
| 2024-04-25 | 华鑫证券 | 买入 | 1.231.662.14 | 55800.0075600.0097400.00 |
| 2024-04-24 | 浙商证券 | 买入 | 1.111.551.94 | 50400.0070400.0088300.00 |
| 2024-01-12 | 国海证券 | 买入 | 1.321.75- | 60300.0079500.00- |
| 2023-11-06 | 东方财富证券 | 增持 | 0.981.251.49 | 44526.0056879.0067798.00 |
| 2023-11-04 | 光大证券 | 买入 | 0.971.301.51 | 44300.0059000.0068800.00 |
| 2023-11-02 | 华鑫证券 | 买入 | 0.991.331.68 | 44900.0060600.0076500.00 |
| 2023-11-01 | 天风证券 | 买入 | 1.041.371.73 | 47142.0062487.0078547.00 |
| 2023-10-31 | 国海证券 | 买入 | 0.981.321.75 | 44400.0060300.0079500.00 |
| 2023-10-30 | 东吴证券 | 买入 | 1.001.371.69 | 45400.0062200.0076800.00 |
| 2023-08-11 | 浙商证券 | 买入 | 0.991.351.73 | 45000.0061300.0079000.00 |
| 2023-08-04 | 浙商证券 | 买入 | 0.991.351.73 | 45000.0061300.0079000.00 |
| 2023-08-03 | 长城证券 | 买入 | 0.971.331.54 | 44000.0060600.0070100.00 |
| 2023-08-01 | 天风证券 | 买入 | 1.041.371.73 | 47142.0062487.0078547.00 |
| 2023-07-31 | 太平洋证券 | 买入 | 1.071.281.42 | 48814.0058277.0064641.00 |
| 2023-07-28 | 东北证券 | 买入 | 0.770.921.16 | 35300.0042000.0052700.00 |
| 2023-07-27 | 华鑫证券 | 买入 | 0.991.331.62 | 45200.0060600.0073700.00 |
| 2023-07-27 | 民生证券 | 增持 | 0.941.381.72 | 42700.0062700.0078100.00 |
| 2023-07-27 | 国联证券 | 买入 | 0.941.251.49 | 42800.0057000.0067800.00 |
| 2023-07-27 | 国海证券 | 买入 | 0.981.321.73 | 44500.0060200.0078800.00 |
| 2023-07-26 | 浙商证券 | 买入 | 0.991.351.73 | 45000.0061300.0079000.00 |
| 2023-07-26 | 东吴证券 | 买入 | 1.001.371.69 | 45400.0062200.0076800.00 |
| 2023-05-22 | 华鑫证券 | 买入 | 1.041.491.79 | 47300.0067900.0081700.00 |
| 2023-05-04 | 中信证券 | 买入 | 1.011.511.74 | 46100.0068900.0079000.00 |
| 2023-04-29 | 民生证券 | 增持 | 1.001.431.77 | 45400.0065300.0080500.00 |
| 2023-04-29 | 国海证券 | 买入 | 0.981.321.73 | 44500.0060200.0078800.00 |
| 2023-04-28 | 德邦证券 | 增持 | 0.901.211.53 | 40800.0054900.0069500.00 |
| 2023-04-28 | 浙商证券 | 买入 | 0.991.351.73 | 45000.0061300.0079000.00 |
| 2023-04-28 | 东吴证券 | 买入 | 1.051.481.94 | 47800.0067500.0088100.00 |
| 2023-04-27 | 国联证券 | 买入 | 0.941.251.49 | 42800.0057100.0067900.00 |
| 2023-04-27 | 东北证券 | 买入 | 0.770.921.16 | 34800.0041900.0053000.00 |
| 2023-04-23 | 浙商证券 | 买入 | 1.061.52- | 48400.0069400.00- |
| 2023-04-13 | 民生证券 | 增持 | 1.001.43- | 45400.0065300.00- |
| 2023-04-02 | 浙商证券 | 买入 | 1.061.52- | 48400.0069400.00- |
| 2023-03-31 | 信达证券 | 买入 | 1.071.54- | 48901.0069927.00- |
| 2023-03-30 | 东吴证券 | 买入 | 1.051.56- | 47800.0070900.00- |
| 2023-03-12 | 中信证券 | 买入 | 1.241.87- | 56500.0085200.00- |
| 2023-02-24 | 方正证券 | 增持 | 1.202.00- | 54600.0091000.00- |
| 2023-02-12 | 华鑫证券 | 买入 | 1.211.65- | 55300.0075300.00- |
| 2023-01-12 | 东吴证券国际 | 买入 | 1.131.72- | 51600.0078300.00- |
| 2022-12-13 | 东吴证券 | 买入 | 0.751.131.72 | 33900.0051600.0078300.00 |
| 2022-11-07 | 浙商证券 | 买入 | 0.791.061.41 | 36200.0048400.0064200.00 |
| 2022-09-18 | 浙商证券 | 买入 | 0.791.061.41 | 36200.0048400.0064100.00 |
| 2022-09-16 | 中信证券 | 买入 | 0.861.241.87 | 39300.0056500.0085200.00 |
| 2022-09-10 | 国海证券 | 买入 | 0.780.961.25 | 35600.0043800.0057100.00 |
| 2022-09-05 | 国联证券 | 买入 | 0.741.041.42 | 33700.0047500.0064500.00 |
| 2022-08-18 | 东北证券 | 买入 | 0.700.871.19 | 32000.0039600.0054400.00 |
| 2021-08-31 | 东北证券 | 买入 | 0.971.271.88 | 44300.0057900.0085600.00 |
| 2021-06-16 | 东北证券 | 买入 | 0.971.271.88 | 44300.0057900.0085600.00 |
| 2021-04-12 | 东北证券 | 买入 | 0.971.271.88 | 44300.0057900.0085600.00 |
| 2021-03-02 | 东北证券 | 买入 | 0.991.43- | 45300.0065200.00- |
| 2021-02-01 | 安信证券 | 增持 | 1.021.33- | 46590.0060630.00- |
| 2020-11-24 | 中泰证券 | 买入 | 0.771.211.79 | 35012.0055061.0081093.00 |
| 2020-11-02 | 万联证券 | 增持 | 0.580.971.19 | 25900.0042800.0052900.00 |
| 2020-08-25 | 万联证券 | 增持 | 0.600.831.16 | 26400.0036900.0051300.00 |
| 2020-07-13 | 国海证券 | 买入 | 0.530.700.88 | 23500.0031000.0038800.00 |
| 2020-06-30 | 国海证券 | 买入 | 0.530.700.88 | 23500.0031000.0038800.00 |
| 2020-05-06 | 万联证券 | 增持 | 0.711.201.65 | 31600.0053300.0073200.00 |
| 2020-04-30 | 财通证券 | 买入 | 0.650.881.26 | 28600.0039200.0055700.00 |
| 2020-04-30 | 中航证券 | 买入 | 0.510.580.67 | 22517.0025629.0029538.00 |