| 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) | 1.66 | 0.57 | 0.79 | 0.78 | 0.79 | 0.83 |
| 每股净资产(元) | 5.47 | 6.26 | 6.66 | 7.07 | 7.53 | 8.07 |
| 净利润(万元) | 182697.94 | 74254.44 | 102063.97 | 100919.30 | 102319.27 | 107138.60 |
| 净利润增长率(%) | 49.00 | -59.36 | 37.45 | -0.47 | -0.09 | 3.25 |
| 营业收入(万元) | 684016.91 | 526612.88 | 596977.04 | 621256.22 | 641040.33 | 661302.38 |
| 营收增长率(%) | 27.32 | -23.01 | 13.36 | 4.55 | 3.24 | 2.72 |
| 销售毛利率(%) | 36.94 | 21.45 | 27.27 | 25.93 | 25.82 | 26.45 |
| 摊薄净资产收益率(%) | 30.34 | 9.16 | 11.84 | 11.36 | 11.01 | 10.95 |
| 市盈率PE | -- | 20.42 | 11.77 | 14.27 | 14.18 | 13.62 |
| 市净值PB | -- | 1.87 | 1.39 | 1.55 | 1.46 | 1.41 |
| 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 |
|---|
| 2026-01-05 | 太平洋证券 | 增持 | 1.111.141.13 | 144200.00147300.00145800.00 |
| 2025-11-03 | 兴业证券 | 增持 | 1.021.011.03 | 132200.00130300.00133100.00 |
| 2025-07-15 | 兴业证券 | 增持 | 0.820.830.83 | 106300.00107100.00107900.00 |
| 2025-06-24 | 华源证券 | 买入 | 0.620.690.80 | 80000.0088900.00103700.00 |
| 2025-06-10 | 太平洋证券 | 增持 | 0.760.770.79 | 97800.0099800.00102200.00 |
| 2025-06-06 | 兴业证券 | 增持 | 0.660.670.68 | 85600.0086500.0087700.00 |
| 2025-04-15 | 华创证券 | 增持 | 0.760.630.64 | 98000.0081000.0083000.00 |
| 2025-04-08 | 华创证券 | 增持 | 0.590.610.62 | 77000.0078000.0080000.00 |
| 2025-04-07 | 西南证券 | 买入 | 0.850.900.95 | 109993.00116912.00122986.00 |
| 2025-03-24 | 广发证券 | 增持 | 0.600.65- | 78100.0084700.00- |