| 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) | 1.22 | -0.43 | -2.05 | -0.72 | -0.15 | -0.02 |
| 每股净资产(元) | 18.75 | 12.08 | 9.10 | 9.40 | 9.05 | 7.37 |
| 净利润(万元) | 9408.06 | -5001.81 | -23558.73 | -8337.42 | -1692.83 | -262.50 |
| 净利润增长率(%) | -26.95 | -153.17 | -371.00 | 32.05 | -61.47 | -183.78 |
| 营业收入(万元) | 103242.98 | 104465.02 | 84652.58 | 92432.50 | 104597.50 | 112500.00 |
| 营收增长率(%) | 0.12 | 1.18 | -18.97 | 6.41 | 12.61 | 12.74 |
| 销售毛利率(%) | 72.22 | 68.44 | 64.22 | 66.03 | 66.34 | 65.78 |
| 摊薄净资产收益率(%) | 6.50 | -3.60 | -22.48 | -10.43 | -5.08 | -4.17 |
| 市盈率PE | 37.62 | -79.03 | -9.81 | -13.68 | -53.62 | 125.06 |
| 市净值PB | 2.44 | 2.84 | 2.21 | 3.34 | 3.63 | 4.35 |
| 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 |
|---|
| 2025-10-30 | 中金公司 | 买入 | -0.950.39- | -11000.004500.00- |
| 2025-10-29 | 开源证券 | 买入 | -0.84-0.200.18 | -9700.00-2300.002100.00 |
| 2025-08-28 | 开源证券 | 买入 | -0.84-0.200.18 | -9700.00-2300.002100.00 |
| 2025-08-28 | 中金公司 | 买入 | 0.450.20- | 5151.002356.00- |
| 2025-08-27 | 国金证券 | 买入 | -2.33-1.95-1.70 | -26800.00-22400.00-19600.00 |
| 2025-08-08 | 开源证券 | 买入 | -0.84-0.200.18 | -9700.00-2300.002100.00 |
| 2025-05-06 | 信达证券 | 买入 | -0.91-0.260.14 | -10500.00-3000.001600.00 |
| 2025-04-29 | 国泰海通证券 | 买入 | -0.73-0.280.32 | -8400.00-3200.003700.00 |
| 2025-04-26 | 开源证券 | 买入 | -0.84-0.200.18 | -9700.00-2300.002100.00 |
| 2025-04-25 | 国金证券 | 买入 | -0.81-0.150.33 | -9300.00-1700.003800.00 |
| 2025-03-28 | 国盛证券 | 买入 | 0.290.80- | 3300.009200.00- |
| 2025-02-05 | 国投证券 | 买入 | -0.320.27- | -3700.003130.00- |
| 2024-11-06 | 中金公司 | 买入 | -0.570.63- | -6600.007300.00- |
| 2024-11-02 | 开源证券 | 买入 | -0.170.700.94 | -1900.008000.0010800.00 |
| 2024-10-30 | 浙商证券 | 买入 | -0.540.160.33 | -6200.001800.003800.00 |
| 2024-09-03 | 浙商证券 | 买入 | -0.160.410.58 | -1900.004800.006600.00 |
| 2024-09-02 | 开源证券 | 买入 | -0.170.700.94 | -1900.008000.0010800.00 |
| 2024-08-31 | 国金证券 | 买入 | -1.44-0.68-0.33 | -16600.00-7800.00-3800.00 |
| 2024-06-16 | 海通证券(香港) | 买入 | 0.600.730.92 | 6900.008400.0010600.00 |
| 2024-06-02 | 海通证券 | 买入 | 0.600.730.92 | 6900.008400.0010600.00 |
| 2024-04-29 | 开源证券 | 买入 | 0.380.941.25 | 4300.0010800.0014300.00 |
| 2024-04-28 | 浙商证券 | 买入 | 0.250.561.04 | 2900.006500.0012000.00 |
| 2024-04-26 | 国金证券 | 买入 | 0.240.631.10 | 2800.007300.0012700.00 |
| 2024-02-18 | 海通证券(香港) | 买入 | 1.001.27- | 11500.0014600.00- |
| 2024-02-16 | 海通证券 | 买入 | 1.001.27- | 11500.0014600.00- |
| 2023-11-14 | 开源证券 | 买入 | 0.991.582.08 | 11400.0018200.0024000.00 |
| 2023-11-03 | 安信证券 | 买入 | 0.941.612.31 | 10770.0018560.0026570.00 |
| 2023-11-01 | 中金公司 | 买入 | --- | --- |
| 2023-11-01 | 浙商证券 | 买入 | 1.021.391.83 | 11700.0016000.0021100.00 |
| 2023-09-05 | 浙商证券 | 买入 | 1.321.732.25 | 15200.0019900.0025900.00 |
| 2023-09-05 | 民生证券 | 增持 | 1.421.952.63 | 16300.0022500.0030300.00 |
| 2023-09-03 | 浙商证券 | 买入 | 1.321.732.25 | 15200.0019900.0025900.00 |
| 2023-09-01 | 开源证券 | 买入 | 1.221.692.31 | 14100.0019400.0026600.00 |
| 2023-08-31 | 中金公司 | 买入 | 0.671.51- | 7700.0017400.00- |
| 2023-08-30 | 信达证券 | 买入 | 1.051.472.03 | 12100.0017000.0023300.00 |
| 2023-07-23 | 安信证券 | 买入 | 1.522.082.75 | 17530.0023950.0031610.00 |
| 2023-07-23 | 浙商证券 | 买入 | 1.582.122.63 | 18200.0024300.0030200.00 |
| 2023-07-22 | 开源证券 | 买入 | 1.552.022.59 | 17800.0023200.0029700.00 |
| 2023-07-03 | 浙商证券 | 买入 | 1.582.112.63 | 18100.0024300.0030100.00 |
| 2023-05-14 | 天风证券 | 买入 | 2.233.224.45 | 17269.0024880.0034382.00 |
| 2023-05-09 | 太平洋证券 | 买入 | 2.292.983.89 | 17698.0023059.0030054.00 |
| 2023-05-07 | 浙商证券 | 买入 | 2.353.143.90 | 18132.0024262.0030123.00 |
| 2023-04-27 | 国金证券 | 买入 | 2.263.054.09 | 17500.0023500.0031600.00 |
| 2023-04-20 | 国盛证券 | 买入 | 2.343.114.00 | 18100.0024000.0030900.00 |
| 2023-04-16 | 国元证券 | 买入 | 2.263.054.04 | 17492.0023531.0031238.00 |
| 2023-04-14 | 信达证券 | 买入 | 2.252.853.56 | 17400.0022000.0027500.00 |
| 2023-04-13 | 开源证券 | 买入 | 2.313.003.84 | 17800.0023200.0029700.00 |
| 2023-04-13 | 方正证券 | 买入 | 2.413.284.01 | 18600.0025300.0031000.00 |
| 2023-04-13 | 国金证券 | 买入 | 2.263.054.09 | 17500.0023500.0031600.00 |
| 2023-03-27 | 方正证券 | 买入 | 2.473.10- | 19100.0024000.00- |
| 2023-03-17 | 方正证券 | 买入 | 2.473.10- | 19100.0024000.00- |
| 2023-03-07 | 中金公司 | 买入 | -3.30- | -25500.00- |
| 2023-02-16 | 信达证券 | 买入 | 2.333.04- | 18000.0023500.00- |
| 2023-02-09 | 信达证券 | 买入 | 2.333.04- | 18000.0023500.00- |
| 2022-12-29 | 海通证券 | 买入 | 2.002.683.67 | 15500.0020700.0028400.00 |
| 2022-11-01 | 中金公司 | 买入 | 1.84-- | 14200.00-- |
| 2022-11-01 | 开源证券 | 买入 | 2.012.843.68 | 15600.0022000.0028500.00 |
| 2022-10-31 | 太平洋证券 | 买入 | 1.972.944.46 | 15153.0022662.0034311.00 |
| 2022-10-30 | 国盛证券 | 买入 | 2.012.703.54 | 15500.0020900.0027400.00 |
| 2022-10-30 | 天风证券 | 买入 | 2.172.973.92 | 16753.0022939.0030316.00 |
| 2022-10-23 | 国盛证券 | 买入 | 2.012.703.54 | 15500.0020900.0027400.00 |
| 2022-10-17 | 民生证券 | 增持 | 1.922.723.76 | 14900.0021000.0029100.00 |
| 2022-10-12 | 国金证券 | 买入 | 1.902.382.94 | 14700.0018400.0022700.00 |
| 2022-09-24 | 国元证券 | 买入 | 2.172.863.67 | 16764.0022095.0028325.00 |
| 2022-09-01 | 方正证券 | 买入 | 2.182.853.49 | 16800.0022000.0027000.00 |
| 2022-08-29 | 天风证券 | 买入 | 2.172.973.92 | 16753.0022939.0030316.00 |
| 2022-08-26 | 浙商证券 | 买入 | 2.102.964.08 | 16223.0022868.0031558.00 |
| 2022-08-25 | 太平洋证券 | 买入 | 2.463.404.48 | 18927.0026208.0034472.00 |
| 2022-08-25 | 中金公司 | 买入 | 2.01-- | 15500.00-- |
| 2022-08-25 | 东北证券 | 买入 | 1.922.332.82 | 14900.0018000.0021800.00 |
| 2022-07-06 | 首创证券 | 买入 | 2.283.023.89 | 17530.0023290.0029920.00 |
| 2022-04-27 | 中金公司 | 买入 | 2.142.52- | 16500.0019400.00- |
| 2022-04-27 | 天风证券 | 买入 | 2.182.983.94 | 16753.0022939.0030316.00 |
| 2022-04-26 | 开源证券 | 买入 | 2.353.063.89 | 18100.0023500.0029900.00 |
| 2022-04-13 | 信达证券 | 买入 | 2.383.304.39 | 18300.0025400.0033800.00 |
| 2022-04-13 | 太平洋证券 | 买入 | 2.563.674.99 | 19712.0028244.0038437.00 |
| 2022-04-13 | 开源证券 | 买入 | 2.353.063.89 | 18100.0023500.0029900.00 |
| 2022-04-13 | 天风证券 | 买入 | 2.182.983.94 | 16753.0022939.0030316.00 |
| 2022-04-13 | 方正证券 | 买入 | 2.252.943.60 | 17300.0022600.0027700.00 |
| 2022-04-12 | 浙商证券 | 买入 | 2.603.584.90 | 20000.0027600.0037800.00 |
| 2022-03-01 | 中金公司 | 买入 | 2.132.50- | 16398.7819247.40- |
| 2022-03-01 | 方正证券 | - | 2.312.96- | 17800.0022800.00- |
| 2022-02-27 | 浙商证券 | 买入 | 2.603.58- | 20000.0027600.00- |
| 2022-02-27 | 开源证券 | 买入 | 2.353.05- | 18100.0023500.00- |
| 2022-02-27 | 天风证券 | 买入 | 2.102.77- | 16132.0021301.00- |
| 2022-01-16 | 银河证券 | 买入 | 2.793.88- | 21508.0029857.00- |
| 2022-01-05 | 浙商证券 | 买入 | 2.593.59- | 20000.0027600.00- |
| 2021-12-08 | 太平洋证券 | 买入 | 1.643.084.48 | 12619.0023741.0034463.00 |
| 2021-10-29 | 开源证券 | 买入 | 1.812.272.83 | 13900.0017500.0021800.00 |
| 2021-10-28 | 信达证券 | 买入 | 1.922.733.81 | 14800.0021000.0029300.00 |
| 2021-10-28 | 天风证券 | 增持 | 1.792.313.17 | 13811.0017788.0024406.00 |
| 2021-10-28 | 国泰君安 | 买入 | 1.912.804.15 | 14700.0021500.0032000.00 |
| 2021-08-31 | 天风证券 | 增持 | 1.792.313.17 | 13811.0017788.0024406.00 |
| 2021-08-25 | 开源证券 | 买入 | 1.812.272.83 | 13900.0017500.0021800.00 |
| 2021-08-25 | 国泰君安 | 买入 | 1.912.804.15 | 14700.0021500.0032000.00 |
| 2021-08-24 | 信达证券 | 买入 | 1.922.733.81 | 14800.0021000.0029300.00 |
| 2021-08-19 | 天风国际 | - | 1.692.32- | 13000.0017900.00- |
| 2021-08-16 | 天风证券 | 增持 | 1.692.333.10 | 12993.0017934.0023842.00 |
| 2021-08-08 | 国泰君安 | 买入 | 1.912.804.15 | 14700.0021500.0032000.00 |
| 2021-07-15 | 信达证券 | - | 1.922.733.81 | 14800.0021000.0029300.00 |