| 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) | 0.91 | 0.41 | 0.35 | 1.56 | 2.25 | 2.55 |
| 每股净资产(元) | 4.71 | 14.17 | 10.32 | 10.71 | 12.68 | 13.41 |
| 净利润(万元) | 10595.35 | 6330.20 | 7661.29 | 37583.18 | 53750.06 | 64525.08 |
| 净利润增长率(%) | 9.66 | -40.25 | 21.03 | 352.90 | 41.97 | 33.23 |
| 营业收入(万元) | 21000.86 | 21249.30 | 34527.56 | 83121.18 | 117270.00 | 148238.69 |
| 营收增长率(%) | 14.74 | 1.18 | 62.49 | 134.53 | 40.35 | 32.75 |
| 销售毛利率(%) | 80.82 | 75.90 | 63.89 | 72.76 | 72.56 | 72.13 |
| 摊薄净资产收益率(%) | 19.38 | 2.89 | 3.43 | 14.47 | 17.72 | 18.92 |
| 市盈率PE | -- | 68.87 | 113.51 | 42.86 | 28.68 | 23.77 |
| 市净值PB | -- | 1.99 | 3.89 | 5.50 | 4.71 | 4.25 |
| 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 |
|---|
| 2025-10-28 | 东吴证券 | 买入 | 0.701.171.59 | 21247.0035480.0048102.00 |
| 2025-09-02 | 中邮证券 | 增持 | 1.311.652.08 | 39701.0050091.0063133.00 |
| 2025-09-01 | 华金证券 | 增持 | 0.71-1.60 | 21500.00-48600.00 |
| 2025-08-26 | 华泰证券 | 买入 | 0.711.141.66 | 21640.0034492.0050439.00 |
| 2025-08-25 | 方正证券 | 买入 | 1.612.212.75 | 48900.0067000.0083400.00 |
| 2025-07-18 | 西部证券 | 买入 | 1.111.492.21 | 33500.0045300.0067100.00 |
| 2025-07-01 | 中邮证券 | 增持 | 1.311.652.08 | 39701.0050091.0063133.00 |
| 2025-05-15 | 中邮证券 | 增持 | 1.832.312.92 | 39701.0050091.0063133.00 |
| 2025-04-21 | 东吴证券 | 增持 | 0.981.642.22 | 21247.0035500.0048122.00 |
| 2025-04-20 | 天风证券 | 买入 | 2.413.685.09 | 52175.0079668.00110301.00 |
| 2025-04-19 | 华泰证券 | 买入 | 1.001.592.33 | 21640.0034451.0050363.00 |
| 2025-04-19 | 方正证券 | 买入 | 2.172.773.30 | 47100.0060100.0071500.00 |
| 2025-04-18 | 方正证券 | 买入 | 2.172.773.30 | 47100.0060100.0071500.00 |
| 2025-03-29 | 西部证券 | 增持 | 1.742.50- | 37800.0054200.00- |
| 2025-02-26 | 中邮证券 | 增持 | 1.962.44- | 42363.0052865.00- |
| 2025-02-08 | 天风证券 | 买入 | 2.083.14- | 44933.0067993.00- |
| 2025-01-09 | 天风证券 | 买入 | 2.713.81- | 58666.0082579.00- |
| 2024-10-30 | 东吴证券 | 增持 | 1.061.982.44 | 23026.0042951.0052816.00 |
| 2024-10-29 | 中邮证券 | 增持 | 1.001.872.48 | 21585.0040545.0053714.00 |
| 2024-10-29 | 华泰证券 | 买入 | 0.801.321.95 | 17429.0028607.0042238.00 |
| 2024-10-29 | 招商证券 | 买入 | 1.152.253.24 | 24800.0048600.0070100.00 |
| 2024-10-29 | 国海证券 | 买入 | 1.012.032.85 | 21800.0043900.0061700.00 |
| 2024-09-09 | 太平洋证券 | 买入 | 0.971.682.33 | 21021.0036482.0050397.00 |
| 2024-09-05 | 太平洋证券 | 买入 | 0.971.682.33 | 21021.0036482.0050397.00 |
| 2024-08-25 | 中邮证券 | 增持 | 1.001.872.48 | 21585.0040545.0053714.00 |
| 2024-08-19 | 华金证券 | 增持 | 0.891.652.35 | 19400.0035700.0050900.00 |
| 2024-08-19 | 东吴证券 | 增持 | 1.061.982.44 | 23026.0042970.0052835.00 |
| 2024-08-19 | 招商证券 | 买入 | 1.152.253.24 | 24800.0048600.0070100.00 |
| 2024-08-19 | 东北证券 | 买入 | 1.142.053.07 | 24800.0044300.0066600.00 |
| 2024-08-18 | 天风证券 | 买入 | 1.122.713.81 | 24358.0058666.0082579.00 |
| 2024-08-17 | 国海证券 | 买入 | 1.112.063.08 | 24000.0044600.0066700.00 |
| 2024-08-16 | 华泰证券 | 买入 | 0.801.321.95 | 17429.0028607.0042238.00 |
| 2024-08-15 | 招商证券 | 买入 | 1.152.253.24 | 24800.0048700.0070200.00 |
| 2024-08-12 | 中邮证券 | 增持 | 1.001.872.48 | 21618.0040528.0053714.00 |
| 2024-07-07 | 天风证券 | 买入 | 1.282.543.44 | 27674.0054991.0074428.00 |
| 2024-07-05 | 东吴证券 | 增持 | 1.061.912.49 | 22909.0041358.0053975.00 |
| 2024-07-05 | 国海证券 | 买入 | 1.112.063.08 | 24000.0044600.0066700.00 |
| 2024-05-06 | 中航证券 | 买入 | 1.452.704.15 | 22391.0041703.0064261.00 |
| 2024-04-30 | 中信建投 | 增持 | 1.622.583.92 | 25035.0039954.0060600.00 |
| 2024-04-25 | 华泰证券 | 买入 | 0.961.552.26 | 14822.0024010.0035025.00 |
| 2024-04-22 | 东吴证券 | 增持 | 1.482.673.49 | 22909.0041358.0053975.00 |
| 2024-04-21 | 国海证券 | 买入 | 1.512.804.18 | 23300.0043300.0064700.00 |
| 2024-04-07 | 国海证券 | 买入 | 1.603.00- | 24800.0046500.00- |
| 2023-12-09 | 天风证券 | 买入 | 0.861.973.69 | 13241.0030405.0057109.00 |
| 2023-11-27 | 中信建投 | 增持 | 1.021.552.10 | 15830.0023916.0032438.00 |
| 2023-11-21 | 国海证券 | 买入 | 0.901.913.54 | 14000.0029500.0054700.00 |
| 2023-11-01 | 东吴证券 | 增持 | 1.101.732.20 | 17000.0026800.0034000.00 |
| 2023-10-29 | 国海证券 | 买入 | 1.332.033.06 | 20600.0031400.0047400.00 |
| 2023-09-11 | 中航证券 | 买入 | 0.780.971.25 | 12080.0015005.0019393.00 |
| 2023-08-22 | 东吴证券 | 增持 | 1.362.102.71 | 21100.0032500.0041900.00 |
| 2023-08-20 | 长城证券 | 买入 | 1.191.782.56 | 18500.0027600.0039500.00 |
| 2023-08-15 | 东北证券 | 买入 | 1.291.913.02 | 19900.0029500.0046700.00 |
| 2023-08-13 | 国海证券 | 买入 | 1.332.033.06 | 20600.0031400.0047400.00 |
| 2023-06-14 | 国海证券 | 买入 | 1.332.033.06 | 20600.0031400.0047400.00 |
| 2023-03-19 | 东北证券 | 买入 | 1.291.913.02 | 19900.0029500.0046700.00 |