ST中南(000961)盈利预测_机构预测_爱股网

ST中南(000961)盈利预测

千股千评 机构评级 盈利预测 业绩预告 个股测评

ST中南(000961)盈利预测

◆预测指标◆

指标名称2021(实际)2022(实际)2023(实际)
每股收益(元)-0.88-2.40-1.38
每股净资产(元)6.123.772.41
净利润(万元)-338195.37-918327.32-529270.02
净利润增长率(%)-147.78-171.5442.37
营业收入(万元)7921050.595903630.816848801.99
营收增长率(%)0.78-25.4716.01
销售毛利率(%)10.03-0.099.77
摊薄净资产收益率(%)-14.44-63.66-57.36
市盈率PE-4.68-0.91-0.94
市净值PB0.680.580.54

◆预测明细◆

报告日期机构名称评级每股收益

2022预测2023预测2024预测

净利润(万元)

2022预测2023预测2024预测

2022-04-27中金公司中性0.070.07-25000.0027000.00-
2022-01-25中金公司中性1.101.20-420000.00460000.00-
2021-11-02平安证券增持1.911.951.96729600.00745400.00750700.00
2021-11-01华安证券买入1.892.032.19722300.00777800.00836700.00
2021-10-31国泰君安买入2.382.552.79908800.00977400.001066000.00
2021-10-30华泰证券买入1.581.661.86605300.00635500.00712800.00
2021-10-21中邮证券增持2.122.332.55811400.00892100.00972900.00
2021-10-12国盛证券买入1.912.222.49730900.00851000.00953000.00
2021-09-05华西证券-1.962.172.40751000.00830500.00918100.00
2021-09-03天风证券买入2.352.592.85901140.00991224.001088921.00
2021-09-01华安证券买入1.892.032.19722300.00777800.00836700.00
2021-09-01平安证券增持2.092.282.48798600.00873600.00947800.00
2021-08-29广发证券买入1.862.022.19712800.00771500.00837500.00
2021-08-29东北证券买入2.412.703.22920500.001034700.001231500.00
2021-08-28中信建投买入2.452.983.52938200.001137600.001344500.00
2021-08-28海通证券-1.852.172.62709000.00830700.001000700.00
2021-08-27申港证券-2.132.503.15814852.00954763.001204243.00
2021-08-27国泰君安买入2.382.552.79908800.00977400.001066000.00
2021-08-27华泰证券买入2.132.352.64816600.00900700.001010000.00
2021-08-27长江证券买入2.072.272.48790600.00868200.00949600.00
2021-08-27中金公司-1.982.18-757700.00836000.00-
2021-08-12国盛证券买入2.472.933.28944000.001119700.001256900.00
2021-08-06天风证券买入2.352.592.85901140.00991224.001088921.00
2021-07-21中金公司-2.042.26-780000.00865700.00-
2021-07-15国盛证券买入2.472.933.29944000.001119700.001256900.00
2021-07-06天风证券买入2.362.592.85901140.00991224.001088921.00
2021-06-06中金公司-2.042.26-780000.00865700.00-
2021-05-13广发证券买入2.032.202.38776300.00841000.00910900.00
2021-05-10中金公司-2.372.79-907000.001067600.00-
2021-05-08天风证券买入2.362.592.85901140.00991224.001088921.00
2021-05-05开源证券买入2.362.692.95903800.001027900.001128400.00
2021-05-04华泰证券买入2.362.512.78900900.00959400.001063000.00
2021-05-01长江证券买入2.412.672.95920700.001021800.001126900.00
2021-04-30中金公司-2.372.79-907000.001067600.00-
2021-04-30平安证券增持2.362.883.25901800.001100400.001243400.00
2021-04-29华创证券买入2.392.683.01887700.00993000.001117100.00
2021-04-29东方证券买入2.362.682.75901000.001024600.001050300.00
2021-04-28国盛证券买入2.472.933.29944000.001119700.001256900.00
2021-04-28华泰证券买入2.362.512.78900900.00959400.001063000.00
2021-04-28国信证券买入2.382.753.14911300.001050900.001200300.00
2021-04-28东北证券买入2.412.703.22920500.001034600.001231100.00
2021-04-28海通证券-2.262.763.37863100.001057100.001289600.00
2021-04-28平安证券增持2.362.883.25901800.001100400.001243400.00
2021-04-27中信建投买入2.452.983.52938200.001137600.001344500.00
2021-04-27中金公司-2.372.79-907000.001067600.00-
2021-04-27中泰证券买入2.402.973.38918700.001133300.001290000.00
2021-04-27方正证券增持2.412.943.34920478.001124083.001278169.00
2021-04-06中金公司-2.372.79-907000.001067600.00-
2021-03-06国盛证券买入2.543.01-970700.001150500.00-
2021-02-24国盛证券买入2.543.01-970700.001150500.00-
2021-01-21中信证券增持1.971.96-753200.00750400.00-
2021-01-16平安证券增持2.382.90-901800.001100400.00-
2021-01-15国信证券买入2.412.77-912000.001048300.00-
2021-01-14长江证券买入2.392.74-914600.001048500.00-
2021-01-13中信建投买入2.412.92-911400.001104400.00-
2021-01-13中金公司中性2.402.82-907000.001067600.00-
2021-01-13国盛证券买入2.583.06-970700.001150500.00-
2021-01-13开源证券买入2.382.73-901200.001033400.00-
2021-01-13兴业证券-2.412.98-911600.001126400.00-
2021-01-13广发证券买入2.512.89-950200.001093600.00-
2021-01-07天风证券买入2.412.73-914911.001035945.00-
2021-01-06兴业证券-2.412.98-911600.001126400.00-
2020-12-04兴业证券-1.872.412.98707500.00911600.001126400.00
2020-12-04华西证券-1.912.392.76720900.00904600.001042400.00
2020-12-03天风证券买入1.852.412.73702357.00914911.001035945.00
2020-12-03华安证券买入1.892.412.86715000.00910600.001081700.00
2020-11-11东方证券买入1.872.413.08706500.00910700.001164900.00
2020-11-07兴业证券-1.872.412.98707500.00911600.001126400.00
2020-11-05开源证券买入1.862.382.73704000.00901200.001033400.00
2020-11-04广发证券买入1.912.513.07720500.00950200.001161100.00
2020-11-04天风证券买入1.852.412.73702357.00914911.001035945.00
2020-11-03华西证券-1.912.392.76720900.00904600.001042400.00
2020-11-02平安证券增持1.842.392.91694500.00901800.001100400.00
2020-11-02西南证券买入1.922.232.57725393.00843310.00970398.00
2020-11-02中信证券增持1.862.001.99699600.00753200.00750400.00
2020-11-01中信建投买入1.872.402.91710500.00911500.001104500.00
2020-11-01天风证券买入1.852.412.73702357.00914911.001035945.00
2020-10-31长江证券买入1.882.422.77711700.00914600.001048500.00
2020-10-30中金公司中性1.842.40-695000.00907000.00-
2020-10-30国盛证券买入1.922.583.06724000.00970700.001150500.00
2020-10-30华创证券买入1.872.402.88703500.00901400.001081000.00
2020-10-30中泰证券买入1.882.52-711700.00951500.00-
2020-10-30国泰君安买入1.862.412.77704800.00910600.001048300.00
2020-10-30东方证券买入1.872.413.08706500.00910700.001164900.00
2020-10-30华安证券买入1.892.412.87715000.00910900.001085500.00
2020-10-30华西证券-1.912.392.76720900.00904600.001042400.00
2020-10-30华泰证券买入1.862.413.05705700.00914200.001154800.00
2020-10-29兴业证券-1.872.412.98702600.00906700.001121700.00
2020-10-16中泰证券买入1.882.52-711700.00951500.00-
2020-10-15平安证券增持1.842.392.91694500.00901800.001100400.00
2020-10-13华创证券买入1.872.402.88703500.00901400.001081000.00
2020-10-13兴业证券-1.872.412.98702600.00906700.001121700.00
2020-10-12华创证券买入1.872.402.88703500.00901400.001081000.00
2020-10-12天风证券买入1.862.422.74702357.00914911.001035945.00
2020-10-11华西证券-1.912.392.76720900.00904600.001042400.00
2020-10-10中达证券投资-1.862.423.03703000.00913900.001146100.00
2020-09-30东莞证券买入2.472.472.47932200.00932200.00932200.00
2020-09-24华安证券-1.892.412.87715000.00910900.001085500.00
2020-09-23中达证券投资-1.862.423.03703000.00913900.001146100.00
2020-09-18民生证券增持1.892.433.03708900.00911600.001138400.00

ST中南(000961)机构盈利预测明细

◆研报摘要◆

●2022-09-02 ST中南:强化保交付与保兑付,守住安全经营底线(亿翰智库 于小雨,姜晓刚)
●2022年上半年,中南克服销售挑战,努力保交付和保兑付。保交付方面,上半年公司交付57个项目,下半年仍会持续推进,以提升市场对企业的信心恢复;保兑付方面,各项公开债务按时兑付,经营性现金流量净额连续多年为正,与AMC机构合作,提升抗风险能力。
●2021-11-02 ST中南:季报点评:销售平稳增长,拿地谨慎负债收缩(平安证券 杨侃,郑茜文)
●考虑市场调整下销售去化承压,下调公司盈利预测,预计2021-2023年EPS分别为1.91元(原为2.09元)、1.95元(原为2.28元)、1.96元(原为2.48元),当前股价对应PE分别为2倍、2倍、2倍。公司未结资源相对充足,负债规模收缩推动财务安全性提升,维持“推荐”评级。
●2021-11-01 ST中南:双主业稳步发展,偿债指标持续改善(华安证券 王洪岩)
●公司继续深化长期主义战略观,坚持地产+建筑”双主业发展战略,实现规模增速和经营质量有效平衡。土储资源充裕且重点布局长三角地区。公司降杠杆效果显著未来公司业务协同优势逐步释放,多业态覆盖承接各种城市综合运营项目,具备更强穿越地产周期能力。预计公司2021-2023年EPS为1.89、2.03、2.19元/股,对应当前股价PE分别为2.1、1.9、1.8倍,维持“买入”评级。
●2021-10-30 ST中南:季报点评:毛利率下行,财务结构进一步改善(华泰证券 陈慎,刘璐,林正衡)
●由于毛利率降幅超出我们预期,我们预计2021-2023年EPS为1.58、1.66和1.86元(前值分别为2.13、2.35和2.64元),参考可比公司21PE均值为4.5x(Wind一致预期),公司融资结构优化,股息率高达14.5%(10月29日收盘价)。我们予以21年PE4.5x,目标价7.11元(前值9.59元),维持“买入”评级。
●2021-10-21 ST中南:业绩释放可期,盈利能力升级(中邮证券 魏大朋)
●由于公司战略不同于传统房地产公司加杠杆经营,而是以高周转运营和高质量发展为核心,不存在较大流动性问题,我们预计2021-2023年,公司持续优化三条红线监管指标,提升周转和营运效率,盈利能力不断提高,归母净利润分别为81.14亿、89.21亿和97.29亿。EPS分别为2.12元/股、2.33元/股、2.55元/股。我们认为公司业绩增速将稳中向好,我们给予公司2021年PE2.2倍,首次覆盖给入谨慎推荐评级。
操作说明:手指放在表上左右滑动可以查看全表或全图。