中航机电(002013)盈利预测_机构预测_爱股网

中航机电(002013)盈利预测

千股千评 机构评级 盈利预测 业绩预告 个股测评

中航机电(002013)盈利预测

◆预测指标◆

指标名称2019(实际)2020(实际)2021(实际)2022(预测)2023(预测)2024(预测)
每股收益(元)0.270.280.330.410.490.58
每股净资产(元)2.613.323.603.624.044.44
净利润(万元)96086.08107468.85127100.82157946.04190895.16226862.40
净利润增长率(%)12.4411.8518.2723.2422.0220.67
营业收入(万元)1213138.311222409.881499220.481745697.042041278.002351188.20
营收增长率(%)2.980.7622.6415.9117.9717.66
销售毛利率(%)27.0126.7424.4125.4825.9926.02
摊薄净资产收益率(%)10.208.329.0811.3218.8617.68
市盈率PE25.5040.7155.0827.7422.9219.15
市净值PB2.603.395.005.103.592.95

◆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

2022-10-29民生证券增持0.400.480.56155300.00184600.00217200.00
2022-10-28安信证券买入0.400.470.57154000.00184000.00221000.00
2022-10-27招商证券买入0.400.500.63156600.00194800.00245400.00
2022-10-08兴业证券增持0.410.500.62157800.00194500.00241100.00
2022-08-24东北证券买入0.380.460.51147200.00180200.00199100.00
2022-08-24兴业证券增持0.410.500.62157800.00194500.00241100.00
2022-08-23民生证券增持0.400.480.56155300.00184600.00217200.00
2022-08-23中信证券买入0.410.500.61160421.00194903.00236154.00
2022-08-23中金公司买入0.400.49-156500.00190000.00-
2022-08-22安信证券买入0.400.470.57154000.00184000.00221000.00
2022-06-30招商证券买入0.500.500.50194800.00194800.00194800.00
2022-05-09中信建投增持0.390.460.51152100.00179500.00199200.00
2022-04-26招商证券买入0.400.500.63156600.00194800.00245400.00
2022-03-24东方证券买入0.400.480.58156200.00187800.00226600.00
2022-03-23广发证券增持0.400.500.59156700.00194100.00229100.00
2022-03-23中原证券买入0.410.500.58159000.00192500.00223900.00
2022-03-18民生证券增持0.400.480.56155300.00184700.00217300.00
2022-03-17首创证券增持0.410.510.64158500.00196900.00249700.00
2022-03-16招商证券买入0.400.500.63156600.00194800.00245400.00
2022-03-16兴业证券增持0.390.480.59150500.00185500.00230100.00
2022-03-16中信证券买入0.410.500.61160130.00194676.00236494.00
2022-02-09东吴证券买入0.430.53-166200.00204800.00-
2022-01-30广发证券增持0.420.53-162000.00206800.00-
2022-01-26中信建投买入0.390.48-152600.00184600.00-
2021-12-08财信证券增持0.360.460.55139412.00178864.00214644.00
2021-11-03中信建投买入0.370.510.69142000.00197100.00266800.00
2021-10-26中信证券买入0.370.480.59145432.00185285.00230274.00
2021-10-25广发证券增持0.370.480.61142700.00186900.00236700.00
2021-10-25国信证券买入0.360.470.61141095.00183504.00237327.00
2021-10-25兴业证券-0.380.520.71149400.00201900.00275200.00
2021-10-25方正证券买入0.370.490.65142900.00189800.00253500.00
2021-10-24招商证券买入0.380.510.66149400.00196300.00257600.00
2021-10-24安信证券买入0.370.470.61143000.00184260.00238580.00
2021-09-14中信建投买入0.400.550.74155000.00213100.00286500.00
2021-08-31国海证券买入0.370.470.58142900.00181900.00224500.00
2021-08-26广发证券增持0.370.460.57142700.00178300.00220900.00
2021-08-26国信证券买入0.360.470.61141095.00183504.00237327.00
2021-08-26中信证券买入0.370.480.59145432.00185285.00230274.00
2021-08-25安信证券买入0.370.470.61143000.00184260.00238580.00
2021-08-25招商证券买入0.380.510.66149400.00196300.00257600.00
2021-07-06银河证券买入0.370.480.58142461.00186025.00224421.00
2021-07-06方正证券买入0.360.490.64140900.00189900.00249400.00
2021-07-04天风证券买入0.340.420.52131490.00162442.00200195.00
2021-07-04广发证券增持0.370.460.57142700.00178300.00220900.00
2021-07-04国海证券买入0.340.400.49130300.00157200.00190700.00
2021-07-03中金公司-0.340.42-131400.00164300.00-
2021-07-03招商证券买入0.380.510.66149400.00196300.00257600.00
2021-07-02国信证券买入0.340.410.51131622.00158549.00199652.00
2021-05-16天风证券买入0.340.410.51130476.00161178.00198630.00
2021-04-28广发证券增持0.340.410.50132300.00160900.00193400.00
2021-04-27中金公司-0.340.42-131800.00164800.00-
2021-04-26国信证券买入0.340.410.51131622.00158549.00199652.00
2021-04-26兴业证券-0.340.420.53131700.00163300.00204100.00
2021-04-25安信证券买入0.330.390.45129360.00151490.00176750.00
2021-04-25招商证券买入0.380.510.66149400.00196300.00257600.00
2021-04-06东方证券-0.330.380.45127000.00149100.00174000.00
2021-04-06中金公司-0.340.42-131800.00164800.00-
2021-04-01中信证券增持0.320.380.46125878.00148955.00177396.00
2021-03-31招商证券买入0.380.510.66149400.00196300.00257600.00
2021-03-16方正证券增持0.320.380.45125300.00148300.00176700.00
2021-03-16申万宏源买入0.340.400.48130400.00154900.00187100.00
2021-03-15招商证券买入0.380.510.66149400.00196300.00257600.00
2021-03-15兴业证券-0.340.420.53131700.00163300.00204100.00
2021-03-15中金公司-0.340.42-131800.00164800.00-
2021-01-30中信建投买入0.330.41-129800.00157700.00-
2021-01-29兴业证券-0.350.45-136100.00172900.00-
2021-01-28招商证券买入0.390.52-152000.00203600.00-
2020-11-22天风证券买入0.280.350.43110360.00135690.00165763.00
2020-10-29开源证券买入0.300.350.40115400.00135200.00154900.00
2020-10-29中金公司-0.270.32-105500.00122900.00-
2020-10-28兴业证券-0.290.350.43110700.00136400.00168100.00
2020-10-27招商证券买入0.280.350.43108900.00137300.00168800.00
2020-10-27中泰证券买入0.290.340.40113100.00133200.00156700.00
2020-10-27安信证券买入0.270.300.35105680.00118320.00137550.00
2020-08-31国泰君安买入0.310.370.46113500.00138300.00172400.00
2020-08-30中信建投买入0.310.370.44110600.00133200.00158500.00
2020-08-30中金公司-0.290.34-105300.00122500.00-
2020-08-27开源证券买入0.300.350.40111000.00129600.00149800.00
2020-08-26国海证券买入0.280.330.38105500.00120900.00141000.00
2020-08-26海通证券-0.320.370.43119500.00138000.00158500.00
2020-08-26民生证券增持0.300.350.40108700.00125100.00144200.00
2020-08-26兴业证券-0.290.340.42110700.00132600.00162200.00
2020-08-26安信证券买入0.280.320.37102720.00118320.00137550.00
2020-08-26中信证券买入0.300.360.41112961.00133278.00152828.00
2020-08-26华泰证券买入0.300.330.36112100.00123300.00135100.00
2020-08-25招商证券买入0.290.370.46109600.00137700.00169200.00
2020-08-25中泰证券买入0.310.370.43113100.00133200.00156700.00
2020-08-07安信证券买入0.280.330.38102720.00118320.00137550.00
2020-05-29开源证券买入0.310.360.41110700.00129100.00149300.00
2020-05-13国泰君安买入0.300.360.41109700.00128200.00147600.00
2020-05-02海通证券-0.310.370.43113022.00131894.00153807.00
2020-04-28中金公司-0.290.34-105300.00122500.00-
2020-04-27兴业证券-0.310.360.44111500.00131600.00157900.00
2020-04-26中泰证券买入0.310.370.43113100.00133200.00156700.00
2020-04-26天风证券买入0.290.330.38105094.00120112.00138239.00
2020-04-26招商证券买入0.310.370.44111000.00134500.00158800.00
2020-04-07东方证券买入0.310.350.41110200.00126800.00146700.00
2020-04-05国泰君安买入0.300.360.41109700.00128200.00147600.00
2020-04-02中信建投买入0.310.370.44110600.00133200.00158500.00
2020-04-02华创证券买入0.310.370.43113300.00133700.00153700.00

中航机电(002013)机构盈利预测明细

◆研报摘要◆

●2022-10-29 中航机电:2022年三季报点评:业绩稳健增长,重组方案已获股东大会审批(民生证券 尹会伟)
●公司是我国航空机电产业龙头,产业链核心地位稳固,民用业务不断发展。“十四五”期间,我国航空领域将保持新型号加快换装列装和多机种加速规模化的态势,是公司内生增长的核心驱动力,重组方案也顺利推进。我们预计公司2022-2024年归母净利润分别是15.53亿元、18.46亿元、21.72亿元,当前股价对应2022-2024年PE为29x/25x/21x。维持“推荐”评级。
●2022-10-28 中航机电:2022年前三季度归母净利润增长16.74%,盈利能力提升(安信证券 张宝涵,宋子豪)
●我们预计公司2022-2024年净利润分别为15.4、18.4、22.1亿元,对应当前股价的PE分别为30.8、25.7和21.4倍,维持“买入-A”评级。
●2022-10-27 中航机电:业绩稳健增长,吸并方案已获股东大会高票通过(招商证券 王超)
●预测2022-2024年公司归母净利润分别为15.66亿、19.48亿和24.54亿元,对应PE估值分别为29、24、19倍,维持“强烈推荐”评级。
●2022-10-08 中航机电:吸收合并事项有序推进,募资聚焦机载产能提升(兴业证券 石康,李博彦)
●我们维持盈利预测,在不考虑吸收合并的情况下,预计公司2022-2024年实现归母净利润15.78/19.45/24.11亿元,EPS为0.41/0.50/0.62元/股,对应PE为27.9/22.7/18.3倍(2022.09.30),维持“审慎增持”评级。
●2022-08-24 中航机电:中报业绩稳定增长,资源整合优势明显(东北证券 王凤华)
●预计公司2022-2024年营业收入分别为166.18/191.00/219.54亿元,归母净利润分别为14.72/18.02/19.91亿元,对应EPS为0.38/0.46/0.51元,对应PE30.54/24.94/22.57X,给予合理目标价14元,首次覆盖,给予“买入”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。