| 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) | 0.18 | 0.26 | 0.36 | 0.47 | 0.56 | 0.68 |
| 每股净资产(元) | 3.49 | 3.63 | 3.80 | 4.12 | 4.47 | 4.90 |
| 净利润(万元) | 42709.23 | 63026.37 | 88754.91 | 114120.00 | 138020.00 | 165580.00 |
| 净利润增长率(%) | 70.57 | 47.57 | 40.82 | 28.58 | 20.97 | 19.96 |
| 营业收入(万元) | 1093014.37 | 1128822.41 | 1211340.81 | 1320400.00 | 1487720.00 | 1693800.00 |
| 营收增长率(%) | 9.11 | 3.28 | 7.31 | 9.00 | 12.62 | 13.75 |
| 销售毛利率(%) | 20.30 | 21.47 | 22.24 | 22.36 | 22.82 | 23.12 |
| 摊薄净资产收益率(%) | 5.14 | 7.24 | 9.55 | 11.36 | 12.67 | 13.87 |
| 市盈率PE | 25.84 | 17.68 | 15.70 | 25.38 | 21.00 | 17.51 |
| 市净值PB | 1.33 | 1.28 | 1.50 | 2.89 | 2.66 | 2.42 |
| 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 |
|---|
| 2025-11-03 | 兴业证券 | 增持 | 0.460.560.67 | 113200.00136700.00164400.00 |
| 2025-10-29 | 国金证券 | 买入 | 0.470.560.67 | 114400.00137100.00163300.00 |
| 2025-10-08 | 甬兴证券 | 买入 | 0.480.570.69 | 117900.00139900.00167700.00 |
| 2025-09-26 | 华鑫证券 | 买入 | 0.460.560.67 | 111300.00136300.00162900.00 |
| 2025-09-19 | 国金证券 | 买入 | 0.470.570.69 | 113800.00140100.00169600.00 |
| 2023-08-24 | 国联证券 | 买入 | 0.230.290.35 | 55600.0069400.0082900.00 |
| 2023-04-25 | 国联证券 | 买入 | 0.260.330.39 | 63000.0077800.0093700.00 |
| 2022-10-28 | 国联证券 | 买入 | 0.210.260.33 | 50800.0063000.0077800.00 |
| 2022-04-26 | 国联证券 | 买入 | 0.150.210.28 | 36600.0048700.0065800.00 |
| 2020-10-28 | 中信证券 | 增持 | 0.090.110.12 | 21482.0025513.0028258.00 |
| 2020-08-24 | 中信证券 | 增持 | 0.030.070.08 | 6990.0017657.0019743.00 |
| 2020-05-05 | 中信证券 | 增持 | 0.030.070.08 | 6990.0017657.0019743.00 |