| 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) | 0.71 | 0.45 | 0.65 | 0.86 | 1.08 | 1.33 |
| 每股净资产(元) | 3.89 | 4.26 | 4.83 | 5.39 | 6.08 | 6.99 |
| 净利润(万元) | 22030.57 | 13856.89 | 20046.46 | 26710.75 | 33457.04 | 41351.62 |
| 净利润增长率(%) | 0.91 | -37.10 | 44.67 | 32.60 | 25.16 | 23.79 |
| 营业收入(万元) | 133786.21 | 141536.77 | 158428.33 | 191839.17 | 234376.21 | 283988.67 |
| 营收增长率(%) | 11.20 | 5.79 | 11.93 | 20.54 | 22.05 | 21.40 |
| 销售毛利率(%) | 37.57 | 38.25 | 38.45 | 38.62 | 38.67 | 38.84 |
| 摊薄净资产收益率(%) | 18.31 | 10.51 | 13.48 | 16.13 | 18.00 | 19.38 |
| 市盈率PE | 30.87 | 47.47 | 46.93 | 54.99 | 44.04 | 35.82 |
| 市净值PB | 5.65 | 4.99 | 6.33 | 8.80 | 7.81 | 6.78 |
| 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 |
|---|
| 2025-11-12 | 长江证券 | 买入 | 0.810.991.22 | 25400.0031200.0038200.00 |
| 2025-10-28 | 华泰证券 | 买入 | 0.861.081.24 | 27146.0033921.0038948.00 |
| 2025-10-28 | 国金证券 | 买入 | 0.770.96- | 24100.0030200.00- |
| 2025-09-25 | 华鑫证券 | 买入 | 0.810.981.17 | 25500.0030700.0036800.00 |
| 2025-09-17 | 西南证券 | 增持 | 0.750.871.04 | 23434.0027265.0032799.00 |
| 2025-09-16 | 长江证券 | 买入 | 0.821.011.23 | 25700.0031700.0038700.00 |
| 2025-08-31 | 银河证券 | 买入 | 0.800.981.16 | 25194.0030812.0036573.00 |
| 2025-08-30 | 东吴证券 | 买入 | 0.901.171.53 | 28152.0036758.0048028.00 |
| 2025-08-28 | 华泰证券 | 买入 | 0.861.081.24 | 27146.0033921.0038948.00 |
| 2025-08-28 | 国金证券 | 买入 | 0.831.041.28 | 26000.0032500.0040100.00 |
| 2025-08-08 | 华泰证券 | 买入 | 0.861.081.24 | 27150.0033925.0038949.00 |
| 2025-07-03 | 国金证券 | 买入 | 0.871.091.36 | 27300.0034300.0042600.00 |
| 2025-05-19 | 天风证券 | 买入 | 0.911.101.32 | 27877.0033799.0040616.00 |
| 2025-05-19 | 东吴证券 | 买入 | 0.921.191.56 | 28152.0036758.0048028.00 |
| 2025-05-18 | 长江证券 | 买入 | 0.861.091.37 | 26300.0033500.0042000.00 |
| 2025-05-16 | 东北证券 | 买入 | 0.881.101.40 | 27200.0033700.0042900.00 |
| 2025-05-06 | 国海证券 | 买入 | 0.901.041.38 | 27700.0031900.0042400.00 |
| 2025-04-30 | 东莞证券 | 买入 | 0.861.061.30 | 26400.0032500.0039900.00 |
| 2025-04-29 | 信达证券 | - | 0.871.121.42 | 26800.0034500.0043800.00 |
| 2025-04-29 | 国信证券 | 买入 | 0.881.171.53 | 26900.0036000.0046900.00 |
| 2025-04-27 | 中信建投 | 买入 | 0.891.111.40 | 27420.0034136.0043167.00 |
| 2025-04-25 | 东吴证券 | 买入 | 0.921.201.57 | 28152.0036758.0048028.00 |
| 2025-03-16 | 中信建投 | 买入 | 0.911.16- | 27783.0035458.00- |
| 2025-03-06 | 东吴证券 | 买入 | 0.921.20- | 28152.0036758.00- |
| 2024-11-27 | 开源证券 | 买入 | 0.660.901.09 | 20400.0027700.0033400.00 |
| 2024-10-29 | 中金公司 | 买入 | 0.680.85- | 21000.0026000.00- |
| 2024-10-29 | 东吴证券 | 买入 | 0.660.801.01 | 20180.0024596.0030953.00 |
| 2024-10-28 | 海通证券 | 买入 | 0.740.951.22 | 22600.0029200.0037300.00 |
| 2024-09-18 | 国泰君安 | 买入 | 0.740.881.05 | 22700.0027000.0032300.00 |
| 2024-08-27 | 中金公司 | 买入 | 0.780.98- | 24000.0030000.00- |
| 2024-08-27 | 东吴证券 | 买入 | 0.761.041.20 | 23211.0032018.0036945.00 |
| 2024-08-26 | 西南证券 | 增持 | 0.750.971.19 | 23033.0029827.0036633.00 |
| 2024-07-10 | 国泰君安 | 买入 | 0.730.871.05 | 22700.0027000.0032300.00 |
| 2024-07-05 | 中金公司 | 买入 | 0.780.97- | 24000.0030000.00- |
| 2024-07-04 | 东吴证券 | 买入 | 0.751.041.19 | 23211.0032018.0036945.00 |
| 2024-04-30 | 信达证券 | - | 0.811.011.20 | 24900.0031200.0037000.00 |
| 2024-04-30 | 东莞证券 | 买入 | 0.620.821.02 | 19300.0025200.0031600.00 |
| 2024-04-28 | 中信建投 | 买入 | 0.700.901.10 | 23010.0027700.0032900.00 |
| 2024-04-26 | 中金公司 | 买入 | 0.780.97- | 24000.0030000.00- |
| 2024-04-26 | 东吴证券 | 买入 | 0.610.781.01 | 18795.0024021.0031351.00 |
| 2024-04-25 | 西南证券 | 增持 | 0.710.921.12 | 21885.0028397.0034694.00 |
| 2024-04-12 | 海通证券 | 买入 | 0.700.94- | 21600.0029200.00- |
| 2023-12-12 | 天风证券 | 买入 | 0.450.710.92 | 14038.0021869.0028304.00 |
| 2023-11-30 | 信达证券 | - | 0.450.710.91 | 14000.0021900.0028200.00 |
| 2023-11-23 | 开源证券 | 买入 | 0.460.700.99 | 14100.0021700.0030800.00 |
| 2023-11-02 | 中信建投 | 买入 | 0.500.700.90 | 13990.0021630.0027450.00 |
| 2023-10-29 | 中金公司 | 买入 | 0.450.68- | 14000.0021000.00- |
| 2023-09-01 | 东北证券 | 增持 | 0.670.891.04 | 20900.0027400.0032200.00 |
| 2023-08-27 | 中信建投 | 买入 | 0.600.800.90 | 20070.0025170.0028410.00 |
| 2023-08-26 | 中金公司 | 买入 | 0.610.78- | 19000.0024000.00- |
| 2023-08-25 | 西南证券 | 增持 | 0.720.911.15 | 22306.0028326.0035503.00 |
| 2023-05-03 | 中信建投 | 买入 | 0.801.001.10 | 25200.0031610.0035520.00 |
| 2023-04-28 | 西南证券 | 增持 | 0.801.011.27 | 24667.0031295.0039238.00 |
| 2022-10-25 | 西南证券 | 增持 | 0.761.031.43 | 23416.0031860.0044144.00 |
| 2022-09-03 | 东吴证券 | 买入 | 0.791.071.42 | 24500.0033000.0043900.00 |
| 2022-08-31 | 中信建投 | 买入 | 0.780.971.17 | 24000.0029900.0036100.00 |
| 2022-08-29 | 西南证券 | 增持 | 0.841.111.49 | 26048.0034193.0045994.00 |
| 2022-04-24 | 中信建投 | 买入 | 0.891.101.36 | 26700.0033000.0040900.00 |
| 2022-04-23 | 西南证券 | 增持 | 0.841.071.39 | 25471.0032212.0041836.00 |
| 2022-04-22 | 中金公司 | 买入 | 0.861.03- | 25900.0031100.00- |
| 2022-04-22 | 东吴证券 | 买入 | 0.811.091.46 | 24500.0033000.0043900.00 |
| 2022-01-09 | 中信建投 | 买入 | 1.071.37- | 32300.0041400.00- |
| 2021-11-06 | 中信建投 | 买入 | 0.851.191.51 | 25700.0035800.0045500.00 |
| 2021-10-26 | 中泰证券 | 增持 | 0.871.251.73 | 26125.0037686.0052324.00 |
| 2021-10-26 | 东吴证券 | 买入 | 0.851.181.61 | 25500.0035700.0048500.00 |
| 2021-09-05 | 中泰证券 | 增持 | 0.951.361.89 | 28584.0040899.0056897.00 |
| 2021-09-01 | 中信建投 | 买入 | 0.861.211.54 | 26000.0036300.0046500.00 |
| 2021-09-01 | 长江证券 | 买入 | 0.991.361.82 | 29800.0041200.0054900.00 |
| 2021-09-01 | 海通证券 | - | 0.821.141.54 | 24800.0034300.0046600.00 |
| 2021-08-30 | 中金公司 | - | 0.780.93- | 23600.0028000.00- |
| 2021-08-29 | 太平洋证券 | 买入 | 0.891.121.41 | 26897.0033865.0042693.00 |
| 2021-08-29 | 东吴证券 | 买入 | 0.961.381.91 | 29100.0041700.0057600.00 |
| 2021-04-29 | 中金公司 | - | 1.241.41- | 25800.0029300.00- |
| 2021-04-29 | 中泰证券 | 增持 | 1.492.153.05 | 30992.0044746.0063369.00 |
| 2021-04-29 | 东莞证券 | 买入 | 1.221.792.55 | 25400.0037100.0052900.00 |
| 2021-04-29 | 东吴证券 | 买入 | 1.562.273.15 | 32500.0047100.0065500.00 |
| 2021-04-29 | 海通证券 | - | 1.211.581.99 | 25100.0032900.0041400.00 |
| 2021-04-12 | 民生证券 | 增持 | 1.452.052.75 | 30200.0042600.0057300.00 |
| 2021-04-09 | 海通证券 | - | 1.211.581.99 | 25100.0032900.0041400.00 |
| 2021-04-07 | 太平洋证券 | 买入 | 1.291.632.05 | 26897.0033865.0042693.00 |
| 2021-04-07 | 中金公司 | - | 1.241.41- | 25800.0029300.00- |
| 2021-04-07 | 中泰证券 | 增持 | 1.462.082.90 | 30385.0043187.0060373.00 |
| 2021-04-07 | 东吴证券 | 买入 | 1.562.273.15 | 32500.0047100.0065500.00 |
| 2021-04-07 | 长江证券 | 买入 | 1.431.982.64 | 29800.0041200.0054900.00 |
| 2021-01-20 | 中泰证券 | - | 1.371.90- | 28443.0039457.00- |
| 2021-01-19 | 东吴证券 | 买入 | 1.441.99- | 30000.0041300.00- |
| 2020-10-24 | 安信证券 | 买入 | 0.841.031.30 | 17550.0021460.0027140.00 |
| 2020-10-24 | 长江证券 | 买入 | 1.061.421.84 | 22100.0029600.0038400.00 |
| 2020-10-23 | 中金公司 | - | 0.881.16- | 18400.0024000.00- |
| 2020-10-23 | 东吴证券 | 买入 | 0.981.502.02 | 20500.0031200.0042000.00 |
| 2020-10-23 | 海通证券 | - | 1.031.331.75 | 21400.0027600.0036400.00 |
| 2020-10-16 | 东吴证券 | 买入 | 0.981.502.02 | 20500.0031200.0042000.00 |
| 2020-10-15 | 中金公司 | - | 0.881.161.45 | 18400.0024000.0030200.00 |
| 2020-09-02 | 海通证券 | - | 0.851.101.44 | 17700.0023000.0030000.00 |
| 2020-08-27 | 长江证券 | 买入 | 0.961.261.64 | 19900.0026200.0034000.00 |
| 2020-08-26 | 东吴证券 | 买入 | 0.961.411.87 | 20100.0029200.0038900.00 |
| 2020-08-25 | 安信证券 | 买入 | 0.841.031.30 | 17550.0021460.0027140.00 |
| 2020-07-26 | 东吴证券 | - | 0.861.131.47 | 17800.0023600.0030600.00 |
| 2020-07-13 | 长江证券 | 买入 | 0.861.121.47 | 17900.0023400.0030500.00 |
| 2020-04-27 | 安信证券 | 买入 | 0.650.831.05 | 13560.0017170.0021900.00 |