| 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) | 0.06 | 0.13 | 0.09 | 0.23 | 0.32 | 0.39 |
| 每股净资产(元) | 4.23 | 4.32 | 4.37 | 4.46 | 4.56 | 4.60 |
| 净利润(万元) | 6362.74 | 14447.10 | 9988.63 | 25180.00 | 34220.00 | 41980.00 |
| 净利润增长率(%) | -65.16 | 127.06 | -30.86 | 152.09 | 36.69 | 22.89 |
| 营业收入(万元) | 707594.54 | 741031.38 | 777364.36 | 837140.00 | 921260.00 | 1020000.00 |
| 营收增长率(%) | -2.12 | 4.73 | 4.90 | 7.69 | 10.01 | 10.67 |
| 销售毛利率(%) | 26.80 | 28.02 | 29.11 | 27.62 | 27.98 | 28.12 |
| 摊薄净资产收益率(%) | 1.38 | 3.05 | 2.09 | 5.18 | 6.92 | 8.50 |
| 市盈率PE | 90.29 | 63.84 | 72.51 | 33.48 | 24.38 | 19.84 |
| 市净值PB | 1.24 | 1.95 | 1.52 | 1.69 | 1.66 | 1.65 |
| 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 |
|---|
| 2025-12-02 | 兴业证券 | 增持 | 0.230.320.40 | 25300.0034400.0043600.00 |
| 2025-11-09 | 国信证券 | 买入 | 0.160.240.30 | 17400.0025800.0033100.00 |
| 2025-09-16 | 国信证券 | 买入 | 0.240.310.37 | 25800.0033900.0040000.00 |
| 2025-08-19 | 国投证券 | 买入 | 0.290.400.49 | 31600.0043100.0053200.00 |
| 2025-05-06 | 国信证券 | 买入 | 0.240.310.37 | 25800.0033900.0040000.00 |
| 2024-09-01 | 国信证券 | 买入 | 0.260.340.44 | 28200.0037300.0048000.00 |
| 2024-08-29 | 国投证券 | 买入 | 0.250.340.69 | 27180.0036700.0075060.00 |
| 2024-06-03 | 长城证券 | 买入 | 0.270.350.42 | 29000.0037800.0046400.00 |
| 2024-05-07 | 国信证券 | 买入 | 0.260.340.44 | 28200.0037300.0048000.00 |
| 2024-02-07 | 国信证券 | 买入 | 0.320.41- | 35000.0045000.00- |
| 2024-01-30 | 天风证券 | 买入 | 0.550.75- | 60063.0082078.00- |
| 2023-12-25 | 华金证券 | 买入 | 0.270.360.46 | 29300.0039500.0050300.00 |
| 2023-11-13 | 长城证券 | 增持 | 0.270.360.46 | 29100.0039900.0050200.00 |
| 2023-11-02 | 国信证券 | 买入 | 0.280.370.47 | 31100.0040400.0051900.00 |
| 2023-08-22 | 国信证券 | 买入 | 0.530.660.86 | 58000.0072700.0094300.00 |
| 2023-08-17 | 海通证券 | 买入 | 0.530.660.84 | 58100.0072300.0092200.00 |
| 2023-08-14 | 长城证券 | 增持 | 0.520.690.87 | 57100.0075400.0094800.00 |
| 2023-08-13 | 安信证券 | 买入 | 0.490.620.78 | 59590.0075120.0094460.00 |
| 2023-08-11 | 中泰证券 | 买入 | 0.510.690.87 | 56100.0075100.0095300.00 |
| 2023-08-11 | 中信证券 | 买入 | 0.540.700.91 | 59600.0077000.0099600.00 |
| 2023-06-12 | 中泰证券 | 买入 | 0.510.690.87 | 56100.0075100.0095300.00 |
| 2023-04-26 | 长城证券 | 增持 | 0.430.570.84 | 46800.0062300.0091600.00 |
| 2023-04-23 | 海通证券 | 买入 | 0.560.700.89 | 61800.0076800.0097800.00 |
| 2023-04-17 | 安信证券 | 买入 | 0.490.620.78 | 59590.0075120.0094460.00 |
| 2023-04-17 | 国联证券 | 买入 | 0.590.710.85 | 64900.0077900.0092500.00 |
| 2022-11-07 | 海通证券 | 买入 | 0.240.440.51 | 25900.0047600.0056100.00 |
| 2022-03-18 | 海通证券 | 买入 | 0.440.57- | 48000.0061900.00- |
| 2022-01-22 | 安信证券 | 买入 | 0.380.57- | 41500.0062100.00- |
| 2021-10-26 | 中信证券 | 增持 | 0.370.450.51 | 40100.0049500.0055900.00 |
| 2021-10-25 | 海通证券 | - | 0.340.530.69 | 37700.0058300.0075900.00 |
| 2021-08-23 | 海通证券 | - | 0.380.550.69 | 41200.0060200.0075700.00 |
| 2021-08-09 | 西南证券 | 买入 | 0.400.580.75 | 43650.0063644.0081639.00 |
| 2021-06-07 | 中信证券 | 增持 | 0.370.450.51 | 40100.0049500.0055900.00 |
| 2021-04-30 | 华金证券 | 买入 | 0.440.710.83 | 47700.0078100.0090700.00 |
| 2020-12-03 | 中信建投 | 买入 | 0.310.600.80 | 30515.0058923.0078722.00 |
| 2020-11-25 | 中信建投 | 买入 | 0.310.600.80 | 30515.0058923.0078722.00 |
| 2020-10-27 | 广发证券 | - | 0.310.660.91 | 30700.0065100.0089400.00 |
| 2020-10-14 | 世纪证券 | - | 0.570.640.75 | 56400.0062900.0073800.00 |
| 2020-08-28 | 华金证券 | 买入 | 0.340.600.86 | 33700.0058700.0084500.00 |
| 2020-04-30 | 东方财富证券 | 买入 | 0.420.660.92 | 41671.0064741.0090123.00 |
| 2020-04-26 | 华金证券 | 买入 | 0.580.801.02 | 57500.0078300.00100500.00 |
| 2020-01-20 | 华西证券 | - | 0.801.00- | 74344.0092542.00- |
| 2020-01-16 | 华金证券 | 买入 | 0.73-- | 67720.00-- |