| 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) | 1.63 | 2.43 | 2.50 | 3.10 | 4.65 | 7.33 |
| 每股净资产(元) | 6.98 | 9.40 | 18.49 | 16.33 | 17.34 | 18.02 |
| 净利润(万元) | 8562.61 | 12757.83 | 17546.58 | 23080.00 | 36220.00 | 60375.00 |
| 净利润增长率(%) | 44.65 | 48.99 | 37.54 | 30.07 | 60.78 | 54.94 |
| 营业收入(万元) | 58007.57 | 81314.21 | 102196.90 | 129540.00 | 208360.00 | 356425.00 |
| 营收增长率(%) | 37.53 | 40.18 | 25.68 | 25.37 | 62.85 | 54.01 |
| 销售毛利率(%) | 27.99 | 26.47 | 29.07 | 29.43 | 30.01 | 30.09 |
| 摊薄净资产收益率(%) | 23.33 | 25.79 | 13.53 | 19.36 | 27.94 | 44.45 |
| 市盈率PE | -- | -- | 51.96 | 55.88 | 37.46 | 22.79 |
| 市净值PB | -- | -- | 7.03 | 11.03 | 10.04 | 8.65 |
| 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 |
|---|
| 2025-11-04 | 中银证券 | 买入 | 1.905.1510.39 | 19900.0053900.00108600.00 |
| 2025-05-11 | 兴业证券 | 增持 | 3.384.767.18 | 23700.0033400.0050400.00 |
| 2025-05-05 | 国海证券 | 买入 | 3.394.395.38 | 23800.0030800.0037700.00 |
| 2025-04-27 | 民生证券 | 增持 | 3.304.406.38 | 23100.0030900.0044800.00 |
| 2025-01-15 | 首创证券 | 买入 | 3.554.57- | 24900.0032100.00- |
| 2024-12-16 | 兴业证券 | 增持 | 1.852.583.51 | 12977.7518098.7024622.65 |
| 2024-11-07 | 东北证券 | 买入 | 2.383.033.70 | 16700.0021200.0025900.00 |
| 2024-10-31 | 民生证券 | 增持 | 2.733.664.55 | 19200.0025700.0031900.00 |