| 指标名称 | 2023(实际) | 2024(实际) | 2025(实际) | 2026(预测) | 2027(预测) | 2028(预测) |
|---|
| 每股收益(元) | 1.41 | 1.31 | 2.94 | 6.82 | 11.13 | 20.20 |
| 每股净资产(元) | 23.31 | 21.94 | 26.90 | 31.67 | 41.71 | 61.60 |
| 净利润(万元) | 8479.41 | 7848.15 | 17652.53 | 40942.33 | 66784.33 | 121212.00 |
| 净利润增长率(%) | -44.91 | -7.44 | 124.93 | 120.31 | 62.78 | 60.70 |
| 营业收入(万元) | 34723.45 | 40666.63 | 69817.60 | 126000.00 | 190133.33 | 300200.00 |
| 营收增长率(%) | -18.49 | 17.12 | 71.68 | 77.81 | 50.95 | 50.48 |
| 销售毛利率(%) | 47.55 | 47.46 | 52.21 | 52.37 | 52.87 | 53.40 |
| 摊薄净资产收益率(%) | 6.06 | 5.96 | 10.94 | 21.57 | 26.65 | 32.80 |
| 市盈率PE | 66.86 | 54.98 | 47.72 | 35.18 | 21.69 | 12.16 |
| 市净值PB | 4.05 | 3.28 | 5.22 | 7.62 | 5.78 | 3.99 |
| 报告日期 | 机构名称 | 评级 | 每股收益 2026预测2027预测2028预测 | 净利润(万元) 2026预测2027预测2028预测 |
|---|
| 2026-03-18 | 中邮证券 | 买入 | 7.1012.5720.20 | 42628.0075427.00121212.00 |
| 2026-02-10 | 中邮证券 | 买入 | 7.1211.15- | 42699.0066926.00- |
| 2026-01-14 | 国金证券 | 买入 | 6.259.66- | 37500.0058000.00- |
| 2025-11-24 | 天风证券 | 买入 | --6.81 | --40884.00 |
| 2025-11-17 | 中邮证券 | 买入 | 2.934.586.41 | 17591.0027485.0038477.00 |
| 2025-10-30 | 中泰证券 | 买入 | -4.526.20 | -27100.0037200.00 |
| 2025-10-30 | 上海证券 | 买入 | 2.994.305.44 | 17900.0025800.0032600.00 |
| 2025-10-29 | 国海证券 | 买入 | 3.184.977.00 | 19100.0029800.0042000.00 |
| 2025-09-17 | 长城证券 | 增持 | 3.134.556.21 | 18800.0027300.0037200.00 |
| 2025-09-02 | 中邮证券 | 买入 | 3.214.596.26 | 19290.0027543.0037533.00 |
| 2025-08-27 | 广发证券 | 买入 | 3.124.355.72 | 18700.0026100.0034300.00 |
| 2025-07-24 | 兴业证券 | 增持 | 3.154.496.10 | 18900.0027000.0036600.00 |
| 2025-07-22 | 中泰证券 | 买入 | 3.204.526.20 | 19200.0027100.0037200.00 |
| 2025-07-21 | 华西证券 | 买入 | 3.074.666.40 | 18400.0028000.0038400.00 |
| 2025-06-30 | 国金证券 | 买入 | 2.994.305.57 | 17900.0025800.0033400.00 |
| 2025-04-29 | 天风证券 | 买入 | 3.194.376.68 | 19125.0026249.0040087.00 |
| 2025-04-09 | 中邮证券 | 买入 | 3.395.006.70 | 20317.0030005.0040194.00 |
| 2025-03-21 | 中邮证券 | 买入 | 3.395.006.70 | 20317.0030005.0040194.00 |
| 2024-11-19 | 长城证券 | 增持 | 1.493.023.90 | 9000.0018100.0023400.00 |
| 2024-10-30 | 中邮证券 | 买入 | 1.593.124.25 | 9546.0018733.0025473.00 |
| 2024-09-09 | 华鑫证券 | 增持 | 2.323.023.42 | 13900.0018100.0020500.00 |
| 2024-08-31 | 天风证券 | 买入 | 2.333.053.49 | 13994.0018290.0020965.00 |
| 2024-08-23 | 上海证券 | 买入 | 2.163.033.67 | 13000.0018200.0022000.00 |
| 2024-08-13 | 长城证券 | 增持 | 1.813.013.89 | 10800.0018100.0023400.00 |
| 2024-08-01 | 中邮证券 | 买入 | 1.813.104.21 | 10887.0018589.0025281.00 |
| 2024-07-31 | 招商证券 | 增持 | 2.042.823.64 | 12300.0016900.0021800.00 |
| 2024-06-20 | 天风证券 | 买入 | 2.333.053.50 | 13998.0018307.0021003.00 |
| 2024-05-10 | 上海证券 | 买入 | 2.263.073.62 | 13600.0018400.0021700.00 |
| 2024-04-30 | 华鑫证券 | 增持 | 2.323.023.42 | 13900.0018100.0020500.00 |
| 2024-04-29 | 招商证券 | 增持 | 1.822.613.44 | 10900.0015700.0020600.00 |
| 2023-11-08 | 招商证券 | 增持 | 1.271.982.75 | 7600.0011900.0016500.00 |
| 2023-11-05 | 上海证券 | 买入 | 1.442.843.54 | 8600.0017000.0021200.00 |
| 2023-10-28 | 中邮证券 | 买入 | 2.303.374.09 | 13800.0020200.0024600.00 |
| 2023-09-11 | 长城证券 | 增持 | 1.982.993.65 | 11900.0018000.0021900.00 |
| 2023-08-31 | 上海证券 | 买入 | 1.762.993.57 | 10600.0018000.0021400.00 |
| 2023-05-13 | 上海证券 | 买入 | 3.455.197.51 | 20700.0031100.0045100.00 |
| 2023-03-14 | 东北证券 | 增持 | 2.944.074.96 | 17600.0024400.0029700.00 |