| 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) | -0.85 | -0.69 | 1.95 | 3.85 | 5.38 | 6.72 |
| 每股净资产(元) | 10.57 | 9.89 | 11.83 | 15.60 | 20.98 | 26.62 |
| 净利润(万元) | -12051.88 | -9743.03 | 27671.34 | 57301.50 | 80245.00 | 105370.00 |
| 净利润增长率(%) | -434.03 | 19.16 | 384.01 | 98.91 | 40.04 | 31.34 |
| 营业收入(万元) | 336151.71 | 386474.64 | 436920.77 | 734255.00 | 955319.00 | 1342701.00 |
| 营收增长率(%) | 2.31 | 14.97 | 13.05 | 71.04 | 30.11 | 40.55 |
| 销售毛利率(%) | 8.89 | 10.16 | 13.07 | 16.56 | 17.17 | 17.50 |
| 摊薄净资产收益率(%) | -8.03 | -6.94 | 16.47 | 27.75 | 29.09 | 28.61 |
| 市盈率PE | -40.89 | -35.11 | 25.46 | 16.73 | 11.95 | 8.62 |
| 市净值PB | 3.28 | 2.44 | 4.19 | 4.13 | 3.06 | 2.17 |
| 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 |
|---|
| 2026-03-23 | 浙商证券 | 买入 | 3.655.126.72 | 57296.0080225.00105370.00 |
| 2026-01-27 | 浙商证券 | 买入 | 4.045.65- | 57307.0080265.00- |
| 2025-10-31 | 东北证券 | 买入 | 2.291.411.84 | 32500.0020000.0026100.00 |
| 2024-08-18 | 海通证券(香港) | 买入 | 0.391.52- | 5600.0021600.00- |
| 2024-06-03 | 长城证券 | 增持 | 0.601.622.43 | 8500.0023000.0034500.00 |
| 2024-04-19 | 长江证券 | 买入 | 0.961.752.44 | 13600.0024800.0034700.00 |
| 2024-04-16 | 海通证券(香港) | 买入 | 0.481.58- | 6800.0022500.00- |
| 2023-12-20 | 浙商证券 | 增持 | -0.011.042.27 | -184.0014787.0032284.00 |
| 2023-10-31 | 长江证券 | 买入 | 0.171.062.28 | 2400.0015000.0032400.00 |
| 2023-10-27 | 东北证券 | 买入 | 0.061.692.63 | 900.0024000.0037400.00 |
| 2023-10-25 | 海通证券(香港) | 买入 | -0.252.353.88 | -3600.0033400.0055100.00 |
| 2023-08-21 | 长城证券 | 增持 | 0.261.563.26 | 3700.0022100.0046300.00 |
| 2023-08-16 | 东方财富证券 | 增持 | 0.481.562.80 | 6887.0022176.0039808.00 |
| 2023-08-16 | 海通证券(香港) | 买入 | -0.012.153.51 | -100.0030600.0049800.00 |
| 2023-07-15 | 长江证券 | 买入 | 0.370.951.96 | 5300.0013400.0027800.00 |
| 2023-05-18 | 华安证券 | 买入 | 0.472.034.32 | 6600.0028800.0061400.00 |
| 2023-04-18 | 长城证券 | 增持 | 0.701.501.97 | 9900.0021300.0028000.00 |
| 2023-03-28 | 长城证券 | 增持 | 0.701.852.47 | 9900.0026300.0035000.00 |
| 2023-03-27 | 东方财富证券 | 增持 | 0.681.562.81 | 9720.0022202.0039928.00 |
| 2023-03-14 | 国金证券 | 买入 | 0.701.511.99 | 10000.0021500.0028200.00 |
| 2023-03-03 | 光大证券 | 增持 | 0.831.62- | 11900.0023000.00- |
| 2023-02-14 | 东北证券 | 买入 | 0.821.57- | 11600.0022200.00- |
| 2023-01-30 | 国金证券 | 买入 | 0.701.51- | 10000.0021500.00- |
| 2023-01-12 | 德邦证券 | 买入 | 1.222.16- | 17300.0030700.00- |
| 2022-12-21 | 国金证券 | 买入 | 0.490.931.89 | 7000.0013200.0026900.00 |
| 2022-11-29 | 国金证券 | 买入 | 0.490.931.89 | 7000.0013200.0026900.00 |
| 2022-10-26 | 国金证券 | 买入 | 0.490.931.89 | 7000.0013200.0026900.00 |
| 2022-03-29 | 西部证券 | 买入 | 2.363.093.73 | 33400.0043900.0052900.00 |
| 2021-12-13 | 国盛证券 | 买入 | 1.752.423.43 | 24900.0034400.0048800.00 |
| 2021-12-02 | 国金证券 | 买入 | 1.872.503.58 | 26600.0035500.0050900.00 |
| 2021-10-21 | 国金证券 | 买入 | 1.852.543.58 | 26300.0036100.0050900.00 |
| 2021-09-27 | 西部证券 | 买入 | 1.652.282.94 | 23400.0032400.0041800.00 |
| 2021-09-02 | 国金证券 | 买入 | 1.782.573.57 | 25300.0036500.0050800.00 |
| 2021-08-13 | 上海证券 | 买入 | 1.592.202.81 | 22610.0031290.0039920.00 |
| 2021-08-13 | 国金证券 | 买入 | 1.612.252.95 | 22800.0031900.0041900.00 |
| 2021-04-23 | 广发证券 | 买入 | 1.391.862.45 | 19800.0026500.0034800.00 |
| 2021-04-20 | 国金证券 | 买入 | 1.612.282.98 | 22900.0032400.0042300.00 |
| 2021-04-19 | 国盛证券 | 买入 | 1.752.423.43 | 24900.0034400.0048800.00 |
| 2021-03-21 | 中信建投 | 买入 | 1.622.12- | 23000.0030100.00- |
| 2021-03-19 | 广发证券 | 买入 | 1.391.862.45 | 19800.0026500.0034800.00 |
| 2021-03-16 | 国金证券 | 买入 | 1.562.202.90 | 22100.0031300.0041200.00 |
| 2021-03-04 | 国盛证券 | - | 1.642.10- | 23200.0029900.00- |
| 2021-03-03 | 西部证券 | 买入 | 1.652.32- | 23500.0032900.00- |
| 2020-12-01 | 国金证券 | 买入 | 0.891.642.30 | 12600.0023300.0032700.00 |
| 2020-10-22 | 国金证券 | 买入 | 0.891.642.30 | 12600.0023300.0032700.00 |
| 2020-05-27 | 国金证券 | 买入 | 1.021.802.53 | 13200.0023300.0032700.00 |
| 2020-04-09 | 安信证券 | 买入 | 1.381.862.44 | 17720.0023910.0031400.00 |
| 2020-04-09 | 民生证券 | 增持 | 1.371.862.88 | 17500.0023800.0036900.00 |
| 2020-03-13 | 民生证券 | 增持 | 1.371.862.88 | 17500.0023800.0036900.00 |
| 2020-03-12 | 西部证券 | - | 1.051.331.79 | 13600.0017200.0023200.00 |
| 2020-03-11 | 安信证券 | 买入 | 1.381.862.45 | 17700.0023920.0031440.00 |
| 2020-01-05 | 广发证券 | 买入 | 1.401.71- | 18300.0022300.00- |