| 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) | 0.35 | 0.30 | 0.28 | 0.33 | 0.40 | 0.47 |
| 每股净资产(元) | 2.90 | 3.10 | 3.29 | 3.53 | 3.83 | 4.21 |
| 净利润(万元) | 184414.78 | 159348.76 | 150792.98 | 174000.00 | 212250.00 | 248450.00 |
| 净利润增长率(%) | 6.26 | -13.59 | -5.37 | 15.39 | 21.98 | 17.06 |
| 营业收入(万元) | 1010154.78 | 1002746.69 | 1004604.45 | 1107000.00 | 1311100.00 | 1520300.00 |
| 营收增长率(%) | 6.14 | -0.73 | 0.19 | 10.19 | 18.44 | 15.96 |
| 销售毛利率(%) | 34.07 | 31.31 | 30.75 | 31.02 | 31.10 | 31.18 |
| 摊薄净资产收益率(%) | 11.91 | 9.64 | 8.59 | 9.24 | 10.38 | 11.06 |
| 市盈率PE | 10.75 | 12.78 | 15.34 | 12.79 | 10.47 | 8.95 |
| 市净值PB | 1.28 | 1.23 | 1.32 | 1.18 | 1.09 | 0.99 |
| 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 |
|---|
| 2025-04-29 | 东方财富证券 | 增持 | 0.330.400.47 | 174000.00212500.00248700.00 |
| 2025-04-01 | 东方财富证券 | 增持 | 0.330.400.47 | 174000.00212000.00248200.00 |
| 2024-11-12 | 方正证券 | 增持 | 0.290.330.36 | 154100.00173400.00191500.00 |
| 2024-11-01 | 东方财富证券 | 增持 | 0.270.350.42 | 146300.00186100.00222600.00 |
| 2024-10-30 | 东方财富证券 | 增持 | 0.270.350.42 | 146300.00186100.00222600.00 |
| 2023-10-31 | 华鑫证券 | 买入 | 0.380.460.56 | 203100.00247500.00298400.00 |
| 2023-08-31 | 东北证券 | 增持 | 0.390.500.59 | 210400.00265900.00316600.00 |
| 2023-07-19 | 天风证券 | 买入 | 0.460.580.73 | 244877.00310827.00386958.00 |
| 2023-03-13 | 中信证券 | 买入 | 0.450.55- | 241100.00293200.00- |
| 2023-03-01 | 中信证券 | 买入 | 0.450.55- | 241100.00293200.00- |
| 2022-11-25 | 中信证券 | 买入 | 0.360.420.47 | 192600.00223800.00250100.00 |