| 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) | 4.31 | 4.01 | 3.24 | 4.19 | 5.29 | 6.74 |
| 每股净资产(元) | 13.31 | 26.58 | 20.87 | 23.79 | 27.15 | 31.52 |
| 净利润(万元) | 32318.13 | 40053.01 | 45414.26 | 58688.64 | 74074.91 | 94349.38 |
| 净利润增长率(%) | 13.91 | 23.93 | 13.39 | 27.75 | 26.21 | 29.26 |
| 营业收入(万元) | 118652.38 | 143814.30 | 180964.05 | 230281.82 | 291336.36 | 370837.50 |
| 营收增长率(%) | 20.04 | 21.21 | 25.83 | 27.06 | 26.50 | 27.25 |
| 销售毛利率(%) | 84.25 | 84.28 | 86.70 | 85.96 | 86.16 | 86.99 |
| 摊薄净资产收益率(%) | 32.37 | 15.07 | 15.54 | 17.64 | 19.53 | 21.48 |
| 市盈率PE | -- | 35.79 | 70.16 | 49.48 | 39.18 | 27.34 |
| 市净值PB | -- | 5.39 | 10.90 | 8.76 | 7.67 | 5.86 |
| 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 |
|---|
| 2026-03-25 | 太平洋证券 | 买入 | 4.124.936.37 | 57700.0069000.0089200.00 |
| 2026-03-24 | 中邮证券 | 增持 | 4.035.056.54 | 56475.0070724.0091595.00 |
| 2026-03-19 | 申万宏源 | 买入 | 4.195.316.67 | 58700.0074300.0093300.00 |
| 2026-03-18 | 华鑫证券 | 买入 | 4.225.257.25 | 59100.0073500.00101500.00 |
| 2026-03-18 | 国信证券 | 买入 | 4.305.416.85 | 60300.0075700.0095800.00 |
| 2026-03-17 | 国盛证券 | 买入 | 4.225.406.64 | 59100.0075500.0093000.00 |
| 2026-03-17 | 开源证券 | 买入 | 4.055.467.25 | 56800.0076400.00101500.00 |
| 2026-03-17 | 银河证券 | 买入 | 3.944.926.35 | 55200.0068900.0088900.00 |
| 2026-02-04 | 国盛证券 | 买入 | 4.365.40- | 61000.0075500.00- |
| 2026-01-25 | 国联民生证券 | 增持 | 4.485.81- | 62700.0081400.00- |
| 2026-01-06 | 东北证券 | 买入 | 4.185.28- | 58500.0073900.00- |
| 2025-12-24 | 中原证券 | 增持 | 3.083.824.85 | 43100.0053400.0067900.00 |
| 2025-12-15 | 中邮证券 | 增持 | 3.444.265.33 | 48144.0059672.0074568.00 |
| 2025-12-15 | 银河证券 | 买入 | -4.47- | -62600.00- |
| 2025-12-05 | 申万宏源 | 买入 | 3.544.485.59 | 49500.0062700.0078300.00 |
| 2025-12-01 | 国泰海通证券 | 买入 | 3.444.325.31 | 48200.0060500.0074300.00 |
| 2025-11-30 | 兴业证券 | 增持 | 3.394.265.23 | 47400.0059700.0073200.00 |
| 2025-11-10 | 中信建投 | 买入 | 3.464.325.34 | 48478.0060497.0074729.00 |
| 2025-11-07 | 华西证券 | 增持 | 3.444.225.00 | 48200.0059100.0069900.00 |
| 2025-11-04 | 太平洋证券 | 买入 | 3.304.105.06 | 46200.0057300.0070900.00 |
| 2025-10-31 | 华鑫证券 | 买入 | 3.374.115.07 | 47100.0057600.0071000.00 |
| 2025-10-31 | 国信证券 | 买入 | 3.474.255.18 | 48600.0059500.0072500.00 |
| 2025-10-30 | 国泰海通证券 | 买入 | 3.474.275.29 | 48600.0059700.0074100.00 |
| 2025-10-30 | 国金证券 | 买入 | 3.343.954.88 | 46800.0055400.0068300.00 |
| 2025-10-28 | 华源证券 | 买入 | 3.234.004.98 | 45300.0056000.0069800.00 |
| 2025-08-29 | 国海证券 | 买入 | 3.233.964.87 | 45200.0055500.0068200.00 |
| 2025-08-29 | 国信证券 | - | 3.474.255.18 | 48600.0059500.0072500.00 |
| 2025-05-09 | 国泰海通证券 | 买入 | 4.865.977.41 | 48600.0059700.0074100.00 |
| 2025-05-08 | 中银证券 | 买入 | 4.886.027.35 | 48800.0060200.0073500.00 |
| 2025-04-17 | 国信证券 | 买入 | 4.865.957.25 | 48600.0059500.0072500.00 |
| 2025-04-16 | 中金公司 | 买入 | 4.715.46- | 47100.0054600.00- |
| 2025-04-16 | 浙商证券 | 买入 | 4.845.827.08 | 48356.0058171.0070754.00 |
| 2025-04-16 | 国海证券 | 买入 | 4.465.426.63 | 44600.0054200.0066300.00 |
| 2025-04-16 | 国金证券 | 买入 | 4.645.516.61 | 46400.0055100.0066100.00 |
| 2025-04-10 | 国海证券 | 买入 | 5.026.27- | 50200.0062700.00- |
| 2025-02-01 | 兴业证券 | 增持 | 4.655.68- | 46500.0056800.00- |
| 2025-01-13 | 中金公司 | 买入 | 4.615.28- | 46100.0052800.00- |
| 2025-01-07 | 国信证券 | 买入 | 4.865.95- | 48600.0059500.00- |
| 2024-12-25 | 国金证券 | 买入 | 3.604.555.43 | 36000.0045500.0054300.00 |
| 2024-12-11 | 开源证券 | 买入 | 3.914.705.68 | 39100.0047000.0056800.00 |
| 2024-11-29 | 浙商证券 | 买入 | 3.864.805.72 | 38617.0048042.0057228.00 |
| 2024-11-17 | 东北证券 | 增持 | 4.024.805.81 | 40200.0048000.0058100.00 |
| 2024-11-05 | 海通证券 | 买入 | 4.225.607.52 | 42200.0056000.0075200.00 |
| 2024-10-31 | 中泰证券 | 买入 | 3.734.345.05 | 37300.0043400.0050500.00 |