| 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) | 0.25 | 0.16 | -0.04 | 0.63 | 1.00 | 1.49 |
| 每股净资产(元) | 2.18 | 3.26 | 3.17 | 3.76 | 4.69 | 6.19 |
| 净利润(万元) | 9878.38 | 7236.92 | -1775.05 | 28826.71 | 46214.00 | 68635.75 |
| 净利润增长率(%) | 30.78 | -26.74 | -124.53 | 1074.32 | 58.50 | 34.92 |
| 营业收入(万元) | 98398.58 | 90363.95 | 109189.60 | 235963.33 | 337894.24 | 462945.94 |
| 营收增长率(%) | 18.36 | -8.17 | 20.83 | 112.74 | 43.10 | 31.17 |
| 销售毛利率(%) | 29.89 | 27.37 | 18.47 | 28.77 | 29.19 | 30.15 |
| 摊薄净资产收益率(%) | 11.54 | 4.82 | -1.22 | 16.98 | 21.73 | 24.57 |
| 市盈率PE | -- | 139.25 | -869.76 | 101.75 | 64.91 | 47.80 |
| 市净值PB | -- | 6.71 | 10.57 | 16.76 | 13.08 | 10.78 |
| 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 |
|---|
| 2025-11-05 | 财通证券 | 增持 | -1.592.24 | -73200.00103200.00 |
| 2025-09-19 | 天风证券 | 增持 | 0.80-- | 36923.00-- |
| 2025-09-08 | 中邮证券 | 增持 | 0.771.411.98 | 35634.0065128.0091299.00 |
| 2025-09-04 | 财通证券 | 增持 | 0.811.592.24 | 37262.0073431.00103370.00 |
| 2025-09-04 | 山西证券 | 买入 | 0.821.492.07 | 37600.0068700.0095500.00 |
| 2025-08-29 | 长江证券 | 买入 | 0.771.451.89 | 35300.0066800.0087300.00 |
| 2025-08-27 | 国联民生证券 | 买入 | 0.951.402.05 | 44000.0064400.0094500.00 |
| 2025-08-26 | 华泰证券 | 增持 | 0.821.622.24 | 37790.0074703.00103200.00 |
| 2025-07-04 | 华泰证券 | 增持 | 0.530.801.05 | 24308.0036728.0048211.00 |
| 2025-06-14 | 天风证券 | 增持 | 0.460.690.87 | 21017.0031967.0040135.00 |
| 2025-05-27 | 中信建投 | 增持 | 0.440.630.83 | 20139.0029191.0038128.00 |
| 2025-05-15 | 东吴证券 | 买入 | 0.530.780.98 | 24644.0035762.0045014.00 |
| 2025-05-14 | 中邮证券 | 买入 | 0.540.761.05 | 24830.0035159.0048615.00 |
| 2025-05-06 | 长江证券 | 买入 | 0.600.811.05 | 27800.0037100.0048600.00 |
| 2025-05-01 | 国泰海通证券 | 买入 | 0.761.001.39 | 34900.0046100.0064300.00 |
| 2025-04-30 | 德邦证券 | 买入 | 0.560.710.89 | 25900.0032700.0040900.00 |
| 2025-04-30 | 国联民生证券 | 买入 | 0.520.741.00 | 24000.0034000.0045900.00 |
| 2025-04-23 | 财通证券 | 增持 | 0.470.76- | 21513.0035130.00- |
| 2025-03-02 | 国泰君安 | 买入 | 0.710.92- | 32900.0042400.00- |
| 2025-02-17 | 东北证券 | 增持 | 0.510.76- | 23300.0035200.00- |
| 2025-01-22 | 国联证券 | 买入 | 0.320.45- | 14900.0020900.00- |
| 2025-01-15 | 中邮证券 | 买入 | 0.450.69- | 20701.0031795.00- |
| 2024-11-05 | 国海证券 | 买入 | 0.220.480.71 | 10200.0022200.0032900.00 |
| 2024-11-03 | 长江证券 | 买入 | 0.020.440.66 | 1000.0020300.0030300.00 |
| 2024-10-31 | 国联证券 | 买入 | 0.220.320.45 | 10100.0014900.0021000.00 |
| 2024-10-19 | 德邦证券 | 买入 | 0.230.660.77 | 10600.0030600.0035300.00 |
| 2024-09-10 | 中信建投 | 增持 | 0.260.440.62 | 11940.0020444.0028432.00 |
| 2024-08-31 | 长江证券 | 买入 | 0.190.580.81 | 8800.0026600.0037400.00 |
| 2024-08-28 | 国联证券 | 买入 | 0.220.320.45 | 10100.0014900.0021000.00 |
| 2024-08-16 | 开源证券 | 买入 | 0.240.430.58 | 11100.0020000.0026900.00 |
| 2024-08-12 | 国联证券 | 买入 | 0.220.320.45 | 10100.0014900.0021000.00 |
| 2024-06-29 | 招商证券 | 增持 | 0.260.460.55 | 12000.0021100.0025300.00 |
| 2024-05-23 | 中信建投 | 增持 | 0.260.440.62 | 11940.0020444.0028432.00 |
| 2024-05-07 | 长江证券 | 买入 | 0.230.470.68 | 10800.0021700.0031200.00 |
| 2024-04-25 | 方正证券 | 增持 | 0.240.270.32 | 10900.0012400.0014800.00 |
| 2024-02-27 | 方正证券 | 增持 | 0.460.69- | 21200.0032000.00- |
| 2024-02-22 | 中信建投 | 增持 | 0.270.44- | 12225.0020170.00- |
| 2023-11-14 | 兴业证券 | 增持 | 0.220.280.35 | 10100.0012700.0016000.00 |
| 2023-09-13 | 方正证券 | 增持 | 0.250.380.55 | 11400.0017500.0025500.00 |
| 2023-07-05 | 东北证券 | 增持 | 0.270.340.42 | 12300.0015400.0019200.00 |