| 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) | 1.70 | 0.67 | 0.80 | 1.50 | 2.30 | 4.10 |
| 每股净资产(元) | 17.51 | 17.47 | 13.01 | 13.88 | 15.49 | 18.83 |
| 净利润(万元) | 16846.69 | 6657.04 | 11033.64 | 20810.00 | 31960.00 | 57075.00 |
| 净利润增长率(%) | 54.02 | -60.48 | 65.74 | 88.81 | 50.63 | 43.09 |
| 营业收入(万元) | 83911.82 | 68266.42 | 103166.64 | 154250.00 | 221500.00 | 350862.50 |
| 营收增长率(%) | 47.74 | -18.65 | 51.12 | 49.51 | 43.20 | 39.47 |
| 销售毛利率(%) | 35.65 | 27.32 | 27.41 | 30.22 | 30.76 | 30.65 |
| 摊薄净资产收益率(%) | 9.73 | 3.85 | 6.11 | 10.71 | 14.51 | 19.56 |
| 市盈率PE | 26.77 | 57.49 | 58.22 | 46.63 | 30.83 | 23.11 |
| 市净值PB | 2.61 | 2.22 | 3.56 | 5.17 | 4.55 | 4.03 |
| 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 |
|---|
| 2026-01-28 | 国海证券 | 增持 | 1.745.6314.59 | 24200.0078400.00203200.00 |
| 2025-10-30 | 长城证券 | 买入 | 1.752.282.91 | 24400.0031700.0040500.00 |
| 2025-10-27 | 民生证券 | 增持 | 1.762.342.94 | 24500.0032600.0041000.00 |
| 2025-08-04 | 长城证券 | 买入 | 1.752.282.91 | 24400.0031700.0040500.00 |
| 2025-05-22 | 山西证券 | 买入 | 1.682.142.43 | 23400.0029700.0033700.00 |
| 2025-04-24 | 兴业证券 | 增持 | 1.271.662.28 | 17700.0023100.0031600.00 |
| 2025-04-20 | 长城证券 | 买入 | 1.241.622.10 | 17200.0022500.0029200.00 |
| 2025-04-19 | 民生证券 | 增持 | 1.612.142.66 | 22300.0029700.0036900.00 |
| 2025-03-02 | 长城证券 | 买入 | 1.081.45- | 15000.0020100.00- |
| 2025-01-21 | 长城证券 | 买入 | 1.081.45- | 15000.0020100.00- |
| 2024-10-25 | 东方财富证券 | 增持 | 0.720.881.10 | 9925.0012185.0015234.00 |
| 2024-10-24 | 长城证券 | 买入 | 0.690.921.23 | 9500.0012800.0017100.00 |
| 2024-10-23 | 民生证券 | 增持 | 0.741.111.60 | 10200.0015300.0022300.00 |
| 2024-09-04 | 浙商证券 | 买入 | 0.741.061.39 | 10175.0014628.0019109.00 |
| 2024-09-03 | 招商证券 | 增持 | 0.811.191.66 | 11200.0016500.0023100.00 |
| 2024-08-23 | 东方财富证券 | 增持 | 0.720.881.10 | 9925.0012185.0015234.00 |
| 2024-08-22 | 天风证券 | 增持 | 0.871.301.83 | 12020.0018097.0025336.00 |
| 2024-08-21 | 民生证券 | 增持 | 0.741.111.60 | 10200.0015300.0022300.00 |
| 2024-08-20 | 长城证券 | 买入 | 0.690.921.23 | 9500.0012800.0017100.00 |
| 2024-07-23 | 天风证券 | 增持 | 0.791.161.61 | 10898.0016138.0022357.00 |
| 2024-06-02 | 华鑫证券 | 买入 | 1.041.411.55 | 14400.0019500.0021500.00 |
| 2024-05-04 | 浙商证券 | 买入 | 1.031.481.93 | 10175.0014628.0019109.00 |
| 2024-04-25 | 兴业证券 | 增持 | 1.161.592.12 | 11500.0015800.0021000.00 |
| 2024-04-24 | 东方财富证券 | 增持 | 0.600.740.93 | 5914.007351.009237.00 |
| 2024-04-22 | 民生证券 | 增持 | 1.031.562.27 | 10200.0015500.0022500.00 |
| 2024-04-18 | 长城证券 | 买入 | 0.961.291.72 | 9500.0012800.0017100.00 |
| 2024-03-16 | 民生证券 | 增持 | 2.053.10- | 20300.0030800.00- |
| 2024-01-30 | 国投证券 | 买入 | 2.053.15- | 20350.0031260.00- |
| 2024-01-28 | 民生证券 | 增持 | 2.063.11- | 20300.0030800.00- |
| 2023-11-06 | 兴业证券 | 增持 | 0.853.023.80 | 8400.0029800.0037600.00 |
| 2023-10-16 | 长城证券 | 买入 | 1.882.603.58 | 18600.0025700.0035400.00 |
| 2023-08-17 | 民生证券 | 增持 | 1.862.463.47 | 18400.0024300.0034300.00 |
| 2023-08-17 | 招商证券 | 增持 | 1.542.204.00 | 15300.0021800.0039500.00 |
| 2023-08-16 | 兴业证券 | 增持 | 1.523.574.25 | 15000.0035300.0042000.00 |
| 2023-05-11 | 浙商证券 | 买入 | 2.323.124.17 | 22900.0030800.0041200.00 |
| 2023-04-23 | 招商证券 | 增持 | 2.493.525.08 | 24600.0034800.0050300.00 |
| 2023-04-20 | 长城证券 | 买入 | 2.022.643.48 | 20000.0026000.0034400.00 |
| 2023-04-19 | 安信证券 | 买入 | 2.453.454.71 | 24180.0034070.0046530.00 |
| 2023-04-19 | 中泰证券 | 买入 | 2.463.324.40 | 24300.0032800.0043500.00 |
| 2023-04-19 | 兴业证券 | 增持 | 2.383.174.05 | 23600.0031300.0040000.00 |
| 2023-04-19 | 民生证券 | 增持 | 2.523.294.53 | 24900.0032500.0044800.00 |
| 2023-04-18 | 华安证券 | 买入 | 2.102.793.66 | 23600.0031400.0041200.00 |
| 2023-04-16 | 招商证券 | 增持 | 2.533.65- | 25100.0036000.00- |
| 2023-03-08 | 东北证券 | 买入 | 2.203.05- | 21700.0030200.00- |
| 2023-02-28 | 中泰证券 | 买入 | 2.463.32- | 24300.0032800.00- |
| 2023-01-16 | 中信证券 | 买入 | 2.473.31- | 24500.0032700.00- |
| 2023-01-13 | 中泰证券 | 买入 | 2.463.32- | 24300.0032800.00- |
| 2023-01-13 | 华安证券 | 买入 | 2.433.26- | 24100.0032200.00- |
| 2023-01-12 | 兴业证券 | 增持 | 2.363.06- | 23400.0030200.00- |
| 2022-10-19 | 国信证券 | 买入 | 2.062.984.05 | 17600.0025400.0034400.00 |
| 2022-10-18 | 浙商证券 | 买入 | 2.103.034.20 | 18000.0025900.0035900.00 |
| 2022-10-18 | 兴业证券 | 增持 | 2.253.054.18 | 19100.0026000.0035600.00 |
| 2022-10-18 | 华安证券 | 买入 | 2.113.104.18 | 18000.0026400.0035600.00 |
| 2022-10-17 | 民生证券 | 增持 | 2.012.943.70 | 17200.0025100.0031600.00 |
| 2022-10-16 | 安信证券 | 买入 | 2.113.184.54 | 18050.0027180.0038850.00 |
| 2022-10-16 | 中泰证券 | 买入 | 2.123.124.41 | 18100.0026700.0037700.00 |
| 2022-10-14 | 中泰证券 | 买入 | 2.123.124.41 | 18100.0026700.0037700.00 |
| 2022-09-15 | 浙商证券 | 买入 | 2.113.054.21 | 18000.0025900.0035900.00 |
| 2022-08-24 | 民生证券 | 增持 | 1.992.833.63 | 16900.0024100.0030900.00 |
| 2022-08-09 | 中泰证券 | 买入 | 2.133.144.42 | 18100.0026700.0037700.00 |
| 2022-08-06 | 中信证券 | 买入 | 2.283.344.57 | 19400.0028400.0038900.00 |
| 2022-08-03 | 民生证券 | 增持 | 1.902.753.72 | 16100.0023400.0031700.00 |
| 2022-07-28 | 兴业证券 | 增持 | 2.253.054.18 | 19100.0026000.0035600.00 |
| 2022-07-13 | 安信证券 | 买入 | 2.123.194.56 | 18050.0027180.0038850.00 |
| 2022-07-13 | 中信建投 | 买入 | 2.113.094.49 | 18000.0026300.0038200.00 |
| 2022-07-13 | 兴业证券 | 增持 | 2.253.054.18 | 19100.0026000.0035600.00 |
| 2022-07-13 | 国信证券 | 买入 | 1.962.643.57 | 16700.0022500.0030400.00 |
| 2022-07-13 | 中信证券 | 买入 | 2.143.074.18 | 18200.0026200.0035600.00 |
| 2022-07-12 | 华安证券 | 买入 | 2.113.104.18 | 18000.0026400.0035600.00 |
| 2022-07-12 | 民生证券 | 增持 | 1.902.753.72 | 16100.0023400.0031700.00 |
| 2022-04-15 | 中信证券 | 买入 | 2.143.074.18 | 18200.0026200.0035600.00 |
| 2022-04-14 | 兴业证券 | 增持 | 2.032.683.45 | 17300.0022800.0029400.00 |
| 2022-04-11 | 安信证券 | 买入 | 1.883.074.61 | 15980.0026110.0039270.00 |
| 2022-04-11 | 华安证券 | 买入 | 2.113.104.18 | 18000.0026400.0035600.00 |
| 2022-04-09 | 中信证券 | 买入 | 2.143.074.18 | 18200.0026200.0035600.00 |
| 2022-03-31 | 中信证券 | 买入 | 2.143.074.18 | 18200.0026200.0035600.00 |
| 2022-03-30 | 安信证券 | 买入 | 1.883.074.61 | 15980.0026110.0039270.00 |
| 2022-03-30 | 中信建投 | 增持 | 1.862.663.82 | 15800.0022700.0032500.00 |
| 2022-03-30 | 兴业证券 | 增持 | 2.032.683.45 | 17300.0022800.0029400.00 |
| 2022-01-12 | 兴业证券 | 增持 | 1.942.80- | 16500.0023900.00- |
| 2022-01-12 | 国信证券 | 买入 | 2.012.74- | 17100.0023300.00- |
| 2022-01-12 | 中信证券 | 买入 | 2.143.07- | 18200.0026100.00- |
| 2021-12-10 | 华安证券 | 买入 | 1.362.373.42 | 11500.0020100.0029100.00 |
| 2021-11-12 | 国信证券 | 买入 | 1.331.962.65 | 11000.0017000.0023000.00 |
| 2021-10-21 | 中信证券 | 买入 | 1.411.932.80 | 12000.0016400.0023900.00 |
| 2021-09-21 | 广发证券 | 买入 | 1.301.922.64 | 11100.0016400.0022400.00 |
| 2021-08-20 | 中信证券 | 买入 | 1.411.932.80 | 12000.0016400.0023900.00 |
| 2021-07-13 | 中信证券 | 买入 | 1.311.812.51 | 11100.0015400.0021300.00 |
| 2021-05-09 | 中信证券 | 买入 | 1.311.812.51 | 11100.0015400.0021300.00 |