| 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) | 0.29 | 0.29 | 0.06 | 0.17 | 0.22 | 0.26 |
| 每股净资产(元) | 3.77 | 4.06 | 4.08 | 4.09 | 4.33 | 4.36 |
| 净利润(万元) | 25322.01 | 25578.30 | 5662.56 | 15280.08 | 19869.46 | 22757.92 |
| 净利润增长率(%) | 8.77 | 1.01 | -77.86 | 169.84 | 31.37 | 18.29 |
| 营业收入(万元) | 132579.40 | 155197.50 | 124566.45 | 127850.00 | 144216.67 | 161875.00 |
| 营收增长率(%) | 20.45 | 17.06 | -19.74 | 2.64 | 12.84 | 12.13 |
| 销售毛利率(%) | 31.89 | 28.77 | 28.13 | 28.78 | 30.08 | 31.05 |
| 摊薄净资产收益率(%) | 7.64 | 7.17 | 1.58 | 4.09 | 4.98 | 5.87 |
| 市盈率PE | 68.41 | 45.21 | 168.74 | 61.92 | 47.37 | 40.69 |
| 市净值PB | 5.23 | 3.24 | 2.66 | 2.38 | 2.27 | 2.29 |
| 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 |
|---|
| 2026-02-10 | 太平洋证券 | 增持 | 0.110.180.21 | 10000.0016200.0018300.00 |
| 2025-11-02 | 太平洋证券 | 增持 | 0.150.210.24 | 12800.0018700.0021200.00 |
| 2025-11-01 | 国信证券 | 买入 | 0.090.120.16 | 8300.0010200.0014000.00 |
| 2025-09-05 | 国联民生证券 | - | 0.200.210.23 | 17700.0018700.0020600.00 |
| 2025-09-03 | 太平洋证券 | 增持 | 0.200.250.29 | 17700.0022300.0025200.00 |
| 2025-08-28 | 华泰证券 | 增持 | 0.180.260.32 | 16147.0023201.0028065.00 |
| 2025-05-15 | 国联民生证券 | - | 0.200.210.23 | 17700.0018700.0020600.00 |
| 2025-05-05 | 中金公司 | 买入 | 0.230.30- | 20000.0026000.00- |
| 2025-05-03 | 国信证券 | 买入 | 0.130.160.20 | 11000.0014100.0017600.00 |
| 2025-04-30 | 华泰证券 | 增持 | 0.180.260.32 | 16147.0023201.0028065.00 |
| 2025-04-28 | 开源证券 | 买入 | 0.200.240.30 | 17300.0021500.0026200.00 |
| 2025-04-28 | 太平洋证券 | 增持 | 0.200.250.29 | 17700.0022300.0025200.00 |
| 2025-04-23 | 华泰证券 | 增持 | 0.180.260.32 | 16147.0023201.0028065.00 |
| 2024-11-01 | 开源证券 | 买入 | 0.340.440.57 | 29500.0038900.0049900.00 |
| 2024-11-01 | 太平洋证券 | 买入 | 0.270.380.45 | 23600.0033100.0039700.00 |
| 2024-10-31 | 财通证券 | 增持 | 0.260.300.36 | 23306.0026499.0031887.00 |
| 2024-10-30 | 华泰证券 | 增持 | 0.340.420.53 | 29968.0037186.0047054.00 |
| 2024-08-30 | 开源证券 | 买入 | 0.340.440.57 | 29500.0038900.0049900.00 |
| 2024-08-30 | 财通证券 | 增持 | 0.290.320.38 | 25225.0028396.0033587.00 |
| 2024-08-29 | 中金公司 | 买入 | 0.260.31- | 23000.0027000.00- |
| 2024-08-27 | 招商证券 | 买入 | 0.360.450.57 | 31500.0039700.0049800.00 |
| 2024-04-29 | 中航证券 | 买入 | 0.320.390.50 | 28489.0034119.0044383.00 |
| 2024-04-29 | 申万宏源 | 增持 | 0.330.410.46 | 29400.0036300.0040300.00 |
| 2024-04-26 | 华泰证券 | 增持 | 0.340.420.53 | 29968.0037186.0047054.00 |
| 2024-04-24 | 国信证券 | 买入 | 0.310.360.42 | 27000.0031800.0037000.00 |
| 2024-04-24 | 国联证券 | - | 0.330.430.48 | 29000.0037900.0042600.00 |
| 2024-04-24 | 开源证券 | 买入 | 0.340.440.57 | 29500.0038900.0049900.00 |
| 2024-04-23 | 招商证券 | 买入 | 0.360.450.57 | 31500.0039700.0049800.00 |
| 2024-04-23 | 华泰证券 | 增持 | 0.340.420.53 | 29968.0037186.0047054.00 |
| 2024-04-23 | 太平洋证券 | 买入 | 0.320.450.56 | 27800.0039500.0049200.00 |
| 2024-03-18 | 中金公司 | - | 0.320.39- | 28000.0034000.00- |
| 2023-11-08 | 财通证券 | 增持 | 0.340.410.49 | 30067.0036020.0043229.00 |
| 2023-11-03 | 中泰证券 | 增持 | 0.300.410.49 | 26000.0035700.0043200.00 |
| 2023-11-03 | 开源证券 | 买入 | 0.260.340.44 | 22800.0029500.0038900.00 |
| 2023-10-31 | 西南证券 | 增持 | 0.370.490.65 | 32963.0042848.0057350.00 |
| 2023-10-30 | 太平洋证券 | 增持 | 0.270.410.52 | 23800.0036000.0045400.00 |
| 2023-10-29 | 申万宏源 | 增持 | 0.240.400.49 | 20900.0035200.0043600.00 |
| 2023-10-28 | 招商证券 | 买入 | 0.370.500.61 | 32600.0044400.0053400.00 |
| 2023-10-28 | 中信建投 | 增持 | 0.320.380.45 | 27877.0033871.0039632.00 |
| 2023-10-27 | 华泰证券 | 增持 | 0.360.460.58 | 31253.0040081.0051307.00 |
| 2023-10-19 | 中金公司 | 买入 | 0.320.43- | 28160.0037840.00- |
| 2023-09-05 | 太平洋证券 | 增持 | 0.270.410.52 | 23800.0036000.0045400.00 |
| 2023-09-01 | 申万宏源 | 增持 | 0.260.440.58 | 23100.0038500.0051100.00 |
| 2023-08-30 | 财通证券 | 增持 | 0.340.410.49 | 30100.0036000.0043200.00 |
| 2023-08-29 | 开源证券 | 买入 | 0.260.340.44 | 22800.0029500.0038900.00 |
| 2023-08-29 | 国信证券 | 买入 | 0.290.340.37 | 25600.0030300.0033000.00 |
| 2023-08-29 | 西南证券 | 增持 | 0.370.490.65 | 32963.0042848.0057350.00 |
| 2023-08-29 | 中信建投 | 增持 | 0.320.380.45 | 27877.0033871.0039632.00 |
| 2023-08-28 | 银河证券 | 买入 | 0.300.390.52 | 26402.0034504.0045775.00 |
| 2023-08-28 | 招商证券 | 买入 | 0.370.500.61 | 32600.0044400.0053400.00 |
| 2023-05-06 | 国信证券 | 买入 | 0.290.340.37 | 25600.0030300.0033000.00 |
| 2023-05-04 | 中信建投 | 增持 | 0.320.380.45 | 27877.0033871.0039632.00 |
| 2023-05-02 | 民生证券 | 增持 | 0.410.480.59 | 36100.0042300.0051700.00 |
| 2023-04-30 | 天风证券 | 买入 | 0.320.430.55 | 28003.0037579.0048318.00 |
| 2023-04-29 | 方正证券 | 增持 | 0.370.450.58 | 32400.0039900.0050900.00 |
| 2023-04-28 | 财通证券 | 增持 | 0.340.410.49 | 30100.0036000.0043200.00 |
| 2023-04-27 | 招商证券 | 买入 | 0.370.500.61 | 32600.0044400.0053400.00 |
| 2023-04-26 | 申万宏源 | 增持 | 0.350.550.67 | 31200.0048500.0058700.00 |
| 2023-04-26 | 华安证券 | 买入 | 0.330.390.52 | 29200.0034700.0046100.00 |
| 2023-04-25 | 太平洋证券 | 增持 | 0.360.480.58 | 31400.0042300.0050700.00 |
| 2023-04-25 | 开源证券 | 买入 | 0.390.470.60 | 34000.0041500.0052500.00 |
| 2023-04-25 | 华泰证券 | 增持 | 0.360.460.58 | 31253.0040081.0051307.00 |
| 2023-04-25 | 方正证券 | 增持 | 0.370.450.58 | 32400.0039900.0050900.00 |
| 2023-04-25 | 国联证券 | 买入 | 0.360.500.67 | 32100.0043600.0059300.00 |
| 2023-04-25 | 招商证券 | 买入 | 0.370.500.61 | 32600.0044400.0053400.00 |
| 2023-04-25 | 国信证券 | 买入 | 0.290.340.37 | 25600.0030300.0033000.00 |
| 2023-04-25 | 西南证券 | 增持 | 0.370.490.65 | 32973.0042876.0057390.00 |
| 2023-04-10 | 申万宏源 | 增持 | 0.400.65- | 35200.0056900.00- |
| 2023-02-03 | 中泰证券 | 增持 | 0.390.46- | 34100.0040300.00- |
| 2023-01-18 | 方正证券 | 增持 | 0.440.62- | 39100.0054200.00- |
| 2022-11-02 | 天风证券 | 买入 | 0.410.520.67 | 35753.0045756.0058943.00 |
| 2022-10-31 | 招商证券 | 买入 | 0.320.430.49 | 28600.0038000.0042700.00 |
| 2022-10-30 | 太平洋证券 | 增持 | 0.310.440.49 | 27700.0038300.0043500.00 |
| 2022-10-30 | 国联证券 | 买入 | 0.350.490.70 | 30400.0043400.0061600.00 |
| 2022-10-29 | 中航证券 | 买入 | 0.300.390.47 | 26470.0034078.0041537.00 |
| 2022-10-28 | 西南证券 | 增持 | 0.340.460.60 | 30228.0040383.0052573.00 |
| 2022-09-05 | 中信证券 | 买入 | 0.400.570.70 | 35100.0049900.0061300.00 |
| 2022-08-30 | 申港证券 | 买入 | 0.350.430.51 | 31227.0037415.0044951.00 |
| 2022-08-30 | 中原证券 | 增持 | 0.320.400.49 | 27900.0035200.0043000.00 |
| 2022-08-30 | 开源证券 | 买入 | 0.370.500.56 | 32600.0043700.0049300.00 |
| 2022-08-30 | 华安证券 | 买入 | 0.340.470.68 | 30200.0041000.0060100.00 |
| 2022-08-29 | 中信建投 | 增持 | 0.350.480.72 | 30500.0042000.0063800.00 |
| 2022-08-29 | 国信证券 | 买入 | 0.280.300.34 | 24600.0026400.0029600.00 |
| 2022-08-28 | 太平洋证券 | 增持 | 0.360.490.57 | 31800.0043400.0050200.00 |
| 2022-08-28 | 西南证券 | 增持 | 0.340.460.60 | 30228.0040383.0052573.00 |
| 2022-08-27 | 华安证券 | 买入 | 0.410.550.74 | 35700.0048200.0065500.00 |
| 2022-05-30 | 申港证券 | 买入 | 0.400.520.62 | 35507.0045662.0054776.00 |
| 2022-05-04 | 中信证券 | 买入 | 0.400.570.70 | 35100.0049900.0061300.00 |
| 2022-04-29 | 开源证券 | 买入 | 0.370.500.56 | 32600.0043700.0049300.00 |
| 2022-04-28 | 中原证券 | 增持 | 0.320.400.49 | 27900.0035200.0043000.00 |
| 2022-04-28 | 招商证券 | 买入 | 0.460.640.79 | 40600.0056500.0069700.00 |
| 2022-04-28 | 西南证券 | 增持 | 0.340.460.60 | 30254.0040455.0052670.00 |
| 2022-04-25 | 开源证券 | 买入 | 0.370.500.56 | 32600.0043700.0049300.00 |
| 2022-04-24 | 太平洋证券 | 增持 | 0.360.490.57 | 31800.0043400.0050200.00 |
| 2022-04-20 | 国联证券 | 买入 | 0.380.610.80 | 33622.0053507.0070282.00 |
| 2022-04-19 | 中信建投 | 增持 | 0.350.480.72 | 30500.0042000.0063800.00 |
| 2022-04-19 | 中航证券 | 买入 | 0.350.530.53 | 30960.0046634.0047012.00 |
| 2022-04-19 | 招商证券 | 买入 | 0.460.640.79 | 40600.0056500.0069700.00 |
| 2022-04-19 | 国海证券 | 增持 | 0.350.480.57 | 31100.0042200.0050200.00 |
| 2022-04-19 | 西南证券 | 增持 | 0.340.460.59 | 30166.0040189.0052257.00 |