| 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) | 0.36 | 0.46 | 0.54 | 0.66 | 0.76 | 0.89 |
| 每股净资产(元) | 5.40 | 5.84 | 6.07 | 6.61 | 6.99 | 7.54 |
| 净利润(万元) | 25297.63 | 32572.02 | 37985.26 | 46334.73 | 53174.93 | 62624.14 |
| 净利润增长率(%) | -36.09 | 28.76 | 16.62 | 18.85 | 17.94 | 19.17 |
| 营业收入(万元) | 428480.57 | 520370.23 | 395802.82 | 439306.71 | 473736.67 | 520579.43 |
| 营收增长率(%) | 14.99 | 21.45 | -23.94 | 8.92 | 10.04 | 10.37 |
| 销售毛利率(%) | 27.01 | 25.94 | 29.02 | 29.99 | 30.34 | 30.61 |
| 摊薄净资产收益率(%) | 6.60 | 7.93 | 8.89 | 9.95 | 10.83 | 11.90 |
| 市盈率PE | 38.09 | 34.23 | 35.80 | 36.49 | 31.74 | 27.41 |
| 市净值PB | 2.51 | 2.71 | 3.18 | 3.57 | 3.38 | 3.13 |
| 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 |
|---|
| 2025-09-04 | 中泰证券 | 买入 | 0.620.720.86 | 43300.0050500.0060700.00 |
| 2025-08-31 | 国金证券 | 买入 | 0.730.830.94 | 51600.0058400.0065900.00 |
| 2025-07-02 | 中航证券 | 买入 | 0.620.730.85 | 43738.0051078.0059684.00 |
| 2025-05-04 | 平安证券 | 增持 | 0.630.750.91 | 44500.0053000.0064200.00 |
| 2025-04-30 | 中金公司 | 买入 | 0.730.83- | 51200.0058500.00- |
| 2025-04-29 | 华泰证券 | 买入 | 0.680.881.18 | 47771.0061874.0082995.00 |
| 2025-04-15 | 国投证券 | 买入 | 0.630.750.87 | 44260.0052650.0061090.00 |
| 2025-04-10 | 国泰海通证券 | 买入 | 0.630.740.89 | 44100.0052400.0062900.00 |
| 2025-04-09 | 中泰证券 | 买入 | 0.620.720.86 | 43300.0050500.0060700.00 |
| 2025-04-09 | 浙商证券 | 买入 | 0.630.710.75 | 44200.0050200.0052900.00 |
| 2025-04-06 | 中信建投 | 买入 | 0.610.720.85 | 42681.0050448.0060074.00 |
| 2025-04-01 | 广发证券 | 买入 | 0.600.690.82 | 41900.0048400.0057900.00 |
| 2025-03-31 | 国金证券 | 买入 | 0.870.650.87 | 61200.0045400.0061200.00 |
| 2025-03-31 | 方正证券 | 增持 | 0.620.740.62 | 43500.0052400.0043500.00 |
| 2025-03-31 | 华泰证券 | 买入 | 0.680.881.18 | 47771.0061874.0082995.00 |
| 2024-11-07 | 中信建投 | 买入 | 0.480.570.68 | 33555.0039881.0047798.00 |
| 2024-11-01 | 中泰证券 | 买入 | 0.510.580.67 | 36100.0040700.0046900.00 |
| 2024-10-31 | 国泰君安 | 买入 | 0.540.640.74 | 38000.0045400.0052000.00 |
| 2024-10-31 | 中金公司 | 买入 | 0.510.57- | 36000.0040000.00- |
| 2024-10-30 | 国金证券 | 买入 | 0.470.560.65 | 33100.0039500.0046000.00 |
| 2024-10-30 | 民生证券 | 增持 | 0.610.720.82 | 42800.0050900.0057900.00 |
| 2024-10-30 | 方正证券 | 买入 | 0.470.550.62 | 33200.0038800.0043800.00 |
| 2024-09-25 | 海通证券 | 买入 | 0.460.490.53 | 32600.0034300.0037500.00 |
| 2024-09-14 | 中信建投 | 买入 | 0.480.570.68 | 33555.0039881.0047798.00 |
| 2024-09-04 | 浙商证券 | 买入 | 0.490.590.73 | 34500.0041900.0051400.00 |
| 2024-09-02 | 国联证券 | 买入 | 0.450.550.68 | 31700.0038500.0047500.00 |
| 2024-08-29 | 中金公司 | 买入 | 0.420.37- | 29500.0026100.00- |
| 2024-08-28 | 国金证券 | 买入 | 0.370.460.56 | 25700.0032300.0039500.00 |
| 2024-08-28 | 招商证券 | 买入 | 0.380.450.60 | 26800.0031400.0042100.00 |
| 2024-08-28 | 平安证券 | 增持 | 0.470.570.69 | 33100.0039900.0048400.00 |
| 2024-08-28 | 民生证券 | 增持 | 0.470.560.64 | 33400.0039200.0045200.00 |
| 2024-08-28 | 方正证券 | 买入 | 0.450.520.58 | 31500.0036800.0040500.00 |
| 2024-08-28 | 华泰证券 | 买入 | 0.510.660.85 | 35557.0046576.0059772.00 |
| 2024-08-28 | 国泰君安 | 买入 | 0.470.570.66 | 33300.0040400.0046700.00 |
| 2024-07-19 | 方正证券 | 买入 | 0.530.580.62 | 37200.0040700.0043500.00 |
| 2024-05-26 | 中泰证券 | 买入 | 0.510.580.67 | 36100.0040700.0046900.00 |
| 2024-05-07 | 浙商证券 | 买入 | 0.600.831.09 | 42000.0058500.0076800.00 |
| 2024-05-01 | 国泰君安 | 买入 | 0.530.700.81 | 37500.0049300.0056900.00 |
| 2024-04-29 | 国金证券 | 买入 | 0.590.730.87 | 41300.0051600.0061200.00 |
| 2024-04-28 | 华泰证券 | 买入 | 0.570.710.86 | 40450.0050312.0060896.00 |
| 2024-04-12 | 国元证券 | 买入 | 0.520.600.68 | 36961.0042716.0048499.00 |
| 2024-04-08 | 东方财富证券 | 增持 | 0.620.730.88 | 43608.0051550.0062226.00 |
| 2024-04-07 | 招商证券 | 买入 | 0.520.600.71 | 36500.0042600.0050100.00 |
| 2024-04-05 | 中泰证券 | 买入 | 0.510.580.67 | 36100.0040700.0046900.00 |
| 2024-04-03 | 广发证券 | 买入 | 0.520.670.83 | 36900.0047200.0058400.00 |
| 2024-04-02 | 浙商证券 | 买入 | 0.550.720.92 | 38700.0050400.0065100.00 |
| 2024-04-01 | 国联证券 | 买入 | 0.570.710.87 | 40100.0049900.0061500.00 |
| 2024-04-01 | 平安证券 | 增持 | 0.540.630.75 | 38100.0044600.0052800.00 |
| 2024-04-01 | 国投证券 | 买入 | 0.570.690.82 | 39780.0048600.0057780.00 |
| 2024-04-01 | 信达证券 | - | 0.610.740.91 | 43100.0052400.0063800.00 |
| 2024-03-31 | 华泰证券 | 买入 | 0.570.710.86 | 40450.0050312.0060896.00 |
| 2024-03-31 | 国泰君安 | 买入 | 0.530.700.81 | 37500.0049300.0056900.00 |
| 2024-03-30 | 国金证券 | 买入 | 0.520.600.69 | 36400.0042100.0048800.00 |
| 2024-03-30 | 中金公司 | 买入 | 0.550.65- | 38800.0046000.00- |
| 2024-02-26 | 东北证券 | 买入 | 0.590.75- | 41800.0053400.00- |
| 2023-12-29 | 华泰证券 | 买入 | 0.540.710.92 | 38707.0050337.0065180.00 |
| 2023-12-29 | 德邦证券 | 买入 | 0.540.751.06 | 38315.0052947.0075390.00 |
| 2023-12-25 | 国投证券 | 买入 | 0.570.770.95 | 40190.0054640.0067380.00 |
| 2023-12-16 | 广发证券 | 买入 | 0.470.630.84 | 33400.0044800.0059700.00 |
| 2023-11-15 | 开源证券 | 买入 | 0.500.620.78 | 35200.0044100.0055200.00 |
| 2023-11-03 | 东方财富证券 | 增持 | 0.560.730.91 | 39480.0051818.0064398.00 |
| 2023-11-01 | 中泰证券 | 买入 | 0.520.700.91 | 37200.0049600.0064400.00 |
| 2023-10-30 | 国金证券 | 买入 | 0.560.690.88 | 40000.0049400.0062400.00 |
| 2023-10-30 | 国泰君安 | 买入 | 0.600.791.05 | 43000.0055900.0074600.00 |
| 2023-10-30 | 浙商证券 | 买入 | 0.500.781.10 | 35321.0055112.0077896.00 |
| 2023-10-29 | 东北证券 | 买入 | 0.520.720.91 | 37000.0051500.0064700.00 |
| 2023-10-29 | 国联证券 | 买入 | 0.610.811.10 | 43000.0057200.0078300.00 |
| 2023-10-29 | 民生证券 | 增持 | 0.550.730.94 | 39100.0051600.0066700.00 |
| 2023-10-17 | 国金证券 | 买入 | 0.600.801.01 | 43000.0056600.0072100.00 |
| 2023-10-17 | 德邦证券 | 买入 | 0.540.741.06 | 38287.0052776.0075075.00 |
| 2023-09-28 | 开源证券 | 买入 | 0.500.620.78 | 35200.0044100.0055200.00 |
| 2023-09-27 | 申港证券 | 买入 | 0.851.251.74 | 60256.0088812.00123503.00 |
| 2023-09-07 | 东方财富证券 | 增持 | 0.560.730.91 | 39480.0051784.0064363.00 |
| 2023-09-04 | 安信证券 | 买入 | 0.570.770.95 | 40190.0054640.0067380.00 |
| 2023-09-03 | 民生证券 | 增持 | 0.520.730.93 | 37000.0051700.0065800.00 |
| 2023-09-02 | 中泰证券 | 买入 | 0.520.700.91 | 37200.0049600.0064400.00 |
| 2023-08-31 | 招商证券 | 买入 | 0.530.690.96 | 37900.0049100.0068300.00 |
| 2023-08-31 | 国泰君安 | 买入 | 0.600.791.05 | 43000.0056000.0074700.00 |
| 2023-08-31 | 中信建投 | 买入 | 0.520.690.88 | 36800.0049200.0062300.00 |
| 2023-08-30 | 西南证券 | 买入 | 0.560.730.94 | 39972.0051751.0066592.00 |
| 2023-08-30 | 国联证券 | 买入 | 0.610.811.10 | 43000.0057200.0078300.00 |
| 2023-08-30 | 浙商证券 | 买入 | 0.500.781.10 | 35321.0055112.0077896.00 |
| 2023-08-29 | 国金证券 | 买入 | 0.600.801.01 | 43000.0056600.0072100.00 |
| 2023-08-16 | 浙商证券 | 买入 | 0.500.781.10 | 35321.0055112.0077896.00 |
| 2023-08-10 | 中泰证券 | 买入 | 0.520.700.91 | 37200.0049600.0064400.00 |
| 2023-08-09 | 太平洋证券 | 买入 | 0.550.710.91 | 39102.0050791.0064672.00 |
| 2023-08-08 | 国金证券 | 买入 | 0.600.801.01 | 43000.0056600.0072100.00 |
| 2023-08-08 | 东北证券 | 买入 | 0.550.770.98 | 39100.0055000.0069400.00 |
| 2023-08-08 | 国联证券 | 买入 | 0.610.811.10 | 43000.0057200.0078300.00 |
| 2023-08-08 | 中邮证券 | 买入 | 0.560.740.93 | 39534.0052344.0065988.00 |
| 2023-06-12 | 中邮证券 | 买入 | 0.520.710.94 | 37129.0050258.0066824.00 |
| 2023-05-05 | 民生证券 | 增持 | 0.450.550.65 | 31600.0038700.0046400.00 |
| 2023-05-03 | 太平洋证券 | 买入 | 0.550.700.90 | 39127.0050013.0063924.00 |
| 2023-05-01 | 中泰证券 | 买入 | 0.520.700.91 | 37200.0049600.0064400.00 |
| 2023-04-28 | 中信证券 | 买入 | 0.540.750.92 | 38110.0053121.0065362.00 |
| 2023-04-28 | 招商证券 | 买入 | 0.500.680.97 | 35400.0048400.0068800.00 |
| 2023-04-28 | 中金公司 | 买入 | --- | --- |
| 2023-04-28 | 中信建投 | 买入 | 0.520.690.88 | 36800.0049200.0062300.00 |
| 2023-04-27 | 西南证券 | 买入 | 0.590.760.95 | 41587.0053847.0067592.00 |
| 2023-04-27 | 国联证券 | 买入 | 0.580.771.02 | 41300.0054700.0072600.00 |