| 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) | 0.85 | 0.54 | 0.74 | 1.22 | 1.55 | 1.82 |
| 每股净资产(元) | 10.34 | 10.74 | 11.27 | 12.27 | 13.48 | 14.75 |
| 净利润(万元) | 32775.17 | 20596.25 | 28197.67 | 46495.50 | 59201.94 | 69545.46 |
| 净利润增长率(%) | 21.18 | -37.16 | 36.91 | 58.23 | 26.32 | 20.43 |
| 营业收入(万元) | 300659.18 | 303399.10 | 365201.63 | 436256.61 | 514161.47 | 615244.15 |
| 营收增长率(%) | 14.02 | 0.91 | 20.37 | 19.27 | 17.82 | 18.67 |
| 销售毛利率(%) | 26.88 | 29.16 | 29.57 | 29.98 | 30.45 | 30.74 |
| 摊薄净资产收益率(%) | 8.25 | 4.99 | 6.52 | 10.02 | 11.59 | 12.43 |
| 市盈率PE | 29.11 | 36.78 | 33.34 | 32.66 | 25.77 | 22.07 |
| 市净值PB | 2.40 | 1.83 | 2.17 | 3.21 | 2.92 | 2.68 |
| 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 |
|---|
| 2025-11-11 | 中原证券 | 增持 | 1.151.501.88 | 44500.0057800.0072700.00 |
| 2025-10-29 | 渤海证券 | 增持 | 1.051.251.47 | 40300.0047800.0056300.00 |
| 2025-10-28 | 浙商证券 | 买入 | 1.301.401.60 | 48200.0054300.0060600.00 |
| 2025-09-05 | 财信证券 | 增持 | 1.221.451.67 | 46817.0055482.0063813.00 |
| 2025-08-29 | 国盛证券 | 买入 | 1.221.682.05 | 46600.0064200.0078400.00 |
| 2025-08-29 | 东吴证券 | 买入 | 1.03-- | 39244.00-- |
| 2025-08-29 | 财通证券 | 增持 | 1.321.702.07 | 50372.0065148.0079200.00 |
| 2025-08-07 | 江海证券 | 增持 | 1.061.482.01 | 40647.0056708.0076995.00 |
| 2025-07-18 | 山西证券 | 增持 | 1.221.471.74 | 46700.0056000.0066700.00 |
| 2025-05-29 | 东吴证券 | 买入 | 1.021.301.67 | 39244.0049718.0064002.00 |
| 2025-05-06 | 财信证券 | 增持 | 1.221.451.67 | 46827.0055514.0063869.00 |
| 2025-04-28 | 财通证券 | 增持 | 1.431.802.15 | 54768.0069163.0082512.00 |
| 2025-04-28 | 国盛证券 | 买入 | 1.211.672.04 | 46600.0064200.0078400.00 |
| 2025-04-27 | 浙商证券 | 买入 | 1.301.401.60 | 48200.0054300.0060600.00 |
| 2025-04-11 | 国盛证券 | 买入 | 1.211.83- | 46400.0070100.00- |
| 2025-04-01 | 海通证券 | 买入 | 1.281.52- | 48900.0058100.00- |
| 2025-02-27 | 浙商证券 | 买入 | 1.301.70- | 50800.0063700.00- |
| 2025-02-22 | 华鑫证券 | 买入 | 1.351.67- | 51800.0064200.00- |
| 2024-10-31 | 财通证券 | 增持 | 1.071.411.72 | 41100.0054200.0065900.00 |
| 2024-09-13 | 财通证券 | 增持 | 1.091.431.73 | 41766.0054840.0066482.00 |
| 2024-08-28 | 浙商证券 | 买入 | 1.151.381.66 | 44200.0053200.0063700.00 |
| 2024-05-09 | 天风证券 | 买入 | 0.961.181.41 | 37018.0045235.0054376.00 |
| 2024-04-26 | 浙商证券 | 买入 | 1.051.261.51 | 40200.0048300.0057900.00 |
| 2024-04-25 | 中金公司 | 买入 | 1.031.25- | 39500.0048000.00- |
| 2024-03-26 | 方正证券 | 增持 | 0.891.13- | 34300.0043300.00- |
| 2024-03-04 | 浙商证券 | 买入 | 0.981.23- | 37858.0047428.00- |
| 2023-11-08 | 财通证券 | 增持 | 0.690.891.10 | 26500.0034000.0042400.00 |
| 2023-10-27 | 中金公司 | - | 0.731.03- | 28000.0039600.00- |
| 2023-05-29 | 中信证券 | 买入 | 0.871.131.46 | 33500.0043200.0056300.00 |
| 2023-04-26 | 中金公司 | 买入 | 0.851.06- | 32800.0040600.00- |
| 2022-11-02 | 天风证券 | 买入 | 1.051.301.69 | 40302.0050130.0064841.00 |
| 2022-10-24 | 安信证券 | 买入 | 1.031.101.43 | 39000.0042000.0055000.00 |
| 2022-09-02 | 天风证券 | 买入 | 1.091.622.25 | 42061.0062176.0086563.00 |
| 2022-06-20 | 兴业证券 | 增持 | 1.171.802.68 | 44600.0068800.00102400.00 |
| 2022-05-31 | 国海证券 | 增持 | 1.171.632.19 | 44800.0062300.0083700.00 |
| 2022-05-12 | 安信证券 | 买入 | 1.071.542.05 | 41040.0059000.0078330.00 |
| 2022-05-11 | 中信证券 | 买入 | 1.111.632.34 | 42500.0062300.0089400.00 |
| 2022-04-26 | 中金公司 | 买入 | 1.101.42- | 42000.0054200.00- |
| 2022-04-26 | 天风证券 | 买入 | 1.141.682.22 | 43401.0064073.0084706.00 |
| 2021-10-30 | 天风证券 | 买入 | 0.891.411.82 | 34079.0053918.0069461.00 |
| 2021-10-30 | 华安证券 | 买入 | 0.841.391.85 | 32100.0053100.0070700.00 |
| 2021-10-28 | 国盛证券 | 增持 | 0.891.612.22 | 34200.0061500.0085000.00 |
| 2021-10-28 | 招商证券 | 买入 | 0.801.221.65 | 30700.0046700.0063100.00 |
| 2021-10-17 | 安信证券 | 买入 | 1.161.632.14 | 44400.0062160.0081600.00 |
| 2021-09-02 | 国盛证券 | 增持 | 1.151.742.25 | 44000.0066400.0085900.00 |
| 2021-08-26 | 天风证券 | 买入 | 1.211.592.04 | 46186.0060721.0078093.00 |
| 2021-08-25 | 中金公司 | - | 1.061.65- | 40500.0062900.00- |
| 2021-08-24 | 华安证券 | 买入 | 1.141.642.19 | 43500.0062500.0083800.00 |
| 2021-08-24 | 广发证券 | 买入 | 1.081.642.12 | 41200.0062700.0081100.00 |
| 2021-08-16 | 中信证券 | 买入 | 1.201.652.21 | 45900.0063100.0084500.00 |
| 2021-06-20 | 招商证券 | 买入 | 1.191.521.93 | 45600.0057900.0073600.00 |
| 2021-06-12 | 天风证券 | - | 1.211.672.25 | 46389.0063643.0085916.00 |
| 2021-05-28 | 广发证券 | 买入 | 1.682.272.91 | 45900.0062000.0079300.00 |
| 2021-05-27 | 方正证券 | 增持 | 1.722.333.10 | 46800.0063600.0084600.00 |
| 2021-05-27 | 华安证券 | 买入 | 1.722.343.18 | 46900.0063900.0086600.00 |
| 2021-04-21 | 海通证券 | - | 1.702.353.71 | 46300.0064200.00101200.00 |
| 2021-04-20 | 中金公司 | - | 1.762.31- | 48000.0063100.00- |
| 2021-04-20 | 国盛证券 | 增持 | 1.682.373.35 | 45800.0064500.0091500.00 |
| 2021-04-20 | 广发证券 | 买入 | 1.812.272.91 | 49300.0062000.0079300.00 |
| 2021-04-19 | 华安证券 | 买入 | 1.722.343.18 | 46900.0063900.0086600.00 |
| 2021-01-18 | 方正证券 | 买入 | 2.242.73- | 61200.0074400.00- |
| 2020-10-31 | 华西证券 | - | 1.561.842.40 | 42600.0050200.0065400.00 |
| 2020-10-28 | 海通证券 | - | 1.772.343.03 | 48400.0063900.0082600.00 |
| 2020-10-27 | 信达证券 | 增持 | 1.651.912.37 | 44916.0052062.0064596.00 |
| 2020-10-27 | 中金公司 | - | 1.701.94- | 46300.0053000.00- |
| 2020-10-27 | 方正证券 | 买入 | 1.652.242.63 | 45067.0061210.0071789.00 |
| 2020-10-27 | 华安证券 | 买入 | 1.742.022.65 | 47300.0055100.0072100.00 |
| 2020-10-26 | 国盛证券 | 增持 | 1.641.892.60 | 44800.0051500.0071000.00 |
| 2020-10-26 | 招商证券 | 买入 | 1.652.222.83 | 45100.0060700.0077300.00 |
| 2020-10-26 | 广发证券 | 买入 | 1.732.142.61 | 47300.0058300.0071300.00 |
| 2020-09-27 | 财通证券 | 增持 | 1.772.253.01 | 44100.0056000.0074700.00 |
| 2020-08-25 | 信达证券 | 增持 | 1.812.052.55 | 44916.0050830.0063353.00 |
| 2020-08-25 | 中金公司 | - | 1.902.28- | 47100.0056600.00- |
| 2020-08-25 | 国盛证券 | 增持 | 1.801.992.72 | 44800.0049500.0067600.00 |
| 2020-08-25 | 浙商证券 | 买入 | 1.902.403.10 | 46400.0060500.0077500.00 |
| 2020-08-25 | 兴业证券 | - | 1.802.132.68 | 44800.0052800.0066600.00 |
| 2020-08-25 | 华安证券 | 买入 | 1.912.222.86 | 47600.0055200.0071500.00 |
| 2020-08-25 | 民生证券 | 增持 | 1.932.483.17 | 48000.0061700.0078800.00 |
| 2020-08-25 | 招商证券 | 买入 | 1.832.413.21 | 45400.0059900.0079800.00 |
| 2020-08-25 | 广发证券 | 买入 | 1.932.332.84 | 48000.0057900.0070600.00 |
| 2020-08-24 | 华西证券 | - | 1.722.022.63 | 42600.0050200.0065400.00 |
| 2020-08-19 | 中金公司 | - | 1.692.032.64 | 42000.0050500.0065700.00 |
| 2020-08-07 | 兴业证券 | - | 1.802.132.68 | 44800.0052800.0066600.00 |
| 2020-08-04 | 华安证券 | 买入 | 1.721.912.45 | 42900.0047500.0061300.00 |
| 2020-06-24 | 华安证券 | 买入 | 2.402.623.41 | 42800.0046800.0061000.00 |
| 2020-05-11 | 兴业证券 | - | 2.472.733.37 | 43800.0048500.0059900.00 |
| 2020-05-10 | 浙商证券 | 买入 | 2.513.063.97 | 44600.0054300.0070500.00 |
| 2020-05-10 | 兴业证券 | - | 2.472.733.37 | 43800.0048500.0059900.00 |
| 2020-05-10 | 华西证券 | - | 2.122.833.68 | 37500.0050200.0065400.00 |
| 2020-05-06 | 中信建投 | 买入 | 2.423.033.72 | 42975.0053848.0066025.00 |
| 2020-04-23 | 信达证券 | 增持 | 1.682.022.39 | 41619.0050032.0059123.00 |
| 2020-04-22 | 兴业证券 | - | 2.563.123.82 | 45500.0055300.0067800.00 |
| 2020-04-22 | 招商证券 | 买入 | 2.402.90- | 42600.0051400.00- |
| 2020-04-21 | 国盛证券 | 增持 | 2.342.553.31 | 41600.0045300.0058800.00 |
| 2020-04-21 | 国泰君安 | 买入 | 2.142.763.44 | 38000.0049000.0061100.00 |
| 2020-04-21 | 华西证券 | - | 2.122.833.68 | 37500.0050200.0065400.00 |
| 2020-04-21 | 广发证券 | 买入 | 2.412.993.78 | 42700.0053000.0067200.00 |
| 2020-04-21 | 国金证券 | 买入 | 2.543.023.75 | 45100.0053700.0066600.00 |
| 2020-04-20 | 浙商证券 | 买入 | 2.513.053.97 | 44600.0054200.0070400.00 |
| 2020-04-09 | 广发证券 | 买入 | 2.433.00- | 43200.0053200.00- |