| 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) | 0.12 | 0.07 | -0.35 | -0.01 | 0.07 | 0.12 |
| 每股净资产(元) | 5.23 | 5.50 | 4.48 | 4.54 | 4.53 | 4.74 |
| 净利润(万元) | 32503.17 | 18654.28 | -97053.71 | -2579.00 | 19154.42 | 32255.60 |
| 净利润增长率(%) | 122.45 | -42.61 | -620.28 | 80.26 | 388.21 | 110.78 |
| 营业收入(万元) | 360036.10 | 319030.13 | 338761.17 | 426955.17 | 515671.92 | 599369.60 |
| 营收增长率(%) | 45.95 | -11.39 | 6.18 | 26.03 | 20.67 | 19.02 |
| 销售毛利率(%) | 22.72 | 16.46 | -8.98 | 12.28 | 17.10 | 18.50 |
| 摊薄净资产收益率(%) | 2.27 | 1.23 | -7.89 | -0.26 | 1.53 | 2.49 |
| 市盈率PE | 147.61 | 254.40 | -53.27 | 1207.19 | 340.17 | 164.72 |
| 市净值PB | 3.36 | 3.14 | 4.20 | 4.26 | 4.25 | 4.10 |
| 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 |
|---|
| 2025-11-13 | 申万宏源 | 增持 | -0.240.020.10 | -67200.005800.0027500.00 |
| 2025-11-07 | 华安证券 | 增持 | 0.010.070.12 | 2500.0019200.0032000.00 |
| 2025-09-29 | 华安证券 | 增持 | 0.010.080.11 | 2700.0020600.0031500.00 |
| 2025-09-26 | 东兴证券 | 增持 | 0.020.090.13 | 4655.0023781.0036700.00 |
| 2025-08-31 | 国信证券 | 买入 | 0.040.080.12 | 11700.0022800.0031900.00 |
| 2025-05-15 | 天风证券 | 增持 | 0.010.040.10 | 2297.0011372.0028056.00 |
| 2025-05-05 | 申万宏源 | 增持 | -0.070.030.11 | -18900.009300.0030900.00 |
| 2025-04-30 | 华安证券 | 增持 | 0.010.080.13 | 2600.0021700.0034700.00 |
| 2025-04-28 | 国信证券 | 买入 | 0.070.100.13 | 19100.0028600.0035800.00 |
| 2025-04-24 | 国投证券 | 增持 | 0.010.080.12 | 3200.0021500.0033500.00 |
| 2025-04-15 | 国泰海通证券 | 增持 | 0.010.09- | 2400.0023900.00- |
| 2025-04-09 | 中银证券 | 增持 | 0.010.08- | 4000.0021300.00- |
| 2024-11-05 | 华安证券 | 增持 | -0.130.040.09 | -36000.0012300.0024300.00 |
| 2024-11-04 | 申万宏源 | 增持 | 0.010.070.08 | 2900.0020000.0022700.00 |
| 2024-09-21 | 天风证券 | 买入 | 0.080.110.15 | 21003.0030380.0041581.00 |
| 2024-09-06 | 中金公司 | 买入 | -0.12-0.09- | -34100.00-23400.00- |
| 2024-08-31 | 国信证券 | 买入 | 0.070.100.14 | 18400.0028000.0038200.00 |
| 2024-06-16 | 华金证券 | 增持 | 0.070.110.15 | 20100.0028900.0040400.00 |
| 2024-05-16 | 浙商证券 | 增持 | 0.070.100.15 | 17900.0027800.0039900.00 |
| 2024-04-28 | 国投证券 | 增持 | 0.080.110.14 | 22020.0029010.0037250.00 |
| 2024-04-27 | 申万宏源 | 增持 | 0.050.100.16 | 13700.0027300.0042700.00 |
| 2024-04-21 | 中银证券 | 增持 | 0.090.120.15 | 24400.0033600.0042300.00 |
| 2024-04-17 | 中金公司 | - | 0.090.14- | 24700.0039300.00- |
| 2024-04-16 | 海通证券 | 中性 | 0.080.110.16 | 21000.0030600.0044500.00 |
| 2024-04-15 | 长城证券 | 增持 | 0.090.120.14 | 24000.0031900.0038700.00 |
| 2024-04-15 | 中邮证券 | 买入 | 0.090.130.18 | 24718.0034618.0048751.00 |
| 2024-04-14 | 广发证券 | 买入 | 0.090.120.16 | 24500.0032600.0043700.00 |
| 2024-04-14 | 国信证券 | 增持 | 0.110.150.18 | 30200.0039800.0048900.00 |
| 2024-02-04 | 华金证券 | 增持 | 0.110.16- | 29900.0044200.00- |
| 2024-01-29 | 广发证券 | 买入 | 0.100.15- | 28700.0042100.00- |
| 2023-11-02 | 安信证券 | 买入 | 0.080.130.16 | 22520.0034370.0043750.00 |
| 2023-11-01 | 东兴证券 | 增持 | 0.150.190.23 | 40889.0053152.0063059.00 |
| 2023-11-01 | 天风证券 | 买入 | 0.100.130.21 | 26333.0035767.0059001.00 |
| 2023-10-31 | 中金公司 | 买入 | 0.080.10- | 23300.0028700.00- |
| 2023-10-31 | 长城证券 | 增持 | 0.100.130.21 | 26500.0036300.0056700.00 |
| 2023-10-30 | 民生证券 | 增持 | 0.110.150.23 | 29200.0042100.0062400.00 |
| 2023-10-29 | 广发证券 | 买入 | 0.100.130.20 | 26500.0036500.0055600.00 |
| 2023-09-01 | 中银证券 | 增持 | 0.140.170.23 | 38300.0046500.0062300.00 |
| 2023-08-29 | 华鑫证券 | 增持 | 0.110.160.20 | 30500.0042700.0054000.00 |
| 2023-08-23 | 中泰证券 | 买入 | 0.130.160.21 | 34500.0044600.0058200.00 |
| 2023-08-14 | 申万宏源 | 买入 | 0.130.150.23 | 35700.0041400.0061600.00 |
| 2023-08-14 | 东兴证券 | 增持 | 0.150.210.25 | 42049.0056200.0067120.00 |
| 2023-08-14 | 天风证券 | 买入 | 0.140.180.23 | 37886.0049373.0062548.00 |
| 2023-08-14 | 民生证券 | 增持 | 0.110.160.22 | 30100.0044400.0058700.00 |
| 2023-08-14 | 中信证券 | 买入 | 0.120.160.21 | 36000.0047400.0063200.00 |
| 2023-08-13 | 长城证券 | 增持 | 0.120.160.20 | 32300.0043300.0054600.00 |
| 2023-08-13 | 国信证券 | 增持 | 0.110.120.16 | 30700.0033900.0043400.00 |
| 2023-08-13 | 广发证券 | 买入 | 0.110.140.19 | 30200.0037600.0051400.00 |
| 2023-08-13 | 海通证券 | 中性 | 0.100.140.19 | 26000.0037400.0052700.00 |
| 2023-08-12 | 安信证券 | 买入 | 0.140.170.22 | 37380.0047200.0060220.00 |
| 2023-08-12 | 中金公司 | 买入 | 0.120.17- | 32400.0046000.00- |
| 2023-08-12 | 开源证券 | 买入 | 0.120.190.23 | 32300.0052500.0063900.00 |
| 2023-08-11 | 华安证券 | 增持 | 0.120.170.22 | 33300.0045600.0060600.00 |
| 2023-05-08 | 浙商证券 | 增持 | 0.140.180.22 | 37400.0048100.0061100.00 |
| 2023-05-05 | 方正证券 | 增持 | 0.140.170.22 | 36900.0046700.0061300.00 |
| 2023-05-01 | 天风证券 | 买入 | 0.160.200.27 | 42913.0055996.0072961.00 |
| 2023-04-28 | 中泰证券 | 买入 | 0.130.160.21 | 34500.0044600.0058200.00 |
| 2023-04-28 | 广发证券 | 买入 | 0.140.180.23 | 37200.0047900.0062800.00 |
| 2023-04-26 | 中邮证券 | 增持 | 0.130.170.23 | 36900.0046400.0062300.00 |
| 2023-04-21 | 中银证券 | 增持 | 0.140.170.23 | 37300.0046800.0062900.00 |
| 2023-04-16 | 民生证券 | 增持 | 0.140.170.25 | 37200.0046500.0067600.00 |
| 2023-04-12 | 安信证券 | 买入 | 0.150.200.26 | 39710.0053810.0070420.00 |
| 2023-04-12 | 华金证券 | 增持 | 0.130.170.21 | 36100.0046900.0058300.00 |
| 2023-04-11 | 开源证券 | 买入 | 0.160.210.27 | 44700.0056300.0075000.00 |
| 2023-04-11 | 国信证券 | 增持 | 0.140.170.22 | 38800.0046600.0059100.00 |
| 2023-04-11 | 海通证券 | 中性 | 0.080.150.20 | 22400.0040900.0053600.00 |
| 2023-04-10 | 长城证券 | 增持 | 0.130.160.21 | 34700.0043700.0056200.00 |
| 2023-04-10 | 国金证券 | 增持 | 0.170.220.29 | 45600.0059500.0079200.00 |
| 2023-03-01 | 中金公司 | 买入 | 0.12-- | 32500.00-- |
| 2023-01-20 | 中金公司 | 买入 | 0.170.21- | 47200.0058200.00- |
| 2023-01-20 | 天风证券 | 买入 | 0.160.20- | 42970.0055983.00- |
| 2022-11-14 | 浙商证券 | 增持 | 0.080.110.16 | 21362.0029774.0042558.00 |
| 2022-10-28 | 民生证券 | 增持 | 0.080.100.14 | 20800.0027900.0037400.00 |
| 2022-10-27 | 安信证券 | 买入 | 0.080.130.17 | 23160.0037150.0050300.00 |
| 2022-10-27 | 中泰证券 | 买入 | 0.080.120.16 | 22800.0032300.0043500.00 |
| 2022-10-27 | 国信证券 | 增持 | 0.070.100.13 | 19500.0026700.0036100.00 |
| 2022-10-26 | 天风证券 | 买入 | 0.070.100.13 | 20017.0027304.0035292.00 |
| 2022-10-26 | 长城证券 | 增持 | 0.080.110.16 | 21100.0031100.0043500.00 |
| 2022-09-14 | 华安证券 | 买入 | 0.080.120.16 | 22200.0032400.0043000.00 |
| 2022-09-08 | 国泰君安 | 买入 | 0.080.120.16 | 21100.0032700.0044500.00 |
| 2022-08-26 | 中银证券 | 增持 | 0.080.110.14 | 21500.0030200.0036800.00 |
| 2022-08-22 | 广发证券 | 买入 | 0.100.140.17 | 27100.0037200.0045100.00 |
| 2022-08-19 | 申万宏源 | 买入 | 0.080.150.26 | 21700.0042300.0070900.00 |
| 2022-08-19 | 首创证券 | 买入 | 0.080.120.15 | 22500.0032700.0040500.00 |
| 2022-08-18 | 开源证券 | 买入 | 0.090.120.16 | 23400.0032400.0043600.00 |
| 2022-08-18 | 中泰证券 | 买入 | 0.080.120.16 | 22800.0032300.0043500.00 |
| 2022-08-18 | 天风证券 | 买入 | 0.070.100.13 | 20017.0027304.0035292.00 |
| 2022-08-18 | 长城证券 | 增持 | 0.070.090.12 | 18300.0024500.0032200.00 |
| 2022-08-18 | 国信证券 | 增持 | 0.070.100.13 | 19500.0026700.0036100.00 |
| 2022-07-07 | 东兴证券 | 增持 | 0.070.130.16 | 20076.0034033.0044342.00 |
| 2022-06-16 | 中金公司 | 买入 | 0.090.16- | 24482.6943524.77- |
| 2022-05-13 | 西南证券 | 买入 | 0.080.110.15 | 20442.0029364.0040171.00 |
| 2022-05-12 | 中泰证券 | 买入 | 0.080.120.16 | 22800.0032400.0043500.00 |
| 2022-05-11 | 申万宏源 | 买入 | 0.060.160.26 | 17100.0042300.0070900.00 |
| 2022-05-03 | 广发证券 | 买入 | 0.100.140.17 | 27100.0037200.0045100.00 |
| 2022-04-29 | 申万宏源 | 买入 | 0.060.140.23 | 17100.0038700.0062400.00 |
| 2022-04-29 | 天风证券 | 买入 | 0.070.090.12 | 19110.0024804.0031945.00 |
| 2022-04-23 | 浙商证券 | 增持 | 0.080.110.16 | 21362.0029774.0042558.00 |
| 2022-04-20 | 海通证券 | 中性 | 0.120.100.12 | 33700.0026200.0033700.00 |
| 2022-04-17 | 中银证券 | 增持 | 0.080.110.14 | 21500.0030200.0036800.00 |