首页行业分类金融证券证券2023-03-13-西南证券-西藏药业-新活素销售略超预期
私信

热门文档

相关合集

快递最后一公里配送模式

2026-08-1124份文档

钻石/天然钻石/培育钻石

2026-08-10134份文档

足球产业/体育赛事

2026-10-3139份文档

租车

2026-08-1143份文档

PDF

2023-03-13-西南证券-西藏药业-新活素销售略超预期

2023-03-13饺**娘4页1.11M

下载文档收藏文档
请阅读并同意免责条款
违规举报用手机查看分享文档 转换为Word/PPT
下载文档
/4
全屏查看
2023-03-13-西南证券-西藏药业-新活素销售略超预期
还有 4 页未读 ，您可以 继续阅读 或 下载文档
下载文档 继续在线阅读
下载提示文本预览
报告派所有资源均由用户上传分享，仅供网友学习交流，未经上传用户书面授权，请勿作商用。
1、本文档共计 4 页，下载后文档不带水印，支持完整阅读内容或进行编辑。
2、当您下载文档后，并不意味着拥有了版权，文档仅供网友学习交流，不得用于其他商业用途。
3、本站所有内容均由合作方或网友上传，本站不对文档的完整性、权威性及其观点立场正确性做任何保证或承诺！
4、本本所有内容不构成任何投资建议，不具有任何指导和买卖意见。
5、如文档内容存在违规，或者侵犯商业秘密、侵犯著作权等，请点击“违规举报”。
西藏药业(600211)2022年年报底评2022A2023E2024E2025E2022A2023E2024E2025E2554.613108.213808.604640.97375.28729.08898.111080.62营业成本146.69357.44415.14524.43折旧与摊销70.7937.3235.8035.80营业税金及册加32.5437.9547.2057.504.295.926.958.59销售货用1408.961709.512083.302515.41-276.66-60.00-50.00-40.00132.47174.71214.45264.05经营营运黄本变动69.73493.5139.96112.34财务货用4.295.926.958.59其他593.9567.1052.8939.41-276.66-60.00-50.00.40.00837.381272.92983.711236.767.02-5.40-1.72-0.03282.73-30.00-30.00-30.00-14.170.000.000.00843.98-75.40-1.72-0.03其他经营损益0.000.000.000.00-561.25-105.40-31.72-30.03464.65877.271089.841310.97短期借款48.56486.100.000.00-1.26-1.63-1.99-1.610.000.000.000.00463.39875.631087.851309.360.980.000.000.00所得税88.11146.56189.75228.74支付股利0.00-73.96-143.67-176.85375.28729.08898.111080.6297.7949.90-6.95-8.595.4710.7213.8416.25-145.37609.96-150.62-185.45369.81718.36884.271064.37170.87557.56801.371021.282022A2023E2024E2025E2022A2023E2024E2025E货币黄金1139.831697.392498.763520.04成长能力应收和预付款项470.18668.33795.13962.5419.45%21.67%22.53%21.86%存货99.95242.93280.85356.11营业利润增长率80.94%88.80%24.23%20.29%其他流动黄产1002.15831.30840.04850.4376.16%94.28%23.18%20.32%109.91179.91179.91179.91BTDA增长率56.14%70.55%23.04%19.67%140.89140.89140.89140.89549.47561.66573.84586.03毛利率94.26%88.50%89.10%88.70%无彩资产和开发支出426.63408.64390.66372.6760.51%60.81%60.51%60.07%160.39158.87158.87158.8714.69%23.46%23.58%23.28%4099.414889.925858.967127.51ROE12.38%20.01%20.42%20.38%486.100.000.000.00ROA9.15%14.91%15.33%15.16%140.01245.14304.87376.30ROIC21.09%49.30%67.42%77.01%长期借款0.000.000.000.0021.13%29.62%29.74%29.20%442.531001.881156.741450.101068.641247.021461.611826.400.650.690.710.71股本247.94247.94247.94247.945.788.0310.3213.211266.141266.141266.141266.145.565.795.555.631454.692099.082839.683727.20存货周转率1.232.081.581.643011.743613.164353.755241.27110.91%19.0329.7543.5959.833030.773642.914397.345301.1126.07%25.50%24.95%25.62%4099.414889.925858.967127.51带息债务感负债45.49%0.00%0.00%0.00%流动比率2.642.863.113.192022A2023E2024E2025E速动比率2.552.652.912.99EBITDA539.74920.511132.591355.36股利支付率0.00%10.30%16.25%16.62%PE37.0619.0815.5012.884.553.793.152.621.492.903.574.29PS5.374.413.602.9512.1514.5717.5621.14EV/EBITDA21.6411.558.686.50每股经营现金3.385.133.974.990.00%0.54%1.05%1.29%每股股利0.000.300.580.71请务必阅读正文后的重要声明部分