首页行业分类金融证券证券2023-03-20-西南证券-华旺科技-盈利能力表现靓丽，产能稳步释放
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

2023-03-20-西南证券-华旺科技-盈利能力表现靓丽，产能稳步释放

2023-03-20白***岸4页1.01M

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
2023-03-20-西南证券-华旺科技-盈利能力表现靓丽，产能稳步释放
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”。
华旺科技(605377)2022年年报点评2022A2023E2024E2025E2022A2023E2024E2025E3436.404145.974787.745369.47465.44562.17650.94733.64营业成本2801.583319.443841.544283.45折旧与摊销88.88103.10113.03123.79营业税金及册加12.3316.9118.9637.0543.92-10.70-14.22-10.94销售货用20.2322.8025.3826.85-15.470.000.000.0047.84149.25167.57187.93经营营运黄本变动-136.43555.05117.3323.44财务货用-43.92-10.70-14.22-10.94其他180.493.851.032.94-15.470.000.000.00538.971213.47868.12825.991.242.002.002.00-112.76-200.00-200.00-200.00-3.62-1.27-0.95-1.95-319.000.731.050.05其他经营损益0.000.000.000.00-431.77-199.27-198.95-199.95532.85648.99749.56845.17短期借款235.00235.000.000.00-0.44-0.66-0.90-0.630.000.000.000.00532.41648.33748.66844.54818.270.000.000.00所得税66.9786.1697.72110.90支付股利-172.69-163.24-215.26-242.73465.44562.17650.94733.64-198.907.4314.2210.94-1.90-2.26-2.82-3.18681.69390.82-201.05-231.79467.34564.43653.75736.81793.03623.38468.11394.252022A2023E2024E2025E2022A2023E2024E2025E货币黄金1859.282482.662950.773345.02成长能力应收和预付款项306.54752.70714.57862.1016.88%20.65%15.48%12.15%存货915.541017.671203.821332.891.62%21.80%15.50%12.76%其他流动黄产1186.72437.31444.62451.254.36%20.78%15.79%12.70%0.000.000.000.00BTDA增长率-291%28.31%14.43%12.92%0.000.000.000.001123.671229.231324.861409.7418.47%19.94%19.76%20.23%无彩资产和开发支出73.6265.5057.3749.250.70%3.89%3.73%3.80%54.2953.7553.2152.6713.54%13.56%13.60%13.66%5519.656038.826749.237502.92ROE12.88%14.01%14.64%14.86%235.000.000.000.00ROA8.43%9.31%9.64%9.78%1550.701922.262187.602442.43ROIC21.26%27.62%34.04%35.86%长期借款0.000.000.000.0016.81%17.88%17.72%17.84%120.02105.32114.72122.681905.722027.582302.322565.100.720.720.750.75股本332.24332.24332.24332.243.574.444.835.111936.401936.401936.401936.4012.5112.1112.0811.901403.891805.082243.572737.65存货周转率3.663.433.453.373607.794007.364445.844939.93122.23%6.143.881.06-2.113613.934011.244446.914937.8234.53%33.58%34.11%34.19%5519.656038.826749.237502.92带息债务感负债12.33%0.00%0.00%0.00%流动比率2.292.372.352.382022A2023E2024E2025E速动比率1.801.851.821.85EBITDA577.80741.39848.38958.02股利支付率36.95%28.92%32.93%32.94%E15.7513.0411.269.992041.841.661.491.411.701.972.22PS2141.781.541.3710.8612.0613.3814.87EV/EBITDA9.175.994.683.74每股经营现金1.623.652.612.492.35%222%2.92%3.30%每股股利0.520.490.650.73请务必阅读正文后的重要声明部分