首页行业分类金融证券证券2023-04-21-国联证券-海泰新光-业绩符合预期，新品放量推动业绩快速增长
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

2023-04-21-国联证券-海泰新光-业绩符合预期，新品放量推动业绩快速增长

2023-04-211*******03页349.43K

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
/3
全屏查看
2023-04-21-国联证券-海泰新光-业绩符合预期，新品放量推动业绩快速增长
还有 3 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 3 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”。
国联证券公司报告|年报点评202120222023E2024E2025E202120222023E2024E2025E723.08636.15751.98980.101,335.0309.6747682649.50854.261,111.56523126.73143.34188.53245.32营业成本113.07170.00234.46304.33387.732.706.646.808.941164税金及附加3.667.109.3412.1566.14138.01145.51188.87240.62营业费用10.3415.53214326.483157其他4.1410.8222.2128.907537102.29133.40171.512102286129918.351,388.6-13.192.32-2974.17长期股权投资0.2925.0323.24214519662.77277-2.77132.56393.66375.14310.130.000.000.000.000.00在建工拉107.737.0129.6735110.595.303.213.21321无形资产31.4230.7425.6220.4915.37其他17.655.966.616.586.42其他非流动资产48.5018.7418.7418.7418.74の133.94206.32262.48352.59480.94320.50475.18498.58460.0436740-0.70-0830.52-0.52-0.521,18171,393.51,563.11848.722288133.24205.4926196352.07480.42短期倍款0.000.000.000.000.00所得税16.0823.7830.9641.6256.7928.90602065.0284.39107.52117.16181.7123099310.46423.63其他39.11107.0791.541188215129-0.571.02-1.3668.011672720321117.73182.57232.01311.82425.5019.031912550.05481长期应付款0.000.000.000.00其他0.00187187202120222023E2024E2025E19.033.784.421.229487.04171.05160.97205.1325587营业收入12.5353.97362131.5330.12%3.743242230.86-1.00EBIT14.20452035.0134.4636.42%股本86.9886.9886.9886.98EBITDA13.5845.0862.1830.3230.11%资本公积68127691.54691.54691.5422.1955.0727.0834.4036.46%322.75440.72621.38864.181,195.51,22241,402.11,643.51,973.063.4964.3563.9064.3765.12%1,181.71,393.51848.72228837.8338.11%35.5636.3438.11%ROE10.7916.5718.982155%ROIC37.3640.5236.3743.2756.52%202120222023E2024E2025E净利润117.16181.71230.99310.46423.63资产负债7.37%122710.3011.10%折旧掉销9.7113.9274.8186.7590.8512665.496.806.837.19-0.80-13.19-2324.1711.604.565.735.76-7187-7.5043.36-51.761380-99.10-41.0549.36-62.34应收账款周转单4.753874.584.584.58其它11.1192.185.50413649.761.711231.611.61161103.72103.65260.44342.88445.98总资产周转平0260.340.420.460.50-100.15-9980-100.0050.000.00长期投资0.00-34210.000.00每股收益2.102.673.584.89其他10.627.953.793.79每股经营现金流1.191.193.945.138953-126.06-96.2146213.79每股净资产12.5414.0216.0922.70债权融资30.39-17.1221.780.000.000.000.0078.3150.5039.7429.572167其他635.85-53.91-49.0366.05-90.018457.566.55.614.6762725-48.3968.54-9487EV/EBITDA5287448125.5119.0914.0863984-8760115.8328.1235489EV/EBIT56.7548.05328623.8416.77请务必阅读报告末页的重要声明