国金证券公司点评2020202120222023E2024E2025E2020202120222023E2024E2025E023601107108138931,622n.a.72.8%57.3应收款项01340-17-37-65-10117315383n.a.7.2%7.5%7.5%867430442458毛利042194607961.2529941.2001.3351.4892,320n.a.92.8%92.5%92.5%感资产22.828%88.00-15000n.a.0.44841211655395480-124-172-24433.9%7.0%9010.2%18.3%n.a.25.0%20.0%109141923-1215-10-20-3420120728661675销售收入4.0%11.17.4530.75研发费用-18-13-8-20-26-412591.2011.616n.a.n.a.3%3.0%31700-30-27112294560908应付款项5323284875n.a.47.3%59.1%其他流动负债427152326181517251221376398n.a.n.-2.0%-1.9%000000000000301001525354065101310102441,1761,3191,5772.084-15.7%-23.6%1.71.1106144158158158-22-9152319587943未分配利润-23-271053488561665n.8.64.2564.2%68.3%69.7%0000营业外收支00002591.20121-22150319587943n.a68.3%0-7-16-29472020202120222023E2024E2025En.a5.5.0%-22143304558896n.a-0.0389931.91835245.66200000n.a.11.1119.96113.16718.283-22-4143304n.a.0.4610.7701.85936145.95060.5%0.0000.00000000.3200.3500.600n.a.19.25%26.76%30.97%2020202120222023E2024E2025En.a.n.a.18.78%25.95%29.92-22-414330455889n.a.n.an.a.17.7325.53%29.81%000002136主营业务收入增长率n.n.a.11173%57.32%-18-10-10EBIT增长率n.a.n.a.n.a.1649062.15%-2549-66n.a.n.a.n.a.60.675-20111520-6.77%363.819.32%32.98%39.32%资本开支-129400000n.a.n.a.36.036.036.0227825381010n.a.310.2300.0300.0300.0-7865-119-39040n.a.n.a.243.6250.0250.0250.001,0080000n.a.n.a.126.970.1197.3126.5300其他0-4650-78.85-73.03-46-50-8613.34.6-6.1-19.3-32.8-36.10596103807305.912.45%3.37%2