还有 4 页未读 ，您可以 继续阅读 或 下载文档
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”。
国金证券公司点评单击或点击此处输入文字。2020202120222023E2024E2025E2020202120222023E2024E2025E5677851.201712385558849981,13246.7%38.4%22.5%19.4应收款项61137168201-186-274-458-515-602-679711323158.4%47.0%其他流动资产1431129129129毛利201292327530679850流动资产2743241,0431.1741,323销售收入51.9%51.641.650.7%53.26.02535.31.0%27.625.7%-1-2-20000.40.20.0.20.20.27689061,6182,4733,3234,1877-11-1372.85565.4%71.90.8%0.7%80.8810121523-25-39-63-76非流动资产78093389824634,3295.9%50%64.574.3-1-2-2-2-3-312734.760.450.30.20.20.2841996221,2991,939172261278466600756应付款项327044.5%35.5%46.9%54617488-7-11-10-22-37-581553237414031031.9%2.0%1.2%2.923158458400000101831831830020003833879071,5082,207,8711756718710342,2752,9520.61.10.7150150200200200200167268283459578713117296451692996,37043.2%47.2%36.143.9%45.2%000000-20001.25716626627645957871335.2543.9%-4370-115-145-1782020202120222023E2024E2025E25.8%25425.0%25.0%25.0%1231992063444345341.0231.3271.0311.7192168000005.5965.80410.17011.3741289214.7621231992064341.5112.1181.2473.45931563.5732.0%35.126.3%33.9%35.0%0.0000.0000000.5160.6500.80218.41011511812020202120222023E2024E2025E11.715.8%09.1%9.212319920634443453412.%16.5%10.0%10.3%0001051601973833.122713517546.351.7%b28.26.0%2819113-1442.361.267%.123.2%181249692631791154.5%19.25133.28.6线21.7-570-231900-814013-1,0634390036.523.832.132.32.1321其他55512.312.217.117.117.117.1-569-2339-80940.940.440.440.440.430601008000623.8473.5674.801.952.32415856641他-139-186-2408.8%8.7%47844649140123.223.521.616.313.09032711413436.330.8%39.9%49.3%来源：公司年、国金证研究所2
转换为Word/PPT