首页行业分类金融证券证券2023-04-26-国元证券-久祺股份-久祺股份22年年报及23年一季报点评:业绩短期承压,长期增长势能不改
PDF

2023-04-26-国元证券-久祺股份-久祺股份22年年报及23年一季报点评:业绩短期承压,长期增长势能不改

十****73页1.1M

下载文档
/3
全屏查看
2023-04-26-国元证券-久祺股份-久祺股份22年年报及23年一季报点评:业绩短期承压,长期增长势能不改
还有 3 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 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”。
GUOYUAN SECURITIES20220222023E20222023E2024e2025E1780.431517.541675.051811.152042.853709.752376.052783.103442.204137.69现金65371534.52710.72626.65715.913241.042054.302402.202968.023562.96690.04318.25586.02693.33营业税金及附加2.322.523.273.8741.3810.46224225.31154.19157.26133.5622.8847.2731.4641.2850.8429.5131.2337.5043.68210.38187.13143.18208.17237.3618.0122.1015.5716.4817.3916204369.92300.63323.72316.0216.507.3026.8245.78150.29221.15235.19281.07296.76-0.66-0.700.720.000.000.002639.930.871.02-1.35123.29114.59154.30194.59198.5012.7110.3911.1610.9010.9946051.905.9869.8182.02246.76212.93227.11273.1422.3954.6520.9116.6816.244463.793.683.721930.721738.691910.242092.22339.620490.430.270.310.37849.8655589667.66747.75874.6的250.74215.97230.63276.51332.78.006263.133.9145.5350.7156.0766.01512.48200.92283.25330.07404.20205.21167.09179.92220.45265.76337.37348.70381.28414.020.7-0.98-1.183.463.342.99205.21167.86180.74221.43267.950.000.00EBITDA272.0028.10318.5738.43.463.342.991.060.850.931.141.33853.32559.22670.15750.39877.65520551.2350.2549.06194.24194.24194.24194.24194.2420222023E2025E533.71583.71583.71583.71583.71307.86343.64411.72513.50634.1962.31-35.9517.13236820.201077.391127.411188.851291.581412.9033.56-13.7120.2720.611930.721738.691910.242092.222339.6230.91-18.207.67225121.0112.6313.5413.7820222023E5.536.436.4271304.96202.08137.02301.3519.0514.8915.2017.1418.96205.21167.09179.92220.45265.7668.7732.7357.6949.4957.788.7413.9222.2316.50-67.997.3026.8246.7844.2032.16358737.51-12.71-10.39-11.16-10.90-10.990.041.220.520.47-224.81205.3435.53-120.18-27.002.092.732512.349.79-3.02-23.192.223.571.8521457.74-258.81-76.13-18.9966.8445.672223523123.232.481.301.531.721.870.110.050.006.564.547.029.10-213.14-23.874.247.505.769.929.689.7044289-128.71-130.35-144.96-193.116260.520.261.060.861.140.001.571.041.548.560.000.005.555.806.126657.27459.050.000.000.00-6471-134.97-127.22-145.-193.37P/E17.9821.9920.4213.77379.815372126.2189.26P3.273.102862.61EV/EB ITDA10.3117.6的11.317.04请务必阅读正文之后的免责条款部分