国联证券位万元2021A2022A2023E2024E2025E2021A2022A2023E2024E2025E货币资金12111097143218202185管业收入5427331365233327955175547299591149营业成本43859910311734207261176112160191税金及附加722184257387570681营业费用4143536375其他762386577管理费用939712114417219802148267835744284财务费用●36-3545长期股权投资78145145145145资产减值损失3-11-12141149135122公允价值变动收益00010投资净收益2400无形资产4847454239他711其他推流动资产83865419170400481351428379Q346￥311营业外净收益00023302576305839194595171400481000所得税0西603317606145340409其他1751754768089680000050566210131568187661453404090000100000其他1111112021A2022A2023E2024E2025E11121212成长能力517673102515801888营业收入182%352%198%少数股东权益00000EBIT-61.4%293.4%131.1%161.7%198%522519519519519EBITDA-228.2%1220895.4%139.0%188%资本公积702693693693693归母净利润39.3%1388.5%63.9%134.6%202%留存收益590691821112814961814190220332339270819.1%18.3%24.5%25.7%25.9%23302576305839194595净利率1.1%12.1%14.6%ROE4.7%7.1%14.5%15.1%现金流量表ROIC4.2%12.0%36.1%39.7%2021A2022A2023E2024E2025E净利润689145340409资产负债22.2%26.1%33.5%40.3%41.1%2322232324流动比率3.9322.62323财务费用3635-45-553.42.6221.818-8-74-110-203-111营运资金变动30-10415549381.315373.7其它44371372161272.423303.059-60315381356总资产周转率0.20.40.6资本支出855长期投资19000.0020308其他-8541870.10.60.70.774329-1每股净资产3.53.94.5520000股权融资9-3000614.341.325210.789其他2791418-18-132014EV/EBITDA337.538.615.54333256334389365EV/EBIT(80.353218.06.34.6请务必阅读报告末页的重要声明