民生证券MINSHENG SECURITIES南网科技(688248)/电力设备及新能源公司财务报表数据预测汇总2022A2023E2024E2025E主要财务指标2022A2023E2024E2025E营业总收入17905076761611014成长能力(%)营业成本1259376256528215营业收入增长率29.20183.6050.0544.61营业税金及附加9152333EBT增长率28.06181.8064.8147.63销售费用81193244308净利润增长率43.82144.4364.6746.92管理费用125305419584盈利能力(%)研发费用121264396573毛利率29.6625.8825.7925.41EBIT1865238621273净利润率11.499.9110.8711.05财务费用-35-21-27-34总资产收益率ROA5.578.9611.0312.11资产减值损失-9净资产收益率ROE7.9516.6322.4926.33投资收益0000偿债能力2185368841299流动此率3.252.071.881.78营业外收支322速动比率2.731.631.44135利润总额2215388861301现金比率1.771.010.900.85所得税3558资产负债率(%)29.9446.1550.9453.98净利润2065038281216经营效率归属于母公司净利润2065038281216应收账款周转天数78.4568.0066.0064.00EBITDA2405869031317存货周转天数1172180.0078.0076.00总资产周转率0.521.091.16126资产负债表（百万元）2022A2023E2024E2025E每股指标（元）1841256333624555每股收益0.360.891.472.15应收账款及票据38994113701923每股净资产4.595.356.528.1850132198288每股经营现金流0.541.531.862.7040481612021702每股股利0.130.300.490.72其他流动资产6957929001045估值分析流动资产合计3380524370339512PE1154719长期股权投资0000PB9.17.86.45.1固定资产128127125124EV/EBITDA91.0536.0722.6114.63无形资产42424242股息收益率(%)0.300.711.181.73非流动资产合计316370473529资产合计36965613750610042短期借款050100150现金流量表（百万元）2022A2023E2024E2025E应付账款及票据505175225803675净利润2065038281216其他流动负债53673010591512折旧和摊销54634044流动负债合计1041253337395337营运资金变动28274145213长期借款00经营活动现金流30486610491524其他长期负债66588484资本开支85-132-115-98非流动负债合计66588484投资-588000负债合计1107259038235421投资活动现金流-673-95-11598股本5655655655650000少数股东权益0000493850股东权益合计2589302336824621筹资活动现金流75-234负债和股东权益合计36965613750610042现金净流量.4447217991193资料来源：公司公告、民生证券研究亮预测本公司具备证券投资咨询业务资格，请务必阅读最后一页免责声明证券研究报告