首页行业分类金融证券证券2023-05-09-国元证券-埃斯顿-埃斯顿2022年报及2023年一季报点评：自有品牌业绩亮眼，长期成长可期
私信

热门文档

相关合集

快递最后一公里配送模式

2026-08-1124份文档

钻石/天然钻石/培育钻石

2026-08-10134份文档

足球产业/体育赛事

2026-10-3139份文档

租车

2026-08-1143份文档

PDF

2023-05-09-国元证券-埃斯顿-埃斯顿2022年报及2023年一季报点评：自有品牌业绩亮眼，长期成长可期

2023-05-12忧***83页1.18M

下载文档收藏文档
请阅读并同意免责条款
违规举报用手机查看分享文档 转换为Word/PPT
下载文档
/3
全屏查看
2023-05-09-国元证券-埃斯顿-埃斯顿2022年报及2023年一季报点评：自有品牌业绩亮眼，长期成长可期
还有 3 页未读 ，您可以 继续阅读 或 下载文档
下载文档 继续在线阅读
下载提示文本预览
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 SECURITIES20220222023E2024E20212022202E2024E2025E3562.23433.735344.836567.308041.253020.385050.846514.068328.45现金718.291251.0g1475.171751.432037.542567.094218.375440.961249.331826.302313.9114.7021.9827.2735.7445.4537.84320453.1182.70278.44302.46378.81475.53613.53525999.6613.16173.63337.94383.33609.74729.57891.14833.511130.491315.682274.02236.54307.58350.2340213429.231255.941253.92124级.791312.251445.5527.9283.0179.4184.223427.873766.913244.613343.253437.78-3.82-18.32-60.57941452.5761.8063.342.0555.4014.6018.2122.57713.56792.82841.56870.878.54-2.371.27499.00544.3058.30553.61560.93144.6124.83347.51555.39825.872121.182393.641837.071885.271942.64238324.31241524.196990.108250.648583.449910.5511479.03业外支出2.386.243063.544.112558.343317.863134.143713.914232.24166.06262.91368.59576.06845.94859.0581428798.5581383808.849.2080.0542.0974.54127.62491.86838.43980.171297.831656.8715687182.86326.50501.52718.331207.431665.151602.151826.5434.8316.5523.2136.2753.271550.441852882111.072400.412749.15122.03165.3046525665.061036.961430.091668.091962.152306.86EBITDA272.19542.80760.751047.31513.484327944298438.26442.300.190.350.540.774108.775180.745245.216114.317041.39292.03295.94319.1535.43858.64859.12869.12869.12859.122022022023E202E2025E1268.461221.981221.981221.981221.98548.1069464971.851383.821970.0720.3328.4930.1528.9727.852589.302773.963025.083440.814028.949.2069.3141.9459.826990.108250.648589.449910.5511479.03-4.7535.2882.3753.4042.9532.5433.85349235.2434.67202120222023E4.047.147.99311.5227.06350.71167.27230.334716.0013.5216.51156.87182.86326.50501.52718.33ROIC(%4.565.569.1011.7814.3799.66118.67116.28125.94137.2227.9283.0179.0179.4184.2258.7862.7961.0761.7061.34-8.542.37-1.2754.6153.5851.9650.4049.1590.62-387.39-288.60-492.11-674.511.391.351.711.771.87-550127.54118.78-47.44-34.421051.011.271.291.33-706.82-262.04347.54-165.00-173.35116.56283.162.23112.00113.000.480.510.78604.8971.61-278.730.0731.134.083.893.983.94146392.7371.00-23.93-2.224693.86361494.52253.87222.82219.2322866-44.77-157215.325.040.140.190.350.540.7-61.82238.0029406344.710.030.190.2728370.480.000.002.983.193.964.64758.67-46.48.000.00-459.36-387.74-85.55-120.43P/E167.37122.8167.3443.9030.7171.4615.3853279224.09276.26P/B7.896.755.945.0779.8340.0328.5620.75请务必阅读正文之后的免责条款部分213