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”。
国金证券扫码获取更多服务公司点评附录：三张报表预测摘要2020202120222023E2024E202562020202120222023E2024E2025E2,3232441268344272210.1%25.2%应收款项423642776871-1,826-2,086-2,051-2,799-3,25431730235642949078.7%81.6线77.5%77.3%526276351376387398毛利4696326508229641,5211.5781.9661.8172,1492,43118.4%23.622.7%229%感资产59.%56.15248.7-10-13-10-12-14-1713330.5%4%0.40.1,0331,5941,8982,0882,266-13-18-18-20-25-3033.436.7%4247.44610.5%0.70.70.70.7%0.7%156152141139137135-142-123-129-139-177-2111,0181,2351,7672,07122594.8%4.8%4.9%53.3%51.3%49.5%研发费用85-81-8895-130-1602,8134,9163.7%3.2%3.3%142151140127180215246234388384474545应付款项63364968172700103810.6%9.214.5%13.3%13.112.9%其他流动负债%71102-14910-24-248288808859251681,355-00.7%260000-10000109153670669000001,0581,5541,5931,8372,02419001,4941,6552,0372,1522.4302,7513.4%0.0%141185185185185254249414362450521未分配利润7748931441,367,645196611.0%9.715.412.5%12.412.4%99142142142142营业外收支-2-7004.91625224241736245052110.9%9.5%12.4%-29-32-54-632020202120222023E2024E2025E11.6线13211.412.023137031934591.4591.3927831.7192.1352.4711>13010.60511.70711.03211.59613.09114.821213293193964590.6760.3891.7492.2182.7883.2808.9%7.7%12.3%10.9%10.9%0.4500.5000.5500.5180.6440.74513.76线11.89%16.1614.82%16.312020202120222023E2024E2025E8.107.00%8.21%8.99%9.33%2232103703193964512.29%10.38%11.3213.07173400911212435.1110.071716472337EBIT增长率83.00%-4.77%65.84%23.52%14.97%-243-1363966.44-4.25%67.28%-3.1115.77%632341051560615.63%10.82%32.69%4.14%13.39%11.53%519-401300产力030026.131.932.337.036.035.0257350049.249.555.158.056.055.0-38-401-300-30036740.039.038012131799098.698.094.287.869.257.560435其他-138-153-175-11.0-0.49-7.02%-13490-250-100-14018.026.7-40.317.819.622.645269-24211416637.38%37.62%41.64%40.99%41.67%41.17%来源：公司年报、国金证春研究所2
转换为Word/PPT