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2020202120222023E2024E202562020202120222023E2024E2025E01352032886141,20516.5%26.830.925.0%应收款项16180241292348-1,100-1,467-1,889-3,007-3,65235225945339945356.2%65.364163.5%84216224200220毛利8151.0051.3601.7292,1186851.0531,1522,32343.8%35.7%34.7%35.9%36.7%感资产39.032.9%42%42.7%.5-17-20-28-34-43706410.8%0.9%1,0641,0841,1951,295-471-505-538-66380847.%44240.8%34222.2%15.8%14.2%14.0519820321723024396-119-131-170213-2421,2331,3974021,5441,6171,718销售收入4.9%5.2%4.5%4.5%42%50.9%研发费用-55-7495-118-1443,172.62.5%2.5%47253048320800223115314523692872应付款项3764914335698345.0%10.9%13.8%其他流动负债161161254309-9111,0101,1811421,0301,0051,2020.3%0.9%0.3%-0.2%1301371371371371001627252221000001,1561,1981,3071,19211641,3591111118731.1351,4912,6680.3%129129129129278170341536703884未分配利润46146964099750321747.414.915.3%1113131313营业外收支-4-3-8-3-327416733353370088114.0%7.3%11.5%14.8%-32-13-31-48-65-822020202120222023E2024E2025E11.5%7.69.32421543024856357991.8671.1653432.473323840720006.6326.7498197.60210.18413.6002423014856357992.6303.6943076.3486.9167.70212.3%10.4%0.0000.00000001.0001.0001.00028.15%17.2726.57%32.54%31.80%29.942020202120222023E2024E2025E11.9657.24%12.28%17.99%20.01%19.772421543048563579913.4416.1125.73%29.2104000131501131562683%922151422EBIT增长率-48.52%173.64线66.46%32.26线26.02%181441762460.95%30.92%25.76%341478499121.75%2.99%17.9117.76线27.25%资本开支-3-331260-288214-260产力0-11526.628.322.722.021.521.09991106.776.068.860.055.055.0-348-322-251-293-25969.353.847.446.045.044011900172.5161.5118.799.484.972.-183-274-2080其他-252-161-146-13943.79%-23.776-206-97-435-354-13937.65.535.620.5124.7-79.768959457.19%57.56%53.23%44.20%2
转换为Word/PPT