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2020202120222023E2024E2025E2020202120222023E2024E2025E45525441115218342724.1%3.941.5%25.5%16.8%应收款项581-990-1,269-1,364-1,735-2,100-2,40510199913316176.4%81.7%662612182177182187毛利3063393066291.0581,2521,00776152059687823.621.118.3%26.6感资产55.35.5%26215.8%1520.4-2-87770.20.3%0.3%501,1841,6559672,02620-51-6583-95-11129.340.50.3%5147.1销售收入3.2%3.935%3.2%3.2%3193324125025866的6-102-115-147-178-2081,8311417702323426销售收入5.2%6.4%6.9%645%73.84.2%研发费用02-2-3-3-30.10.10535613517053215180118390581726应付款项22125028433840846816.6%11.2%16.5%其他流动负债1241091932316-19-26-26-31-26345412478619771752-0.5%1.2%00为000046143744444745031003458739161,0631,2191,2021.9652,2272.6093,1022.11.452002602602602602603091951243725597088761,136,51801123.8%12.1%7.4%15.8%18.8%20.4%00营业外收支-61-212228430424819312337356171012.0%18.9%20.5%63-49-3093-140-1782020202120222023E2024E2025E25.4%25.5%25.0%25.0%1851442804215330.9260.5540301.07716182.048000009.5307.5598.56610.03311.931185144944210.0001.2161.0762.2463.1983.82814.3%0.1000.2800.0750.1500.1500.1509.71s7.33%4.71s12.57%17.17%2020202120222023E2024E2025E5.08%3.238.5110.99%12.370144942804215317.26%0000001190241318386主营业务收入增长率4149%25490-719918EBIT增长率-16.52%-34.09%229.749.02%24.93%0795-6.32-22.17%-35.03%199.1450.21%26.6131669.20%26.10%13.38%12.45%资本开支-229-501-462-719628428产力-595456001617442.0151.5133088835.328.926.628.028.028.0-812-417-711-62054641.00.040.040.04000000094.890.0170.7178.0174.016580035-117其他-2-10-138-6-21.95-4.35-146742-13813-33-34.89.44.615.119.027.5-200-11417839115.32%30.75%31.55%32.31%31.85%27.93%2
转换为Word/PPT