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2020202120222023E2024E202562020202120222023E2024E2025E9746702,1161,8752.214-1.5%14.215.7%14.2应收款项154183211241-2,473-2,424-2,617-3,106-3,593-4,09453261665173482090167.2%63.6线62962.9%1.2871,182777801807814毛利1,1871.1821.5011.8312,1212,4292,6023,6163,5924,0534,65132.432.8%36.4%37.1%37.2感资产71.9%74270.523-27-32-37-4235490.60.5%0.7%0.7%5036438391,044225-440-553-730-908-1,040-1,1741720.5%21.2%21.0%12.0%15.317.7%18.218.022433734的394435475-123-131-154-185214-2457451,0151,2571,5091.7401,951销售收入3.6%3.7%3.8%30.0%研发费用-105-130-137-168-194-2222.9%3.4%00221352452538635746应付款项1,3871,3134871,676,9222,22313.5%9.810.9%11.111.4%其他流动负债2233243193593901516-3281,7161,5362,0331,9962,2822,614-0.4-0.5%00-702563471471471471-1-101,7191,5482,5062,4702,7563,0392661.9732,3663.03610.0%5.2%5.5%5.3%156156156156156520334487565682804未分配利润9011,1941530,9352,4129.311.8%11.5%11.9%12.3%0000营业外收支-2-4-32-1-1-151833045556468180314.2%9.111.9%-69-103-1212020202120222023E2024E2025E14.0%5115.115128338647957968227441.8124763.063369743590000012.64613.22215.17016.80619.39422.4454282834806797.7401.0943.9313.8836.0027.27011.7%7.9%9.7%10.5%1.0001.2000.6000.9221.1131.31221.70%13.70%16.32%18.22%19.0619.422020202120222023E2024E2025E11.60%7.83%9.40%9.99%10.344282833864795796820.75%15.42%15.93%00000189174210260主营业务收入增长率35.161418199015731415-24-190-16-2144.38%28.57%18.90%1816线17.44%702-283164214-33.81w36.3124.13%17.90517161360693645.79%-2.02%1355%13.98%资本开支-307-425303-4114314616-23-7-711.212.48.613.013.013.0141131364171.186.488.085.0820-704-312-386-40233.543.750.250.052.055.003-71028.054.264.361.558.354.600750-220其他-365-2-167-193-224-110.33-84.3-12762-458-193-224-32.7-21.4-111.9155.5-356.8-94.1136-154-2383424B442.80%51.43%48.42%47.58%2
转换为Word/PPT