三季报点评：业绩相对承压，多元赛道布局有望赋能
JKLffi(003022.SZ)/^_
`a
JKLffiNO;Iƒ#2P9fiQRSTUVWXYZ[\]
bcde;Iƒ2023f11g8h
ƒ"#$%&'()=>?@ABCDE !"ffi$%19.58& 23 2021A 2022A 2023E 2024E 2025E
'()%*+ m-nop78&q 7,581 8,157 6,877 9,634 11,234
r]syoy% 28% 8% -16% 40% 17%
,-./01%S0740522020001 tuvp78&q 1,091 866 506 1,009 1,298
Email%zengbiao@zts.com.cn r]syoy% 70% -21% -42% 100% 29%
w5nxp&q 0.82 0.65 0.38 0.76 0.97
w5yz9[ 0.95 0.99 3.05 2.01 1.90
'()%23 t|bnxs 17% 12% 7% 12% 13%
,-./01%S0740522040004 P/E 24.0 30.2 51.7 25.9 20.1
P/B 4.1 3.8 3.6 3.2 2.8
Email%wupeng@zts.com.cn
]~%w5WÄÅÇÉL56ÑÖÜffiŠUâä5ffiãå2023ç11é7Inêffi
FGHI
*+,-
./012-3456fi8
!"#$
%&300
20%
10%
2022-11
2022-12
2023-01
2023-02
2023-03
2023-04
2023-05
2023-06
2023-07
2023-08
2023-09
2023-10
2023-11
0%
-10%
-20%
-30%
-40%
-50%
-60%
9:;<
1DEFGHIJKLffi%NOEVA
PQRST-ULVWHXYZ[<
=\]^
2DEFG_IJKLffi%EVAPQ
ffi$`a+LVWb-cęYefUgh<=-iTjkl^
456789:2023;<=>?23Q1-3@ABC49.36D?EF-23.1%?GHIJK4.04D?EF-48.0%?LJM17.5%?EF-5.7pctNOQ3BC17.29D?EF-30.3%?PF+6.0%?GHIJK0.78D?EF-75.6%?PF-56.2%?LJM19.5%?EF-7.9pct?PF+2.9pctQ
456(785) 1,336
9:56(785) 307
!ffi(&) 19.58
!;(78&) 26,150
9:!;(78&) 6,005
RB0S6
78T<=UGHIJKEFVW?X,Y2023;EVAZ[\]VW^_?
`abFcdef?2022;EVAZ[ghijk\]l2.13mn/o?2023;1-10pghijk\]1.46mn/o?qfiVWs31%Q
78OQ3GHIJKPFVW?X,YtuvwxyztuvwMPF[|
2.8pct]15%~@ÄÅÇCÉ^_zQ21.6D?Q30.3D~Q
ÑÖ)Ü6
áàâä6
z1~EVAZ[fiåçté,3;@è?1ë.í;EVAìîåïqfiñó?òôöõúéùîûüt†°qfi¢£?§•üe)ÜEVA¶é]ßñÖqfi®©?™1´¨78¿JïÆQ
z2~•Ø?78∆±:ßPOE0"?‡¥µ‚30mo/;POE˘¬z(t
10mo!ªt20mo~?ź(tüe;2025;µæøåQøå)?78
¿¡ñEVA¬POEôö◊ƒúåk?î«»… ÀÃÕ?îŒ780œQ
–åk˘¬øå—“?ñÖ”‘24;î’62mo/;UHMWPE!3000o/
;÷抟⁄!10mo/;‹-4mo/;PLA!1mo/;æ[›fifl˘¬øå?™(‡fiÑ78åk·‚?[|„‰¿JÂgQ
¿JüʬøÁËÈ6ÍÎôöÏ0\]xy?Z[¿JÌAÓÔVW?êÒV
´780œ?üe23-25;@AGHIJK0Úl5.1/10.1/13.0DnzTüÊÛ
11.3/15.0/18.9D~?EF-42%/+100%/+29%?ÙTı\fiˆPE0Úl51.7/25.
9/20.1˜?V¯]˘î°˙ËÈQ
˚¸[˝6Ï0éùiÄütN˛ˇ ÀŸ!Nè"#$ú\]xyNåï™ÑiÄütflQ
¿JüÊ&
!"#$% ®©:™7£ &'% ®©:™7£
()*+ 2022 2023E 2024E 2025E ()*+ 2022 2023E 2024E 2025E
,-!. 2,413 5,682 8,769 11,693 /012 8,157 6,877 9,634 11,234
3145 27 23 32 37 /067 6,508 5,765 7,598 8,694
3189 174 147 205 239 :.;<= 59 41 65 77
>?89 183 162 214 245 @ABC 48 41 57 65
D, 662 586 773 884 EFBC 411 351 491 573
GH!" 0 0 0 0 IJBC 331 282 393 449
KLMN!" 239 201 282 329 OPBC 116 185 160 163
MN!"G) 3,698 6,801 10,274 13,427 QCRSTU -4 -2 -3 -3
KLVWX! 0 0 0 0 !"RSTU -12 -1 -1 -1
VWYZX! 31 31 31 31 [\]S^N1_ 1 3 3 4
`a!" 7,700 7,279 6,897 6,550 X!1_ 2 7 13 7
bcde 991 1,071 1,141 1,201 KL1_ 189 380 300 300
fg!" 1,207 1,346 1,471 1,583 /0&' 860 598 1,181 1,520
KLhMN!" 427 425 422 420 /0i12 6 4 4 4
hMN!"G) 10,357 10,152 9,962 9,786 /0ijk 8 5 7 9
!"G) 14,054 16,953 20,236 23,212 &'lm 858 597 1,178 1,515
nWo9 2,015 800 800 800 pq: -16 84 153 197
3?45 150 130 168 189 r&' 874 513 1,025 1,318
3?89 662 575 742 832 stYuT_ 8 8 15 20
>19v 20 17 24 28 wxy[zr&' 866 506 1,010 1,298
GH#$ 60 2,751 3,776 4,316 NOPLAT 992 673 1,164 1,460
KL3?9 56 56 56 56 EPS[|]~Y7ŠÅ0.650.380.760.97
Ç*ÉÑWÖhMN#$ 421 421 421 421
KLMN#$ 121 116 153 175 ÜáOPàâ
MN#$G) 3,504 4,865 6,141 6,816 ()*+20222023E2024E2025E
VWo9 2,630 3,677 4,724 5,771 6Väã
3?$å 0 0 0 0 /012çVâ 7.6% -15.7% 40.1% 16.6%
KLhMN#$ 547 647 647 647 EBITçVâ -31.0% -19.6% 71.1% 25.4%
hMN#$G) 3,177 4,324 5,370 6,417 wy[zr&'çVâ -20.6% -41.6% 99.6% 28.6%
#$G) 6,681 9,189 11,511 13,233 é&äã
wxy[zpèêZ_ 6,936 7,320 8,265 9,499 ë&â 20.2% 16.2% 21.1% 22.6%
stYuZ_ 437 445 460 480 r&â 10.7% 7.5% 10.6% 11.7%
pèêZ_G) 7,373 7,764 8,725 9,979 ROE 11.7% 6.5% 11.6% 13.0%
#$íYuZ_14,05416,95320,23623,212 ROIC 7.8% 6.1% 9.0% 9.8%
ì$äã
î.Mï%®©:™7£ !"#$â 47.5% 54.2% 56.9% 57.0%
()*+20222023E2024E2025E $PZ_à 76.1% 71.4% 75.5% 76.5%
ñ/óNî.M 1,316 4,077 2,690 2,535 MNàâ 1.1 1.4 1.7 2.0
î.1_ 1,564 1,347 1,818 2,100 òNàâ 0.9 1.3 1.5 1.8
D,ôö -61 76 -186 -111 /õäã
ñ/ú31ôö 119 53 -118 -69 l!"ùûâ 0.6 0.4 0.5 0.5
ñ/ú3?ôö 314 -110 212 114 3189ùûüt 8 8 7 7
KLôö -621 2,712 965 502 3?89ùûüt 27 39 31 33
X!óNî.M -1,798 -432 -426 -431 D,ùûüt 35 39 32 34
!7jk -1,928 -446 -445 -444 †Y°¢[£Å
YZX! 0 0 0 0 †Y1_ 0.65 0.38 0.76 0.97
KLVW!"^§ 130 14 19 13 †Yñ/î.M 0.99 3.05 2.01 1.90
•!óNî.M 557 -376 823 820 †Yr!" 5.19 5.48 6.19 7.11
o9ç= 901 -168 1,047 1,047 ¶Sàâ
Y&;&ßj? -377 -323 -438 -545 P/E 30.2 51.7 25.9 20.1
Yu•! 139 0 0 0 P/B 3.8 3.6 3.2 2.8
KLôö -106 115 214 318 EV/EBITDA 50 54 39 34
!"#Wind$%&'()*+
FGƒ"ij#
ËÈ '.
ı(ËÈ )* üt+,6~12-p.qfiEt/0212Ô—15%@è
î° üt+,6~12-p.qfiEt/0212Ô—5%~15%(u
°ñ üt+,6~12-p.qfiEt/0212Ô—-10%~+5%(u
3° üt+,6~12-p.qfiEt/0214Ô—10%@è
Ï0ËÈ î° üt+,6~12-p.fiEt/0212Ô—10%@è
º5 üt+,6~12-p.fiEt/0212Ô—-10%~+10%(u
3° üt+,6~12-p.fiEt/0214Ô—10%@è
676ËÈ30l>89:9)*6~12-p.78ı\z:Ï021~qfiEt/021*qfi˛ˇ&AQźAı˛ˇ@;<30021l/0Nì<=˛ˇ@<=æ2z>fi?@AB3*~:<=C˛21z>fiC˛AB3*~l/0NDE˛ˇ@F`GHJºI21l/0?Jı˛ˇ@3K50021:LMNO„‰21l/0zPñ'.*QØ~Q
Ø"ø$%
ºRSTıUñó78z@VVW˘X78˙~YñºISTZ[\]^_`ab*STøÁcd0"Á]Q
X>8c¶X78*defwQX78i`§gChCiX>81jÅldeQ
X>8/;X78ÄÅklh_mlbn*7oÁú:@p¯kÁú?qrsst*klu%?Æùvw!dux7&?yzi[|]~