JKL(601865.SH)/^_`
a
JKLMNIƒ#OPQRFS+/TAUVWX24YZ/[\]U
bcde;Iƒ2024Y4f8g
ƒ"#$%&'()=>?@ABCDE !"ffi$%29.27& 23 2022A 2023A 2024E 2025E 2026E
'()%*+ m-nop78&q 15,461 21,524 25,822 33,628 40,674
rstyoy% 77% 39% 20% 30% 21%
,-./01%S0740522020001 uvwp78&q 2,123 2,760 3,852 5,179 6,394
Email%zengbiao@zts.com.cn rstyoy% 0% 30% 40% 34% 23%
x5nyp&q 0.90 1.17 1.64 2.20 2.72
x5Yz9[ 0.08 0.84 2.10 2.28 2.77
'()%23 u|]nyt 15% 12% 15% 17% 17%
,-./01%S0740522040004 P/E 32.4 24.9 17.9 13.3 10.8
P/B 4.9 3.1 2.7 2.2 1.9
Email%wupeng@zts.com.cn
~k%x5ÄÅÇÉÑÖ56ÜáAffiŠRãå5ffiçé2024è4ê3Iníffi
*+,-
456(785)2,351
9:56(785)1,899
!ffi(&) 29.27
!;(78&) 68,823
9:!;(78&) 55,586
./012-3456fi8
!"#
$%300
30%
20%
10%
2023-03
2023-04
2023-05
2023-06
2023-07
2023-08
2023-09
2023-10
2023-11
2023-12
2024-01
2024-02
2024-03
0%
-10%
-20%
-30%
-40%
-50%
9:;<
1DEFGHIJKL%MNffi$?OPQR<=STUV?OW'XY
Z[\]^
2DEFG`IJKLabFcd%
-efghiRZ[jkil^
FGHI
4562024738319:;<=>3@ABC1200t/dDAEFGH
IJKLMNfiPQRST:UVWXYZ[\H]^20237_:IJ`aPbc20600d/e:ffighD*1AEjP:klIJ`aPbc21800d/eH
)m>3nopq3AErstukvwx9yz8400d/e[|x]247~mFGjPH£Ä:IJÅxÇÉ]ÑÖjÜáàKLMNAEâä]ãsDá@åKLMNPC:T@çéèêë*íÄYZ[\H
ì[îïñóòôW:KLMNffiõúùH247KLûü[\Q†°7¢|o:
£§•¶lß7®©™´+¨ÉÆõ+ØÜ™¯±b ¥µ:÷)KLMNPbfiPéœVª247Pbºe[,§æ:|oø7ì[îï¿¡¬◊:/0ffi•Wb
«»…è:¡ffiõ ÀÃÕŒHœ–—Üffi:]^4839:3.2mmKL”‘M
Nffiõ26.25’/¬:÷¶1Ÿ2.94%⁄2.0mmMNffiõ18.25’/¬:÷¶1Ÿ12.31%:Q©¤‹KLMN›fi®©H
fl†)m6
v1[‡÷)·‚„:ø7ì[îïQ†ñó:¤‰KLMNffiõ|oHVªÃ eÊÁffiõ|oWãâäÈÍffiõTÎWÏtÌÓÔQWÏ≈æ:T@çñóKLMN®©Ò¬H
v2[‡IJ·‚„:klPbÚÛ÷)lÙ:)mDëjPQıˆ˜ì¯:
¤êIJ«˘⁄£§:1X˙˚ðø˛+AEˇ!Ã"#¤‹+$%ı&'(
)*:+,á-⁄£Ä:IJ.QíÄPb˙˚:/íÄMNffiõ+Q@01ffi:Q†T@礋®©23H
®©|45jÜ67689÷)ì[Q†ñó:;<=>/?@?89 335 394 512 619 @ABC 120 139 181 220
D, 2,001 2,355 3,063 3,700 EFBC 302 352 458 554
GH!" 0 0 0 0 IJBC 597 694 895 1,083
KLMN!" 2,602 3,075 3,935 4,712 OPBC 483 468 397 346
MN!"G) 16,833 20,907 29,016 37,966 QCRSTU -78 -31 -49 -53
KLVWX! 512 512 512 512 !"RSTU -52 -22 -26 -33
VWYZX! 101 101 101 101 [\]S^N1_ 1 -1 -1 0
`a!" 15,115 13,824 12,661 11,616 X!1_ 28 24 22 24
bcde 1,616 1,696 1,766 1,826 KL1_ 167 160 140 140
fg!" 3,280 3,053 2,849 2,666 /0&' 3,051 4,254 5,720 7,062
KLhMN!" 5,525 5,586 5,634 5,673 /0i12 5 4 4 4
hMN!"G) 26,149 24,772 23,524 22,394 /0ijk 4 4 4 4
!"G) 42,982 45,679 52,541 60,360 &'lm 3,052 4,254 5,720 7,062
nWo9 1,914 0 0 0 pq: 289 402 541 668
3?45 914 1,054 1,343 1,591 r&' 2,763 3,852 5,179 6,394
3?89 4,520 5,213 6,643 7,866 stYuT_ 3 0 0 0
>19v 0 0 0 0 wxy[zr&' 2,760 3,852 5,179 6,394
GH#$ 129 155 202 244 NOPLAT 3,200 4,276 5,538 6,707
KL3?9 103 103 103 103 EPS[|]~Y7ŠÅ1.171.642.202.72
Ç*ÉÑWÖhMN#$ 1,253 1,253 1,253 1,253
KLMN#$ 352 359 403 443 ÜáOPàâ
MN#$G) 9,185 8,138 9,947 11,499 ()*+20232024E2025E2026E
VWo9 6,655 6,655 6,655 6,655 6Väã
3?$å 3,756 3,756 3,756 3,756 /012çVâ 39.2% 20.0% 30.2% 21.0%
KLhMN#$ 1,095 1,195 1,195 1,195 EBITçVâ 47.7% 33.6% 29.5% 21.1%
hMN#$G) 11,506 11,606 11,606 11,606 wy[zr&'çVâ 30.0% 39.6% 34.5% 23.5%
#$G) 20,691 19,744 21,553 23,105 é&äã
wxy[zpèêZ_ 22,215 25,860 30,912 37,179 ë&â 21.8% 23.3% 23.4% 23.5%
stYuZ_ 76 76 76 76 r&â 12.8% 14.9% 15.4% 15.7%
pèêZ_G) 22,291 25,935 30,988 37,255 ROE 12.4% 14.9% 16.7% 17.2%
#$íYuZ_42,98245,67952,54160,360 ROIC 11.5% 14.5% 16.3% 16.9%
ì$äã
î.Mï%®©:™7£ !"#$â 48.1% 43.2% 41.0% 38.3%
()*+20232024E2025E2026E $PZ_à 65.8% 49.6% 41.5% 34.5%
ñ/óNî.M 1,967 4,947 5,369 6,507 MNàâ 1.8 2.6 2.9 3.3
î.1_ 5,078 6,059 7,185 8,230 òNàâ 1.6 2.3 2.6 3.0
D,ôö 395 -354 -707 -638 /õäã
ñ/ú31ôö 334 -1,091 -2,007 -1,802 l!"ùûâ 0.5 0.6 0.6 0.7
ñ/ú3?ôö -164 833 1,719 1,470 3189ùûüt 54 57 54 56
KLôö -3,676 -499 -821 -754 3?89ùûüt 92 88 83 84
X!óNî.M -5,826 -335 -337 -334 D,ùûüt 47 40 38 39
!7jk -5,275 -301 -313 -322 †Y°¢[£Å
YZX! -18 0 0 0 †Y1_ 1.17 1.64 2.20 2.72
KLVW!"^§ -533 -34 -24 -12 †Yñ/î.M 0.84 2.10 2.28 2.77
•!óNî.M 7,002 -2,478 -523 -472 †Yr!" 9.45 11.00 13.15 15.81
o9ç= 1,703 -1,914 0 0 ¶Sàâ
Y&;&ßj? -944 -1,090 -1,251 -1,433 P/E 24.9 17.9 13.3 10.8
Yu•! 6,039 0 0 0 P/B 3.1 2.7 2.2 1.9
KLôö 204 526 728 961 EV/EBITDA 79 66 55 48
!"#Wind$%&'()*+
FGƒ"ij#
67 ].
N^67 SÎ |o_`6~12a8b¿¡£ocd2eŸf]15%â1
ëQ |o_`6~12a8b¿¡£ocd2eŸf]5%~15%(æ
QQ |o_`6~12a8b¿¡£ocd2eŸf]-10%~+5%(æ
gQ |o_`6~12a8b¿¡£ocd2ehf]10%â1
÷)67 ëQ |o_`6~12a8b¡£ocd2eŸf]10%â1
2i |o_`6~12a8b¡£ocd2eŸf]-10%~+10%(æ
gQ |o_`6~12a8b¡£ocd2ehf]10%â1
,j6673dcklm˙9)*6~12a8bIJNffivn÷)2e[¿¡£ocd2e*¿¡YZ\»Ho2ANYZâpq3002eccd⁄DrsYZârsÃ2vt¡uvwx3*[nrsyY2evt¡yYwx3*[ccd⁄z[YZâ|]~&©2Ä2eccd:ÅNYZâ3Ç5002enÉÑÖÜŠw2eccdvàQ].*âÄ[H
Ø"ø$%
2äãåNçQ¯IJvâWéèRÂIJ”[+Q2ÄãåêëíìîïñóW*ãåjÜòô)"ÜõHÂklöìÂIJ*õúùûHÂIJ'ñbü†°†¢Âkl/£ocõúH
Âklc¶ÂIJäo§•°ï¶cWß*I®Ü\±ƒ:õ›rI&:Õ¥'™µ5∆rï
