!"#$%&'()*+,-./01 [Table_Title] !"#$%&'() !"#$%25.94& '()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn [Table_Profit] *+,- 456(785) 1,864 9:56(785) 1,864 !#(&) 25.94 !;(78&) 48,356 9:!;(78&) 48,356 [Table_QuotePic] ./012-345678 <=>?@5ABC 9:;< [Table_Finance1] =>?@ABCDE 23 2022A 2023A 2024E 2025E 2026E D-EFG78&H 18,877 22,589 28,080 32,941 38,030 IJKyoy% 47% 20% 24% 17% 15% LMNG78&H 1,579 1,850 2,386 2,859 3,334 IJKyoy% -28% 17% 29% 20% 17% O5EPG&H 0.85 0.99 1.28 1.53 1.79 O5QR9S 0.01 -0.01 0.15 0.57 0.75 LTUEPK 11% 12% 14% 14% 15% P/E 30.6 26.1 20.3 16.9 14.5 P/B 3.5 3.1 2.8 2.4 2.1 VW%O5XYZ[\]56^_`abcde5#fg2024h4i15jEk# 备注：每股指标按照最新股本数全面摊薄 FGHI n 456789:2023;;<=2023>;?@AB225.89C=DE+19.7%=FGHIJ18.50C=DE+17.2%=KIL14.6%=DE-1.0pctM23Q4?@AB59.39C=DE+11.4%=NE-1.6%=FGHIJ4.19C=DE+827.9%=NE-23.3%=KIL16.3%=DE+10.4pct=NE+3.2pctO n 23;PQRFGHIJNEST23.3%=U,VW1XYZ4[\]^_`abcd*_efghiijkl=23Q4ijklL7.4%=NEem3.3pctM2Xnopqlrs*_eO n YZtu["vw9x=>yzo{{|+}~xÄÅÇÉÑÖO2023;YZÜá["?@Bà204.8C=DE+21.5%=KIL14.6%=DEST1.0pct=âäãå=?@çé22.5Cè=DE+70.2%O2023;YZêë["?@Bà13.3C=DE-1.1%=KIL9.5%=DE-2.6pct=?@çé1.5Cè=íì>îïñ=DE+22.7%O78o{{|ó>=ÄÅÇÉÑÖeòPOEÜáôEPEÜá/EPÜáôöõEVAÜáôúùEVAÜáôûüáô†°á¢YZêë£\OD§•¶ß®©™ ́p ̈≠ÆÇÉÑÖ=78_`äØ ́c∞±≤Üáo≥¥=μ¢∂∑∏≠c∞π∫=ªº>îΩ:æO n øtu¿¡ªv¬±=√ƒ≈∆«»ø∑≥OV... tu¿¡=2023;?@Bà5.2C=DE+2.4%=KIL19.7%=DE+1.7pct=?@ÀYÃáçé1.2Cè=DE+4.5%O78ÇÉÕàŒœ–—=23;“IÕà”‘’÷ô ̈◊ÿŸô⁄¤...‹ô›ëfiflôπ‡·‚ô≠Æ...‹ëô„‰ÂÊÁ≤[ËÈÇÉ=78*ÀYÃáâÍo{&ÎSÏÌëÓÔ±≤ÒOVÚ≥á¿¡=2023;?@çÛBà1.2C=DE+71.1%=KIL9.2%=DE+7.8pct=?@ÙıáçÛ1006ˆè=DE+67.8%O ̃ ̄=78Ùıáo{“IÕà ̆ ̇... ô≠ ̊... ̧Á∑ ̋... ̨ÇÉ=ˇ!"éMD§RO#$á%&'(Ω)9=?@*éçÛO n xƒ)&678+•Üá,-=–./0œ1=2ª}~o≥3"=√ƒ±û!≈∆«éOD§=øtu¿¡4@56=78AI9 ̋ô^:;<^Áo[=>√ƒ?∑PCBo[ÑÖ=2ª78@ÇÉÕà±x“I=78ÀYÃáo{AB√ƒC«=eò78[Dø«»EO n FIGHIJnKL6G_7824-26;?@FGHIJ0M•23.9/28.6/33.3CN=DE+29%/+20%/+17%=h ̄÷OäPPE0M•20.3/16.9/14.5QOR JKL#23M2NOPAQRSTUVWXYZ[\ JKL(603806.SH)/]^_` abcd;</=>I! 2024M4e16f [Table_Industry] -70%-60%-50%-40%-30%-20%-10%0%10%2023-042023-052023-062023-072023-082023-092023-102023-112023-122024-012024-022024-032024-04!"#$%300 !"#$%&'()*+,-./01- 2 - 1178SK1 TUV=WXYZà[KLO n \]e^6YZÑÖ_¢GiM`aªbMÇÉÕàcd_¢GiMe<qf¶ø_¢§ÁO !"#$%&'()*+,-./011 !"#$%&'()*+,-.$/01234567 n 78["U,0•g@/h=ijk1XYZtu4[/6YZÜápYZêë=μ¢lYÜáô†°ák0BBmnlXôocÜôpqÜôrsÜÁtulWYZ£5vwpxy*tuOk2X... tu4[/6ÀYÃáôFCCLpÀYUVá=tzÀYÃá{UÕOk3XÚ≥átu4[/6ÙıápRO#$áOYZÜá{78["UÕ∞|=2023;≈∆91%ABô≈∆90%KIJ=D§... tuôÚ≥átu["ˇ!}~9xiO !"1#2019-2023$%&'()* !"2#2019-2023$%&+,-)* !"#$%$&'()*+,-./0#23123456789(:; !"#$%$&'()*+,-./0#23123456789(:; n YZÜá,-='(Ω‹ıÄ`a ̋O2023;78YZÜáçÛé22.5CèÅÇ=DE«»70.2%OV2024;SÏ... ̨p£5flÉÑPÖlÎNÖ*ÜÍáû;=ø£5flÉävwtueAàâΩÑÖ=78%&'(Ωe9=äùã>yz*o{{|=•TOPCon£5ôHJT £5ô0BB £5ôXBC£5ôåá... ̨£5ôçéè£5ÁøflÉeòêOEë/ÅíOD§•®©}~£5ÑÖμ¢Åì ́î£578}~o≥=78ïE±≤}~o≥¥=√ƒ±û!eCñóòôO n YZêëã!öA=≤[·zR√ƒ±û!emO2023;78YZêëçÛé1.5CèÅÇ=DE«»22.7%=íì>îïñOõúYZêë≤[`aôùûùü£5†°LemäêëÑÖÄ–¢£Á§•=êëFI≥ ̋.œST=)&-/¶[·zR√ƒem=FI≥ ̋âä¶ãO n øtu4[y78ßήx=√ƒeò©™«»O Ø ÀYÃáy... tu4[/UÕo{=2023;78ÀYÃáçÛé1.2CèÅÇ=DE«»4.5%O ́©; ̈W>î≠k... ÑÖSTÕÆPCBo[«w"Ø∞±A@S≤=78AB«w≥¥Oxƒ)&=ûÅü78ÇÉ®xμà∂∑=“IÕà”‘’÷ô ̈◊ÿŸô⁄¤...‹ô›ëfiflôπ‡·‚ô≠Æ...‹ëô„‰ÂÊÁ≤[ËÈÇÉ=78ÀYÃáo{∏π∫älWICÌë/|ÌëªÄºÑ*ΩæR,Ö=âÍo{&VïEÎSÏÌëøoÓÔ±≤ÒÕàO¿ûÅü=VAI9 ̋c¡∫¬ô^:;<^ôø≥ ̧√ƒ≈≥0%10%20%30%40%50%60%70%80%90%100%20192020202120222023!"#$!"%&'!($)*$+,-./01230%10%20%30%40%50%60%70%80%90%100%20192020202120222023!"#$!"%&'!($)*$+,-./0123 !"#$%&'()*+,-./01- 4 - 1178SK1ΩÁø=o[=>ê∆S=78... tu["«»« ̋.œOD§=78ïE»ßo≥... =ªvÀÃÕ/*ÀYÃápFCCLôŒhc∞*ÀYÃáo≥¥O Ø Ú≥tuo{ˇ!"é=±û!≈∆«»ø∑ ̋OÙıáo{öã ̄i*o≥J"pÇÉÒ=78Ú≥átu-Ùıáo{“IÕà ̆ ̇... ô≠ ̊... ̧Á/0∑ ̋... ̨ÓÔ=œ~78o≥¥pÇÉ®x=√ƒ±û!emñ{LO¿~=RO#$á–&)x'(Ωo{e9=—“SÏÇÉ*”ä‘:–*éΩçÛO 2 89:;<=>?@ 2.1 FIGH n ’÷ä782024-2026;FIGH»A◊Sÿ∫6 n 1ôY Z Ü á [ " 67 8 |ì ≤ [ ,-∞ |=Ÿ⁄ô– ./0œ 1Oä ¤=’÷ÿ∫24-26;?@AB28/33/38Cè=DE0M«»25%/17%/14%Mÿ ∫ ‹ \ O › â E23;ãå=24-26;fi•9.1N/èMÿ∫24-26;KILfi•15%O n 2ôYZêë["6’÷ÿ∫24-26;?@AB1.7/1.9/2.1Cè=DE0M«»15%/10%/10%Mfl‡78·‚O›„0=‰õúVùûùü£5†°Lem“êëÑÖ«wâäST=’÷ÿ∫O›âE23;Ê≤=24-25;fi•8.3N/èMÿ∫24-26;KILfi•10%O n 3ôÀYÃá["6õú78@ÇÉ®xμ¢AI9 ̋ô;<^Áø=o[=>=’÷ÿ∫24-26;Bà«Áfi•50%Mÿ∫24-26;KILfi•24%O n 4ôÙ ı á [ " 6õúË["Vöã ̄iÒ))ȱà*é"éÍΉŸ⁄cÏ≥Ì=’÷ÿ∫24-26;Bà«Áfi•50%Mÿ∫24-26;KILfi•10%O n 5ôYZ9...yÓ["6’÷ÿ∫24-26;Bà«Áfi•5%M24-26;KILfi•50%O !"3#%&./0,12345#678 2022A 2023A 2024E 2025E 2026E lmno EF 168.5 204.8 257.3 300.1 343.0 Yo Y 46.4% 21.5% 25.6% 16.7% 14.3% p6 142.3 174.9 218.7 255.1 291.6 qMK 15.6% 14.6% 15.0% 15.0% 15.0% lmrs EF 13.4 13.3 14.5 15.9 17.5 Yo Y 84.7% -1.1% 9.2% 10.0% 10.0% p6 11.8 12.0 13.0 14.3 15.8 qMK 12.1% 9.5% 10.0% 10.0% 10.0% tluv EF 4.7 4.5 6.8 10.2 15.3 Yo Y 4.2% -2.5% 50.0% 50.0% 50.0% p6 3.7 3.5 5.2 7.8 11.6 qMK 20.4% 23.3% 24.0% 24.0% 24.0% wxv EF 1.7 2.6 3.9 !"#$%&'()*+,-./01- 5 - 1178SK1Yo Y 50.0% 50.0% 50.0% p6 1.3 2.0 2.9 qMK 24.0% 24.0% 24.0% lmyz{| EF 0.5 0.5 0.5 0.6 0.6 Yo Y -28.3% -5.8% 5.0% 5.0% 5.0% p6 0.3 0.2 0.3 0.3 0.3 qMK 47.4% 51.2% 50.0% 50.0% 50.0% }~- EF 1.6 1.6 1.8 2.0 2.2 Yo Y 64.1% -1.8% 10.