JKL(603806.SH)/]^_
`
JKL#23M2NOPAQRSTUVWXYZ[\
abcd;Iƒ2024M4e16f
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
ƒ"#$%&A()=>?@ABCDE
!"ffi$%25.94&'()%*+
,-./01%S0740522020001
Email%zengbiao@zts.com.cn
'()%23
,-./01%S0740522040004
Email%wupeng@zts.com.cn
VW%O5XYZ[\]56^_`ffibcde5ffifg2024h4i15jEkffi
*+,-
456(785) 1,864
9:56(785) 1,864
!ffi(&) 25.94
!;(78&) 48,356
9:!;(78&) 48,356
./012-3456fi8
10%!"#$%300
2023-04
2023-05
2023-06
2023-07
2023-08
2023-09
2023-10
2023-11
2023-12
2024-01
2024-02
2024-03
2024-04
0%
-10%
-20%
-30%
-40%
-50%
-60%
-70%
9:;<
FGHI
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-2
3.3%=KIL16.3%=DE+10.4pct=NE+3.2pctO
23;PQRFGHIJNEST23.3%=U,VW1XYZ4[\]^_`abcd*_efghiijkl=23Q4ijklL7.4%=NEem3.3pctM2Xnopqlrs*_eO
YZtu["vw9x=>yzo[[|+]~fixÄÅÇÉÑÖO2023;YZÜá["?@Bà204.8C=DE+21.5%=KIL14.6%=DEST1.0pct=âfiãå=?@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¨RÆÇÉÑÖ=78_`fiØ´cg±“ÜáoŒfi¥=µ¢]O›RcgÇ’=ªº>îP:æO
øtu¿¡ªv¬±=†ƒŸµ«»øOŒOV… tu¿¡=2023;?@Bà5.2C=DE+2.4%=KIL19.7%=DE+1.7pct=?@ÀYÃáçé1.2Cè=DE+4.5%O78ÇÉÕàDœ–—=23;“IÕàƒ‘’÷ô¨[ÿŸô⁄¤
…‹ô›ëffiflôLJ·‚ôRÆ…‹ëô„‰ÂÊÁ“[ËÈÇÉ=78*ÀYÃáâÍo[&ÎSÏÌëÓÔ±“˙ÒOVڌῡ=2023;?@çÛBà1.2C=DE+71.1%=KIL9.2%=DE+7.8pct=?@ÙıáçÛ1006ˆè=
DE+67.8%O˜¯=78Ùıáo[“IÕà˘˙… ôR˚…¸ÁO˝…˛ÇÉ=ˇ!"éMD§ROL$á%&'(P)9=?@*éçÛO
xƒ)&678+•Üá,-=–./0œ1=2ª]~oŒ3"=†ƒ±û!Ÿµ«éOD§=øtu¿¡4@56=ffi8AI9˝ô^:;<^Áo[=>†ƒƒOPCBo[ÑÖ=2ª78@ÇÉÕà±x“I=78ÀYÃáo[AB†ƒC«=eò78[Dø«»EO
FIGHIJnKL6G_7824-26;?@FGHIJ0M•23.9/28.6/33.3
CN=DE+29%/+20%/+17%=h¯÷ffifiPPE0M•20.3/16.9/14.5QOR
78SK
TUV=WXYZà[KLO
\]e^6YZÑÖ_¢GiM`aªbMÇÉÕàcd_¢GiMeyz*o[[|=•TOPCon£5ôHJT
£5ô0BB£5ôXBC£5ôŠá…˛£5ôçéè£5ÁøflÉeòêffiEë/ÅíOD§•®©]~£5ÑÖµ¢ÅŞ´î£578]
~oŒ=78ïE±“]~oŒfi¥=†ƒ±û!eCñóòôO
YZêëã!öA=“[·zR†ƒ±û!emO2023;78YZêëçÛé1.5CèÅÇ=DE«»22.7%=íì>îïñOõúYZêë“[`aôùûùü£5†°LemfiêëÑÖÄ–¢£Á§•=êëFIŒ˝.œST=)&-/¶[·zR†ƒem=FIŒ˝âfi¶ãO
øtu4[y78ßήx=†ƒeò©™«»O
ÀYÃáy… tu4[/UÕo[=2023;78ÀYÃáçÛé
1.2CèÅÇ=DE«»4.5%OD©;¨W>î£k… ÑÖSTÕkPCBo[«w"Ø©±A@SÙ=78AB«wÂ¥Oxƒ)&=ûÅü78ÇÉ®xµà8Y=“IÕàƒ‘’÷ô¨[ÿŸô
⁄¤…‹ô›ëffiflôLJ·‚ôRÆ…‹ëô„‰ÂÊÁ“[ËÈÇÉ=78ÀYÃáo[iÊHälWICÌë/|ÌëªÄºÑ
*ŸæR,Ö=âÍo[&VïEÎSÏÌëøoÓÔ±“˙ÒÕàO¿ûÅü=VAI9˝c¡’¬ô^:;<^ôøŒ¸†ƒâŒ
78SK
PÁø=o[=>êàS=78… tu["«»«˝.œOD§=78ïE»ßoŒ… =ªvÀÃÕ/*ÀYÃápFCCLôŒhcg*ÀYÃáoŒfi¥O
ÚŒtuo[ˇ!"é=±û!Ÿµ«»øO˝OÙıáo[öã
¯i*oŒJ"pÇÉ˙Ò=78ÚŒátu-Ùıáo[“IÕà
˘˙… ôR˚…¸Á/0O˝…˛ÓÔ=œ~ffi8oŒfi¥pÇÉ®x=†ƒ±û!emñ[LO¿~=ROL$á–&)x'(Po[e9=—“SÏÇÉ*”ä‘:–*éPçÛO
289:;<=>?@
2.1FIGH
’÷fi782024-2026;FIGH»AaSÿ’6
1ôYZÜá["678|ì“[,-g|=Ÿ⁄ô–./0œ1Ofi¤=’÷ÿ’24-26;?@AB28/33/38Cè=DE0M«»
25%/17%/14%Mÿ’‹\ffi›âE23;ãå=24-26;fi•9.1N/èMÿ’24-26;KILfi•15%O
2ôYZêë["6’÷ÿ’24-26;?@AB1.7/1.9/2.1Cè=DE
0M«»15%/10%/10%Mfl‡78·‚ffi›„0=‰õúVùûùü
£5†°Lem“êëÑÖ«wâfiST=’÷ÿ’ffi›âE23;
ÊÙ=24-25;fi•8.3N/èMÿ’24-26;KILfi•10%O
3ôÀYÃá["6õú78@ÇÉ®xµ¢AI9˝ô;<^Áø=o[=>=’÷ÿ’24-26;Bà«Áfi•50%Mÿ’24-26;KILfi
•24%O
4ôÙıá["6õúË["Vöã¯i˙Ò))ȱà*é"éffiΉŸ⁄cÏÂÌ=’÷ÿ’24-26;Bà«Áfi•50%Mÿ’24-26;KILfi•10%O
5ôYZ9…yÓ["6’÷ÿ’24-26;Bà«Áfi•5%M24-26;KILfi•50%O
!"3#%&./0,12345#678
2022A2023A2024E2025E2026E
EF 168.5 204.8 257.3 300.1 343.0
YoY 46.4% 21.5% 25.6% 16.7% 14.3%
lmno p6 142.3 174.9 218.7 255.1 291.6
qMK 15.6% 14.6% 15.0% 15.0% 15.0%
EF 13.4 13.3 14.5 15.9 17.5
YoY
p6 84.7% 11.8 -1.1% 12.0 9.2%
13.0 10.0% 14.3 10.0% 15.8
qMK 12.1% 9.5% 10.0% 10.0% 10.0%
EF 4.7 4.5 6.8 10.2 15.3
YoY
p6 4.2% 3.7 -2.5%
3.5 50.0%
5.2 50.0%
7.8 50.0% 11.6
qMK 20.4% 23.3% 24.0% 24.0% 24.0%
wxvEF 1.7 2.6 3.9
lmrs
tluv
78SK
YoY 50.0% 50.0% 50.0%
p6 1.3 2.0 2.9
qMK 24.0% 24.0% 24.0%
EF 0.5 0.5 0.5 0.6 0.6
YoY
p6 -28.3%
0.3 -5.8%
0.2 5.0%
0.3 5.0%
0.3 5.0%
0.3
qMK 47.4% 51.2% 50.0% 50.0% 50.0%
EF 1.6 1.6 1.8 2.0 2.2
YoY
p6 64.1% 1.2 -1.8%
1.1 10.0%
1.2 10.0%
1.4 10.0%
1.5
qMK 24.7% 30.0% 30.0% 30.0% 30.0%
EF 188.8 225.9 280.8 329.4 380.3
YoY
p6 46.8%
159.3 19.7%
192.8 24.3%
238.5 17.3%
279.5 15.4%
322.2
qMK 15.6% 14.6% 15.1% 15.2% 15.3%
lmyz[|
]~-6
ÄÅ
!"#$%$&'()*+,-.
2.2JnÇÔ
äE78Åü=’÷ÎÒUA["•YZÜá*¶[]/øtôãÛflÉpÙıøtO
’÷G_7824-26;0M?@A[Bà280.8/329.4/380.3CN=7824-26;0M?@FGHIJ23.9/28.6/33.3CN=f
