24Q1业绩靓丽，海外市场多点开花

J2.K(605117.SH)/UVWX J2.K#24Q12LMNOPQ34RIST YZ[\;</=>Iƒ2024]4^25_ ƒ"#$%&'()=>?@ABCDE !"ffi$%89.36&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn 232022A2023A2024E2025E2026E c-def78&g5,9567,48011,28714,24017,042 [\hyoy%42.9%25.6%50.9%26.2%19.7% ijkf78&g1,5171,7912,3932,9883,521 [\hyoy%162.3%18.0%33.6%24.9%17.8% l5dmf&g3.534.165.566.958.19 l5no9p5.124.844.996.447.62 iqrdmh37%34%36%34%30% P/E25.321.515.612.510.6 P/B9.57.35.64.23.2 st%l5uvwxyz56[|]~vQÄÅ5ffiÇÉ2024Ñ4Ö25Idáffi *+,- FGHI 45672023889:2023;8<=>?74.80@ABC+25.6%ADEFGH 17.91@ABC+18.0%AIGJ40.4%ABC+2.4pctK23Q4<=>?11.54@A BC-38.7%ALC-19.4%ADEFGH2.23@ABC-62.3%ALC-26.9%AIGJ40.0%ABC-7.7pctALC+3.9pctM 456(785) 430 456720248NO9:24Q1<=>?18.84@ABC-9.6%ALC+63.3%A 9:56(785) 430 DEFGH4.33@ABC-26.5%ALC+94.4%AIGJ36.3%ABC-6.7pctA !ffi(&) 89.36 !;(78&) 38,432 9:!;(78&) 38,432 ./012-3456fi8 !"#$%&300 20% 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% -20% -40% -60% -80% -100% 9:;< 1DEFGHIJ-5K%J-5K%LMNOPQRS+TLUVWX 2DEFGHIJ-5K%Q2YRLZ[\Q-]^6_`abX LC-3.7pctM PQRS:T1U23Q4DEFGHLCVWXYAZ,[\]^_`aLCbcAdefghijklmMT2U24Q1DEFGHLCmn.oAZ,p1Uqr\stuvwxyz[|e]~sÄAÅÇ`aÉÑÖAQ1`aÜ8.2áęK2Uâäãjåçéèêëí_n]~mnABìîïñóXòôöGõúK3UGù?ûsüéèÖ†jkJLCXYM °¢yz£§•¶A]^_P"ß®Z,sÄRM20238]^_P"<=?û4 4.3@ABC+12.0%AIGJ52.3%ABC+4.1pctM45©™•¶g¨|ÆØ] ~A“±®V:¥yzA[|°¢yzA£§fivf»ägªAºfÙætøv¿ ¡v¬›vƒÖ‘yzA20238<=`a89áęA«»ÅÇ]^_41áęv…  ]^_21áęvÀÃ]^_27áęMÕŒºfœ–?ûÜ39.9@A—C75%A «»tøv¬›v¿¡vƒÖyz0“D13.3/3.4/2.2/1.6@T©‘’÷¸ÿ6` *UM XŸ⁄¤|‹AÅÇ›fi‘P"flÅÇ]^_‡B6·M20238ÅÇ›fi‘P" <=?û8.8@ABC+965.4%A<=IGJ33.9%M‚„45‰V⁄¤ÂÊ:¥A 45|·›fi‘P"AÁË©BÈÍ]~AmÎÏc¨kÅÇvÌc¨kÅÇvÌcÓÔPÅÇvÕÅ@‘ºfAflÅÇ]^_ºf‹ÖÒÚA<=P"ÛÙ6·M ıˆ·˜:›¯˘˙v˚XY¸èk¨˝ÅDzˇå9JmnA!ü›"©“¿º $*T&]~Astuv»svtø‘k¨˝ÅÇ]~¢'A45m(7)°¢yzA!ü*+w,yz[|A45ÅÇP"V˜<=ÛÙ6·MBìA… -+ÀÃ]^_Kü£A‘’¬›vƒÖ/0"]^_]~*sÄAde¿¡À]yz12/45ºf34+,¡À]yzV˜56AV˜[788N2ß®°srM öGÑ9fl˛ˇS::;<=P>?@ÍAyzBCADEXF45PQAÑl4524-268<=DEFGH0“D23.9/29.9/35.2@T(Ñ9G24-25834.4/46.8@UABC+34%/+25%/+18%AH(fffi/óPE0“D15.6/12.5/10.6JA 45RS K£LMû”S:M BCmO:]~©eÑÖKyz|·©eÑÖK>?üPK‰QRffiSTè‘M öGÑ9U !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 2,978 4,494 5,670 7,697 /012 7,480 11,287 14,240 17,042 3145 10 15 19 23 /067 4,457 6,967 8,870 10,766 3189 561 847 1,068 1,279 :.;<= 57 85 105 123 >?89 18 28 36 43 @ABC 278 411 509 597 D, 754 1,179 1,501 1,821 EFBC 239 353 436 512 GH!" 0 0 0 0 IJBC 436 645 798 936 KLMN!" 3,611 4,505 5,198 5,856 OPBC -214 -6 -16 -46 MN!"G) 7,932 11,067 13,492 16,720 QCRSTU -10 -15 -12 -13 KLVWX! 0 0 0 0 !"RSTU -50 -29 -40 -35 VWYZX! 0 0 0 0 [\]S^N1_ 3 -2 -11 -3 `a!" 1,724 1,696 1,681 1,677 X!1_ -121 -20 -20 -20 bcde 288 368 438 498 KL1_ 51 38 44 41 fg!" 200 237 271 302 /0&' 2,098 2,802 3,499 4,123 KLhMN!" 674 709 737 759 /0i12 0 1 0 0 hMN!"G) 2,885 3,011 3,127 3,236 /0ijk 2 2 2 2 !"G) 10,817 14,078 16,619 19,955 &'lm 2,096 2,801 3,497 4,121 nWo9 2,423 3,088 2,602 2,423 pq: 305 408 509 600 3?45 854 1,308 1,632 1,941 r&' 1,791 2,393 2,988 3,521 3?89 837 1,282 1,600 1,903 stYuT_ 0 0 0 0 >19v 0 0 0 0 wxy[zr&' 1,791 2,393 2,988 3,521 GH#$ 191 288 364 435 NOPLAT 1,608 2,388 2,974 3,482 KL3?9 34 34 34 34 EPS[|]~Y7ŠÅ4.165.566.958.19 Ç*ÉÑWÖhMN#$ 496 496 496 496 KLMN#$ 336 401 472 531 ÜáOPàâ MN#$G) 5,170 6,896 7,198 7,762 ()*+20232024E2025E2026E VWo9 300 300 300 300 6Väã 3?$å 0 0 0 0 /012çVâ 25.6% 50.9% 26.2% 19.7% KLhMN#$ 116 216 216 216 EBITçVâ 17.5% 48.5% 24.6% 17.1% hMN#$G) 416 516 516 516 wy[zr&'çVâ 18.0% 33.6% 24.9% 17.8% #$G) 5,586 7,412 7,714 8,278 é&äã wxy[zpèêZ_ 5,231 6,666 8,905 11,678 ë&â 40.4% 38.3% 37.7% 36.8% stYuZ_ 0 0 0 0 r&â 23.9% 21.2% 21.0% 20.7% pèêZ_G) 5,231 6,666 8,905 11,678 ROE 34.2% 35.9% 33.6% 30.2% #$íYuZ_10,81714,07816,61919,955 ROIC 31.2% 34.5% 35.6% 33.1% ì$äã î.Mï%®©:™7£ !"#$â 51.6% 52.7% 46.4% 41.5% ()*+20232024E2025E2026E $PZ_à 63.7% 61.5% 40.6% 29.4% ñ/óNî.M 2,081 2,144 2,771 3,277 MNàâ 1.5 1.6 1.9 2.2 î.1_ 1,712 2,551 3,144 3,656 òNàâ 1.4 1.4 1.7 1.9 D,ôö 111 -425 -322 -321 /õäã ñ/ú31ôö 40 -271 -193 -187 l!"ùûâ 0.7 0.8 0.9 0.9 ñ/ú3?ôö -371 899 641 612 3189ùûüt 27 22 24 25 KLôö 588 -610 -500 -484 3?89ùûüt 80 55 58 59 X!óNî.M -1,724 -440 -377 -367 D,ùûüt 65 50 54 56 !7jk -705 -254 -261 -267 †Y°¢[£Å YZX! 0 0 0 0 †Y1_ 4.16 5.56 6.95 8.19 KLVW!"^§ -1,019 -186 -116 -100 †Yñ/î.M 4.84 4.99 6.44 7.62 •!óNî.M -178 -188 -1,218 -882 †Yr!" 12.16 15.50 20.71 27.15 o9ç= 1,408 665 -486 -179 ¶Sàâ Y&;&ßj? -610 -1,085 -1,327 -1,527 P/E 21.5 15.6 12.5 10.6 Yu•! 0 0 0 0 P/B 7.3 5.6 4.2 3.2 KLôö -976 232 595 824 EV/EBITDA 65 45 36 31 !"#Wind$%&'()*+ FGƒ"ab# 45RS S: V. fWS: Mû ÑÖıˆ6~12XYZ[/BÖ\]2^_˚[15%d` s£ ÑÖıˆ6~12XYZ[/BÖ\]2^_˚[5%~15%(† £V ÑÖıˆ6~12XYZ[/BÖ\]2^_˚[-10%~+5%(† a£ ÑÖıˆ6~12XYZ[/BÖ\]2^b˚[10%d` =PS: s£ ÑÖıˆ6~12XYZ/BÖ\]2^_˚[10%d` »& ÑÖıˆ6~12XYZ/BÖ\]2^_˚[-10%~+10%(† a£ ÑÖıˆ6~12XYZ/BÖ\]2^b˚[10%d` cd:S:3]D9e67f)*6~12XYZ45fffiTg=P2^U[/BÖ\]2^*[/yzU=M«»Afyzdh‹3002^D\]K°ijyzdij˘2Tk/‡lmn3*Ugijoy2^Tk/oymn3*UD\]K¸ÿyzdpqrsG»¡2^D\]A,fyzd3t5002^guvÜwxÚ2^D\]TyVV.*z–UM Ø"ø$%