!"#$%&'()*+,-./01 [Table_Title] !"#$%&'%( !"#$%95.25& '()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn [Table_Profit] )*+, 456(785) 136 9:56(785) 136 !#(&) 95.25 !;(78&) 12,937 9:!;(78&) 12,927 [Table_QuotePic] -./01-234567 <=>?@5ABC 89:; 1 DEFGHIJKLMNFG%OPQRSTUVWXYZ[\]^ [Table_Finance1] <=>?@ABCD 23 2022A 2023A 2024E 2025E 2026E _-`ab78&c 3,703 6,390 9,049 11,449 13,535 defyoy% 53.3% 72.6% 41.6% 26.5% 18.2% gRhb78&c 44 345 654 836 1,026 defyoy% 195.6% 676.6% 89.5% 27.8% 22.7% i5`jb&c 0.33 2.54 4.81 6.15 7.55 i5kl9m -1.82 5.88 4.89 5.92 6.99 gno`jf 2% 12% 20% 21% 21% P/E 291.2 37.5 19.8 15.5 12.6 P/B 5.2 4.6 3.9 3.3 2.7 pq%i5rstuvw56xyz{|U}~5#Ä2024Å4Ç25É`Ñ# pq%i5rstuvw56xyz{|Ö EFGH n 45672023889:2023;8<=>?63.90@ABC+72.6%ADEFGH3.45@ABC+676.6%AIGJ18.1%ABC+5.7pctK23Q4<=>?29.97@ABC+107.6%AL C+103.6%AD E F G H1.88@ABC+229.3%AL C+216.4%AIGJ19.9%ABC+6.7pctALC+2.5pctM n 456720248NO9:24Q1<=>?18.14@ABC+122.5%AL C-39.5%ADEFGH1.54@ABC+297.2%ALC-17.9%AIGJ20.8%ABC+7.3pctALC+0.9pctM24Q1PQRSTUAV,WXYZ[\]^_`=abcGdeM n ;f7g+hijklmdnA\]P"opq=rsM Ø tuvwxyz{A|}~ÄhiÅÇnÉÑÖZ[\]ÜáJàeâänAXYZ[\]ãåÅÇàeM45çé7gèêëíìëîïñ}óAòô;föõúWÑÖ>ùûüA<=Z[\]P"ÅÇ6xM20238<=Z[\]?†36.0@ABC+124%A°¢7.6GWABC+129%K£§\]?†20.6@ABC+26%A°¢9.4GWABC+30%M\]P"íA<=•Y?†32.3@A•Y¶C57%ABCàe6.4pctM Ø thijkyz{A45;fß®i©™7g ́ ̈≠ÆØ∞±™ÑÖ≠Æ≤≥wxA¥Nμjk\]hi∂∑A<=20238\]IGJ18.9%ABCS6∏π0∫AªíZ[\]IGJ20.0%AB C+5.6pctA£ § \ ] I G J16.9%ABC+6.2pctM n ºΩxæ:ø¿24Q1¡A45|¬^_68@AªíZ[\]59@√ƒC238¡o ̈23@Ao≈64%∆A £ § \ ]8@Aª«1@Míìë»zëîïñ... uvãåÀäÃA45ÕŒòôXYß®Aœò»z–—ÑÖ“”|íì‘’÷òôGW◊\]ß®¥NμÿŸ⁄}¤‹ãåA^_›æ<=¥NμopAfifl45PQocM n ‡GT·‚„‰Â◊:ÊÁ45uvËwÈÍhÎë^_ÅÇopAÏÌÓÔ45PQAT“4524-268<=DEFGH0Ò6.5/8.4/10.3√çT·Ú24-2585.3/6.6@∆ABC+90%/+28%/+23%A⁄çÛÙıõPE0Ò20/16/13ˆAy ̃ ̄o ̃ ̆Â◊M n ̇ ̊à ̧:ãå ̋ÖTUKuvwx ̋ÖTUë ̨ˇ ̈!K"#$Ù%&bñM IJK#24Q1L@MNOPQRSTUVWX IJK(688408.SH)/YZ[\ ]^_`:;/<=H! 2024a4b25c [Table_Industry] -40%-30%-20%-10%0%10%20%30%40%2023-042023-052023-062023-072023-082023-092023-102023-112023-122024-012024-022024-032024-04!"#$%300 !"#$%&'()*+,-./01 ‡GT·q !"#Wind$%&'()*+ !"#$%&'%()*+20232024E2025E2026E()*+20232024E2025E2026E,-!.1,9542,7663,5004,138/0126,3909,04911,44913,5353145115162206243/0675,2337,4109,37411,08131891,1081,5691,9852,346:.;<=19263338>?89153217275325@ABC191265328380D,1,7582,4893,1483,721EFBC206286355411GH!"1,0391,4721,8622,201IJBC170236293339KLMN!"1,6632,1392,5682,941OPBC7182524MN!"G)6,7509,34211,68113,715QCRSTU-111-50-50-50KLVWX!0000!"RSTU-58-37-48-48VWYZX!11111111[\]S^N1_-2-4-3-3`a!"9299569901,031X!1_7251616bcde131211281341KL1_14201718fg!"147133121110/0&'4137619731,195KLhMN!"198197196195/0i120110hMN!"G)1,4151,5071,5981,688/0ijk1111!"G)8,16510,84913,28015,403&'lm4127619731,194nWo96021,0591,3431,385pq:671061361673?452,0432,8353,5144,071r&'3456558371,0273?891,3131,8232,2602,618stYuT_0111>19v0000wxy[zr&'3456548361,026GH#$7711,0921,3811,633NOPLAT3526708581,048KL3?956565656EPS{|}~Y7ÄÅ2.544.816.157.55Ç*ÉÑWÖhMN#$6666KLMN#$254334397445ÜáOPàâMN#$G)5,0457,2048,95710,214()*+20232024E2025E2026EVWo9878787876Väã3?$å0000/012çVâ72.6%41.6%26.5%18.2%KLhMN#$219266266266EBITçVâ861.0%85.7%28.1%22.1%hMN#$G)306352352352wy[zr&'çVâ676.6%89.5%27.8%22.7%#$G)5,3517,5569,30910,566é&äãwxy[zpèêZ_2,8023,2813,9564,822ë&â18.1%18.1%18.1%18.1%stYuZ_12131415r&â5.4%7.2%7.3%7.6%pèêZ_G)2,8153,2933,9704,837ROE12.3%19.9%21.1%21.2%#$íYuZ_8,16510,84913,28015,403ROIC14.0%19.5%20.2%20.8%ì$äãî.Mï%!"#$â65.5%69.6%70.1%68.6%()*+20232024E2025E2026E$PZ_à32.5%43.0%42.9%36.0%ñ/óNî.M798665803950MNàâ1.31.31.31.3î.1_4347629521,143òNàâ1.01.01.01.0D,ôö-1,000-731-660-573/õäãñ/ú31ôö-615-535-469-401l!"ùûâ0.80.80.90.9ñ/ú3?ôö1,3321,3011,1169153189ùûüt45535658KLôö648-132-137-1343?89ùûüt72767879X!óNî.M-534-162-169-169D,ùûüt87103108112!7jk-156-183-183-182†Y°¢{£ÅYZX!-8000†Y1_2.544.816.157.55KLVW!"^§-370211413†Yñ/î.M5.884.905.916.99•!óNî.M174310100-143†Yr!"20.6324.1529.1335.50o9ç=28145728442¶SàâY&;&ßj?-49-300-388-471P/E37.519.815.512.6Yu•!12000P/B4.63.93.32.7KLôö-70153204286EV/EBITDA92534335®©:™ ́£®©:™ ́£®©:™ ́£ d !"#$%&'()*+,-./01- 3 - 1145∫Â1EF!"ef# Â◊ '. Û(Â◊ )† TUºΩ6~12∏*+ƒıBU,-2./≈|15%ÑÓ o ̃ TUºΩ6~12∏*+ƒıBU,-2./≈|5%~15%(0 ̃› TUºΩ6~12∏*+ƒıBU,-2./≈|-10%~+5%(0 1 ̃ TUºΩ6~12∏*+ƒıBU,-2.2≈|10%ÑÓ 3PÂ◊ o ̃ TUºΩ6~12∏*+ıBU,-2./≈|10%ÑÓ í4 TUºΩ6~12∏*+ıBU,-2./≈|-10%~+10%(0 1 ̃ TUºΩ6~12∏*+ıBU,-2.2≈|10%ÑÓ 56:Â◊3-Ò97678)*6~12∏*+45ÛÙ√93P2.∆ƒıBU,-2.*ƒıuvq=MªíAÛuvÑ:;3002.Ò,-K<=>uvÑ=>h2√?ı@ABC3*∆9=>Du2.√?ıDuBC3*∆Ò,-KEFuvÑGHIJGíK2.Ò,-AïÛuvÑ3L5002.9MNOPQR2.Ò,-√S›'.*TY∆M d !"#$%&'()*+,-./01- 4 - 1145∫Â1 !"#$%&íUVWÛX›Y45√ÑnZ[ ̄i45 ̆∆\›íKVW]^m_`abcd*VW„‰efP"‰%Mi97göi45*¤‹hiMi45 ̋bjk?l?mi97noªÒ¤‹M11i97,pi45ÖªqrlasÒdt*4ˉ$9<}uq‰$Avwxyz*qr{∫A|å}~ë¤{‘4&AÄ ̋ÅÇÉÑ=Ö*Üá9àâMi45|åä ̋ãVåçté*-è4‘êë4Aíi97í*‰$ëáìëT·îvw97ïñ4Ë67ó*òôAd®böóuëMi45ıi97õútéd| ̋6°ùû*ü†nD°Ô°A„‰zõ⁄¢3£6ƒõ*§<9Ô°Mi97õ•*‰$ë–\ëáìëtéÖ¶·ßàö®¤‹y©Ê(iA ̋™hÇÉ„‰ë ́ ̈ëb“9≠"*ÆØ∞yòAAi45 ̋±97í*+≤ıÆØ∞yòAD°ÇÉ≥ãMi97íõ2*„‰Ö¥"d® ̋ÿR∏¤‹A ̋™h¤‹μlefòAM11uv› ̇ ̊A„‰ã∂∑M|ÇÉü∏nAi45 ̋ıÇÉljhii97í*ÇÉ+≤õπ∫*ÇɪºΩÇÉæÇM11„‰zõ6áA| ́ ̈øc*ü∏nAi45Öªi4