2023/5
2023/7
2023/9
2023/11
2024/1
2024/3
!"#$%&PLUS'()*+,-./012
3456789:;<=>?@/&AB?2024C4D28E
FGHIJKLJM Z[\]NOPQ
!"#$%&'()*+,$S0740522020001Email$zengbiao@zts.com.cn!"#$-ƒ'()*+,$S0740522040004Email$wupeng@zts.com.cn!"#$/01'()*+,$S0740522080002Email$zhubr@zts.com.cn!"#$23ƒ'()*+,$S0740522100005Email$zhaoyp02@zts.com.cnNOPQ 456783579(:5;(<=)49,7339(>?5;(<=)41,856
&A-RSTUfiW Ø"#$%&7(
10% )*300
0%
-10%-20%-30%-40%-50%
XY?@ GH Cffi (=) EPS PE PEG JK
2023A 2024E 2025E 2026E 2022 2024E 2025E 2026E
!"#$ 90.05 4.45 5.41 6.66 8.11 20.23 16.65 13.52 11.10 0.8 %&
'()* 198.48 10.03 11.97 14.75 17.59 19.79 16.58 13.46 11.28 0.9 %&
!+,- 20.58 2.54 3.17 3.96 3.49 8.09 6.50 5.20 5.90 0.3 %&
4,/0 54.05 2.67 4.56 5.73 6.43 20.25 11.85 9.43 8.41 0.2 %&
123 97.68 2.54 4.81 6.15 7.55 38.45 20.31 15.88 12.94 0.2 %&
45/6 39.04 1.45 1.84 2.51 3.14 26.85 21.22 15.55 12.43 0.8 %&
LM$Cffi8NOP2024Q4R26STUffiVWXYZ[Wind\]^_ !Ø#4$25%&'()*+,-./01234!Ø567889:PLUS;<.Ø5=>?@1000AB1CDEF&G?HI1J1AB”1LMNEOP&QRS 0T234!Ø51PEUV;4$24%&WXYZ[\]^_`abcd&ef+,TgEhifjk1/0gE\]lmno7p88efqr;efgE\]lmnoBUCEOstuvw&2024xygEhiz[|]~x&¯ÄÅxÇÉÑÄ@50ÖÜ]áàqrgh;âäãåçéèêëí+ìîïñó0Eò]êôöõ+^@îúù1ûü†°¢£§•¶ß&®R©0Eò\]|™Rê¨2¿ffi«±ó:›ç,R¥1¿ffi«±µWú1I0.65-1.35”YïfI0.5-1.5”&<£_ª©ïºMêëæ¿1øö¿¡&R¥¬E`ïB&ƒ©ïô˘ê¿¡&êë3¬«@»@… ›R¥;ÀïÄ1ÕŒf/xœ–—“1”B‘&2ÕŒ’÷^ ÿŸ⁄¤^‹24xÕŒ“›’÷^ ;1¶fifl‡Cffi·‚©„¿&‰Â@íÊÁË1’È&Ø5ñÍÎ'()*ÏÎÌÓ!EϤÔéñÍÎÒÚÔéÏÎÛÙúÏ&ıˆî˜Îffi˘“Ϥ2¶fiflM˙3¸˝˛ˇ!ú1"*0`&ñÍ$(0Ô&ıˆî˜Î%&'(Ï)ÎÒ*ffi+Ϥ3¶fifl!Ø0+,n^-.Ø512/:0&ıˆî˜Î1Ù0ÔÏ2;
3E#45673E8õN9í›&¬]8õ:;«±›ç&ØEõ/›<=>?@ -;É=>A8õN9Øffi]¡BCDEFµ0.0991~/kWhG›çf0.0705~ /kWh;H…3EIØF=>JK& LMN›çc&100MW/200MWh673ExŒ¬OPxŒ8õN9¥]f600Ö~/x;›ç‡&¬OP1xŒ8õN9ÿÉÊBf426Ö~/x;QnØRAëØF›ŒSTUkV+ìQnØR0W3E›ŒX:zY†Z:¶ß#8õ[\/ØF=>])^I&-_`])M)a]bcı‰&d%˙eØõf˘2g/8õØõ;h55i#jk]¡B3Ewlmn0.3~/kWho‡pq&r¢Øst’uvw6000Rx8õRŸ˝w80%ñÍ#ÎyzØòÏÎ[|ØEÏÎ EØ]ÏÎ~r'(ÏÎffiÄØÅÏ;
zÇ#zÇùfØRÉp1ØrºM&ÖúÉÜáàâäãıäÉpåØFçé2F1Øá¤‡Cèê/ëzÇ=>A+^åZí©«ïì1FŒñî0Eò+^&Àà ¯Äïñóò`ôcöõ&zÇú¢ÁËìùûb¤üj†nc°¢ï£Ç§•&‡C¶ª6™ßffi·ôc„¿å+,óc!ú1ÊÂçg&zÇ@‹:ú01-®©™ :´¨;Ø‘î˜#1)Ø‘î˜ôÆô—“=>#î˜Ø≠ïÆZ=>ô±P1ÎÒOâÏ&ô¥=>1εp5±Ï&«åØ≠ï/ë=G˝˛ˇ1-_A-™&î˜ÎçffiEòÏ22)+,ªºQæø=>å¿¡„¿=Y¬Ô#•!΃Á0ÔÏÎb«Ø]ÏÎ]»ffi+Ï&… ÎÀQÔéÏ&ÃÕòŒÎûœ'(Ï2
3)Q–—ffi·“”&Ø≠ï‘’Ø÷eõÎU$FÏ4)ú¢˛ˇ&6ETP&—“ÁËfiì1⁄¤’È&î˜Î‹›OÏÎfifl‡·Ï2
5)¬Ô©ïú¢YA”f‚„&î˜Î‹âOÏÎøø0ÔÏΉ40ÔÏÎÒÂ0ÔÏÎÊÁ+,ÏÎâF'(Ï26)Ø5–—ËÈçÍ@‹ ›&—“ÁË@‹ÎÏ&î˜ÎÌ˘'(ÏÎÓÔffi+ÏθÒffi+ÏÎçÚffi+ÏÎÒÛzEÏÎÙàıEÏ2¤ffi·=‚„&ˆ˜=>ô—“0+,#HPBC)ABC)HJT¯º-™&î˜Î˘˙'(ÏÎ5n%ˇÏ2
7)¡3˚Y¸õffi„¿&‡Cî˜ËÈ˝[ÎÏ&ÎyzØòÏÎ EØ]ÏÎû›˛HÏÎ~r'(ÏÎ-(bÏÎ(™'(ÏΡ!'(ÏΡ‹Ø]Ï28)"é"#$¯#Î%&ffi+ÏÎK(ÈEÏÎûb'(ÏÎTCLU’Ï2
˘Ø#ø˘ú¢)A&24-25xeõÈ*@‹˛Í;#h5+,#-./0˛1ø,2345&67?8î˘09:&;å7GW<@2.9GW=Ä6>mn¿‰jF@a;#hA+,#BCDA>E23xÇ®@FR&?¨EPCGE<¿‰¤H.mn