短期业绩承压，新材料项目稳步推进
IJKffi(003022.SZ)/[\
]^
IJKffi#MN1OPQRKSTUVWXYZ
_`ab:;/<=Hƒ2024c5d6e
23 2022A 2023A 2024E 2025E 2026E
u-vwx78&y 8,157 6,778 7,908 8,712 9,963
z][yoy% 7.6% -16.9% 16.7% 10.2% 14.4%
|]~x78&y 866 446 540 640 885
z][yoy% -20.6% -48.5% 21.0% 18.5% 38.3%
n5vÄx&y 0.65 0.33 0.40 0.48 0.66
n5ÅÇ9É 0.99 0.66 1.02 1.11 1.29
|ÑbvÄ[ 12% 6% 7% 7% 9%
P/E 27.0 52.4 43.3 36.6 26.4
P/B 3.4 3.3 3.1 2.9 2.7
ƒ"#$%&'%(<=>?@ABCD
!"ffi$%17.51&'()%*+
,-./01%S0740522020001
Email%zengbiao@zts.com.cn
'()%23
,-./01%S0740522040004
Email%wupeng@zts.com.cn
ÖÜ%n5áàâäãL56åçéffiŠUëí5ffiìî2024ï5ñ6Ivòffi
)*+,
456(785) 1,336
9:56(785) 1,336
!ffi(&) 17.51
!;(78&) 23,386
9:!;(78&) 23,386
-ffi/01-2345fi7
10%!"#$%&300
2023-05
2023-06
2023-07
2023-08
2023-09
2023-10
2023-11
2023-12
2024-01
2024-02
2024-03
2024-04
2024-05
0%
-10%
-20%
-30%
-40%
-50%
-60%
89:;
1DEFGHIJKLffi%NOEVA
PQRST-ULVWHXYZ[<
=\]^
2DEFG_IJKLffi%EVAPQ
ffi$`a+LVWb-cęYefUgh<=-iTjkl^
3DEFGmIJKLffi%-iDfiopUq&rsef?tZ[^
EFGH
45672023889:2023;8<=>?67.78@ABC-16.9%ADEFGH
4.46@ABC-48.5%AIGJ16.2%ABC-4.1pctK23Q4<=>?18.42@A
BC+5.8%ALC+6.5%ADEFGH0.42@ABC-52.8%ALC-46.7%AIGJ12.6%ABC+2.4pctALC-7.0pctM456720248NO9:24Q1<=>?
14.87@ABC-5.6%ALC-19.2%ADEFGH0.51@ABC-65.0%ALC+23.2%AIGJ16.3%ABC+0.1pctALC+3.7pctM
PQRS:TEVAUVffiXYZ[\]^A23Q4_`IGJLC[a7.0pctb12.6%Acdef23Q4PQLCghK24Q1EVAUVffiXijklAIGJLCmn3.7pctAijopAqT/0rstuvo]^Awxwy[aAz[|]
~∂JÄfiÇÉÑ15.8%Aef24Q1PQBCÖÜ[aM
EVAáàâäãåçAéè7êPOEëãíìîïñóëãM
áàòô:20238öõ-úùöõûü†?°20.2@ABC-28.6%AIGJ
41.0%ABC-10.1pctM45EVAwx=Öwî¢15£§/8A•¶wî20
£§/8Aß®258©wM™´A459£§/8VArs¨11ÆNØvu
±KAª¥µ‚”È\A<=EVArsUã—ªAº:1w±øMB¿45
¡¬7êPOEP"A¤®¶ƒ30£§/8POE˘ªAD«N|10£§/»ß1258¶±©wM
…ñòô:2£§/8UHMWPErs¨12483Æ ÀÈ\K10£§/8ÃùÕ…ñŒœ˘ªÜ–—,UãEO“”‘’Ã÷+45—wAÿ=ÖwPŸéè⁄BK…ñ¤[œ˘ª4000§/8VCrsß®1248¶±©wA‹x
›…ñëã*wP7êA⁄Bfifl‡·M
D‚òôì˘ªlj„cA‰ÂÊÁPQËÈM1†ëãòôAN|10£§/8ùrs“4£§/8PLArsß®1248ÎÏ8¶±©wA•¶*5£§/8PPCrsß®1258¶±©wKÌÓÔ≈ëãòôA•¶1£§/8ñVÌÒ˘ªß®1248ÎÏ8¶±©wM‹òôÚÛAwxÙıYZfi’AcNj„ˆ456˜M
¯G»˘ÿ©˙S˚:¸˝UVffiX˛ˆAˇ![o45PQA»ß24-268<
=DEFGH0"+5.4/6.4/8.9@#$¥»˘%24-25810.1/13.0@&ABC+21%/19%/38%A'¥(ffifi)PE0"+43/37/26*A+Y,ËY-S˚M
./m0:\P–12í»|K3456[7KÎ8UëãffiX˛ˆKwîc˜2í»|9M
¯G»˘:
!"#$% ®©:™7£ &'% ®©:™7£
()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E
,-!. 2,500 2,372 2,613 2,989 /012 6,778 7,908 8,712 9,963
3145 20 24 26 30 /067 5,682 6,557 7,152 7,994
3189 196 229 252 288 :.;<= 43 50 54 60
>?89 295 341 371 415 @ABC 51 59 63 71
D, 652 752 820 917 EFBC 406 464 501 561
GH!" 0 0 0 0 IJBC 309 353 381 427
KLMN!" 358 417 460 526 OPBC 87 145 153 154
MN!"G) 4,021 4,134 4,543 5,164 QCRSTU -5 -4 -5 -4
KLVWX! 0 0 0 0 !"RSTU -42 -19 -24 -28
VWYZX! 33 33 33 33 [\]S^N1_ 0 5 2 2
`a!" 7,356 6,923 6,532 6,178 X!1_ -3 -1 -2 -1
bcde 2,995 3,075 3,145 3,205 KL1_ 369 369 369 369
fg!" 1,645 1,974 2,270 2,537 /0&' 519 632 749 1,033
KLhMN!" 974 1,033 1,081 1,118 /0i12 3 2 2 3
hMN!"G) 13,003 13,039 13,061 13,072 /0ijk 1 4 4 3
!"G) 17,024 17,173 17,603 18,236 &'lm 521 630 747 1,033
nWo9 3,210 3,717 3,508 3,192 pq: 65 78 93 128
3?45 806 911 974 1,066 r&' 456 552 654 905
3?89 519 586 627 687 stYuT_ 10 12 14 20
>19v 10 12 13 15 wxy[zr&' 446 540 640 885
GH#$ 46 53 59 67 NOPLAT 532 679 788 1,040
KL3?9 74 74 74 74 EPS[|]~Y7ŠÅ0.330.400.480.66
Ç*ÉÑWÖhMN#$ 976 976 976 976
KLMN#$ 108 122 131 145 ÜáOPàâ
MN#$G) 5,748 6,452 6,361 6,223 ()*+20232024E2025E2026E
VWo9 2,900 1,900 1,900 1,900 6Väã
3?$å 0 0 0 0 /012çVâ -16.9% 16.7% 10.2% 14.4%
KLhMN#$ 547 547 547 547 EBITçVâ -37.6% 27.5% 16.1% 31.9%
hMN#$G) 3,447 2,447 2,447 2,447 wy[zr&'çVâ -48.5% 21.0% 18.5% 38.3%
#$G) 9,195 8,898 8,808 8,669 é&äã
wxy[zpèêZ_ 7,122 7,555 8,061 8,812 ë&â 16.2% 17.1% 17.9% 19.8%
stYuZ_ 708 720 735 755 r&â 6.7% 7.0% 7.5% 9.1%
pèêZ_G) 7,830 8,275 8,796 9,567 ROE 5.7% 6.5% 7.3% 9.2%
#$íYuZ_17,02417,17317,60318,236 ROIC 4.2% 5.4% 6.1% 7.8%
ì$äã
î.Mï%®©:™7£ !"#$â 54.0% 51.8% 50.0% 47.5%
()*+20232024E2025E2026E $PZ_à 97.5% 86.3% 78.8% 69.1%
ñ/óNî.M 875 1,362 1,486 1,727 MNàâ 0.7 0.6 0.7 0.8
î.1_ 1,165 1,412 1,535 1,798 òNàâ 0.6 0.5 0.6 0.7
D,ôö 10 -100 -68 -97 /õäã
ñ/ú31ôö -86 -63 -32 -55 l!"ùûâ 0.4 0.5 0.5 0.5
ñ/ú3?ôö 520 175 104 154 3189ùûüt 10 10 10 10
KLôö -735 -61 -53 -73 3?89ùûüt 37 30 31 30
X!óNî.M -3,113 -745 -749 -748 D,ùûüt 42 39 40 39
!7jk -2,720 -691 -703 -712 †Y°¢[£Å
YZX! -2 0 0 0 †Y1_ 0.33 0.40 0.48 0.66
KLVW!"^§ -391 -54 -46 -36 †Yñ/î.M 0.66 1.02 1.11 1.29
•!óNî.M 1,993 -745 -496 -604 †Yr!" 5.33 5.66 6.04 6.60
o9ç= 2,021 -493 -209 -316 ¶Sàâ
Y&;&ßj? -435 -356 -360 -400 P/E 52.4 43.3 36.6 26.4
Yu•! 250 0 0 0 P/B 3.3 3.1 2.9 2.7
KLôö 157 104 73 112 EV/EBITDA 27 22 20 17
!"#Wind$%&'()*+
EFƒ"fg#
S˚ ;.
(
