中信博24半年报点评：跟踪支架持续放量，全球化版图推动业绩增长.pdf

!"#$%&"()*+,-./01[Table_Title]!"#$%&"%(!"#$%63.30&"()%*+,-./01%S0740522020001Email%zengbiao@zts.com.cn"()%23,-./01%S0740522040004Email%wupeng@zts.com.cn[Table_Profit])*+,456(785)2029:56(785)202!#(&)63.30!;(78&)12,8169:!;(78&)12,811[Table_QuotePic]-./01-234567?@5ABC89:;1DEFGHIJKLMNFG%OPQRSTUVWXYZ[]^2DEFG_IJKL23`F&24HaFTb%24Q1cdeUVWfghijklm^[Table_Finance1]?@ABCD232022A2023A2024E2025E2026En-opq78&r3,7036,3909,04911,44913,535stuyoy%53.3%72.6%41.6%26.5%18.2%vRwq78&r443456548361,026stuyoy%195.6%676.6%89.5%27.8%22.7%x5oyq&r0.221.703.234.135.07x5z{9m-1.223.943.283.974.69v|}oyu2%12%20%21%21%P/E288.437.119.615.312.5P/B5.14.63.93.22.7~%x5??????56?????U??5#??2024`9?4?o?#备注：每股指标按照最新股本数全面摊薄EFGHn456789:2024;2024;?EF+75.7%>GHIJK2.31D>EF+135.9%>LJM19.4%>EF+3.5pctN24Q2@ABC15.62D>EF+41.3%>OF-13.9%>GHIJK0.77D>EF+30.4%>OF-49.8%>LJM17.7%>EF+0.1pct>OF-3.1pctPnQRSTUVWX>YZ78[XJ]^P2024??g??????|}>24???tuv?^p???lP??????>78?2023;?QRST??deX~?hMi9%>??~??>?????dPE?>78??ƠE?Ȁ???s??>?Θ?~??х?P2024??ⅆ????sokP?????)???掏??)???g?o??>??oki3GW>??78~??????????10GW??kl>????ltuv?^Pn????6??24H1?>78????67D>`aQRST56D?bcST11DPa?????????????̈!">78??#?~?$??%???gok>?gQRST??&"WX>??)V(/5)*F+,v?^>?-??.*z{>tuv??jJz{PnjJ/0?1234656/?7824-26;@AGHIJK0??6.5/8.4/10.3D7>EF+90%/+28%/+23%>?89:;?PE0??20/15/13=U>?U@34PnAB?C6?̠D/?N??E??D/?????FNGHI:JKZ?PIJK24LM:H!#NOPQ%RSTUVWXYZ[1]$^IJK(688408.SH)/_`abcdef:;/!"#$%&"()*+,-./01jJ/0L!"#Wind$%&"()*+!"#$%&"%()*+20232024E2025E2026E()*+20232024E2025E2026E,-!.1,9542,7663,5004,138/0126,3909,04911,44913,5353145115162206243/0675,2337,4109,37411,08131891,1081,5691,9852,346:.;?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{|}~Y7??1.703.234.135.07Ç*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?89ùûüt727