还有 4 页未读 ，您可以 继续阅读 或 下载文档
报告派所有资源均由用户上传分享，仅供网友学习交流，未经上传用户书面授权，请勿作商用。
1、本文档共计 4 页，下载后文档不带水印，支持完整阅读内容或进行编辑。
2、当您下载文档后，并不意味着拥有了版权，文档仅供网友学习交流，不得用于其他商业用途。
3、本站所有内容均由合作方或网友上传，本站不对文档的完整性、权威性及其观点立场正确性做任何保证或承诺！
4、本本所有内容不构成任何投资建议，不具有任何指导和买卖意见。
5、如文档内容存在违规，或者侵犯商业秘密、侵犯著作权等，请点击“违规举报”。
国金证券公司点评2020202120222023E2024E2025E2020202120222023E2024E2025E47,12456,12773,2523.4204,6265,2714,9744,7964,936-7.219117.111.4%应收款项9031,1411,151,4151,657-32,316-45,288-53.826-62,8993,6874,1203,9504,62554046,01395.6%其他流动资产747578574608626640毛利1,4711,5661.8362,3012,8303.264流动资产8.75610,46510.98911.6211248213.4363.13.9%4.3%4.5%97.095.0%94.596.096.2%51-77-6984-99-1101755550.2%93107101122160-354-461-450-544-670-747101.11.11.0%0.9%1.0%716971管理费用-115-138-146-185-217-242非流动资产2715556414884975060.3%0.3%3.5.5-5-15-28-34-39-44售收入0.10.103251009468751,1441,4541,8052,122应付款项3794734%7057852.8%2.4%2.7%3.6513,8103,7473.815-62-2423-116-1954,1574,3554,3514.5204,540.3%0.10.3%长期款005112-1694-16-12122515311181110-1190004,3824,62846314,734-355104-125-125-125-1255,1996,5566,9187,5228.2659,123n.an.a1.5001.6801.6801.6801.6809548601,2581,5481,7891,8822,2902,6353,2393,9824,8411.9%2.2%2.4%982848484840012.1096291,0019471,2581,5481.7892.02.4线-127-203-179-252-310-3582020202120222023E2024E2025E20.3%20.0%20.0%5027987671,0061,2381,4310.3330.4730.4560.5990.7370.8522203.9024.1184.4774.9195.4315007941,0061,230.3700.4850.7100.2360.3200.5481.5%1.60.1600.2400.3000.2400.2950.34112.12%11.06%13.38%1498%2020202120222023E2024E2025E6.588.319.54%10.27%50277671,0061,2381.43114.31%10.45%13.03%15.29%17.29%18.43%300非现金支出1285149-11.7223%-7.119.10517.111137231282239134132-7.56%30.73%27.12%24.12%17.56%-3450-977-88669210.79%58.84%-3.631.50%23.03%15.6155639753792022.08%4.12%7.19%资本开支-22-3241-409.36.88.89.09.09.00-125-125-12540.029.032.532.032.032.0-1241-170-170-1701.41.11.51.51.508310000.80.80.7000其他-117-368520-415-504579-64.79%-69.20%-57.44-53.61%-117463-520-504-57910.314.145.9-62.115.610.9427633-23917141.53%39.76%39.80%37.19%35.68%33962
立即注册
登录
