1 指标 2020A 2021A 2022E 2023E 2024E 营业收入(亿元) 16.72 25.88 36.27 46.29 58.52 增速(%) 21.04% 54.76% 40.17% 27.61% 26.41% 归母净利润(亿元) 1.73 2.14 3.31 5.03 6.25 增速(%) 26.04% 23.56% 54.89% 51.94% 24.29% 每股收益(元) 0.23 0.28 0.44 0.66 0.82 市盈率(倍) 58.81 47.60 30.73 20.22 16.27 iFinD 30 25.88 60% 2.5 92.2% 2.14 100% 89.4% 25 20 1511.57 12.7913.81 16.72 54.8% 14.27 50% 40% 30% 2.0 1.5 1.36 1.22 1.37 1.73 1.98 80% 60% 40% 27.2% 10 5 0 10.6% 8.0% 21.0% 25.0% 20% 10% 0% 1.0 0.5 0.0 -9.9% 12.2% 26.0% 23.6% 20% 0% -20% 201720182019202020212022H1201720182019202020212022H1 营业总收入(亿元)增速归母净利润(亿元)增速 iFinD iFinD 30% 25% 20% 15% 10% 5% 0% 26.6% 27.0% 25.2% 25.8% 22.7% 23.6% 15.2% 11.7% 9.6% 10.0% 10.5% 9.4% 201720182019202020212022H1 销售毛利率(%)销售净利率(%) 60% 50% 40% 30% 20% 10% 0% -10% -20% 2017 2018 2019 2020 20212022H1 工业原料电子元器件金属制品 金属制品检测专用设备制造业其他主营业务 iFinD iFinD 4.2%5.1%工业原料 17.3% 35.5% 电子元器件金属制品 金属制品检测 14.4% 23.6% 冶金、矿山、机电工 业专用设备制造业其他主营业务 iFinD iFinD iFinD