三季报点评：Q3主业增长亮眼，龙头地位稳固

请务必阅读正文之后的信息披露和法律声明 [Table_Main] !"#$%& | '()* +,-.(603345.SH) 2022!10"18# !"#$%& $%&'()*+, -./0(1)(152.98 !"#$% &'( )*+,-S0120521020001 ./-huaxw0tebon.com.cn 123 )*+,-S0120522080002 ./-weixy0tebon.com.cn 4567 89:; <=300>? 1M 2M 3M @>AB(%) 10.27 7.18 4.11 C>AB(%) 12.46 15.96 13.58 !"#$%&'()*+,$-. CD45 1.EFGHIJ603345KLMNO-PQRSTUVWUXY:;Z[\W2022.8.23 2.EFGHI21]M^22]_`MNO-aPbcRSWUXYPdefgh\W2022.4.27 3.EFGHI-ijHFWk7GlWmnIopq\W2021.12.27 !"#$%603345&'()*+, Q3-./0123456789 r)sN l tu-FGHIvw2022]x`yPQzMW22Q1-Q3{;|}81.56~ÄÅ?+33.8%WÇÉÑÖÜ6.89~ÄÅ?RS39.6%WáàÇÉÑÖÜ6.04~ÄÅ?+58.4%âäLQ3{;|}28.81~ÄÅ?+30.79%WÇÉÑÖÜ2.36~ÄÅ?+61.7%WáàÇÉÑÖÜ2.24~ÄÅ?+189.17%â l UXYefghWPQRSZ[âMãVåWçéijèêëXIÄijíìXIîïñPdbóRSWòPôöõúbùâûü>çéïñB†ij°XIÄij¢£XI§•¶ß®©™ ́ ̈C†íìßIÄY≠ßIÄÆØ∞±≤≥¥μ∂∑∏9πW∏∫ªº9π^ªºΩæRø ́çéìíXI^UXY¿¡¬√zivƒWUXY¿¡≈∆RS«»... ÀÃâäLW2021]8ÕŒœçé–pM:—“§”‘8’÷PHI◊ÿçéijŸ⁄'ô¤îßI‹›Rfi ́FGjIfl®Y≠ßI‡◊·zRS⃂„›W‰ÂÊÁçéèêë+íìXI+UXY≠xËIoÈxÍphWÎmvÏ̧Ó|ÔWÒ^ÈBCÚÛÄÎmvÏ̧mnÙWıˆçé ̃õß ̄w ̆ ̇ ̊ ̧ ̋W ̨ˇÃ!"ó#$WÊÁçéòPõú%&'(â l k7'(+)*RÃW+Ö ̄Ï◊,'(â2022Q3-`yçéÇÉÑÖ./8.2%WÅ?+1.6pctWU0a1À*†¢£Ä2°345*·6W78îË9ø:;ëA<=>Äeú?@ ́AB ̈CWçéÀ*bL◊)WDEF=<âºGHíWçé}IJ•K^LMºW)*RçÀÃNOâ‰ÂÊÁçék7 ̄ÏWÊÁ„›+Ö ̄ϧbPQÀSFâ l UXYw ̆RflWaPbóvƒW‰ÂSVÊÁçéÀSâçévÏUXY≠RSWTUÈVß+p4+OEM̧Ù=WUXYw ̆WXYÈFG'ZÌUXYtP[PúÈB †/aWBC ÚÛÌˇ\]^Ÿ7oY≠ ́_çéjIfl®`’÷P§Pd‡bóRSâÅab ̇ecLe5§ßIP5ˇ\ÄÈ•õß̧®ßdõeXˇ\Ò^Èßõ4Ì §4vˇ\W ̃Pdbóvƒâfghi§k7jkÄRfl§ß ̄w ̆^ ̨ˇh<W‰Âl/çéòPôöõúbùWSVÊÁçévƒâ l ‰ÂÊÁçébóvƒWm ̇ÈnœÌOoâ‰ÂU02022-2024]{;|}120.06/148.75/182.14~WÅR29.5%/23.9%/22.4% ́ÇÉÑÖÜ10.52/12.77/15.91~WÅR54.3%/21.3%/24.6% ́>!PE 42.63/35.14/28.20XWm ̇ÈnœÌOoâ l pq'r-;sëÀ*ËBtA ́ûüuv©™wx ́’I89üy%^UVâ -43%-29%-14%0%14%29%2021-102022-022022-06安井食品沪深300 çéNO FGHIJ603345.SHK 2 / 4 zd{|}~ÄŧÇÉÑÖ`Üáàâ [Table_Base] äãåç !"#($%")& 293.29 '(A"($%")& 291.42 52)*"+,-(.)& 103.46-201.79 !/0($%.)& 46,428.48 !12($%.)& 14,061.27 3"412(.)& 37.54 !"#$%/0/1 [Table_Finance] asédåç^Uè 2020 2021 2022E 2023E 2024E 5678($%.) 6,965 9,272 12,006 14,875 18,214 (+/-)YOY(%) 32.2% 33.1% 29.5% 23.9% 22.4% 49:($%.) 604 682 1,052 1,277 1,591 (+/-)YOY(%) 61.7% 13.0% 54.3% 21.3% 24.6% ;<=>EPS(.) 2.61 2.84 3.59 4.35 5.42 ?9@(%) 25.7% 22.1% 21.9% 23.7% 23.8% 4127A@(%) 16.4% 13.4% 9.1% 10.1% 11.5% !"#$%/02342020-20215+ & ' ( )* 67%89:;<=>/0*?@A89: çéNO FGHIJ603345.SHK 3 / 4 zd{|}~ÄŧÇÉÑÖ`Üáàâ !"#$%&'() !"#$%& 2021 2022E 2023E 2024E '()(*+,) 2021 2022E 2023E 2024E -.%&(,) /0123 9,272 12,006 14,875 18,214 -.24 2.84 3.59 4.35 5.42 /056 7,221 9,374 11,346 13,877 -.789 17.30 39.54 43.02 47.36 :';% 22.1% 21.9% 23.7% 23.8% -.</=>? 1.84 5.26 4.44 5.92 /0@>ABC 59 96 119 146 -..' 0.74 0.70 0.87 1.08 /0@>;% 0.6% 0.8% 0.8% 0.8% DEFG(H) /0IJ 849 844 1,312 1,603 P/E 60.13 42.63 35.14 28.20 /0IJ;% 9.2% 7.0% 8.8% 8.8% P/B 9.87 3.87 3.56 3.23 KLIJ 320 390 461 546 P/S 4.03 3.74 3.02 2.46 KLIJ;% 3.4% 3.3% 3.1% 3.0% EV/EBITDA 40.40 21.70 17.80 14.23 MNIJ 88 78 141 173 .O;% 0.4% 0.5% 0.6% 0.7% MNIJ;% 0.9% 0.7% 0.9% 0.9% P'QR%&(%) EBIT 765 1,355 1,647 2,052 :'; 22.1% 21.9% 23.7% 23.8% #$IJ 1 3 3 3 7'(; 7.4% 8.8% 8.6% 8.7% #$IJ;% 0.0% 0.0% 0.0% 0.0% 78924; 13.4% 9.1% 10.1% 11.5% 89SETU -11 0 0 0 89VW; 7.8% 6.6% 7.3% 8.1% X824 99 60 74 91 X8VW; 10.7% 9.0% 10.0% 11.3% /0'( 860 1,339 1,638 2,044 P'YZ(%) /0[2\ 19 34 32 37 /023YZ; 33.1% 29.5% 23.9% 22.4% '(1] 879 1,373 1,670 2,081 EBITYZ; 0.4% 77.2% 21.6% 24.6% EBITDA 1,015 1,751 2,117 2,600 7'(YZ; 13.0% 54.3% 21.3% 24.6% ^_@ 193 299 368 458 `aQR%& bc^_@;% 21.9% 21.8% 22.0% 22.0% 89da; 41.4% 27.2% 27.6% 28.6% ef.gT4 5 21 26 32 ?hi; 1.4 2.8 2.8 2.7 jklmn^bo7'( 682 1,052 1,277 1,591 phi; 0.6 2.0 1.9 1.8 =>i; 0.4 1.8 1.6 1.5 89da)(*+,) 2021 2022E 2023E 2024E </c;%& qr8> 1,145 7,019 7,344 8,023 s2tuvwxf 21.3 21.0 20.0 20.0 s2yuAs2z{ 542 691 815 998 |qvwxf 122.0 120.0 120.0 120.0 |q 2,414 3,082 3,730 4,562 189vw; 1.1 0.7 0.8 0.9 }~?h89 259 373 437 499 Ä89vw; 3.2 3.7 4.2 4.9 ?h89ÅÇ 4,361 11,165 12,326 14,083 ZÉ.ÑX8 0 0 0 0 Ä89 2,899 3,216 3,505 3,739 ÖÜáà 316 408 454 477 =>?â)(*+,) 2021 2022E 2023E 2024E äã89 500 545 590 635 7'( 682 1,052 1,277 1,591 å?h89ÅÇ 4,411 4,894 5,262 5,572 ef.gT4 5 21 26 32 891Ç 8,771 16,059 17,589 19,655 å=>\ç 265 396 470 548 éÉèu 256 0 0 0 å</24 -6 -89 -116 -87 sêz{Asêyu 1,652 1,875 1,927 2,129 /ë8>íh -407 162 -355 -346 ì2yu 0 0 0 0 </îh=>? 538 1,543 1,302 1,738 }~?hda 1,243 2,092 2,528 3,059 89 -908 -817 -821 -817 ?hdaÅÇ 3,150 3,967 4,455 5,188 X8 662 -1 0 0 ZÉèu 141 141 141 141 }ï 30 6 102 81 }~ZÉda 336 264 258 286 X8îh=>? -216 -812 -719 -736 å?hdaÅÇ 477 405 399 427 aÑñ8 126 -297 14 5 da1Ç 3,628 4,372 4,854 5,615 .Ññ8 0 5,675 0 0 ó286 244 293 293 293 }ï -202 -234 -272 -328 òô..gÑ4 5,073 11,595 12,617 13,890 ö8îh=>? -76 5,143 -258 -323 ef.gÑ4 70 92 118 150 =>7?â 2