拥抱确定性主线，展望发展潜力

!"#$%&|'()* +jØ.(001215.SZ) 2022!10"25# !"#$%& ƒjØ$%001215.SZ&'() *+,-./012034 $%&'()*+,/)*-f /0ffi2(3)(54.79 !"#$% &'( )*+,-S0120521020001 ./-huaxw0tebon.com.cn 123 )*+,-S0120522080002 ./-weixy0tebon.com.cn 4567 89:; 千味央厨沪深300 29% 14% 0% -14% -29% -43% 2021-10 2022-02 2022-06 <=300>? 1M 2M 3M @>AB(%) 3.99 5.75 -2.37 C>AB(%) 9.76 16.75 11.90 !"#$%&'()*+,$-. CD45 1.EFjHI(001215.SZ)-JKLMNOPQRS2BTUQVWXS2022.7.18 Y)Z[ \]-^_`a2022bcdefghiS22Q1-Q3j;kl10.3mnop? +16.02%Sqrstu0.7mnop?vw23.12%Sxyqrstu0.64mnop?+17.08%z[|Q3j;kl3.82mnop?+19.21%Sqrstu0.24mnop?+18.95%Sxyqrstu0.24mop?+19.94%z klvw]?~ÎSÄBÅÇÉÑÖzÜ1á#MNàSQ3ÄBÅ|^_âäÄãåçéèÇêëíS^_ìîJKïñóòôö|ÄB~õSúùûüL†° ¢£§•¶wß®K©|™´¨RÆØoT±/ÿ¥[µÄBMNç9èÇêfl ™[´πª©º4æøÄBÅ¿bç9l¡p?vBï10%-20%z'BÅ^_ =¬è´oƒ´¥MNSw`Í«9»¶JK… SÀ6ÃÕŒœ–ãåwðS ^_>Ø[ÃÕŒ”‘’÷v3SQ3'BMNŸ⁄ê¤l¡vBzÜ2á#JKàS ‹›fi§âäÄ®K⁄3fl‡Svη ^_æ‚©„‰Â¿bÊÁËÈ2m9 ‡©ÍÎÏJK|ÌÓ¥vBê[SÊÁ£§•¶Ä®Kz JKÔôÒç+£ÚÛÙıˆS˜t¯Ù]?~õz2022Q3^_˘t˙§23.11%Sp?+0.70pctS]?+0.74pctS˚¸-Ü1á‹˝¥˛ˇ!ffi*#Ê$%&ç9';(–)PS^_£ÚÛÙ)ı©Ü2á^_⁄3ÒçJKÔôS*+,œ1Jf/S £’019;z2345S^_22Q3Õ623˙p?+0.69pctS23YflÊ7v 8S˚¸^_9⁄”‘Ø[ÃÕŒS⁄3w`'BÅS:;89ôö©^_<7/ 4`23˙#=p?+0.09/+0.39pctz>8?@¸AS^_22Q3st˙§6.27%S ]?+0.6pctS˜t¯ÙÊ7BÇz CDEFG˚ßzº4HIY)WDJKLGMN”¶EFG˚ßSàP^_ïBŶMNQGS?RRSTU¶V®EFGS^_‹›WXY«ñóòoìîJKQ3ïçéMNôöfiÄoúùûüôöÊÁ⁄3~õS[^_\]ï^¶V®L•K_‡`aFbœSº4>^_£w¶EFGc⁄defgz Y)HI-Îh5[–fBÅ89iÙjÄSFjHIklN4`¯ÙLÄãåòÚmSffioMNpqo9»rsLbtu•S^_ÊÁ1¡`v[wNSº4æø^_2022-2024bkfxl¡§15.90/19.64/24.02mnS2022-2024bqrstu§1.01/1.36/1.80mnS>«PE§47X/35X/26XSŸ⁄K/¡”yzz ù[~|-–f]~83SÄÅÇÇS˛ˇ!ffi*$%S•vJ¯ÉúÑÖ Üáàâ !"#($7")& 86.67 Š(A"($7")& 45.17 52)*"+,-(.)& 37.32-72.78 !/0($7.)& 4,317.16 !12($7.)& 1,488.27 3"412(.)& 11.66 !"#$%/0/1 ˚ZäãàâRæë 2020 2021 2022E 2023E 2024E 5678($7.) 944 1,274 1,590 1,964 2,402 (+/-)YOY(%) 6.2% 34.9% 24.8% 23.6% 22.3% 49:($7.) 77 88 101 136 180 (+/-)YOY(%) 3.3% 15.5% 14.6% 34.0% 32.8% ;<=>EPS(.) 1.24 1.25 1.17 1.57 2.08 ?9@(%) 21.7% 22.4% 22.7% 23.3% 23.6% 4127A@(%) 13.2% 9.3% 9.7% 11.7% 13.7% !"#$%/02342020-20215+&'()*67%89:;<=>/0*?@A89: 请务必阅读正文之后的信息披露和法律声明 !"#$%&'() !"#$%& 2021 2022E 2023E 2024E '()(*+,) 2021 2022E 2023E 2024E -.%&(,) /0123 1,274 1,590 1,964 2,402 -.24 1.25 1.17 1.57 2.08 /056 989 1,228 1,506 1,834 -.789 11.00 12.03 13.41 15.25 :';% 22.4% 22.7% 23.3% 23.6% -.</=>Š 1.14 2.43 3.00 3.69 /0@>ABC 12 14 18 22 -..' 0.15 0.14 0.19 0.25 /0@>;% 0.9% 0.9% 0.9% 0.9% ffiEFG(H) /0IJ 42 56 72 92 P/E 41.50 46.83 34.94 26.31 /0IJ;% 3.3% 3.5% 3.6% 3.9% P/B 4.71 4.55 4.08 3.59 KLIJ 107 151 180 204 P/S 3.73 2.99 2.42 1.98 KLIJ;% 8.4% 9.5% 9.1% 8.5% EV/EBITDA 25.26 20.73 16.35 12.88 MNIJ 9 14 18 22 .O;% 0.3% 0.3% 0.3% 0.5% MNIJ;% 0.7% 0.9% 0.9% 0.9% P'QR%&(%) EBIT 116 127 173 230 :'; 22.4% 22.7% 23.3% 23.6% #$IJ 5 -5 -4 -5 7'(; 6.9% 6.4% 6.9% 7.5% #$IJ;% 0.4% -0.3% -0.2% -0.2% 78924; 9.3% 9.7% 11.7% 13.7% 89SETU 0 0 0 0 89VW; 6.6% 6.7% 7.9% 9.1% X824 0 0 0 0 X8VW; 8.7% 8.9% 10.8% 12.7% /0'( 112 131 176 233 P'YZ(%) /0[2\ 2 1 1 1 /023YZ; 34.9% 24.8% 23.6% 22.3% '(1] 113 132 177 234 EBITYZ; 10.5% 9.9% 36.0% 32.9% EBITDA 167 220 278 347 7'(YZ; 15.5% 14.6% 34.0% 32.8% ^_@ 26 30 41 54 `aQR%& bc^_@;% 23.0% 23.0% 23.0% 23.0% 89da; 28.9% 30.8% 32.4% 33.5% ef.gT4 -1 0 0 0 Šhi; 1.8 1.5 1.4 1.4 jklmn^bo7'( 88 101 136 180 phi; 1.3 0.9 0.8 0.9 =>i; 1.0 0.6 0.6 0.6 89da)(*+,) 2021 2022E 2023E 2024E </c;%& qr8> 332 250 270 362 s2tuvwxf 17.8 18.0 18.0 18.0 s2yuAs2z[ 62 78 97 118 |qvwxf 59.8 60.0 60.0 60.0 |q 162 202 248 302 189vw; 1.0 1.1 1.1 1.2 ]~Šh89 37 47 52 59 AÄ89vw; 2.1 2.4 2.9 3.6 Šh89ÅÇ 593 577 667 841 ZÉ.ÑX8 0 0 0 0 AÄ89 606 650 668 669 ÖÜáà 30 126 193 246 =>Šâ)(*+,) 2021 2022E 2023E 2024E äã89 38 74 110 146 7'( 88 101 136 180 åŠh89ÅÇ 747 928 1,053 1,146 ef.gT4 -1 0 0 0 891Ç 1,341 1,506 1,720 1,987 å=>\ç 52 93 105 117 éÉèu 15 0 0 0 å</24 10 2 2 2 sêz[Asêyu 144 185 227 276 /ë8>íh -50 15 17 20 ì2yu 0 0 0 0 </îh=>Š 98 211 260 320 ]~Šhda 168 207 252 304 89 -183 -273 -229 -209 ŠhdaÅÇ 326 392 479 581 X8 0 0 0 0 ZÉèu 35 40 43 44 ]ï 0 0 0 0 ]~ZÉda 26 31 36 41 X8îh=>Š -183 -273 -229 -209 åŠhdaÅÇ 61 71 79 85 aÑñ8 -19 -5 8 6 da1Ç 388 463 558 666 .Ññ8 349 0 0 0 ó286 87 87 87 87 ]ï -32 -15 -19 -25 òô..gÑ4 954 1,043 1,163 1,321 ö8îh=>Š 299 -20 -11 -19 ef.gÑ4 -0 -0 -0 -0 =>7Šâ 215 -82 20 92 daõ^boÑ4ÅÇ 1,341 1,506 1,720 1,987 67%BCDEFGHIAJKffiMN;10O25M !"#$%/02342020-20215+&'()* !0#$ '()*+n-./0 456789:;<=$>$M7@ABCD7EFGHM7)+IJfKLMNOPQ!RSEFGCT7UVWXYZ[\:;7 Y]^_:;`Uabc2015!JfFGdefghMNOi5j`2016!JfFGdefi4j72016!klmi2j7nop i4j`2017!JfFGdefghMNOi3j7klmi2j7qrstuIAMACvgwxyRSJfi1j`2018!JfF GdefghMNOi3j7klmi2j7WindnzMNOi1j7IAMACi2j`2019!cJf[eC|ghMNOi2j7 WindnzMNOi3j7klmi4j7d]n~˝MNOi4j7ÄÄP ÅÇÉ72020!Ñ'XÖÜDfEá7à0VWXâä<=$72022!-ã89<=$7åçéèEê*<=P '()12 ëíìîYZ:;'ïñóÇô:;_söõú's27ùûüôW'†°7¢£§•¶ß®ìë©™Pë©™$´¨ôëÆI]Øf±‘s¥µ[]Ø7ëí)q:·Ä]ØôH¬ªºlæªPMNø¿¡X¬—ôW'Dƒ7≤õH¬ß«»…¬—ô<=¶  7ÀÃ)wVÕiŒSô󜺖—7“àø‘P 345672 1._s’÷ô©ÿI’÷ŸH(ù©™⁄¤‹ô6›"fiôs¥fl‡·©ÿŸH7©™⁄¤#‹6›"fiôµ‚„ffiuº&'‰ëvôÂÊÁËfiÍÎs¥¡H‰ëôÂÊÁ` ˙˚ ’ ÷ ¸‘ „˝_s’ ÷ ˛ã ËfiˇXs¥fl‡20%ùÏ` !" ËfiˇXs¥fl‡5%~20%` Yª Ëfis¥fl‡#-5%~+5%$%&'` (" Ëfi)Xs¥fl‡5%ù*P 2.s¥¡H‰ëô©ÿŸH(A„s¥ùÏ:Š‰ºÓ:Ô‰·¡H`Ç≥s¥ùÒډ뷡H`Û &'_s’ +