见龙在田！海底，捞？
!"#$06862.HK3 !"#$%&•()#$•*+A-./0(HS) &'()*!"+#? !"#$%& !"#$%&' 2021A 2022E 2023E 2024E ()*+,-6/01 41,112 35,055 40,974 49,393 23 43.68% -14.73% 16.88% 20.55% 456789":-6/01 -4,163 702 3,386 5,205 23 -1446.13% 116.87% 382.11% 53.73% ;<+=->?<@ffiB-0/<1 -0.75 0.13 0.61 0.93 P/E-Cffi&>?<@ffiB1 - 138 28 18 !"#$#%&'()#*+,- #./01 2345 789$:;<=>?@ABCDEFGHI JKLMN1994@COPQ%'RSTUVWXUY*Z[\]^S_ `abI2019@cdef255.9ghi2015-2019@CAGRZ47%jCklm23.4ghi2015-2019@CAGRZ71%jCnoSpqrsZ _t`uv%wxI yz[,|]~ÂÄÅÇ-ÉÄÑÖ-ÜÄáà”IãC2021@8JKåÅSéèêëíìCîęñó_òôC-+öo[,õqúùûÉüôC%&†5CdI¢úùpqlm£§•¶CZ2023@ßÄe®© ™´¨C%&`1ØÓò±•¶'›v¥()I_µ)®Éø1ë7ÄzÅC)F]sºdûÉ˙æI 2023*03+01I -./ 01 (852)39823217 ruiraven@dwzq.com.hk 2ffi45 6789 :;ffi(<=)19.48 >?@A/@Bffi10.00/24.70 6CD(E)12.50 Q%ø¿`1C789íì¡d©¬%&£§I :;Q%$⁄ƒµC789ÂÄé«»…I2021@:;v¥ úÀ4,998 ghCÃÕ_`Œ™⁄ƒ[œC2021-2025@CAGRò±À7.6%I– —`u“”‘’yz,_÷v%ÅØ0Ÿ⁄¤‹›IfiFrost& <2FG6H(IJ<=) KL89 108,581.52 SullivanflfiC2020@789v«ñ5.8%i‡2017+3.6pctjC:;Q %CR5Z7.9%i‡2017+2.4pctjCyz[,789v«ñÂÄö·Cy‚ab úo„ò±‰êI 789STU0Â$Ê®ÁËÈÍCíì*oÎÏI2021@JKûÉfiTUÂÓôQÔõÒíìCÚÛ~–ÙlıC—ÙTU”ˆ~˜Çí ˘˙r”S®ÉUYåÅSéè˚¸i!˝˛™pq&ˇ!‹"ˆ#ê$11,&˛'“ˆ()*+¨jC,-./Z0C(˚2023@10õVîęñ123øÓÀ100%I 789Spqrs$45ZDC6ë-+‰oIJKûÉM¢45Cpq7®êÔ89:ë;ÓX<=>?ÓC@Ayz,¢‰Bîęñˆpqlm*C.7®IDE7.'“FG8HIˆÔõJKLt*ÇMCNOPQJK2022H2õqRSTU5C-V2.5W,I¢úù,Xö·0.1YSîęñZ[H1.2pctSlmñö·C\JKîęñûÉø¿C%&£§©¬Cò±ûÉ¡dI Rl(PX23]^$NOÔõJK2022-2024@&seV 350.6/409.7/493.9ghiR_Z357.4/385.8/432.1ghjC12‰µ -14.7%/16.9%/20.5%INO1Ô2022-2024@JKG`klZ7.0/33.9/52.1 ghiR_Z-1.0/15.8/28.1ghjC12‰µ116.9%/382.1%/53.7%Ca Rebffifi„3@dePEZ138/29/19fIyz>@EgJKhZ_t `uab“”Cyz,íì*oÎÏCpqRl¨ë•¶ö·Cv¥»…ÂÄö·i©™Vdj®Éø1klómInffi45pq¥rø¿CNOsÉtuJK%&©¬S£§X‡êSvw§Cxû~yf”]^I z[ö|$yz0ø]~á]ÄIdÅQ%ø1#ÇX“”É.z[ÅTUíì*oX]sø¿ÑFv¥()z[IÖ“Ü[XáA¢âz[I M2CNO(<=)1.56 NPQRD(%)70.86 S2P(IJ2)5,574.00 FG2P(IJ2)5,574.00 TUVW XYZ[(06862.HK:)\2022? ]^_`\abcdefghijkl 2022-08-31 XYZ[(06862.HK:)\2022m ?nopqr_`\:stquepvwxyz67qul 2022-08-16 [|]~.ÄÅÇVWÉfiP ^ÖÇáVWà0â*äãeåçé~èêàëíì*îïñ !"#$%&'( 1/6 !"#$%&'( 1.123456789:;<=>Z@ABC YZ[\óòz1994?eôÀõáúù*ûü†°¢ü£h§•¶ß®*]©õ á™´ñ2018?&¨BÌfiØu*H±øÛ¥µÉezg¨?qx:s255.95=ª2015-2019?CAGR§47%ºeCpv23.45=ª2015-2019?CAGR§71%ºe768 ræø¿†¡¬D4.8¨/neBi*æøƒb§]Ä©˙«á»…ñ ä1$ã>@JKåffiøb flfiHç$WindCJKJéCèêæëiíìjõU ÀÃ:sÕŒãcdœMeæø—“1400rñ2020?”‘H±’÷BœÿŸeAœÃ⁄*¤‹›õfiØeæø8fiflÌœMñ2021?‡H±’÷·‚„‰Âʔ˿æøÈÍ¢ÎÏe•?ÌÓCpÔÖà-41.635=ñ2022?”‘eH±g‚„‰fg(á¬DÒxÚÛÙıeæøÕ㈘Pœiñ2022H1aËCpvª¯˘©˙U˚A À˝˛ˇ‘*MuNO!H"#3.15=ºÔÖ$4000J=eá%ãˆf&ñ 2.DEFGHI>123JKLMNOEPQR ©˙õág2023?1'’÷()*+ñ]Mu,-.©D/0e©˙6712¡Efi3e´/4r5678ñ9‘67œfi:;<‘=©˙>?@Ae´/4r12ÀB=CB»DE¢ƒbiDFGHãJeg )ãˆ/067KLñ MNOP]©67@QRSeÎÏflÌœMñ2021?MN67ÎÏT4,9985=ez12z2025?TU6,6895=ñ2020?YZ[6VDW5/03.6pctX5.8%e¿† MNõáCR5Y/02.4pcte67Z]n›>[\YZ[]^ñ 2/6 !"#$%&'( ·>_p`e?_ûü”a·bcfdeƒ”PH±*GHü£ñ ÀùÉfÒ* ·S/-gh-ijkl-©˙”*ûümÍanop=Ãqr*ab&fiØstFpnuÖH±æøvwg•xÿÌy’ñ ÀÃeH±g‚„‰ÂÊ*hi]z[E[§|e ]~qÂ2022?7-8'¡¬DQÄÅÙX115~120%e2023?Ç*¡¬D\reabw xÉÄf&ãˆñ Ñ"Ö§YZ[GHãJ(>ez9Ü Àqáàñ ÀÃH±GâS/Väaæø=;òãFåçéÄèê*ëíáìîåïE*.©ñó¢á솊eãˆôö?õáìú†ñ 9]~ëû2022Ãm?æøoü†ã_¢|ù*3.0˜X2.5”ÃñãÏ£Ãe¡ ¬D4.0¨fi§æø•¶abpvDT23.8%eTßzgoü†ã_(rM/00.1¨ *¡¬D:ˇ‘1.2pct*pvD/0e®H±¡¬DãˆÙıepv©™12k´ú¨ 67quñ ä2$¢úù,789îęñX`î]slmñä3$7892023@îęñãïiY/ñj flfiHç$èêæëiíìjPQflfiHç$èêæëiíìj(˚ 3.STUVWXY æøÕ\2ffi‚„‰ÂÊæøË¿e]~qÂH±2022?Z•¶æø8fiTU1,396 rñØŒ[Yx±0ÉıQ]¥µæø100rª˝˛2023?C’øºa≥˝´ÂÊÙ ’Aç-ãœæøM?100re]~qÂ2024?YZ[æø8:TU1,500rñ :sÕ\KzæøãˆfiØa¡¬D&rDÙı7ªe]~qÂ2024?>œº6:s:TU89.15=ª2022-24?CAGR§22.0%ºe†\æø?:s§3,638J=eøœº6:s:TU184.05=ª2022-24?CAGR§28.6%ºe†\æø?:s§3,172J=e¿œA”ú6:s:TU184.35=ª2022-24?CAGR§26.1%ºe†\æ ø?:s§2,854J=ñ ]~qÂH±2022-2024?bá:s§350.6/409.7/493.95=ªùH§ 357.4/385.8/432.15=ºeQÄœM-14.7%/16.9%/20.5%ñqÂ2022-2024?ÌÓCp§ 7.0/33.9/52.15=ªùH§-1.0/15.8/28.15=ºeQÄœM116.9%/382.1%/53.7%eßù :;ffifi§3?¡¬PE§138/28/18Eñ 3/6 º1$ó2JKò_fi2iôV2023@2023öj !"#$%& '()*+#$%& '()*+,-./ PE 2021A 2022E 2023E 2024E 2022E 2023E 2024E 2021A 2022E 2023E 2024E 010 245.5 3.4 0.5 7.0 12.0 -86.2% 1392.7% 70.8% 72 522 38 23 234 161.4 (2.3) (1.5) 5.1 9.1 - 433.3% 80.0% - - 32 18 5678 113.7 (45.2) (2.4) 2.1 4.3 - 185.7% 108.3% - - 55 27 9:9: 82.7 (2.9) (2.0) 2.5 4.9 - 228.1% 93.5% - - 29 16 ;<=> 1802.1 63.1 30.8 53.8 66.9 -51.2% 74.8% 24.3% 29 59 33 27 ?@ 51 291 37 22 2AB 955.5 -41.6 7.0 33.9 52.1 116.9% 382.1% 53.7% - 136 28 18 !"#$D&'()*+,'()*-.Wind/01234546789:2022;<&=>+?9@ABCD3DEFG"Wind+HIJK(LM)1N 4.Z[\] ÀLÙ]ƒ—a•«¡ñõá»…ÿ ¢@AÀEÃÕñûüfghi¢abÙıèA67quÃÕñŒ@œ•¢Q¶ã–ÃÕñ YZ[¿Q—"qëw EFGHI-6/01 2021A 2022E 2023E 2024E ":I-6/01 2021A 2022E 2023E 2024E ŠKEF 11,406 9,339 14,032 18,297 ()+, 41,112 35,055 40,974 49,393 CL 5,827 4,301 6,462 9,677 M:()N@ 17,977 14,559 16,577 19,975 O+PQ 3,135 4,313 5,339 7,183 RSN@ 14,875 11,633 11,931 13,312 TU 1,456 485 1,725 938 V)WLXYZffi[ 4,887 4,669 4,392 4,749 \]ŠKEF 987 240 505 500 ^_`a 1,457 1,215 1,363 1,642 bŠKEF 16,616 18,471 18,982 18,583 cdXefgh 246 214 249 300 ij<klE 351 351 351 351 \]`a-m( 1,854 1,780 1,746 2,102 noEF 9,315 11,599 12,284 11,654 pqgh 645 561 615 741 rsEF 217 163 176 186 ":*t (350) 976 4,707 7,236 \]bŠKEF 6,733 6,357 6,172 6,392 u:\]m(+= (3,626) 0 0 0 EF*v 28,021 27,810 33,014 36,880 M:wxygh 18
