高景气度与创新导流下，一季度营收创新高，业绩大幅增长

!"$%&()$*+%&!"#$%&00())*+Z-!"ƒ$&&E(ƒ$&&0123456789:;<=>?@ABCDEEDFFCCEEEFGHIJACDEEEKCECLKMNA%i)ji#r&QRSiQT#US.SoWXYZ3[54\:;<=>?@ABCDEEDFFCCEEE]GHIJACDEEC^EEDD_MNA*)ji#QiRSiQT#US.SoWcdefghijklmnop(BqmranTnqBm`.stTpuvwxyz[w|]~_@C@ÄM?ACEEEKC !"#$%&00())*+Z-))../0)&123/456789:;<=>3@AB3:CD <=7AEFGHIJK !0!3$%&!8( !"#$%&'()2022**+,2023*-./+#102022*12349.62 56/+8.42%789:;<0.7556/-20.70%7=>89:;<0.6356/- 25.97%?2022Q412342.3156/+2.85%789:;<0.2756/-10.33%? 3023Q112343.1056/+40.06%789:;<0.3756/+440.97%7=>8 9:;<0.3556/+498.78%@ ABCDE#22*FG&'HŠJKL12346.5556/+6.08%7MN68.06%7OP'QRS46.92TU/+8.30%7'VRS105.90TV/+12.83%7W;X70.08%/-4.07pct?Y'341.0256/+12.56%7OPZ['RS7.74TU/0.54%7 \]'RS17.37TU/-6.82%7W;X52.07%?^_&'341.4656/+2.86%7RS163.78T`/+33.60%7W;X36.50%@ AabDE#10c34d7.5556/-0.62%7MN78.49%?c3ef492g7 :hi28g?20jklmnoKLpq7rstuvwęyzonPOI[|7 ]~”ÄÅÇŠÑ7ÖÜáfX,àâX?noGMV1.4456/+33.60%7no341.2756/+33.65%7W;Xä35.04%/+5.63pct@ 22*ãåçéèê7ëíìîïñóòôöõ#ãå12349.6256/+8.42%7 89:;<0.7556/-20.70%7+úùûãåü†°¢lmhf£§Y•¶ßi®?12R©W;X61.84%/-3.09pct7:;X7.64%/-2.98pct?22*ãåR© ¶X42.90%/+0.40pct7™´¶X9.16%/+0.25pct7™´¶ßi®ë¨ãå‚ÖÆØ∑±¶ß?„L¶X0.99%/+0.09pct7[¶X¥]µoÜ?22*ñ3¢2ÒŠ +2.0856/-2.61%@ 23Q1-./4dCh˝7;<›2ª&#ãå12343.1056/+40.06%78 9:;<0.3756/+440.97%7º.V*ø¿¡¬¬ƒ¨k7ëíø«#10- ./n»…¶ ÀÃÕ7&ŒFœ–—“”‘/’÷?20ãåñõrs•ÿ1 ⁄on7¤‹›fiefŠSAJfl‡·3R‚°„‰ÂÊflŠáf@Ë;|ÈDE712W;X59.46%/-1.21pct7R©¶X36.38%/-9.22pct7™´¶X6.92%/-2.41pct7„L¶X0.48%/+0.12%7:;X12.37%/+9.3%7ÍÎ~Ï»;<XÌÓÖÜ@ 4ÅHfiÊÒÚ#4ÅÛ˝Ùı68%ÆØ·'ˆ˜Å51.06%¬ÆØ7¯˘˙ãå¿˚â®ahν,˛⁄˝~¬®aˇÅwę7’c"#$„‰kK˝&'7 ]()*ÖÜ#$M]X#'ˆ˜Åçéè+23-25*,-,./01¬⁄23©efA4j¬«4,000·7,000·10,000g?524·25*6YGMVj¬« 1.55·356@2022*ãå712¿˚â®a4d316.58T6@ Ë;89#:;8‚ãå23-25*34A4+11.96·14.72·18.2256?89 :;<A4+1.52·1.95·2.37567fiÏ2023*4<27=4>ffiPEA4+ 27.21·21.27·17.51@7fi1ABC,@ Ø"#$%&'()*+(67.) 2021A887 2022A962 2023E1,196 2024E1,472 2025E1,822 /01YoY% 35.2% 8.4% 24.3% 23.1% 23.8% 23456789(67.) 95 75 152 195 237 /01YoY% 37.0% -20.7% 102.5% 27.9% 21.5% DE¨F#10¿˚â®aν~GjH8ù?20H‚DE?30#$IJ®K@ :81% 64.9% 61.8% 65.3% 63.1% 61.2% 7;<*=1ROE% 14.4% 11.0% 18.2% 18.9% 18.7% EPS(>Š)(.) 0.55 0.43 0.88 1.12 1.36 @A1P/E(B) 43.69 55.10 27.21 21.27 17.51 @71P/B(B) 6.29 6.06 4.95 4.02 3.27 ;CDEF7GHIJKLMNOPQR;SffiU2023V4W27X*Yffi ;<Z[\ ^_:67. 89\ ^_:67. `aVb 2021A 2022A 2023E 2024E 2025E `aVb 2021A 2022A 2023E 2024E 2025E cd;< 543 585 791 1,016 1,292 '()*+ 887 962 1,196 1,472 1,822 ef;g 265 226 376 498 735 '(hi 311 367 415 542 706 j*kl 0 0 0 0 0 '(mgnop 3 3 6 4 5 j*qr 46 49 60 70 91 stuv 377 413 478 559 674 Qwqr 28 38 41 54 64 xyuv 79 88 108 125 146 ze 133 162 181 234 228 MNuv 0 0 0 0 0 [| 70 110 132 160 174 #$uv 8 10 3 3 2 ]cd;< 445 391 403 400 396 ~2ÄÅÇa -1 -4 -3 -4 -5 0ÉSÑÖ; 0 0 0 0 0 Ö;7*= 5 7 6 7 9 Üá;<àÇaâ 28 29 29 28 27 [| 7 7 6 7 9 äã;< 9 8 20 22 24 '(89 121 91 195 248 301 [| 408 353 354 349 344 '(å*ç 1 2 0 1 1 ;<)a 988 975 1,194 1,416 1,688 89)é 121 93 195 249 302 cdZ[ 214 197 242 267 300 èGm 27 19 41 52 64 êÉÀr 0 0 30 30 30 789 95 74 154 197 239 jwkl 0 0 0 0 0 íìSîÄ= 0 -1 2 2 2 jwqr 43 44 48 57 68 23456789 95 75 152 195 237 [| 171 153 163 180 201 EBITDA 287 268 240 285 339 ]cdZ[ 108 86 106 106 106 EPS(ïV)(.) 0.56 0.44 0.88 1.12 1.36 0ÉÀr 0 0 0 0 0 [| 108 86 106 106 106 ñgcó\ ^_:67. Z[Ça 322 283 348 373 406 `aVb 2021A 2022A 2023E 2024E 2025E íìSîÑ= 8 9 10 12 14 ò'ôdñgc 214 208 149 145 257 23456SîÑ= 658 684 836 1,031 1,267 789 95 74 154 197 239 Z[öSîÑ= 988 975 1,194 1,416 1,688 õú>s 164 174 37 28 28 #$uv 9 9 5 7 7 Ø"#$%& ^_:67. Ö;ÄÅ -16 -5 -7 -6 -7 `aVb 2021A 2022A 2023E 2024E 2025E 'ù;gûd -47 -47 -48 -87 -17 '()*+ 887 962 1,196 1,472 1,822 [ü -1 6 7 8 10 †°à%â 35.2% 8.4% 24.3% 23.1% 23.8% Ö;ôdñgc -159 -49 -44 -16 -14 23456789 95 75 152 195 237 ;iç¢ -44 -26 -40 -14 -14 †°à%â 37.0% -20.7% 102.5% 27.9% 21.5% 0ÉÖ; -120 -30 -6 -5 -5 :81à%â 64.9% 61.8% 65.3% 63.1% 61.2% [| 5 7 2 3 5 ROE% 14.4% 11.0% 18.2% 18.9% 18.7% £;ôdñgc -202 -203 45 -7 -7 EPS(>Š)(.) 0.55 0.43 0.88 1.12 1.36 §*Ö; 17 16 0 0 0 P/E 43.69 55.10 27.21 21.27 17.51 Àr 0 0 30 0 0 P/B 6.29 6.06 4.95 4.02 3.27 çw8•¶S• -67 -95 -5 -7 -7 EV/EBITDA 13.61 13.15 16.63 13.57 10.72 ñgc7/pé -148 -38 150 122 237 #$%&' )*+,-Š/0123456789:;<=>?@ABC?@ADE?@7!0FG$HIDE?@-JKLMN,!0FO$PQ-JKL23456,!0!0$RSTUŠVMN,!0!F$QWXKLEYZ [\]^_7!0!!$HI`a?@,QYZbc[\d]^_7!0!F$efghiŠj-K<!kAlmn-K<FkoŠV<FkAfpg^>qrst456u0<FkoŠV<!ko-K<3kAv ?wst456iŠ-K<3k,!0!!$efpg^>qrst456u0<!ko-K<!koŠV< !kAu0xEy>4567 [|,01/-K]~4567vâÄÅÇÉ>ÑÉÖÜ,áàÇÉ^âÉÉÜ,!0F8$ä&YZãå EçHIDE?@-JKLéè,!0!!$FF&HI`afêëMN7íìîïñóòAu0A-JKLxE7 ôöõ,0ú1_4567áàÇÉ^âÉÖÜ,ù[ffiüÇÉ^âÉÉÜ,8QDE?@-JKLxE01456,!0!!$FF&HI`afêëMN7íìîïñóòAu07 †t°,-K/ŠV4567fH¢á£_§ÇÉ>ÑÖÜ,[•ffiÉü¶ÇɧÉÉÜ,8QDE?@-K/ŠVxE456,!0!!$FF&HI`afêëMN,íìîïß®A©™´A¨jfØAa ±AŠVùxE7 |¥µ,:FØ:ÇÉΩÅ4ª_ÉÖÜ,ºág^ÇÉ^âÉÉÜ,!0!!$FF&HI`afêëMN7íìîïñóòAu07 [æøV¿¡¬ zê ëí Çî MN ïñó\òô öõú CK_CCEFùDK] +#Qûi)ü)&RSiQT#US.SoW †uzó\òô °ã¢ CDùEC^DEK_^ S+&QWiQ£§+&QRSiQT#US.SoW †uzó\•òô ¶1ß C^DEù_ùE]CE û)&ji#S+&Q£RSiQT#US.SoW †uzó\ ®©™ CKEDCDE]_KK ûi%iü)#QRSiQT#US.SoW †uzó\ ´¨’ CLù^LùD__C_ %)ü)§+o)RSiQT#US.SoW †uzó\ ÆØ C^K]E^FECDD S&iS+oQ£RSiQT#US.SoW †uzó\ ±÷ CDDECE_CFFD C#QroQ£RSi