社服22年报、一季报总结：Q1复苏开门红，景气度望逐季度攀升

行业专题研究报告 证券研究报告 社会服务业行业研究 2023年05月06日 买入（维持评级） 国金证券研究所 分析师：苏晨（执业S1130522010001）suchen＠gjzq.com.cn 联系人：叶思嘉yesijia＠gjzq.com.cn 呍䗱观点 Q1复苏开门红，景气度望逐季度攀升 #$%&&'()*+,-./0112&3456789:&;&&'<=>?@>ABCDEFGHI&1'JKL;.NO>LP.NO>–1N.3ORHI1P'JKL&S.TO>–1S.&O>–UP.SO1VW<=EFXYZ[\]^_`@aficd91A BeDfghiEF]^jk`lEFRAemEFnopB(q*rstusv1wxyz[|(]~:ÄRÅÇÄDÉÑ7ÖÜ:DÉG1<=&&'áàâä>ãåçéèêëâäHI&1'JKíì>L3S.PO1]^îïñJóñ<òôöõ@úùûü†°¢£§[•¶ß®©™?@DÉXY0´1]g)*¨9]Æ1Ø]ŒC@ì±fit™hiDÉn)*û9*rsì±fit≤¥µÆ:12&3Ú)¶‘FĪºeñæÖø1z¿<=>?@>ABCDEFHI12&&JKL3;.SO>L&P.TO>LT;.NO1ãåâ䡬«íì1VWƒ¥(±≤tÃAB«»45≤µÆ: <=… ÀH@45RÃ@]æ891ÕŒ œRÕ À–—\0”:&;'<=:‘’÷êGEFHIÿ[1DÉf Yíì1]gŸ⁄¤R‹›‹›fiñJflóõ@ùûüL£§[•‡·™‚„WÅR‰Â‰†z¿<=LÊ Ád’÷nËȨ9sDÉÍÎÏÆ™<=ºŸçÌŸëRñæ—\ œ> ÀçÓÔ1ÅÒÚëÑ7Û[:12&35Ùıˆ1z ¿H˜¯(]˘˜˙˚1EF>ãåáàâäHIL&7O>L&31O1˝˛?ˇ<=45!æØ]"#$ ƒ&ıˆ1EF>ãåáàâäHIL&3O>L3&O™'¿Ÿ(÷âä7S;;)7T;;*+Râä,&;.NO)&&.7O1‚„WÅ-ä.´/0¥1<1ä2,3&;.3OR4121P5Ü1.N6781Æ9)*¥:—§;<=´—>:?@&3'10ABCÛ•DEFÆG ÀéCHIJKL≤6ZM•N1Ã@AOPa‡·R'QÃ@Y@]æ1VWÅRST:èÕÃAOUT;;ˇ: ?@%VWXÎYZ1WÛG¥`@fic[\Î0]:^_ÖøL`aºbÜc1&3''def?@eDéCagh54ˆ1iyjeDékLWlLWÛ?@jmnozjh5pn21q§rsn&;1P'Ã1;UOtu1vÕwS.&3)S.&Ph5U1P'11UOçƒx1;UOë1y7z«ËIÖÜ::‘’÷[&3'jmnozjh50¥¡4‡·1|]2&:è~fl10ÄÈQRÈÅêG[¡jmnozj¡¥1P'H¥11;)11UOç&&'ÇÉPUOë1ÑÖ0A'pÈQŠájmnozjh5pÉ11;O)11UOR0¥‡·1AA0A«Yy7sjmnozjY@41P'âäZ[\1WÛGflóãå0A&3ç'jmnozj41P'DâäÛéèa[\:`@ðcëí1|]>AA>ÑÖAO&;&3'ÕÃ1&;;>1U;;–1T;;>1S;;ˇ1ÕÃìîï4&&'dYñHóps£1òôö&;&&'oi6múiùmûÉ(4tü†1e†óñ’÷n°¢:≤£;`@éC§V•¶1X4¥‡·:WÛGfic]æ1ßJflóãå&3'ç'ìî&N;ˇRÛﮃ'p121ûÉ/0¥1W\ ¥AOU&;&U'`@#a3&U;;ˇ: AB%21©™hi5Ù´¨1xyzs3(]~:Ä:&;&&'ABÆßJ«»EFRãåçéèêëâ䡺«HIsv1VWì±upØs±të|¥xyz¥©™hi¥µyhi¥Aem1VWxyz`?ŒAemJKuïeGºN)* ]æ2AB0æ~:Ć©_eRéÎÄAeRø¿p¡Ae¬I5Ü:12&3–fEFRä2ñæÖø1VW©™hituíì1êGDÉ/·)*ƒ1ŃwRx«wR\»wR…ì fi]^îyhiÀìµÆ1¥ÃÕi5ÃRÕŒìÃDªDÉœ«1ÅW–A—“2&Z”CD1‘’21ñJÕi5Ã1÷-ÿŸñæÖøfi™?ŒAem 䫏餴䒊雳 12&3⁄âäDÉÖø1ò41P¤‹Xï[t: 'Ǻ›<=?A’÷‡·©e£§[•RDfifl‡Ücfi¶ß1<=ºŸRÓÔfiÕ œ1?@WÛGlŸ1AB ꤗ䲿爙 ~:ÄRø¿Äfi¡¥[\Η\0]:12&3ºe·‚h5Ã`„1÷-¡¥~s·‚/0¥1eDh‰p@ÂÊpÁÜ1®ËÑÖRãåR…ì RŸ(÷R‰Â‰: 风 )*ÈŸº5ÍÎ1µ´RÏÌ#—§:Ü1·‚.´h5æpñ†0¥fi !"#$ 1R#$%&&'()*+,-./0112&3456789S &R<=% ÀH@45RÃ@]æ891ÕŒ œRÕ À–—\0”S &.1RÓfiœ«%&&'UÔs£§[•‡·1ŸÅRÓÔfi¥—\´∏S &.&R%&;&3?@%éCHIZM•NKL1Ã@]æ897 3R?@%12&35Ù67891WÛG¥`@fic[\Î0]7 3.1R%éCœ«%12&36Ò5ÙRffiÚïV1WÛG¥Ã@[\δ∏7 3.&RÓfiœ«%12&3DÉ45891õ£)*¥:EÛ—>ÙıP 3.3R&;&3?@%h‰ps3ÁÜ1ˆˆ˜ÊVffiXÎ1WÛGÃ@]ñ1; SRAB%21–úÃ`„1xyzs3(]~:Ä1; ÍÎ5913 &'#$ ¯œ1% <=?AeD&;&&'ÇDÉ*r......................................................... S ¯œ&% <=?AeD12&3DÉ*rçwz¿ë................................................... S ¯œ3% <=eD&;&&'ÇDÉ*r............................................................. U ¯œS% <=’÷ÏÌ#¬EFI................................................................ U ¯œU% <=’÷µ´—§¬EFI.............................................................. U ¯œT% <=’÷˘˙†˚¸ffiƒ¬EFI........................................................ U ¯œ7% <= À<1˛íéCä2,............................................................ U ¯œN% ]^<=:‘’÷¥ˇ`@a!Ä........................................................ T ¯œP% <=eD12&3DÉ*rçwz¿ë....................................................... T ¯œ1;% RSÃ"BCö‡!Ä.................................................................. 7 ¯œ11% <=]^’÷&;&3'Ã@AO.......................................................... 7 ¯œ1&% ?@’÷ÈQjmnozjh5pçO&;1Pë................................................... N ¯œ13% ?@’÷ÈQxCCh5pçO&;1Pë...................................................... N ¯œ1S% ?@’÷ÈQz$jh5pçO&;1Pë...................................................... N ¯œ1U% ?@’÷Wl†e:%&¬I5Ü....................................................... N ¯œ1T% ?@'6&;&&'ÕÃ@AO(—*r.................................................... P ¯œ17% ?@'6ÊpÕÃ@aVçˇë......................................................... P ¯œ1N% ?@’÷âÃ@aVçˇë............................................................. P ¯œ1P% ?@’÷oi6múiùmaVçˇë.......................................................... P ¯œ&;% ?@eD&;&&'ÇDÉ*r............................................................ P ¯œ&1% ?@eD12&3DÉ*rçwz¿ë1; ¯œ&&%&;&3'?@éCagh5Mˆçék‡UWÛlë1; ¯œ&3%ABeD&;&&'ÇDÉ*r11 ¯œ&S%)ó]CDfiEF†[æ11 ¯œ&U%)óJDfiEFh5pçO&;1Pë11 ¯œ&T%)óÂä,†'‚!Ä1& ¯œ&7%)ó-ä.´!Ä1& ¯œ&N%ABeD12&3DÉ*rçwz¿ë13 1ծ䚪錢22䎃「氋䞔Ȿⴁ兜麑䪬⾓1Q23⥝㢕䔂⸷゗⸓ &;&&')*º5*+m,êG(-í+,1VW<=:‘’÷j.`@fic†£§[•/0.´ï[ˆ:<=>?@ >ABCDEFHI&;&1'JKL;.NO>LP.NO>–1N.3ORHI&;1P'JKL&S.TO>–1S.&O>–UP.SO1VW<=EFXY Z[\]^_`@aficd91ABeDfghiEF]^jk`lEFRAemEFnopB(q*rstusv:DÉG1<=&;&&'áàâä>ãåçéèêëâäHI&1'JKíì>L3S.PO1]^îïñJóñ<òôöõ@úùûü†°¢£§[•¶ß®©™?@&;&&'DÉXY0´1]g&;&&')*¨9]Æ101ºe(ü†≤ÆG1Ø]ŒC@ì±fit™hiDÉn)*û9*rsì±fit≤¥µÆ: ¯œ1%<=?AeD&;&&'ÇDÉ*r 2019 营业收入（亿元） 202222VS2122VS19 归母净利（亿元）扣非（经调整）归母净利（亿元） 2019 2022 22VS21 22VS19 2019 2022 22VS21 22VS19 餐饮 1,141.5 1,422.1 0.8% 24.6% 48.9 23.9 扭亏 -51.1% 30.5 46.4 34.9% 52.3% 酒店 562.1 482.3 9.8% -14.2% 46.2 -29.8 增亏2.49亿 -164.4% 38.5 -27.9 减亏5.06亿 -172.6% 旅游 1,008.2 409.6 -18.3% -59.4% 115.2 -34.8 增亏26.14亿 -130.2% 99.2 -39.0 -1544.7% -139.3% 人工景区 239.8 92.8 -39.3% -61.3% 21.1 -23.3 -450.2% -210.2% 15.9 -24.8 -570.2% -256.3% 自然景区 70.8 31.8 -22.6% -55.0% 12.6 -9.8 增亏5.64亿 -178.1% 11.8 -12.0 增亏5.59亿 -202.3% 旅行社 266.8 18.6 -41.5% -93.0% 4.5 -14.2 增亏1.39亿 -413.