【信达新消费|眼视光】明月镜片：一年期临床结果优异，近视防控效果逐季提升

!"#$%&'(#$)*%&!"#$(301101)!"ƒ$%&'(ƒ$%&!"#$Š&&'()*+,-./01S15005221100022345115000310173671liujiaren@cindasc.com89:$;&Š<*+,-./01S15005221100042345115001800559671tujiani@cindasc.com=>?@ABCDEFCINDASECURITIESCO.,LTDGHIJKLMINOP90Q10R6/1100031 I"#$%&|'()*+,-./0123456789:(;<=6>?@A 2023!5"17# !"#$%&'(Pro)*+,-Q/0#2023)5%1712VisionChina2023 3456789:;<=>2$%&'(Pro)*+,-Q/02?@$%AB 03C%D6C%+,-Q< EFGHIJ# 1K)*#LM12C%2&'(ProNOPQRM*STUQQV60%2NOWXSTUQQV51%Y 2KZ[C\)NO]^_`aWXSTUbQcdZeC\)fg$hij#LMZeC\)NOPQRM*STUQQV41%2NOWXSTUQQV39%YZ[C\)2NOPQRM*STUQQV74%2NOWXSTUQQV 64%Y 3KZ[C\)klmn+opqrst2QQuqvijwx#0-3C%D3-6 %D6-9%D9-12%NOPQRM*STUQQEyz[3|]2q~ij– 50%D58%D82%YNOWXSTUQQÄÅV33%D44%D60%D75%< Ç+,HIÉÑÖWÜp2?á&'(proàŠäãåfiéèffiêë#1KàŠU@\)íì3îklïñóTDopòôónUï>2ö?@/0+,HIUõúùûffiàŠü"†°¢£2§•¶&'(pro@>HIY2Kß°àŠfiéè5®©™ßURAM¨2ö&'(pro?áUfiéèV^ŸQQ†ÆØU˙RAM¨2±§ç@+,HIUbQc< ¥µ‹VÆØU+,HIŠfl5ùLU=ïpbªºô5ù_Ôæø#1K¿¡5ù7¬ƒ“ņ«‹»*2+,… ±ÀÃթoºŒ5ùïUœ–ä —2=ïfi¡“”có@U‘’¬2+,… ÷fl0&'(Pro§FÿŸ⁄õú5ùU]^¤(QQ2º‹›*§phfifl@Y2Kfi¡Cƒ©o2/‡·ß‚„‰DÂÊÁPËÈÍÎ0eÏUùûÌÓ*2+,HI§p†_Ô◊ÒijÚTUÛÙ*2¿¡ı£cij< ˆ˜¯6#˘˙M˚¸˝˛ˇÔÎT>2/‡!V"#$5M¨%&Fÿùûå5ùL2‰'cbª_Ôij<¥µ([/‡23-25))*ÄÅV7.94D9.56D11.45+,2-./¿0ÄÅV1.73D2.27D2.94+,2fi12@3ìÄÅV55D 42D324< 5678#95ùæøŸå(>2:;562‰<=>_?P< Ø"#$%&'()*+(67.) 2021A576 2022A623 2023E794 2024E956 2025E1,145 /01YoY% 6.6% 8.3% 27.5% 20.4% 19.7% 23456789 82 136 173 227 294 (67.)/01YoY% 17.3% 65.9% 27.0% 31.0% 29.6% :81% 54.7% 54.0% 57.3% 59.1% 61.0% 7;<*=1ROE% 5.8% 9.3% 10.8% 12.4% 13.8% EPS(>Š)(.) 0.61 1.01 1.29 1.69 2.19 @A1P/E(B) 116.02 69.94 55.07 42.04 32.42 @71P/B(B) 6.78 6.48 5.95 5.21 4.49 ;CDEF7GHIJKLMNOPQR;SffiU2023V5W17X*Yffi ;<Z[\ ^_:67. 89\ ^_:67. `aVb 2021A 2022A 2023E 2024E 2025E `aVb 2021A 2022A 2023E 2024E 2025E cd;< 1,379 1,366 1,509 1,756 2,099 '()*+ 576 623 794 956 1,145 ef;g 997 934 1,032 1,240 1,515 '(hi 261 287 339 391 446 j*kl 0 0 0 0 0 '(mgnop 6 6 7 8 10 j*qr 110 113 127 134 167 stuv 112 101 127 151 179 Qwqr 11 17 17 16 16 xyuv 77 70 87 103 121 ze 110 90 94 102 109 MNuv 18 22 25 29 33 [| 152 212 239 264 292 #$uv 0 -2 -4 -5 -6 ]cd;< 216 294 328 341 351 ~2ÄÅÇa -6 -7 -5 -6 -6 0ÉSÑÖ; 0 0 0 0 0 Ö;7*= 3 16 4 5 6 Üá;<àÇaâ 143 147 142 134 126 [| 9 12 2 3 4 äã;< 43 41 47 50 53 '(89 108 160 213 280 364 [| 31 106 139 157 171 '(å*ç -1 5 3 3 3 ;<)a 1,595 1,660 1,837 2,097 2,450 89)é 107 164 216 283 367 cdZ[ 146 136 166 180 213 èGm 16 16 28 37 48 êÉÀr 0 0 0 0 0 789 92 148 188 246 319 jwkl 0 0 0 0 0 íìSîÄ= 10 12 15 20 26 jwqr 68 77 97 102 126 23456789 82 136 173 227 294 [| 78 60 69 77 87 EBITDA 144 168 253 319 403 ]cdZ[ 4 11 11 11 11 EPS(ïV)(.) 0.81 1.01 1.29 1.69 2.19 0ÉÀr 0 0 0 0 0 [| 4 11 11 11 11 ñgcó\ ^_:67. Z[Ça 150 148 178 191 225 `aVb 2021A 2022A 2023E 2024E 2025E íìSîÑ= 41 43 58 77 103 ò'ôdñgc 143 147 226 272 338 23456SîÑ= 1,404 1,469 1,602 1,829 2,122 789 92 148 188 246 319 Z[öSîÑ= 1,595 1,660 1,837 2,097 2,450 õú>s 38 41 39 39 41 #$uv 1 -1 0 0 0 Ø"#$%& ^_:67. Ö;ÄÅ -16 -3 -17 -4 -5 `aVb 2021A 2022A 2023E 2024E 2025E 'ù;gûd 13 -31 -2 -13 -22 '()*+ 576 623 794 956 1,145 [ü 2 7 4 5 5 †°à%â 6.6% 8.3% 27.5% 20.4% 19.7% Ö;ôdñgc -158 -107 -87 -64 -62 23456789 82 136 173 227 294 ;iç¢ -32 -77 -51 -34 -36 †°à%â 17.3% 65.9% 27.0% 31.0% 29.6% 0ÉÖ; -129 -55 -30 -30 -30 :81à%â 54.7% 54.0% 57.3% 59.1% 61.0% [| 3 26 -6 0 4 ROE% 5.8% 9.3% 10.8% 12.4% 13.8% £;ôdñgc 806 -105 -41 0 0 EPS(>Š)(.) 0.61 1.01 1.29 1.69 2.19 §*Ö; 826 0 0 0 0 P/E 116.02 69.94 55.07 42.04 32.42 Àr 0 0 0 0 0 P/B 6.78 6.48 5.95 5.21 4.49 çw8•¶S• -5 -81 -41 0 0 EV/EBITDA 43.88 44.82 33.56 25.99 19.88 ñgc7/pé 791 -63 98 208 276 $n&'() *+,-./&0123456789:;<=>?@ABC?@ADE?@72016!FGDE?@.HIJ&'-2019!KL.HIJ23456-2020!MNOP/Q&'-2021!LRSIJE$nTUVWX72022!FGYZ?@-L$n[\TU]VWX72021!^_`ab/c.I<2dA efg.I<1d//Q<1dA_h`W>ijkl456m0<1d//Q<2d/.I<3dAn? okl456b/.I<3d-2022!^_h`W>ijkl456m0<2d/.I<2d//Q<2 dAm0pEq>4567 rs-01&.Itu4567nvwxyz>[z|]-~)yzWÄzz]-2018!7"$nÅÇEÉFGDE?@.HIJÑÖ-2022!11"FGYZ_Üá&'7àâäãåçéAm0A.HIJpE7 èêë-0í1X4567~)yzWÄz|]-ìTffiïyzWÄzz]-8LDE?@.HIJpE01456-2022!11"FGYZ_Üá&'7àâäãåçéAm07 ñló-.I&/Q4567_Fò~ôXöyz>[|]-Tõffizïúyzözz]-8LDE?@.I&/QpE456-2022!11"FGYZ_Üá&'-àâäãùûAü†°A¢£§•A¶ßA/Q®pE7 ©™´-¨;ƨyzØx4±Xz|]-§~`WyzWÄzz]-2022!11"FGYZ_Üá&'7àâäãåçéAm07 s¥µQüô* Lb cd ef 67 ghi<jk lmn opqoorstupv wxyz[|]|~*Ä[yÅxÇÄ.ÄoÖ ÜGLi<jk á]A outroâurpqâ Äw~yÖ[yäãw~y*Ä[yÅxÇÄ.ÄoÖ ÜGLi<åjk ë"é oâurtqtrvor z|~j[xÄw~yä*Ä[yÅxÇÄ.ÄoÖ ÜGLi< êëí opruourvqpp z[ì[]|xy*Ä[yÅxÇÄ.ÄoÖ ÜGLi< îïñ oótâótuqqoq ì|]|ãwo|*Ä[yÅxÇÄ.ÄoÖ ÜGLi< òô oâpvrâsrouu ö~[Äwoyä*Ä[yÅxÇÄ.ÄoÖ ÜGLi< õú ouurorqossu ùxyûoyä*Ä[yÅxÇÄ.ÄoÖ ÜGLi< ü† oâuoppssoâu Ö[z[xo*Ä[yÅxÇÄ.ÄoÖ ÜGLi< °9 opuusqqsvop ì[j[xo*Ä[yÅxÇÄ.ÄoÖ ÜGLi< ¢£§ outqroóroóo ãwxoìxyz[*Ä[yÅxÇÄ.ÄoÖ ÜGLi< •¶ß oââoróoâsov ãwxyäìxy®[*Ä[yÅxÇÄ.ÄoÖ ÜGLi< ©™´ oâóputtóoos öxyäãw~]|*Ä[yÅxÇÄ.ÄoÖ Ü¨Li<jk ®Æ opóoâârpsrâ ]xyä®[yä*Ä[yÅxÇÄ.ÄoÖ Ü¨Li<åjk Øh ouârrvótuâs ö|ä|o*Ä[yÅxÇÄ.ÄoÖ Ü¨Li< hƒé outoâpuâpâp ä|o±~yäÄw~yä*Ä[yÅxÇÄ.ÄoÖ Ü¨Li< •á oâórsoóptut ãw|]xo*Ä[yÅxÇÄ.ÄoÖ Ü¨Li< ¥µ« opusvvâvqóu Åx[j[xy®[xo*Ä[yÅxÇÄ.ÄoÖ Ü¨Li< õÇ oâósoooâpuq ùxyäö~[*Ä[yÅxÇÄ.ÄoÖ Ü¨Li< Uù oâóoóqpâssp ]|®[xo*Ä[yÅxÇÄ.ÄoÖ Ü¨Li< °ª™ ourstâtóâós ì[®[xyãw~*Ä[yÅ