您的浏览器禁用了JavaScript(一种计算机语言,用以实现您与网页的交互),请解除该禁用,或者联系我们。[中国银河]:营收净利润双增长,移动云业务表现亮眼 - 发现报告
当前位置:首页/公司研究/报告详情/

营收净利润双增长,移动云业务表现亮眼

2023-08-08中国银河余***
营收净利润双增长,移动云业务表现亮眼

/012./012300634.SZ3 !"!"ƒ$ $%&'( !"#$%&')*+,- 2023!8"8# !"#$%&'()*+z-. "#%&'(2023)*)+,-.,-/012347.3356. 789:25.07%;12<=>?@2.5156.78AB152.21%;CD<=>?@1.1656.78AB32.03%EFGDHIJKLM /NOPQR))S9:209.85%.TUV%&"WXJYLZ[ \]^_`abAc.de%fffihiI9jE $%&'()*+,-./0123$456789%&'(2023)*)+,-.,-/012347.3356.789:25.07%.klmn/E12<=>?@2.5156.78AB152.21%;CD <=>?@1.1656.78AB32.03%.9opqE,-/r.% &s'tuv1.3656.789j24.63%.s'tuTUuw3D xyz[|]~[‘ÄÅÇÉÑÖÜáEàâ.äw4ãåç9:. ~éèâêëíffiî9j.789j54.93%Eïñóv.%&s'YãWò1wMökõú.ùIkl9:.ûÑ冰ëí¢ £§•dZkl¶ß;®Möú34©W9:.™7´%[¨ãÆØ5èx±£|ñMöú_,-/G¥9:31.82%[14.58%±47.72%;µÜás'W¶csj£ªuº]."3ªficj¿¡i ¬.:òòI®kõ9oE “):;<=”2>?@A67A-.C,DEFGHI9“ƒ& ^«V”»B…3ò èkõaµÀßÃIT&^Õu Œ2021)Z 58%»Bœ85%.–í9òòQ“”;…3&^9o‘’.÷LCŸ 1000s⁄¤Õuç‹.F›¬ZMöC12¤fiåç[fl‡·r‚ „5è‰'ëí–ÂÖëò._Êk±ÁË0ÈÍÎsÏ£Ì.Ów,-/0Ôã2023&CÒÚÛÙıÜመ£¯˘ÏµÜáµMö˙˚E“ƒ&^«V”']¸˝&.%&˛ˇ†~é¨À[x!"[£|ñ[#$%[&'21Ö(V)*+Üá.ÓÀ-|ñ+[ ./+[¨ã+0À|]¬´%[312…3®j£ZkõaµÀßE %&?u34Üá56.7¸û8‘Ts'ZAIMotionI8ffiIV9.:;Xw“<x-º=-ç>Üá?”ZAIGC-3D@çÜáAú. 5è*+ÜáÀßBRTI(Real-timeInteractive)j£±1·CDEI.FGÜáH_µZ6IJKL&aMNsZkõj£±']OPE J45KLMJNO,PMQRJSTUVWX*+9ÙLx5 …3QvT«.R£…3Qxkõ9o©m¸100%E%&STcBU±CU¢]xkõ.F&VIx4ãŸ50356.78AB108.1%;WXx£˚m6200⁄.YZÙZAxÏ÷m3700⁄.[ û1ß\ãÙ0k]^(_3E%&v…3…!»`‰'a".bcZkAxZdefõ[xg^Z6@[xhV±xg^…!ÖEx!"ëvòI9:ZiUjIßE Gklmno !"8610366568589 !wuyanjing@chinastock.com.cn $%&'()*!S0130519070001 AIGCfiZ[\]T^,_`678a+UV9%&p+Cq AIGCÜáèAIÜáZ‰'±ªu.ÓHFKûr2WMös_&E _R⁄TUMöúA.%&tu:;svj£wZªuEÙ02£ÅÇç>Zû8bx˘+y+(Ç[z[7|]~[¨ÑChatGLM;RichMail¨ÀÄ^C12¨À¬B$.¤Åë¨ÀKë[¨ÀÇU[ ¨ÀÉÑ[¨ÀÉÑÖÖõ;5GÜáChatbotV9[&'|]~¨À-Ñ[¨ÀâàÖâÀ©CäûAIGCÀß.-ßMö¨À¬[fõãåèuË«ŠE /Rbcïñn!.%&2023-2025)>?@v3.0956[3.97 56[5.0156.EPSv0.69[0.89[1.12.fiªcé G¥v33[ 26[20èEïñêë%&íì'].!"“ò$E defgwï¿¡£ñ+Sèn/Zóò;ôaö+Sèn/Zóò;AIMös'±õSèn/E é?në2ùõûü AB/CD 2022A 2023E 2024E 2025E EFGHIJKLM 1195.42 1573.80 2050.34 2655.18 NOP 34.71% 31.65% 30.28% 29.50% QRSTUVJKLW 225.04 308.59 397.03 501.44 NOP 50.91% 37.12% 28.66% 26.30% X6GYZ[\ILM 0.50 0.69 0.89 1.12 [Z 45.65 33.29 25.88 20.49 +,-.!/0123456789:;< #$%&' !"# $%&6() *+,-# $%&6() "#""$ "#"3& "#"4&"#"(& "#""$ "#"3& "#"4& "#"(& )*+, 1195.42 1573.80 2050.342655.18 -./0 2107.79 2550.13 3178.26 3890.08 )*12 690.60 914.94 1207.751574.56 34 1033.62 1648.67 1937.08 2397.83 )*54678 11.89 11.10 15.6621.81 9+:; 223.22 270.66 372.76 460.46 )*<= 44.39 58.23 74.8495.59 >?9+; 15.81 31.68 30.19 49.92 @A<= 56.70 78.69 98.42122.14 BC:; 124.98 165.58 218.57 284.95 DE<= -10.39 0.00 0.000.00 FG 158.21 203.85 274.08 349.00 /0HIJK -2.53 0.00 0.000.00 >L 551.95 229.70 345.59 347.91 MNffiIP.+Q 21.51 50.00 50.0050.00 R-./0 762.66 751.54 743.38 730.94 S/T+Q 13.37 0.00 22.9429.71 UVS/ 52.18 49.36 43.58 42.28 )*WX 237.74 327.22 420.99531.71 YZ/0 70.69 49.32 26.86 11.50 )*[+, 1.03 0.00 0.000.00 \]/0 2.71 0.01 -3.11 -5.20 )*[^_ 0.14 0.00 0.000.00 >L 637.09 652.85 676.05 682.37 WX`a 238.62 327.22 420.99531.71 /0`b 2870.45 3301.67 3921.65 4621.02 cd5 9.49 13.02 16.7621.16 -.ef 467.15 584.17 799.92 988.75 TWX 229.13 314.19 404.24510.55 gVh; 11.34 19.68 28.03 36.37 ijklJQ 4.09 5.60 7.219.10 9C:; 118.53 131.19 202.84 229.78 mnoMpTWX 225.04 308.59 397.03501.44 >L 337.28 433.30 569.05 722.60 EPSqrs 0.50 0.69 0.891.12 R-.ef 49.35 49.35 49.35 49.35 UVh; 36.59 36.59 36.59 36.59 /012#$%&6()>L12.7612.7612.7612.76 "#""$ "#"3& "#"4& "#"(& eftb 516.50 633.52 849.27 1038.10 u)v.34- 124.46 672.58 336.46 502.34 ijklwQ 75.30 80.90 88.11 97.21 TWX 229.13 314.19 404.24 510.55 mnoMpklwQ 2278.65 2587.24 2984.27 3485.71 xyffi[ 47.04 77.00 87.49 92.07 DE<= 3.83 0.00 0.00 0.00 34567896 S/JK -13.37 0.00 -22.94 -29.71 "#""$ "#"3& "#"4& "#"(& )|/4P. -129.13 331.39 -82.33 -20.57 )*+, 34.71% 31.65% 30.28% 29.50% >? -13.04 -50.00 -50.00 -50.00 )*WX 43.32% 37.64% 28.66% 26.30% S/v.34- -280.09 -65.87 -56.40 -49.92 mnoMpTWX 50.91% 37.12% 28.66% 26.30% /2^_ -32.14 10.60 8.92 1.19 ]W~ 42.23% 41.86% 41.09% 40.70% UVS/ 51.42 -126.48 -138.26 -130.82 TW~ 18.83% 19.61% 19.36% 18.89% >L -299.37 50.00 72.94 79.71 ROE 9.88% 11.93% 13.30% 14.39% q/v.34- -36.28 8.34 8.34 8.34 ROIC 7.68% 9.65% 10.54% 11.77% gVh; 8.34 8.34 8.34 8.34 /0ef~ 17.99% 19.19% 21.66% 22.46% UVh; -3.81 0.00 0.00 0.00 TefÄ~ 21.94% 23.74% 27.64% 28.97% >L -40.81 0.00 0.00 0.00 -.Ä~ 4.51 4.37 3.97 3.93 34TÅ8a -191.26 615.05 288.41 460.75 Ç.Ä~ 3.15 3.72 3.35 3.28 `/0ÉÑ~ 0.42 0.48 0.52 0.57 :;<= 9+Ö;ÉÑ~ 5.36 5.81 5.50 5.77 "#""$ "#"3& "#"4& "#"(& 9CÖ;ÉÑ~ 10.09 12.00 10.11 11.56 )*+,(Üár) 1195.42 1573.80 2050.34 2655.18 àk+Q 0.50 0.69 0.89 1.12 +,ÅU~% 34.71% 31.65% 30.28% 29.50% àku)34 0.28 1.50 0.75 1.12 moTWXqÜárs 225.04 308.59 397.03 501.44 àkT/0 5.09 5.78 6.67 7.79 moTWXÅU~â 50.91% 37.12% 28.66% 26.30% PE 45.65 33.29 25.88 20.49 ffiŠEPS(r) 0.50 0.69 0.89 1.12 PS 8.52 6.47 4.97 3.84 PE 45.65 33.29 25.88 20.49 +,-.!/0123456789:;< %&<ƒ†!"OÊk ]^_`abcd efghihjffilm$nn=o pqrstuvwxyz[|]~C"#]^@FÄŠ|ÇÉ243Ñ"#ÖÜ]^_|3áràâä[Zãå$nçéèêÄy@ëíìîïñóÄŠ|OòÇöffiõ:;$n@ úocd|ùûü1éF†D|°¢£§•¶ßëú&'|ú&'®©™´¶¨üúo1$n•Æ@úoØÌ1ɱç]Íb ¥µ4£ªn¥4£ß™ªº¥F4ú&'1ëæø¿¡•Æ¬ñ¡ƒñ√P@ «ïB™ èF«ïæ» ß™6-12… |èFAÀ√fiÕŒ™AÀVœ–300AÀWø¿—“”‘’Œ™AÀ÷qÿ&20%bù1@ ⁄¤ø¿—“”‘’Œ™AÀ÷qÿ&@