公司简评报告：稳定杆占比提升，23H1毛利率显著改善

!"#$%&'()*+,-./0123456 [Table_Rank] !"# $% !"# $%&'()* SAC+,-./S0110521050003 yueqinghui@sczq.com.cn 01/ 23456789:4;<=>?@ABCDEFGHIJ> FGHIJKILM 2345678K4L7M4<4=>NOPQBR>+NOPQRST 32.52 UVW+X/+YQRST 33.84/26.25 Z[\R]^T 31.23 Z_\R]^T 2.90 `a(RbaT 1.29 `ZcRbST 41.91 FGHIJKILM &'() [Table_Summary] l NOST2023IUIVWX/YZ[HNO\]^_`abYcdefghiZZa`jkl\]mnopqbajrcdefghi`barHkl\]stmnopqbajbcdefghijbabrku l ^_pqfgvhewxyzg{|u23Q2NO\]^_2.87cdefghi45.96%l\]mnopq0.37cdefghi30.06%l\]stmnopq0.34cdefghi41.65%u} ( W ~  Ä eN O23H1ÅÇÉÑ/wxy/ÖÜÉÑ/áàâäãÉÑ^_(åç3.01/0.87/0.65/0.34cdefg+38.54%/+73.89%/-4.49%/17.69%u l épèêëíìeopèîg{|u23Q2NOépèï28.63%efg+5.62pcteîgñóòô0.07pctlopèï12.99%efg-1.25pcteîg+0.35pctuöõeú~ùûfghü78.97%e†°¢£§p•ùûhü¶âß®_©ô™uNO23H1ÅÇÉÑ/ÖÜÉÑ/wxyépè(åç31.02%/31.36%/21.24%efg+6.64%/+6.19%/+13.19%u l ÅÇÉÑ ́ ̈≠ÆØDêëe∞±≤≥Æ¥μ∂|u∞±≤∑%∏π∫ª¥hüº°ΩvæVÉÑø¿¡eÅÇÉѬ√ƒ$%≈%μ∆¥«20-30% ∑{|uNOÅÇÉÑW~»©...∞±≤≥Æ¥μ{|e ÀÃgÕŒœ–p—“”‘e^_«’÷◊ÿŸ⁄¥À¤‹{|uRNO›fie2022INOÅÇÉÑ ́fl?zèç17.78%e«’÷◊ÿŸ⁄¥À¤‹{|?zèe ́ ̈≠ÆØDêëu l wxyYZ[H¥ ̈e‡·‚⁄ ̈±uwxy†°„‰%ÂÊÁË≥SÈÍ◊∑ÎÏÌÓeÔ%ÂÎÏwxuNOwxyW~ÒI ÚÛ¥ ̈Ùıʈ ̃≈ ̄ ̆uNO‡·I ̈ ̇bb ̊ ̧∞±≤$%wxy ̈± ̋...Y`I ̨ˇ!‚⁄e ̈± ̋À¤‹⁄¥e"# ̈± ̄$%&u>l T'(W)*+ÉÑe,d-∞.∞hi/uNOÀ¤‹Á01234œ)*+—56e wx“78KK—uI ̈Hb ̊9)*+â(:);ÉÑ<=>?@AB ̋...Y`I ̨ˇ!‚⁄uNOT'(W)*+ ̈W‘e«’CDEF...$%GW∑^_∞hi/u>l ·H<I/NOÊÉÑ56JK,IeÿŸLMNOuABYbYZPYbY`I^_HHa`QHraRQH ̇aHcdeS”mnopqHa`QYabQYajcdeTU?∆S”YbYZPYbY`IVWçZbarQYYa`QHja ̇eXYZÃ[\]u>l ^_{`/abcμdefe ̈±ghiâAjeÿŸkliâAje∞±≤$%mniâAju> opA› [Table_Profit] 2022A 2023E 2024E 2025E dORbST 8.9 11.5 14.8 19.1 dOefR%T 24.0 28.6 29.3 28.8 _ghRbST 1.1 1.5 2.0 2.6 _ghefR%T 82.1 28.7 35.4 33.1 EPS(S/a) 1.17 1.13 1.53 2.03 PE 29.4 30.4 22.5 16.9 FGHIJWindijklm !"#$!"#%""#%"#$%&!'()*!+,-$%!+,-.!+,/$0!+,/%1!2,3!"#$%&'(( [Table_Title] !"#$%&'(23H1)*+,-./ 2345678p7qr;<M4<7= *+,-(001380)./0!12 | 2023.09.01 NOs\tu>ž>,vwxtu> ! !"#$%&'()*+,-./012345 1 3415678349:;[Table_Finance] !"#$%&'()* 2022 2023E 2024E 2025E +,-.%&'()* 2022 2023E 2024E 2025E -/!" 832 1461 1779 2264 012/+,- 54 752 286 361 +, 141 614 683 850 345 113 145 196 261 6789 331 401 518 667 :;<= 31 3 13 21 >?679 4 5 6 8 @ABC -1 55 35 12 DE89 28 34 44 58 F!GH 1 -59 -49 -59 IJ 143 167 217 282 1K!,L/ -88 592 70 103 >M 150 192 249 320 >? -2 16 20 23 N-/!" 276 464 642 812 F!2/+,- -8 -143 -153 -143 OPF! 0 0 0 0 !QRS 16 150 150 150 TU!" 219 358 497 637 OPF! 14 0 0 0 VW!" 33 30 27 24 >M -6 7 -3 7 >M 8 8 8 8 X!2/+,- 7 -137 -64 -51 !"YZ 1108 1925 2421 3076 [P\9 41 0 0 0 -/#$ 483 1145 1474 1908 OP\9 83 -50 0 0 [P\9 41 0 0 0 >M -47 10 -29 -39 6E89 90 112 145 189 +,3]^_ 54 473 69 167 >M 14 18 23 30 `a@Abc 2022 2023E 2024E 2025E N-/#$ 53 53 53 53 dOef OP\9 33 33 33 33 1g7h 24.0% 28.6% 29.3% 28.8% >M 10 10 10 10 1g45 75.2% 21.0% 39.5% 34.2% #$iZ 536 1198 1526 1961 jklmn345 82.1% 28.7% 35.4% 33.1% opqrst 9 9 8 7 u4ef jklmnqrst 563 718 886 1108 v4c 23.9% 26.7% 26.5% 25.7% #$wqrst 1108 1925 2421 3076 34c 12.7% 12.7% 13.3% 13.7% 45%&'()* 2022 2023E 2024E 2025E ROE 20.0% 20.2% 22.2% 23.6% 1g7h 890 1145 1480 1906 ROIC 15.1% 24.2% 23.6% 22.8% 1gdQ 677 839 1087 1416 x$ef 1gy,z{^ 5 6 8 11 !"#$c 48.3% 62.2% 63.1% 63.7% 1gBC 23 32 41 53 3#$bc 11.2% 1.7% 1.4% 1.1% |}BC 41 55 71 91 -/bc 1.72 1.28 1.21 1.19 ~BC 29 56 73 93 Ä/bc 1.43 1.13 1.06 1.04 @ABC -6 55 35 12 1Kef !"ÅÇGH -7 -15 -10 -15 Y!"ÉÑc 0.80 0.59 0.61 0.62 mÖÜÇL/7t -1 -1 -1 -1 6789ÉÑc 2.56 2.81 2.88 2.88 F!37t 8 60 50 60 6E89ÉÑc 2.40 1.17 0.87 0.87 1g45 121 147 204 274 áqàâ()) 1gä7h 1 6 5 5 áq7t 1.17 1.13 1.53 2.03 1gäRS 0 0 0 0 áq01+, 0.56 5.84 2.22 2.80 45Y_ 122 152 209 279 áq3!" 5.83 5.58 6.89 8.61 ãåy 10 8 14 19 çÇbc 345 112 145 196 261 P/E 29.4 30.4 22.5 16.9 opqrGt 0 0 -1 -1 P/B 5.88 6.14 4.98 3.98 jklmn345 113 145 196 261 EBITDA 115 205 253 308 EPS&)* 1.17 1.13 1.53 2.03 NOs\tu>ž>,vwxtu> !6[Table_Introduction] <=>0? !"#eyW...z{◊|e}~... ́Ä,vœÅÇ,ve}ÉÑ∞úÖ$%ÜáœÜàu2021I5âüÃ&-,veäã$%GWwxu <=>@A Qtu"åçéèêëíìî∑wxï/e&ñEFœÿï$NÇeLói»òôÜáÅ∑öõúùûeìî ̋Stu∑flü$ï/äãu BC@A Qtu†&-,v°¢«£NOE §∫õ ́,•¶ß®∑,v·H©™W~HdJÖìuQtu ́ÊHc∑ø≤âï/∑ ̈≠ÆØ&-,v∞ç±≤e≥&-,viÔ,öçé¥úˇπ¥uμ—∂•œõ∑∏π∫ªºÉΩQtu+æ∑§ø·H?∑œú~¿¡¶â¬xºñeÊòô≥√ƒiM≈Sòô+∑∆+«»u·Hî”TSQtuõ∑∂•$õ∑ÀGEF\...e∏”f≥∫¥ À∑·H?∑œú~¿¡$¬xºñeð≥~ÕŒœœWœú~œ–_—Å—©™“Wú~”‘∑õ∑uS’Rúî÷ûQtu ́D≈∑¤◊ÿŸe&-,vâ/úö⁄¤+æƒi‹›òôÕŒãòu·HîºÀ†ì ̈·Hfifl∏ÀG‹›·H^_eòôã‡∑(·,v·H_©úî(›,v·H‚„∑‰—úÂÊ‹ÁƒçËÈu Qtu ́Í∑∂•œbcú()(§Î{“ÏÌòìÓ∫ûeiÔ@i”Øç ̈nœÒZú∞Ò,vúöÚÄÛ(§∑°Ùú°Ùıˆuμ—∂•œbcâA›Ëº4 ̃ ̄±÷≥ΩíuÍ ̆∑ ̇] ̊i”ìç ̧ÿ ̇]∑A`$›ÔuÊif≥je&-,v±±¶S ̈ ̋Qtu ́Íõ∑œ\...âA›i¤ ̨∑wxtuu &-,v∑mn+æœ3ˇ+æ¶âöÚ“W+!±±¶’Rif"=$#çœ$ûif∑()ÅÕ%ÂÊú‰—S ̇ ̋Qtuõ∑â<Ii¤ ̨∑?@\ó$/ú3ˇï/u&-,v&« ̋'õ∑â<IÏtu ́«(_îÀGΩ∞∑)~u&-,v∑À^*{¶âöÚ·HW~*{±±EF+ ̈ ̋Qtuõ∑õ∑ú<Ii¤ ̨∑·Hfiflu ÊÕŒ,±∑-¡òe&-,v±±¶«Qtuõ{âNO ́SG∑,vÊ.∏ÀG3ˇe@±±ç/0NO{“ú1Ω{“·H2GW~3~u4'e·Hî”T∫ªº&-,vâ/úö5⁄+æ±±6ÊùûQtuï/ÿï¥∑7Êp©89u·Hîˆ: ̋Qtuç·HúöÚfix∑;¤∂<’Ru Qtu∑=>Îç&-,v ́«eπ?‰—,±òô)M$∆+iѶòôã‡ÁSœ@=œ®ÖœABœS ̇úCûu !"DA 1. !"#$%&'() nFop.qaropstuop v)*wx,/6yzW/Z{|}q~ÄÅi)*wxÇ,/6yzW/ÉÑaQRÖtuÜLT/áàâäãåç/éè300ÜL/áàâqêÅ 2. !"#$%*+() )*wxÇ,/6yzW/ÉÑaQRÖ