三季报点评：经营层面趋势向上，无惧短期波动

JK.L(002483.SZ)/]^ _` JK.LMN;Iƒ#OPQRS6TUVWXYZ[\ abcd;</=>Iƒ2023e11f5g ƒ"#$%&'()=>?@ABCDE !"ffi$%5.46& 23 2021A 2022A 2023E 2024E 2025E '()%*+ [-\]^78&_ 3,847 5,174 6,178 8,248 10,060 `abyoy% 6% 35% 19% 34% 22% ,-./01%S0740522020001 cdJ^78&_ 349 53 291 445 547 Email%zengbiao@zts.com.cn `abyoy% 36% -85% 448% 53% 23% e5\f^&_ 0.39 0.06 0.33 0.50 0.62 e5gh9P 0.37 2.05 -0.22 0.65 0.70 '()%23 cij\fb 8% 1% 7% 9% 10% ,-./01%S0740522040004 P/E 13.8 91.1 16.6 10.9 8.8 P/B 1.1 1.2 1.2 1.1 1.0 Email%wupeng@zts.com.cn kl%e5mnopqr56stuffiXQwx5ffiyz2023[11|3]\~ffi FGHI *+,- ./012-3456fi8 !"#$ %&300 15% 10% 5% 2022-11 2022-12 2023-01 2023-02 2023-03 2023-04 2023-05 2023-06 2023-07 2023-08 2023-09 2023-10 2023-11 0% -5% -10% -15% -20% 9:;< 1DEFGHIJK5L%MNOPQRSTUVWXYZ 456789:2023;<=>?23Q1-3@ABC49.66D?EF+70.1%?GHIJK2.17D?EF+28.9%?LJM17.7%?EF-4.3pctNOQ3BC19.31D?EF+55.9%?PF+2.9%?GHIJK0.59D?EF+28.1%?PF-49.1%?LJM16.1%?EF-5.8pct?PF-2.9pctQ 456(785) 886 9:56(785) 885  !ffi(&) 5.46 !;(78&) 4,840 9:!;(78&) 4,833 RB0S623Q3@AGHIJKPF-49%?TUVWX6 Y1Z[J\]^_`ab?cdLJMPFab3efg16%N Y2Zhijklm?no/pq/r9jkstPFufiw`?x"jkyz [|]~m|ÄPFÅÇ5ÉDÖ?ÜÇá3efQ àâäãåçéè6êëíìî?Q3CïñóPF^_`òôQ)öõúO[A +ùûü†+°\¢£Åǧ•ñh6 Y1Z¶ßúO®©D™´?¨0ÆØ÷±pÉ¥óµO100D+?ñó¶û °2-3;Ó®[AN Y2ZÇR3=>º?k78æøKoch78¿¡¬fiFLSmidth˚ƒñaùûëâå«äã§"*y»?…è§" ÀÃ+ÕëâäãXŒYpÉœ–— ™“”‘#’#÷Àùûÿ§78Z?Ÿ_®⁄¤°üX‹›fipÉfl‡?E ·‚„‰§"*ùûo)Â"Ê^¶ßúO?^Áò˧•ÈÍQ Y3ZÇR3=>º?ÎÏÌÓÔ≥åçÒÚÛÙıˆ˜?K¯+˘¿µ˙uÎ˚¸˝˛ˇ!"uÎk78w®#ŸQ $%&'åçfi()åçéè6ñóO*Q3î+3Ö,-.?PFab/40%?ñhù;13-14Ö,™´Q0Á)ö?$1234567?stÛ89:;?$1<=>`?ÅÇ?^Á@m78î+7AÅÇQ [JñBÆ˚¸CD6TUñó23-25;@AGHIJK0EF2.9/4.5/5.5DGYHñBI3.5/4.4/5.2DZ?EFòô448%/53%/23%?JHKffifiMPE0EF16.6/10.9/8.8N?OPÌQï˜CDQ 1RÅS6$1å˘TfiñhNUVWX6Y1RNúOZ[TfiñhN\]^I1RÀQ [JñB_ !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2022 2023E 2024E 2025E ()*+ 2022 2023E 2024E 2025E ,-!. 3,130 2,648 2,965 3,333 /012 5,174 6,178 8,248 10,060 3145 85 101 135 165 /067 4,147 4,888 6,578 8,050 3189 1,366 1,631 2,178 2,656 :.;<= 24 38 48 59 >?89 246 290 390 478 @ABC 92 109 144 172 D, 1,277 1,506 2,026 2,480 EFBC 279 375 490 586 GH!" 459 548 732 892 IJBC 212 255 339 406 KLMN!" 787 921 1,197 1,438 OPBC 26 13 17 10 MN!"G) 6,891 7,097 8,891 10,549 QCRSTU -73 -30 -10 -10 KLVWX! 41 49 66 80 !"RSTU -447 -90 -30 -30 VWYZX! 133 133 133 133 [\]S^N1_ -23 -5 -5 -2 `a!" 2,114 2,066 2,031 2,009 X!1_ 6 13 17 12 bcde 72 152 222 282 KL1_ 18 21 19 19 fg!" 492 459 430 403 /0&' -125 408 624 767 KLhMN!" 622 634 643 651 /0i12 317 11 10 10 hMN!"G) 3,474 3,493 3,525 3,559 /0ijk 3 10 9 9 !"G) 10,365 10,590 12,416 14,108 &'lm 189 409 625 768 nWo9 746 800 800 800 pq: 91 103 156 192 3?45 656 758 1,000 1,199 r&' 98 306 469 576 3?89 976 1,128 1,488 1,784 stYuT_ 45 15 23 29 >19v 0 0 0 0 wxy[zr&' 53 291 446 547 GH#$ 2,752 2,471 3,233 3,865 NOPLAT 112 316 481 584 KL3?9 65 65 65 65 EPS[|]~Y7ŠÅ 0.06 0.33 0.50 0.62 Ç*ÉÑWÖhMN#$ 137 137 137 137 KLMN#$ 255 254 285 311 ÜáOPàâ MN#$G) 5,588 5,613 7,008 8,161 ()*+ 2022 2023E 2024E 2025E VWo9 393 400 407 414 6Väã 3?$å 0 0 0 0 /012çVâ 34.5% 19.4% 33.5% 22.0% KLhMN#$ 275 265 265 265 EBITçVâ -53.4% 96.7% 52.1% 21.3% hMN#$G) 668 665 672 680 wy[zr&'çVâ -84.8% 447.7% 53.0% 22.9% #$G) 6,256 6,279 7,680 8,841 é&äã wxy[zpèêZ_ 3,982 4,169 4,570 5,073 ë&â 19.9% 20.9% 20.3% 20.0% stYuZ_ 127 143 166 195 r&â 1.9% 5.0% 5.7% 5.7% pèêZ_G) 4,109 4,311 4,736 5,268 ROE 1.3% 6.8% 9.4% 10.4% #$íYuZ_ 10,365 10,590 12,416 14,108 ROIC -2.1% 8.3% 11.7% 12.9% ì$äã î.Mï% ®©:™7£ !"#$â 60.4% 59.3% 61.9% 62.7% ()*+ 2022 2023E 2024E 2025E $PZ_à 37.8% 37.2% 34.0% 30.7% ñ/óNî.M 1,817 -196 577 623 MNàâ 1.2 1.3 1.3 1.3 î.1_ 300 520 681 779 òNàâ 1.0 1.0 1.0 1.0 D,ôö -221 -228 -520 -453 /õäã ñ/ú31ôö -206 -235 -651 -565 l!"ùûâ 0.5 0.6 0.7 0.7 ñ/ú3?ôö 730 253 601 496 3189ùûüt 76 87 83 86 KLôö 1,214 -506 466 367 3?89ùûüt 71 77 72 73 X!óNî.M 88 -220 -206 -208 D,ùûüt 101 102 97 101 !7jk -218 -199 -202 -204 †Y°¢[£Å YZX! -1 0 0 0 †Y1_ 0.06 0.33 0.50 0.62 KLVW!"^§ 307 -21 -4 -4 †Yñ/î.M 1.93 -0.21 0.61 0.66 •!óNî.M -483 -65 -54 -47 †Yr!" 4.23 4.42 4.85 5.38 o9ç= -76 61 7 7 ¶Sàâ Y&;&ßj? -115 -101 -127 -143 P/E 91.1 16.6 10.9 8.8 Yu•! 0 0 0 0 P/B 1.2 1.2 1.1 1.0 KLôö -292 -25 66 89 EV/EBITDA 97 61 45 39 !"#Wind$%&'()*+ FGƒ"hi# CD `. KaCD Qï ñhû°6~12ebcufiEhÛd2efg¶15%›Ü òP ñhû°6~12ebcufiEhÛd2efg¶5%~15%(i P^ ñhû°6~12ebcufiEhÛd2efg¶-10%~+5%(i ^P ñhû°6~12ebcufiEhÛd2ehg¶10%›Ü i§CD òP ñhû°6~12ebcfiEhÛd2efg¶10%›Ü 0? ñhû°6~12ebcfiEhÛd2efg¶-10%~+10%(i ^P ñhû°6~12ebcfiEhÛd2ehg¶10%›Ü çj6CD3dF>k9:l)*6~12ebc78KffiYmi§2eZufiEhÛd2e*ufiUV_AQ¨0AKUV›no3002eFÛdNp<éUV›<é¬2Yqfi˝˛r»3*Zm<ésU2eYqfisUr»3*ZFÛdNtuUV›vwxyJ0ø2eFÛd?zKUV›3[5002em|]~<cd2eFÛdYÄ^`.*ÅÇZQ Ø"ø$% 0ÉÑÖKÜ^á78Y›aàâÌ878˜Zä^0øÑÖãåpqçéèêë*ÑÖ˚¸íì§"¸îQ 8>kïñ878*pÉókQ878Tèò„CôCö8>kõú¨FpÉQ 8>kÛÏ878fi¨rùôéûFëü*7†¸âm@Ù°r¸â?¢£§•¶*rùßf?]=®"‘pß’7&?©™Ty´¨∏<S*Ø]m|ÄQ878]=±T3щ¥üµ*d>?’¡s??A8>k0*¸â‘]Œ‘ñB^¢£>kCô7†9:·*VW?ë\èffi·°sQ878fi8>kʺüµë ¶T9îÓ¨*æøasî¿:?˚¸¶MJ¡iÎjuM*Ãpm¿:Q8>kʬ*¸â‘&ä‘]Œ‘üµfi#BQÅñƒpÉ•Mƒ(k?T«¬´¨˚¸‘»…‘èóm "*ÀÃÕ•Œ˛?878Tœ>k0*c–fiÀÃÕ•Œ˛sî´¨—3Q8>k0Ê2*˚¸fiÂ"ë\T“deEpÉ?T«¬pÉ”ôíìŒ˛Q UV^1R?˚¸<‘’Q¶´¨æ÷a?878Tfi´¨ôòók8>k0*´¨c–Êflk*´¨|Ÿ ⁄´¨