中信博：穿越盈利低点，跟踪龙头追光而上

IJK(688408.SH)/LMNO Q"#$%&'()*+,-./0123 PQRS;</=>TU;<2024V3W2X ƒ"#$%&A() !"ffi$%85.76&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn *+,- ./012-3456fi8 10% Q"# $%300 0% -10% -20% -30% -40% -50% 9:;< =>?@ABCDE 23 2021A 2022A 2023E 2024E 2025E D-EFG78&H 2,415 3,703 6,435 9,160 11,624 IJKyoy% -23% 53% 74% 42% 27% LMNG78&H 15 44 354 530 662 IJKyoy% -95% 196% 696% 50% 25% O5EPG&H 0.11 0.33 2.61 3.90 4.87 O5QR9S 0.91 -1.82 1.66 3.79 5.37 LTUEPK 1% 2% 12% 16% 16% P/E 774.9 262.2 32.9 22.0 17.6 P/B 4.8 4.7 4.1 3.4 2.9 VW%XY2024Z2[29\E]ffi^O5_`abcd56efgffiŠ ;<FG 456789:;<=>?@ABCDEFGH2009IJK<2012ILMNOP89QR<SH2020ITffiVWXY<Z,[\]^OP89_BIPVE2021 I<`abcdefg*hijklmnopq<rstuvwxvyz[J|] ~7ÄÅÇ[ÉÑÖÜ]<FGRáABà0.15â<äã-94.7%E)ffilmCç 456(785) 136 9:56(785) 136 !ffi(&) 85.76 !;(78&) 11,648 9:!;(78&) 11,639 7ÄéuèffiëC<FG=>ìîïñEóòô2023I<hijköõúù<6789ûü†°s¢<£2023IRᢧ<FG•¶ß®64.3â<äã+73.8%< ©™´>3.5â<äã+696.3%E 6789QR¨!13lm؉±JqJ|ì+ZjѪM&îzüªºä<453ø¿ìî¡D<£¬√ô2026IYƒ¿ÇÂ1286â«<2022-2026ICAGR»32.5%E!23ë…؉¨QRöõ]<2022ICR572%vCR1089%,  Àlm]ÑÃÕ¥:;Œ0`ªE 2023-02 2023-03 2023-04 2023-05 2023-06 2023-07 2023-08 2023-09 2023-10 2023-11 2023-12 2024-01 2024-02 89R"¨œ–—“+”‘†’<÷pRáÑùE 1v”‘؉TH45ÿŸ⁄…¨ !13+¤⁄…õ‹v›fiYƒ¨OPfl‡Yƒ<·Å‚„щ]EÂÊFGYÁ ¿»Ëfi:;<úùÍÎ¥Ï`Ì>Eabc|ÓÔ!yl[?ÒÚ3GW/ÛÙ6GW3+45ıˆ⁄…¡DYƒ˜¯E£˘˙4˚¸<22Ià˝yl6789˛ ˇÂ10.9GW<!õ›fivõ‹h"YƒÁã40%/34%!0ò»4.3/3.7GW3E !23#$3ø¿10%+<%&H'()'<Z*¿Ç+¨ffi,ffiëv-.äv/012ìî34<rsfl?‘+5hÚ678s‰3øEFG9T:;Ú63GW 67[?<<=>ŞOP‚„lmE !33J@]ffiYƒABCD¨E#Yƒ67F˚3ø¿]Â94%<G67F˚H +IJYƒ!202245Áã46%3E#$KRM®LM]<NO7„P•¶CD<MQÏ`E#Yƒ]lmv]>R¿E 2v†’؉TH¨ST&UÔVfi¡]7ÄÛWXbYZ<s[J|\]<M&î¡D=>õ^E _l<FGH17I⁄…BIPV`a<0⁄blmÑcde¥78ÑfRáE =>·¬Ägh¨ij·¸FG2023-2025I•¶©™´>R3.5/5.3/6.6â«<äãÑc696%/50%/25%<kÊlffifibPE0ò»32.9/22.0/17.6mE÷pFGRáZ*<no]^pqrÑs”uvE wx¡y¨‚„lm˘Ä·Åvéuè_z[ffi뢉X~vQRz[s|v]§  É~[Äfl˘ÄÅwxvQRÛW¬√ÇÉwxÑE 4567 16789:;KR<áà=>&¤¢‰Jc.-5- 1.1#$89`âä<ZãR"ù>ÍÎåp...........................................-5- 1.289[\4]^<BPIV窊èê................................................-6- 1.3lmCç<FGë"íìîõåp......................................................-8- 267893øs‰<ë…Üpïóòãö................................................-10- 2.1lm؉¨6789ZjѪ+õffiú&<ªºä¡]3ø¿..........-10- 2.2QRz[¨]LMï]öõfi<:;`ª.Z..............................-13- 389R"¨œ–—“<”‘†’..................................................................-16- 3.1œù-”‘¨Yƒû*<45ÿŸs¢RáÑc.................................-16- 3.1.1õ‹+›fiYƒ¨üäh†<˛ˇŒ°..........................................-16- 3.1.2õ#Yƒ¨673ø¿&H'(<Z*¿Ç+..............................-20- 3.1.3!¢Yƒ¨]ffiYƒ⁄…<¡aÑù£ä.....................................-22- 3.2–§-†’¨J|•\<ST&UÔ¡D=>õ^.............................-24- 4BIPVR"¨flãö¶Z⁄…<ß®Ñc©..................................................-26- 4.1BIPV3ø¿78¡D<Z*™@+...................................................-26- 4.2窊´¨E@FGÆÁ`¶h†................................................-27- 5=>·¬Øgh...........................................................................................-29- 6wx¡y......................................................................................................-31- 8967 _±1¨õ~JL¥µˆ.-5- _±2¨FGlôÀï!~à2023Q33...........................................................-6- _±3¨FG[\ÀïFªºl89v6789vBIPV...................................-6- _±4¨FG6789R"ã+¡D!â«3...................................................-7- _±5¨2022IFGæçR"ø>Rß®!%3..............................................-7- _±6¨õ~J45Ô¿"................................................................................-7- _±7¨2022I¡lß®äãÑc94%...........................................................-7- _±8¨FGBIPVçÂ4#0⁄!~à2022I3..........................................-8- _±9¨2018-2023Q1-3FGãRß®!â«3..............................................-9- _±10¨2018-2023Q1-3FG©™´>R!â«3.........................................-9- _±11¨2021-2023ʬjfiƒÒ=>ìîCD.............................................-9- _±12¨FG=#IÅÇ[É¿«sîl........................................................-9- _±13¨ É˘ä89*OPF˚Jq»…J|fiã....................................-10- _±14¨ É˘ä89*OPF˚z J|fiã...........................................-10- _±15¨tuJ|ffiëÀ21I]¤ìîC.................................................-11- _±16¨ÃÕffi륵ÍÎ.Z.-11- _±17¨45Œhõ<œiÃÕ-ˇ–67F˚LCOE(hH&!ˇ†¨E0/kWh3....................-11- _±18¨4567893ø¿ìI¡D..........................................................-12- _±19¨67893ø¿h"É—.Z..........................................................-12- _±20¨ô2026I456789Yƒ¿Ç78Â1286â«........................-12- _±21¨DNVfi6789-“…äug........................................................-14- _±22¨456789YƒCR5¡Dà72%................................................-14- _±23¨yl;/KR˜¯]A‘fiîº......................................................-14- _±24¨E#67YƒZ,’NEXTrackervArrayZf!20203..............-15- _±25¨÷©67YƒZ,’:ÿP⁄¤Zf!20203................................-15- _±26¨÷EÄõ#⁄¤Tfl‡Yƒ*”‹›!20203................................-15- _±27¨õ#åõ‹YƒjfiÃÕfl‡!âE«3..........