23年报点评：业绩符合预期，储能+充电桩业务有望双赋能

JK.L(300693.SZ)/V] ^_ JK.L23M;Iƒ#2NOPAQRST+UVW2XYZ[\T `abc;</=>Iƒ2024M3d28e ƒ"#$%&'()=>?@ABCDE !"ffi$%29.75&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn 232022A2023A2024E2025E2026E \-]^_78&`1,5032,6513,8875,0876,306 abcyoy%47%76%47%31%24% def_78&`224403567745915 abcyoy%97%80%41%31%23% g5]h_&`0.721.301.832.412.96 g5ij9k0.651.421.382.152.62 dlm]hc21%28%30%29%27% P/E41.222.816.212.410.1 P/B8.76.34.93.62.7 no%g5pqrstu56vwxffizT[|5ffi]~2024F3Ä28I]Çffi *+,- 456(785)309 9:56(785)248 !ffi(&)29.75 !;(78&)9,201 9:!;(78&)7,365 ./012-3456fi8 20%!"#$%&300 2023-03 2023-04 2023-05 2023-06 2023-07 2023-08 2023-09 2023-10 2023-11 2023-12 2024-01 2024-02 2024-03 0% -20% -40% -60% -80% 9:;< 1DEFGHIJK5L%MNOPQRSTU-VWXYZ[ FGHI 456789:2023;;<=2023>;?@AB26.51C=DE+76.4%=FG HIJ4.03C=DE+80.2%=KIL41.0%=DE-1.7pctM23Q4?@AB9.1 8C=DE+61.5%=NE+45.6%=FGHIJ1.30C=DE+40.2%=NE+41. 5%=KIL38.7%=DE-5.0pct=NE-4.8pctO 2023;PQR"SUVWXYfi[>\]^=?@_`abO2023;PQR"Bc9.1Cd=DE+255.7%=e,fghijklmnop23>;gh5GWqO2023;KIL33.1%=DE-10.7%=e,frs]^E+tulmvrswIxfiz[O78|]SUVWX=?@30-1000kW>~L¤ÄÅÇ9ÉPÑÖÜUVáàUVâäODã=|]åç>\]^:é=èêëD]^íìîïñ9óòUV=ôöõrYúrYùrYûüY†r°¢rUV£§,ìO 2023;•¶ß®©™Ø¨A7RÆØm∂=±Q∏©™ØR"tubıO2023 ;Ø¥µÈ©ØÜR"Bc8.5Cd=DE+99.6%=KIL39.6%=DE+4.3pctO 78õ±ÕG5©Øªfº=TCU+CCU£ælmUVø¿¡¬Ãƒ¡=ÅpL 224;«800kWj~L0Ö»©Øª*… ÀÃg1MW©Øª=?@MWÕ ©ØÖŠOœ–=78¬úrð“”‘’÷=‘DAŸåcúrð“õr⁄¤‹›fi*©Øªfl‡=·‚„‰ÂÊÁ–biO 2023;˺ÈRòŞØ∏ÎØÏÌ‘¬ÓëR">ÒÚÖÛÃbıO2023;ÈRòŞØ∏Bc5.3Cd=DE+4.1%=KIL53.7%=DE-0.8%=ÚÖ>Ò78«[ÙØQıiˆÑ˜0¯˘*¯˙˚¸O2023;ØÏÓëÎÌ‘˝˛Bc3.0Cd=DE+15.8%=KIL44.9%=DE+5.6pctO wIoë¬ÆØˇÕ678PQR"rs]^!"#c=23;gh$›åÑ"lm=DãÁ–]^%u:é=«†rPQ⁄¤&ffi(ß)7ÃYÅ*+Ÿl,o-ß=†rPQí섉«24;>Òabı=78÷D†P./3*„‰•¶Oœ –=©ØªR"„‰åÑ"D78R0l⁄bi1¡O23À478R0=op7824-26;?@FGHIJ05D5.7/7.5/9.2Cdn6oë724-25;5.0/6.4Cq=DE+41%/+31%/+23%=869ffifi¤PE05D16.2/12.4/10.1:=WÒ;< c=ˇÕO >?l@6íìëÎo-MAB%CMDEFffi(G¥MUQå[ëÎo-°O wIoëH !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 542 777 1,017 1,528 /012 2,651 3,887 5,087 6,306 3145 132 194 254 315 /067 1,564 2,312 3,052 3,805 3189 786 1,153 1,509 1,871 :.;<= 19 19 25 31 >?89 19 28 37 46 @ABC 331 475 609 748 D, 727 1,074 1,418 1,768 EFBC 94 135 174 213 GH!" 21 30 40 49 IJBC 231 332 426 522 KLMN!" 410 478 545 612 OPBC -11 15 12 5 MN!"G) 2,616 3,705 4,780 6,139 QCRSTU -8 -10 -11 -10 KLVWX! 3 4 6 7 !"RSTU -24 -16 -17 -19 VWYZX! 1 1 1 1 [\]S^N1_ 5 5 5 5 `a!" 402 466 535 608 X!1_ 0 0 1 0 bcde 71 151 221 281 KL1_ 59 46 52 49 fg!" 80 71 63 56 /0&' 457 623 820 1,009 KLhMN!" 175 189 200 209 /0i12 1 2 2 1 hMN!"G) 732 883 1,027 1,163 /0ijk 2 2 2 2 !"G) 3,348 4,588 5,807 7,302 &'lm 456 623 820 1,008 nWo9 77 153 17 0 pq: 55 56 75 93 3?45 210 304 394 481 r&' 401 567 745 915 3?89 908 1,315 1,701 2,079 stYuT_ -2 0 0 0 >19v 0 0 0 0 wxy[zr&' 403 567 745 915 GH#$ 284 417 545 676 NOPLAT 391 581 755 920 KL3?9 11 11 11 11 EPS[|]~Y7ŠÅ1.301.832.412.96 Ç*ÉÑWÖhMN#$ 11 11 11 11 KLMN#$ 258 277 366 452 ÜáOPàâ MN#$G) 1,758 2,488 3,045 3,709 ()*+20232024E2025E2026E VWo9 102 102 102 102 6Väã 3?$å 0 0 0 0 /012çVâ 76.4% 46.6% 30.9% 24.0% KLhMN#$ 32 132 132 132 EBITçVâ 82.0% 43.4% 30.3% 21.9% hMN#$G) 134 234 234 234 wy[zr&'çVâ 80.2% 40.7% 31.4% 22.9% #$G) 1,892 2,722 3,280 3,944 é&äã wxy[zpèêZ_ 1,452 1,863 2,524 3,355 ë&â 41.0% 40.5% 40.0% 39.7% stYuZ_ 3 3 3 3 r&â 15.1% 14.6% 14.6% 14.5% pèêZ_G) 1,455 1,866 2,527 3,359 ROE 27.7% 30.4% 29.5% 27.2% #$íYuZ_3,3484,5885,8077,302 ROIC 35.1% 34.4% 34.9% 31.7% ì$äã î.Mï%®©:™7£ !"#$â 56.5% 59.3% 56.5% 54.0% ()*+20232024E2025E2026E $PZ_à 15.3% 21.4% 10.4% 7.3% ñ/óNî.M 439 428 665 812 MNàâ 1.5 1.5 1.6 1.7 î.1_ 422 632 814 985 òNàâ 1.1 1.1 1.1 1.2 D,ôö -244 -348 -344 -350 /õäã ñ/ú31ôö -264 -422 -408 -413 l!"ùûâ 0.8 0.8 0.9 0.9 ñ/ú3?ôö 470 502 475 465 3189ùûüt 91 90 94 96 KLôö 55 64 127 125 3?89ùûüt 164 173 178 179 X!óNî.M -239 -195 -194 -195 D,ùûüt 139 140 147 151 !7jk -142 -185 -188 -190 †Y°¢[£Å YZX! 0 0 0 0 †Y1_ 1.30 1.83 2.41 2.96 KLVW!"^§ -97 -10 -6 -5 †Yñ/î.M 1.42 1.38 2.15 2.63 •!óNî.M -36 3 -231 -106 †Yr!" 4.70 6.02 8.16 10.85 o9ç= 11 76 -136 -17 ¶Sàâ Y&;&ßj? -49 -96 -121 -144 P/E 22.8 16.2 12.4 10.1 Yu•! 38 0 0 0 P/B 6.3 4.9 3.6 2.7 KLôö -36 23 26 55 EV/EBITDA 100 69 54 44 !"#Wind$%&'()*+ FGƒ"gh# ˇÕ J. 9KˇÕ <c o-·‚6~12LMsxfiD-…N2OPk«15%QÀ bÒ o-·‚6~12LMsxfiD-…N2OPk«5%~15%(R Ò„ o-·‚6~12LMsxfiD-…N2OPk«-10%~+5%(R SÒ o-·‚6~12LMsxfiD-…N2OTk«10%QÀ çRˇÕ bÒ o-·‚6~12LMsfiD-…N2OPk«10%QÀ õ¡ o-·‚6~12LMsfiD-…N2OPk«-10%~+10%(R SÒ o-·‚6~12LMsfiD-…N2OTk«10%QÀ ˛U6ˇÕ3ND<V9:W)*6~12LMs789ffinXçR2OqxfiD-…N2O*xfi]^H@OYõA9]^QZ#3002OD…NM±[\]^Q[\‘2n]fi^_`a3*qX[\b]2On]fib]`a3*qD…NMcd]^QeèfgIõr2OD…N=†9]^Q3h5002OXij”kl’2OD…Nnm„J.*n–qO Ø"ø$% õo§p9q„r78nQßst;u78=qv„õr§pwxyz[|]~T*§pÆØÄÅR"Ø(O u<VÇ⁄u78*ÉÑÖ¿Ou78ë]ÜáBàBâu<VäãYDÉÑO u<V…2u78ÎYÇåà|£DTç*7ñØFX?˚éÇØF=èêë÷í*ÇåìI=îìïñYÉìó7&=òôë•öõÕ[ú*ùûXü†Ou78îìaë>§ˆ¢ç£*N§¡ó•Ú¡=vu<Võ*ØFYû¶Yoëßèê<V®©7ñ9:ã*™´=TQ]¨ãéÚOu78fiu<VyÆç£T «ë9gØ©*±lßbg4Ç=ÆØí¤8¥çµUx¤*å±X4ÇOu<Vy¤*ØFYÈvYû¶Yç£ÎÃëSl⁄ªÉÑ÷Oª(¿=ëæ‘öõÆØYºnY]pXæ"*õø¿÷¡_=u78ë¬<Võ*sefiõø¿÷¡_bgöõƒ>Ou<Võy2*ÆØÎé"TQëó’L5ÉÑ=ëæ‘ÉÑ≠àÄÅ¡_O ]^„>?=ÆØí«»O«öõ±…ß