23年报点评：23年业绩同比提升，24年有望受益LECO放量

JKLM(688503.SH)/Z[ \] JKLM23N;Iƒ#23N2OP8QRS24NTUVWLECOXY ^_`a;</=>Iƒ2024N3b31c 23 2022A 2023A 2024E 2025E 2026E \-]^_78&` 6,504 10,290 15,174 18,244 20,917 abcyoy% 28% 58% 47% 20% 15% def_78&` 391 442 755 949 1,065 abcyoy% 59% 13% 71% 26% 12% g5]Z_&` 2.36 2.67 4.56 5.73 6.43 g5hi9j -7.33 -16.08 -6.05 -0.06 1.69 dkU]Zc 9% 9% 14% 15% 15% P/E 24.4 21.6 12.6 10.0 9.0 P/B 2.1 1.9 1.8 1.5 1.3 ƒ"#$%&'()=>?@ABCDE !"ffi$%57.59&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn lm%g5nopqrs56tuvffixTyz5ffi[|2024]3~29S]Äffi *+,- 456(785) 166 9:56(785) 120 !ffi(&) 57.59 !;(78&) 9,539 9:!;(78&) 6,908 ./012-3456fi8 20%!"#$%&300 2023-03 2023-04 2023-05 2023-06 2023-07 2023-08 2023-09 2023-10 2023-11 2023-12 2024-01 2024-02 2024-03 0% -20% -40% -60% -80% 9:;< 1DEFGHIJKLM%NOPQRSTU-VWX'YZ[ FGHI 456789:2023;;<=2023>;?@AB102.90C=DE+58.2%=FGHIJ4.42C=DE+13.0%=KIL9.8%=DE-1.6pctM23Q4?@AB28.91C=DE+78.0%=NE-10.2%=FGHIJ0.01C=DE-98.6%=NE-99. 3%=KIL6.7%=DE-5.0pct=NE-5.4pctO PQR2023;>STUVWXY=Z[\"B]^_`aO2023;78?@TUZ[B]102.0C=DE+57.6%=?@TUZ[bc2003d=DE+45.8%= ?@TUZ[KIL9.6%=DE-1.8pctO e^TUZ[fghijk=DlmnoTUZ[pqO78fg>rstTUuvZ[wxyz[|]~=?@N^TOPConvÄÅÇÉZÑ[fgÖTOPConvÄÜáà|ärãáfgÖLECOåçZ[ÖP+^PolyéèZ[êëfgíìîïêëfg*ñfOóHJTòô[öõr=?@òvúÖÇùûüÖò† °yz*¢Zfg£§=•¶?@Zß®[öfg©vúÖZ™ñ*´¨˜òOóXBCÇô[öÆرQr¥òô[öõr=DµOÅ+,yzËsO†ª=78fgºoTUZ[mn=[æïø¿¡\¬Eøƒö*]~=†Eø9ECAuv”Öï«i»5… À]*ï^ÃÕ”Öú0”Æœ–”íO†ª=78—†E“uvÖ”é‘ryzË«’÷s’ÿŸv⁄Ö¤‹v⁄ÆT›fi5¡\íO fl‡>r:·=‚Å`Q*Dl„ljÂÊÃüO78?@Á†BËÈÍZ=ÎÏÈÍZÌó23Q4?@dkÓÔZ≈bcODl=ÒÚ;f3000dZ≈ÛÎÍÙó24;ıfO†ª=78ˆ˜ı¯3C˘:·300d˙˚≈ÛÎOfl¸‡f\ ˝˛ÍÙ`ˇ!IÖ"†°$%&=DlR(w,)ƒö**+,-ÊÉÂO sÙ)36¸‡TOPConvÄ/°>ru]LECO01=782˝LECO[ö3 |Le^„j=ÍÙ?@^_4ñ=QeLECO5Í6Ç7ffi=9:78ñffi; jO†ª=78fl‡‰Â<Í=:·=ÍÙ„jZ≈>‰E?=Ë«’`ˇ\@O !IAB-ı¯Ck6DEFTUf\GHeIíJK=LM¸N78\@=A ˆ7824-26;?@FGHIJ0OP7.6/9.5/10.7C˘QÏABR24-25;8.5/10.2CS=DE+71%/+26%/+12%=TÏUffi¬ÂPE0OP12.6/10.0/9.0V=WXYZ][CkO \]„^6TU]~_¶A`MGHeIM*au]bc_¶A`íO !IABd !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 749 1,104 1,328 1,522 /012 10,290 15,174 18,244 20,917 3145 989 1,458 1,753 2,010 /067 9,280 13,479 16,147 18,546 3189 1,825 2,691 3,235 3,709 :.;<= 15 22 26 30 >?89 40 59 70 81 @ABC 40 56 67 76 D, 1,327 1,927 2,309 2,652 EFBC 87 122 145 166 GH!" 0 0 0 0 IJBC 294 413 491 563 KLMN!" 1,864 2,087 2,227 2,349 OPBC 39 147 198 221 MN!"G) 6,794 9,326 10,923 12,323 QCRSTU -46 -64 -81 -97 KLVWX! 0 0 0 0 !"RSTU -48 -40 -40 -40 VWYZX! 229 229 229 229 [\]S^N1_ -13 0 0 0 `a!" 160 233 304 372 X!1_ 41 0 0 0 bcde 43 123 193 253 KL1_ 29 21 21 24 fg!" 115 128 140 150 /0&' 498 852 1,072 1,202 KLhMN!" 154 172 187 199 /0i12 1 0 0 0 hMN!"G) 702 886 1,052 1,203 /0ijk 1 0 0 0 !"G) 7,496 10,212 11,975 13,526 &'lm 498 852 1,072 1,202 nWo9 1,930 3,800 4,580 5,065 pq: 57 97 123 137 3?45 396 564 662 745 r&' 441 755 949 1,065 3?89 80 114 134 150 stYuT_ -1 0 0 0 >19v 0 0 0 0 wxy[zr&' 442 755 949 1,065 GH#$ 5 7 9 10 NOPLAT 475 885 1,124 1,260 KL3?9 36 36 36 36 EPS[|]~Y7ŠÅ2.674.565.736.43 Ç*ÉÑWÖhMN#$ 6 6 6 6 KLMN#$ 99 128 165 190 ÜáOPàâ MN#$G) 2,552 4,655 5,592 6,202 ()*+20232024E2025E2026E VWo9 0 0 0 0 6Väã 3?$å 0 0 0 0 /012çVâ 58.2% 47.5% 20.2% 14.7% KLhMN#$ 23 123 123 123 EBITçVâ 16.8% 86.3% 27.0% 12.1% hMN#$G) 23 123 123 123 wy[zr&'çVâ 13.0% 70.7% 25.8% 12.2% #$G) 2,576 4,779 5,716 6,326 é&äã wxy[zpèêZ_ 4,920 5,433 6,259 7,200 ë&â 9.8% 11.2% 11.5% 11.3% stYuZ_ 0 0 0 0 r&â 4.3% 5.0% 5.2% 5.1% pèêZ_G) 4,920 5,433 6,259 7,200 ROE 9.0% 13.9% 15.2% 14.8% #$íYuZ_7,49610,21211,97513,526 ROIC 10.5% 13.1% 13.8% 13.4% ì$äã î.Mï%®©:™7£ !"#$â 34.4% 46.8% 47.7% 46.8% ()*+20232024E2025E2026E $PZ_à 39.8% 72.3% 75.2% 72.1% ñ/óNî.M -2,664 -1,002 -10 281 MNàâ 2.7 2.0 2.0 2.0 î.1_ 547 944 1,206 1,361 òNàâ 2.1 1.6 1.5 1.6 D,ôö -722 -600 -381 -343 /õäã ñ/ú31ôö -932 -1,314 -811 -701 l!"ùûâ 1.4 1.5 1.5 1.5 ñ/ú3?ôö 145 202 118 100 3189ùûüt 51 54 58 60 KLôö -1,701 -234 -142 -136 3?89ùûüt 4 3 3 3 X!óNî.M 133 -226 -226 -226 D,ùûüt 37 43 47 48 !7jk -135 -208 -211 -214 †Y°¢[£Å YZX! -229 0 0 0 †Y1_ 2.67 4.56 5.73 6.43 KLVW!"^§ 497 -18 -15 -12 †Yñ/î.M -16.08 -6.05 -0.06 1.70 •!óNî.M 2,362 1,583 459 140 †Yr!" 29.70 32.80 37.79 43.47 o9ç= 1,167 1,870 780 485 ¶Sàâ Y&;&ßj? -61 -266 -358 -406 P/E 21.6 12.6 10.0 9.0 Yu•! 0 0 0 0 P/B 1.9 1.8 1.5 1.3 KLôö 1,256 -21 37 61 EV/EBITDA 96 56 44 39 !"#Wind$%&'()*+ FGƒ"ef# Ck f. UgCk Z] A`hi6~12îÓjk¬D`/l2mn¨ó15%•fl `X A`hi6~12îÓjk¬D`/l2mn¨ó5%~15%(o XÍ A`hi6~12îÓjk¬D`/l2mn¨ó-10%~+5%(o pX A`hi6~12îÓjk¬D`/l2mq¨ó10%•fl ¡\Ck `X A`hi6~12îÓj¬D`/l2mn¨ó10%•fl rü A`hi6~12îÓj¬D`/l2mn¨ó-10%~+10%(o pX A`hi6~12îÓj¬D`/l2mq¨ó10%•fl st6Ck3lP<u9:v)*6~12îÓj78UffiQw¡\2mSk¬D`/l2m*k¬VWd@OxrAUVW•yz3002mP/lMï[|VW•[|†2Q]¬~‹ÄÅ3*Sw[|ÇV2mQ]¬ÇVÄÅ3*SP/lMÉÑVW•ÖÜáàIrâ2mP/l=äUVW•3ã5002mwåçéèŠë2mP/lQíÍf.*ìªSO Ø"ø$% rîïñUóÍò78Q•¸ôöY°78[SõÍrâïñúùûü†°¢£§*ïñı¯•¶\"¯ßO °<u®‰°78**a©ÅO°78_¢JéB™BF°<u1¨xP*aO °<u/R°78¶xø∫™°ÆP§Ø*7t¯öw?±„ø¯ö=X¥µ8Ã*ø∫ÿe=Q~¨ªÖ *ÿÆ7&=çº_P3æø[õ*¿¡w¬aO°78Q~ƒ_RïÏ,Ø«*l»üÆÁ…ü= °<ur*¯öÖ¡ÀÖABÃX¥<uÕŒ7t9:l*œ–=§ø¢—l„…O°78¬°<uÀ™Ø«§ó_9b“”*‘’¸ÇbN÷=ı¯ÃÂT>¡CtkÂ*6ïwN÷O°<uÀÿ*¯öÖ0õÖ¡ÀÖØ