23年报点评：23年受减值影响有所承压，经营面趋势向上

JK.L(002483.SZ)/]^ _` JK.L23M;Iƒ#23MNOEPQRSTUVWXYZ6[\ abcd;</=>Iƒ2024M4e2f ƒ"#$%&'()=>?@ABCDE !"ffi$%4.74&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn 232022A2023A2024E2025E2026E a-nop78&q5,1747,1838,75010,77812,848 rstyoy%35%39%22%23%19% uvJp78&q5355351433538 rstyoy%-85%4%534%23%24% w5nxp&q0.060.060.400.490.61 w5yz9P2.051.101.031.221.36 u[|nxt1%1%8%8%9% P/E79.175.912.09.77.8 P/B1.11.11.00.90.8 ]~%w5UÄÅÇÉÑ56ÖÜcffiXQàâ5ffiäã2024å4ç1Inèffi *+,- FGHI 456789:2023;;<=2023>;?@AB71.83C=DE+38.8%=FG HIJ0.55C=DE+4.1%=KIL20.4%=DE-1.6pctM23Q4?@AB22.17C=DE-1.7%=NE+14.8%=FGHIJ-1.62C=DE-40.3%=NE-374.2%=KIL26.5%=DE+4.5pct=NE+10.3pctO 456(785) 886 2023;FGHIJP@QfiST6U,VWXYZ[\]3.3C=^_`a_b 9:56(785) 885 Ncdef"gAfhP@ijkl*mnZ[2.2CopqrstXZ[1.0 !ffi(&) 4.74 !;(78&) 4,202 9:!;(78&) 4,196 ./012-3456fi8 !"#$ %&300 20% 10% 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% -10% -20% -30% -40% 9:;< 1DEFGHIJK5L%MNOPQRSTUVWXYZ 2DEFG[IJK5L\]F^_% `abcdefgQhijklmZ CMuvwxZ[\]0.8COyzgA[P@=|]~‚ÄÅÇP@=ÉÑÖqO 2023;BÜá062023;78àâäã‚Äf"?@BÜ41.1C=DE+70.1%=KIL19.0%=DE+1.1pctMåçéè‚Äf"BÜ14.4C=DE+21.1%=KIL19.2%=DE+6.2pctMêëvíŞBÜ7.2C=DE+56.9%MîxïÄñóòf^ôBÜ0.7C=DE+27.7%MdeöeõúBÜ4.1C=DE-31.9%Mù ûõüBÜ1.0C=DE+1.0%M†1¢£§•BÜ2.1C=DE-1.34%O àâäãÅÇ>¶:ß=>¶®©™´¨¢ÆØ=í±B܉¨¥µipO2023 ;ërr78ÇcKochBªFLSmidthº'æø¿¡¬8oƒ|’¡*>¶ñâ ‚«äãf"=`a»f"*>¶…) "À¨VÇÕŒ=¨¢œ–—ÆØ78V >¶ñâ‚«äã“”‚Ä‘’*®©÷-ÿv>¶…) "¢ÿ=íœ78*cŸ⁄œè=¤‹78›[‚Äf"‰¨O åçéè‚ÄvíŞf"ifiz‡O2023;78?@13·‚儉•ÂÊÁvËÈÍÎÏ=DÌÓÔIÒ®©*ŒÁYÚÎÏ=ÔÛÙÜIÒ儉•®©Oı ˆ=åéêë‘’=„嘯˘3,000‚˙˚¸>˝˛ˇ+ê!"I#$%?@ÎÏ=&'åçÅÇf"YÚ=¨¢(l¥µ)*i+O ,¢)µ6fiW‚ÄÅÇ=VÇÕŒ-.=¥µ/¢78fh9,MfiWNcÅÇ=0178mn2.2C=^_23Ncùûõüf"1.2C=_bNcöef"0.97C=_bNcdef"4>/5Æ=ùûoöef"gAQfi67=Z[‰8i ‹=¨¢9:78Z[ÖqO ;IÖ<=tX>?6@Aòfœ,%Z[‰8BBCD=EF'G78fh=Ö57824-26;?@FGHIJ0]H3.5/4.3/5.4CIJ1Ö<[24-25;4.5/5.5CK=DE+534%/+23%/+24%=L1rffifiNPE0]H12.0/9.7/7.8O=’¥˘PÜ!>?O ‰8ÆQ6RSivÖqM÷-TU‰8MÕŒV⁄ivÖqMmnZ[‰8BO ;IÖ<P !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 3,510 4,275 5,267 6,278 /012 7,183 8,750 10,778 12,848 3145 111 136 167 199 /067 5,715 7,013 8,674 10,358 3189 1,248 1,520 1,873 2,232 :.;<= 28 34 41 49 >?89 738 906 1,121 1,338 @ABC 111 134 163 195 D, 1,174 1,441 1,782 2,128 EFBC 352 425 518 617 GH!" 234 285 351 419 IJBC 205 248 302 360 KLMN!" 708 861 1,058 1,260 OPBC 80 40 41 39 MN!"G) 7,490 9,139 11,268 13,436 QCRSTU -83 -70 -70 -70 KLVWX! 70 85 105 125 !"RSTU -334 -50 -50 -50 VWYZX! 63 63 63 63 [\]S^N1_ -16 -8 -16 -13 `a!" 2,049 1,994 1,953 1,925 X!1_ 1 3 4 3 bcde 111 191 261 321 KL1_ 20 19 19 19 fg!" 489 462 439 417 /0&' 279 752 927 1,120 KLhMN!" 442 441 440 439 /0i12 11 11 11 11 hMN!"G) 3,223 3,236 3,260 3,290 /0ijk 9 7 6 7 !"G) 10,713 12,374 14,527 16,726 &'lm 281 756 932 1,124 nWo9 544 767 1,027 1,175 pq: 80 216 266 321 3?45 454 546 661 774 r&' 201 540 666 803 3?89 890 1,070 1,297 1,517 stYuT_ 146 189 233 265 >19v 0 0 0 0 wxy[zr&' 55 351 433 538 GH#$ 3,318 4,042 4,979 5,935 NOPLAT 258 569 696 831 KL3?9 99 99 99 99 EPS[|]~Y7ŠÅ0.060.400.490.61 Ç*ÉÑWÖhMN#$ 284 284 284 284 KLMN#$ 289 293 324 365 ÜáOPàâ MN#$G) 5,877 7,100 8,670 10,149 ()*+20232024E2025E2026E VWo9 179 179 179 179 6Väã 3?$å 0 0 0 0 /012çVâ 38.8% 21.8% 23.2% 19.2% KLhMN#$ 385 432 432 432 EBITçVâ 68.5% 120.4% 22.2% 19.5% hMN#$G) 564 611 611 611 wy[zr&'çVâ 4.2% 534.4% 23.2% 24.3% #$G) 6,441 7,712 9,282 10,760 é&äã wxy[zpèêZ_ 4,000 4,202 4,552 5,007 ë&â 20.4% 19.9% 19.5% 19.4% stYuZ_ 271 460 693 958 r&â 2.8% 6.2% 6.2% 6.3% pèêZ_G) 4,271 4,663 5,246 5,966 ROE 1.3% 7.5% 8.3% 9.0% #$íYuZ_10,71312,37414,52716,726 ROIC 7.0% 13.7% 14.6% 15.5% ì$äã î.Mï%®©:™7£ !"#$â 60.1% 62.3% 63.9% 64.3% ()*+20232024E2025E2026E $PZ_à 32.6% 35.7% 36.6% 34.7% ñ/óNî.M 974 914 1,077 1,207 MNàâ 1.3 1.3 1.3 1.3 î.1_ 467 788 907 1,037 òNàâ 1.1 1.1 1.1 1.1 D,ôö 103 -267 -341 -346 /õäã ñ/ú31ôö -67 -414 -549 -559 l!"ùûâ 0.7 0.7 0.7 0.8 ñ/ú3?ôö -255 272 343 333 3189ùûüt 66 57 57 58 KLôö 726 535 717 742 3?89ùûüt 59 50 49 49 X!óNî.M -84 -233 -222 -221 D,ùûüt 77 67 67 68 !7jk -156 -206 -205 -205 †Y°¢[£Å YZX! 70 0 0 0 †Y1_ 0.06 0.40 0.49 0.61 KLVW!"^§ 2 -27 -17 -16 †Yñ/î.M 1.10 1.03 1.21 1.36 •!óNî.M -424 85 136 25 †Yr!" 4.51 4.74 5.14 5.65 o9ç= -270 223 260 148 ¶Sàâ Y&;&ßj? -97 -145 -180 -215 P/E 75.9 12.0 9.7 7.8 Yu•! 9 0 0 0 P/B 1.1 1.0 0.9 0.8 KLôö -66 7 56 92 EV/EBITDA 107 58 50 43 !"#Wind$%&'()*+ FGƒ"hi# >? X. rY>? PÜ Öq(l6~12Z[\QfiDqÂ]2^_`V15%u„ i¥ Öq(l6~12Z[\QfiDqÂ]2^_`V5%~15%(a ¥¨ Öq(l6~12Z[\QfiDqÂ]2^_`V-10%~+5%(a Z¥ Öq(l6~12Z[\QfiDqÂ]2^b`V10%u„ òf>? i¥ Öq(l6~12Z[\fiDqÂ]2^_`V10%u„ _c Öq(l6~12Z[\fiDqÂ]2^_`V-10%~+10%(a Z¥ Öq(l6~12Z[\fiDqÂ]2^b`V10%u„ Äd6>?3]H<e9:I)*6~12Z[\78rffiJfòf2^KQfiDqÂ]2^*Qfi®©P@O^_Ar®©ugh3002^HÂ]MijÅ®©ujÅÔ2Jkfilm˛n3*KfjÅo®2^Jkfio®˛n3*KHÂ]Mpq®©urstuI_c2^HÂ]=vr®©u3w5002^fxyz¡[Ñ2^HÂ]J|¨X.*]ˆKO Ø"ø$% _~⁄Är™¨Å78Ju'ÇɢÒ78!KѨ_c⁄ÄÖÜÈüáàâäã*⁄ÄtXåçf"XéOÒ<eèêÒ78*ëíìxOÒ78iâCîBïBñÒ<eóò^HëíO Ò<eÂWÒ78v^ôöïàõHãw*7úXâf?ùûôXâ=ü†°¢£*ôö§W=ÿS•¶%ë§o7&=ß®i©™´¨jâ*ÆØfs±OÒ78ÿS3ic⁄Ë¥wµ*]ÆcoÓyc=$Ò<e_*Xâ