事件点评：窑炉陆续投产+价格预期上涨，24年量价弹性可期

JKL(601865.SH)/^_` a JKLMNIƒ#OPQRFS+/TAUVWX24YZ/[\]U bcde;</=>Iƒ2024Y4f8g ƒ"#$%&'()=>?@ABCDE !"ffi$%29.27& 23 2022A 2023A 2024E 2025E 2026E '()%*+ m-nop78&q 15,461 21,524 25,822 33,628 40,674 rstyoy% 77% 39% 20% 30% 21% ,-./01%S0740522020001 uvwp78&q 2,123 2,760 3,852 5,179 6,394 Email%zengbiao@zts.com.cn rstyoy% 0% 30% 40% 34% 23% x5nyp&q 0.90 1.17 1.64 2.20 2.72 x5Yz9[ 0.08 0.84 2.10 2.28 2.77 '()%23 u|]nyt 15% 12% 15% 17% 17% ,-./01%S0740522040004 P/E 32.4 24.9 17.9 13.3 10.8 P/B 4.9 3.1 2.7 2.2 1.9 Email%wupeng@zts.com.cn ~k%x5ÄÅÇÉÑÖ56ÜáAffiŠRãå5ffiçé2024è4ê3Iníffi *+,- 456(785)2,351 9:56(785)1,899 !ffi(&) 29.27 !;(78&) 68,823 9:!;(78&) 55,586 ./012-3456fi8 !"# $%300 30% 20% 10% 2023-03 2023-04 2023-05 2023-06 2023-07 2023-08 2023-09 2023-10 2023-11 2023-12 2024-01 2024-02 2024-03 0% -10% -20% -30% -40% -50% 9:;< 1DEFGHIJKL%MNffi$?OPQR<=STUV?OW'XY Z[\]^ 2DEFG`IJKLabFcd% -efghiRZ[jkil^ FGHI 4562024738319:;<=>3@ABC1200t/dDAEFGH IJKLMNfiPQRST:UVWXYZ[\H]^20237_:IJ`aPbc20600d/e:ffighD*1AEjP:klIJ`aPbc21800d/eH )m>3nopq3AErstukvwx9yz8400d/e[|x]247~mFGjPH£Ä:IJÅxÇÉ]ÑÖjÜáàKLMNAEâä]ãsDá@åKLMNPC:T@çéèêë*íÄYZ[\H ì[îïñóòôW:KLMNffiõúùH247KLûü[\Q†°7¢|o: £§•¶lß7®©™´+¨ÉÆõ+ØÜ™¯±b ¥µ:÷)KLMNPbfiPéœVª247Pbºe[,§æ:|oø7ì[îï¿¡¬◊:/0ffi•Wb «»…è:¡ffiõ ÀÃÕŒHœ–—Üffi:]^4839:3.2mmKL”‘M Nffiõ26.25’/¬:÷¶1Ÿ2.94%⁄2.0mmMNffiõ18.25’/¬:÷¶1Ÿ12.31%:Q©¤‹KLMN›fi®©H fl†)m6 v1[‡÷)·‚„:ø7ì[îïQ†ñó:¤‰KLMNffiõ|oHVªÃ eÊÁffiõ|oWãâäÈÍffiõTÎWÏtÌÓÔQWÏ≈æ:T@çñóKLMN®©Ò¬H v2[‡IJ·‚„:klPbÚÛ÷)lÙ:)mDëjPQıˆ˜ì¯: ¤êIJ«˘⁄£§:1X˙˚ðø˛+AEˇ!Ã"#¤‹+$%ı&'( )*:+,á-⁄£Ä:IJ.QíÄPb˙˚:/íÄMNffiõ+Q@01ffi:Q†T@礋®©23H ®©|45jÜ67689÷)ì[Q†ñó:;<=>/?@<ffiõWã:IJfiPQR±b :AB1C)D:|xIJ24-267E»FGH©I0Jc38.5/51.8/63.9K’vl|4L24-25737.3/46.2K[:£¶+40%/+34%/+23%:MlNffi¡&PE0Jc17.9/13.3/10.8O:PQRSΔ67H UV¤W6[\'ä|o⁄XYªZ⁄?@<ffiõ[=⁄PbTfl'ä|o±H ®©|4\ !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 6,616 8,750 13,259 18,959 /012 21,524 25,822 33,628 40,674 3145 1,593 1,912 2,489 3,011 /067 16,831 19,807 25,755 31,118 3189 3,686 4,421 5,758 6,965 :.;<= 198 231 300 363 >?89 335 394 512 619 @ABC 120 139 181 220 D, 2,001 2,355 3,063 3,700 EFBC 302 352 458 554 GH!" 0 0 0 0 IJBC 597 694 895 1,083 KLMN!" 2,602 3,075 3,935 4,712 OPBC 483 468 397 346 MN!"G) 16,833 20,907 29,016 37,966 QCRSTU -78 -31 -49 -53 KLVWX! 512 512 512 512 !"RSTU -52 -22 -26 -33 VWYZX! 101 101 101 101 [\]S^N1_ 1 -1 -1 0 `a!" 15,115 13,824 12,661 11,616 X!1_ 28 24 22 24 bcde 1,616 1,696 1,766 1,826 KL1_ 167 160 140 140 fg!" 3,280 3,053 2,849 2,666 /0&' 3,051 4,254 5,720 7,062 KLhMN!" 5,525 5,586 5,634 5,673 /0i12 5 4 4 4 hMN!"G) 26,149 24,772 23,524 22,394 /0ijk 4 4 4 4 !"G) 42,982 45,679 52,541 60,360 &'lm 3,052 4,254 5,720 7,062 nWo9 1,914 0 0 0 pq: 289 402 541 668 3?45 914 1,054 1,343 1,591 r&' 2,763 3,852 5,179 6,394 3?89 4,520 5,213 6,643 7,866 stYuT_ 3 0 0 0 >19v 0 0 0 0 wxy[zr&' 2,760 3,852 5,179 6,394 GH#$ 129 155 202 244 NOPLAT 3,200 4,276 5,538 6,707 KL3?9 103 103 103 103 EPS[|]~Y7ŠÅ1.171.642.202.72 Ç*ÉÑWÖhMN#$ 1,253 1,253 1,253 1,253 KLMN#$ 352 359 403 443 ÜáOPàâ MN#$G) 9,185 8,138 9,947 11,499 ()*+20232024E2025E2026E VWo9 6,655 6,655 6,655 6,655 6Väã 3?$å 3,756 3,756 3,756 3,756 /012çVâ 39.2% 20.0% 30.2% 21.0% KLhMN#$ 1,095 1,195 1,195 1,195 EBITçVâ 47.7% 33.6% 29.5% 21.1% hMN#$G) 11,506 11,606 11,606 11,606 wy[zr&'çVâ 30.0% 39.6% 34.5% 23.5% #$G) 20,691 19,744 21,553 23,105 é&äã wxy[zpèêZ_ 22,215 25,860 30,912 37,179 ë&â 21.8% 23.3% 23.4% 23.5% stYuZ_ 76 76 76 76 r&â 12.8% 14.9% 15.4% 15.7% pèêZ_G) 22,291 25,935 30,988 37,255 ROE 12.4% 14.9% 16.7% 17.2% #$íYuZ_42,98245,67952,54160,360 ROIC 11.5% 14.5% 16.3% 16.9% ì$äã î.Mï%®©:™7£ !"#$â 48.1% 43.2% 41.0% 38.3% ()*+20232024E2025E2026E $PZ_à 65.8% 49.6% 41.5% 34.5% ñ/óNî.M 1,967 4,947 5,369 6,507 MNàâ 1.8 2.6 2.9 3.3 î.1_ 5,078 6,059 7,185 8,230 òNàâ 1.6 2.3 2.6 3.0 D,ôö 395 -354 -707 -638 /õäã ñ/ú31ôö 334 -1,091 -2,007 -1,802 l!"ùûâ 0.5 0.6 0.6 0.7 ñ/ú3?ôö -164 833 1,719 1,470 3189ùûüt 54 57 54 56 KLôö -3,676 -499 -821 -754 3?89ùûüt 92 88 83 84 X!óNî.M -5,826 -335 -337 -334 D,ùûüt 47 40 38 39 !7jk -5,275 -301 -313 -322 †Y°¢[£Å YZX! -18 0 0 0 †Y1_ 1.17 1.64 2.20 2.72 KLVW!"^§ -533 -34 -24 -12 †Yñ/î.M 0.84 2.10 2.28 2.77 •!óNî.M 7,002 -2,478 -523 -472 †Yr!" 9.45 11.00 13.15 15.81 o9ç= 1,703 -1,914 0 0 ¶Sàâ Y&;&ßj? -944 -1,090 -1,251 -1,433 P/E 24.9 17.9 13.3 10.8 Yu•! 6,039 0 0 0 P/B 3.1 2.7 2.2 1.9 KLôö 204 526 728 961 EV/EBITDA 79 66 55 48 !"#Wind$%&'()*+ FGƒ"ij# 67 ]. N^67 SÎ |o_`6~12a8b¿¡£ocd2eŸf]15%â1 ëQ |o_`6~12a8b¿¡£ocd2eŸf]5%~15%(æ QQ |o_`6~12a8b¿¡£ocd2eŸf]-10%~+5%(æ gQ |o_`6~12a8b¿¡£ocd2ehf]10%â1 ÷)67 ëQ |o_`6~12a8b¡£ocd2eŸf]10%â1 2i |o_`6~12a8b¡£ocd2eŸf]-10%~+10%(æ gQ |o_`6~12a8b¡£ocd2ehf]10%â1 ,j6673dcklm˙9)*6~12a8bIJNffivn÷)2e[¿¡£ocd2e*¿¡YZ\»Ho2ANYZâpq3002eccd⁄DrsYZârsÃ2vt¡uvwx3*[nrsyY2evt¡yYwx3*[ccd⁄z[YZâ|]~&©2Ä2eccd:ÅNYZâ3Ç5002enÉÑÖÜŠw2eccdvàQ].*âÄ[H Ø"ø$% 2äãåNçQ¯IJvâWéèRÂIJ”[+Q2ÄãåêëíìîïñóW*ãåjÜòô)"ÜõHÂklöìÂIJ*õúùûHÂIJ'ñbü†°†¢Âkl/£ocõúH Âklc¶ÂIJäo§•°ï¶cWß*I®Ü<nE©™§Ü<:´¨)ÆØ*§•›F:>\±ƒ:õ›rI&:Õ¥'™µ5∆rï