24Q1开局靓丽，光伏电池+固碳有望打开新空间

JKffiM&301030.SZ)/U _`a JKffiM#24Q1NOPQRSTUV+WXYZ[N\]^ bcde;</=>Iƒ2024f4g26h 23 2022A 2023A 2024E 2025E 2026E `-abc78&d 1,433 3,443 10,032 13,494 17,869 \]eyoy% 80.4% 140.2% 191.4% 34.5% 32.4% Kfgc78&d 97 217 592 990 1,298 \]eyoy% 66.7% 123.3% 173.2% 67.2% 31.2% h5aic&d 0.68 1.51 4.12 6.89 9.04 h5jk9l -5.16 -0.91 16.87 10.48 20.44 Kmnaie 8% 11% 25% 30% 29% P/E 71.1 31.8 11.6 7.0 5.3 P/B 6.0 3.7 2.9 2.1 1.6 ƒ"#$%&'()=>?@ABCDE !"ffi$%48.00&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn So%h5pqrst[56uvwffiyVz[5ffi|]2024~4X26IaÅffi FGHI *+,- 456(785)144 9:56(785)115 !ffi(&)48.00 !;(78&)6,895 9:!;(78&)5,496 ./012-3456fi8 80%!"ffi$%&300 60% 40% 20% 2023-04 2023-05 2023-06 2023-07 2023-08 2023-09 2023-10 2023-11 2023-12 2024-01 2024-02 2024-03 2024-04 0% -20% -40% 9:;< 1DEFGHIJKffiM%NOPQRSTUVTOPCon+WXYZ[\] ^_ 45672023889:2023;8<=>?@AB2.17CDEF+123.3%G23Q 4<=>?@AB0.50CDEF+29.9%DHF-20.1%I 456720248JK9:24Q1<=>?@AB0.79CDEF+122.5%DHF+57.8%I LMNO:P1Q23Q4HFRSDT,UVKWXYZL[\]0.58CPT,^ _`a\]QGP2Q24Q1EFbcdeDT,UfZgh=ijkDTZHlL"6mnopqD24Q145<=rs8.6CDEF+49.5%DtAu28.3%DE F2.5pctDvwrsxyfi[|]~ΩuRSÄJÅdeLMÇÉI ÑÖÜáŞ+ÖÜâä”åçé]DèêL"ëíìîïñ: óòTLôHlöõL"úù6m:û88ü†^D45C¢£§3•¶ß ®+©™E´¨P”™ÆØ3QD>x±45*´¨ffiBî¥34.4-38.5CIóòTLYµ´¨E≤D)3´¨b§ì3ºD®45LMø¿¡I TOPConÖܬ±L":ƒ´¨*√D2483«45»… ÀÃ25CÕ¬ ±´¨D©Œœ–×oO”D´¨‘’Iƒâ÷*√DJk˙ÿöõ»f⁄ ¤‹C›fi;fl‡·D‚u„päu„fi¿‰Â¥ÊÁÇÉIEËD45È…  ™ÍDÎYÏÌÓö8â20GWÔÕ+20GW¬±˙ÿDÿSJkÓ10G WÔÕ+10GW¬±ÕCÒfÓöDâ÷ÚÅÛÙb‚á™´¨ı=I èêL":45AΩˆ˜‰¯ê˘˙˚fi¿˘¸˝˛ˇ¿CO2D"õ˚êÇ#È—$%™&'I238(Ç#)L˚*+,Dß-bc./Ij0)34512w3èêâflº„Ò4èêL"5y6Db§Y7^ëíïñI ØÏÓ8:459:HlöõTLDTOPConÖܬ±+èêL"b§ëí•;ìîI<=>ÖÜâL?ffi@©ARB+,DCDRE45LMjFDj024-268<=>?@AB0GH5.9/9.9/13.0CP˘jFB24-25811.0/15.2CQDEF +173%/+67%/+31%DISJffi-KPE0GH12/7/5LDMì“Ns”OOI PQdR:)LSTUVjkGâäffi@ì3RSGWXYZw[G*\˘]˙ffi @^]Gâ÷ÄmUVjk‰I _AjFh !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 999 2,911 3,916 6,414 /012 3,443 10,032 13,494 17,869 3145 24 70 94 125 /067 2,563 8,223 10,950 14,622 3189 2,285 4,013 4,048 3,574 :.;<= 24 30 40 51 >?89 1,032 3,311 4,409 5,888 @ABC 75 161 212 272 D, 1,785 1,643 2,734 3,651 EFBC 208 482 635 815 GH!" 333 969 1,303 1,726 IJBC 154 401 529 679 KLMN!" 516 1,502 2,021 2,676 OPBC 64 77 58 35 MN!"G) 6,640 13,450 17,223 22,328 QCRSTU -93 -60 -60 -60 KLVWX! 0 0 0 0 !"RSTU -12 -8 -10 -9 VWYZX! 1 1 1 1 [\]S^N1_ 0 0 0 0 `a!" 320 398 481 568 X!1_ -2 -3 -2 -2 bcde 61 141 211 271 KL1_ 28 20 24 22 fg!" 35 37 39 40 /0&' 281 612 1,027 1,349 KLhMN!" 708 709 711 712 /0i12 6 6 6 6 hMN!"G) 1,124 1,286 1,442 1,591 /0ijk 61 0 0 0 !"G) 7,765 14,736 18,664 23,919 &'lm 226 618 1,033 1,355 nWo9 830 754 606 500 pq: 11 30 50 65 3?45 613 1,928 2,516 3,292 r&' 215 588 983 1,290 3?89 1,798 5,652 7,376 9,652 stYuT_ -1 -4 -6 -8 >19v 0 0 0 0 wxy[zr&' 216 592 989 1,298 GH#$ 768 2,239 3,011 3,988 NOPLAT 276 661 1,038 1,323 KL3?9 299 60 60 60 EPS[|]~Y7ŠÅ1.514.126.899.04 Ç*ÉÑWÖhMN#$ 237 237 237 237 KLMN#$ 205 433 546 694 ÜáOPàâ MN#$G) 4,750 11,302 14,352 18,422 ()*+20232024E2025E2026E VWo9 1,027 1,027 1,027 1,027 6Väã 3?$å 0 0 0 0 /012çVâ 140.2% 191.4% 34.5% 32.4% KLhMN#$ 102 31 31 31 EBITçVâ 93.5% 139.9% 57.0% 27.4% hMN#$G) 1,128 1,058 1,058 1,058 wy[zr&'çVâ 123.3% 173.2% 67.2% 31.2% #$G) 5,878 12,360 15,410 19,480 é&äã wxy[zpèêZ_ 1,854 2,347 3,231 4,424 ë&â 25.6% 18.0% 18.8% 18.2% stYuZ_ 33 30 23 15 r&â 6.3% 5.9% 7.3% 7.2% pèêZ_G) 1,887 2,376 3,254 4,439 ROE 11.5% 24.9% 30.4% 29.2% #$íYuZ_7,76514,73618,66423,919 ROIC 10.2% 18.5% 24.4% 25.0% ì$äã î.Mï%®©:™7£ !"#$â 75.7% 83.9% 82.6% 81.4% ()*+20232024E2025E2026E $PZ_à 116.3% 86.2% 58.4% 40.4% ñ/óNî.M -130 2,424 1,506 2,935 MNàâ 1.4 1.2 1.2 1.2 î.1_ 301 691 1,073 1,363 òNàâ 1.0 1.0 1.0 1.0 D,ôö -905 142 -1,092 -917 /õäã ñ/ú31ôö -1,612 -4,045 -1,147 -1,025 l!"ùûâ 0.4 0.7 0.7 0.7 ñ/ú3?ôö 1,965 4,930 2,312 3,053 3189ùûüt 185 113 108 77 KLôö 122 705 360 462 3?89ùûüt 168 163 214 210 X!óNî.M -563 -190 -190 -190 D,ùûüt 187 75 72 79 !7jk -224 -186 -186 -187 †Y°¢[£Å YZX! 0 0 0 0 †Y1_ 1.51 4.12 6.89 9.04 KLVW!"^§ -339 -4 -4 -3 †Yñ/î.M -0.90 16.87 10.48 20.43 •!óNî.M 829 -322 -311 -247 †Yr!" 12.91 16.34 22.49 30.80 o9ç= 520 -76 -147 -106 ¶Sàâ Y&;&ßj? -63 -211 -285 -342 P/E 31.8 11.6 7.0 5.3 Yu•! 418 0 0 0 P/B 3.7 2.9 2.1 1.6 KLôö -46 -35 121 201 EV/EBITDA 515 222 143 112 !"#Wind$%&'()*+ FGƒ"jk# OO `. JaOO Ns jk7^6~12¶«bß-Ekøc2deAY15%†* ìì jk7^6~12¶«bß-Ekøc2deAY5%~15%(f ìb jk7^6~12¶«bß-Ekøc2deAY-10%~+5%(f gì jk7^6~12¶«bß-Ekøc2dhAY10%†* )LOO ìì jk7^6~12¶«b-Ekøc2deAY10%†* §ñ jk7^6~12¶«b-Ekøc2deAY-10%~+10%(f gì jk7^6~12¶«b-Ekøc2dhAY10%†* õi:OO3cH9j67k)*6~12¶«b45JffiPl)L2dQß-Ekøc2d*ß-WXh=Im§AJWX†no3002dHøcG5pqWX†pqfi2Pr-s8tu3*QlpqvW2dPr-vWtu3*QHøcGwxWX†yz[|A§]2dHøcD~JWX†3ä5002dlÄťNJ™2dHøcPÑb`.*Ö[QI Ø"ø$% §ÜáàJâbä45P†RãåÑ¿45”Qçb§]áàéèêëíì2îï*áàØÏñóL"Ï@I ¿9jòô¿45*ŒœöΩI¿45U2õúrùr>¿9jûümHŒœI ¿9jø±¿45Vm†nùì¢Hï£*4ÒÏ˙l<º¤†Ï˙D§•¶Íß*†n®ND©T™9„Œ®È4&D´¨U(.ÆØpÜ*±rl+,I¿45©T1Ul᥵£o*cØñÈ›ÇñDA¿9j§*Ï˙„r–„jF§•9jüª4Ò67Ë*ºÉDï÷2ffiˤÇI¿45-¿9jcø£oïYU6]·¿*¡¬Rv]EÄDØÏßKI_)®ißK*ƒ5lEÄI¿9jcÂ*Ï˙„fç„r–„