业绩有所承压，期待库存修复+结构优化

JKL&688390.SH)/]^ _` JKL#2MNOPQRSTUVWX+YZ[\ abcd;</=>Iƒ2024e4f27g ƒ"#$%&'()=>?@ABCDE !"ffi$%90.38&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn 232022A2023A2024E2025E2026E q-rst78&u4,7107,3539,63712,19114,583 vwxyoy%75.9%56.1%31.1%26.5%19.6% yz[t78&u6498527058871,069 vwxyoy%132.3%31.2%-17.3%25.9%20.4% |5rNt&u3.764.934.085.136.18 |5]~9ã5.065.984.194.875.63 yÄjrNx28%28%20%20%20% P/E24.118.322.217.614.6 P/B6.95.24.53.73.0 ÅÇ%|5ÉÑÖÜá\56àâäffiŠUçé5ffièê2024h4ë26írìffi *+,- FGHI 45672023889:2023;8<=>?73.53@ABC+56.1%ADEFGH 8.52@ABC+31.2%AIGJ30.8%ABC-1.7pctK23Q4<=>?17.02@ABC-5.1%ALC-7.3%ADEFGH-0.41@ABC-110.9%ALC-126.8%AIGJ19.6%ABC-15.3pctALC-11.6pctM 456(785) 173 456720248NO9:24Q1<=>?11.26@ABC-34.5%ALC-33.8%A 9:56(785) 173 DEFGH-0.29@ABC-108.6%ALC-29.2%AIGJ27.5%ABC-11.6pctA !ffi(&)90.38 !;(78&)15,626 9:!;(78&)15,626 ./012-3456fi8 !"# $%300 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% -60% -80% 9:;< 1DEFGHIJKL%MNOPQRSTUVWXYZ[\]^_ 2DEFG`IJKL%Q2a6bcdeUfghijklm+-nop_ LC+7.9pctM PQRS:23Q4T24Q145PQUVWXYAZ,[\IG*]^_`abcXYdeCfgAfiiGUVWjkAlmnopfiqrstuvnoJwxyzM [|]~vjkA]^P"pfiXYAÄÅÇ248ÉÑÖÜáM2023845] ^_`aP"<=?à15.7@ABCfg5%Abc15.4âęABCfg32%MãÉA238É)u~våçÑÖéèA23Q4bcê0.86âęA24Q1bcÄÅëíM20238]^ìîP"<=?à8.7@ABCyz39%Abc341MWhAB Cyz28%MãÉA23Q4bcê44MWhA24Q1bcïpfiëíMñóòôAffiõÇ2488É|]ú]~vÑÖùáûü†°A¢£§•¶ßÑÖ®mAÄÅ ;8©™´)\¨QAlmÆØ.d±¤œ•¥µmj÷]^r∑ÑÖÓªAVº „æ®iM ø÷_`a¿¡¬µmòƒ1T•¥µmr∑ªií«fAVº»…® M20238ø÷_`a<=?à28.6@ABC+43%A<=bc53.2âęABC+15%M45ÀÃÕø÷_`aŒœ0.7kW-320kW–J—“A”‘’÷dfPdŸd⁄¤d ‹›ìfiœflm‡r∑MN·›45‚࡬µmA„N·›‰ÂÊÁA45¿ËÈ6͵mÎÏNÌÓQA1T•¥µm±¤dÔâœr∑»…yzA45m»7ÒVºÚt•®iM úo07ÕÛÙ[È»…® AıGÑÖˆ˜M20238•¥µm¯˘˙˚A_`aP"„æZ,® RM20238úo[È16.5@ABC+689%A<=ƒiê513MWM;8<=IGJ12.9%ABCyz2.6pctMÄÅ248úo[ȃi˝NÖyzAB˛¿£Pˇffi"fg#‡fIGJVºˆ˜M ıGÄ$%&'S(:)*+P,-§./µmr∑01AñófÜ45PQAÄÅ4524-268<=DEFGH0237.1/8.9/10.7@4™Ä$524-25820.2/25.9@6ABC-17%/+26%/+20%A7™8ffifi9PE02322/18/15:A;¯ <=à>S(M 45RS 01y?:r∑@TÄuKµmòƒ@TÄuK,-mAKBCDffi"EFœM ıGÄ$G !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 1,838 2,410 3,048 3,646 /012 7,353 9,637 12,191 14,583 3145 95 124 157 188 /067 5,091 7,181 9,105 10,940 3189 671 880 1,113 1,332 :.;<= 51 66 81 95 >?89 128 181 229 276 @ABC 493 634 786 921 D, 1,944 2,742 3,477 4,177 EFBC 288 370 459 538 GH!" 51 67 85 102 IJBC 470 603 748 877 KLMN!" 342 444 557 664 OPBC -124 -104 -104 -110 MN!"G) 5,019 6,781 8,582 10,283 QCRSTU -20 -24 -22 -23 KLVWX! 0 0 0 0 !"RSTU -111 -74 -93 -83 VWYZX! 32 32 32 32 [\]S^N1_ 0 -2 -2 -1 `a!" 1,045 1,047 1,060 1,081 X!1_ -4 5 1 3 bcde 485 565 635 695 KL1_ 58 41 50 45 fg!" 114 150 182 211 /0&' 1,007 833 1,049 1,262 KLhMN!" 417 436 451 463 /0i12 0 0 0 0 hMN!"G) 2,093 2,230 2,359 2,481 /0ijk 3 3 4 3 !"G) 7,111 9,010 10,941 12,764 &'lm 1,004 830 1,045 1,259 nWo9 45 265 352 259 pq: 138 114 143 173 3?45 1,480 2,045 2,541 2,992 r&' 866 716 902 1,086 3?89 986 1,363 1,693 1,994 stYuT_ 14 12 15 18 >19v 0 0 0 0 wxy[zr&' 852 705 887 1,068 GH#$ 229 301 380 455 NOPLAT 760 627 813 991 KL3?9 379 379 379 379 EPS[|]~Y7ŠÅ4.934.085.136.18 Ç*ÉÑWÖhMN#$ 25 25 25 25 KLMN#$ 557 728 904 1,048 ÜáOPàâ MN#$G) 3,700 5,105 6,274 7,152 ()*+20232024E2025E2026E VWo9 71 71 71 71 6Väã 3?$å 0 0 0 0 /012çVâ 56.1% 31.1% 26.5% 19.6% KLhMN#$ 280 252 252 252 EBITçVâ 47.9% -17.5% 29.7% 22.0% hMN#$G) 351 324 324 324 wy[zr&'çVâ 31.2% -17.3% 25.9% 20.4% #$G) 4,051 5,429 6,598 7,475 é&äã wxy[zpèêZ_ 2,983 3,492 4,239 5,168 ë&â 30.8% 25.5% 25.3% 25.0% stYuZ_ 77 89 104 121 r&â 11.8% 7.4% 7.4% 7.4% pèêZ_G) 3,060 3,581 4,343 5,289 ROE 27.8% 19.7% 20.4% 20.2% #$íYuZ_7,1119,01010,94112,764 ROIC 28.8% 19.4% 20.5% 21.1% ì$äã î.Mï%®©:™7£ !"#$â 57.0% 60.3% 60.3% 58.6% ()*+20232024E2025E2026E $PZ_à 13.7% 17.1% 16.1% 11.5% ñ/óNî.M 1,034 724 842 973 MNàâ 1.4 1.3 1.4 1.4 î.1_ 860 728 921 1,107 òNàâ 0.8 0.8 0.8 0.9 D,ôö -365 -798 -735 -701 /õäã ñ/ú31ôö 16 -217 -222 -212 l!"ùûâ 1.0 1.1 1.1 1.1 ñ/ú3?ôö 250 943 827 752 3189ùûüt 32 29 29 30 KLôö 273 68 51 28 3?89ùûüt 80 59 60 61 X!óNî.M -543 -264 -254 -251 D,ùûüt 125 117 123 126 !7jk -634 -234 -237 -240 †Y°¢[£Å YZX! 8 0 0 0 †Y1_ 4.93 4.08 5.13 6.18 KLVW!"^§ 83 -30 -17 -11 †Yñ/î.M 5.98 4.19 4.87 5.63 •!óNî.M -213 111 50 -124 †Yr!" 17.25 20.20 24.52 29.89 o9ç= 65 220 87 -93 ¶Sàâ Y&;&ßj? -201 -225 -287 -342 P/E 18.3 22.2 17.6 14.6 Yu•! 44 0 0 0 P/B 5.2 4.5 3.7 3.0 KLôö -121 116 250 311 EV/EBITDA 44 53 42 35 !"#Wind$%&'()*+ FGƒ"ij# 45RS S( H. 8IS( =à ÄuJÊ6~12KL¬pfiBuMN2OPx¿15%1Q ®¯ ÄuJÊ6~12KL¬pfiBuMN2OPx¿5%~15%(v ¯V ÄuJÊ6~12KL¬pfiBuMN2OPx¿-10%~+5%(v R¯ ÄuJÊ6~12KL¬pfiBuMN2OSx¿10%1Q +PS( ®¯ ÄuJÊ6~12KL¬fiBuMN2OPx¿10%1Q ÉT ÄuJÊ6~12KL¬fiBuMN2OPx¿-10%~+10%(v R¯ ÄuJÊ6~12KL¬fiBuMN2OSx¿10%1Q ÏU:S(3N39V67W)*6~12KL¬458ffi4X+P2O6pfiBuMN2O*pfiµmG=MãÉA8µm1Y‚3002O3MNK•Z[µm1Z[\24]fi^_`a3*6XZ[bµ2O4]fibµ`a3*63MNKcdµm1efghGÉ¡2O3MNAi8µm13j5002OXklÍmnû2O3MN4„VH.*oÂ6M Ø"ø$% 45RS Épqr8sVt4541fuv<w45>6ÎVÉ¡qrxyzü[|]~W*qr&'ÄÅP"'"M w9VÇÉw45*ÑúsoMw45@]ÖÜ?á?Çw9V1âã3ÑúM w9VMäw45Tããåá|ç3Wé*4è'DX<‹ê