您的浏览器禁用了JavaScript(一种计算机语言,用以实现您与网页的交互),请解除该禁用,或者联系我们。[国金证券]:大型拖拉机龙头,立足国内放眼海外 - 发现报告
当前位置:首页/公司研究/报告详情/

大型拖拉机龙头,立足国内放眼海外

2024-04-30满在朋国金证券阿***
大型拖拉机龙头,立足国内放眼海外

˝u 3»pUˇj‚37oM\_#)‰¢ F.] “>$;F6 ~Cz‚o”»G1*< ]‚_#)‰20>23“¢.K6/1d *<Co+^ )‰<a2p.1%/3.1%‚-."2018“<-a6.0pct/-3.7pct> G"-A‡3»p8pM6"x7'0i>·1c3PpL ^F>c‚o⁄P2G0038‚)2022“352>pL)‰ 34%]8)73%‚-."‹5#?]0L˙*·2pM6"x ´0Cl--.'‚2020“D30631M_ ‚0u1C KG(‘«)ŁAP()« l-˝fL‚pM?6"Qx 70i—˙·3Cc5⁄>Cj¸p 19.00 500 M6"x‚o⁄c3u5‚2024“CXuGAH24¿6¨ıye7 17.00 400 pCc5⁄D˚+^>Cj B‚"K4.2%> 15.00 300 G"-A‡¢#. U],”]73N 3]ı »3N>·126K 13.00 200 4,”?•"xp]`L‚o⁄35Av20‚23“3 11.00 100 c]H 69."2%‚E„2020“ 2].3pct>G"#1˝:`- 9.000 E⁄6Q>CjN']A35L-60%‚?_˜NL+U)8‚,”1¿ 230504 230704 230904 231104 240104 240304 v>o⁄c3PpP‚3»Pp>CRP32020“ ,”46.2%]2f023“@“6,1”.8%>-A‡p]`LD ŁAP%†$a@300 1B9“55#\UˇjL ˙·2c G"#1˝¢c. ]8)‰2018 “,”16.5%]8)2022“,”23.6%‚¢.^QP¢!º´~F •Z`fl5—cJ(_d ø 20222023 2024E 2025E 2026E p0HN2020 “,”H v()« 12,56311,534 13,042 15,098 17,318 ¶e,”.J@N…~3»B>‚?QF6!]>3 G"-A‡¢.#›Ll ·1K3> p0KE„!‚1 Qo>⁄#›'q5¤ƒ⁄‚c3 H v ˝x 34.61% -8.19% 13.07% 15.76% 14.71% ¡ > (@)« 681 997 1,184 1,380 1,598 4.77ı5˜yK2f023“,”9.86ı5˜y‚“C>K27).‰4%‚ 0']-2020“,”36585˜yK y˙·2¢.0#›1¿po‚⁄¢.¢ 2f023“,”67095˜ 202‚3“¢.#›Ll ¡>@˝x55.42%46.39%18.78%16.53%15.83% 8V?(v«)0.6060.8871.0541.2281.423 9.8ıy‚B" 3K7.3%‚F“KE„˙o! ⁄#›'q5¤ƒ ?˘H¯ºPv3.210.941.421.832.09 ⁄=¢.¢ G´"#1˝¢‚ #.›Ll^3»pH0 N,” ROE(¡K>‚)(8[ )11.43%14.90%15.92%16.61%17.16% ?)‰2020“,”9.9%@]2f023“,”14.1%˙·30#›8p 0L*LJ‚o⁄MordorIntelligence‚2023“*9p80L*N”Ap789.8ı5˜y‚¢.8)‰ß2.1p%‚FK0L*E„] I^Zorxj P/E26.8818.3615.4613.2611.45 P/B3.072.742.472.201.97 y‚[vk¢PBoæ G"N”#2024/2025/2026“¢.)"11_.#8ı/13.8ı /16.0ıy‚B+1"8.8%/+16.5%/+15.8%‚/E˚PSp 1.05/1.23/1.42y6>9<f¢ ,.”1¿N ´ı0#›¥5‚ 2024 “22xPE‚-$=-23.19y‚O!W?…-‚5ƒAœ4> d6 -r#OL˙>Cju1OL˙#›L8p5:[OL> »-$ 1=3»pUˇ3j‚7oM\_#)‰......]4 1.1¢."ıM˘3Uˇj‚P4ı.U4 1.2CX>)˘$;F6~Cz‚5:[C^Ho...”..D...t4 2=0Cl-70i—‚Cc5⁄>Cj¸M6"x‚-A‡pM6"x.0.i...c..?7 2.1c3PpL)‰?...].0..L.*7 2.22O¿˝fQH?‚0Cl-...L...8.¥..‡8 2.3Cc5⁄>Cj¸M6"x‚3==,”§?.Q..#..F..610 3=¢.¶eN…~‚-˜p]`LD>C.j..u.1....N...L11 3.1-˜]`LC`ıD>Cju1NL‚UˇjLc.......Q11 3.2¢.¶eN…~>P‚F“c]8.).‰......].E..„..!14 4=¢.^c3p0#›,”%⁄#wc~p‚FK.0..L.*.E.„...]17 5=,_N”#D¸Cz.0.A19 5.1,_N”#19 5.2¸Cz0Af..r20 6=OL ../.p20 4>-$ 4> 1 ˘ ¢ .G 4> 2 ˘ ¢ . 4> 3 ˘ ¢ .l 4> 4 ˘ ¢ .l 4> 5 ˘ ¢ ." 4> 6 ˘ ¢ . <.4./p4 e3» >pPUˇj 2602·2“:[l‚ı .y5 5]G<8Pp......P5 82018“C›@¸]‚K7.ı..D...t5 _)‰"j'F“.7..'0.i6 M_)2‰0188“t:....]6 4> 7 ˘ ¢.,”K6d=1*<Co+^*)‰˝fDt`L6 4> 8 ˘ ¢ .N L52>1*< ´+U ƒH‚ ]=..=...t:....o...”6 4> 9 ˘ ¢ .P “F60¯ P =$;F6 ~Cz ...˝8.¥...‡...F..~7 4> 10 ˘ c3p8p?œW0ic?7 4> 11 ˘ G3PpL)‰75.#.....]7 4> 12 ˘ G3PpL)‰"j'-."˜E3?20]202L*“·8 4> 13 ˘L q?•(L‚pL)‰20E2„1“·8 4> 14 ˘ P+UL4L?E„].....0..L.*8 4> 15 ˘ peG3K6dN6],”2021p“·9 4> 16 ˘ pM6"xD0 C l- t:!..-....'9 4>17˘0Cl-u1´8p)„§^#9 4>18˘q26lCc20-18“70i—/50k·gy10 4>19˘pCc5⁄>Cju1?e7…p..8..p.M.6.".x10 4>20˘p>P,”-.'e7u.111 4>21˘3¨t=/"d"]L(1,”¨tLr?•"x..Q11 4>22˘&?H kW)‰FF· “@..].......................................................12 4>23˘c]qH,”"HC...ª..@...]12 4>24˘E⁄p>CjNEæ“~..A.L.....7..ı13 4>25˘]c1¿rvLc‚663p> 20P2U3ˇ“j6· ...............................13 4>26˘]P¢pK6d"_)‰*Q·"„˝....p..p...`14 4>27˘p>PjGLc~..˚..D...t14 4>28˘¢..JCo+^)‰DtQ˜%" 20¢22.“· .............................................15 4>29˘¢.]73N…~3»1.¿../15 4>30˘LW40044 4F0U0P¢H` ...p15 4>31˘R4YTN3..p15 4>32˘¢.c]`p8)‰F“D..t......]16 4>33˘¢.pPl·ıyN…~.1....¿.../16 4>34˘¢.p"_)‰1b...6...L..U16 4>35˘¢.pK6d-·=yQ˜.1....¿../17 4>36˘c3p0HN.K..E..„..!17 4>37˘c3p0']-FF!......]17 4>38˘¢.#›LlE惓!FU....K18 4>39˘¢.3p0#›,”3NFF!.....Q18 4>40˘2022“*9p8pLCz(8.).‰..E.„.Q19 4>41˘¢.-."˜*9pUˇj?E„]F3C.‹0..L.*19 4> 42 ˘ ¢.,_N”#20 4> 43 ˘ %"¢.fr".E.„20 1o¡ˆ † ¡bgX j @´·6 1.1¢."ıM˘3¢.?F70“,” Uˇ [ j‚ … P4ıU (o>⁄¢.˛5 ‚c36 L ?L¢.C1b6 plFV ‚‚F1 1˜955“‚e36˚ 1,56U ‘H&0ANfl-$ >19697“‚6L <PpP ,”-.Cz' =CUpD14Ø63loFV‹19·9A*-.'H4œA‚ 1b6p63?L¢.˚F‚6B ¢.6 ’\]c`pP F> PK4o,⁄n¢>.¢ ¢‚ .,”q:[P ;aP p ´ pZ] ‚#º- 31ME⁄E´ \E p K.Kq, =U ?…- ,1'KdM,G,,”.J =lFV ´K6d‚ p 2L;"f1¨2HL ‚)‰ 10KWf405KW,”MFD%*" p=8o8l=+kp4œ1 p G D G > ,” "#+ = "j1G , ‚!L ^A6@8> U“6>23^Oˇ$e@8>2012“8>8‚¢. 4>1˘¢.G<4/p E⁄Ep\Ep"#+/"jM,G,q G p G8o8l p K., $˘˘¢.˛5 3‚H An.J0‹v 1.2CX>)$;F˘6~Cz‚5:[C^Ho”Dt ¢.ep>PUˇj‚l 65”q0i—>o⁄¢.¢ 2‚023“¢.lE 1f15.3 ıy>¢.,”p6G<eG¢.,”PpK6od⁄,”¢‚.¢¢‚ ./Ll 4c90%e+gPpCW)d,P” “‚B"`“70i>^—¢.6’\ qP=]CzF:[~)‰=»GCz$˘“>,”CA‚‹pP 2020“C›(CˆCW)dl>‹Pq?•¢p.6,”CX¢.6H=ˆC9˝,” ‚2023“6>6‚¢.9¢0&(5c3´6FLCX?LCY,”1@¢. ‚N”A2024“<CˆCW)dH=ˆP-.'l> 4>2˘¢.e3»p>PUˇj6·2022“:[l‚ıy 180 160 140 120 100 80 60 40 20 0 $˘˘:¢.¢ 3H‚ An.J0‹v 4>3˘¢.l5]G<8PpP 100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0% 2017201820192020202120222023 ¿U¿U $˘˘¢.¢‚3HAn.J0‹v ¢.lF“KıjD>2t012“@8‚¢ :.[Pl5…9…¤“,B”9“‚o ⁄¢.¢ 201‚8“¢.):[Pl56.8ıy -‚."2012“,”“C>K)-‰10.p8%> |82019“C›‚¢.l~)Dt,”K7oı⁄>¢.¢‚2021“/2022“/2023“ /2024“6¢.<a):[Pl93.3/125.6/115.3/46.6ıy‚<aB"K 23.1%/34.6%/-0.7%/11.0%˙<a)"_4#.4/6.8/10.0/6.0ıy‚<aB"K 56.4%/55.4%/46.4%/23.4%>2023“:[lALq?•321022“3==FEeMp6"x‚ _#Kq?•315”o”="_)‰Q2022‚“˚l*!tNflArJ7 cK,>6yA¢w-r>G"N”gA-.'C_3V,”§?QFF!#F6> 4>4˘¢.l82018“C›@¸]‚K7ıDt 14040% 12030% 10020% 8010% 600% 40-10% 20-20% 0 20172018201920202021202220232024Q1 -30% Hv(L)«yoy(X)ł $˘˘¢.¢‚3HAn.J0‹v 4>5˘¢."_)