24Q1符合预期，多元化布局助力成长

ãKLM(603212.SH)/[X \] ãKLM#24Q1NOAPQRSTUVWXYZ ^_`a;</=>Iƒ2024b5c6d ƒ"#$%&'()=>?@ABCDE !"ffi$%12.33& 23 2022A 2023A 2024E 2025E 2026E '()%*+ _-`ab78&c 4,115 4,166 5,768 7,406 8,698 defyoy% 36.4% 1.2% 38.5% 28.4% 17.4% ,-./01%S0740522020001 ghib78&c 171 104 208 336 403 Email%zengbiao@zts.com.cn defyoy% 0.7% -39.5% 101.0% 61.6% 19.9% j5`kb&c 0.39 0.24 0.48 0.77 0.92 j5lm9n -0.18 0.06 -1.13 -0.79 -0.17 '()%23 gop`kf 6% 3% 7% 10% 11% ,-./01%S0740522040004 P/E 31.5 52.1 25.9 16.0 13.4 P/B 1.8 1.8 1.7 1.6 1.5 Email%wupeng@zts.com.cn qr%j5stuvwU56xyz[|T]~5ffizÄ2024Å5Ç6I`Ñffi FGHI *+,- ./012-345678 !"#$%&300 10% 2023-05 2023-06 2023-07 2023-08 2023-09 2023-10 2023-11 2023-12 2024-01 2024-02 2024-03 2024-04 2024-05 0% -10% -20% -30% -40% -50% -60% 9:;< 1DEFGHIãKLM%NOPQRSTUVWXYZ&[\]^ 45672023889:2023;8<=>?41.66@ABC+1.2%ADEFGH1. 04@ABC-39.5%AIGJ10.7%ABC-2.3pctK456720248LM9:24 456(785) 437 9:56(785) 437  !ffi(&) 12.33 !;(78&) 5,394 9:!;(78&) 5,394 Q1<=>?8.85@ABC-14.9%ANC+7.3%ADEFGH0.29@ABC-14.0%ANC+55.5%AIGJ10.2%ABC+2.0pctANC-1.0pctK OPQR: S1T20238:UVW45XYZ[\]Z^>A_`O"abcdefghijklmAn45op*>?qrsthA/0_`uvwxhyzK[aA| ]~ûO"<=?Ä36.2@YABC+0.3%AIGJ9.5%ABC-1.4pctÅ|]ÇÉ[ÑÖ~ûO"<=?Ä0.5@YABCth+49.6%AIGJ41.0%ABC-24.8pctÅÜá[fàâäO"<=?Ä1.0@YABC+68.8%AIGJ29.3%A BC+13.3pctÅãåpçâéçèÜÇêëí~ûO"<=?Ä3.9@YABC-4.7%AIGJ13.1%ABC-13.8pctK S2T2024Q1:DEFGHNCìîAï,ñ1T?ÄóòthÅ2TjôàöJNCõã2.3pctù7.7%Å3Tûü†°¢£§•0.12@K |]¶ß;®©™´¨ëÆØAü÷±äd•¥µóòõÜK23;845<=| ]¶ß?Ä24.4@YABC+15.6%A<=I‚2.7@\ABC+58.3%A[aTO PConö¶ßI‚0.78@\AHJTö|ÁßI‚0.27@\Kªüºaæø®¿A45x¡TOPCon¬4ƒÏd«»çL…ç ÀçÃÕŒç&œ–ï,—ÜdÅHJT|Áßüºª“”‘da’L<=÷üè3A—‚¨ë±ÿŸ⁄¤ç‹›ç .fi瓤çfl¡çH‡ç·‚çÜ„ç‰î–20XÂÅÊfiËÈÍÎÏÌÓÔœATPOÒ¶ÚÛÙ¶ßı<=ˆ÷I‚ÅÊfi˜¯ÍÎÏÌÓÔœA45˘XÂ˙/ÍÎÏ˚O¸6˝öW˜¯ÍÎÏ*|ÁßüºA˛ˇ¸6!"aë$%p(Kªü÷®¿A˛ˇ45ı)ü÷±ù4@\/8Åe*A‡*‚+,-ë‘ ./W248a0üAó/¶ß10GW+1_10GWü÷Å2345|ÁßL66 GWü÷&ªó/aA789µÆØ:÷K XYZ;<¸=A>?45!L@xhKfàâä~ûçâmAB~ûçãåp ~û–O"CüºvDEFåÄ+¨ëÀG=H+Cü÷0üI:JmO"6KKe*AëO¶¥LMxNOŸd*P,A˛ˇQRS!æø=KëGK TGUë˘0ûRV:WX|]YZ~ûæø[\]^A_`õaTGUëAU .24-268<=DEFGH0b¡2.1/3.4/4.0@YSˇcUë°24-2585.9/8.8 @YTABCth101%/62%/20%AdˇeffifiÜPE0b¡26/16/13gAÉvhiÄ”RVK klìm:nOÆØo[UjÅæø[\pqÅæø=Ko[Uj–K TGUër !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 758 1,049 1,347 1,582 /012 4,166 5,768 7,406 8,698 3145 171 236 303 356 /067 3,718 5,050 6,406 7,514 3189 1,463 2,026 2,601 3,055 :.;<= 13 17 21 25 >?89 60 81 103 121 @ABC 44 60 76 87 D, 699 949 1,205 1,413 EFBC 42 57 71 82 GH!" 0 0 0 0 IJBC 203 276 347 399 KLMN!" 435 595 758 887 OPBC 31 44 82 115 MN!"G) 3,586 4,937 6,318 7,414 QCRSTU -19 -2 -10 -6 KLVWX! 0 0 0 0 !"RSTU -38 -55 -46 -51 VWYZX! 0 0 0 0 [\]S^N1_ 0 0 0 0 `a!" 1,043 1,048 1,062 1,084 X!1_ 0 1 1 1 bcde 98 178 248 308 KL1_ 26 23 24 23 fg!" 91 98 105 111 /0&' 84 233 370 443 KLhMN!" 123 124 125 125 /0i12 3 2 3 2 hMN!"G) 1,356 1,448 1,539 1,628 /0ijk 6 9 7 7 !"G) 4,942 6,385 7,857 9,042 &'lm 81 226 366 438 nWo9 596 1,651 2,684 3,415 pq: -22 18 30 35 3?45 182 242 301 346 r&' 103 208 336 403 3?89 448 596 741 852 stYuT_ -1 0 0 0 >19v 0 0 0 0 wxy[zr&' 104 208 336 403 GH#$ 7 9 12 14 NOPLAT 143 248 412 509 KL3?9 41 41 41 41 EPS[|]~Y7ŠÅ0.240.480.770.92 Ç*ÉÑWÖhMN#$ 485 485 485 485 KLMN#$ 36 37 42 46 ÜáOPàâ MN#$G) 1,795 3,062 4,306 5,199 ()*+20232024E2025E2026E VWo9 109 109 109 109 6Väã 3?$å 0 0 0 0 /012çVâ 1.2% 38.5% 28.4% 17.4% KLhMN#$ 43 43 43 43 EBITçVâ -49.1% 140.8% 66.0% 23.5% hMN#$G) 152 152 152 152 wy[zr&'çVâ -39.5% 101.0% 61.6% 19.9% #$G) 1,947 3,214 4,458 5,350 é&äã wxy[zpèêZ_ 2,995 3,171 3,398 3,691 ë&â 10.7% 12.4% 13.5% 13.6% stYuZ_ 1 1 1 1 r&â 2.5% 3.6% 4.5% 4.6% pèêZ_G) 2,996 3,172 3,398 3,692 ROE 3.5% 6.6% 9.9% 10.9% #$íYuZ_4,9426,3857,8579,042 ROIC 2.8% 5.2% 6.9% 7.3% ì$äã î.Mï%®©:™7£ !"#$â 39.4% 50.3% 56.7% 59.2% ()*+20232024E2025E2026E $PZ_à 41.2% 72.1% 97.7% 109.7% ñ/óNî.M 25 -493 -346 -75 MNàâ 2.0 1.6 1.5 1.4 î.1_ 228 357 525 627 òNàâ 1.6 1.3 1.2 1.2 D,ôö -21 -250 -255 -208 /õäã ñ/ú31ôö 101 -595 -618 -474 l!"ùûâ 0.8 0.9 0.9 1.0 ñ/ú3?ôö -54 208 204 156 3189ùûüt 120 109 112 117 KLôö -229 -213 -202 -175 3?89ùûüt 43 37 38 38 X!óNî.M -67 -196 -197 -196 D,ùûüt 67 59 61 63 !7jk -166 -197 -197 -197 †Y°¢[£Å YZX! 0 0 0 0 †Y1_ 0.24 0.48 0.77 0.92 KLVW!"^§ 99 1 0 1 †Yñ/î.M 0.06 -1.13 -0.79 -0.17 •!óNî.M -108 980 841 506 †Yr!" 6.85 7.25 7.77 8.44 o9ç= 8 1,055 1,033 731 ¶Sàâ Y&;&ßj? -95 -115 -196 -252 P/E 52.1 25.9 16.0 13.4 Yu•! 3 0 0 0 P/B 1.8 1.7 1.6 1.5 KLôö -24 40 4 27 EV/EBITDA 18 10 7 6 !"#Wind$%&'()*+ FGƒ"ef# RV s. etRV iÄ Uj9µ6~12uv”wfiBj‚x2yz[ª15%|] tv Uj9µ6~12uv”wfiBj‚x2yz[ª5%~15%(ô vd Uj9µ6~12uv”wfiBj‚x2yz[ª-10%~+5%(ô †v Uj9µ6~12uv”wfiBj‚x2y~[ª10%|] nORV tv Uj9µ6~12uv”fiBj‚x2yz[ª10%|] ak Uj9µ6~12uv”fiBj‚x2yz[ª-10%~+10%(ô †v Uj9µ6~12uv”fiBj‚x2y~[ª10%|] _Ä:RV3x¡9Å67I)*6~12uv”45effiSÉnO2yTwfiBj‚x2y*wfiæør=K[aAeæø|ÑH3002y¡‚xÅCÖ_æø|Ö_x2SÊfiÜáÁà3*TÉÖ_âæ2ySÊfiâæÁà3*T¡‚xÅäãæø|åçéèGa“2y¡‚xAêeæø|3ë5002yÉíŒìîŠÀ2y¡‚xSñds.*ó*TK Ø"ø$% aœFòeôdö45S|õõúhù45”Tída“Fòûüc†°¢£§•*Fò0û¶ßO"û®K ù9Å©—ù45*¨ë™öKù45o£´¨?+?Ÿù9Å1Ø[¡¨ëK ù9Å‚Wù45[[Ʊ+¢÷¡•7*4¸ûûÉ<+¥ÆûûA%µ(G≈*Ʊ“QA?Øß∏ç ¨“a4&AªºoOæø¿Ö®*¡¬É]^Kù45?ØnouF΃7u*xØkaM