短期业绩承压，新材料项目稳步推进

IJKffi(003022.SZ)/[\ ]^ IJKffi#MN1OPQRKSTUVWXYZ _`ab:;/<=Hƒ2024c5d6e 23 2022A 2023A 2024E 2025E 2026E u-vwx78&y 8,157 6,778 7,908 8,712 9,963 z][yoy% 7.6% -16.9% 16.7% 10.2% 14.4% |]~x78&y 866 446 540 640 885 z][yoy% -20.6% -48.5% 21.0% 18.5% 38.3% n5vÄx&y 0.65 0.33 0.40 0.48 0.66 n5ÅÇ9É 0.99 0.66 1.02 1.11 1.29 |ÑbvÄ[ 12% 6% 7% 7% 9% P/E 27.0 52.4 43.3 36.6 26.4 P/B 3.4 3.3 3.1 2.9 2.7 ƒ"#$%&'%(<=>?@ABCD !"ffi$%17.51&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn ÖÜ%n5áàâäãL56åçéffiŠUëí5ffiìî2024ï5ñ6Ivòffi )*+, 456(785) 1,336 9:56(785) 1,336 !ffi(&) 17.51 !;(78&) 23,386 9:!;(78&) 23,386 -ffi/01-2345fi7 10%!"#$%&300 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% 89:; 1DEFGHIJKLffi%NOEVA PQRST-ULVWHXYZ[< =\]^ 2DEFG_IJKLffi%EVAPQ ffi$`a+LVWb-cęYefUgh<=-iTjkl^ 3DEFGmIJKLffi%-iDfiopUq&rsef?tZ[^ EFGH 45672023889:2023;8<=>?67.78@ABC-16.9%ADEFGH 4.46@ABC-48.5%AIGJ16.2%ABC-4.1pctK23Q4<=>?18.42@A BC+5.8%ALC+6.5%ADEFGH0.42@ABC-52.8%ALC-46.7%AIGJ12.6%ABC+2.4pctALC-7.0pctM456720248NO9:24Q1<=>? 14.87@ABC-5.6%ALC-19.2%ADEFGH0.51@ABC-65.0%ALC+23.2%AIGJ16.3%ABC+0.1pctALC+3.7pctM PQRS:TEVAUVffiXYZ[\]^A23Q4_`IGJLC[a7.0pctb12.6%Acdef23Q4PQLCghK24Q1EVAUVffiXijklAIGJLCmn3.7pctAijopAqT/0rstuvo]^Awxwy[aAz[|] ~∂JÄfiÇÉÑ15.8%Aef24Q1PQBCÖÜ[aM EVAáàâäãåçAéè7êPOEëãíìîïñóëãM áàòô:20238öõ-úùöõûü†?°20.2@ABC-28.6%AIGJ 41.0%ABC-10.1pctM45EVAwx=Öwî¢15£§/8A•¶wî20 £§/8Aß®258©wM™´A459£§/8VArs¨11ÆNØvu ±KAª¥µ‚”È\A<=EVArsUã—ªAº:1w±øMB¿45 ¡¬7êPOEP"A¤®¶ƒ30£§/8POE˘ªAD«N|10£§/»ß1258¶±©wM …ñòô:2£§/8UHMWPErs¨12483Æ ÀÈ\K10£§/8ÃùÕ…ñŒœ˘ªÜ–—,UãEO“”‘’Ã÷+45—wAÿ=ÖwPŸéè⁄BK…ñ¤[œ˘ª4000§/8VCrsß®1248¶±©wA‹x ›…ñëã*wP7êA⁄Bfifl‡·M D‚òôì˘ªlj„cA‰ÂÊÁPQËÈM1†ëãòôAN|10£§/8ùrs“4£§/8PLArsß®1248ÎÏ8¶±©wA•¶*5£§/8PPCrsß®1258¶±©wKÌÓÔ≈ëãòôA•¶1£§/8ñVÌÒ˘ªß®1248ÎÏ8¶±©wM‹òôÚÛAwxÙıYZfi’AcNj„ˆ456˜M ¯G»˘ÿ©˙S˚:¸˝UVffiX˛ˆAˇ![o45PQA»ß24-268< =DEFGH0"+5.4/6.4/8.9@#$¥»˘%24-25810.1/13.0@&ABC+21%/19%/38%A'¥(ffifi)PE0"+43/37/26*A+Y,ËY-S˚M ./m0:\P–12í»|K3456[7KÎ8UëãffiX˛ˆKwîc˜2í»|9M ¯G»˘: !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 2,500 2,372 2,613 2,989 /012 6,778 7,908 8,712 9,963 3145 20 24 26 30 /067 5,682 6,557 7,152 7,994 3189 196 229 252 288 :.;<= 43 50 54 60 >?89 295 341 371 415 @ABC 51 59 63 71 D, 652 752 820 917 EFBC 406 464 501 561 GH!" 0 0 0 0 IJBC 309 353 381 427 KLMN!" 358 417 460 526 OPBC 87 145 153 154 MN!"G) 4,021 4,134 4,543 5,164 QCRSTU -5 -4 -5 -4 KLVWX! 0 0 0 0 !"RSTU -42 -19 -24 -28 VWYZX! 33 33 33 33 [\]S^N1_ 0 5 2 2 `a!" 7,356 6,923 6,532 6,178 X!1_ -3 -1 -2 -1 bcde 2,995 3,075 3,145 3,205 KL1_ 369 369 369 369 fg!" 1,645 1,974 2,270 2,537 /0&' 519 632 749 1,033 KLhMN!" 974 1,033 1,081 1,118 /0i12 3 2 2 3 hMN!"G) 13,003 13,039 13,061 13,072 /0ijk 1 4 4 3 !"G) 17,024 17,173 17,603 18,236 &'lm 521 630 747 1,033 nWo9 3,210 3,717 3,508 3,192 pq: 65 78 93 128 3?45 806 911 974 1,066 r&' 456 552 654 905 3?89 519 586 627 687 stYuT_ 10 12 14 20 >19v 10 12 13 15 wxy[zr&' 446 540 640 885 GH#$ 46 53 59 67 NOPLAT 532 679 788 1,040 KL3?9 74 74 74 74 EPS[|]~Y7ŠÅ0.330.400.480.66 Ç*ÉÑWÖhMN#$ 976 976 976 976 KLMN#$ 108 122 131 145 ÜáOPàâ MN#$G) 5,748 6,452 6,361 6,223 ()*+20232024E2025E2026E VWo9 2,900 1,900 1,900 1,900 6Väã 3?$å 0 0 0 0 /012çVâ -16.9% 16.7% 10.2% 14.4% KLhMN#$ 547 547 547 547 EBITçVâ -37.6% 27.5% 16.1% 31.9% hMN#$G) 3,447 2,447 2,447 2,447 wy[zr&'çVâ -48.5% 21.0% 18.5% 38.3% #$G) 9,195 8,898 8,808 8,669 é&äã wxy[zpèêZ_ 7,122 7,555 8,061 8,812 ë&â 16.2% 17.1% 17.9% 19.8% stYuZ_ 708 720 735 755 r&â 6.7% 7.0% 7.5% 9.1% pèêZ_G) 7,830 8,275 8,796 9,567 ROE 5.7% 6.5% 7.3% 9.2% #$íYuZ_17,02417,17317,60318,236 ROIC 4.2% 5.4% 6.1% 7.8% ì$äã î.Mï%®©:™7£ !"#$â 54.0% 51.8% 50.0% 47.5% ()*+20232024E2025E2026E $PZ_à 97.5% 86.3% 78.8% 69.1% ñ/óNî.M 875 1,362 1,486 1,727 MNàâ 0.7 0.6 0.7 0.8 î.1_ 1,165 1,412 1,535 1,798 òNàâ 0.6 0.5 0.6 0.7 D,ôö 10 -100 -68 -97 /õäã ñ/ú31ôö -86 -63 -32 -55 l!"ùûâ 0.4 0.5 0.5 0.5 ñ/ú3?ôö 520 175 104 154 3189ùûüt 10 10 10 10 KLôö -735 -61 -53 -73 3?89ùûüt 37 30 31 30 X!óNî.M -3,113 -745 -749 -748 D,ùûüt 42 39 40 39 !7jk -2,720 -691 -703 -712 †Y°¢[£Å YZX! -2 0 0 0 †Y1_ 0.33 0.40 0.48 0.66 KLVW!"^§ -391 -54 -46 -36 †Yñ/î.M 0.66 1.02 1.11 1.29 •!óNî.M 1,993 -745 -496 -604 †Yr!" 5.33 5.66 6.04 6.60 o9ç= 2,021 -493 -209 -316 ¶Sàâ Y&;&ßj? -435 -356 -360 -400 P/E 52.4 43.3 36.6 26.4 Yu•! 250 0 0 0 P/B 3.3 3.1 2.9 2.7 KLôö 157 104 73 112 EV/EBITDA 27 22 20 17 !"#Wind$%&'()*+ EFƒ"fg# S˚ ;. (<S˚ =° »|ÊÁ6~12>Æ?ÄfiB|@A2BCD•15%EÎ ËY »|ÊÁ6~12>Æ?ÄfiB|@A2BCD•5%~15%(] YÖ »|ÊÁ6~12>Æ?ÄfiB|@A2BCD•-10%~+5%(] FY »|ÊÁ6~12>Æ?ÄfiB|@A2BGD•10%EÎ \PS˚ ËY »|ÊÁ6~12>Æ?fiB|@A2BCD•10%EÎ «H »|ÊÁ6~12>Æ?fiB|@A2BCD•-10%~+10%(] FY »|ÊÁ6~12>Æ?fiB|@A2BGD•10%EÎ IJ:S˚3A+9K67L)*6~12>Æ?45(ffi$M\P2B&ÄfiB|@A2B*Äfi34:=MD«A(34ENé3002B+@AKìOP34EOP±2$Qfi⁄RST3*&MOPU32B$QfiU3ST3*&+@AKVW34EXYZ[G«\2B+@AA](34E3^5002BM_`Ña_`2B+@A$bÖ;.*c´&M Ø"ø$% «def(gÖh45$E[ij,ø45-&kÖ«\eflmnopqrst*ef©˙uvP"˙XMø9K