静待铸锻件业务修复，其他锻件领域拓展打开空间

JKLM&300185.SZ)/a bcd JKLM#NOPQR2STUVWXQRYZ[\]^_` efgh;</=>Iƒ2024i5j8k 23 2022A 2023A 2024E 2025E 2026E `-abc78&d 5,913 5,809 6,696 7,551 8,199 efgyoy% 2.9% -1.8% 15.3% 12.8% 8.6% hijc78&d 246 204 278 358 416 efgyoy% -13.6% -17.0% 36.0% 28.9% 16.3% k5alc&d 0.06 0.05 0.07 0.09 0.11 k5mn9o -0.02 -0.03 0.05 0.08 0.13 hpqalg 4% 3% 4% 5% 5% P/E 35.0 42.2 30.9 24.0 20.6 P/B 1.2 1.2 1.2 1.2 1.1 ƒ"#$%&'()=>?@ABCDE !"ffi$%2.21&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn rs%k5tuvwxy56z[|]~UEÄ5ffiÅÇ2024É5Ñ7IaÜffi *+,- 456(785)3,897 9:56(785)3,707 !ffi(&)2.21 !;(78&)8,612 9:!;(78&)8,193 ./012-345678 15%!"Ø$%&300 10% 5% 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% -5% -10% -15% -20% -25% 9:;< 1DEFGHI:JKL%MNOPQRSTUVWXYZ[-\]^_ FGHI 45672023889:2023;8<=>?58.09@ABC-1.8%ADEFGH2. 04@ABC-17.0%I23Q4<=>?14.23@ABC-8.3%AJC-6.8%ADEFGH-0.47@ABC-163.1%AJC-168.9%K456720248LM9:24Q1< =>?13.97@ABC-2.1%AJC-1.8%ADEFGH0.10@ABC-87.8%AJC+122.5%K NOPQ:23Q4JCRS.TUV24Q1BCRSAWXYZ[:1\]>^: _`abcdeffi?gAUVhijklLmnopGqA23Q4?rJC-6.8%ApGqJC-4.5pctI24Q1?rBC-2.1%ApGqBC-7.5pctK2\s]^:23 Q4tuvwxyz[0.27@|]~xyz[0.49@Al‘ÄÅ23ÇMÉÑzK 20238N"ÖÜá0:àâäãåçéèäã|êèäã\?r13.1@ABC+26.5%ApGq21.4%ABC-0.4pctIêë?r9.7@ABC-0.5%ApGq16.4%ABC-0.3pctIàâíìîÜ?r5.1@ABC-49.1%ApGq5.4%ABC+0.8pctIïñéë?r13.7@ABC+30.4%ApGq23.7%ABC+0.1pctIéó?r 3.8@ABC-29.9%ApGq8.0%ABC+1.0pctIhiëVòŞöì?r2.9@ABC-15.1%ApGq11.5%ABC-3.6pctIõúùûwü?r4.2@ABC+5.8%ApGq10.9%ABC+0.2pctK êé놰N"¢£§•AwN¶ß®lLm©™òM¨ˆK¿àâØN>±UVabádA45†°êéëN"¥µüêëwü√G¿zA)—45wfªwJº∑æø¿¡¬Mƒ…¯ò«¡»… ÀuÃÕAŒœ§•√G–—K“”A45‘—’÷sàâwü*_`™6AŸ~éë¡–âéëÿŸ⁄¤8¢.T‹MAB ›45fifl‡™6ê·wü_`*‚„|wÕMìA‰ÂÊdÁ/0ËÈ*Íëê ·wüÎÏK √GŒëÓÔvQÕ:ÒÚàâØNabAWXR§√GŒëAŒt24-268< =DEFGH0µÛ2.8/3.6/4.2@ÙåıˆŒëy24-2585.7/6.5@Ù\ABC ‹M36%/29%/16%A˜ı¯ffi˘˙PE0µÛ31/24/21˚AR¸˝˛‹‘ˇQÕK à!u":ØN±ƒ$VŒœIwÕ%ö$VŒœI_`ab’&ÿK √GŒë' !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 1,454 1,676 1,891 2,053 /012 5,809 6,696 7,551 8,199 3145 606 699 788 856 /067 4,805 5,506 6,193 6,718 3189 2,226 2,566 2,894 3,142 :.;<= 63 72 81 87 >?89 91 104 117 127 @ABC 54 61 68 73 D, 3,346 3,835 4,314 4,679 EFBC 192 219 245 263 GH!" 31 35 40 43 IJBC 185 209 234 251 KLMN!" 490 557 622 671 OPBC 162 203 221 231 MN!"G) 8,214 9,438 10,626 11,528 QCRSTU -85 -85 -70 -60 KLVWX! 3 3 3 3 !"RSTU -38 -15 -15 -15 VWYZX! 48 48 48 48 [\]S^N1_ 0 0 0 0 `a!" 5,336 5,050 4,795 4,568 X!1_ 0 -1 0 0 bcde 1,267 1,347 1,417 1,477 KL1_ 32 28 30 29 fg!" 430 387 349 314 /0&' 257 353 455 529 KLhMN!" 491 491 491 491 /0i12 5 5 6 6 hMN!"G) 7,576 7,327 7,103 6,902 /0ijk 1 3 3 2 !"G) 15,790 16,765 17,729 18,430 &'lm 261 355 458 533 nWo9 3,775 4,337 4,764 4,951 pq: 53 73 94 110 3?45 570 640 705 750 r&' 208 282 364 423 3?89 1,119 1,257 1,385 1,473 stYuT_ 3 5 6 7 >19v 0 0 0 0 wxy[zr&' 205 278 358 416 GH#$ 165 190 215 233 NOPLAT 336 443 539 606 KL3?9 198 198 198 198 EPS[|]~Y7ŠÅ0.050.070.090.11 Ç*ÉÑWÖhMN#$ 243 243 243 243 KLMN#$ 535 585 656 711 ÜáOPàâ MN#$G) 6,605 7,450 8,166 8,559 ()*+20232024E2025E2026E VWo9 770 770 770 770 6Väã 3?$å 1,296 1,296 1,296 1,296 /012çVâ -1.8% 15.3% 12.8% 8.6% KLhMN#$ 83 83 83 83 EBITçVâ -11.5% 31.9% 21.6% 12.5% hMN#$G) 2,149 2,149 2,149 2,149 wy[zr&'çVâ -17.0% 36.0% 28.9% 16.3% #$G) 8,754 9,600 10,316 10,709 é&äã wxy[zpèêZ_ 6,985 7,110 7,352 7,653 ë&â 17.3% 17.8% 18.0% 18.1% stYuZ_ 51 55 61 68 r&â 3.6% 4.2% 4.8% 5.2% pèêZ_G) 7,035 7,165 7,414 7,721 ROE 2.9% 3.9% 4.8% 5.4% #$íYuZ_15,79016,76517,72918,430 ROIC 3.3% 4.2% 4.8% 5.3% ì$äã î.Mï%®©:™7£ !"#$â 55.4% 57.3% 58.2% 58.1% ()*+20232024E2025E2026E $PZ_à 87.7% 93.9% 96.5% 95.1% ñ/óNî.M -133 200 307 504 MNàâ 1.2 1.3 1.3 1.3 î.1_ 764 915 989 1,036 òNàâ 0.7 0.8 0.8 0.8 D,ôö -214 -488 -479 -365 /õäã ñ/ú31ôö -235 -431 -415 -310 l!"ùûâ 0.4 0.4 0.4 0.4 ñ/ú3?ôö 489 208 194 132 3189ùûüt 135 129 130 133 KLôö -937 -3 18 12 3?89ùûüt 74 78 77 77 X!óNî.M -553 -184 -184 -183 D,ùûüt 243 235 237 241 !7jk -1,238 -181 -181 -181 †Y°¢[£Å YZX! 2 0 0 0 †Y1_ 0.05 0.07 0.09 0.11 KLVW!"^§ 683 -3 -3 -2 †Yñ/î.M -0.03 0.05 0.08 0.13 •!óNî.M 753 206 91 -159 †Yr!" 1.79 1.82 1.89 1.96 o9ç= -149 563 427 187 ¶Sàâ Y&;&ßj? -212 -347 -400 -436 P/E 42.2 30.9 24.0 20.6 Yu•! 0 0 0 0 P/B 1.2 1.2 1.2 1.1 KLôö 1,114 -10 64 90 EV/EBITDA 31 26 24 22 !"#Wind$%&'()*+ FGƒ"lm# QÕ (. ¯)QÕ *r Œœ+,6~12-.ø†˘Bœ/M2012f15%U¤ ‹‘ Œœ+,6~12-.ø†˘Bœ/M2012f5%~15%(ˆ ‘¢ Œœ+,6~12-.ø†˘Bœ/M2012f-10%~+5%(ˆ x‘ Œœ+,6~12-.ø†˘Bœ/M2032f10%U¤ ØNQÕ ‹‘ Œœ+,6~12-.ø˘Bœ/M2012f10%U¤ 45 Œœ+,6~12-.ø˘Bœ/M2012f-10%~+10%(ˆ x‘ Œœ+,6~12-.ø˘Bœ/M2032f10%U¤ ì6:QÕ3MÛ97678)*6~12-.ø45¯ffiå9ØN20\†˘Bœ/M20*†˘_`'=Kï4A¯_`U:∑30020Û/MIÀ;Ö_`U;Öò2å<˘=>?@3*\9;Öfl_20å<˘fl_?@3*\Û/MIAB_`UCDEFG4G20Û/MAH¯_`U3I500209JKLMNO20Û/MåP¢(.*Q”\K Ø"ø$% 4RST¯U¢V45åURWX˛«45ˇ\Y¢4GSTZ[\]^_`ab*STÔvcdN"veK «97f>«45*ËÈc~K«45$`gh?i?j«97‘kïÛËÈK «97/l«45Vïmni_oÛb]*4™vp9<q¸mvpArsÁtu*mnvPAwƒxy¡Ëv|4&Ahz$¿[|];~*eÄ9ádK«45wƒÅ$ÇSÉÑ]Ö*MÜ5|áà5Aâ«974*vp¡Ää¡ŒëŸrs97ãˆ4™67›*YZAbÕ`ffi›¸àK«45˘«97çç]Öbf$6éèê*ëíRflé§ìAÔvu˙˜îØ°6†˙*ïÀ9§ìK«97çñ*vp¡»Y