福斯特24半年报点评：Q2受减值影响业绩有所下滑，盈利能力表现稳定

JKL(603806.SH)/_Z` a JKL24MN;Iƒ#Q2OPEQR2STUVWX?@YZ[\]^ bcde;</=>Iƒ2024N8f25g 23 2022A 2023A 2024E 2025E 2026E ^-_`a78&b 18,877 22,589 23,303 28,042 33,029 cdeyoy% 47% 20% 3% 20% 18% fgha78&b 1,579 1,850 1,912 2,425 2,896 cdeyoy% -28% 17% 3% 27% 19% i5_ja&b 0.61 0.71 0.73 0.93 1.11 i5kl9m 0.01 -0.01 0.72 0.23 0.36 fno_je 11% 12% 11% 13% 13% P/E 23.1 19.7 19.1 15.0 12.6 P/B 2.6 2.3 2.2 1.9 1.7 ƒ"#$%&'()=>?@ABCDE !"ffi$%13.97&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn pq%i5rstuvw56xyz[|S]~5ffixÄ2024M8Å23I_Éffi *+,- 456(785) 2,609 9:56(785) 2,609 !ffi(&) 13.97 !;(78&) 36,444 9:!;(78&) 36,444 ./012-3456fi8 10%!"#$%300 2023-08 2023-09 2023-10 2023-11 2023-12 2024-01 2024-02 2024-03 2024-04 2024-05 2024-06 2024-07 2024-08 0% -10% -20% -30% -40% -50% -60% -70% 9:;< 1DEFGHIJKL%23M-NOPQRSTUVWXY>Z[\] FGHI 456789:2024;<;=>2024;1<;@ABC107.64D>EF+1.4%>GHIJK9.28D>EF+4.9%>LJM16.7%>EF+2.1pctN24Q2@ABC54.42D>EF-4.6%>OF+2.3%>GHIJK4.07D>EF-21.8%>OF-22. 0%>LJM18.1%>EF+1.4pct>OF+2.8pctP QRST62024;Q278QROFUVWX>Y,Z78[\]^_`abcdef>ghijefkl0.6Dmnopefkl2.0Dm>qa2.6Dmr24Q1sft-0.2DuPEv>wxyzQj[|]~j^ffiÅÇÉWXÑÖW>2024;Q278@AŠqLJMt18.1%>OF+3pct>áà78âtzQäãwåçéè~j^êëíì~îïj[:ñóòôíöàõP xyúùûJ[üEFb†>åçéè+c^¢:ñ+î•¶ß®©™zQíöP2024;1<;>78xyúùƒ¨13.9DÆØ>EFg±44%>BQC=98.9Dm>EFg±4%>LJMc1;E†UV1†P78¥µcZE*j^^¢níƒ*åçéè[ü>tTOPCon 5~HJT 5~0BB 5~XBC 5~◊ùøª 5~ºÚæ 5óø¿¡b¬ûíƒffiFòßPEv>–«» … xy 5ÀÃÕŒ*_jœó–—,ƒ>78”Çîïxyúùj[*‘’÷ ‰îï 5ÿP*⁄ƒ>¤‹78c›fiflP2024;>‡·[œ‚„‰Âxyúùj[>EvÊÁ[œË†‘jÈÍÎÏÌ‚„ÓÔ>îïúùj[Èö‘’P øŒÒÚÛ”ÇÙı>ˆ˜g±øÔ[Pwø¯ŒÒÚÛ>2024;H1˘x˙ù@Aƒ0.7DÆØ>EFg±36%>BQC=2.8Dm>EFg±27%>ø¯ŒÒQ"˚¸ı=˝É9¶†Pw˛[ùÚÛ>2024;H1ˇ!ù@Aƒ5617ÆØ>EFg±36%>BQC=0.6D>EFg±27%Pˇ!ùCı=Â$ %>RO&'ùU()®¥µ*+ì,9>-.ÿP/012å3ƒ¨P ûJ4567iT8678âtúùäã>åçíöàõ>9”*+ì:;<Àîïj[‰Â>U(ı=„b†ûJ>ÆPEv>øŒÒÚÛ?A@A>U(ı=ÇÉ9¶†>BC78QRøg±DP–«j^ffiÅWXcÇ<ÀopefE”] ^>FGWH78QR4†>4a7824-26;@AGHIJK0It19.1/24.3/29.0DmrJf23.9/28.6/33.3Dmu>EF+3%/+27%/+19%>KJLffi MPE0It19/15/13N>OßPQ=”T8P STbU6xy⁄ƒVÀ4†NWX”YNÿPZ=[\VÀ4†óP ûJ45? !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 5,341 5,557 6,630 7,810 /012 22,589 23,303 28,042 33,029 3145 32 33 39 46 /067 19,281 19,796 23,783 27,970 3189 4,814 4,966 5,976 7,039 :.;<= 48 48 56 66 >?89 207 213 256 301 @ABC 75 75 88 104 D, 3,090 3,172 3,811 4,482 EFBC 279 279 326 383 GH!" 9 9 11 13 IJBC 792 793 925 1,090 KLMN!" 3,853 3,975 4,784 5,634 OPBC 26 23 19 47 MN!"G) 17,337 17,916 21,496 25,312 QCRSTU -162 -250 -250 -250 KLVWX! 0 0 0 0 !"RSTU -91 -120 -120 -120 VWYZX! 0 0 0 0 [\]S^N1_ 0 -1 -2 -1 `a!" 3,175 2,930 2,722 2,546 X!1_ 81 62 77 73 bcde 520 600 670 730 KL1_ 137 140 140 140 fg!" 469 438 411 386 /0&' 2,046 2,116 2,684 3,207 KLhMN!" 336 339 341 342 /0i12 6 6 6 5 hMN!"G) 4,500 4,307 4,143 4,004 /0ijk 3 3 3 3 !"G) 21,836 22,223 25,639 29,315 &'lm 2,049 2,119 2,687 3,209 nWo9 951 0 1,084 1,967 pq: 200 207 262 313 3?45 256 257 303 349 r&' 1,849 1,912 2,425 2,896 3?89 1,610 1,620 1,907 2,198 stYuT_ -1 0 0 0 >19v 0 0 0 0 wxy[zr&' 1,850 1,912 2,425 2,896 GH#$ 31 32 38 45 NOPLAT 1,872 1,933 2,442 2,939 KL3?9 84 84 84 84 EPS[|]~Y7ŠÅ0.710.730.931.11 Ç*ÉÑWÖhMN#$ 2 2 2 2 KLMN#$ 344 318 355 379 ÜáOPàâ MN#$G) 3,278 2,312 3,774 5,025 ()*+20232024E2025E2026E VWo9 70 70 70 70 6Väã 3?$å 2,618 2,618 2,618 2,618 /012çVâ 19.7% 3.2% 20.3% 17.8% KLhMN#$ 73 73 73 73 EBITçVâ 28.1% 3.2% 26.4% 20.3% hMN#$G) 2,761 2,761 2,761 2,761 wy[zr&'çVâ 17.2% 3.3% 26.8% 19.4% #$G) 6,039 5,073 6,535 7,785 é&äã wxy[zpèêZ_ 15,590 16,942 18,897 21,322 ë&â 14.6% 15.1% 15.2% 15.3% stYuZ_ 208 208 208 208 r&â 8.2% 8.2% 8.6% 8.8% pèêZ_G) 15,798 17,150 19,104 21,530 ROE 11.7% 11.1% 12.7% 13.5% #$íYuZ_21,83622,22325,63929,315 ROIC 10.8% 10.9% 12.0% 12.6% ì$äã î.Mï%®©:™7£ !"#$â 27.7% 22.8% 25.5% 26.6% ()*+20232024E2025E2026E $PZ_à 23.5% 16.1% 20.1% 22.0% ñ/óNî.M -26 1,869 603 940 MNàâ 5.3 7.7 5.7 5.0 î.1_ 2,196 2,330 2,810 3,284 òNàâ 4.3 6.4 4.7 4.1 D,ôö 426 -82 -639 -671 /õäã ñ/ú31ôö -424 -39 -939 -995 l!"ùûâ 1.0 1.0 1.1 1.1 ñ/ú3?ôö -126 11 333 337 3189ùûüt 68 76 70 71 KLôö -2,098 -352 -962 -1,016 3?89ùûüt 30 29 27 26 X!óNî.M -457 -138 -125 -127 D,ùûüt 62 57 53 53 !7jk -1,045 -200 -200 -200 †Y°¢[£Å YZX! 1 0 0 0 †Y1_ 0.71 0.73 0.93 1.11 KLVW!"^§ 587 62 75 73 †Yñ/î.M -0.01 0.72 0.23 0.36 •!óNî.M -461 -1,515 595 366 †Yr!" 5.98 6.49 7.24 8.17 o9ç= -173 -951 1,084 883 ¶Sàâ Y&;&ßj? -255 -458 -563 -697 P/E 19.7 19.1 15.0 12.6 Yu•! 182 0 0 0 P/B 2.3 2.2 1.9 1.7 KLôö -215 -106 74 180 EV/EBITDA 16 16 13 11 !"#Wind$%&'()*+ FGƒ"hi# T8 ]. L^T8 Q= 4†_`6~12abcd E†[e2fghw15%<1 gß 4†_`6~12abcd E†[e2fghw5%~15%(i ßU 4†_`6~12abcd E†[e2fghw-10%~+5%(i eß 4†_`6~12abcd E†[e2fjhw10%<1 zQT8 gß 4†_`6~12abc E†[e2fghw10%<1 kƒ 4†_`6~12abc E†[e2fghw-10%~+10%(i eß 4†_`6~12abc E†[e2fjhw10%<1 lm6T83et=n9:o)*6~12abc78LffirpzQ2fud E†[e2f*d £§?APÃkAL£§<qr3002ft[eNøst£§<stå2ru vwxy3*upstz£2fru z£xy3*ut[eN[|£§<]~aÄJkÁ2ft[e>»L£§<3Å5002fpÇÉÑÖŠq2ft[erÜU].*áïuP Ø"ø$% kÊàâLfiUä78r<WãåPç78”uçUkÁàâéèêëíìîï0*àâ7iñóQ"iÅPç=nò¬ç78*ÿPôpPç78VîöõCúCùç=nûüÃtÿPP ç=n[\ç78ÀÃ,†úì/t0o*7°iÒ