德业股份24半年报点评：受益新兴市场需求爆发，Q2业绩大超预期

J2.K(605117.SH)/[\ ]^ J2.K24LM;Iƒ#NOPQ34RSTUVQ22WXYAZ _`ab;</=>Iƒ2024M9c5d 23 2022A 2023A 2024E 2025E 2026E q-rst78&u 5,956 7,480 11,157 14,159 16,724 `avyoy% 42.9% 25.6% 49.2% 26.9% 18.1% wxyt78&u 1,517 1,791 2,893 3,597 4,125 `avyoy% 162.3% 18.0% 61.5% 24.4% 14.7% z5r[t&u 2.38 2.81 4.53 5.64 6.46 z5|]9~ 3.45 3.26 3.98 5.24 6.09 wÖÄr[v 37% 34% 40% 36% 31% P/E 36.2 30.6 19.0 15.3 13.3 P/B 13.5 10.5 7.7 5.5 4.1 ƒ"#$%&'()=>?@ABCDE !"ffi$%86.00&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn ÅÇ%z5ÉÑÖÜáà56âäãffiŠQéè5ffiêë2024Z9í4ìrîffi *+,- 456(785) 638 9:56(785) 602 !ffi(&) 86.00 !;(78&) 54,877 9:!;(78&) 51,782 ./012-3456fi8 30%!"#$%&300 20% 10% 2023-09 2023-10 2023-11 2023-12 2024-01 2024-02 2024-03 2024-04 2024-05 2024-06 2024-07 2024-08 2024-09 0% -10% -20% -30% -40% -50% 9:;< 1DEFGHIJ-5K%J-5K%LMNOPQRS+TLUVWX 2DEFGYIJ-5K23Z[Z F\]%Q2^RL_`aQ-bc6defgX 3DEFGhIJ-5K23ZF&24 HiF\]%24Q1-bjkQlm !"n\opX FGHI 456789:2024;<;=>2024;1<;@ABC47.48D>EF-3.0%>GHIJK12.36D>EF-2.2%>LJM37.2%>EF-4.6pctN24Q2@ABC28.64D>EF+2.0%>OF+52.1%>GHIJK8.03D>EF+19.0%>OF+ 85.4%>LJM37.7%>EF-3.1pct>OF+1.4pctP QRST624Q2GHIJKOFUVWXY,Z[\]^_`abcOFUVWX>defghi+jklmno+pqrstuvwxWX.yP z[|]~¿Ä9>Ån78ÇÉÑÖÜá|]>[\]Q"àvâäPã;1 <;åç|]éè_êëíìîïnñóò>|]~¿ôã>78åç|]õúùûêüP†E°>¢£z[|]é_§~¿ï•í_¶ß§®U©^™´ñ¨”óò>è_AÆØ9>Îɱ_*Lü~¿¥µ.y>@7^õú~¿ûÔï•>E °∫ëºę@7[ætuvwxø@7~¿ï•P2024;1<;[\]Q"@AC¿23.2D>EF-26%>Y,Z¡;E¬vƒ®˝>†20241<;~«»OF … .yP20241<;78[\]deY,ùÀÃvՌ휖íÃGí“«íåçñ–”>‘ùû71.2’ę>¢÷õú[\]21.4’ę>øuÿ¶[\]24. 3’ę>Ÿ⁄¤[\]25.5’ęP õú_`aQ"‹[\]ùû›fifl«‡·>pqï•‚ÔP20241<;õú_ `aQ"@AC¿7.7D>EF+75%P„‰78ÂÊ›fiÁËhÈ>78ÍÎ_ `aQ">ÏÌÓEÔW~¿>WÒÚßÛ±õúí˝ßÛ±õúí˝ßÙıQõúí@õˆñde>‹õú[\]defl«‡·>˜¯˝˘j«í˝˙cü핸O˝˛ñhÈ>ˇ!s±"cƒ@7õú^$%¯_ñ|]P &J'(‹)*T+6@õ)*jkUVôã>Ånz[|]è_,-wx@õ ~¿æøí©^∫/|]~¿àvâä>78nûcƒ¶0:1>@õQ"Ê2@AûÔ9ÎP34z[|]~¿ûÔï•©^78W5:1z[|]>671â78QR>'87824-26;@AGHIJK09:28.9/36.0/41.3D;5'(<2 3.9/29.9/35.2D=>EF+62%/+24%/+15%>>5?@fisPE09:19/15/13 B>CÇDE¿”T+P GHWI6~¿Ó^'¬N|]ÍÎÓ^'¬NJ´nKNÂLM@NOxñP &J'(P !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 2,978 4,442 6,485 9,325 /012 7,480 11,157 14,159 16,724 3145 10 15 19 22 /067 4,457 6,612 8,517 10,277 3189 561 837 1,062 1,255 :.;<= 57 84 104 121 >?89 18 26 34 41 @ABC 278 335 416 482 D, 754 1,119 1,441 1,739 EFBC 239 279 347 402 GH!" 0 0 0 0 IJBC 436 446 555 642 KLMN!" 3,611 4,474 5,179 5,782 OPBC -214 -15 -33 -61 MN!"G) 7,932 10,913 14,221 18,164 QCRSTU -10 -15 -12 -13 KLVWX! 0 0 0 0 !"RSTU -50 -29 -40 -35 VWYZX! 0 0 0 0 [\]S^N1_ 3 -2 -11 -3 `a!" 1,724 1,696 1,681 1,677 X!1_ -121 -20 -20 -20 bcde 288 368 438 498 KL1_ 51 38 44 41 fg!" 200 237 271 302 /0&' 2,098 3,387 4,212 4,829 KLhMN!" 674 709 737 759 /0i12 0 1 0 1 hMN!"G) 2,885 3,011 3,127 3,236 /0ijk 2 2 2 2 !"G) 10,817 13,924 17,348 21,399 &'lm 2,096 3,386 4,210 4,828 nWo9 2,423 2,627 2,423 2,423 pq: 305 493 613 703 3?45 854 1,241 1,567 1,853 r&' 1,791 2,893 3,597 4,125 3?89 837 1,217 1,536 1,816 stYuT_ 0 0 0 0 >19v 0 0 0 0 wxy[zr&' 1,791 2,893 3,597 4,125 GH#$ 191 285 361 427 NOPLAT 1,608 2,879 3,569 4,073 KL3?9 34 34 34 34 EPS[|]~Y7ŠÅ2.814.535.646.46 Ç*ÉÑWÖhMN#$ 496 496 496 496 KLMN#$ 336 344 402 445 ÜáOPàâ MN#$G) 5,170 6,243 6,819 7,494 ()*+20232024E2025E2026E VWo9 300 300 300 300 6Väã 3?$å 0 0 0 0 /012çVâ 25.6% 49.2% 26.9% 18.1% KLhMN#$ 116 216 216 216 EBITçVâ 17.5% 79.1% 23.9% 14.1% hMN#$G) 416 516 516 516 wy[zr&'çVâ 18.0% 61.5% 24.4% 14.7% #$G) 5,586 6,759 7,334 8,010 é&äã wxy[zpèêZ_ 5,231 7,165 10,013 13,390 ë&â 40.4% 40.7% 39.8% 38.5% stYuZ_ 0 0 0 0 r&â 23.9% 25.9% 25.4% 24.7% pèêZ_G) 5,231 7,165 10,013 13,390 ROE 34.2% 40.4% 35.9% 30.8% #$íYuZ_10,81713,92417,34821,399 ROIC 31.2% 41.4% 39.0% 33.9% ì$äã î.Mï%®©:™7£ !"#$â 51.6% 48.5% 42.3% 37.4% ()*+20232024E2025E2026E $PZ_à 63.7% 50.8% 34.3% 25.7% ñ/óNî.M 2,081 2,541 3,341 3,889 MNàâ 1.5 1.7 2.1 2.4 î.1_ 1,712 3,041 3,737 4,244 òNàâ 1.4 1.6 1.9 2.2 D,ôö 111 -365 -322 -298 /õäã ñ/ú31ôö 40 -260 -197 -168 l!"ùûâ 0.7 0.8 0.8 0.8 ñ/ú3?ôö -371 767 645 566 3189ùûüt 27 23 24 25 KLôö 588 -643 -521 -455 3?89ùûüt 80 56 58 59 X!óNî.M -1,724 -438 -378 -362 D,ùûüt 65 51 54 56 !7jk -705 -254 -261 -267 †Y°¢[£Å YZX! 0 0 0 0 †Y1_ 2.81 4.53 5.64 6.46 KLVW!"^§ -1,019 -184 -117 -95 †Yñ/î.M 4.84 5.91 7.77 9.04 •!óNî.M -178 -639 -920 -687 †Yr!" 12.16 16.66 23.28 31.13 o9ç= 1,408 204 -204 0 ¶Sàâ Y&;&ßj? -610 -1,276 -1,558 -1,765 P/E 30.6 19.0 15.3 13.3 Yu•! 0 0 0 0 P/B 10.5 7.7 5.5 4.1 KLôö -976 433 842 1,078 EV/EBITDA 74 42 34 30 !"#Wind$%&'()*+ FGƒ"ef# T+ Q. ?RT+ E¿ '¬ST6~12UVWXfiE¬vY2ƒZV[15%©1 ïÇ '¬ST6~12UVWXfiE¬vY2ƒZV[5%~15%(» ÇÊ '¬ST6~12UVWXfiE¬vY2ƒZV[-10%~+5%(» êÇ '¬ST6~12UVWXfiE¬vY2ƒ\V[10%©1 ]QT+ ïÇ '¬ST6~12UVWfiE¬vY2ƒZV[10%©1 ÷ü '¬ST6~12UVWfiE¬vY2ƒZV[-10%~+10%(» êÇ '¬ST6~12UVWfiE¬vY2ƒ\V[10%©1 ¯^6T+3Y:=_9:`)*6~12UVW78?@;a]Q2ƒ=XfiE¬vY2ƒ*Xfi|]PAP¢÷A?|]©bfl3002ƒ:vYNzcd|]©cdj2;efifghi3*=acdj|2ƒ;efij|hi3*=:vYNkl|]©mnopJ÷–2ƒ:vY>/?|]©3q5002ƒarÕstu·2ƒ:vY;vÊQ.*wá=P Ø"ø$% ÷xyz?[Ê|78;©ô]~Dk78”=˜Ê÷–yz¢ÄÅÇÉÑÖÜá*yz)*àâQ"*NPk=_äÒk78*ãÛå±Pk78ÓÖ¨çCéCèk=_1ë¢:ãÛP k=_v"k78^¢íìéÑî:áï*7