中信博24半年报点评：跟踪支架持续放量，全球化版图推动业绩增长

IJK(688408.SH)/_`a b IJK24LM:Hƒ#NOPQ%RSTUVWXYZ[\1]$^ cdef:;/<=Hƒ2024M9g5h ƒ"#$%&'%(<=>?@ABCD !"ffi$%63.30& 23 2022A 2023A 2024E 2025E 2026E '()%*+ n-opq78&r 3,703 6,390 9,049 11,449 13,535 stuyoy% 53.3% 72.6% 41.6% 26.5% 18.2% ,-./01%S0740522020001 vRwq78&r 44 345 654 836 1,026 Email%zengbiao@zts.com.cn stuyoy% 195.6% 676.6% 89.5% 27.8% 22.7% x5oyq&r 0.22 1.70 3.23 4.13 5.07 x5z[9m -1.22 3.94 3.28 3.97 4.69 '()%23 v|]oyu 2% 12% 20% 21% 21% ,-./01%S0740522040004 P/E 288.4 37.1 19.6 15.3 12.5 P/B 5.1 4.6 3.9 3.2 2.7 Email%wupeng@zts.com.cn ~g%x5ÄÅÇÉÑÖ56ÜáAffiŠUãå5ffiçé2024`9è4Ioëffi EFGH )*+, -ffi/01-2345fi7 Q"#$%300 60% 50% 40% 30% 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% 89:; 1DEFGHIJKLMNFG%OPQRSTUVWXYZ[\]^ 2DEFG_IJKL23`F&24 HaFTb%24Q1cdeUVWfghijklm^ 456789:2024;<;=>2024;1<;@ABC33.76D>EF+75.7%>GHIJK2.31D>EF+135.9%>LJM19.4%>EF+3.5pctN24Q2@ABC15.62D>EF+41.3%>OF-13.9%>GHIJK0.77D>EF+30.4%>OF-49.8%>LJM17.7%>EF+0.1pct>OF-3.1pctP 456(785) 202 9:56(785) 202  !ffi(&) 63.30 !;(78&) 12,816 9:!;(78&) 12,811 QRSTUVWX>YZ78[\XJ]^P20241<;@AST["C_32.7 D>EF+98%>`abcSTde2.1GW>EF-42%>QRSTde5.9GW> EF+264%>`a@AfgC_27.2D>fghFi83%PQRSTjJklmn>2024;1<;QRSTLJM20.6%>bcSTLJM14.2%>opqrn stuvw^78xyjJz[P UV|]~√ÄÅ:Ç>ÉÑ~√sokÖÜtuváà78âälP78ãåçéèêaëêaíêìîïñóÄÅ:Ç>òô~√sBöõ"úù>ógÄÅûü†°|]>241<;78¢ç£§•ê¶ßﮩ™´ÄÅ0¨œÖÜÆØ78>£±tuvá^pºâ¥lPµ9丛F>78ç2023;èQRSTªºdeX~√ÄhMi9%><æ~√ø¿>ÄÅ¡<¬dPE†>78ƒªÎ†E«»ÄÅ… sÀÃ>ÕŒòô~√œ–—ÖÜP20241<;78“”‘’[ ÷ÄcÿŸ«⁄¤Ç‹› ¡fifl‡·>œ‚ÖÜ”‘…¡sokP”‘’„Ö‰ )‰ƒÊéè’„)øÁËógÈoÍ¡>ÜÎoki3GW>ÏÌ78~√œ –—ÓªÔçà¡ÒÚÛ10GWÙıkl>ˆ˜âältuvá^P ¯˘˙±6˚R24H1˝>78粛ˇ67D>`aQRST56DêbcST11DPaëêéèêìîﮩÄÅÀÃà!¿>78ÕŒ#Ö~√ö$úù%ÖÜógok>ógQRST£±&'WX>ÉÑ)V(/5)*F+,vá^>Ñ-‰….*z[>tuváàjJz[P jJ/0“1234656/Î7824-26;@AGHIJK0¨ƒ6.5/8.4/10.3D7>EF+90%/+28%/+23%>à89:;–PE0¨ƒ20/15/13<>=U>?U@34P ABáC6ÀÆD/åNÄÅE˙†D/åêâäÑFNGHI:JKZïP jJ/0L !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 1,954 2,766 3,500 4,138 /012 6,390 9,049 11,449 13,535 3145 115 162 206 243 /067 5,233 7,410 9,374 11,081 3189 1,108 1,569 1,985 2,346 :.;<= 19 26 33 38 >?89 153 217 275 325 @ABC 191 265 328 380 D, 1,758 2,489 3,148 3,721 EFBC 206 286 355 411 GH!" 1,039 1,472 1,862 2,201 IJBC 170 236 293 339 KLMN!" 1,663 2,139 2,568 2,941 OPBC 7 18 25 24 MN!"G) 6,750 9,342 11,681 13,715 QCRSTU -111 -50 -50 -50 KLVWX! 0 0 0 0 !"RSTU -58 -37 -48 -48 VWYZX! 11 11 11 11 [\]S^N1_ -2 -4 -3 -3 `a!" 929 956 990 1,031 X!1_ 7 25 16 16 bcde 131 211 281 341 KL1_ 14 20 17 18 fg!" 147 133 121 110 /0&' 413 761 973 1,195 KLhMN!" 198 197 196 195 /0i12 0 1 1 0 hMN!"G) 1,415 1,507 1,598 1,688 /0ijk 1 1 1 1 !"G) 8,165 10,849 13,280 15,403 &'lm 412 761 973 1,194 nWo9 602 1,059 1,343 1,385 pq: 67 106 136 167 3?45 2,043 2,835 3,514 4,071 r&' 345 655 837 1,027 3?89 1,313 1,823 2,260 2,618 stYuT_ 0 1 1 1 >19v 0 0 0 0 wxy[zr&' 345 654 836 1,026 GH#$ 771 1,092 1,381 1,633 NOPLAT 352 670 858 1,048 KL3?9 56 56 56 56 EPS[|]~Y7ŠÅ1.703.234.135.07 Ç*ÉÑWÖhMN#$ 6 6 6 6 KLMN#$ 254 334 397 445 ÜáOPàâ MN#$G) 5,045 7,204 8,957 10,214 ()*+20232024E2025E2026E VWo9 87 87 87 87 6Väã 3?$å 0 0 0 0 /012çVâ 72.6% 41.6% 26.5% 18.2% KLhMN#$ 219 266 266 266 EBITçVâ 861.0% 85.7% 28.1% 22.1% hMN#$G) 306 352 352 352 wy[zr&'çVâ 676.6% 89.5% 27.8% 22.7% #$G) 5,351 7,556 9,309 10,566 é&äã wxy[zpèêZ_ 2,802 3,281 3,956 4,822 ë&â 18.1% 18.1% 18.1% 18.1% stYuZ_ 12 13 14 15 r&â 5.4% 7.2% 7.3% 7.6% pèêZ_G) 2,815 3,293 3,970 4,837 ROE 12.3% 19.9% 21.1% 21.2% #$íYuZ_8,16510,84913,28015,403 ROIC 14.0% 19.5% 20.2% 20.8% ì$äã î.Mï%®©:™7£ !"#$â 65.5% 69.6% 70.1% 68.6% ()*+20232024E2025E2026E $PZ_à 32.5% 43.0% 42.9% 36.0% ñ/óNî.M 798 665 803 950 MNàâ 1.3 1.3 1.3 1.3 î.1_ 434 762 952 1,143 òNàâ 1.0 1.0 1.0 1.0 D,ôö -1,000 -731 -660 -573 /õäã ñ/ú31ôö -615 -535 -469 -401 l!"ùûâ 0.8 0.8 0.9 0.9 ñ/ú3?ôö 1,332 1,301 1,116 915 3189ùûüt 45 53 56 58 KLôö 648 -132 -137 -134 3?89ùûüt 72 76 78 79 X!óNî.M -534 -162 -169 -169 D,ùûüt 87 103 108 112 !7jk -156 -183 -183 -182 †Y°¢[£Å YZX! -8 0 0 0 †Y1_ 1.70 3.23 4.13 5.07 KLVW!"^§ -370 21 14 13 †Yñ/î.M 3.94 3.28 3.97 4.69 •!óNî.M 174 310 100 -143 †Yr!" 13.84 16.20 19.54 23.82 o9ç= 281 457 284 42 ¶Sàâ Y&;&ßj? -49 -300 -388 -471 P/E 37.1 19.6 15.3 12.5 Yu•! 12 0 0 0 P/B 4.6 3.9 3.2 2.7 KLôö -70 153 204 286 EV/EBITDA 96 55 44 37 !"#Wind$%&'()*+ EFƒ"ij# 34 N. 9O34 P_ /å¯˘6~12ËQRS;EåÍT2UVWç15%X1 ?U /å¯˘6~12ËQRS;EåÍT2UVWç5%~15%(Y U£ /å¯˘6~12ËQRS;EåÍT2UVWç-10%~+5%(Y ZU /å¯˘6~12ËQRS;EåÍT2U[Wç10%X1 \[34 ?U /å¯˘6~12ËQR;EåÍT2UVWç10%X1 a] /å¯˘6~12ËQR;EåÍT2UVWç-10%~+10%(Y ZU /å¯˘6~12ËQR;EåÍT2U[Wç10%X1 Ú^6343Tƒ=_9:`)*6~12ËQR789:ab\[2UcS;EåÍT2U*S;ÄÅLAP`aA9ÄÅXde3002UƒÍTN™fgÄÅXfg‰2ah;‡·ij3*cbfgkÄ2Uah;kÄij3*cƒÍTNlmÄÅXnopqJaˆ2UƒÍT>î9ÄÅX3r5002Ubstiuxy2UƒÍTav£N.*wgcP Ø"ø$% axyz9û£[78aX|]~>…78@cÒ£aˆyz¨Ä⁄¤ÅÇÉÑÔ*yz12ÖÜ["2JP …=_ᜅ78*àâäãP…78†ÉåçCéCè…=_1ë`ƒàâP …=_Íí…78D`ìîéÇïƒÔñ*7ó2Ib@¡òì2I>ôöõúù*ìîûM>lÃüÆê àûc7&>q††¿¢£øf§*•¶bâ¥P…78lÃ߆®y©™ñ0*T¨]còä]>Æ…= _a*2Iê¶Øê/0]ôö=_±õ7ó9:†*H°>ÔkÉffi†òäP…78;…=_µWñ0Ôç†9dÂØ*un|kdªº>12ù–à)\@^S–*m™bªº