固德威24年半年报点评：业绩承压，静待库存修复+新兴市场拓展放量

JKL&688390.SH)/_` ab JKL24MNM;Iƒ#2OPQRSTUVWX+YZ34[\]^ cdef;</=>Iƒ2024M9g5h ƒ"#$%&'()=>?@ABCDE !"ffi$%45.10& 23 2022A 2023A 2024E 2025E 2026E '()%*+ Ç-ÉÑÖ78&Ü 4,710 7,353 7,923 10,135 11,986 áMâyoy% 75.9% 56.1% 7.8% 27.9% 18.3% ,-./01%S0740522020001 äãåÖ78&Ü 649 852 433 795 981 Email%zengbiao@zts.com.cn áMâyoy% 132.3% 31.2% -49.2% 83.7% 23.4% ç5ÉNÖ&Ü 2.68 3.51 1.78 3.28 4.04 ç5éè9ê 3.60 4.26 2.25 3.31 4.05 '()%23 äëjÉNâ 28% 28% 13% 20% 20% ,-./01%S0740522040004 P/E 16.9 12.8 25.3 13.8 11.2 P/B 4.8 3.7 3.4 2.8 2.3 Email%wupeng@zts.com.cn íì%ç5îïñóò\56ôöõffiŠUûü5ffi†°2024h9¢4£É§ffi FGHI *+,- ./012-3456fi8 !"# $%300 20% 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% -20% -40% -60% -80% 9:;< 1DEFGHIJKL%MNOPQRSTUVWXYZ[\]^_ 2DEFG`IJKL%Q2a6bcdeUfghijklm+-nop_ 3DEFGqIJKL23hF&24 HrFst%-u?vwxUeyz [|]+~vÄÅ_ 456789:2024;<;=>2024;1<;@ABC31.48D>EF-17.5%>GHIJK-0.24D>EF-103.2%>LJM22.8%>EF-12.8pctN24Q2@ABC20.22D>EF-3.5%>OF+79.5%>GHIJK0.05D>EF-98.8%>OF 456(785) 243 9:56(785) 243  !ffi(&) 45.10 !;(78&) 10,941 9:!;(78&) 10,941 +117.3%>LJM20.1%>EF-12.5pct>OF-7.3pctP QRST620241<;QRUVWX>Y,Z[\]^_`78abcd.e> fghijklmnopqr78sJtucdPEv>wxyz[|]EF~X>qrwxyzMEF~X10.1pctP ÄÅÇoÉQ"Ñ|WX>ÖÜ)áffiâ[\kläãågéj78èêklgë:í>UìîïñóP20241<;78ÇoÉòô27.9öę>EFcd34%>úùûüÇoÉ25.6öę>†F°92%NÅtÇoÉ2.3öę>†F°8%P¢ £ÇoÉò15.5öę>†F°56%N¢§ÇoÉ12.3öę>†F°44%P•£>Åt¶ßòô°®131.86MWh>EFcd45%P©™´¨>ffiâ[\PÅ]^îïSgج±[>ïh¥èµZîïpg>ÖÜE;gPª)ºâæ>fg78gëèêkl:í>øèêkläã¿ô¡¬cUì˃pôÇäP Pz0:«Ä»Z…abë pÀ>ÃÕŒœcÖw–—QRpÀP2024;1< ;PzZ…ab404MW>“D2023E;‘513MW’±[P)á©™´¨>ffiâabô÷'ï~X>PzZ…CÿÃÕUìºp>ÃÕŒœc~X78QR±[P sJÖë⁄¤‹T›6fifl‡Q]^ågÑ|·‚>©™cå78QR>ÖÜ7824-26;@AGHIJK0„®4.3/8.0/9.8D‘PÖë]7.1/8.9/10.7D’>EF-49%/+84%/+23%>‰PÂffi|œPE0„®25/14/11Á>ËÈÍÎÿ”T›P ÌÓ~Ô6äã+jÖwNklÒÚ+jÖwNÛÙgıNˆ˜¯ffi˘˙—˚P sJÖë¸ !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 1,838 1,981 2,534 2,997 /012 7,353 7,923 10,135 11,986 3145 95 102 131 155 /067 5,091 5,996 7,515 8,899 3189 671 723 925 1,094 :.;<= 51 54 68 78 >?89 128 151 189 224 @ABC 493 515 608 705 D, 1,944 2,289 2,869 3,398 EFBC 288 311 355 411 GH!" 51 55 71 84 IJBC 470 506 608 705 KLMN!" 342 367 466 548 OPBC -124 -25 -25 -31 MN!"G) 5,019 5,615 7,115 8,416 QCRSTU -20 -24 -22 -23 KLVWX! 0 0 0 0 !"RSTU -111 -74 -93 -83 VWYZX! 32 32 32 32 [\]S^N1_ 0 -2 -2 -1 `a!" 1,045 1,047 1,060 1,081 X!1_ -4 5 1 3 bcde 485 565 635 695 KL1_ 58 41 50 45 fg!" 114 150 182 211 /0&' 1,007 513 940 1,159 KLhMN!" 417 436 451 463 /0i12 0 0 1 0 hMN!"G) 2,093 2,230 2,359 2,481 /0ijk 3 3 4 3 !"G) 7,111 7,844 9,474 10,898 &'lm 1,004 510 937 1,156 nWo9 45 94 213 55 pq: 138 70 129 159 3?45 1,480 1,708 2,097 2,434 r&' 866 440 808 997 3?89 986 1,138 1,397 1,622 stYuT_ 14 7 13 16 >19v 0 0 0 0 wxy[zr&' 852 433 795 981 GH#$ 229 247 316 374 NOPLAT 760 418 787 970 KL3?9 379 379 379 379 EPS[|]~Y7ŠÅ3.511.783.284.04 Ç*ÉÑWÖhMN#$ 25 25 25 25 KLMN#$ 557 626 749 856 ÜáOPàâ MN#$G) 3,700 4,216 5,177 5,745 ()*+20232024E2025E2026E VWo9 71 71 71 71 6Väã 3?$å 0 0 0 0 /012çVâ 56.1% 7.8% 27.9% 18.3% KLhMN#$ 280 252 252 252 EBITçVâ 47.9% -44.9% 88.0% 23.4% hMN#$G) 351 324 324 324 wy[zr&'çVâ 31.2% -49.2% 83.7% 23.4% #$G) 4,051 4,539 5,501 6,068 é&äã wxy[zpèêZ_ 2,983 3,221 3,875 4,716 ë&â 30.8% 24.3% 25.9% 25.7% stYuZ_ 77 84 98 114 r&â 11.8% 5.6% 8.0% 8.3% pèêZ_G) 3,060 3,305 3,973 4,830 ROE 27.8% 13.1% 20.0% 20.3% #$íYuZ_7,1117,8449,47410,898 ROIC 28.8% 14.7% 22.3% 23.5% ì$äã î.Mï%®©:™7£ !"#$â 57.0% 57.9% 58.1% 55.7% ()*+20232024E2025E2026E $PZ_à 13.7% 13.4% 14.1% 8.3% ñ/óNî.M 1,034 546 803 982 MNàâ 1.4 1.3 1.4 1.5 î.1_ 860 530 906 1,096 òNàâ 0.8 0.8 0.8 0.9 D,ôö -365 -346 -580 -529 /õäã ñ/ú31ôö 16 -8 -176 -144 l!"ùûâ 1.0 1.0 1.1 1.1 ñ/ú3?ôö 250 380 649 561 3189ùûüt 32 32 29 30 KLôö 273 -11 4 -2 3?89ùûüt 80 64 61 61 X!óNî.M -543 -264 -254 -251 D,ùûüt 125 127 124 127 !7jk -634 -234 -237 -240 †Y°¢[£Å YZX! 8 0 0 0 †Y1_ 3.51 1.78 3.28 4.04 KLVW!"^§ 83 -30 -17 -11 †Yñ/î.M 5.98 3.16 4.64 5.68 •!óNî.M -213 -139 4 -268 †Yr!" 17.25 18.63 22.41 27.28 o9ç= 65 49 120 -158 ¶Sàâ Y&;&ßj? -201 -139 -253 -309 P/E 12.8 25.3 13.8 11.2 Yu•! 44 0 0 0 P/B 3.7 3.4 2.8 2.3 KLôö -121 -49 137 199 EV/EBITDA 41 68 39 33 !"#Wind$%&'()*+ FGƒ"ij# T› ˝. ²T› Îÿ Öwˇ!6~12"#§Ñ|Ew$%2&'(ø15%é1 pÈ Öwˇ!6~12"#§Ñ|Ew$%2&'(ø5%~15%(x ÈU Öwˇ!6~12"#§Ñ|Ew$%2&'(ø-10%~+5%(x )È Öwˇ!6~12"#§Ñ|Ew$%2&*(ø10%é1 ‡QT› pÈ Öwˇ!6~12"#§|Ew$%2&'(ø10%é1 ùä Öwˇ!6~12"#§|Ew$%2&'(ø-10%~+10%(x )È Öwˇ!6~12"#§|Ew$%2&*(ø10%é1 +,6T›3%®=-9:I)*6~12"#§78Âffi‘/‡Q2&’Ñ|Ew$%2&*Ñ|kl¸APúùAÂklé013002&®$%Nè23klé2342‘5|67893*’/23:k2&‘5|:k893*’®$%N;<klé=>?@JùA2&®$%>BÂklé3C5002&/DEFGHØ2&®$%‘IU˝.*J£’P Ø"ø$% ùKLMÂNUO78‘écPQÍR78”’SUùALMTUV¬WXYZ[*LM¤‹\]Q"‹˘P R=-^_R78*`PqzPR78+Ya“CbCcR=-deú®`PP R=-$fR78júghbXi®[j*7k‹¯/@lmg‹¯>nopqr*ghsS>uãtuv `s¥7&>mw+xyz[2|*]~/_`PR78uã-+ÄLÅÇjÉ*%Ñä¥ÖÜä>áR= -ù*‹¯v~àvÖëâno=-äã7k9:v*´¨>[tYffivmÜPR78|R=-VåjÉ[ø+9açé*èêc:aåñ>¤‹rœ‰ë‡í,Ñœ*ìè/åñPR=-Vî*‹¯vïSv~àvjÉj–ëñ~_ó`Pqòfi(z>+n4yz¤‹vôövYÜ/õ"*úùûqü7>R78+†= -ù*§°|úùûqü7:ayz¢ÄPR=-ùV2*¤‹j£"[t+§Ø"„`P>+n4`P•b\]ü7P klUÌÓ>¤‹ä¶ßPøyzè®c>R78+