上能电气24半年报点评：海外拓展逐步兑现，盈利能力提升显著

JKLM(300827.SZ)/LY ^_ JKLM24NO;Iƒ#PQRSTUVWX?@KYZ[\] `abc;</=>Iƒ2024O9d5e ƒ"#$%&'()=>?@ABCDE 23 2022A 2023A 2024E 2025E 2026E o-pqr78&s 2,339 4,933 6,877 9,449 12,072 mtuyoy% 114.1% 110.9% 39.4% 37.4% 27.8% vwxr78&s 82 286 563 842 1,150 mtuyoy% 38.5% 250.5% 96.9% 49.6% 36.6% y5pzr&s 0.23 0.80 1.57 2.35 3.21 y5c[9n 0.42 -0.10 1.31 2.11 2.77 v|]pzu 8% 16% 25% 28% 28% P/E 153.7 43.8 22.3 14.9 10.9 P/B 12.2 7.1 5.6 4.1 3.0 !"ffi$%35.01&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn ~h%y5ÄÅÇÉÑÖ56ÜáAffiŠUãå5ffiçé2024e9è4Ipëffi *+,- 456(785) 358 9:56(785) 259 !ffi(&) 35.01 !;(78&) 12,535 9:!;(78&) 9,053 ./012-3456fi8 9:;< 1DEFGHIJKLMNOFG%PQRSTUVKNOWXY 2DEFGZIJKLM%2023Q2 -[\]^U_M`abcY 3DEFGdIJKLM23eF&24 HfFgh%24Q1\]^UijWNklmnY FGHI 456789:2024;<;=>2024;1<;@ABC19.26D>EF-11.5%>GHIJK1.61D>EF+18.9%>LJM23.0%>EF+5.6pctN24Q2@ABC12.15D>EF-22.0%>OF+70.7%>GHIJK1.10D>EF+11.1%>OF+ 114.5%>LJM22.6%>EF+6.0pct>OF-0.9pctP QRST620241<;78BCUVWX>Y,Z[\Z]^_Q"V`abNGHIJKcd.e>Y,ZfgChiFcd>fgjJklmnopqjJ\rstP2024H1fgCh4.7Du>EFcd115%>ChiF24.7%>EFcd15pctP 20241<;Chv06wxyz[Ch13.8D>EF+6%>LJM22.5%>E F+3pct>Y,Z|]~ÆlÄÅÇ78_ÉÑÖmnoÜáN[\Q"Ch5.1 D>EF-38%>LJM22.7%>EF+11pct>Y,ZàLJM*[\^_Chi FabP w[Q"âäãåçé+fgfiêëe_í>ìîïñQRóòÜôP öâäõú>ùûüyz[†°3-350kW¢£M§âä>^•üyz[†°2500-8800kW£M§âä>¶ß®©™´]¨*˚ƒP[\âäØñ^•ü[\z±[?ùûü[\z±[Ç[\^_Z]>@A125~8000kW¢£M §†°>d¥´µ9?Ï?Û?ë´@Ççغ’D™´]øP ö|]õú>¿¡S&PGlobal¬WoodMackenzie]Â>2023;78wxyz[â䢃MÍ«»… À>MÍ«ÃÕŒn;œ–¢ƒ—Œ*“Q”‘N¿¡EESA]Â>2023;78’•÷9Q÷ÿ[\ Ÿ⁄¤£MPCS215kWÅ1MÍ«»… n>|]”‘‹MP78’÷ÿ›fiflD‡÷9·‚ „‰øÂÊZ>EÁËÕÈ_ØñÍ÷?ÎÏ?ÌÓ?•Ô?¸Ï?ÒÍ?ÔÒÚ?•Ú’¢ƒY,|]:ÛPÙ—>[\PCS’ıÍ|]›ˆD˜6˘ ˙˚¸Ù˝˛>)Õ•Ô?ÌÓ’|][\˚ƒVˇ!«>78Vˇ"ÀD; $%*&ë'(¬ä)*+rmnoˆ,[\˝˛>-.QRÜ«P jJ/0fi1'T˚62378fg˝˛4o!«>561778QR>/Â782024-2026;@AGHIJK0895.6/8.4/11.5Du:—/0;5.1/7.4/10.3Du<>EF+97%/+50%/+37%>=—>ffi@™PE08922/15/11A>B–CD h”T˚P FGcH6˚ƒIÇ/JNKLMNNOPQffiRSqNfgTUIÇ/J’P jJ/0V !"#$% ®©:™7£ &'% ®©:™7£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`a!" 308 369 433 499 X!1_ 2 2 2 2 bcde 18 98 168 228 KL1_ 38 20 20 20 fg!" 131 234 327 411 /0&' 301 593 887 1,210 KLhMN!" 351 386 414 436 /0i12 0 0 1 0 hMN!"G) 810 1,089 1,344 1,576 /0ijk 2 2 3 2 !"G) 6,941 8,887 11,608 14,571 &'lm 299 591 885 1,208 nWo9 534 534 534 534 pq: 14 29 45 60 3?45 1,741 2,319 3,124 3,893 r&' 285 562 840 1,148 3?89 2,020 2,691 3,624 4,516 stYuT_ -1 -1 -2 -2 >19v 0 0 0 0 wxy[zr&' 286 563 842 1,150 GH#$ 80 111 153 196 NOPLAT 291 589 865 1,168 KL3?9 140 140 140 140 EPS[|]~Y7ŠÅ0.801.572.353.21 Ç*ÉÑWÖhMN#$ 147 147 147 147 KLMN#$ 316 409 540 683 ÜáOPàâ MN#$G) 4,978 6,352 8,262 10,108 ()*+20232024E2025E2026E VWo9 153 153 153 153 6Väã 3?$å 0 0 0 0 /012çVâ 110.9% 39.4% 37.4% 27.8% KLhMN#$ 47 147 147 147 EBITçVâ 220.0% 103.4% 46.9% 35.0% hMN#$G) 199 299 299 299 wy[zr&'çVâ 250.5% 96.9% 49.6% 36.6% #$G) 5,178 6,651 8,561 10,407 é&äã wxy[zpèêZ_ 1,756 2,231 3,042 4,162 ë&â 19.2% 21.3% 21.3% 21.6% stYuZ_ 6 5 4 2 r&â 5.8% 8.2% 8.9% 9.5% pèêZ_G) 1,763 2,236 3,046 4,164 ROE 16.2% 25.2% 27.6% 27.6% #$íYuZ_6,9418,88711,60814,571 ROIC 13.2% 21.5% 24.7% 25.6% ì$äã î.Mï%®©:™7£ !"#$â 74.6% 74.8% 73.8% 71.4% ()*+20232024E2025E2026E $PZ_à 49.9% 43.9% 32.2% 23.5% ñ/óNî.M -36 470 757 992 MNàâ 1.2 1.2 1.2 1.3 î.1_ 346 653 954 1,280 òNàâ 1.0 0.9 0.9 1.0 D,ôö 5 -478 -678 -676 /õäã ñ/ú31ôö -1,241 -882 -1,166 -1,190 l!"ùûâ 0.7 0.8 0.8 0.8 ñ/ú3?ôö 1,534 1,248 1,737 1,661 3189ùûüt 107 131 132 136 KLôö -679 -71 -91 -82 3?89ùûüt 146 157 153 155 X!óNî.M -210 -340 -340 -340 D,ùûüt 121 104 104 108 !7jk -238 -307 -314 -320 †Y°¢[£Å YZX! 0 0 0 0 †Y1_ 0.80 1.57 2.35 3.21 KLVW!"^§ 28 -33 -26 -20 †Yñ/î.M -0.10 1.31 2.11 2.77 •!óNî.M 616 -20 -57 -52 †Yr!" 4.91 6.23 8.50 11.62 o9ç= 42 0 0 0 ¶Sàâ Y&;&ßj? -45 -101 -136 -174 P/E 43.8 22.3 14.9 10.9 Yu•! 57 0 0 0 P/B 7.1 5.6 4.1 3.0 KLôö 562 81 79 122 EV/EBITDA 222 117 80 59 !"#Wind$%&'()*+ FGƒ"fg# T˚ W. >XT˚ Dh /Jïñ6~12˜YÿZ@EJ[\2]^_’15%Å1 Ü– /Jïñ6~12˜YÿZ@EJ[\2]^_’5%~15%(` –V /Jïñ6~12˜YÿZ@EJ[\2]^_’-10%~+5%(` a– /Jïñ6~12˜YÿZ@EJ[\2]a_’10%Å1 “QT˚ Ü– /Jïñ6~12˜Yÿ@EJ[\2]^_’10%Å1 •b /Jïñ6~12˜Yÿ@EJ[\2]^_’-10%~+10%(` a– /Jïñ6~12˜Yÿ@EJ[\2]a_’10%Å1 cd6T˚3\9=e9:f)*6~12˜Yÿ78>ffi:g“Q2]<Z@EJ[\2]*Z@|]VAPh•A>|]Åij3002]9[\NkŸl|]ÅŸl_2:m@nopq3*<gŸlr|2]:m@r|pq3*<9[\Nst|]Åu¿vwJ•÷2]9[\>Í>|]Å3x5002]gyz[|]ø2]9[\:~VW.*Ìg<P Ø"ø$% •ÄÅÇ>ÉVÑ78:ÅWÖÜCÉ78”<áV•÷ÅÇàâäãåçéèd*ÅÇ1'êëQ"'RPÉ=eíìÉ78*&ëî´PÉ78IéïñCóCòÉ=eôöh9&ëP É=e[µÉ78Çhõúóçù9dû*7ü'Qg@”†õ'Q>°¢£Â§*õú•S>rƒ¶‚?&•¬7&>~ßI®©™ Ÿ⁄*´¨g*+PÉ78rƒ3IœÅÆØûr*\±b¬ÈÖb>#É=e•*'Q?¨¥?/0µ°¢=eëó7ü9:Á*Gá>d\éffiÁ†ÖPÉ78@É=e`Uûrd’I9Mªº*tæWrM7s>1'§™=ø“ÊdZ™*kkg7sPÉ=e`¿*'Q?¡á?¨¥?ûrǬ0Tcìƒ&ëÂO2(´>IÆ_©™1'?ô«?éÂg