福莱特24半年报点评：盈利能力提升，玻璃龙头彰显韧性

JKL(601865.SH)/\P] ^ JKL24MN;Iƒ#?@OPQRSTUVWXYZ[ _`ab;</=>Iƒ2024N9c6d 23 2022A 2023A 2024E 2025E 2026E ~-^ÄÅ78&Ç 15,461 21,524 20,524 23,845 28,091 ÉMÖyoy% 77% 39% -5% 16% 18% ÜáàÅ78&Ç 2,123 2,760 2,360 3,058 3,864 ÉMÖyoy% 0% 30% -14% 30% 26% â5^äÅ&Ç 0.91 1.18 1.01 1.30 1.65 â5Yã9z 0.08 0.84 1.98 1.81 1.98 Üåt^äÖ 15% 12% 10% 11% 12% P/E 19.5 15.0 17.6 13.5 10.7 P/B 3.0 1.9 1.7 1.5 1.3 ƒ"#$%&'()=>?@ABCDE !"ffi$%17.68&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn çé%â5èêëíìî56ïñóffiŠRöõ5ffiúù2024y9û4I^†ffi *+,- 456(785) 2,343 9:56(785) 1,900 !ffi(&) 17.68 !;(78&) 41,425 9:!;(78&) 33,593 ./012-3456fi8 !"#$%300 2023-09 2023-10 2023-11 2023-12 2024-01 2024-02 2024-03 2024-04 2024-05 2024-06 2024-07 2024-08 2024-09 0% -10% -20% -30% -40% -50% -60% 9:;< 1DEFGHIJKL%MNffi$?OPQR<=STUV?OW'XY Z[\]^ 2DEFG`IJKLabFcd% -efghiRZ[jkil^ 3DEFGaIJKLmncd%opqrst+ffi$uvwxR24yzffi[|]v^ FGHI 456789:2024;<;=>2024;1<;@ABC106.96D>EF+10.5%>GHIJK14.99D>EF+38.1%>LJM23.8%>EF+4.7pctN24Q2@ABC49.70D>EF+15.2%>OF-13.2%>GHIJK7.39D>EF+28.8%>OF-2.8%>LJM26.5%>EF+6.5pct>OF+5.0pctP QRST6Q2QROFUVWX>Y,ZQ2[\]^_`abc]^_`defg1.2DhQ1i-0.2DjPQ2kdLJMOFlm5pct>Y,Z1jnoffiqr4-5sVt1uN2jvwffiqxyWz[|]~mÄÅffiqrÇÉÑÖÜ)VtWáN3j78[àâälmãåMlmçzéèêëíìëîQïñóP ÇòôöWffiqWXãõúùû>)íÇòqüV†K¢P241<;£§Ç•¶ïñùß>\Q®ffiq©ûW™P£§noffiqr4-5sUV´¨)áûWX>noîQÆJCØヱV39Q¥µ2_æÜPr±⁄ªW>£§no\ºùûõú>ã±æø>îQ¿õú\º¡1¬_>Eƒ>ŸflÆJ«»ã… ÀÃ~Õ[猜>–—“”[‘æ’:÷ØÿK⁄P)í¤‹£§ò›rfiflчV†· ‚„‰ÂÑ>noÇòÊZV†K¢P 78ÁËfi\>V†ÍÀÏÌ:üÓÔ+èÒÓÔÚÛîQïñóP \ºÁËÙx6ãØ24;6sı>78ˆ\ºi23000_/m>˜Q2600 _/m¿õúPæø>˘˙˚3‘æã˝[‘æ]~ÏÌ‘æ˛¥µ&ˇÙxæÜ>)í"ƒ#$%‘æ*&'x‡a()«»*+P ÏÌ:ü6ÏÌ\ºÆJºóØÓ>2024H1-˝./078JKMi28.2%> 1F20232;lm6pctP)í>783r45”&no6\7>Eƒ89: ;<0"=çÏÌ>?>]Ø@ABWCDEò›>FGQRHIP ÆJJKL”[TM6ŸflîQffiq©ûWX>NOWúQR>Je7824-26 ;@AGHIJK0Pi23.6/30.6/38.6DQhøJK^24-25;38.5/51.8/63.9Dj>EF-14%/+30%/+26%>RøSffifi•PE0Pi18/14/11U>VëWXy”TMP Z[l\6ò›]~J⁄NïñùßN^_`ffiqabNÏÌ:ü]~J⁄çP ÆJJKc !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 6,616 8,446 11,809 15,626 /012 21,524 20,524 23,845 28,091 3145 1,593 1,519 1,765 2,080 /067 16,831 16,166 18,649 21,816 3189 3,686 3,514 4,083 4,810 :.;<= 198 189 220 259 >?89 335 321 371 434 @ABC 120 114 133 156 D, 2,001 1,922 2,218 2,594 EFBC 302 308 358 421 GH!" 0 0 0 0 IJBC 597 616 708 826 KLMN!" 2,602 2,491 2,857 3,325 OPBC 483 470 406 370 MN!"G) 16,833 18,215 23,103 28,869 QCRSTU -78 -31 -49 -53 KLVWX! 512 512 512 512 !"RSTU -52 -200 -100 -80 VWYZX! 101 101 101 101 [\]S^N1_ 1 -1 -1 0 `a!" 15,115 13,824 12,661 11,616 X!1_ 28 24 22 24 bcde 1,616 1,696 1,766 1,826 KL1_ 167 160 140 140 fg!" 3,280 3,053 2,849 2,666 /0&' 3,051 2,606 3,377 4,268 KLhMN!" 5,525 5,586 5,634 5,673 /0i12 5 5 4 4 hMN!"G) 26,149 24,772 23,524 22,394 /0ijk 4 4 4 4 !"G) 42,982 42,987 46,627 51,263 &'lm 3,052 2,607 3,377 4,268 nWo9 1,914 0 0 0 pq: 289 247 319 404 3?45 914 860 973 1,115 r&' 2,763 2,360 3,058 3,864 3?89 4,520 4,255 4,810 5,515 stYuT_ 3 0 0 0 >19v 0 0 0 0 wxy[zr&' 2,760 2,360 3,058 3,864 GH#$ 129 123 143 168 NOPLAT 3,200 2,785 3,425 4,199 KL3?9 103 103 103 103 EPS[|]~Y7ŠÅ1.181.011.301.65 Ç*ÉÑWÖhMN#$ 1,253 1,253 1,253 1,253 KLMN#$ 352 343 364 391 ÜáOPàâ MN#$G) 9,185 6,937 7,646 8,545 ()*+20232024E2025E2026E VWo9 6,655 6,655 6,655 6,655 6Väã 3?$å 3,756 3,756 3,756 3,756 /012çVâ 39.2% -4.6% 16.2% 17.8% KLhMN#$ 1,095 1,195 1,195 1,195 EBITçVâ 47.7% -13.0% 23.0% 22.6% hMN#$G) 11,506 11,606 11,606 11,606 wy[zr&'çVâ 30.0% -14.5% 29.6% 26.4% #$G) 20,691 18,543 19,252 20,151 é&äã wxy[zpèêZ_ 22,215 24,368 27,299 31,036 ë&â 21.8% 21.2% 21.8% 22.3% stYuZ_ 76 76 76 76 r&â 12.8% 11.5% 12.8% 13.8% pèêZ_G) 22,291 24,444 27,375 31,112 ROE 12.4% 9.7% 11.2% 12.4% #$íYuZ_42,98242,98746,62751,263 ROIC 11.5% 9.9% 11.1% 12.3% ì$äã î.Mï%®©:™7£ !"#$â 48.1% 43.1% 41.3% 39.3% ()*+20232024E2025E2026E $PZ_à 65.8% 52.6% 47.0% 41.3% ñ/óNî.M 1,967 4,644 4,232 4,648 MNàâ 1.8 2.6 3.0 3.4 î.1_ 5,078 4,569 5,072 5,725 òNàâ 1.6 2.3 2.7 3.1 D,ôö 395 79 -295 -377 /õäã ñ/ú31ôö 334 458 -764 -1,024 l!"ùûâ 0.5 0.5 0.5 0.5 ñ/ú3?ôö -164 -319 668 847 3189ùûüt 54 63 57 57 KLôö -3,676 -143 -449 -523 3?89ùûüt 92 98 87 85 X!óNî.M -5,826 -335 -337 -334 D,ùûüt 47 44 40 40 !7jk -5,275 -301 -313 -322 †Y°¢[£Å YZX! -18 0 0 0 †Y1_ 1.18 1.01 1.30 1.65 KLVW!"^§ -533 -34 -24 -12 †Yñ/î.M 0.84 1.98 1.81 1.98 •!óNî.M 7,002 -2,479 -532 -496 †Yr!" 9.48 10.40 11.65 13.25 o9ç= 1,703 -1,914 0 0 ¶Sàâ Y&;&ßj? -944 -867 -933 -1,054 P/E 15.0 17.6 13.5 10.7 Yu•! 6,039 0 0 0 P/B 1.9 1.7 1.5 1.3 KLôö 204 302 401 558 EV/EBITDA 52 58 52 46 !"#Wind$%&'()*+ FGƒ"ef# TM d. SeTM Xy J⁄f‚6~12gs˙1fiE⁄hi2jukr15%]1 Hë J⁄f‚6~12gs˙1fiE⁄hi2jukr5%~15%(# ëV J⁄f‚6~12gs˙1fiE⁄hi2jukr-10%~+5%(# ]ë J⁄f‚6~12gs˙1fiE⁄hi2j™kr10%]1 îQTM Hë J⁄f‚6~12gs˙fiE⁄hi2jukr10%]1 Ql J⁄f‚6~12gs˙fiE⁄hi2jukr-10%~+10%(# ]ë J⁄f‚6~12gs˙fiE⁄hi2j™kr10%]1 mn6TM3ii=o9:p)*6~12gs˙78SffihÿîQ2jj1fiE⁄hi2j*1fi()cAP˜QAS()]qr3002jihiN“fis()]fist2hufivwxy3*jÿfisz(2jhufiz(xy3*jihiN[|()]]~[ÄJQ˘2jihi>ÅS()]3Ç5002jÿÉÑgÖkd2jihihÜVd.*áÌjP Ø"ø$% QàâäSãVå78h]WçéWé78”jèVQ˘â