海尔智家：新兴市场高增，提效持续兑现

新兴市场高增，提效持续兑现 | --- | --- | --- | --- | --- | --- | |--------------------------|------------|------------|------------|------------|------------| | 财务数据和估值 | 2022 | 2023 | 2024E | 2025E | 2026E | | 营业收入(百万元) | 243,578.92 | 261,427.78 | 272,123.63 | 291,881.06 | 312,536.69 | | 增长率(%) | 7.25 | 7.33 | 4.09 | 7.26 | 7.08 | | EBITDA(百万元) | 34,952.42 | 37,551.86 | 30,415.27 | 33,302.42 | 36,358.38 | | 归属母公司净利润(百万元) | 14,710.92 | 16,596.62 | 18,810.30 | 21,679.19 | 24,950.51 | | 增长率(%) | 12.58 | 12.82 | 13.34 | 15 ...