海信视像（600060）：业绩弹性显现，Miniled渗透方兴未艾

| 财务数据和估值 | 2023 | 2024 | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入(百万元) | 53,615.56 | 58,530.24 | 64,744.17 | 71,235.52 | 77,927.69 | | 增长率(%) | 17.22 | 9.17 | 10.62 | 10.03 | 9.39 | | EBITDA(百万元) | 5,786.55 | 6,145.00 | 4,387.21 | 4,899.51 | 5,414.11 | | 归属母公司净利润(百万元) | 2,095.85 | 2,246.22 | 2,658.12 | 3,035.83 | 3,393.12 | | 增长率(%) | 24.82 | 7.17 | 18.34 | 14.21 | 11.77 | | EPS(元/股) | 1.61 | 1.72 | 2.04 | 2.33 | 2.60 | | 市盈率(P/E) | 15.45 | 14.42 | 12.19 | 10.67 | 9.55 | | 市净率(P ...