医疗服务行业领跑者，1+N模式持续扩张

| --- | --- | --- | --- | --- | |--------------|-----------|----------|----------|----------| | 单位：百万元 | 2022 | 2023E | 2024E | 2025E | | 总收入 | 3152.73 | 3,419.84 | 4,088.03 | 4,748.40 | | yoy | 4.53% | 8.47% | 19.54% | 16.15% | | 毛利率 | 31.49% | 31.98% | 34.78% | 36.03% | | 医疗收入 | 2642.34 | 2826.56 | 3383.55 | 3910.48 | | yoy | 4.30% | 6.97% | 19.71% | 15.57% | | 毛利率 | 23.52% | 25.73% | 26.29% | 27.45% | | 药品收入 | 483.46 | 555.98 | 667.17 | 800.61 | | yoy | 4.43% | 15.00% | 20.00% | 20.00% | | 毛利率 | 79.60% | ...