收入利润双增长，高分红彰显资金实力

增持 ( | --- | --- | --- | --- | --- | |----------------------------------|-------|---------------------------|-------|-------| | 会计年度 2023 2024E 2025E 2026E | | | | | | 营业收入(百万元 | | ) 9063 10059 11135 12351 | | | | 同比增长 1.6% | | 11.0% | 10.7% | 10.9% | | 归母净利润 | | (百万元) 689 782 914 1014 | | | | 同比增长 54.7% | | 13.4% | 16.9% | 10.9% | | 毛利率 18.4% | | 18.2% | 18.4% | 18.3% | | ROE 21.5% | | 22.6% | 23.8% | 24.2% | | 每股收益(元 | | ) 0.82 0.93 1.09 1.21 | | | | 市盈率 12.0 10.6 9.1 8.2 | | | | | | --- | --- | --- | |-- ...