基石业务受去库存影响承压，新业务增长态势良好

基石业务受去库存影响承压，新业务增长态势良好 | --- | --- | --- | --- | --- | --- | |---------------------|-------|--------|-------|-------|-------| | 盈利预测和财务指标 | 2022 | 2023 | 2024E | 2025E | 2026E | | 营业收入(百万元) | 1,415 | 1,338 | 1,674 | 2,079 | 2,562 | | (+/-%) | 24.4% | -5.5% | 25.1% | 24.2% | 23.2% | | 归母净利润(百万元) | 402 | 313 | 392 | 487 | 601 | | (+/-%) | 29.7% | -22.1% | 25.2% | 24.2% | 23.3% | | 每股收益（元） | 0.99 | 0.77 | 0.96 | 1.20 | 1.48 | | EBIT Margin | 28.2% | 21.6% | 22.4% | 23.9% | 24.8% | | 净资产收益率（ROE） | 13.3% | 9.8% ...