净利润持续受海外亏损影响，国内业务高质量增长

| --- | --- | --- | --- | --- | --- | |----------------------------------------|--------|--------|--------|----------------------------------|-------| | 盈利预测和财务指标 | 2022 | 2023 | 2024E | 2025E | 2026E | | 营业收入(百万元) | 2,395 | 2,915 | 3,243 | 3,654 | 4,095 | | (+/-%) | 1.4% | 21.7% | 11.2% | 12.7% | 12.1% | | 净利润(百万元) | 20 | 106 | 231 | 314 | 370 | | (+/-%) | -93.3% | 416.6% | 118.8% | 35.9% | 17.8% | | 每股收益（元） | 0.06 | 0.29 | 0.61 | 0.83 | 0.98 | | EBIT Margin | 7.2% | 13.5% | 12.0% | 14.1% | 14.8% | | 净资产收益 ...