证券研究报告 | 2025年11月04日 | 盈利预测和财务指标 | 2023 | 2024 | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入(百万元) | 754 | 1,034 | 1,490 | 1,902 | 2,423 | | (+/-%) | 98.4% | 37.1% | 44.0% | 27.7% | 27.4% | | 净利润(百万元) | 180 | 221 | 356 | 470 | 575 | | (+/-%) | 87.3% | 22.6% | 61.6% | 32.0% | 22.3% | | 每股收益（元） | 0.45 | 0.55 | 0.88 | 1.17 | 1.43 | | EBIT Margin | 25.7% | 21.5% | 24.9% | 26.6% | 25.7% | | 净资产收益率（ROE） | 11.0% | 12.1% | 17.5% | 20.2% | 21.4% | | 市盈率（PE） | 71.6 | 58.7 | 36.3 | 27.5 | 22.5 ...