戈碧迦公司首次覆盖：光学与特种玻璃双轮驱动，熔炼与成型工艺精湛.docx

EPS

2023A

2024E

2025E

2026E

2023A

2024E

2025E

2026E

600552.SH

0.11

0.17

0.23

0.33

117.44

84.13

36.66

42.23

688127.SH

0.45

0.67

0.92

1.13

51.76

40.92

29.77

24.14

600184.SH

0.?4

?.37

0.16

0.26

84.04

89.14

54.66

301188.SZ

0.28

0.47

0.76

?.01

63.89

3581

22.13

16.70

79.28

33.62

49.42

34.44

73.97

40.92

43.21

33.19

835438.BJ

?

@

0.74

0.50

0.62

0.78

30.77

45.17

36.88

29.18

ü?itJB(??DU) 2023A 2024E 202.SE 2026E

558.50 732.21 75.3.05 806.76

91.65 291.27 215.68 165.62

104.59 125.89 153.36 180.23

0.61 0.94 1.12 1.29

7.73 4.05 5.31 6.66

265.17 224.92 280.39 342.07

88.75 85.14 97.20 110.91

597.40 666.98 82.3.05 968.60

0.00 0.00 0.00 0.00

502.31 583.26 732.OH 87T.84

9.27 8.97 8.67 8.37

85.81 74.74 82.32 88.39

1,155.901,.399.191,576.101,775.36

?iit@ .328.54 28.3.03 .33.3.00 .392..38

+ü 79.19 84.19 89.19 94.19

53.96 56.23 76.74 101.70

195.39 142.61 167.07 196.49

)fi?J?i@??i 146.23 17.3..39 21.3..39 24.3.39

31.70 81.70 121.70 151.70

]I?(??DU) 2023A 2024E 2025E 2026E

BJHA 808..34 566.49 736.12 926.89

567.30 404.85 531.26 665.64

3.77 2.83 3.68 4.63

7.89 10.20 11.04 13.90

41.15 38.52 47.85 60.25

8.56 5.53 5.21 8.47

-3.16 0.00 0.00 0.00

0.00 0.00 0.00 0.00

N)fó 150.67 75.67 98.80 124.87

0.0i 5.00 0.00 0.00

4 34.33 0.00 0.00 0.00

116..34 80.67 98.80 124.87

12.13 9.68 11.86 14.98

lff4 104.21 70.99 86.95 109.89

0.00 0.00 0.00 0.00

J3WA%ú‘@ )@ 104.21 70.99 86.95 109.89

EBITDA 203.98 131.07 162.94 202.78

EPS 0.74 0.50 0.62 0.78

114.53 91.69 91.69 91.69

??iit 474.77 456.42 546..39 635.77

0.00 0.00 0.00 0.00

681.13 942.76 1029.71 1139.59

??i?IJKü2? 115590 1,.399191,576.101,775.36

AKJ [k@ 2023A 2024E 2025E 2026E

BJHARU 88.26% —29.92% 29.94%