图表内容
图表26:公司盈利预测拆分
2019A
2020A
2021A
2022E
2023E
2024E
收入(亿元)
15.11
15.76
19.68
23.23
26.94
30.98
yoy
19%
4%
25%
18%
16%
15%
销量(万台)
集成灶
yoy
17%
0%
25%
16%
15%
14%
均价(元)
yoy
2%
4%
0%
2%
1%
1%
毛利率
57.45%
56.52%
54.13%
53.90%
53.99%
53.99%
收入(亿元)
0.56
0.44
0.59
0.65
0.72
0.79
橱柜
yoy
36%
-22%
36%
10%
10%
10%
毛利率
23.44%
26.00%
36.53%
30.00%
30.00%
30.00%
收入(亿元)
16.84
17.71
21.64
25.65
29.78
34.32
收入合计
yoy
20%
5%
22%
19%
16%
15%
盈利能力
毛利率
53.53%
52.76%
51.69%
51.30%
51.35%
51.29%
销售费用率
15.24%
11.22%
11.22%
11.80%
12.00%
12.20%
管理费用率
3.91%
3.49%
3.29%
3.20%
3.20%
3.20%
研发费用率
3.02%
3.07%
3.16%
3.11%
3.12%
3.12%
净利率
27.31%
30.70%
30.72%
29.96%
29.92%
29.97%
来源:国金证券研究所