图表内容
表19:唯万密封收入拆分及预测
报告期
2022E
2023E
2024E
营业收入
405.04
410.68
363.99
450.94
608.01
yoy
39.99%
1.39%
-11.37%
23.89%
34.83%
毛利
156.16
146.66
134.58
168.49
229.8%
毛利率
38.55%
35.71%
36.97%
37.37%
37.81%
密封制品
96.84%
96.00%
95.91%
96.06%
96.52%
收入
394.27
349.09
433.18
586.85
yoy
36.90%
0.52%
-11.46%
24.09%
35.47%
毛利
156.51
147.41
131.63
164.98
225.68
毛利率
39.90%
37.39%
37.71%
38.09%
38.46%
①液压密封件
41.35%
42.64%
39.64%
43.58%
46.69%
收入(百万元)
167.48
175.13
149.74
196.53
283.89
yoy
29.58%
4.57%
-14.50%
31.25%
44.45%
销量(万件)
1
97272
2
556.69
2
301.02
2
876.28
3
88298
单价(元/件)
8.49
6.85
6.51
6.83
7.31
毛利(百万元)
62.10
62.51
53.91
71.73
105.04
毛利率
37.08%
35.69%
36.00%
36.50%
37.00%
②液压密封包
38.60%
36.23%
38.23%
37.25%
36.95%
收入(百万元)
156.36
148.79
139.10
167.96
224.64
yoy
52.09%
-4.84%
-6.52%
20.75%
33.75%
销量(万件)
106.97
132.48
119.23
137.12
171.40
单价(元/件)
146.19
122.80
116.66
131.07
毛利(百万元)
66.05
59.59
56.33
68.86
毛利率
42.24%
40.05%
40.50%
41.00%
41.50%
③其他密封件
16.89%
17.13%
18.13%
15.23%
12.88%
收入(百万元)
68.40
70.35
60.26
68.69
78.31
yoy
25.60%
2.85%
-14.35%
14.00%
14.00%
销量(万件)
2
541.12
2
853.28
2
567.95
3
081.54
3
697.85
单价(元/件)
2.69
2.47
2.35
2.23
2.12
毛利(百万元)
28.36
25.32
21.39
24.39
27.41
毛利率
41.47%
35.99%
35.50%
35.50%
35.00%
非密封产品
2.66%
3.39%
3.44%
3.33%
2.97%
收入
10.76
13.91
12.52
15.02
18.03
yoy
646.56%
29.25%
-10.00%
20.00%
20.00%
毛利
2.41
2.61
2.47
2.96
3.56
毛利率
22.41%
18.73%
19.73%
19.73%
19
73%
其他业务
0.50%
0.61%
0.65%
0.61%
0.52%
收入
2.04
2.50
2.37
2.73
3.14
yoy
48.17%
22.66%
-5.00%
15.00%
15.00%
毛利
-2.76
-3.36
0.47
0.55
0.63
毛利率
-135.59%
-134.47%
20.00%
20.00%
20.00%
资料来源:wind
安信证券研究中心