图表内容
表13:华旺科技盈利预测
华旺科技
2017A
2018A
2019A
2020A
2021A
2022A
2023E
2024E
2025E
营业收入(亿元)
18.30
19.25
16.54
16.12
29.40
34.36
38.65
47.95
58.03
YoY (%
5.19%
-14.08%
-2.54%
82.39%
16.86%
12.47%
24.05%
21.02%
毛利率(%)
19.14%
14.86%
18.24%
24.55%
21.86%
18.47%
20.88%
21.14%
21.43%
装饰原纸
营业收入(亿元)
13.93
15.17
14.21
13.06
21.57
23.83
29.36
35.34
36.64
YoY (%
8.90%
-6.33%
-8.12%
65.22%
10.49%
23.20%
20.37%
3.68%
毛利率(%)
19.63%
18.17%
21.22%
28.99%
25.53%
20.35%
24.57%
24.79%
25.17%
木浆贸易
营业收入(亿元)
3.91
3.99
2.24
2.96
7.50
9.69
7.24
8.49
8.57
YoY (%
2.05%
-43.90%
32.11%
153.38%
29.20%
-25.31%
17.26%
1.00%
毛利率()
10.96%
1.77%
-1.68%
4.78%
11.91%
14.01%
8.45%
8.45%
7.55%
其他特种纸
营业收入(亿元)
0.34
1.29
3.10
11.78