财务数据和估值202220232024E2025E2026E
营业收入(百万元)3,239,167.003,011,012.003,105,345.863,204,997.983,304,283.98
增长率(%)23.90(7.04)3.133.213.10
EBITDA(百万元)539,442.00539,194.00562,016.84587,223.26442,719.52
归属母公司净利润(百万元)149,375.00161,144.00170,295.53179,289.65190,056.40
增长率(%)62.087.885.685.286.01
增长率(%)62.087.885.685.286.01
EPS(元/股)0.820.880.930.981.04
市盈率(P/E)12.2511.3610.7510.219.63
市净率(P/B)1.341.271.161.070.99
市销率(P/S)0.570.610.590.570.55
EV/EBITDA0.280.841.461.010.88
-17%
-9%
-1%
7%
15%