项目202320242025E2026E2027E
营业收入(百万元)5,0405,8977,2718,66110,451
营业收入(百万元)5,0405,8977,2718,66110,451
营业收入增长率18.93%16.99%23.30%19.11%20.67%
归母净利润(百万元)6418321,0821,4211,825
归母净利润增长率47.91%29.91%30.04%31.36%28.39%
摊薄每股收益(元)0.7941.0321.3421.7632.263
每股经营性现金流净额1.421.771.453.002.94
ROE(归属母公司)(摊薄)10.74%13.29%14.74%16.52%17.78%
P/E51.1739.3930.2923.0617.96
P/B5.505.234.463.813.19