资源描述
Table_MainInfo/2023 5 25 Table_AuthorInfo:Email:S0850520020001:Tel:(021)23154171 Email:S0850520100001 Table_Summary 2021 3459 19.8%2019-2021 CAGR 18.94%2021-2026 CAGR 25.39%2006 2022 10.59 0.84 15.72%15.71%2018-2022 CAGR CAGR 8.36%9.84%2023 3 3 4%2022 5.72 54%2018-2022 CAGR 20.65%BC 2021 2022 20 2019-2022 2022 41%1500 1500 2018-2022 0.48 2022 210%2018-2022 1.21 100%2022 116%6.06 1.2 1.8 2 1.6 2.8 3.10 4.13 5.1500.15 6.16 7.17 YWFUwPnQtQmNtNpMrMsNrQaQ9R7NnPoOpNsRkPpPnQeRsQoQaQnNyQxNqMnPvPmNqP 3 1.6 2.6 3 2019-2026E.7 4 2022.7 5 2014-2021.7 6 2019-2026E.7 7 2011-2022.8 8.8 9.8 10 2023.3.3.9 11 2018-2022.10 12 2018-2022.10 13 ROE 2018-2022.10 14 2018-2022.10 15 1.10 16 2.10 17 2018-2022.11 18 2018-2022.11 19 2018-2022.12 20 2018-2022.12 21 2018-2022.12 22 2018-2022.12 23 2013-2020.12 24.12 25 2020-2022.13 26.13 27 2018-2022.13 28 2018-2022.13 29 2018-2022.14 30 2022.14 4 31 2022.14 32 2021-2022.14 33 2018-2022.15 34 2018-2022.15 35 2020-2022.15 36 2020-2022.15 37 2022.16 38 GDP 2000.3-2022.12.16 39/kg 2020-2022.16 40/kg 2018-2022.16 41 2018-2022.17 5 1.9 2.11 3.17 6 1.2000 2014 B 2020 C 2022 85%B 15%C 1 To C 2022 Table_PicPe 2 20 60 20 60 Sysco20 80 70-80 20%20 90 2000 2002 2008 2014 2011 2013 2015 2020 2021 7 2021 3459 19.8%2019-2021 CAGR 18.94%2021-2026 CAGR 25.39%2022 45.2%25.6%19.2%10%3 2019-2026E 0%5%10%15%20%25%30%35%40%0200040006000800010000120002019 2020 2021 2022E 2023E 2024E 2025E 2026E yoy 4 2022 2021 856 23%16.78%2019-2021 CAGR 14.93%2021-2026 CAGR 24.65%5 2014-2021-5%0%5%10%15%20%25%02468101214162014 2015 2016 2017 2018 2019 2020 2021 kg yoy 2022 6 2019-2026E 0%5%10%15%20%25%30%35%0500100015002000250030002019 2020 2021 2022E 2023E 2024E 2025E 2026E yoy 2011-2020 2022 7 2022 1500 10 SYSCO 8 7 2011-2022-80%-60%-40%-20%0%20%40%60%0200040006000800010000120001400016000201120122013201420152016201720182019202020212022 yoy 2022 2022 5 8 2022 2.2006 1 2018 2017-2019 2019 2021-2022 Table_PicPe 9 2006 2007 2009 2010 2013 2011 2015 2016 2015 2017 2018 100 2019 26 9 11 2020 8 12 2020 2021 10 2020-2021 2022 8 8 9 11 2021-2022 2018 3 2019 12 2020 7 2023 3 3 4%9 10 2023.3.3 57.95%18.28%6.16%4%3%2.97%2.64%2.5%1.3%0.67%98.36%1.64%22.21%100%0.01%wind 1 1970 11 1995 5 2020 12 2006 1 1948 7 1970 1 2017 3 2019 1 1967 7 1985 12 2021 3()2007 8 1980 11 2002 3 2006 1 2006 1 1978 7 2000 9 2009 6 2017 12 2009 7 1979 1 2003 1 2020 3 2020 4 1980 11 2003 9 2016 6 2016 7 wind 2022 10.59 0.84 15.72%15.71%2018-2022 CAGR CAGR 8.36%9.84%2020 6.75%2021 16.52%2018-2022 ROE 14.36%-23.06%10 11 2018-2022-10%-5%0%5%10%15%20%0246810122018 2019 2020 2021 2022 yoy wind 12 2018-2022-20%-10%0%10%20%30%40%50%0.00.10.20.30.40.50.60.70.80.91.02018 2019 2020 2021 2022 yoy wind 13 ROE 2018-2022 0%5%10%15%20%25%2018 2019 2020 2021 2022ROE wind 14 2018-2022-2%0%2%4%6%8%10%2018 2019 2020 2021 2022 wind 3.15 1 16 2 11 2 2022 6.19 4.22 0.12 50.78%40.09%1.13%2018-2022 CAGR 18.56%-1.47%2022 5.72 0.47 2018-2022 CAGR 20.65%2.07%2022 1.75 1.55 0.89 0.03 2018-2022 CAGR-7.24%-2.65%23.39%42.12%2022 0.11 0.01 2018-2022 20.13%-23.6%14.27%-17.56%26.76%-29.85%17 2018-2022 0246810122018 2019 2020 2021 2022 18 2018-2022 0%10%20%30%40%50%60%70%80%90%100%2018 2019 2020 2021 2022 12 19 2018-2022 0246810122018 2019 2020 2021 2022 20 2018-2022 0%10%20%30%40%50%60%70%80%90%100%2018 2019 2020 2021 2022 21 2018-2022 0%5%10%15%20%25%30%35%2018 2019 2020 2021 2022 22 2018-2022 0%10%20%30%40%50%2018 2019 2020 2021 2022 BC 2022 BC 23 2013-2020-2%0%2%4%6%8%10%12%01002003004005006007002013 2014 2015 2016 2017 2018 2019 2020 yoy 24 13 4.2021 2022 20 2022 30.38%23.58%14.53%12.97%25 2020-2022 0%10%20%30%40%50%60%70%80%90%100%2020 2021 2022 26 27 2018-2022 0246810122018 2019 2020 2021 2022 28 2018-2022 0%10%20%30%40%50%60%70%80%90%100%2018 2019 2020 2021 2022 2018-2022 22-35%2022 22.36%2022 14 29 2018-2022 0%5%10%15%20%25%30%35%40%2018 2019 2020 2021 2022 30 2022 31 2022 32 2021-2022 2019-2022 2022 40.88%25.43%18.62%15.06%2020-2022 2020-2022 77-85 15 33 2018-2022 0246810122018 2019 2020 2021 2022 34 2018-2022 0%10%20%30%40%50%60%70%80%90%100%2018 2019 2020 2021 2022 35 2020-2022 01002003004005006002020 2021 2022 36 2020-2022 01020304050607080902020 2021 2022 5.1500 80%1500 2018-2022 2022 16 37 2022 38 GDP 2000.3-2022.12 0501001502002502000-032001-042002-052003-062004-072005-082006-092007-102008-112009-122011-012012-022013-032014-042015-052016-062017-072018-082019-092020-102021-112022-12 wind 39/kg 2020-2022 0102030405060702020 2021 2022 40/kg 2018-2022 0102030405060702018 2019 2020 2021 2022 6.2018-2022 0.48 2022 210%2018-2022 1.21 100%2022 116%6.06 1.2 1.8 17 41 2018-2022 0%50%100%150%200%250%2018 2019 2020 2021 2022 3 1 29473.83 29473.83 2 17111.52 17111.52 3 14000.00 14000.00 60585.35 60585.35 7.18 Table_Analysts Table_Stocks 1.6 6 2.A 500 10%-10%10%-10%6 10%-10%10%-10%“”19 Table_PeopleInfo(021)23185717(021)23185718(021)23185715(021)23219747(0755)82780398(021)23219399(010)50949926(021)23219820(021)23185645(021)23154149(021)23185643(021)23185646(021)23185641(021)23185639(021)23219732(021)23219395(021)23185653(021)23185650(021)23185659(021)23185655(021)23183109(021)23185656(021)23185657 洢(021)23219419(021)23185680(021)23219326(021)23219686(021)23219370(021)23185676(021)23185672(021)23185673(021)23185675(021)23185669(021)23185670(021)23185678(021)23185677(021)23185679 珮(021)23154121 喆(021)23185649(021)23185648(021)23185652(021)23154116(021)23185651(021)23185647(021)23185715(021)23185662(021)23219733 021-23154147(021)23185661(021)23185663(021)23185660(021)23185665(021)23219420(021)23185635(021)23185667(021)23185835(021)23185838(021)23185832(021)23185837(021)23185833(021)23185836(021)23185718(021)23154143(021)23185616(021)23185607(0755)82780398(021)23219808(010)68067998(021)23154120(010)56760096 86 10 56760096(021)23185606(021)23185619(021)23185638(010)56760096(021)23185692(021)23185699(021)23185705(021)23154145(021)23154113(021)23185698(021)23185617(021)23185741(021)23219399(021)23154125(021)23185683(021)23185703(010)58067907(021)23219104(021)23154120(021)23212208(021)23185690 02123219406(021)23185622(021)23185615(021)23185632(021)23219747(021)23185696(021)23185689 20(021)23154652 翀(021)23154139(021)23185608(021)23185630(021)23185602(010)58067998(021)23185633(021)23185628(021)23154113(021)23219692(021)23219171 02123219171(021)23185691(021)23185627(0755)82764281(021)23185611(021)23219431(021)23219392(021)23185642(021)23219392(021)23154174(021)23154174(021)23185682(021)23185700(021)23185620(010)50949926 010-56760095(021)23185681(010)50949926(021)23219634(010)56760090 010-56760090(021)23185695(021)23219382(021)23185610(010)56760091(021)23185621(021)23154510(021)23185640(021)23212081(021)23185635(021)23185636 玥(021)23219814(021)23185625(021)23185686(021)23219391 劼 18515295560(021)23185701 13718567611(010)58067998(021)23185702(021)23154172(021)23185685(021)23185613 晅(021)23185612(021)23155626(021)23154395(021)23185697(021)23185609(021)23219399(755)82900465(021)23183110 祎(021)23185687(021)23219244(021)23185618(021)23185631(021)23185623(021)23185637(021)23185629 21(0755)23607963(0755)82775962(0755)83253022(0755)83255933(0755)82775282(0755)23617160 0755-25597716(021)23219385(021)23219397(021)23219384(021)23219410(021)23154192 23214650 祎(021)23212268(021)23219373 祎(021)23219281(010)58067988 010-5806 7936(010)58067931 垚(010)58067851 689 9 021 23219000 021 23219392
展开阅读全文