资源描述
|2023 2024 128 112 23 24Q1 1 23 4.06%14.61%2 24Q1 3.85%23.49%3 23 23 1 23 22 24Q1 2 23 23 1 23()2 23 3 23 23 24Q1(300114)(600760)(000768)(600893)(600038)(600316)(002179)(002025)(688439)(000733)(600372)(688122)(600399)(300034)(600765)(605123)(300855)(002985)(300699)(600862)(000738)(600391)(300101)(300762)(688375)(002465)(600879)(300455)(002025)(688385)(002049)(002446)(001270)(688270)(000801)(300900)(600990)(600562)(002111)(688070)(603308)(000768)(600760)(600038)(600765)(600862)/2024 05 27 021-63325888*6126 S0860510120021 021-63325888*4036 S0860518100001 021-63325888*2900 S0860520070002 2024-05-13 2024Q1 2024-04-29 2024-03-13 23 24Q1 23&24Q1 23 24Q1 2 1 23 24Q1 5 1.1 23 24Q1.7 1.2 23.10 1.3 23 18.12 2 23.13 3 23.15.16.17 128.17 0YEVvMmRtQpOpRsRrMpQrQ7N8Q6MmOpPsQmQeRrRsPfQmOyQ7NmMxPNZnOsRxNmNrQ 23 24Q1 3 1 128.5 2 2018A2024Q1.6 3 2018A2024Q1.6 4 2018A2024Q1.6 5 2018A2024Q1.6 6 2017A2023A.7 7 2017A2023A.7 8.7 9.7 10.8 11.8 12.9 13.9 14.9 15.9 16.10 17.10 18.10 19.10 20.11 21.11 22.11 23.11 24.11 25.11 26.12 27.12 28.12 29.12 30.13 31.13 32.13 33 Q1.13 34/.14 23 24Q1 4 35/Q1.14 36/.14 37/.14 38/Q1.14 39/Q1.14 40().15 41()Q1.15 42.15 43.15 44.16 45.16 1 128 23A&24Q1.17 2uk7kvGE0vI15ywUC/52TJKvZxvDHl7CnYBIQwX/6MN4ZBvBNkmsEg7nTsORGMds 23 24Q1 5 2023 2024 128 128 a)b)c)1 128 1 23 24Q1 128 2023 5134 7.76%338.64 13.45%2024Q1 990.28 0.53%60.38 23.06%23 24Q1 6 2 2018A2024Q1 3 2018A2024Q1 Wind Wind 1 2 3 2019*ST ST 4 20Q1 33.90 5 20 21 112 22A 23A 24Q1 11.17%4.06%-3.85%12.40%7.76%0.53%11.25%-14.61%-23.49%3.78%-13.45%-23.06%4 2018A2024Q1 5 2018A2024Q1 Wind Wind 2023 2024Q1 0%2%4%6%8%10%12%14%16%0100020003000400050006000-30%-20%-10%0%10%20%30%40%50%60%70%80%050100150200250300350400450-9.00%-4.00%1.00%6.00%11.00%16.00%0500100015002000250030003500400045005000-30%-20%-10%0%10%20%30%40%050100150200250300350400450 23 24Q1 7 6 2017A2023A 7 2017A2023A Wind Wind 1.1 23 24Q1 23 6.96%-1.77%6.67%6.96%6.67%233.30+20%437.34+18%451.03+18%462.48+11%403.01+7%23-5.04%-43.78%16.04%23 7.79+132%8.61+64%30.07 30%8 9 15%16%18%15%18%18%19%22%24%24%25%25%26%29%21%22%20%24%24%24%22%42%38%38%36%33%32%30%05001000150020002500300035004000450050002017 2018 2019 2020 2021 2022 2023Q1 Q2 Q3 Q49%10%13%10%18%20%24%25%28%27%29%28%30%37%19%23%20%23%25%25%25%46%40%40%37%30%25%15%0501001502002503003504004502017 2018 2019 2020 2021 2022 2023Q1 Q2 Q3 Q4 23 24Q1 8 Wind Wind Q1 24Q1-13.90%-6.84%3.96%3.96%2.67+95%0.48+30%114.02+24%-13.90%10.14-52%11.41-26%40.13-25%24Q1-33.39%-20.71%7.64%23 24Q1 1.30+942.21%0.88+167.82%1.55+76.03%60%10 11 Wind Wind 23-20%-15%-10%-5%0%5%10%15%20%25%30%2018A 2019A 2020A 2021A 2022A 2023A 2024Q1-60%-40%-20%0%20%40%60%2018A 2019A 2020A 2021A 2022A 2023A 2024Q1-20%-10%0%10%20%30%40%-80%-60%-40%-20%0%20%40%60%23 24Q1 9 23 23 40.28%22 1.42pct 1.81pct 0.12pct 0.01pct 0.77pct 18 23 0.91pct 23 23 28.92%22 1.81pct 20.29%22 2.29pct 1.02pct 3.31%23 11.16%22 0.55pct 6.83%22 0.23pct 23 12 13 Wind Wind 14 15 32.77%36.19%39.25%40.95%41.70%40.28%27.75%29.65%29.97%30.58%30.73%28.92%12.57%11.82%11.46%11.01%10.61%11.16%0%5%10%15%20%25%30%35%40%45%2018A 2019A 2020A 2021A 2022A 2023A 12.01%13.90%17.06%20.42%21.25%18.84%7.68%8.95%10.84%11.55%11.03%5.82%4.09%3.61%3.98%3.80%3.37%3.69%0%5%10%15%20%25%2018A 2019A 2020A 2021A 2022A 2023A 23 24Q1 10 Wind Wind 16 17 Wind Wind 18 19 Wind Wind 1.2 23 19.04%20.32%19.90%18.83%18.17%19.98%18.17%19.02%17.53%17.77%18.00%20.29%7.78%7.70%6.86%6.82%6.60%6.83%0%5%10%15%20%25%2018A 2019A 2020A 2021A 2022A 2023A 3.74%4.08%3.53%3.10%2.82%2.94%2.81%2.95%2.48%2.54%2.51%2.58%1.10%1.20%0.96%1.00%0.98%0.99%0.0%0.5%1.0%1.5%2.0%2.5%3.0%3.5%4.0%4.5%2018A 2019A 2020A 2021A 2022A 2023A 8.03%7.92%7.32%7.09%6.57%7.34%8.37%8.31%7.36%7.70%7.66%8.27%4.81%4.56%3.97%3.82%3.49%3.54%0%1%2%3%4%5%6%7%8%9%2018A 2019A 2020A 2021A 2022A 2023A 0.67%0.74%0.88%0.43%-0.32%-0.31%1.25%1.13%0.81%0.38%0.17%-0.02%0.12%0.13%0.01%-0.19%-0.36%-0.27%-0.5%0.0%0.5%1.0%1.5%2018A 2019A 2020A 2021A 2022A 2023A 6.60%7.58%8.17%8.20%9.10%10.01%5.74%6.62%6.87%7.14%7.66%9.45%1.75%1.81%1.93%2.20%2.49%2.57%0%2%4%6%8%10%12%2018A 2019A 2020A 2021A 2022A 2023A 1.95%1.58%1.75%1.08%1.64%1.59%2.06%1.77%1.51%1.59%2.30%3.31%0.41%0.32%0.63%0.63%0.59%0.52%0%1%1%2%2%3%3%4%2018A 2019A 2020A 2021A 2022A 2023A 23 24Q1 11 23 23 4.8%-0.05%23 0.89%-34.58%23 24Q1 23Q4 24Q1-3.56%-15.39%24Q1-5.03%-37.61%24Q1 20 21 Wind Wind 19 23 19.07%0.95pct 23 4.82pct 38.55%+1.05pct+0.31pct+0.74pct+2.95pct+0.24pct+0.51pct-0.5pct-7pct 22 23 Wind Wind 24 25-60%-40%-20%0%20%40%60%80%2018A 2019A 2020A 2021A 2022A 2023A 2024Q1-60%-40%-20%0%20%40%60%17.27%17.67%17.68%18.10%18.12%19.07%18.62%39.65%41.13%44.12%44.26%43.37%38.55%36.46%0%5%10%15%20%25%30%35%40%45%50%2018A 2019A 2020A 2021A 2022A 2023A 2024Q1 5.22%5.52%6.11%6.68%6.78%6.28%6.44%14.21%14.84%19.90%21.81%20.16%13.16%10.63%0%5%10%15%20%25%2018A 2019A 2020A 2021A 2022A 2023A 2024Q1 23 24Q1 12 Wind Wind 26 27 Wind Wind 28 29 Wind Wind 1.3 23 18 10.84%11.19%10.51%10.52%10.20%11.25%10.92%24.18%24.32%22.20%21.48%21.26%24.21%26.01%0%5%10%15%20%25%30%2018A 2019A 2020A 2021A 2022A 2023A 2024Q1 1.70%1.80%1.50%1.50%1.45%1.45%1.67%4.15%4.46%3.81%3.60%3.31%3.81%4.04%0%1%2%3%4%5%2018A 2019A 2020A 2021A 2022A 2023A 2024Q1 5.79%5.60%5.17%5.20%4.85%5.16%5.77%10.04%9.77%7.82%7.66%7.44%8.42%9.21%0%2%4%6%8%10%12%2018A 2019A 2020A 2021A 2022A 2023A 2024Q1 0.43%0.44%0.31%0.03%-0.27%-0.26%-0.40%1.24%1.05%0.95%0.43%0.08%0.04%-0.14%-0.6%-0.4%-0.2%0.0%0.2%0.4%0.6%0.8%1.0%1.2%1.4%2018A 2019A 2020A 2021A 2022A 2023A 2024Q1 2.91%3.35%3.54%3.78%4.17%4.91%3.88%8.75%9.03%9.62%9.79%10.43%11.95%12.89%0%2%4%6%8%10%12%14%2018A 2019A 2020A 2021A 2022A 2023A 2024Q1 0.95%0.81%0.95%0.91%0.97%1.22%0.58%2.36%1.84%1.86%1.46%2.66%3.17%1.71%0%1%1%2%2%3%3%4%2018A 2019A 2020A 2021A 2022A 2023A 2024Q1 23 24Q1 13 23 23 18 23 23 14.38%9.63%8.43%18 3.97%18.03%23 23 18.20%6.79%35.31%78.48%30 31 Wind Wind 2 23 23 22 24Q1 23 13.76pct 90.20%24 Q1 36.96pct 58.44%32 33 Q1-20%-10%0%10%20%30%2018A 2019A 2020A 2021A 2022A 2023A-100%-50%0%50%100%2018A 2019A 2020A 2021A 2022A 2023A 23 24Q1 14 Wind Wind 23 23-107.48 23 89.65%136.83 Q1 34/35/Q1 Wind Wind 36/37/Wind Wind 38/Q1 39/Q1 40%60%80%100%120%140%2018A 2019A 2020A 2021A 2022A 2023A 40%50%60%70%80%90%100%110%2018Q12019Q12020Q12021Q12022Q12023Q12024Q1-150-100-500501001502002502018A 2019A 2020A 2021A 2022A 2023A-300-250-200-150-100-500502018Q12019Q12020Q12021Q12022Q12023Q12024Q1 406 490 537 750 812 899 736 885 963 1154 1114 1359 1417 1659 1740 2300 2337 2215 050010001500200025002018A 2019A 2020A 2021A 2022A 2023A 390 432 480 626 740 762 677 793 836 1035 1073 1305 1365 1563 1570 2094 2149 2322 050010001500200025002018A 2019A 2020A 2021A 2022A 2023A 23 24Q1 15 Wind Wind 3 23 23()23 21 23()()()40()41()Q1 Wind Wind&23 42 43 72 84 75 117 145 170 174 108 130 134 191 168 191 221 198 232 186 288 173 412 275 0501001502002503003504004502018Q12019Q12020Q12021Q12022Q12023Q12024Q1 85 99 96 150 178 190 192 142 161 166 228 258 280 319 214.69 271.22 244.74 393.78 331.98 462.85 527.26 01002003004005006002018Q12019Q12020Q12021Q12022Q12023Q12024Q1 0%20%40%60%050010002019A 2020A 2021A 2022A 2023A/0%200%400%05001000/23 24Q1 16 Wind Wind 23 23 25.21%15.73%22 23 23+25%+15%+7%44 45 Wind Wind 23 24Q1(300114)(600760)(000768)(600893)(600038)(600316)(002179)(002025)(688439)(000733)(600372)(688122)(600399)(300034)(600765)(605123)(300855)0%20%40%60%80%0200400600800100012002018A 2019A 2020A 2021A 2022A 2023A/0%50%100%0500100015002019A 2020A 2021A 2022A 2023A&/&/&/-5%0%5%10%15%20%25%30%2019A 2020A 2021A 2022A 2023A-20%-10%0%10%20%30%40%50%2019A 2020A 2021A 2022A 2023A 23 24Q1 17(002985)(300699)(600862)(000738)(600391)(300101)(300762)(688375)(002465)(600879)(300455)(002025)(688385)(002049)(002446)(001270)(688270)(000801)(300900)(600990)(600562)(002111)(688070)(603308)(000768)(600760)(600038)(600765)(600862)128 1 128 23A&24Q1 23 23 2 4 Q 1 2 4 Q 1 200.74 27%33.39 23%40.13-25%7.51-24%47.80 8%10.31 35%13.17 5%3.51 5%69.27 4%5.44-2%18.27-3%1.59 16%25.18 0%8.73-7%5.12-8%1.57-8%20.91 22%5.38 10%4.10-18%0.77-31%8.51 106%1.13 348%0.97-3%0.05 751%5.59-30%2.89-51%1.47-29%0.59-60%41.59-2%7.52-30%7.94-14%1.10-47%32.26 10%1.96 6%7.05-2%0.37 4%13.85 34%3.30 30%3.50 6%0.91 9%62.10 3%7.50 35%16.14-9%2.26 3%1.67-51%0.50-31%0.28 20%0.07-56%5.87-25%-0.68-333%0.99-30%-0.20-159%3.31-31%-0.56-315%0.14-65%-0.22-12%22.01-12%0.69-3%2.30-28%-0.09-243%23 24Q1 18 3.89 14%0.76 14%0.79 22%0.08-38%77.89 7%26.82 13%10.14-52%1.02-86%11.09-8%0.87-23%1.07-15%-0.09 16%75.65 6%25.31-4%11.41-26%3.07-47%35.04-2%3.18-60%6.52 2%0.74-41%17.06-21%4.72-45%3.10-20%0.78-46%16.76-33%2.72-66%4.29-1%0.72-29%7.73 23%0.87 6%1.72-9%0.17-19%13.00 65%1.04 241%2.70 42%-0.12-176%7.13-38%0.60-79%1.08 66%-0.12 84%3.51-30%-1.96-30%1.35 67%0.07 132%14.67-14%0.97-66%2.00-60%-0.39-134%45.18 19%0.48 3%8.11 9%-0.02 80%16.77-12%0.98-49%3.26-9%0.20-12%290.07 5%18.86 40%56.43-10%4.54 35%53.24 8%7.27 6%14.15 6%2.60 7%105.77 0%13.29 11%26.48 13%3.21 19%12.14 9%1.93-21%3.09 1%0.61 1%2.33 0%0.06-84%0.01-96%-0.15-79%3.50-38%0.69-68%0.55-64%-0.06-111%*ST-0.82-144%-1.67-606%0.35 60%0.07 378%10.73 5%1.23-44%2.05-21%0.56-30%24.94 33%8.15 30%6.43-2%2.09-4%5.44 50%0.90 350%1.61 42%0.32 153%34.08 18%3.19-5%7.99 29%0.95 58%9.54-4%2.17-31%2.40-24%0.73-46%7.40 12%1.05-30%2.24 42%0.31 21%36.18 30%4.92 1%7.49-21%0.73-49%12.32 34%1.42 78%2.06 55%0.01 105%18.63-48%-19.50-5510%4.33-20%-1.75-52%187.27 7%5.25-14%38.14-15%1.43-21%26.16-4%3.49-62%5.44-9%1.08-23%1.62 8%-0.39-59%0.33 18%-0.05 31%61.16-9%8.28 1%8.86 14%-0.14 60%35.65-7%1.92 4%0.79-87%-0.50-303%16.15-6%0.27-67%1.41-34%-0.35-21%1.55 5%0.32 20%0.39 41%0.10 26%2.93 22%-0.68-290%0.21-56%-0.06-329%35.92-16%3.09-47%3.58-18%0.04-75%32.82 2%5.99 9%5.62-2%1.16 3%19.27-29%-5.53-938%3.39 61%-0.08 89%23 24Q1 19 30.73-11%3.49 14%1.28-69%-1.94-424%54.63-23%0.36-83%10.83-11%0.16-26%32.68-19%4.40-43%4.90 4%0.16-36%3.13-22%-1.90-322%0.68-12%-0.10-21%8.52-28%0.73-76%1.39-28%0.16-69%14.70-8%0.52-46%1.39-42%-0.59-211%1.65-25%-1.57-1338%0.50 4%-0.14-161%18.19-26%-3.74-242%2.21-19%-1.51-69%1.49 4%-0.68 14%0.18-59%-0.13-21806%6.63 23%0.96 28%0.49-28%-0.11-751%3.94 17%0.27-46%0.59-22%0.02-59%2.36 1%-2.03-3%0.14 25%-0.54 1%462.48 11%30.07 30%94.93 3%7.16 12%437.34 18%14.21 12%62.72 2%1.55 76%451.03 18%7.79 132%114.02 24%0.88 168%100.10-30%8.51 3%22.84-12%1.68-22%233.30 20%4.43 14%33.73 3%1.30 942%403.01 7%8.61 64%84.55 6%2.72 16%68.81-17%1.58-45%3.31-75%-0.21-143%11.80-5%0.96-33%2.12 17%0.08-72%28.66-26%1.53-50%4.64-9%0.03-86%3.02 5%-0.64-148%0.27-66%-0.29-2065%37.27-49%0.33-77%2.67 95%-0.09-2%10.53 6%-0.54 57%2.21 9%0.19 168%21.04 45%1.86 1%5.78 3%0.56 10%9.17 36%3.35 0%2.48 33%1.14 29%8.86 3%3.05 10%3.62 47%0.99 10%24.12 10%3.03-25%6.62 9%0.91 11%9.81 24%1.77 74%2.90 3%0.66 12%7.45-18%0.90-46%1.59-4%0.29 41%2.27-16%-0.05-109%0.16-68%-0.16-289%2.35-37%-0.68-295%0.12-49%-0.10-84%*ST 0.22-89%-0.23-140%0.11 37%-0.18-262%2.12-27%0.25-71%0.48 30%0.06-4%2.87 3%0.80-40%0.20-51%-0.15-222%26.64-4%3.03-18%0.61-87%-0.27-142%12.97 67%6.11 102%3.48 8%1.40 9%2.91-4%-0.52-180%1.09 121%-0.36-512%35.67 3%6.06 16%6.93-1%1.21 4%12.08 27%0.55-41%3.17 31%0.28 7%2.70 93%-0.35-160%0.86 43%0.17-20%23 24Q1 20 2.81 16%0.72-33%0.54 29%-0.06-178%3.62-57%-2.22-266%0.37 93%-0.40 26%1.95-20%0.43-56%0.29-55%0.05-80%1.81-51%-0.52-227%1.28 126%0.35 200%2.25-19%0.31-32%0.08-38%-0.09 11%2.20-30%0.16-81%0.57 148%0.06 175%3.41 24%0.96 19%0.75 18%0.19 31%3.20 20%0.57 7%0.32 346%-0.21-9%1.35-46%0.12-86%0.25-51%0.04-80%4.56 14%1.34 10%0.44 72%0.04-27%10.40 24%1.41 27%1.83 26%0.33 249%7.26-24%1.02-35%0.28-46%-0.16 5%28.03 20%5.76 30%6.79 17%1.48 22%4.12 23%0.42 16%0.39 31%-0.07 45%9.04-8%0.72-27%2.26 26%0.10-11%85.75 10%3.62 84%20.71 3%1.15 90%10.53 16%0.47 263%2.67 17%0.26 102%15.79 13%0.24-11%4.13-2%0.14 754%15.16 23%-2.62 67%4.24 17%-0.74 15%3.53-17%-4.25 26%0.78-36%0.07-74%10.37-5%1.34-29%2.77-14%0.33-48%11.91-44%-1.33-274%0.31-49%-0.65-9%2.55-36%-2.92-94%0.30-26%-0.77-67%ST 1.96-29%-0.23-4872%0.53 20%0.00 101%42.83-31%0.56-27%8.83-13%0.04-94%11.28-14%1.87-5%2.84-10%0.94 50%13.18-3%-4.43 53%2.38-21%-0.31-289%24.15-4%0.68-87%4.68 6%0.08-87%35.59 34%4.96 58%10.07 27%1.29 58%40.82 7%1.61 11%2.80-72%-0.46-329%161.46 26%0.48-93%28.07 48%0.15 158%备注：加 粗为剔 除标的。数据来源：Wind，东方证 券研究 所 23 24Q1 21 Tabl e_Disclai mer 12 A 300 500 15%5%15%-5%+5%-5%5%-5%+5%-5%HeadertTabl e_Discl ai mer HeadertTabl e_Address 318 26 021-63325888 021-63326786 Tabl e_Disclai mer
展开阅读全文