20240624_银河证券_2024年中期电力行业投资策略：电改进入加速期紧抓估值与成长机遇_36页.pdf

-10%-5%0%5%10%15%20%300 0%20%40%60%80%100%0%5%10%15%20%25%30%35%40%0500001000001500002000002500003000003500002016 2017 2018 2019 2020 2021 2022 2023 24.04 8688909294969810024.1-4 23.1-470758085909510024.1-4 23.1-4 D-2 D-2 10 D-2 (60)(40)(20)0204060 02468101214162023 2024 02004006008001000120014001600-40-30-20-10010203020Q1 20Q2 20Q3 20Q4 21Q1 21Q2 21Q3 21Q4 22Q1 22Q2 22Q3 22Q4 23Q1 23Q2 23Q3 23Q4 24Q1A5500 -7%-6%-5%-4%-3%-2%-1%0%4504554604654704754804851 2 3 4 5 610/MWh 0.0%0.2%0.4%0.6%0.8%1.0%1.2%1.4%1.6%1.8%2.0%0501001502002503002019H1 2023H1 35603580360036203640366036803700372037403760378005101520252022 2023 140015001600170018001900200021002200/kW0501001502002503003502021-01-06 2022-01-06 2023-01-06 2024-01-06/kg0.00.51.01.52.02.52021-08-042021-10-042021-12-042022-02-042022-04-042022-06-042022-08-042022-10-042022-12-042023-02-042023-04-042023-06-042023-08-042023-10-042023-12-042024-02-042024-04-042024-06-04182/W 24.4%30.0%38.4%47.3%54.8%62.3%69.8%77.3%84.8%92.3%100.0%0%20%40%60%80%100%120%2020 2021 2022 2023 2024E 2025E 2026E 2027E 2028E 2029E 2030E -100%-50%0%50%100%150%200%010020030040041 2 34 1 23 4-100%0%100%200%300%400%010020030040050060041 2 34 1 23 4 01002003004005006007002021 2022 2023050010001500200025002021 2022 20230204060801001202021-07-162021-08-162021-09-162021-10-162021-11-162021-12-162022-01-162022-02-162022-03-162022-04-162022-05-162022-06-162022-07-162022-08-162022-09-162022-10-162022-11-162022-12-162023-01-162023-02-162023-03-162023-04-162023-05-162023-06-162023-07-162023-08-162023-09-162023-10-162023-11-162023-12-162024-01-162024-02-162024-03-162024-04-162024-05-16/-10%-5%0%5%10%15%20%30012.53%1.43%0.00%2.00%4.00%6.00%8.00%10.00%12.00%14.00%74.4%49.2%41.8%40.5%40.1%39.4%39.0%38.6%36.6%34.5%0.0%10.0%20.0%30.0%40.0%50.0%60.0%70.0%80.0%1.56%2.24%0.0%0.5%1.0%1.5%2.0%2.5%2010Q12010Q42011Q32012Q22013Q12013Q42014Q32015Q22016Q12016Q42017Q32018Q22019Q12019Q42020Q32021Q22022Q12022Q42023Q3-4.00%-3.00%-2.00%-1.00%0.00%1.00%2.00%3.00%-40.00%-20.00%0.00%20.00%40.00%2010Q12010Q42011Q32012Q22013Q12013Q42014Q32015Q22016Q12016Q42017Q32018Q22019Q12019Q42020Q32021Q22022Q12022Q42023Q3SW72.44%61.01%0%10%20%30%40%50%60%70%80%90%100%5 3