20240314_海通证券_涂料行业：拥抱万亿赛道中国企业大有可为_26页.pdf
S0850517070005 S0850519080001 S0850515040001 2024 3 14 1.3000 2.3.500 4.65 2023 3C 5.6.2 1ZDWuNnQoNmNoQtQrMrOmN9PdN8OtRqQpNqMfQnNsRfQnMnQ9PmMuMMYsPpQuOnNrM 2021 2021 1710 28%1192 1264 1314 1273 1482 1560 1649 1728 1580 1710-10%-5%0%5%10%15%20%0200400600800100012001400160018002000%2021 28%24%19%7%6%6%5%5%3 2022-2023 璠 3000 4000 2020 3054 2128 2022 3970 2023 4208 638 787 967 1080 1272 1303 1648 1718 1900 2036 1747 2416 2128 3800 3970 4208-20%-10%0%10%20%30%40%50%60%70%80%90%050010001500200025003000350040004500%2021-4%-2%0%2%4%6%8%05001000150020002500300035004000450050002015 2016 2017 2018 2019 2020%4 /5 2021 41%52%,10%,3%,1%,13%,1%,3%,8%,5%,1%,3%,52%2021,10%,3%,6%,11%,2%,3%,6%,7%,4%,7%,41%2021 6 2022 10(1 216.7 2 PPG 105.34 3 100.28 4 89.54 5 85.95 6 62.68 7 50.84 8 43.28 9 42.86 10 40.80 7 8 2021 2022 WIND 2011-2021 346 751 CAGR=8%2015-2022 960 1329 CAGR=5%2011-2021 960 1026 1098 1202 1321 1414 1476 1329-15%-10%-5%0%5%10%15%02004006008001000120014001600%2015-2022 346 416 478 516 538 577 630 649 694 715 751 0%5%10%15%20%25%0100200300400500600700800%9 1%*()EVA PVC 10 2021 10 3%1 8.02%2 7.64%3 X 3.36%4 2.54%5 1.28%6*7*8*9*10*2021 10 11 12 13 44%18%26%12%44%26%18%12%14 1400 2021 205+115 90 2021 PPG 7 90%400-500 2020 2021 115 98 90 92 0501001502002502021 2020 30%18%18%8%6%6%6%8%20%15%14%6%6%5%5%28%PPG 15 500 2022 500 80 230 2021 PPG 43%2020 2021 2018 2019 2020 2021 2022 2023E 2024E 2025E 2353 2136 1999 2141 2384 2455 2529 2605 kg 12 12 12 12 12 12 12 12 kg 4.36 4.36 4.36 4.36 4.36 4.36 4.36 4.36 226 205 192 206 229 236 243 250 82 75 70 75 83 86 88 91 129 117 110 117 131 135 139 143 60 54 51 54 60 62 64 66 497 451 422 452 503 518 534 550 2022 500 11%11%9%6%6%57%9%8%6%4%4%69%PPG 2023-2025 3%16 20 10 90 OEM 1 2 17 18 3C 19 IDC Gartner 21 199IT 3C 2022 3C 105 38 27 31 9 PPG 3C 2019 35%2017 2018 2019 2020 2021 2022 14.72 14.05 13.71 12.92 13.55 12.10 2.60 2.61 2.68 3.04 3.39 2.85 4.33 6.56 8.20 8.54 8.96 8.74 1.35 1.72 3.37 4.45 5.33 5.16 6.62 6.32 6.17 5.81 6.10 5.45 3.51 3.52 3.62 4.10 4.58 3.85 2.17 3.28 4.10 4.27 4.48 4.37 0.34 0.43 0.84 1.11 1.33 1.29 12.64 13.56 14.73 15.30 16.49 14.95 46.37 44.26 43.19 40.70 42.68 38.12 24.57 24.66 25.33 28.73 32.06 26.93 15.16 22.96 28.70 29.89 31.36 30.59 2.36 3.01 5.90 7.79 9.33 9.02 88.46 94.89 103.11 107.10 115.43 104.66 2017 2018 2019E 16.33%16.46%15.02%PPG 12.92%12.59%12.26%9.88%9.59%8.97%5.32%5.13%4.91%5.78%5.61%5.18%2.76%3.73%6.37%1.96%2.28%4.16%45.05%44.61%43.13%3C 3C 20 21 3C 65 2017 2018 2019 2020 2021 2022 9.57 9.13 8.91 8.40 8.81 7.87 2.08 2.09 2.14 2.43 2.71 2.28 2.17 3.28 4.10 4.27 4.48 4.37 0.41 0.52 1.01 1.34 1.60 1.55 4.31 4.11 4.01 3.78 3.96 3.54 2.81 2.82 2.89 3.28 3.66 3.08 1.08 1.64 2.05 2.14 2.24 2.19 0.10 0.13 0.25 0.33 0.40 0.39 8.30 8.70 9.21 9.53 10.27 9.19 30.14 28.77 28.07 26.45 27.74 24.77 19.66 19.73 20.26 22.98 25.65 21.55 7.58 11.48 14.35 14.95 15.68 15.30 0.71 0.90 1.77 2.34 2.80 2.71 58.08 60.88 64.45 66.72 71.87 64.32 2017 2018 2019E 14.41%14.72%12.70%4.66%6.23%10.33%PPG 9.41%9.06%8.72%8.48%8.06%7.18%8.97%8.58%7.96%7.66%7.38%6.62%3.31%3.81%6.75%43.10%42.16%39.74%3C 3C 65 2022 3C 65 25 22 15 3 2019 3C 10.33%21 22 2022 3C 603737.SH 300665.SZ 000565.SZ A 300225.SZ 688129.SH 688157.SH 300537.SZ 000565.SZ A 3C 688129.SH 688157.SH 300537.SZ 300665.SZ A 23 24 25 SAC S0850519080001(021)23185616 Email hx11853 SAC S0850122070051(021)23185607 Email zhr14674 SAC S0850517070005(021)23185963 Email zjj10419 SAC S0850515040001(0755)82764281 Email 1.6 6 2.A 500 10%-10%10%-10%6 10%-10%10%-10%26
