基建托底“钢需”，制造业&出口 有 望 成 为 亮 点 行业 评级：增持（首 次覆 盖）%1 3 12-2 2-2-15-14-13 300 S0500520120001 Tel(8621)50293524 Email Tel(8621)50293519 Email 88 10 2024 pb 3 15 2024 801040.SI 1.08%300 4.05%2.97 4.17%0.12 3.01%7.06 3.21%7.26 3 15 PE 16.19 TTM 61.37%PB 0.9 12.75%2023/10.19 2022 2024 2023 2016(CR10)34.1%2021 42.1%50%&“”()2023 2024 5000 2024 2024 1 2024 2 3 50.2%66.6%55.0%3-4 4 3 10-30%-20%-10%0%10%-25%-20%-15%-10%-5%0%5%10%()300证 券研 究报告 2024 年 03 月 29 日 湘 财证 券研究 所 行业 研究 钢 铁行 业深度 报告 2024 17.8 0.8%2024 1 2 3 4“”1ZBYzQrMnOnMpRnOmRoRoP8O8Q7NoMqQpNtPiNqQmQiNrRpObRnNuMxNmPwONZmRtQ 1 正文目录 1.3 2.7 2.1/.7 2.2.10 3&.13 3.1.13 3.2“”.14 3.3“”.17 3.4“”.22 3.5 2024.23 4.24 5.24 图表目录 1 2024 3.15.3 2 2024 3.15.3 3 PE TTM 03.15.6 4 PB 03.15.6 5.8 6:.8 7:.8 8 2023.12 9:.13 10:.14 11%.14 12:.15 13:.16 14:.16 15:.16 16:.16 17:.16 18:.17 19:.17 20:.17 21:.17 22:.18 23:.18 24 2023.19 25:.20 26:.20 27:.20 2 28:.20 29:.20 30:.21 31:.21 32:.21 33:%.21 34:.23 35:.23 1 2024 3.15.4 2 2024 3.15.4 3 2024 3.15.5 4.8 5.11 6.12 7.15 8.19 9 2023.22 10 2023 2024.23 11 2024.24 3kxaxnlIgI7hvN177Qy6fMiCYydMK33bsDsO0TSEcfYrkykTczpMTmVf/Sdhe3pg 3 1 3 15 2024 801040.SI 1.08%300 4.05%2.97 1 2024 3.15 Wind 4.17%0.12 3.01%7.06 3.21%7.26 2 2024 3.15 Wind 4.05%1.08%-15%-10%-5%0%5%10%15%4.17%4.05%1.08%-3.01%-3.21%-4%-1%2%5%4 3 15 45 20 1 24 10 7 11 10 7 10 1 2024 3.15 1 600282.SH 22.70%2 002075.SZ 14.14%3 002318.SZ 13.13%4 600295.SH 11.13%5 600019.SH 10.79%6 000708.SZ 9.12%7 002478.SZ 8.62%8 600010.SH 8.22%9 601686.SH 4.92%10 000932.SZ 4.66%Wind 2 2024 3.15 1 600399.SH-33.85%2 688186.SH-15.54%3 600231.SH-15.35%4 601121.SH-14.31%5 000655.SZ-13.81%6 603995.SH-12.64%7 301160.SZ-11.77%8 600569.SH-11.27%9 600581.SH-10.86%10 002443.SZ-9.49%Wind 5 3 2024 3.15()1 600019.SH 1453.27 2 000708.SZ 773.22 3 600010.SH 717.4 4 000932.SZ 372.38 5 000629.SZ 304.88 6 600295.SH 301.71 7 600282.SH 279.9 8 000959.SZ 255.66 9 000898.SZ 236.47 10 000709.SZ 225.35 11 002318.SZ 219.77 12 000825.SZ 214.44 13 600516.SH 200.49 14 600808.SH 199.1 15 600126.SH 182.37 16 000778.SZ 158.01 17 000761.SZ 150.36 18 600022.SH 145.5 19 001203.SZ 144.77 20 601969.SH 129.18 21 600399.SH 126.81 22 601005.SH 117.73 23 114.5 24 600782.SH 114.5 25 000923.SZ 110.96 26 600507.SH 108.16 27 600117.SH*ST 99.93 28 002075.SZ 95.65 29 002110.SZ 90.71 30 600307.SH 88.94 31 601686.SH 88.07 32 601003.SH 78.42 33 603995.SH 61.6 34 000717.SZ 59.14 35 600569.SH 54.29 36 002478.SZ 53.36 37 600231.SH 51.91 38 600581.SH 49.45 39 601121.SH 48.4 40 603878.SH 42.7 41 000655.SZ 36.79 42 688186.SH 32.61 43 002443.SZ 32.27 6 44 600382.SH 31.92 45 301160.SZ 29.5 46 300881.SZ 27.3 Wind 3 15 PE 16.19 TTM 61.37%PB 0.9 12.75%3 PE TTM 03.15 Wind 4 PB 03.15 Wind 0204060801001200102030405060708090 TTM%-02040608010012000.511.522.53%-7 2 2.1/2016 2018 1.5 1 2016 8.08 2018 9.28 2021 2021 10.64 3%2021 3000 22 2022 10.32 2.1%2024 1-2 16796 1.6%2023 4pct 2023/2023 10.19 2022/2023 8 5 Wind 6:7:Wind Wind 4 2016 5 1-1.5 2016 2016 2016 7 4-4-20246810020000400006000080000100000120000%-30-25-20-15-10-505101520010002000300040005000600070008000900010000:%-15-10-505101520020000400006000080000100000120000:%-9 2016 2016 4 2016 2016 2016 6 2017 2018 2018 2019 2020 2016 2020 6 2020 2020()5 40%10 60%2021 10 2022 12 2023 7 2023-2024 12 2023 2.2 2023 6000 54001.79 53.0%21050.63 0.68%20.7%0.27 11859.15 2.14%11.6%0.18 7455.9 1.90%7.21%0.15 2023 14 5%13 5%2022 20 6 2 2023 2022-7 2022+6 2023/2023 2022 11 2016(CR10)34.1%2021 42.1%50%2023 10 CR10 51.16%2022 CR10 51.82%2023 10 4-91.69-162.68-14.69-78.60 6+510.60+24.04+361.22+8.74+15.21+72.27 2024(CR10)2016 50%5 2023 2022 21050.63-0.68%21194.55-5.79%11859.15 2.14%11611.02-2.63%7455.9-1.90%7600.3-0.64%7344.09-1.44%7451.63-0.68%6292.02-2.04%6423.2-4.71%3891.46 4.91%3709.17 1.73%3816.57 0.62%3793.23 3.62%3692.14 3.37%3571.77 12.38%3640.91-0.40%3655.55-0.01%3405.54 13.68%2995.7 18.15%3266.93 10.50%2956.51-5.18%3262.36 2.36%3187.24-3.89%2688.79-3.54%2787.34-0.02%2658.5-1.17%2689.93-0.78%2415.55-7.55%2612.68 0.00%2309.61 2.76%2247.68-4.80%1644.48-5.40%1738.3-4.76%1573.33 4.83%1500.82-4.83%1452.5 7.04%1357.03-11.82%1445.75 4.91%1378.08-5.32%1426.55-3.34%1475.87-2.96%12 1246.85 7.23%1162.78-10.55%1108.86 2.21%1084.89 2.44%956.35-0.43%960.51-0.01%889.68-8.76%975.1 8.43%596.22 0.00%596.22-0.02%443.55-3.98%461.92 0.00%73.84-39.12%121.28-35.04%8 2023 Wind 6 2023 2022 1 13694.6 13184 510.6 2 5589.04 5565 24.04 3 4461.22 4100 361.22 4 4053.31 4145-91.69 5 3664.74 3656 8.74 6 3397.21 3382 15.21 7 2863.4 2942-78.6 8 2862.27 2790 72.27 9 2480.32 2643-162.68 10 1955.31 1970-14.69,20.66%,11.64%,7.32%,7.21%,6.17%,47.01%13 3&3.1“”2023 2024 1-2 9%2021 2 2023 2 2024 20241-2 20.5%2023 2023 17%2022 32 7.2 2022 20.4%2022 19 2024 2024 2000 9:Wind-20-1001020304050020000400006000080000100000120000140000160000180000:%-14 10:Wind 11%Wind 3.2“”2024 1-2 6.3%2023 12 mysteel-25-51535557595115020000400006000080000100000120000140000160000180000200000:%-50-30-1010305070:15()2023 5000 5000 2024 2024 13.7%1.9%8.3%27%25.3%2024 mysteel 1000 7/12:Wind 0510152025303540:%:%16 13:14:Wind Wind 15:16:Wind Wind 17:Wind-1001020304050:%:%-20020406080:%:%01020304050:%:%-505101520253035:%:%051015202530:(%)17 3.3 2024 2024 1-2 0.2%2023 1-2 38.7 19.5%2023 1-2 31.3 4.3%2023 1-2 10.4 2024 2023 100 18:19:Wind Wind 20:21:Wind Wind-10010203040:%-60-40-20020406080100120140050000100000150000200000250000300000350000400000:(-20020406080100010203040506070:(-30-20-100102030405060050000100000150000200000250000:(18 2024 2023 3016.1 3009.4 11.6%12%2023 5370 60%-70%900 30%500 IDC 2026 1598 2022-2026 CAGR 35.1%2024 3100 3.3%2680 3%420 4%1150 20%550 14.6%2024 220 22:23:Wind Wind-200204060801000500100015002000250030003500:%-05010015020025030035040045001002003004005006007008009001000:%-19 24 2023 Wind 8 E E/1.5 1.13 MPV 1.9 1.43 SUV 1.9 1.43 1.4 1.05 12m 15.7 12.87 10-12m 11.6 9.51 40 25 20.5 25 15 12.3 2.8 2.3 1.3 1.07 7.8 6.4 12 9.84 2023 4232 11.8%7120 56.4%13939 32.0%50.2%66.6%55.0%2027 2028 3-4 304 2024 240-20-10010203040:%:%20 25:Wind 26:27:Wind Wind 28:29:Wind Wind 2023-40-30-20-100102030405060050010001500200025003000350040004500:%-100-50050100150200250300010002000300040005000600070008000:%-20%-10%0%10%20%30%40%50%0200040006000800010000120001400016000:-20-1001020304050020406080100120140:%-40-30-20-100102030405060700102030405060708090:%-21 2024 1-2 3763.6 18.8%1374.41 12.8%1622.51 18.5%2023 1-2 6.2pct 4.4pct 11.6pct 2023 6 2024 2024 1-2 17.2%41.9%40%2023 1-2 23.6pct 59.7pct 24.9pct 2024 3 13 10 2024 2024 35 30:31:Wind Wind 32:33:%Wind Wind-1001020304050607080050001000015000200002500030000:-20020406080100020004000600080001000012000:-1001020304050607080020004000600080001000012000:-40-20020406080 22 3.4 2023 2017 2023 9026 36.2%765 27.6%2023 8261 2022 6732 1057 45.57%2024 2024 1-2 1591 32.6%113 8.1%2024 1-2 1478 2023 1-2 1219 123 34.85%2023 2024 1-2 2023 10.19 2022 54.2%54.0%2022 2023 2024 mysteel 2024 17.8 0.8%2024 2023 2024 15%+1354 9 2023 2023%101910 0 14020 11.8 8700-2.5 8070 0.2 7580 5.6 6670 1.3 3540-3.9 3371-4 23 3190-6.5 3110 1.8 34:35:Wind Wind 10 2023 2024 2023 2024(%)(%)(%)(%)124200-1.2 70.36 124000-0.2 69.72 18900-1.4 10.71 19700 4.5 11.08 5390 4.7 3.05 5480 1.7 3.08 13800 0.7 7.82 14000 1.4 7.87 4040-1.9 2.29 4130 2.2 2.32 3830-3.5 2.17 4020 5 2.26 5610-1.7 3.18 5780 3 3.25 740 1.4 0.42 750 1.4 0.42 176510-1.3 100 177860 0.8 100 3.5 2024 2024-2000+1000+100+220+240+35+1354 949 2023 2023-60-50-40-30-20-10010203002004006008001000120014001600:%-40-30-20-100102030405060010002000300040005000600070008000900010000:%-24 11 2024 2023-2000+1000+100+220+240+35+1354+949/0 4 1 2 3 4“”5 湘财证券投资评级体 系(市 场比较基准为沪深 300 指数)6-12 15%6-12 5%15%6-12-5%5%6-12 5%6-12 15%重要声明 分析师声明