20231210_兴业证券_建筑材料行业：建材底部位置建议布局龙头_23页.pdf

请务必阅读正文之后的信息披露和重要声明 industryId investSuggestion EPS 2022A 2023E 0.84 1.34 0.63 1.64 1.14 1.69 0.81 0.89 0.15 0.21 0.20 0.93 0.53 0.76 1.65 0.88 relatedReport 2023-10-29 2023-10-22 2023-10-15 emailAuthor S0190518070004 S0190522100003 S0190513080002 summary 12 08 2023 PE14.5X 2023 PE29.7X 2023 PE10.5X 2023 PE43.4X 2023 PE16.2X+(2023 PE11.9X)2023 PE9.5X+2023 PE11.5X 2023 PE11.9X(1)+1 2 b(2)0.5%15-30/10-20/12(3)12 1-12 7 1973/1964/0.46%82.73%-0.06%84.02%+0.15%3.2mm 18.5/A(4)12 7 2400tex 3200-3300/3244.75/(5)12 08 16,650.00/717/4.50%6,150.00/650/9.56%8,110.00/30.00/0.37%6,400.00/400.00/5.88%title createTime1 2023 12 10 请务必阅读正文之后的信息披露和重要声明-2-1 1204-1208.-4-2.-5-3.-6-3.1 1204-1208.-6-3.2+1204-1208.-10-3.3 1204-1208.-15-3.4 1204-1208.-17-3.5 1204-1208.-19-4.-21-5.-22-6.-22-1.-4-2.-4-3.-4-4.-4-5 300.-4-6 PETTM 300.-4-7/.-8-8.-8-9.-9-10 42.5/.-9-11 42.5/.-9-12 42.5/.-9-13 42.5/.-9-14 42.5/.-9-15 42.5/.-10-16 42.5/.-10-17/.-14-18.-14-19/.-14-20/.-14-21/.-14-22%.-14-23 3.2mm/.-15-24 2400tex/.-16-25 7628/.-16-26.-16-27.-16-28(/).-17-29/.-17-30 LNG/.-18-31/.-18-32/.-18-33/.-18-YWCXxOqNpMmNqOpMtOpQoPaQ9R9PoMmMmOtQiNoPoMeRnMrQ7NoOxPvPtOrMvPoMsP 请务必阅读正文之后的信息披露和重要声明-3-34/.-19-35/.-19-36 PVC/.-19-37 PPR4220/.-19-38 PE.-20-1 2023-12-08.-5-2.-6-3.-10-4 2022-2023.-11-5 2022-2023.-12-6 2023 1-10.-17-7 2023 1-10.-17-8.-21-9.-22-请务必阅读正文之后的信息披露和重要声明-4-1 1204-1208-4.34%-2.93%-3.06%-3.15%-4.38%-4.76%-5.36%-2.05%1 2 ifind ifind 3 4 ifind ifind 5 300 6 PETTM 300 ifind ifind 请务必阅读正文之后的信息披露和重要声明-5-2 1 2023-12-08 EPS PE 2022A 2023E 2024E 2022A 2023E 2024E 1,076 2.96 2.14 2.53 6.9 9.5 8.0 217 1.30 1.28 1.44 8.1 8.2 7.2 78 0.98 0.88 0.95 8.2 9.1 8.5 579 0.52 0.25 0.26 12.7 27.2 25.5 181 0.51 0.60 0.66 13.3 11.4 10.3 229 0.81 0.89 1.00 17.7 16.2 14.5 375 1.86 2.20 2.56 12.0 10.1 8.7 488 0.84 1.34 1.68 23.0 14.5 11.5 75 0.15 0.21 0.37 41.8 30.4 16.9 256 0.63 1.64 2.40 77.7 29.7 20.2 39 0.25 0.33 0.55 36.8 27.6 16.4 76 0.53 0.76 0.98 17.1 11.9 9.2 62 0.07 0.45 0.52 75.7 11.1 9.6 57-0.92 1.28 1.58-14.9 10.7 8.7 96 0.17 0.68 0.85 47.3 12.0 9.6 27 1.14 1.69 2.10 25.0 16.8 13.5 130 0.20 0.93 1.59 198.6 43.4 25.4 404 1.65 0.88 1.14 6.1 11.5 8.9 43 0.88 0.76 1.01 8.0 9.2 6.9 45 2.00 0.88 1.05 5.6 11.9 9.1 269 2.09 1.39 1.70 7.7 11.6 9.4 186 0.49 0.67 0.90 14.1 10.3 7.7 A 136 0.66 0.65 0.79 6.7 6.8 5.6 96 0.25 0.46 0.71 27.1 14.5 9.5 62 0.63 0.86 1.40 15.1 11.0 6.8 51 0.42 0.62 1.06 61.4 41.4 24.4 116 0.15 0.19 0.29 82.6 64.8 42.1 517 0.90 1.27 1.69 24.3 17.4 13.0 73 1.15 1.08 1.28 12.6 13.4 11.3 47 0.69 0.67 0.81 16.5 16.8 14.0 ifind 请务必阅读正文之后的信息披露和重要声明-6-3 3.1 1204-1208 0.5%15-30/10-20/12 69.63%2.62pct 3pct 2/0.5%15-30/10-20/12 20%-40%40/3-4 30/20/7-8 60%-70%10/7-8 10/8-9 10%10/11 30/20/P.O42.5 280-290/8 请务必阅读正文之后的信息披露和重要声明-7-7-8 60%20-30/9 30/4-6 7-8 7-8 70%7 20/12 10 4-6 7-8 5-6 5-6 10%-15%7-9 10/5000t/d 15/5-6 7 7-8 70%7-8 6-7 30/5-8 4 6 30/7 2023 60 10/5-6 请务必阅读正文之后的信息披露和重要声明-8-7 20%-30%10%-20%6 7-8 50%-60%15 20-30/6 6-7 P.O42.5 300-310/4-5 60%-70%50/30%-60%4-5 10-20/3 11 30/20/6-7 5-6 P.O42.5 360/1-2 7/8 请务必阅读正文之后的信息披露和重要声明-9-9 10 42.5/11 42.5/12 42.5/13 42.5/14 42.5/请务必阅读正文之后的信息披露和重要声明-10-15 42.5/16 42.5/3.2+1204-1208 12 1-12 7 1973/1964/0.46%:82.73%-0.06pct:84.02%+0.15pct 3287.9-12.79%:2023 11 20.6 11-1.1 297/36/120.79-0.12%+7.03%1206 500 1206 600 1207 600 3 2-3/1-2/请务必阅读正文之后的信息披露和重要声明-11-2023 12 07 82.68%30-0.06%83.78%30-0.34%20231201-1207 82.73%-0.06%84.02%+0.15%4 2022-2023 1 800 2022.01.11 2 700 2022.01.19 3 900 2022.04.29 4 300 2022.04.29 5 900 2022.05.08 6 600 2022.05.27 7 600 2022.05.29 8 700 2022.06.18 9 1000 2022.06.18 10 65 2022.07.13 11 800 2022.07.29 12 950 2022.07.29 13 150 2022.10.26 14 1300 2022.11.01 15 800 2022.12.10 16 1300 2022.12.28 17 600 2023.01.30 18 450 2023.02.05 19 600 2023.02.06 20 500 2023.02.19 21 600 2023.02.25 22 1000 2023.03.08 23 1200 2023.03.20 24 600 2023.04.06 25 1200 2023/2/28 3/23 26 700 2023.05.09 27 600 2023.05.18 28 650 2023.05.19 29 350 2023.06.02 30 600 2023.06.05 31 900 2023.06.19 32 950 2023.07.16 33 600 2023.07.18 34 600 2023.07.19 35 600 2023.07.28 36 600 2023.08.01 37 600 2023.09.08 请务必阅读正文之后的信息披露和重要声明-12-5 2022-2023 1 300 2022.01.10 2 700 2022.01.20 3 600 2022.01.28 4 400 2022.02.05 5 450 2022.02.23 6 800 2022.03.08 7 600 2022.03.20 8 500 2022.04.06 9 600 2022.06.23 10 500 2022.06.23 11 800 2022.07.06 12 600 2022.07.12 13 900 2022.07.13 14 600 2022.07.23 15 700 2022.07.25 16 900 2022.07.28 17 800 2022.07.31 18 1000 2022.08.22 19 500 2022.08.22 20 170 2022.08.28 21 600 2022.08.30 22 650 2022.09.02 23 600 2022.09.06 24 600 2022.09.07 25 600 2022.09.15 26 600 2022.09.18 27 600 2022.09.23 28 600 2022.09.25 29 800 2022.10.15 30 600 2022.10.17 31 500 2022.10.24 32 350 2022.10.25 33 700 2022.10.30 34 600 2022.10.31 38 600 2023.09.08 39 600 2023.09.16 40 700 2023.09.20 41 600 2023.10.02 42 550 2023.10.04 43 700 2023.10.15 44 600 2023.10.27 45 1200 2023.11.18 46 600 2023.11.18 请务必阅读正文之后的信息披露和重要声明-13-35 600 2022.11.03 36 600 2022.11.19 37 600 2022.11.22 38 600 2022.11.25 39 400 2022.12.03 40 450 2022.12.09 41 500 2022.12.14 42 1000 2022.12.28 43 300 2023.01.06 44 600 2023.01.13 45 700 2023.01.30 46 950 2023.02.14 47 500 2023.02.16 48 600 2023.03.08 49 400 2023.03.24 50 600 2023.03.25 51 400 2023.04.30 52 600 2023.06.01 53 500 2023.06.03 54 500 2023.06.08 55 600 2023.06.14 56 500 2023.06.18 57 500 2023.06.23 58 1000 2023.09.01 59 1000 2023.09.15 60 400 2023.10.14 61 600 2023.10.19 62 600 2023.11.01 63 600 2023.11.30 600 请务必阅读正文之后的信息披露和重要声明-14-17/18 12 08 2936.00/393.00/240.00/8.90%19/20/ifind Ifind 21/22%ifind 请务必阅读正文之后的信息披露和重要声明-15-23 3.2mm/2.0mm 18-18.5/3.2mm 18.5/3.2mm 26.5/3.3 1204-1208 12 7 2400tex 3200-3300/3244.75/3265.5 0.64%21.30%7800-8500/3.5-3.7/7628 3.65/2023 10 3.65/2023 9 3.5/2023 8 3.5/2023 7 3.25/2023 6 3.45/2023 5 3.45/2023 4 3.45/2023 3 3.65/2 4.1/2023 1 4.35/2022 12 4.35/11 4.1/10 3.6/9 3.4/8 4.05/7 4.25/6 3.8/5 3.75/4 3.35/3 3.7/2 4.5/1 5.3 请务必阅读正文之后的信息披露和重要声明-16-/2021 12 6/11 8.0/10 8.3-8.5/9 8.7-8.8/8 8.7-8.8/7 8.7-8.8/6 8.7-8.8/5 8.4/4 7.5-8.0/3 7.2/2 6.3-6.5/1 5.5-5.7/2020 12 4.5-4.7/11 3.6-3.7/10 3.5/9 3.4/8 3.2/7 3.2/6 3.2/24 2400tex/25 7628/2023 11 84.88 1.77 23.78 38.93%2023 10 684.5 0.34%26.5 3.68%26 27 2023 10 143165.893 9.33%211193599 18.04%请务必阅读正文之后的信息披露和重要声明-17-6 2023 1-10 kg 2022%2022%2023 1 156272846-12.79%257173569-22.20%2023 2 142184688-8.84%216710777-18.67%2023 3 2023 4 2023 5 2023 6 170425041 158715435 163269582 168499755-18.67%-9.62%-13.21%-0.50%295078156 261136623 243440276 248237928-16.55%-18.42%-31.01%-24.42%2023 7 162883494 2.83%239729494-23.38%2023 8 158971032 19.10%231137981-12.11%2023 9 147629033 24.02%220940339-25.67%2023 10 143165893 9.33%211193599-18.04%7 2023 1-10 kg 2022%2022%2023 1 12340320 19.21%52591869-33.72%2023 2 9247574 17.60%58874715-4.60%2023 3 2023 4 2023 5 2023 6 9887081 7613107 9287948 11226061-16.75%-31.51%-19.98%7.58%61175737 62643438 66808523 74331972-28.33%-19.90%-26.66%-5.91%2023 7 10069984-20.58%79199054-0.15%2023 8 10324891 1.51%73865939-3.34%2023 9 9956993 35.67%71903411-23.46%2023 10 10771579 14.32%64420485-4.92%3.4 1204-1208 12 08 928.60/0.80/424.6/31.73%12 08(70#A,)4,650.00/390.00/9.15%28(/)29/ifind ifind 请务必阅读正文之后的信息披露和重要声明-18-12 08 LNG 6,236.00/655.00/95.00/1.55%12 08 2,779.38/10.13/275.63/9.02%30 LNG/31/ifind ifind 12 08 16,650.00/717/4.50%12 08 6,150.00/650/9.56%12 08 8,110.00/30.00/0.37%12 08 6,400.00/400.00/5.88%32/33/ifind ifind 请务必阅读正文之后的信息披露和重要声明-19-34/35/ifind ifind 3.5 1204-1208 PVC 11 23 PVC 5,850.00/100.00/450.00/7.14%PPR 11 23 PPR4220 8,950.00/50.00/0.56%PE 12 08 PE 718.03 7.29 5.86 0.81%36 PVC/37 PPR4220/ifind ifind 请务必阅读正文之后的信息披露和重要声明-20-38 PE ifind 请务必阅读正文之后的信息披露和重要声明-21-4 8 12 05 823,239.39 414,672.00 408,567.39 400,000 185,328 1,000,000 60%40%12 07 9 0 0 ESG ESG ESG 9 0 0 12 09 3 2024-2026 1 2 10%3 1 80%2 40%3 20%20%ifind 请务必阅读正文之后的信息披露和重要声明-22-5 9 2023 ChatGPT 2 6 168 2012 12 2021 12 500 93.4%2200 600 164 8 164 54 30 80 2023 6257 94%2 4.9 11 100%14 6 1.2.3.4.5.请务必阅读正文之后的信息披露和重要声明-23-12 300 50 500 15%5%15%-5%5%-5%/1934 15a-6/36 15 200135 6 SK 32 01-08 100020 5001 T2 52 518035