宝贝把腿开大让我添添视频,美女胸又www又黄的网站,7777久久亚洲中文字幕蜜桃,精品无人乱码一区二区三区的特点,成人啪精品视频网站午夜

民生證券INSHENG SECURITIES岳陽(yáng)林紙(600963)/輕工公司財(cái)務(wù)報(bào)表數(shù)據(jù)預(yù)測(cè)匯總2022A2023E2024E2025E主要財(cái)務(wù)指標(biāo)2022A2023E2024E2025E營(yíng)業(yè)總收入9,78111,19413,08114,396成長(zhǎng)能力(%)營(yíng)業(yè)成本8,2749,48211,06112131營(yíng)業(yè)收入增長(zhǎng)率24.7914.4416.8510.06營(yíng)業(yè)稅金及附加62677886EBT增長(zhǎng)率718813.4618.6913.57銷售費(fèi)用112123144158凈利潤(rùn)增長(zhǎng)率106.5116.6317.6012.27管理費(fèi)用294336392432盈利能力(%)研發(fā)費(fèi)用30234740644615.4115.3015.4415.73EBIT8941,0141,2031.367凈利潤(rùn)率6296.416.456.58財(cái)務(wù)費(fèi)用167170212253總資產(chǎn)收益率ROA3.703.974.16424資產(chǎn)減值損失0-1-1凈資產(chǎn)收益率ROE6.697.438.268.76投資收益734償債能力營(yíng)業(yè)利潤(rùn)7358581,0081,131流動(dòng)比率2.021.972.102.11營(yíng)外收支速動(dòng)比率0.560.560.660.73利潤(rùn)總額7318531,0031,126現(xiàn)金比率0.180.180.270.36所得稅110128150169資產(chǎn)負(fù)債率(%)44.4046.2749.365131凈利潤(rùn)621725853957經(jīng)營(yíng)效率歸屬于母公司凈利潤(rùn)616718844948應(yīng)收賬款周群轉(zhuǎn)天數(shù)27.8628.0028.0028.00EBITDA1,3131,4431,6631,856存貨周轉(zhuǎn)天數(shù)230.53220.00215.00215.00總資產(chǎn)周轉(zhuǎn)率0.590.650.680.67資產(chǎn)負(fù)債表（百萬(wàn)元）2022A2023E2024E2025E每股指標(biāo)（元）貨幣資金9181.06717802,751每股收益0.340.400.470.53應(yīng)收賬款及票據(jù)7478549981,099每股凈資產(chǎn)5.105.365.666.00預(yù)付款項(xiàng)417474553607每股經(jīng)營(yíng)現(xiàn)金流0.420.240.270.49存貨5,2265,7156,5157,145每股股利0.140.160.190.21其他流動(dòng)資產(chǎn)3,1503,5974,358估值分析流動(dòng)資產(chǎn)合計(jì)10,45811,70813,85515.960PE21181514長(zhǎng)期股權(quán)投資67676767PB1.41.3131.2固定資產(chǎn)3,6693,8173,9484024EV/EBITDA13.0211.8410.289.21無(wú)形資產(chǎn)1,1201,1201,1161,113股息收益率(%)1.942.262.662.99非流動(dòng)資產(chǎn)合計(jì)6,1636,3766,4466,416資產(chǎn)合計(jì)16,62118,08420,30122,3761,96325632,9133,563現(xiàn)金流量表（百萬(wàn)元）2022A2023E2024E2025E應(yīng)付賬款及票據(jù)1,9922,2342,6062,825凈利潤(rùn)621725853957其他流動(dòng)負(fù)債1.2231.0851.174折舊和攤銷419429459489流動(dòng)負(fù)債合計(jì)5,1785,9486,6037,562營(yíng)運(yùn)資金變動(dòng)-465-889-1.052-831216123793,379經(jīng)營(yíng)活動(dòng)現(xiàn)金流760441478883其他長(zhǎng)期負(fù)債41393939資本開支-260-513-521-450非流動(dòng)負(fù)債合計(jì)2,2023,4183,918投資-4000負(fù)債合計(jì)7,38010.02211,480投資活動(dòng)現(xiàn)金流-259.579.402.446股本1.8041.8041.8040000少數(shù)股東權(quán)益45526070債務(wù)募資-2067181,1511,150股東權(quán)益合計(jì)9,2419,71710,28010,896籌資活動(dòng)現(xiàn)金流-627287636533負(fù)債和股東權(quán)益合計(jì)16,62118,08420,30122,376現(xiàn)金凈流量-126149713970資料來(lái)源：公司公告、民生證券研究亮預(yù)測(cè)本公司具備證券投資咨詢業(yè)務(wù)資格，請(qǐng)務(wù)必閱讀最后一頁(yè)免責(zé)聲明證券研究報(bào)告