{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["Sheet0"],"not_rendered":{"external_links":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet0","index":0,"n_rows":28,"n_cols":6,"rows_kept":28,"flags":["formulas_cached_only"]}
["主要财务比率",2020,2021,"2022E","2023E","2024E"]
["成长能力","","","","",""]
["营业收入","97.08%","33.28%","65.00%","42.10%","21.00%"]
["营业利润","165.21%","22.38%","31.65%","64.55%","36.68%"]
["归属於母公司净利润","164.75%","24.17%","39.44%","64.13%","38.63%"]
["获利能力","","","","",""]
["毛利率","25.45%","23.01%","16.80%","17.00%","18.00%"]
["净利率","13.98%","13.03%","11.01%","12.72%","14.57%"]
["ROE","19.29%","19.25%","20.77%","47.11%","35.24%"]
["ROIC","44.53%","41.55%","44.21%","32.59%","62.14%"]
["偿债能力","","","","",""]
["资产负债率","48.28%","54.90%","57.79%","65.62%","58.84%"]
["净负债率","-39.12%","-36.03%","6.62%","8.70%","5.28%"]
["流动比率",1.77,1.74,1.6,1.41,1.65]
["速动比率",1.26,1.07,0.85,0.62,0.81]
["营运能力","","","","",""]
["应收账款周转率",5.16,4.59,4.11,5.24,5.24]
["存货周转率",3.48,2.89,2.55,2.77,2.63]
["总资产周转率",0.8,0.78,0.93,1.21,1.22]
["每股指标（元）","","","","",""]
["每股收益",0.84,1.04,1.45,2.38,3.3]
["每股经营现金流",0.03,0.04,-2.54,4.28,-1.13]
["每股净资产",4.34,5.4,6.97,5.05,9.35]
["估值比率","","","","",""]
["市盈率",41.3,33.26,23.85,14.53,10.48]
["市净率",7.97,6.4,4.95,6.85,3.69]
["EV/EBITDA",5.08,22.72,23.65,14.4,10.6]
["EV/EBIT",5.33,24.19,25.45,15.05,10.95]