【中国银河】公牛集团（603195）-收入稳中有进，多元生态布局持续扩容-250425（3页）.pdf

1、 16830.54 18386.40 20175.00 22107.64 7.24 9.24 9.73 9.58 4272.20 4624.71 5012.86 5409.35 10.39 8.25 8.39 7.91 43.25 43.39 43.61 43.92 3.31 3.58 3.88 4.19 21.78 20.12 18.56 17.20 5.87 5.92 5.41 4.96 5.53 5.06 4.61 4.21 维持评级 -20%-10%0%10%20%30%公牛集团沪深300 轻工行业 16337.39 16971.99 18955.75 21106.17 16830.5

2、4 18386.40 20175.00 22107.64 5020.38 5487.97 7260.30 9185.28 9551.81 10408.54 11376.68 12397.96 300.13 357.51 392.29 429.87 133.18 136.06 151.61 176.86 14.25 15.32 16.81 18.42 1369.41 1250.28 1371.90 1503.32 71.04 83.27 102.39 123.98 732.05 661.91 726.30 795.88 1573.67 1676.93 1832.91 1997.45 -118.1

3、7 -97.86 -107.91 -146.02 9357.92 9350.99 9351.05 9351.17 -40.01 -52.25 -53.79 -56.64 4156.64 4128.70 4080.67 3999.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 549.16 386.11 423.67 464.26 3224.30 3172.53 3093.15 2985.18 5113.46 5516.08 5957.97 6416.39 332.78 369.93 401.27 428.01 4.81 5.46 6.25 6.87 599

4、.55 586.25 586.25 586.25 37.81 86.14 72.62 65.68 20494.03 21100.69 23036.42 25105.61 5080.46 5435.40 5891.60 6357.58 4388.19 5138.21 5612.85 6106.46 811.28 815.31 883.74 953.64 282.66 282.66 282.66 282.66 4269.18 4620.09 5007.86 5403.95 2392.05 2602.14 2844.17 3099.49 -3.03 -4.62 -5.01 -5.40 1713.48

5、 2253.41 2486.02 2724.31 4272.20 4624.71 5012.86 5409.35 230.87 231.82 231.82 231.82 4742.86 5691.28 6167.77 6625.85 0.00 0.00 0.00 0.00 3.31 3.58 3.88 4.19 230.87 231.82 231.82 231.82 4619.05 5370.02 5844.67 6338.28 8.86 4.24 -0.76 -6.17 7.24%9.24%9.73%9.58%15866.12 15726.43 17192.52 18773.49 8.17%

6、7.87%8.01%7.69%20494.03 21100.69 23036.42 25105.61 10.39%8.25%8.39%7.91%43.25%43.39%43.61%43.92%25.38%25.15%24.85%24.47%3730.35 5351.44 5393.93 5782.66 26.93%29.41%29.16%28.81%4269.18 4620.09 5007.86 5403.95 23.18%28.28%28.09%27.67%277.51 353.73 384.08 414.28