您的当前位置：首页 > 行业数据 > 表3、盈利预测与估值表（2026年1月22日）

表3、盈利预测与估值表（2026年1月22日）

行业数据

下载图片

原图定位

同报告图片

/ 4

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

PHRhYmxlPgogICAgPHRoZWFkPgogICAgICAgIDx0cj4KICAgICAgICAgICAgYGBgaHRtbAo8dGg+5Y+R5biD5pe26Ze0PC90aD4KICAgICAgICAgICAgPHRoPuWFrOWRiuWQjeensDwvdGg+CiAgICAgICAgICAgIDx0aD7osIPmjqfmlrnlkJE8L3RoPgogICAgICAgICAgICA8dGg+6KeE5qih77yI5ZCo77yJPC90aD4KICAgICAgICAgICAgPHRoPuS6pOaYk+WTgeenjTwvdGg+CiAgICAgICAgPC90cj4KICAgIDwvdGhlYWQ+CiAgICA8dGJvZHk+CiAgICAgICAgPHRyPgogICAgICAgICAgICA8dGQ+MjAyNS85LzMwPC90ZD4KICAgICAgICAgICAgPHRkPjIwMjXlubTnrKw15qyh5Lit5aSu5YKo5aSH5Ya754mb576K6IKJ5pS25YKo56ue5Lu35Lqk5piTPC90ZD4KICAgICAgICAgICAgPHRkPuaUtuWCqDwvdGQ+CiAgICAgICAgICAgIDx0ZD4xMzAwPC90ZD4KICAgICAgICAgICAgPHRkPuWGu+eJpueJm+iCieOAgeWGu+iDtOS9k+e+iuiCiTwvdGQ+CiAgICAgICAgPC90cj4KICAgICAgICA8dHI+CiAgICAgICAgICAgIDx0ZD4yMDI1LzkvMzA8L3RkPgogICAgICAgICAgICA8dGQ+MjAyNeW5tOesrDTmrKHkuK3lpK7lgqjlpIflhrvniZvnvorogonmlLblgqjnq57ku7fkuqTmmJM8L3RkPgogICAgICAgICAgICA8dGQ+5pS25YKoPC90ZD4KICAgICAgICAgICAgPHRkPjM5MDA8L3RkPgogICAgICAgICAgICA8dGQ+5Ya76buE54mb6IKJ44CB5Ya754mm54mb6IKJ44CB5Ya76IO05L2T576K6IKJPC90ZD4KICAgICAgICA8L3RyPgogICAgICAgIDx0cj4KICAgICAgICAgICAgPHRkPjIwMjUvOS8yMzwvdGQ+CiAgICAgICAgICAgIDx0ZD4yMDI15bm0OeaciDI15pel5Lit5aSu5YKo5aSH5Ya754mb576K6IKJ5Ye65bqT56ue5Lu35Lqk5piTPC90ZD4KICAgICAgICAgICAgPHRkPuaUvuWCqDwvdGQ+CiAgICAgICAgICAgIDx0ZD41MjAwPC90ZD4KICAgICAgICAgICAgPHRkPuWGu+eJm+e+iuiCiTwvdGQ+CiAgICAgICAgPC90cj4KICAgICAgICA8dHI+CiAgICAgICAgICAgIDx0ZD4yMDI1LzgvMjE8L3RkPgogICAgICAgICAgICA8dGQ+MjAyNeW5tOesrDPmrKHkuK3lpK7lgqjlpIflhrvniZvnvorogonmlLblgqjnq57ku7fkuqTmmJM8L3RkPgogICAgICAgICAgICA8dGQ+5pS25YKoPC90ZD4KICAgICAgICAgICAgPHRkPjIwMDwvdGQ+CiAgICAgICAgICAgIDx0ZD7lhrvpu4TniZvogok8L3RkPgogICAgICAgIDwvdHI+CiAgICAgICAgPHRyPgogICAgICAgICAgICA8dGQ+MjAyNS84LzE5PC90ZD4KICAgICAgICAgICAgPHRkPjIwMjXlubTnrKwy5qyh5Lit5aSu5YKo5aSH5Ya754mb576K6IKJ5pS25YKo56ue5Lu35Lqk5piTPC90ZD4KICAgICAgICAgICAgPHRkPuaUtuWCqDwvdGQ+CiAgICAgICAgICAgIDx0ZD4zMDA8L3RkPgogICAgICAgICAgICA8dGQ+5Ya754mm54mb6IKJ44CB5Ya76IO05L2T576K6IKJPC90ZD4KICAgICAgICA8L3RyPgogICAgICAgIDx0cj4KICAgICAgICAgICAgPHRkPjIwMjUvOC8xOTwvdGQ+CiAgICAgICAgICAgIDx0ZD4yMDI15bm056ysMeasoeS4reWkruWCqOWkh+WGu+eJm+e+iuiCieaUtuWCqOernuS7t+S6pOaYkzwvdGQ+CiAgICAgICAgICAgIDx0ZD7mlLblgqg8L3RkPgogICAgICAgICAgICA8dGQ+MzAwMDwvdGQ+CiAgICAgICAgICAgIDx0ZD7lhrvpu4TniZvogonjgIHlhrvniabniZvogonjgIHlhrvog7TkvZPnvorogok8L3RkPgogICAgICAgIDwvdHI+CiAgICAgICAgPHRyPgogICAgICAgICAgICA8dGQ+MjAyNS81LzI4PC90ZD4KICAgICAgICAgICAgPHRkPjIwMjXlubQ15pyIMzDml6XkuK3lpK7lgqjlpIflhrvniZvnvorogonlh7rlupPnq57ku7fkuqTmmJM8L3RkPgogICAgICAgICAgICA8dGQ+5pS+5YKoPC90ZD4KICAgICAgICAgICAgPHRkPjIzMDA8L3RkPgogICAgICAgICAgICA8dGQ+5Ya754mb576K6IKJPC90ZD4KICAgICAgICA8L3RyPgogICAgICAgIDx0cj4KICAgICAgICAgICAgPHRkPjIwMjQvMTAvODwvdGQ+CiAgICAgICAgICAgIDx0ZD4yMDI05bm056ysNOasoeS4reWkruWCqOWkh+WGu+eJm+e+iuiCieaUtuWCqOernuS7t+S6pOaYkzwvdGQ+CiAgICAgICAgICAgIDx0ZD7mlLblgqg8L3RkPgogICAgICAgICAgICA8dGQ+MTMwMDwvdGQ+CiAgICAgICAgICAgIDx0ZD7lhrvniabniZvogonjgIHlhrvog7TkvZPnvorogok8L3RkPgogICAgICAgIDwvdHI+CiAgICAgICAgPHRyPgogICAgICAgICAgICA8dGQ+MjAyNC8xMC84PC90ZD4KICAgICAgICAgICAgPHRkPjIwMjTlubTnrKwz5qyh5Lit5aSu5YKo5aSH5Ya754mb576K6IKJ5pS25YKo56ue5Lu35Lqk5piTPC90ZD4KICAgICAgICAgICAgPHRkPuaUtuWCqDwvdGQ+CiAgICAgICAgICAgIDx0ZD40NzAwPC90ZD4KICAgICAgICAgICAgPHRkPuWGu+m7hOeJm+iCieOAgeWGu+eJpueJm+iCieOAgeWGu+iDtOS9k+e+iuiCiTwvdGQ+CiAgICAgICAgPC90cj4KICAgICAgICA8dHI+CiAgICAgICAgICAgIDx0ZD4yMDI0LzkvMTA8L3RkPgogICAgICAgICAgICA8dGQ+MjAyNOW5tDnmnIgxMuaXpeS4reWkruWCqOWkh+WGu+eJm+e+iuiCiei9ruaNouWHuuW6k+ernuS7t+S6pOaYkzwvdGQ+CiAgICAgICAgICAgIDx0ZD7mlL7lgqg8L3RkPgogICAgICAgICAgICA8dGQ+NjAwMDwvdGQ+CiAgICAgICAgICAgIDx0ZD7lhrvniZvnvorogok8L3RkPgogICAgICAgIDwvdHI+CiAgICAgICAgPHRyPgogICAgICAgICAgICA8dGQ+MjAyNC84LzY8L3RkPgogICAgICAgICAgICA8dGQ+MjAyNOW5tOesrDLmrKHkuK3lpK7lgqjlpIflhrvniZvnvorogonmlLblgqjnq57ku7fkuqTmmJM8L3RkPgogICAgICAgICAgICA8dGQ+5pS25YKoPC90ZD4KICAgICAgICAgICAgPHRkPjMwMDwvdGQ+CiAgICAgICAgICAgIDx0ZD7lhrvniabniZvogonjgIHlhrvog7TkvZPnvorogok8L3RkPgogICAgICAgIDwvdHI+CiAgICAgICAgPHRyPgogICAgICAgICAgICA8dGQ+MjAyNC84LzY8L3RkPgogICAgICAgICAgICA8dGQ+MjAyNOW5tOesrDHmrKHkuK3lpK7lgqjlpIflhrvniZvnvorogonmlLblgqjnq57ku7fkuqTmmJM8L3RkPgogICAgICAgICAgICA8dGQ+5pS25YKoPC90ZD4KICAgICAgICAgICAgPHRkPjIyMDA8L3RkPgogICAgICAgICAgICA8dGQ+5Ya76buE54mb6IKJ44CB5Ya754mm54mb6IKJ44CB5Ya76IO05L2T576K6IKJPC90ZD4KICAgICAgICA8L3RyPgogICAgPC90Ym9keT4KPC90YWJsZT4KCui1hOaWmeadpea6kO+8muWNjuWVhuWCqOWkh+WVhuWTgeeuoeeQhuS4reW/g+aciemZkOWFrOWPuOWumOe9ke+8iOWNjuWCqOe9ke+8ie+8jOWFtOS4muivgeWIuOe7j+a1juS4jumHkeiejeeglOeptumZouaVtOeQhgpgYGA=

所属报告：