| --- | --- | --- | --- | --- | --- | --- | |-------|----------------------------------|--------|-------|-------|-------|-------| | | [Table_Profit 重要财务指标 ] | 2022A | 2023A | 2024E | 2025E | 2026E | | | 营业总收入 ( 百万元 ) | 4,830 | 4,679 | 5,874 | 7,689 | 8,578 | | | 增长率 YoY % | 17.3% | -3.1% | 25.5% | 30.9% | 11.6% | | | 归属母公司净利润 ( 百万元 ) | 615 | 625 | 817 | 1,069 | 1,204 | | | 增长率 YoY% | -29.7% | 1.7% | 30.6% | 30.9% | 12.6% | | | 毛利率 % | 28.6% | 31.5% | 28.5% | 28.5% | 28.9% | | | 净资产收益率 ROE% | 9.7% | 9.3% | 1 ...