| [Table_Finance] 财务摘要(百万元) | 2024A | 2025A | 2026E | 2027E | 2028E | | --- | --- | --- | --- | --- | --- | | 营业总收入 | 8,272 | 11,929 | 23,622 | 45,927 | 59,898 | | (+/-)% | 36.5% | 44.2% | 98.0% | 94.4% | 30.4% | | 净利润(归母) | 661 | 946 | 1,870 | 3,777 | 5,524 | | (+/-)% | 6.8% | 43.1% | 97.6% | 102.0% | 46.2% | | 每股净收益(元) | 0.82 | 1.17 | 2.32 | 4.68 | 6.85 | | 净资产收益率(%) | 7.3% | 9.4% | 12.1% | 19.7% | 22.3% | | 市盈率(现价&最新股本摊薄) | 220.44 | 154.05 | 77.97 | 38.60 | 26.39 | 资料来源：Wind，国泰海通证券研究 电信运营 [Table_Industry ...