| 会计年度 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入(百万元) | 9,365 | 9,172 | 9,669 | 10,198 | 10,760 | | YoY(%) | 3.4 | -2.1 | 5.4 | 5.5 | 5.5 | | 归母净利润(百万元) | 1,284 | 810 | 1,118 | 1,271 | 1,397 | | YoY(%) | 36.1 | -36.9 | 38.1 | 13.7 | 9.9 | | 毛利率(%) | 31.8 | 33.5 | 33.7 | 33.7 | 33.6 | | EPS(摊薄/元) | 1.46 | 0.92 | 1.27 | 1.44 | 1.58 | | ROE(%) | 16.5 | 10.4 | 12.9 | 13.4 | 13.3 | | P/E(倍) | 10.2 | 16.1 | 11.7 | 10.3 | 9.3 | | P/B(倍) | 1.6 | 1.6 | 1.5 | 1.3 | 1.2 | | ...