盈利预测： | [Table_ 单位 Finance] :人民币百万元 | | 2024A | 2025A | 2026E | 2027E | 2028E | | --- | --- | --- | --- | --- | --- | --- | | 营业收入 | | 1,945 | 2,054 | 2,523 | 3,170 | 3,916 | | 增长率（ ） | % | 6.4% | 5.6% | 22.8% | 25.6% | 23.6% | | EBITDA | | 143 | 213 | 350 | 576 | 951 | | 归母净利润 | | 113 | 136 | 256 | 486 | 870 | | 增长率（ ） | % | 35.0% | 21.0% | 88.0% | 89.7% | 79.1% | | EPS（元/股） | | 0.28 | 0.34 | 0.63 | 1.20 | 2.14 | | 市盈率（P/E） | | 110.2 | 164.4 | 94.9 | 50.0 | 27.9 | | ROE（%） | | 4.5% | 5.4% | 9.1% | 14.8% | ...