| | 2024A | 2025A | 2026E | 2027E | 2028E | | --- | --- | --- | --- | --- | --- | | 营业收入(百万元) | 4,227 | 5,808 | 7,394 | 9,125 | 10,999 | | 同比增长 (%) | 62.5% | 37.4% | 27.3% | 23.4% | 20.5% | | 营业利润(百万元) | 672 | 962 | 1,167 | 1,471 | 1,852 | | 同比增长 (%) | 80.3% | 43.0% | 21.4% | 26.1% | 25.9% | | 归属母公司净利润(百万元) | 613 | 844 | 993 | 1,251 | 1,575 | | 同比增长 (%) | 98.7% | 37.7% | 17.6% | 26.0% | 25.9% | | 每股收益（元） | 1.41 | 1.94 | 2.29 | 2.88 | 3.63 | | 毛利率(%) | 27.6% | 26.1% | 26.4% | 26.6% | 26.7% | | 净利率(%) | 14.5% ...