版权说明:本文档由用户提供并上传,收益归属内容提供方,若内容存在侵权,请进行举报或认领
文档简介
123
1000080006000400020000150100507,79093全球油气行业上游资本开支(亿美元)WTI原油均价(美元/桶)7,310986,95094955,860956215855,8305,65073795,1104,730
4,830683,8004,490514,340434,330493,28039655702010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024E4
:/18001600140012001000800BP:WTI/2001501005050053035132837611215812016068138661411544926947181463195310212012115722618413416616316816716017516720589600192123812220109123169208154400155166173244263230244235240230196-502211622001901210201620172018201920202021202220232024E5
全球经济情况油气消费需求油气价格油服行业景气度提升油价上涨油服开采公司资本开支增加设备商订单兑现设备商采购专用件设备商业绩兑现国际政治、大国能源战略、美元汇率、国际资本等因素传导至资本开支0.5-1年油气供给情况传导至设备公司2-2.5年6
设备份额专用件9%45%其他资本开支91%7
8
9
10
EPS2025EPE2025E6.622024/7/912.182024E1.342026E2024E9.092026E688377.SH603699.SH002353.SZ1.841.353.47-1.60--10.41-16.661.1414.6111.1212.349.4532.802.9511
12
250020001500100050033003000270024002100180015001200900----013
30025020015010050302520151050-5-10-15-20014
8765432107.14.43.83.73.53.53.1332.82.82.312.22011201220132014201520162017201820192020202120222023全球集装箱年产量(百万TEU)15
120001000080006000400020000TEUTEU50000450004000035000300002500020000150001000050001.951.9WCI-1.851.81.751.701.65201920202021202220232019202020212022202316
2021Q32021Q42022Q12022Q22022Q32022Q42023Q12023Q22023Q32023Q42024Q1营业收入(亿元)450.6454.5355.6365.7370.1324.0266.5339.2345.5340.2324.43yoy86.5%76.3048.7%60.323.2%35.4-17.5%32.1-17.9%33.7-28.7%9.6-25.1%8.3-7.2%18.1-6.6%21.35.0%19.021.7%50.0干货箱销量(万TEU)yoy222.5%47.9%-21.5%-53.8%-55.9%-84.1%-76.7%-43.8%-36.6%77.1%150%17
收盘价2024/7/98.40EPS(元)2025EPE代码000039.SZ公司2024E2026E2024E2025E10.502026E0.450.800.9818.678.5718
$/day60,00050,00040,00030,00020,00010,000019数据:Clarksons、证券研究
20
60504030201001000009000080000700006000050000400003000020000100000DWT/1996
1998
2000
2002
2004
2006
2008
2010
2012
2014
2016
2018
2020
20222008/1/42011/1/42014/1/42017/1/42020/1/42023/1/421
1500001000005000001501005030/DWT19.2
19.718.3
18.5
18.3
18.5
18.717.3
17.5
17.6
17.720
16.410002011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
20221990/1/51996/1/52002/1/52008/1/52014/1/5LNG2020/1/519962001200620112016202120DWT3002001000LNG151050221996/1/5
2000/1/5
2004/1/5
2008/1/5
2012/1/5
2016/1/5
2020/1/51996200020042008201220162020
160001400012000100008000600040002000080%70%60%50%40%30%20%10%0%2013201420152016201720182019202020212022
20231-102013201420152016201720182019202020212022
20231-102324
:::::::::::180,000,000160,000,000140,000,000120,000,000100,000,00080,000,00060,000,00040,000,00020,000,0000180,000,000160,000,000140,000,000120,000,000100,000,00080,000,00060,000,00040,000,00020,000,000030%25%20%15%10%5%0%-5%-10%-15%-20%-25%25
161412108642026
6045%40%35%30%25%20%15%10%5%504030201000%202020212022202327
3,0002,5002,0001,5001,00050020181614121086420028
成屋销售约占北美住房市场的90%成屋销售环比大幅改善,同比降幅收窄:::%%800700600500400300200100060%50%40%30%20%10%0%-10%-20%-30%-40%100%80%60%40%20%0%29
30%987654321025020015010050030
40%30%20%10%0%3-4年3-4年3-4年3-4年3-4年3-4年3-4年-10%-20%-30%31:::::::108:302520151040%30%20%10%0%6-10%-20%-30%4%%%:::::30%3002001000%::20%10%0%-100-10%-20%32沃尔玛库存同步下行,销售同比上行亚马逊库存同步下行,销售同比上行60%40%20%0%70%60%50%40%30%20%10%0%-20%-40%-60%-80%-10%家得宝库存同比持平,但高于销售增速劳氏库存、销售跌幅相近40%50%40%30%20%10%0%30%20%10%0%-10%-20%-10%-20%33
PE2024/7/926.022024E1.730.631.430.132025E2.090.961.660.232026E2.431.170.000.302024E15.0423.689.082025E12.4515.547.832026E10.7112.75-002444.SZ301260.SZ605259.SH2285.HK14.92---12.9919.86152.7786.3566.2034
2023年我国工业缝纫机产量占比60%2023年我国工业缝纫机产量560万台/-11%2023年缝制机械规模以上企业营收约286亿元yoyyoy12000.60.50.40.30.20.104003503002502001501005037250%40%30%20%10%0%342100047%630325324316100033%700286840275265800
72469720%40%6815605606004002000526-2%-6%-0.1-11%-0.260%-17%-23%-0.3-0.4-0.5-10%-20%-37%02014
2015
2016
2017
2018
2019
2020
2021
2022
20232016
2017
2018
2019
2020
2021
2022
202335
yoyyoyyoyPPI::yoyyoy25%20%15%10%5%140120100800%10.80.60.40.20-10%-20%-30%-40%-50%-60%60400%20-0.2-0.4-0.60-5%-10%36
yoyyoy2024
1-4yoy40.035.030.025.020.015.010.05.00.40.30.20.1080%60%40%20%0%25.0%20.0%15.0%10.0%5.0%23.1%34.331.528.924.624.923.923.623.322.122.522.120.118.75.7%0.5%-20%-40%-60%0.0%-0.1-0.2-5.0%-10.0%0.0-4.3%-6.0%37-8.4%
70605040302010060.5455.0252.9441.5236.0835.2120182019202020212022202338
%%%YOYYOY9500%30%25%20%15%10%5%140001200010000800060004000200000.60.50.40.30.20.1090%80%70%60%50%40%30%20%10%0%79%1200075%74%74%72%24%72%71%110001050070005000
500024%5%19%19%7%17%9%17%11%14%-0.1-0.2-0.311%5006507008002%4%3004004000%2015
2016
2017
2018
2019
2020
2021201520162017201820192020202139
40数据:Wind、证券研究
YoY%YoY
%100,000300%250%200%150%100%50%90,00080,00070,00060,00050,00040,00030,00020,00010,000-0%-50%-100%41
挖机内销(万台)挖机外销(万台)内销YoY(%,右轴)外销YoY(%,右轴)403530252015105120%100%80%60%40%20%0%-20%-40%-60%-80%02006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024E
2025E
2026E
2027E
2028E42
yoyyoyyoy-4.4%yoy-25.3%2.6%17.0%34.1%27.9%0.9%-4.8%4.8%yoyyoy53.8%127.0%111.4%66.9%78.4%85.4%33.5%17.6%-6.6%5.3%12.6%0.2%47.3%3.0%-5.1%4.6%2023011044321450255781877216809157661260613105142831455714924166981237612608249801882217824-33.1%-12.4%-31.0%-23.5%-18.5%-24.1%-29.7%-27.5%-32.6%-29.0%-37.0%-1.0%18.5%-41.2%-2.3%0.3%6.0%343711492138999513659260985112566962636769748476255421583715188107828518-58.5%-32.6%-47.7%-40.7%-45.9%-44.7%-44.7%-37.7%-40.5%-40.4%-48.0%24.0%57.7%-49.2%9.3%700699581167992591021796687494743680207788744090736955677197928040930620230120230220230320230420230520230620230720230820230920231020231120231220240120240220240320240427844515752158775132447135543699367532663536326038143397598649331924338958874510375830252598262325832289238223172547223744353503-39.2%-13.2%4.1%26.5%15.8%-17.2%-13.9%0.3%10.3%16.8%34.1%26.3%30.9%-36.4%-26.3%-22.3%86011261634136713741446956107610929771154943126711601551143020230220230320230420230520230620230720230820230920231020231120231220240120240220240320240420240534.0%10.9%8.9%21.0%-0.7%-13.8%-17.2%-24.8%-14.9%-19.8%-15.3%-0.7%-32.0%-16.2%-13.2%-8.9%4.7%13.1%26.2%17.5%35.9%-26.9%-21.8%-16.1%13.3%29.2%43202197.0%38.2%61.3%54.5%55.7%104.3%202260.0%24.9%72.8%73.0%83.1%54.8%2023-4.0%11.5%41.6%35.1%62.4%23.9%130.4%16%24M1-2-19.1%24M1-3-17.9%24M1-4-16.7%200%150%100%50%-5.1%22.2%21.3%39.9%-6.8%57.8%-16.4%34.5%11.1%25.1%21.7%0.1%9.9%7.8%16.5%4.1%67.5%-8.9%65.1%1.1%0.3%8.4%10.3%8.5%0.6%31.7%-10.1%73.8%-0.3%22.1%21.1%0%68.3%28.0%93.2%140.4%73.8%25.1%12.6%12.7%63.5%14.5%56.0%-6.2%7.2%-50%22.1%24.9%12.1%65%yoy70%60%50%40%30%20%10%yoy5045403530252015105600500400300200100062.3%70%60%50%40%30%20%10%0%37%30%30.2%18%7.17%11%8%5%1%
1%9.6%2023-2%-4%-3%-6%-6%0%-5.6%20200-10%-10%201920212022数据:中国工程机械协会、证券研究
/%/%1906.3%70702.3%65401.3%70403.6%60403.6%2120.2%7300064011001230920%%%%%%%%%%%%%%10.9%8010.2%3510.9%354.9%1051.7%820.6%3053515.0%206.5%456.5%11.4%438.9%373.3%407705002.6%5.8%208.6%307.4%488.0%55516004554601.3%900.3%126.5%9510.4%8812.0%21/601060527013.2%42019.8%3252.6%1629.0%3738.3%3166.0%2.0%1552.9%70006.0%4.6%2.3%7.1%45/20244yoy5.6%2024
1-4121960.8yoy20243yoy2023348867.4yoy2023100.0%2024
1-4100.0%32938.93713.3988.27.4%28588.93173.1937.94.5%17.6%7.7%2.4%10313.44081.7-26.0%-11.8%30.3%26.5%-1.3%2.7%-16.7%-22.7%67.1%18.1%-9.8%-2.6%13.6%43101.714517.529138.728452.687041.649402.1153695.012.4%4.2%8.5%3.3%-23.7%4.4%4.6%2625.62974.18469.15157.014168.810732.510420.229187.517761.557225.53463.72772.87915.84978.115636.233.1%12.4%28.3%6.9%8.4%8.8%40.6%-0.9%10.5%6.5%8.2%8.5%24.9%14.2%44.1%23.9%14.6%46.9%19.1%13.5%4069.43548.15853.54.3%5.4%14581.216600.821242.43.6%40.3%13.9%1889.71196.33001.0-52.9%-57.0%-49.0%40313.142318.357512.05.9%67.9%-3.2%11.6%12.1%16.5%12.0%13.6%17.4%+12.6%3036.53312.17.5%7535.4-31.7%-6.9%1564.5724.1-15.5%-19.9%34068.537639.67.5%9.8%6.2%9.4%-14.7%11426.074.2%10.8%864.465.4%2151.6-3.6%253.8-29.0%6177.92.2%1.8%1.8%976.7800.31335.51336.1423.31103.3828.075.8-15.9%4.4%4363.12692.75026.46342.41760.73054.93489.8259.6-10.3%-2.3%2.6%961.1404.1703.4672.6180.9130.8458.248.6-5.6%-2.2%14268.68274.715301.817923.55957.17510.712659.91107.1-1.0%-3.4%28.4%-8.7%2.5%4.1%2.4%4.4%5.1%1.7%2.2%3.6%0.3%3.6%2.2%4.1%5.2%1.4%2.5%2.9%0.2%13.0%-16.6%-23.8%78.5%-25.1%-22.9%-20.4%-12.6%-23.4%35.9%-27.0%-28.4%7.4%-8.4%51.2%-14.6%-18.2%51.0%5.8%-9.1%46
()YoY50004500400035003000250020001500100050040.56%40%800700600500400300200100023.38%13.69%24.62%13.58%18.60%21.51%20%19.89%2.20%10.…16.13%-2.45%5.55%0%-2.26%-16.35%-0.90%2434-5.53%-12.37%-20%-40%-60%-80%-100%-120%2327
2306-35.68%1820
186020271915184016791630
15901620151814161330
13001219108098886902004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
202347
48
EPSPE2024/7/915.306.562024E0.710.650.592.143.741.471.790.662025E0.920.770.722.544.371.752.050.892026E1.13-2024E21.5510.0912.5819.6914.2612.4810.6416.002025E16.638.522026E13.54-600031.SH000425.SZ000157.SZ601100.SH603338.SH603298.SH600761.SH000528.SZ7.420.872.89-10.3116.5912.2110.499.298.5314.58-42.1453.3518.3519.0410.562.052.321.178.958.219.0311.87-4950
亿航智能中国小鹏汇天中国峰飞航空中国Joby
AviationVOLANT美国2021VE2S电动有人6Lilium德国所属国家布局时间美国2021Joby
S4电动无人42014EH216-S电动2020陆地航母电动2017盛世龙电动2015Lilium
Jet电动代表产品动力模式操作模式无人有人无人有人载客量(位)速度(km/h)24-556<=130200200330235<=30051
我国民用无人机市场规模(亿元)我国军用无人机市场规模(亿元)低空经济市场规模(亿元)yoy我国无人机整体市场规模yoy12000100008000600040002000040%35%30%25%20%15%10%5%1064514001200100080060040020000.4534%0.433%40%34%90859228%30%0.350.334%808627%670324%0.250.25060202324%24%753781117419%29129%684369790.1564778590.10.050599554097%492941981560%202120222024E2025E2026E2015
2016
2017
2018
2019
2020
202152
53
2021.012022.122023.052023.032023.102022-20352025202.2023—20252025102025
eVTOLeVTOL2023.102023.1120352023-20352023.122023.1250%2023.122024.012024.022023.122024.031eVTOL202722024.0320302024-2030
EPSPE2025E17.9314.9221.76-2024/7/912.5511.7912.8425.9410.4411.682024E0.540.620.49-2025E0.700.790.59-2026E0.870.96-2024E23.2419.0226.20-2026E14.4312.28-002967.SZ603308.SH002085.SZ688070.SH001696.SZ600580.SH-------0.560.890.631.030.711.1818.6413.1216.5711.3414.709.9056
57
58
59
15%35%10%15%25%60
15%7%8%48%22%61
,6~1590%1/3,/6000r/min2m/s10000rad/s21μm,10262
0.9%0.9%9.4%RollvisGSA54%28.0%RexrothEWELLIX9.4%9.4%14.0%46%CR528.0%CMC63国家和地区德国主要产品应用领域Rexroth上银科技五洲新春长盛轴承GSA直线导轨、滚珠/轧制滚柱丝杠、电动缸、直线运动模组汽车-线性传动技术中国台湾
滚珠丝杠、直线导轨、轴承、末端效应器汽车-转向系统中国中国瑞士瑞士滚珠丝杠、轴承及配件、精密机械及零件滚珠丝杠、润滑轴承汽车-转向/驻车/电子刹车等汽车、军工、数控机床等航空航天、钢铁冶金、军工航空航天、钢铁冶金、军工直径范围5-245mm、导程范围0.5-50mm
研磨级滚柱丝杠直径范围5-245mm、导程范围0.1-50mm
研磨级滚柱丝杠Rollvis直线导向类(成型/精密导轨、直线轴承)、滚珠/滚柱丝
医疗设备、自动化生产线、非道路机杠、电动缸、直线模组
械和其他通用设备精密滚珠丝杠副、精密滚动直线导轨副、高速精密电主轴
数控机床、军工设备、核电装备、航Ewellix瑞典中国博特精工精密机械主轴单元、X-Y
精密双坐标工作台、精密主轴等高精度滚柱丝杠副、大型滚珠丝杠副、滚动导轨副行星滚柱丝杠、电动缸空航天等数控机床南京工艺新剑传动中国中国汽车、轨道交通、机器人数控机床、自动化装备、机器人、新能源汽车、医疗器械等行业数控机床、自动化装备、机器人等汽车、机器人等贝斯特中国高精度滚珠/滚柱丝杠副、高精度滚动导轨副等恒立液压五洲新春中国中国滚珠丝杆、重载滚珠丝杆、行星滚柱丝杆电动缸等丝杠螺母轴承组件、滚珠丝杠等64EPSPE收盘价(2024/7/9)核心部件公司代码公司名称评级2024E
2025E
2026E
2024E
2025E
2026E002050.SZ601689.SH603728.SH300354.SZ603662.SH688322.SH688279.SH002896.SZ603667.SH301368.SZ603009.SH601100.SH300580.SZ300718.SZ603040.SH000837.SZ688577.SH002520.SZ003025.SZ300809.SZ19.2057.2337.6432.1022.5525.5199.6126.4714.8842.5116.5242.1414.0212.7618.327.010.962.470.511.081.30-0.362.330.630.71-1.153.250.711.421.55-0.042.970.770.98-1.344.000.851.811.810.273.730.93-20.0023.1773.8029.7217.3516.70
14.3317.61
14.3153.01
44.2822.61
17.7314.55
12.46---执行器和电机传感器-----UW-70.86
-637.75
94.48驱控芯片减速器42.7542.0220.96-33.54
26.7134.38
28.4615.18------0.202.140.671.041.550.140.590.06-0.302.540.861.301.840.210.830.13-0.452.891.09-82.6019.6920.9312.2711.8250.0755.9260.83-55.07
36.7116.59
14.5816.30
12.86丝杠类设备类9.829.96-2.210.301.10-8.29-33.38
23.3739.75
29.9932.993.65----28.08---11.7019.09-0.590.720.8732.3626.51
21.946566
50045040035030025020015010050100%80%60%40%20%0%20018016014012010080120%100%80%60%40%20%0%yoy60-20%-40%40-20%-40%0200PCPC67yoyyoy
yoy30002500200015001000500400%350%300%250%200%150%100%50%MateXs
2Watch4ProMagic
V2Magic
Vs214ProiPhone15
Pro&ProMaxAppleWatch
Ultra&Ultra2OPPOFindN2Galaxy
S24
UltraGalaxy
Warch5
Pro0%OPPO0-50%68
AIAIAIPixel
8Gemini//AI//iPhone15
Pro&ProMaxGalaxy
S24Pura70Apple
IntelligenceGPT-4o/AISiri/AI/AI///“Genmoji”Gemini/////AI////Magic
6////14UltraMiLM///AIOPPOvivoFindX7AIX100////21
PROFlyme
AlAI/AIAI/AI/AIAce
3V/69
AIPC2024Captions
AI520Build
2024Copilot+PCAI
PCSnapdragon
XElite
XPlusAIRecall
Cocreator
Live2024622AI
HubX
EliteZen5IntelCOMPUTEX
2024COMPUTEX
2024CES2024AI
PC
Lunar
LakeAI
PCGPU
NPUCopilot
50
TOPS
AITensorRT-LLM
AIAMDAMDZen5AIRyzenAI
温馨提示
- 1. 本站所有资源如无特殊说明,都需要本地电脑安装OFFICE2007和PDF阅读器。图纸软件为CAD,CAXA,PROE,UG,SolidWorks等.压缩文件请下载最新的WinRAR软件解压。
- 2. 本站的文档不包含任何第三方提供的附件图纸等,如果需要附件,请联系上传者。文件的所有权益归上传用户所有。
- 3. 本站RAR压缩包中若带图纸,网页内容里面会有图纸预览,若没有图纸预览就没有图纸。
- 4. 未经权益所有人同意不得将文件中的内容挪作商业或盈利用途。
- 5. 人人文库网仅提供信息存储空间,仅对用户上传内容的表现方式做保护处理,对用户上传分享的文档内容本身不做任何修改或编辑,并不能对任何下载内容负责。
- 6. 下载文件中如有侵权或不适当内容,请与我们联系,我们立即纠正。
- 7. 本站不保证下载资源的准确性、安全性和完整性, 同时也不承担用户因使用这些下载资源对自己和他人造成任何形式的伤害或损失。
最新文档
- 颈椎病新进展
- 员工培训费用预算
- 形象培训课件
- 不动手打人安全教案小班
- 过去完成时课件管理
- 有的人课件下载
- 《营销案例-服装》课件
- 双星案例分析-管理学作业
- 老鼠虫害控制计划表
- 房屋的规划与布局课件
- 统编版 高中语文 必修下册 《青蒿素:人类征服疾病的一小步》《一名物理学家的教育历程》群文阅读
- 新生儿外科伤口护理
- 《泰坦尼克号》电影赏析
- 小红书种草营销师模拟判断题
- 风电场危险源辨识、风险评价和风险控制清单
- 大学生劳动教育概论智慧树知到期末考试答案章节答案2024年南昌大学
- 2024年高考化学河北卷试卷评析暨2025届高考化学备考策略
- 2024年广东佛山市交通投资集团有限公司招聘笔试参考题库附带答案详解
- 大学生劳动教育-南京大学中国大学mooc课后章节答案期末考试题库2023年
- 中国异基因造血干细胞移植治疗血液系统疾病专家共识(Ⅰ)——适应证、预处理方案及供者选择
- 档案统计台帐
评论
0/150
提交评论