23//()4//()5//()6()72022-2024

1-1220222023202416,000.014,000.012,000.010,000.08,000.06,000.04,000.02,000.00.01月2月3月4月5月6月7月8月9月10月11月12月8/2024Q1(%)/202439101112/13141516171819202122232425262023

12272023

12282023

122930313233343536373839404142431(415)EPS（元/股）2024E凈利增速（%）PE股息率PB（LF）市值細分主題證券簡稱收盤價（元）評級十年歷史分位(2014年至今)近12個月(億元)2023E1.350.420.281.391.461.921.350.960.871.022025E1.740.480.361.971.782.121.601.251.131.252023E72024E2025E1272023E5.48.38.75.66.44.53.97.411.07.82024E4.77.77.54.65.84.33.56.49.46.92025E4.27.26.73.95.34.13.35.68.46.42.7%2.4%2.1%8.4%2.3%3.2%4.9%2.5%4.6%3.2%7.343.472.397.759.388.715.237.049.567.991.5514825%0.640.730.731.520.570.470.540.771.571.11166566021267512791096217743054中國中鐵中國中冶上海建工四川路橋中國交建中國鐵建中國建筑中國化學(xué)設(shè)計總院華設(shè)集團增持增持增持增持增持增持增持增持增持增持0.450.321.671.622.021.471.101.011.16-1680828%62%3%銅礦有色等1520115131810524-218%22%20%6%央企市值國改108981517131412810220%4%低空經(jīng)濟/智能駕駛55441(415)EPS（元/股）凈利增速（%）PE股息率PB（LF）市值細分主題機器人證券簡稱收盤價（元）評級十年歷史分位(2014年至今)近12個月(億元)2023E1.710.980.820.740.190.320.590.991.100.920.520.290.890.440.900.642024E2025E2.151.151.170.910.240.440.751.831.441.300.680.381.540.801.180.912023E12024E2025E1282023E10.97.02024E9.72025E8.7鴻路鋼構(gòu)隧道股份華陽國際中國電建中國能建華電重工江河集團安科瑞1.4%5.4%2.7%2.3%1.1%1.8%0.3%1.1%2.4%0.5%3.3%1.6%0.4%1.6%5.0%0.9%18.666.821.921.071.000.820.210.390.671.361.271.090.600.341.180.661.040.7713912%1.450.791.470.700.911.590.923.031.721.421.220.852.352.240.862.2812921422增持增持增持增持增持增持增持增持增持增持增持增持增持增持增持增持10441216.420%1%5.9AI數(shù)字化11.035.162111121913381520161533501520181014161234131814143020141813.47.011.06.39.414%1%5.7889779662.2111.517.79.710.314.88.69.0新能源氫/BIPV5.69213725154418813%10%4%12.87.7等5.776518.4312.4411.846.6418.611.312.912.826.418.423.65.513.69.810.18.640中

材

國

際北方國際40%41%16%74%26%39%4%3291199510.814.523.013.815.84.89.1出

海

國

際

工

程

中鋼國際中工國際9.77.7020.110.613.24.295上海港灣16.3810.48