比亞迪快速成長產(chǎn)業(yè)鏈偕行共進

1、,12,1.1tt+axetsasa, aiwaa#WaosBwsr/sB&ttNsB&aa.aeoe1995tp2,20,30,$Jg.& IBMT. he.ftW0&afl . &iWtlBd MsaRB8NFn. At B89M t. &N. BLUS. &ssttiMWUBItBfti8tNf6M&6M.jossa.sean. kaaos. ksi.aeeKBsRNaiu9aw. nsaeaBeacbe.2003&2006&200201ON2014B-201MJ-1.2:H-e3.0g1.2:6-DMi+ DMp;, ;AAfiDM2021PIusMie3.091.2fJ,DiPilo

2、tjfl $,DiDASg$fggj2020=4,)DDiPilot DiTraine,DDASg$g;(t,f$j,DADAS,1.3:shun: BNo-aaat, Kw ieat. s& B. R. M. a. a atsa.oan-X1.3aagzsa1o-2owasssataaess4B, XWtabaasaiwaaaic. s. uaasozMea.W BEV RLU5 BEV BEV BEV BEV BEV PLUS BEV20ADEPDMRLU5 DMIHDMIMAX DMiPHEV.WT051.5:2022-2023LO!?!f!f#, Q;Ib 2022-2033Z02TA

3、; (2022E)2023EJJ ()2Q2IAfl#(k8#)2O22#()202E4b#()2.90.20.01Ev10bl0QRPiO 1.SL0.00.00.OPlus DMiK016.0210Pro 1.PT0.20.00.0NtAx OM0100DQOM0.00.ORDMi48UO1109.21.10.0R E V05209Q1.00.00.OP-EvK16.018.00.10.00.00DM3Q359QOO0.0O.O)tEV9O.O0.0BH3.015.025.00.50.0O.O)tplusEV0.01Z.O15.09O.O0.0BL0.08.015.0ItIelOJJ0.0

4、0.OL/DMi0.0B.O20JJ3.43.53.0WPro OMi0.015.020.0OA1.01 0KMaz DMi0.02.03JJ0.20.000DOS0.05.025.0020.50.5BMD90.02.O6.01.00.10.14P DR07OO0.0901I A21.025.030.00.06L0.00.00.0&070.000900.00.05.0Pro EV0.00.00.0!fl0.00.02.0JPLUS EV5UOUOl$l-f78.5174AZ8462.4IG8TBMSMfN. WnassBnasaB(ceii) 4sRtt4.543.532.52.51052.2

5、,s.sglt30GWh2 GWh gl5GWh 1g15GWh2.2.:*!=2.3sasx: cis.MEMS.:AAR62.3,IDMIg/8ai NcS. nvNWsB. aatcu6xei4tucu6x/sB/&AMTttaa&i sRB IBZ/gi. E+osMaeB4I ,IiTe. aB&T. Rasaaa2.4,2gE2O17Ep1O31,gg!Bgg7096,:*o1sa*sa, ss6smniiBDiLink, BJZtOTVHUAWEI HCar,6T05Egg. 20217 14, Fig2.1Momenta 2O2111 26,29EPS ( /)PE(Ds)20

6、212022E2023E20212022E2023EOBEDCOCPOU2IXI0-4000605319SH. I I300-50018.300.911.151.5851.742.Z229.9603166SH&zj&fl$g300-5007.150.320B0J7146.51Z3.0100.2IXE472.SZ300-5005D340.429,6B0.9811M00,448.2603897SHt100-20029.331S2.473.212&619.214.7iXi2765SZfggtg$100-300&280.360.490.64131JJ95.874.03(Xl769.SZIiCB2000

7、0-30000399.233.619.9913.2310.24.73.6603906SHIII20000-3000036.760.621.391.7576.134.1Z7.03iXI890M58.3612832.7B47.325.817.0JJt1500-200027.170.51LOS1.7193.544.9Z7.6500-00031)0.240.661.08192.871.343.76g1500-200024923.os5,638.041S.58.45.9 gJ500-100024.68097U1.644L738.728.8tBf300-5006.310.36&430.551295110.

8、186.6gj$Q200-40085.450.S91322.5179.535.718.8“2DJ0-30001&400.730.852.0864A53.748&BBNBi2 o-3000SOM1.ZO1.442.e5as.6sz72EPER2021 2022E 2023E2.7420214Z42022E27.12023E177605348.SH ses.su3 $ tSBBGr1o-M71.0019SM32A23002E01.SZCZ7.310.57 03098357.047.8603982.SH100-20023.370.61 0.821C978Ii57.734.0605133.SH8fst

9、500-100022.620.62 0.911M76.151.734.7002965.SZtti300-50040.680.42 1.40265113.233620.1saesss.snJz763BDAB+HUD1I0-Z0001.Z475.2SM38.22.I31522A1&3002881.SZW8+sSGtg100-20031.530.49 0.8117495.7SBM38.061.28G.8649.134725Attt1500-20002.99-0.04-2243.611.800.68109.796.160.427.910.47 0.620.79100.77&459612.370.002

10、06.88L66&7002454.SZt1000-150010.060.18263.73.24.14.2 i,.:Lii ( 002594.SZ )4.2 iZ Ja.z,fg:ffi4O?.6( 300745.SZ )WAs&2oose&e7 Xi48nePA, nsasc0cncKI#asa , &e&sA&sWFIaTTzaPaaP4t&. sflakalfiawanRRs?02l2%2O32I%IOOOG124.3 i& , :fi( 603786.SH )AARteaPMWsas. BoaaMisaaBassvraais.mfeazesJe8aaazoe. esnffe9sJ atAoa.seseaaaeotsasa.& e:2 &iPIts4. GBth.87h,s 8 .B. fzIl.BNW. .umA .fcse,aft-.so