海伦哲26Q2业绩符合前期预告看好海外需求高增与国内渗透

1 %.....................................................................................................................................42 %.....................................................................................................................................41 ...............................................................................................................................................................................42 % ...................................................................................................................................................63 ..........................................................................................................................................................726Q2+26Q2+26Q2 26H1 26H1 11.78 +46.67%1.281.2-1.32 +52.41% 26Q2 1.28+43.79% +26.44% 0.85 0.77-0.89 +53.58% +96.57%1%1%2%

%26H1202120222023202420252026H126H1

60%40%20%0%

%%

202120222023202420252026H1

400%300%200%100%0%-100%102030AAmAn2026107-2026202730212026202720286042-102030AAmAn2026107-2026202730212026202720286042-AA≥AmX=100%An≤AAmX=A/AmAAnX=0202620262026202626H1200%7 14/ /1505100.51%200%7 14/ /1505100.51%2626-2726-28 103060 26-281120262026SMMSMM20262026480GWh 2030 202626-28202626-2810/20/30 SMM50%50%26-2826-285.40/13.50/21.60 26-2826-282025 10 30 26-2850%26-2826‑285.40/13.50/21.602027-2028150.00%/60.00%20256.8934.80%2026‑20287.93/8.32/8.742026‑202815%/5%/5%26H138.02%38%4.392026‑2028 4.3910%20.00%2026‑202810%20.00%3.423.422026‑2028 3.49/3.55/3.43 2026‑20282%31.00%20251.5445.00%39.89%2026‑202840.00%1.08/1.14/1.195%26H120250.7734.20%2026‑20280.46/0.49/0.51 2026-40%2027‑20285%37.00%20250.1971.00%2026‑20280.21/0.23/0.252026‑202810%70.00%2%202420252026E2027E2028E1591.51719.92338.73253.34175.5YOY18%8%36%39%28%538.2549.9850.61286.91725.334%32%36%40%41%540.01350.02160.0YOY150%60%50%50%50%383.8689.4792.8832.4874.1YOY-30%80%15%5%5%33%35%38%38%38%291.9438.6482.4530.7583.8YOY-35%50%10%10%10%14%21%20%20%20%463.3341.6348.4355.3362.5YOY177%-26%2%2%2%40%32%31%31%31%145.1154.4108.1113.5119.1YOY52%6%-30%5%5%48%45%40%40%40%296.677.346.448.751.1YOY265%-74%-40%5%5%36%34%37%37%37%10.818.720.622.725.0YOY-27%73%10%10%10%88%71%70%70%70%Wind①②③④③④2026 PE AIAI264.47/7.15/9.90 +44.7%/59.9%/38.4%2626 40xPE/“26 40xPE/“”3”3PE x2026E2027E2028E2026E2027E2028E002960.SZ89.783.954.675.5022.7219.2416.32300990.SZ140.404.596.529.1630.5921.5315.32301018.SZ384.014.316.679.7889.0757.5839.28002837.SZ792.7211.6921.2733.0067.8137.2624.0352.5533.9023.74Wind2026-2028 Wind 2026/8/25Wind::2024A2025A2026E2027E2028E2024A2025A2026E2027E2028E1,7971,8242,4003,2884,558-67468833776764588108661,1881,8852253114507209969697051,1421,5872,0363238343434288225286378471-307171-369-324-328818310613616600-70-27848317737376066336174651331051101101101109-1114-922882832532221815346000154000020159751310000047-168-96-121-11213613112712211713110009930728328319975-135-50-5002,5812,6543,1734,0265,164-40-37-46-71-971,0358129241,1261,3800-700-15268131813131443361613226976876127801,0331,2883253697058661,18880696262603697058661,1881,885911100000000000911101,0448139241,1271,3801,0091,0091,0091,0091,0092024A2025A2026E2027E2028E5288301,2341,8802,7591,5371,8392,2432,8893,76817.7%8.1%36.0%39.1%28.3%135101612.7%39.5%49.8%60.1%38.4%2,5812,6543,1734,0265,1648.6%38.2%44.7%59.9%38.4%:33.8%32.0%36.4%39.6%41.3%2024A2025A2026E2027E2028E14.1%18.1%19.2%22.1%23.8%1,5911,7202,3393,2534,175ROE14.6%16.8%19.9%24.8%26.3%1,0531,1701,4881,9662,450151119263340.4%30.6%29.1%28.0%26.7%12213718726033410.4%4.9%2.6%0.8%0.6%8580117163202.93.36543709812540.541.0178.1542.41350.653-15-20-31-1623-20-20-202.02.1200005.25.2235506983.33.32503485228351,156522220.220.310.440.710.982543505238371,1581.521.822.222.863.73293973117162-0.070.460.080.370.67225311450720996