“{"visible_text": "【建投餐饮】【杨骥】26Q3白酒业绩前瞻(10.18更新)\n联系人:杨骥/张家祯/刘瑞宇/夏克扎提 一份支持,多倍回报!\n\n表1 2026Q3E:\n贵州茅台 营收407.2亿(+2.3%) 归母净利润186.3亿(-3.1%)\n五粮液 营收66.9亿(-6.1%) 归母净利润19.6亿(+5.8%)\n泸州老窖 营收40.5亿(-39.3%) 归母净利润17.4亿(-43.9%)\n山西汾酒 营收74.3亿(-17.1%) 归母净利润22.8亿(-21.4%)\n酒鬼酒 营收2.5亿(+27.0%) 归母净利…”
关联内容单元 #8897 · 原始来源原始全文
{"visible_text": "【建投餐饮】【杨骥】26Q3白酒业绩前瞻(10.18更新)\n联系人:杨骥/张家祯/刘瑞宇/夏克扎提 一份支持,多倍回报!\n\n表1 2026Q3E:\n贵州茅台 营收407.2亿(+2.3%) 归母净利润186.3亿(-3.1%)\n五粮液 营收66.9亿(-6.1%) 归母净利润19.6亿(+5.8%)\n泸州老窖 营收40.5亿(-39.3%) 归母净利润17.4亿(-43.9%)\n山西汾酒 营收74.3亿(-17.1%) 归母净利润22.8亿(-21.4%)\n酒鬼酒 营收2.5亿(+27.0%) 归母净利润0.0亿(+86.7%)\n水井坊 营收7.1亿(-16.2%) 归母净利润1.5亿(-32.0%)\n舍得酒业 营收8.4亿(-16.0%) 归母净利润0.2亿(-37.4%)\n古井贡酒 营收26.4亿(+3.7%) 归母净利润1.3亿(-57.6%)\n洋河股份 营收27.8亿(-15.8%) 归母净利润2.5亿(+168.4%)\n今世缘 营收21.3亿(+10.2%) 归母净利润3.5亿(+10.8%)\n口子窖 营收5.1亿(-20.3%) 归母净利润0.8亿(+178.1%)\n迎驾贡酒 营收14.1亿(+3.9%) 归母净利润3.9亿(+2.2%)\n金徽酒 营收5.1亿(-6.6%) 归母净利润0.2亿(-8.2%)\n\n表2 2026E全年:\n贵州茅台 营收1755.0亿(+2.0%) 归母净利润809.8亿(-1.6%)\n五粮液 营收446.0亿(+10.0%) 归母净利润135.0亿(+50.8%)\n泸州老窖 营收176.0亿(-31.6%) 归母净利润60.0亿(-44.6%)\n山西汾酒 营收330.0亿(-14.8%) 归母净利润95.0亿(-22.4%)\n酒鬼酒 营收12.0亿(+8.3%) 归母净利润0.1亿(+129.5%)\n水井坊 营收25.0亿(-17.7%) 归母净利润3.0亿(-26.1%)\n舍得酒业 营收40.0亿(-9.5%) 归母净利润2.0亿(-10.3%)\n古井贡酒 营收160.0亿(-15.0%) 归母净利润23.0亿(-35.2%)\n洋河股份 营收150.0亿(-21.9%) 归母净利润21.0亿(-4.8%)\n今世缘 营收102.0亿(+0.2%) 归母净利润26.1亿(+0.2%)\n口子窖 营收32.0亿(-19.8%) 归母净利润5.0亿(-25.7%)\n迎驾贡酒 营收64.0亿(+6.3%) 归母净利润20.5亿(+3.2%)\n金徽酒 营收30.0亿(+2.8%) 归母净利润2.6亿(-26.6%)\n\n表3 2026E估值:\n贵州茅台 总市值16613.6亿 PE20.52 分红率79% 股息率3.9%\n五粮液 总市值2797.5亿 PE20.72 200亿分红额 股息率7.1%\n泸州老窖 总市值1058.9亿 PE17.65 85亿分红额 股息率8.0%\n山西汾酒 总市值1423.7亿 PE14.99 分红率65% 股息率4.4%\n酒鬼酒 总市值119.5亿 PE1195.41 - -\n水井坊 总市值130.1亿 PE43.38 分红率30% 股息率0.7%\n舍得酒业 总市值106.5亿 PE53.23 分红率46% 股息率0.9%\n古井贡酒 总市值449.7亿 PE19.55 分红率66% 股息率3.4%\n洋河股份 总市值571.7亿 PE27.22 分红率100% 股息率3.7%\n今世缘 总市值369.6亿 PE14.16 分红率57% 股息率4.1%\n口子窖 总市值108.1亿 PE21.62 分红率44% 股息率2.0%\n迎驾贡酒 总市值320.0亿 PE15.61 分红率60% 股息率3.9%\n金徽酒 总市值87.5亿 PE33.65 分红率71% 股息率2.1%\n\n风险提示:经济表现不及预期风险;高端酒批价下行风险;食品安全风险等", "image_type": "投资研报业绩前瞻表格", "companies": ["贵州茅台", "五粮液", "泸州老窖", "山西汾酒", "酒鬼酒", "水井坊", "舍得酒业", "古井贡酒", "洋河股份", "今世缘", "口子窖", "迎驾贡酒", "金徽酒"], "industries": ["白酒", "食品饮料", "餐饮消费"], "key_numbers": {"贵州茅台_2026Q3E_营收": "407.2亿元", "贵州茅台_2026Q3E_归母净利润": "186.3亿元", "贵州茅台_2026E_总市值": "16613.6亿元", "贵州茅台_2026E_PE": "20.52", "贵州茅台_股息率": "3.9%", "五粮液_股息率": "7.1%", "泸州老窖_股息率": "8.0%", "泸州老窖_2026Q3E_营收增速": "-39.3%", "酒鬼酒_PE": "1195.41", "洋河股份_分红率": "100%"}, "table_data": [{"公司": "贵州茅台", "Q3营收_亿元": 407.2, "Q3营收增速": "2.3%", "Q3归母净利润_亿元": 186.3, "Q3净利增速": "-3.1%", "2026E营收_亿元": 1755.0, "2026E净利_亿元": 809.8, "总市值_亿元": 16613.6, "PE": 20.52, "股息率": "3.9%"}, {"公司": "五粮液", "Q3营收_亿元": 66.9, "Q3营收增速": "-6.1%", "Q3归母净利润_亿元": 19.6, "Q3净利增速": "5.8%", "2026E营收_亿元": 446.0, "2026E净利_亿元": 135.0, "总市值_亿元": 2797.5, "PE": 20.72, "股息率": "7.1%"}, {"公司": "泸州老窖", "Q3营收_亿元": 40.5, "Q3营收增速": "-39.3%", "Q3归母净利润_亿元": 17.4, "Q3净利增速": "-43.9%", "2026E营收_亿元": 176.0, "2026E净利_亿元": 60.0, "总市值_亿元": 1058.9, "PE": 17.65, "股息率": "8.0%"}, {"公司": "山西汾酒", "Q3营收_亿元": 74.3, "Q3营收增速": "-17.1%", "Q3归母净利润_亿元": 22.8, "Q3净利增速": "-21.4%", "2026E营收_亿元": 330.0, "2026E净利_亿元": 95.0, "总市值_亿元": 1423.7, "PE": 14.99, "股息率": "4.4%"}, {"公司": "酒鬼酒", "Q3营收_亿元": 2.5, "Q3营收增速": "27.0%", "Q3归母净利润_亿元": 0.0, "Q3净利增速": "86.7%", "2026E营收_亿元": 12.0, "2026E净利_亿元": 0.1, "总市值_亿元": 119.5, "PE": 1195.41, "股息率": "-"}, {"公司": "水井坊", "Q3营收_亿元": 7.1, "Q3营收增速": "-16.2%", "Q3归母净利润_亿元": 1.5, "Q3净利增速": "-32.0%", "2026E营收_亿元": 25.0, "2026E净利_亿元": 3.0, "总市值_亿元": 130.1, "PE": 43.38, "股息率": "0.7%"}, {"公司": "舍得酒业", "Q3营收_亿元": 8.4, "Q3营收增速": "-16.0%", "Q3归母净利润_亿元": 0.2, "Q3净利增速": "-37.4%", "2026E营收_亿元": 40.0, "2026E净利_亿元": 2.0, "总市值_亿元": 106.5, "PE": 53.23, "股息率": "0.9%"}, {"公司": "古井贡酒", "Q3营收_亿元": 26.4, "Q3营收增速": "3.7%", "Q3归母净利润_亿元": 1.3, "Q3净利增速": "-57.6%", "2026E营收_亿元": 160.0, "2026E净利_亿元": 23.0, "总市值_亿元": 449.7, "PE": 19.55, "股息率": "3.4%"}, {"公司": "洋河股份", "Q3营收_亿元": 27.8, "Q3营收增速": "-15.8%", "Q3归母净利润_亿元": 2.5, "Q3净利增速": "168.4%", "2026E营收_亿元": 150.0, "2026E净利_亿元": 21.0, "总市值_亿元": 571.7, "PE": 27.22, "股息率": "3.7%"}, {"公司": "今世缘", "Q3营收_亿元": 21.3, "Q3营收增速": "10.2%", "Q3归母净利润_亿元": 3.5, "Q3净利增速": "10.8%", "2026E营收_亿元": 102.0, "2026E净利_亿元": 26.1, "总市值_亿元": 369.6, "PE": 14.16, "股息率": "4.1%"}, {"公司": "口子窖", "Q3营收_亿元": 5.1, "Q3营收增速": "-20.3%", "Q3归母净利润_亿元": 0.8, "Q3净利增速": "178.1%", "2026E营收_亿元": 32.0, "2026E净利_亿元": 5.0, "总市值_亿元": 108.1, "PE": 21.62, "股息率": "2.0%"}, {"公司": "迎驾贡酒", "Q3营收_亿元": 14.1, "Q3营收增速": "3.9%", "Q3归母净利润_亿元": 3.9, "Q3净利增速": "2.2%", "2026E营收_亿元": 64.0, "2026E净利_亿元": 20.5, "总市值_亿元": 320.0, "PE": 15.61, "股息率": "3.9%"}, {"公司": "金徽酒", "Q3营收_亿元": 5.1, "Q3营收增速": "-6.6%", "Q3归母净利润_亿元": 0.2, "Q3净利增速": "-8.2%", "2026E营收_亿元": 30.0, "2026E净利_亿元": 2.6, "总市值_亿元": 87.5, "PE": 33.65, "股息率": "2.1%"}], "chart_insights": "该图为研报数据汇总表(非图表),但通过数据可洞察:1)行业整体Q3业绩承压,多数酒企营收同比下滑;2)高端白酒中茅台相对稳健(+2.3%),五粮液小幅下滑;3)次高端泸州老窖、山西汾酒、水井坊等下滑幅度较大(-17%至-39%);4)区域酒企中今世缘、迎驾贡酒表现较好(+10%/+3.9%);5)洋河股份、口子窖、酒鬼酒净利增速亮眼但低基数效应显著;6)估值层面,山西汾酒14.99倍PE最低,酒鬼酒1195倍PE为极端异常值;7)股息率方面泸州老窖8.0%、五粮液7.1%最高,反映高分红防御属性。", "key_information": ["中信建投(建投)杨骥团队发布的26Q3白酒业绩前瞻", "覆盖13家上市白酒企业2026Q3及全年业绩预测", "贵州茅台Q3营收预计407.2亿(+2.3%),归母净利186.3亿(-3.1%)", "泸州老窖Q3营收预计大幅下滑39.3%,净利下滑43.9%", "洋河股份Q3净利预计+168.5%为最大增速", "行业整体承压,多数次高端酒企Q3下滑幅度较大", "估值方面贵州茅台PE 20.52倍,洋河股份100%分红率", "泸州老窖股息率8.0%、五粮液7.1%为高股息标的"], "source_date_clues": ["标题注明10.18更新", "预测期间为2026Q3E及2026E", "分析师:杨骥/张家祯/刘瑞宇/夏克扎提", "中信建投(建投)证券研究所", "行业为餐饮消费/白酒板块"], "research_relevance": "该研报为白酒板块Q3业绩前瞻预测,重点关注高端白酒(贵州茅台、五粮液、泸州老窖)与次高端(山西汾酒、水井坊、舍得)及区域酒(古井贡酒、洋河、今世缘、口子窖、迎驾贡酒、金徽酒)的业绩分化情况。风险提示包括经济不及预期、高端酒批价下行、食品安全。对投资决策具有重要参考价值,尤其是高股息标的(泸州老窖8.0%、五粮液7.1%)及业绩稳健标的(贵州茅台、今世缘、迎驾贡酒)。"}AI 解读
中信建投对13家上市白酒企业2026Q3及2026全年业绩的统一前瞻预测;泸州老窖Q3营收大幅下滑39.3%、净利下滑43.9%为板块最差