平台型半导体设备公司上半年表现亮眼

!"1$%688082& !"#$/!"%& !"1$%&ę()*+,-./1)01234 2023-08-08 !"#$% !"ƒ$%&'()*+ ,-./% 6789!:;<&=>?!"2023<8;<@ABC?DEFG 56ffi89:106.41 ABC8DEB: 433.6 FGBC8DEB: 74.69 FGBHI8%: 17.23 AJK8L9: 461.3 FGJK8L9: 79.48 ;12<=>?/>@89:140.67/66.72 !"ffi()*%300+,-. 8.00% -2.00% -12.00% -22.00% -32.00% 2022-08-04 2022-10-19 2022-12-2 2023-03-10 2023-05-23 2023-08-01 6 -42.00% !"3$$%&1( /012345 &'()*%S0010523060001 +,%13560087214 -.%chenyaobo@hazq.com H-IJK LDEMFGNO2!"2023<8;<?PAQRDE16.10ST? .8<HUJK46.94%?VWX8Y!"Z[\]FG^4.39ST? .8<HUJK85.74%;VWX8Y!"Z[\_`abcdef\ ]FG^4.06ST?.8<HUJK57.88%g!"hijk\lmn Iopqrs&tuYvfi!"pq\xy&lmnz?[|!"R] ~ó?ÄÅDEÇÉJK?=>UÑÖÇÇÉÜFg LÜFá|VàO2âäãàåçéèêëQDíìnz?îïñóDfë?FGNJòôög1õ!"âQR]DEMúFJK?ùû2023 <1-6ü;†°çéèêMù¢;†°èê(£§o•¶ß®o©™|´ ¨ëèê)\QRDEjÆ.ØJK#2õ!"2023<1-6üñóDf .22<HUÆ.ر&\JK?ùû÷Q6RñóDf^2329.6¥ T?8<HU^-0.07¥Tg3õ!"23H1abcdefµ˚^3,302.56 ¥T?ùû•UDÅÇÆ\û⁄gªºªæÅZø¿¡ñóDf 1.887.38¥T?•UÇÆ\¬vƒ£Zø!;ffi:«»Df^1,487.96 ¥T;8<HUabcdefµ˚^-2,083.58¥T?ùûâä…ÇÆ\û⁄gªºªæÅZø!;ffi:«»Df^-2,776.27¥TgL!" HÀÃMÕŒO?jPAJK?œ–Ø“I2”‘2023<; <=?!" HÀÃL2022<<’\8.22SJ÷2023<;<=\ 10.16STgÖÕÿqL2022<<’\26.90ST?J÷2023<;< =\33.15STg !"ÇÉñE#Ÿ?tçéèê^⁄¤ÇÉó‹pq›fi?flk‡· ;†°èê!"‚„?èêy‰]YvÂÊÁË?ÈÍ160S7µ ;†°ÇÏèêWXÌ·\IoÓoÔIN‡ê?ÒRÚÆ.I\hiãÙoYvãÙMıˆ˜¯ãÙg!"=>UÑpqúF˘˙Ç˚.Ijkg!"Š úF˘M]F˘/˝L2019<\45.14%M17.82%nz÷2023<8;<\51.60%M27.30%?ùûúF˘ÈÍ51.6%œ –Ø“Ig!"¬˛ˇ<ÇÉ#ŸñEMhi!"?r##ŸD$ƒ&œSAPSoTEBOư(5çéhiMTahoe)*+¶, çéhi?y™ÏX45nmut-hi./\01çé23g!"–b456\hi!"?7r8ˇ·9çéèê+:„;‡èê+£§èê+•¶ßèê+<=>?ô@Track+PECVD”AØèêqfi?y‰]YvÂÊÁË?J÷160S7µg !"pqBÍCˇgÑDâE;†°Fÿxy?GH:„\hiMI v\pqJ?KŸ‹r^ûgØLMNÚÆgªOP|\;†°ÇÏèênQÿ?=>UÑ¿BRSıˆTUV)WD?“Jó‹ˇXı ˆY° !"#$%&Ø()*+ƒ-.*/0123 4 –b[206\]^_?6789`ar^ÚêgªOP|Mbc\k ‡·;†°èê!"g=>UÑ`dKÆ\KeÕfoghijo9|koû⁄gªoKlÕfoK£ffiho¬vƒ£oû⁄K£oNepesoµnoo‡p 0ffihoûffiqƒ£rso89ir£t#ŸûSog „;†°okuƒo⁄v;†°o0 oûffiw⁄o⁄xëâäıˆ\TUV)WD?“Jïdûg2:\yz[|’]~ÿëıˆgHà!"˚Äë$ƒd;†°]~ÿMˇXgÑıˆ¡BV)MıˆY°\ÇÉg ñóÑÖ Üáàâ!"2023-2025<\QRDE/˝^40.30STo50.85ST M60.70STgVä]FG/˝^7.79STo10.33STM12.72S TgãZEPS/˝^1.80To2.38To2.93Tgfi™PE/˝^ 58/44/35åg&çéè?êÇ8íE”îïg \ñnó 01Fòp„&luàU?ÄÅôU.Köõluà Täú]ùû )ü:†¥T /01234 2022A 2023E 2024E 2025E MN5O 2873 4030 5085 6070 5OPH8%: 77.3% 40.3% 26.2% 19.4% QRSTUVWX 668 779 1033 1272 VWXPH8%: 151.1% 16.6% 32.5% 23.1% YWZ8%: 48.9% 47.4% 46.5% 47.0% ROE8%: 12.1% 12.5% 14.2% 14.9% [B5\89: 1.54 1.80 2.38 2.93 P/E 51.88 57.79 43.61 35.42 P/B 6.27 7.24 6.21 5.28 EV/EBITDA 48.26 45.51 33.30 26.41 ]^_`awindbcd/012e fY#$ 156789:;'<=>?@A12BC5 1.1DEFG?HI5 1.2DEŠKLHM?NOPLHM6 1.3DEQRSTC?UVWG6 1.4DEKXYZ[\?]^7 25678%_`abcdefgęi9jkl`DE7 2.15678@Amn7 2.2DEo'FGpq?rstu8 2.3DErsvwxyaz[/|9jk]~8 2.4DErsOPâÄÅÇÉÑ9 2.5DEÖÜáOPàV?âUäãWG12 åçéè%13 12!êëíHìë14 %&#$ ïê1DEo'FG2019-2023H1ñóòô5 ïê2DEöHITC2019-2023H1ñóòô5 ïê3DEõú;o'FG2021Q2-2023H1ñóòô5 ïê4DEõú;öHITC2021Q2-2023H1ñóòô5 ïê5DEŠKLHM2019-2023H1ñ%ô6 ïê6DENOPLHMñ%ô6 ïê7DEUVùûüù†°QRMñ%ô6 ïê8DEUV¢£TCñ2023:9:!ô6 ïê9DEKXYZ[\2020-2023H1ñóòô7 ïê10DE]^[\2020-2023H1ñóòô7 ïê11DE/0OPf§•TC?@Amn7 ïê12DEo'FGpqTCñ2022::!ô8 ïê13DE¶Nrstuß®ab©™ab™´f¨g8 ïê14DE/0vwTC8 ïê15DE/0OPf§•TC?âÄÅÇTC9 ïê16DErsOPëëazgabXÆ'Ø'fà±grsŒE¥kµñ2023:9:!ô9 ïê17DE/0OPTCñ∞ù◊)11 ïê18DE2022:áPUVTC12 ïê19DEã]âUäãTCññ∞2023:9:!ô13 1!"1$%&'()*+,-Ø/012 1.1012'345 LDEMFGNO2!"2023<8;<?PAQRDE16.10ST?.8<HUJK46.94%?VWX8Y!"Z[\]FG^4.39ST?.8<HUJK85.74%;VWX8Y!"Z[\_`abcdef\]FG^4.06ST?.8<H UJK57.88%g!"hijk\lmnIopqrs&tuYvfi!"pq\xy&lmnz?[|!"R]ÇÉ~ó?DEÇÉJK?=>UÑÖÇÇÉÜFg LÜFá|VàO2âäãàåçéèêëQDíìnz?îïñóDfë?FGNJòôög1õ!"âQR]DEMúFJK?ùû2023<1-6ü;†°çéèêMù¢;†°èê(£§o•¶ß®o©™|´¨ëèê)\QRDEjÆ.ØJK#2õ!"2023<1-6üñóDf.22<HUÆ.ر&\JK?ùû÷Q 6RñóDf^2329.6¥T?8<HU^-0.07¥Tg3õ!"23H1abcdefµ˚^3,302.56¥T?ùû•UDÅÇÆ\û⁄gªºªæÅZø¿¡ñóDf 1.887.38¥T?•UÇÆ\¬vƒ£Zø!;ffi:«»Df^1,487.96¥T;8<HUabcdefµ˚^-2,083.58¥T?ùûâä…ÇÆ\û⁄gªºªæÅZø !;ffi:«»Df^-2,776.27¥Tg ïê1DEo'FG2019-2023H1ñóòôïê2DEöHITC2019-2023H1ñóòô 营业收入（亿元）营业收入同比（%） 35 30 25 20 15 10 5 0 20192020202120222023H1 100% 80% 60% 40% 20% 0% 净利润（亿元）净利润同比（%） 8 6 4 2 0 20192020202120222023H1 160% 110% 60% 10% -40% ]^_`awindbcd/012e]^_`awindbcd/012e ïê3DEõú;o'FG2021Q2-2023H1ñóòôïê4DEõú;öHITC2021Q2-2023H1ñóòô 单季度营业收入（亿元）单季度营业收入同比（%） 12120% 10100% 880% 660% 440% 220% Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 00% 3.5 3 2.5 2 1.5 1 0.5 2021 2021 2021 2022 2022 2022 2022 2023 2023 0 单季度净利润(亿元）单季度净利润同比（%） 3500% 3000% 2500% 2000% 1500% 1000% 500% 0% 2021Q2 2021Q3 2021Q4 2022Q1 2022Q2 2022Q3 2022Q4 2023Q1 2023Q2 -500% ]^_`awindbcd/012e]^_`awindbcd/012e 1.201678493:;<849 ;†°ÇÏèêWXÌ·\IoÓoÔIN‡ê?ÒRÚÆ.I\hiãÙoYvãÙMıˆ˜¯ãÙg!"=>UÑpqúF˘˙Ç˚.IjkgúF˘M]F˘/˝L2019<\45.14%M17.82%nz÷2023<8;<\51.60%M27.30%g ;†°çéèê°-¢°QD\72%?úF˘íìnz÷48%#£§èêúF˘L 2018<\16.68%nz÷2022<\52.07%?”‘2022<<=QD°-^18%g ïê5DEŠKLHM2019-2023H1ñ%ôïê6DENOPLHMñ%ô 60% 50% 40% 30% 20% 10% 毛利率净利率 60.00 50.00 40.00 30.00 20.00 10.00 半导体清洗设备毛利率半导体电镀设备毛利率先进封装湿法设备毛利率 0% 20192020202120222023H1 0.00 2018 2019 2020 2021 2022 ]^_`awindbcd/012e]^_`awindbcd/012e 1.301=>?@A3BC!' !"ÇÉñE#Ÿ£§hi•,g!"#ŸÇÉÖÇI¶&ñE?<&#ŸßÏL2019<\9962.8¥T?nz÷2022<\37974¥T?”‘2023<;<=?#ŸßÏ°-ÈÍ14.92%g!"#Ÿ®©®N™A?2023<8;<¨-2022< 8;<?#Ÿ®Nnz185®g!"ÄÅßÏUA`<-Æ\Ø,g®©ßÏ™A ÖǨfikíg DEUVWGTC ïê7DEUVùûüù†°QRMñ%ôïê8DEUV