公司简评报告23H1业绩高增，绑定奇瑞，发力轻量化

23H1!E#$%&'()%*+,-. *+,-(002997)z/0ƒ12|2023.09.12 ƒ"#$% !"# $%&'()* SAC+,-./S0110521050003 yueqinghui@sczq.com.cn 01/ 0#$!"#$ %&3(( 0 !0#$ ?@ABCDEFGHIJ 14!&u( 1!Ju0 %1!2/3 13!J/0 %!)*+ %%!&u( FGHIJKILM NOPQBR +NOPffiRST35.57 UVW+X/+YffiRST40.78/20.39Z[\R]^T38.99 &'() NOWX2023IYIZ/23H1NO[\]^_`abcdefghiHjj`klmn[\opqrsj`bjcdefghitu`_jmvwxopqrsj`k_cdefgyzbt`Ham[ ul|H]^rsfg]he~ÒÄ^ÅhÇF][ÉQeulÖuNO]^Ü`kacdefgtu`H_mnopqrsj`ÜkcdefgHk`jkm[wxopqrsj`lbcdefgHj`atm[á(àâäãeul|HNOåçéèêëíìîï]^ñk`kÜcde]^ógbjmefghi_tmn~ÒÄ ]^ñkÜt_òdeógbmefghibulm[á(ôöeul|Hõú]^ñk`uHcdeóg_ÜmefghiHuHmnùû]^H`l_cdeógHtmefghilam[ Öuür†°¢e£§•¶ür†ß®©™[ulÖuür†Hb`tamefg ´Ü`bu¨<<eÆg´l`kb¨<<[qr†HH`kHmefg´u`lH¨<<eÆgØj`Ül¨<<[á(àâäãe£§•¶àâür†ñuH`ukmefg´l`ub¨<<[~ÒÄv±Äiür†ñHa`ÜbmefgØHu`b_¨<<[á(ôöeõúür†ñuj`HÜmefg´j`ÜH¨<<nõûür†uk`tÜmefg´HH`al¨<<[NOÖuür†°¢e¥£§•¶àâür†ß®©™eµ]ürùûàâóg߯[ Z_\R]^T 5.03 ÉÇ„rªºeî¤æøÉ¿[NOujuuI¡ÉÇ„r¬ljce÷ `a(RbaT 1.92 tjmñƒ¢åévçéèÜjmñ∆•êëíìîïvƤ«»… ÀÃÕë `ZcRbST 68.18 »Œœ[–—í~ÒÄàâuuI“ðÜ‘îïeÉQë’~ÒÄî÷ FGHIJKILM uuÖÜëÒ(ÿîeŸ⁄ul|u¤[\‹în›fií¢fl%‡·‚Äul|u STUV ghij(002997)Jk lmnopqr „[\—î‰Â[ÊÁËÈ„rÍΤÏeµNOî÷ïÌéfiªÔ˜eî¤æøÉ¿eh—¤Ò[ stupvwxyz[   ÚÛÙ%ıy?É¿eˆ˜¯“˘iÔ˜[NO˙˚¸˝è˛ˇè!ƒèg#$èi%è&r'()eÉQÚÛñNO*+(),›eÚÛ-.h/NO–—íàâe0ÿ/12Iîaaò3–—í~ÒÄ45[NO–—íàâfi6eÚÛ7ñ89%ı¿„y?eQiÒW6:;<È[ ÿ/1=/NOî¤>?fi@e()·‚AB[Ÿ⁄ujul´ujuaI]^H_`kClj`HClk`lcdefiEopqrsu`HCl`HCÜ`jcdeFG?HfiEujul´ujuaIIJñlu`tCuH`kCHt`teKLMNÅ”PQ[ RSTU/VWXffiZy[eî¤\]>vŸÒe()ð6>vŸÒeÙ¤^$%_`>vŸÒ[ arŸb 2022A 2023E 2024E 2025E |ORbST 11.7 18.7 30.1 37.3 |O]~R%T 11.8 60.0 61.2 23.9 _SÄRbST 1.4 2.1 3.1 4.0 _SÄ]~R%T 21.5 46.9 50.2 30.5 EPS(S/a) 0.76 1.12 1.68 2.20 PE 47.8 32.6 21.7 16.6 FGHIJWindpÅÇÉÑ !"#$%&3()*+,-./012345 3415678349: !"#$%&6()* 2022 2023E 2024E 2025E +,-ø%&6()* 2022 2023E 2024E 2025E -/!" 2930 4137 6218 7620 012/+,- 95 118 159 297 +, 601 507 455 550 345 140 206 309 403 6789 270 403 650 804 :;<= 50 11 20 27 >?679 25 39 63 78 @ABC 12 0 -2 -1 DE89 102 167 270 333 F!GH -45 -60 -50 -60 IJ 1490 2425 3934 4851 1K!,L/ -63 -67 -162 -109 >M 242 387 623 772 >? -4 21 33 23 N-/!" 1095 1279 1454 1623 F!2/+,- -454 -142 -152 -142 OPF! 185 185 185 185 !QRS 235 150 150 150 TU!" 365 508 651 795 OPF! 1110 0 0 0 VW!" 93 84 75 68 >M -1329 8 -2 8 >M 130 130 130 130 X!2/+,- 439 -71 -60 -61 !"YZ 4025 5416 7672 9242 [P\9 110 -20 0 0 -/#$ 2111 3330 5328 6543 OP\9 -36 -9 0 0 [P\9 20 0 0 0 >M 363 -42 -62 -62 6E89 388 635 1030 1271 +,3]^_ 79 -94 -53 95 >M 15 24 39 48 `a@Abc 2022 2023E 2024E 2025E N-/#$ 434 434 434 434 dOef OP\90 0 0 0 1g7h 11.8% 60.0% 61.2% 23.9% >M47 47 47 47 1g45 12.7% 46.5% 51.9% 30.9% #$iZ2544 3764 5762 6977 jklmn345 21.5% 46.9% 50.2% 30.5% opqrst 152 160 171 186 u4ef jklmnqrst 1328 1492 1739 2080 v4c 23.5% 21.8% 21.3% 21.6% #$wqrst 4025 5416 7672 9242 34c 12.0% 11.0% 10.3% 10.8% 45%&6()* 2022 2023E 2024E 2025E ROE 10.5% 13.8% 17.8% 19.4% 1g7h 1168 1869 3013 3731 ROIC 9.3% 12.6% 16.5% 18.2% 1gdQ 894 1462 2372 2924 x$ef 1gy,z[^ 13 22 35 43 !"#$c 63.2% 69.5% 75.1% 75.5% 1gBC 33 53 86 106 3#$bc 0.7% 0.0% 0.0% 0.0% |]BC 80 94 127 150 -/bc 1.39 1.24 1.17 1.16 ~iBC 60 77 121 143 Ä/bc 0.68 0.51 0.43 0.42 @ABC -1 0 -2 -1 1Kef !"ÅÇGH -29 -15 -10 -15 Y!"ÉÑc 0.29 0.35 0.39 0.40 mÖffiÇL/7t 0 0 0 0 6789ÉÑc 4.10 5.26 5.42 4.86 F!37t 80 60 50 60 6E89ÉÑc 1.19 1.38 1.38 1.23 1g45 141 207 315 412 áqàâ()) 1gä7h 4 6 5 5 áq7t 0.76 1.12 1.68 2.20 1gäRS 0 0 0 0 áq01+, 0.52 0.64 0.87 1.62 45Y_ 145 213 319 417 áq3!" 7.23 8.12 9.47 11.33 ãåy 0 -1 -1 -1 çÇbc 345 145 213 320 418 P/E 47.8 32.6 21.7 16.6 opqrGt 5 8 11 15 P/B 5.04 4.49 3.85 3.22 jklmn345 140 206 309 403 EBITDA 140 218 333 438 EPS&)* 0.76 1.12 1.68 2.20 !"#$%&3()*+,-./0123451 <=>0? !"#ehàËijklemnoËõp,gèqr,gemÍsÙtu$%vwèvx[2021I5yzÅ& [,ge|]$%~àUV[ <=>@A QZf"üÄ:ôÅÇÉ9ÑÖUVÜáeσâäè(Ü…Nre·ã>ÊåçvwqÖéèêëíe9Ñ„ fiZfÖúì…Üá|][ BC@A QZfî&[,gïñˆóNOEëé¶Qõ,òôöõÖ,gÿ/úùàâ/ZJi9[QZfûÉ/XÖ˝ ^vÜáÖü†a¢&[,g£ñ¤§e•&[,g>¶,ÉÄ:<êß®<[©'™0èè¨vÆØ—±ÍÎQZfœ[Öéfiÿ/5Öètâ≥¥µv≤;˜ƒeÉåçõCa>‚˘fiåçœÖªœº–[ÿ/ÑEFfiQZfQÖ™0…è¨æ~âäPøevEfõØ—¿êÖÿ/5Öètâ≥¥…≤;˜ƒe¡¬õn¨ƒè_àètâè¡^'q«úù«àtâ»…Öè¨[fi RêÑÀÃQZfû˘Ö›ÕŒœe&[,gv/êÉT –œ[a>°—å稃]å[ÿ/јê“9üÿ/”‘vê~°—ÿ/RSeåç’÷Ö(2,gÿ/^Á êÑ(—,gÿ/ÿŸÖ⁄«ê¤‹°›añfifl[ QZfû‡Ö™0èWXê()·é‚T‰„‰ß9ÂØÃe>ÊÁ>E¢Ëñü`èÈNê£È,gêÉÍpηéÖ¬÷ê¬÷ÏÌ[©'™0èWXvŸbfi˜ÓÔ¿¤ˆõÒÚ[ÛÙÖı\ˆ>E9ñ˜Œı\ÖŸU…—¶[É>fõÒe&[,g¤¤ôWü¯QZfû‡è¨èPøvŸb>›˘ÖUVZf[ &[,gÖ_`œ[è˙˚œ[µvÉÍ«àœ¸¤¤ô R>f˝2…˛ÄèˇÃ>fÖ()q¨1¤‹ê⁄ «Wı¯QZfè¨v1=>›˘Ö?@Pã…/ê˙˚Üá[&[,g"ˆ„#è¨v1=$Zfûˆ%^Ñæ~ÒÙÖ&â[&[,gÖê]ÒjµvÉÍÿ/àâÒj¤¤âä'ü¯QZfQÖè¨ê1=>›˘Öÿ/”‘[ ɨƒ(¤Ö)¥ße&[,g¤¤ôLˆQZfQTvNOûW~Ö,g‹*væ~˙˚eÁ¤¤ñ+,NOT‰ê-ÎT‰ÿ/.~àâ/â[0#eÿ/ÑEFØ—±&[,gv/êÉSTœ[¤¤1ÉëíQZfÜá(Ü<Ö2ÉrÁƒ3[ÿ/ÑÌ4„QZfËñÿ/êÉÍ”;Ö5›™6 R[ QZfÖ78‚ñ&[,gûˆeÆ9⁄«(¤å绂…ªœ>sµåç’÷:Wè;7èõiè<=èWıê>Ã[ ƒ"DA 1.!"#$%&'() ÖFÜá.DaâÜáäãvÜá å)*çé,/6èêW/ZëíìDî ïñóp)*çéI,/6èêW/ôöaffiRõãvúLT/ùûü†fi¢[/ £§300úL/ùûüD•ó 2.!"#$%*+() )*çéI,/6èêW/ôöaffiRõ ãvúLT/ùûü†fi¢[/£§300 úL/ùûüD•ó *+,- !"#$ƒ&¶ß†fi£§300úLùü15®å© ]™†fi£§300úLùü5®-15%´¨ <y†fi£§300úLùüÆ5®-5®´¨Ø™†fi£§300úLûü5®å© '(#$ƒ&ò±ãv©™¥µZëíì <yãv9¥µZëíì•(™jòéãvl@¥µZëíì