晶合集成：公司二季度环比改善，产能和研发持续推进

!"#$%688249& %?]È/%?Í/ !"#$%&'()*+,-./012345678 %?ffiÏÌÓÍ300Ôì6U 8% 3% -2% -7% 2023-05-05 2023-05-29 2023-06-20 2023-07-14 2023-08-07 2023-08-29 -12% 晶合集成沪深300 ã´Ò>ÚÛI &'()*%S0010523060001 +,%13560087214 -.%chenyaobo@hazq.com !"#$% !"#$%2023-09-11 &'()%*+,-./ 56ffi89: 18.57 ;12<=>?/>@89: 23.86/17.51 ABC8DEB: 2006 FGBC8DEB: 351.1 FGBHI8%: 17.5 AJK8L9: 372.5 FGJK8L9: 65.21 !"#$%&2023'(')*2023'+(',-./0123456789: ;01234<=>%?2023'+('*@ABC0129.69DE*F62022'FGHI50.44%JKLM+N%?OPQR34S-4361TE*U2022'FGHI101.66%JKLM+N%?OPQVWR34S-1.46DE*U2022'FGHI105.68%X%?BC01U+' FGYZ30.22DE*[\](^_`Cab/Hc*Nde_fghijkJ%?KlR342VWKlR34HI[\]%?BC0 1F6HI50.44%*m%?nopffirstu$vUw*Fx%?yz[|]~ê1*]~ÄÅU+'FG[Ç27.46%X ;É./B0234=>%?2023',-./ÑBCÖUÜ./ájàâX-./%?@ABC0118.8DEpR342.56DEpKLl %?jáäQR342.87DE,UÜ./ãå[|7.9DEp6.3DE* 6.175DE*[Ç6çãåS72.50%p167.93%p186.81%X %?yz|é]~ê1*ètêëíì*]~ÄÅîàâ %?]~ÄÅ;2022'+('Q3.94DEàâï2023'+('Q 5.02DE*F6[Ç27.46%X]~ÄÅî;2022'+('Q6.58% àâï2023'+('Q16.92%X%?]~ñóòô;2022'+(' Q1058ñàâï2023'+('Q1438ñ*]~ñóö6;2022' +('Q30.24%àâï2023'+('35.11%*]~ñóõúùûü62022'FGHI50.16%*[\]2022'ÑBCÖU†%?~h° ¢*Fx2023'£1§ó•U¶*ß®õúùûjkX 9©™´¨@A@Æ9©QØ\̱*DDIC¨9©™´Q¨á¥µ* %?7•[\2bSDDIC*FxfiwCISpMCUpPMICs•Dõº !"#$[\;/12æ!ø7•C¿*¡¬ãàƒDDICXE«•DõºQ!ø7•»¿*%?[\Q7•»¿2b…Å À[\S™´9 ©ÃÕ¥µX%?150nm-90nmLCD9©ÃÕ¥µêëSŒ!ffiêQê–êë—“+”`7‘í’*÷£âŒыŸ$X ;•D7•õº=*9©ÃÕ¥µDDIC7•¨%?[\01⁄¤X 2023'+('%?DDIC•Dõº!ø7•01ö687.84%*CIS• Dõº!ø7•01ö6S4.08%*PMIC•Dõº!ø7•01ö6S5.77%*MCU•Dõº!ø7•01ö6S1.35%X %?[\BC01⁄‹M150nmï90nmêë›fi fl‡2023'+('*%?90nmX·H‚„ö6%?e_B0Q 95.17%XE‰90nm‚„¨%?¨á[ŒB0*ÊÁ14.77DEö 649.92%*110nm‚„01S9.36DEö631.65%*150nm‚„0 1S4.02DE*ö613.60%X%?USË”Q55nm‚„01S1.43 DE*ö64.83%X %?¬ã˜_¯˘*˙˚¸˝˛Üˇ¬ã*!"#¶$%&'(¥µ )*%?2+<2b%?Q,- %?M2017'Q.)/G01Œ!ffiêQfl345,êë–6õºQ7Å8ы*Ì9a:;p<Œffiê=>ü?"F>ÉX@M2017'3ABuCDffiêES150nm•DõºFG¬ãXы%?Ì˝%Ü ˇHIãKL*#÷MN*O:wP*<QR2STKs.UÇGVuQ"E?]XFx%?4˝2)W2XYN™Âé„/7Å˝2’) W2XY*ZÕ‰˝é[ƒ…\Q˝2]7^¿X ê_.` abc*%?2023-2025'BC01ãå75.59D/111.29D/162.27DEXKlR34S8.32D/16.82D/29.29DE*fi…EPSS 0.41/0.84/1.46E*fi…PEãåS45/22/13e*Ff˚¸*ghi[y”kŒX lmà© nÄ;ofgpq*DDICrswt*Nduv|w*êëx7yXc G Ø\z¿[| É]:~TE /01234 2022A 2023E 2024E 2025E MN5O 10051 7559 11129 16227 5OPH8%: 85.1% -24.8% 47.2% 45.8% QRSTUVWX 3045 832 1682 2929 VWXPH8%: 76.2% -72.7% 102.3% 74.1% YWZ8%: 46.2% 28.9% 32.2% 35.5% ROE8%: 23.2% 3.5% 6.6% 10.3% [B5\89: 2.02 0.41 0.84 1.46 P/E 0.00 44.79 22.15 12.72 P/B 0.00 1.56 1.46 1.31 EV/EBITDA 0.00 7.83 5.86 3.94 ]^_`awindbcd/012e fY#$ 156789:;'<=>6?@12AB5 1.1CDEFGHI5 1.2CDŠ6KHLGMNOKHL6 1.3CDPQRSBGTUVF6 25678%WXYZ[\]^_`abcd7 2.1CDefghcijkl[m8G/0NO7 2.2CDn'EFSBopklGciqęst8 2.3uWGvwDDICxyz[G|]~ÒSB8 2.4CDef/0ÄÅÇÉjNÑSBjxyÖÜG|]TUVFáà9 âäã]%10 12!åçéHèë11 %&#$ ëå1CDn'EF2020-2023H15 ëå2CDíìîHI2020-2023H15 ëå3CDïñ;n'EF2022Q1-2023Q25 ëå4CDïñ;íìîHI2022Q1-2023Q25 ëå5CDKHLGíìîHIL2020-2023H16 ëå6CD/0NOMNOKHL2020-20226 ëå7CDTUjóòjôöPQL2020-2023H16 ëå8CDTUõúSBù2023:9:!û6 ëå9CD/0klGciqę[ü†SB7 ëå10DDICfi¢£R¢QY§•¶[ß®8 ëå11CD/0NODDICG©™¢QY§8 ëå12CD5´bc¨2kl‹=EFGstùÆØû8 ëå13CDopciqęM“[/n'2EF±88 ëå14uWDDICxyz[2015-2024ùN®Æ˘û9 ëå15vwDDICxyz[2015-2024ùN®Æ˘û9 ëå162022:œ¥ñ;vwµ~5´bcdnEúkù5678úkvwfµû9 ëå17CD\ÍVF[ªeGºQ[ÍÔ10 1!"#$%&'()*+",Ø./01 1.10123456 ;01234<=>%?2023'+('*@ABC0129.69DE*F62022'FGHI50.44%JKLM+N%?OPQR34S-4361TE*U2022'FGHI101.66%JKLM+N%?OPQVWR34S-1.46DE*U2022'FGHI105.68%X%?BC01U+'FGYZ30.22DE*[\](^_`Cab/ Hc*Nde_fghijkJ%?KlR342VWKlR34HI[\]%?BC01F6HI50.44%*m%?nopffirstu$vUw*Fx%?yz[ |]~ê1*]~ÄÅU+'FG[Ç27.46%X ëå1CDn'EF2020-2023H1ëå2CDíìîHI2020-2023H1 120 100 80 60 40 20 0 营业收入（亿元）营业收入同比（%） 300% 250% 200% 150% 100% 50% 0% -50% -100% 2020202120222023H1 35 30 25 20 15 10 5 0 -5 -10 -15 归母净利润（亿元）归母净利润同比（%） 2020 2021 2022 2023H1 300% 250% 200% 150% 100% 50% 0% -50% -100% ]^_`awindbcd/012e]^_`awindbcd/012e ;É./B0234=>%?2023',-./ÑBCÖUÜ./ájàâX -./%?@ABC0118.8DEpR342.56DEpKLl%?jáäQR3 42.87DE,UÜ./ãå[|7.9DEp6.3DE*6.175DE*[Ç6çãåS 72.50%p167.93%p186.81%X ëå3CDïñ;n'EF2022Q1-2023Q2ëå4CDïñ;íìîHI2022Q1-2023Q2 2022Q1 2022Q2 2023Q1 2023Q2 3516 3014 12 2510 208 6 154 102 0 5-2 0-4 2022Q12022Q22023Q12023Q2-6 ]^_`awindbcd/012e]^_`awindbcd/012e 1.2017895:4;<=95: ;©3î2R3î=>%?Š"©3î;2020'Q-8.57%*àâï2021'Q45.13%*2022'%?Š"©3îS46.16%*%?2023'+('Š"©3îS18.22%X%?KlR34î;2020'Q-83.20%*àâï2021'Q31.85%*2022'%?KlR34îS30.30%*%?2023'+('Š"KlR34îS-1.48%X ;ã2bQ©3î=*%?90nm‚„ö6e_B0QÅ50%*©3îàâï2022 'Q44.61%J%?110nm‚„ö6e_B0Q31.5%ÇÉ*©3îàâï50.16%J %?150nm‚„ö6e_B0Q13.5%*©3îàâï2022'47.05%X55nm‚ „01ö6UÑ*2022'55nm‚„©3îS-121.06%X ëå5CDKHLGíìîHIL2020-2023H1ëå6CD/0NOMNOKHL2020-2022 2020 2021 2022 2023H1 60% 40% 20% 0% -20% -40% -60% -80% -100% 毛利率（%）归母净利润率（%） 100% 50% 0% -50% -100% -150% 202020212022 90nm 110nm 150nm 55nm ]^_`awindbcd/012e]^_`awindbcd/012e 1.301>?@AB4CD&3 %?yzê1]~*ètêëíìX%?]~ÄÅ;2022'+('Q3.94D Eàâï2023'+('Q5.02DE*F6[Ç27.46%X]~ÄÅî;2022'+('Q6.58%àâï2023'+('Q16.92%X%?]~ñóòô;2022'+('Q1058ñàâï2023'+('Q1438ñ*]~ñóö6;2022'+('Q 30.24%àâï2023'+('35.11%*]~ñóõúùûü62022'FGHI 50.16%*[\]2022'ÑBCÖU†%?~h°¢*Fx2023'£1§ó•U ¶*ß®õúùûjkX ëå7CDTUjóòjôöPQL2020-2023H1ëå8CDTUõúSBù2023:9:!û 销售费用率 管理费用率 研发费用率 TUæøSB 2023H1 2022H1 20% 15% 10% 5% 0%