富创精密：收入同比增长，模组产品持续放量

!"#$%688409& %+§W/%+X® !"#$%&'()*+,-./01234 !"#$%2023-09-11 &'()%*+,-./ 56ffi89:96.24 ;12<=>?/>@89:153.77/77.51 %+ffi<Z[X300\]0@ 34% 14% -6% 2022-10-10 2022-12-09 2023-02-17 2023-04-21 2023-06-29 -26% 富创精密沪深300 @^_p`ab &'()*%S0010523060001 +,%13560087214 -.%chenyaobo@hazq.com !"#$% !"#$%&2023'(')*%+2023'1('-./01234 ABC8DEB: 209.1 FGBC8DEB: 46.75 FGBHI8%: 22.35 AJK8L9: 201.2 FGJK8L9: 45.00 5-.67896:;%+2023'1('*12<=-.8.28>?*@1'/A3438.61%*BCD1E%+FGHI89J9568K?*@1'/ALM4.8%;BCD1E%+FGHNOPQRSTUHI89J2519K?*@1'/ALM66.05%;%+<=-./034H VWXYZ[UD\](^_E`ab34*cdefg\hiabjk*%+-.lmno34;5NPI89:;%+NPI89/0LM66.05%VWZYJpq1r %+stuvwxyz[h'1240>?h|*]~AÄÅÇuÉÄ xÑÖ*^Ü1-6áàyâä3ãå2400K?çéèffiëxíì3ã å1100K?;q2r%+hîïñóòôi*möhî-.õ0dúùûü1†*efg°hî-.õ0M¢;q3r%+㣧•¶.ß®* §•íìdõ0ûü3ã; %+no¶.§•*©™hîg°*¨ŒÆCefg#$Ø̱° %+tÍ¥'§•7¨Œ*µÄ1ÆCefg#$Ø̱°J¶ÑHØÌ|ß7§•dÅÇAÄ;%+*ØDÆCªºefg#$Ø̱ °*ïæ1ø¿¡¬⁄ƒIH#$¢«ØÌu»… ÀÃgyÕuŒœu ö–u—ëx¥gØÌyÕ*tÍ”\]‘(^_ÉÄ’÷<=AëŸ ⁄*¤‹1›fiflØ̃I‡·7‚„‰À_fi*hîHÂ#$uÂÊIuÂÁËÈuÁÍÎÏÌxS|[ÓV‡\ÔsÒƒI;%+HhîJ(^_ÉÄuÚ(^_ÉÄdÛÙıˆH#$efg*µ_˜KyÕefguïñefgumöhî7˘_‰˙;5<=-.õ0:* ˚R2023'(')*ïñefg-.õ0J24.90%çmöhî-.õ0J42.24%çyÕØî-.õ0J23.91%ç˘_hî-.õ0J8.95%; ˝Q˛ˇ•™ffi"*#$%&'(·*!"#$óò).\]\‘( ^_ÉÄ’÷Ÿ*+_fi 1r2008'-2014'*Z%+yÕ¨Œ7±°,-ffi"*%+tͧ• 12\hiH.Vø/;01A2*%+â3”\Ô(^_ÉÄ’÷sÒA45167#$efghî*8tÍÛ‚„_fi9:*âJÛ;<Ÿ*=; 2r2014'-2018'*Z%+>?•™ffi"*tͱ°¨Œf@±°[ÓV‡\ÔsÒƒI;01A2*%+âJsÒAHABŸ*=*GwÏCuVATx\ÔDE<=HŸ*=*8JvFG"uHffiJ–Äu ©Kffi±x\]DE(^_ÉÄ<=]Ÿ#$efgH§•d„hLMNO; 3r2018'PQp%+nofiûh|*S.Â?•™ffi";%+.2018 'cT*S.HITACHIHigh-TechuASMIx¥ˇUV(^_ÉÄ’÷ z=Ÿ*+_fi;ffid\](^_ÉÄ<=Hef*%+¨gh©\]E`*121fiV‡\](^_ÉÄz=H„hLM*]ë-.lmjk]l;/m*%+˘_‰˙7mö3|fgØÌ|ßnopq*80rsst7vwtuxv¨gfiûh|; %+¶ÑhîE`w2xÚ*VWhîUVE`lmyz300>[Æ %+|dH(^_ÉÄ#$efgE`]~0ÄzÍUV(^_ÉÄE`lmH20%;%+Å~|dH(^_ÉÄ#$efgUVE`lm2020'åJ160>[?*õÇ'UV(^_ÉÄE`lmH22%;ÉÑSEMIÖëH2030'(^_ÉÄE`lm[Ó1,400>[?*Ü É0ájà*%+VWhîUVE`lmâä02030'zÍ300>[Æ; %+±°¨ŒXã*0§åÅno±°,- %+ï;¥'H±°§•ZåÅ1çQŠè¨ŒHffi§âQ*0#$ ¢«ØÌu»… ÀÃgyÕuŒœx(^_ÉÄ#$efg-ëíìµÄ1ıîH±°|ß;˚R2023'(')*%+no¶.ÂS|ïñyÕh•*¶Ñ3|fgh•*˘_óòfiôyÕ±°h•åÅ*12\]ıîH±°|ß; ¶Ñ¤ö õúÖÄ%+2023-2025'H<=-.@ùJ20.02>/30.69>/40.39 >?;BûI89@ùJ2.63>/3.78>/5.15>?*üFEPSJ1.26 ?/1.81?/2.46?*fi*PE@ùJ76/53/39†*6°¢£*§•¶3n”®©; &™]´ ¨^zfihS®jdÖA*ëÆØA@4[7jdm*±°±*jdÖ A ÏW¥Oµƒ K1:∫K? /01234 2022A 2023E 2024E 2025E MN5O 1544 2002 3069 4039 5OPH8%: 83.2% 29.6% 53.3% 31.6% QRSTUVWX 246 263 378 515 VWXPH8%: 94.2% 7.2% 43.6% 36.2% YWZ8%: 32.7% 28.9% 31.6% 31.0% ROE8%: 5.3% 5.5% 7.3% 9.1% [B5\89: 1.45 1.26 1.81 2.46 P/E 74.56 76.39 53.20 39.05 P/B 4.87 4.21 3.90 3.55 EV/EBITDA 53.65 40.80 29.85 22.46 ]^_`awindbcd/012e fY#$ 156789:;'<=>?@A12BC5 1.1DEFG?HI5 1.2DEJ'FGKL6 1.3DEMNOHP?QRSOHP6 1.4DETUVWC?XYZG7 25678%[\]^_`abcdefg78hij'8 2.15678@Akl8 2.2DEmnopqr]st9uvw\xyz[9 2.3DEmnRS|]~ÙÄÅ10 2.4DE[\ÇÉÑmnÖÜ?áXàâZG11 äãåç%13 12!éèêHëë14 %&#$ ìé1DEJ'FG2019-2023H1îïñó5 ìé2DEòHIWC2019-2023H1îïñó5 ìé3DEôö;J'FG2021Q3-2023Q2îïñó5 ìé4DEôö;òHIWC2021Q3-2023Q2îïñó5 ìé5DE/JJ'FGKL?õúî2018-2023H1ó6 ìé6DEFGKLúùî]sVS]tóî2018-2022ó6 ìé7DEMNOHPî%ó2019-2023H17 ìé8DEQRSOHPî%ó2019-20227 ìé9DEXYûü†ûƒ¢TUPî2020-2023H1ó7 ìé10DEXY£§WCî2023:9:!ó7 ìé11DE/0RSb•¶WC?@Akl9 ìé12DE/0opWC9 ìé13DE/0RSb|]~Ù10 ìé149uvw\ß9uvw\78efg®'bR'©WC(™´¨DE∞ßbRSÆØ)10 ìé15=±Ÿw\¨ù0DEfQ[vRSb¥U11 ìé16DEµeÆØRSbWØ?â–0©11 ìé17DEmnÖÜîÖܪºó?Cæâ12 ìé18DEâøáXàâWCî¿¡2023:9:!ó13 1!"#$%&'()*+,-Ø/012 1.10123456 5-.67896:;%+2023'1('*12<=-.8.28>?*@1' /A3438.61%*BCD1E%+FGHI89J9568K?*@1'/ALM4.8%;BCD1E%+FGHNOPQRSTUHI89J2519K?*@1'/ALM66.05%;%+<=-./034HVWXYZ[UD\](^_E`ab3 4*cdefg\hiabjk*%+-.lmno34;5NPI89:;%+NPI89/0LM66.05%VWZYJpq1r%+s tuvwxyz[h'1240>?h|*]~AÄÅÇuÉÄxÑÖ*^Ü1-6áàyâä3ãå2400K?çéèffiëxíì3ãå1100K?;q2r%+hîïñóòôi*möhî-.õ0dúùûü1†*efg°hî-.õ0M¢;q3r %+㣧•¶.ß®*§•íìdõ0ûü3ã; ìé1DEJ'FG2019-2023H1îïñóìé2DEòHIWC2019-2023H1îïñó MN5OMN5OPH8f:VWXVWXPHgfh 18 16 14 12 10 8 6 4 2 0 20192020202120222023H1 100%3 90% 80%3 70%2 60% 50%2 40%1 30% 20%1 10%0 0% -1 600% 2019 2020 2021 20222023H1 400% 200% 0% -200% -400% -600% -800% ]^_`awindbcd/012e]^_`awindbcd/012e ìé3DEôö;J'FG2021Q3-2023Q2îïñóìé4DEôö;òHIWC2021Q3-2023Q2îïñó MN5OMN5OPHgfh 6 5 4 3 2 1 2021Q3 2021Q4 2022Q1 2022Q2 2022Q3 2022Q4 2023Q1 2023Q2 0 120 100 80 60 40 20 0 0.90 0.80 0.70 0.60 0.50 0.40 0.30 0.20 0.10 0.00 VWXVWXPHgfh 100 80 60 40 20 0 2021Q3 2021Q4 2022Q1 2022Q2 2022Q3 2022Q4 2023Q1 2023Q2 -20 ]^_`awindbcd/012e]^_`awindbcd/012e 1.20178239: %+Z\](^_ÉÄ#$efgHı?<=*$ZUVJ$j¥H|ª„h *ìD7º≈yÕØ·(^_ÉÄH#$efgØÌ=;O(^_ÉÄ‘*%+hî$*ìDØÌæ´…øu¿¡hîHÚ(^_ÉÄdÛÙıˆ;%+VWhî*ìD(^_ÉÄıˆ*¢£¬âÏ˙ØÌHCÈuƒŒ≠¨u¿Cdï«æ»ui …¢« ¿ujCØ.x¶ÑíìÉÄ*f@hîÃ*ìD7º≈Ø·H~ÕÉÄH;%+HhîJ(^_ÉÄuÚ(^_ÉÄdÛÙıˆH#$efg*µ_˜KyÕefguïñefgumöhî7˘_‰˙;5<=-.õ0:*˚R2023'(')*ïñefg-.õ0J24.90%*Œ2ó'LMHo]çmöhî-.õ0]lP42.24%*Œ234Ho]çyÕØî-.õ0J23.91%ç˘_hî-.õ0J8.95%; %+<=-.ñânoôi*H\ûœ<=-.õ0no]l;H\ûœ<= -.õ052018'H13.56%*]lP2022'H54.03%;\‘<=-.õ052018'H83.42%*M¢P2022'H44.92%; ìé5DE/JJ'FGKL?õúî2018-2023H1óìé6DEFGKLúùî]svs]tóî2018-2022ó ijklmnopqwxyzM5[Hx|M5[H 60% 50% 40% 30% 20% 10% 0% rstquvpq 201820192020202120222023H1 90% 80% 70% 60% 50% 40% 30% 20% 10% 0% 20182019202020212022 ]^_`awindbcd/012e]^_`awindbcd/012e 1.301;<=5>4?@A=5> %+tÍ¥'§•7¨Œ*µÄ1ÆCefg#$Ø̱°J¶ÑHØ