中科飞测：公司上半年扣非净利润实现扭亏为盈，收入规模快速提升

QffiC$?688361@ %+ªb/%+Æc QffiC$%&'()*+,-./0123456789:;<=> !"#$%2023-09-13 &'()%*+,-+3 56ffi89: 79.00 ;12<=>?/>@89: 92.49/65 ABC8DEB: 320 FGBC8DEB: 60.6 FGBHI8%: 18.94 AJK8L9: 252.8 FGJK8L9: 47.87 %+ffie(f8300gh<ç 23% 13% 3% 2023-05-19 2023-06-08 2023-06-30 2023-07-20 2023-08-09 2023-08-29 -7% 中科⻜测-U沪深300 ijkElmn &'()*%S0010523060001 +,%13560087214 -.%chenyaobo@hazq.com !"#$% QffiC$%&2023'(')*%+2023'1('-./0*12345678*9:;<=>?@ A9:B2CDE%+2023'1('*F.GH9:36,547.69IJ* ;<7K202.25%L)MNO*%+9:PQR=>7KSTUVW% +XYZ[\]^_`abcdefg?@`hijklmfgfioB %+XYpq;<or7sL%+GHPQtu7KXvRPQwxyz[|]%+12~??@*2023'1-6Ä*%+F.ÅÇW1a% +ÉÑRÖ2C4,593.91IJ*ÅÇW1a%+ÉÑRÜáàâäã åVRÖ2C235.34IJ*ç1';NF.éèD1*12345678L %+S4XYëíì[7K*abcdeBaîïfg?@ 1ñóòôöõúùû$ü†S¢EqXü†[£§lm2Xnm•¶1Rß®©™f¨–ÆhiØ•*hiëíì[7K*aîïfg?@* ;±fix1Xnmf¨–Æû$Ø•R[£ü†ª¥yµ˙2L2ñòôöõúùû$ü†S¢E%+ü†(\Û¡Yªkã3ºÇ*XYæ\Oø¿hiRX¡1(\Û¡YF.ó¬Bƒ±*XY|«x ±W»… ÀÃÕ`ŒœÃÕ`hy—“”‘’÷bL;±ÿ†Ÿ⁄û $¤3Ròôöõúùû$ü†§æhi‹y›X¡f¨fifl*yµ˙2L 3ñŸ⁄ô‡q$ü†S¢E%+Ÿ⁄ô‡q$ü†3·‚t2Xnm• ¶1‘„f¨QRŸ⁄ô‡$q*ü†‰ÂãÊed¶ÁËf;hiØ •*XY|«x±W\Oß®©™ÈÍ•hy—“hiL 4ñŠÏÏÌq$ü†S¢E%+ÓÔŠÏÏÌq$ü†RU|«x±* §lm\Ohyf¨B®Òf¨RSTß®©™hi*;±ÚÇŠÏÏÌq$ü†lmÛÙß®©™hiØ•*abcdeyz[?@L5ñıˆÊeq$ü†S¢Ex±æß®©™90nm•¶1f¨–ÆRıˆÊeq$ü†§F.˜qp¯*fix2Xnmf¨–Æq$Ø•R[ £ü†§RU˘˙Byµ*§˚¸\O˝˛hiX¡fifl*ˇUÙ!\O÷hhiRëí*ü†fg¿#B$%ã3&'*D(uˇUabÛ |«RcdBpqR=>7K)*+,L %+-e‰.ª¥/:*tu01234534 67ç8R45ª¥F4`fi›HR8ˆcø¶•tuRª¥/:* %+§958:;®<=>45`-ÊeÙQ?@Aq$45B+W BCDbfi<RúùEBFG45”zHIJK45*%+zLMª ¥34R?@NDOP¥µR‰TQR*S‰ª¥/:L%+2023' 1('ª¥/:T9,669.55IJ*ç2022';N7K10.64%LUV 2023'6Ä30\*%+95\O;WXY2388Z*[Q¥\Y2 85Z`F±][Y2300Z*;^Y23Z*95_`aNX13ZL /pqr stuv%+2023-2025'RGH9:iBD7.94w/11.40w/14.58wJLÅxÖ2CiBD0.75w/1.26w/2.11wJ*yÉEPSD0.23 J/0.39J/0.66JLfixPEiBD339/200/120zL⁄t[7t|c ]L ~ˆ?Ä öõÅfiXyef•uN*p¯ÇNçKÉÑf•± ‰TÖÜ&'íá:6IJ /01234 2022A 2023E 2024E 2025E MN5O 509 794 1140 1458 5OPH8%: 41.2% 55.9% 43.6% 27.9% QRSTUVWX 12 75 126 211 VWXPH8%: -78.0% 534.8% 69.3% 67.4% YWZ8%: 48.7% 49.1% 50.8% 52.8% ROE8%: 2.1% 3.2% 5.1% 7.9% [B5\89: 0.05 0.23 0.39 0.66 P/E 0.00 339.13 200.30 119.62 P/B 0.00 10.78 10.23 9.43 EV/EBITDA 0.00 196.95 156.57 97.26 ]^_`awindbcd/012e !"#$% 567fi9:;<=>$?@AB$CDEF<=G !"#$%&'() ]fghi jk:DE9 WXi jk:DE9 lmno 2022A 2023E 2024E 2025E lmno 2022A 2023E 2024E 2025E Fp]f 1410 3208 3488 3635 MN5O 509 794 1140 1458 qr 240 1925 1944 1881 MNsC 261 404 561 688 t5uv 131 174 218 235 MNwr+xy 1 1 1 1 z[t5v 8 9 13 16 |]~â 54 79 125 146 ÄÅuv 51 61 84 103 ÇÉ~â 60 79 125 146 ÑÖ 861 875 1012 1147 Üá~â 0 2 -30 -32 z[Fp]f 119 165 218 252 ]fàKâä -14 0 0 0 ãFp]f 242 325 412 485 TåffiKçp5\ 0 0 0 0 éèê] 0 15 30 45 ê]V5\ 1 8 11 15 ëí]f 109 176 228 271 MNWX 13 75 127 213 ìî]f 35 51 66 76 MNï5O 0 1 1 1 z[ãFp]f 98 83 88 93 MNïñó 1 0 0 0 ]fAm 1652 3533 3900 4120 WXAò 12 75 127 213 Fpgh 973 1081 1316 1319 eôw 0 1 1 2 öèÀv 165 315 265 165 VWX 12 75 126 211 tÅuv 106 146 202 249 úùBûâ\ 0 0 0 0 z[Fpgh 703 620 849 906 QRSTUVWX 12 75 126 211 ãFpgh 110 109 114 119 EBITDA 44 120 151 243 éèÀv 0 0 0 0 EPS89: 0.05 0.23 0.39 0.66 z[ãFpgh 110 109 114 119 ghüm 1083 1189 1429 1438 †(ÜáHZ úùBû°\ 0 0 0 0 lmno 2022A 2023E 2024E 2025E BC 240 320 320 320 s颣 ]CT§ 222 1842 1842 1842 MN5O 41.2% 55.9% 43.6% 27.9% •Ñ5\ 107 182 308 520 MNWX -75.7% 478.9% 69.4% 67.5% QRSTUBû° 569 2344 2470 2682 QR¶STUVW -78.0% 534.8% 69.3% 67.4% ghßBû°\ 1652 3533 3900 4120 ®W¢£YWZ8%: 48.7% 49.1% 50.8% 52.8% qrF©i !":#$% VWZ8%: 2.3% 9.4% 11.1% 14.5% lmno 2022A 2023E 2024E 2025E ROE8%: 2.1% 3.2% 5.1% 7.9% ™M´pqrF 67 10 227 169 ROIC8%: 1.5% 2.8% 3.5% 6.1% VWX 12 75 126 211 ¨h¢£ fÆffi| 33 43 53 62 ]fghZ8%: 65.6% 33.7% 36.7% 34.9% Üá~â 2 7 9 6 VghHZ8%: 190.4% 50.7% 57.9% 53.6% ê]âä -1 -8 -11 -15 FpHZ 1.45 2.97 2.65 2.76 M™]rçp 4 -108 48 -101 ±pHZ 0.42 2.01 1.72 1.69 z[™MqrF 24 184 80 316 M™¢£ ê]´pqrF -76 -161 -153 -130 A]fN©Z 0.37 0.31 0.31 0.36 ]Cñó -117 -126 -120 -115 t5uvN©Z 4.55 5.19 5.82 6.44 éèê] 40 -65 -40 -25 tÅuvN©Z 2.14 3.21 3.22 3.05 z[ê]qrF 1 30 6 10 [B¥µ89: ì]´pqrF 39 1835 -54 -101 [B5\ 0.05 0.23 0.39 0.66 öèÀv 65 150 -50 -100 [B™MqrFŠ: 0.21 0.03 0.71 0.53 éèÀv 0 0 0 0 [BV]f 2.37 7.33 7.72 8.38 sGBRy 0 80 0 0 /KHZ ]CT§Ry 3 1620 0 0 P/E 0.00 339.13 200.30 119.62 z[ì]qrF -29 -15 -4 -1 P/B 0.00 10.78 10.23 9.43 qrVRyò 29 1684 19 -63 EV/EBITDA 0.00 196.95 156.57 97.26 ]^_`aTUT4bcd/012e /"01 lmnEâäflã©å›HçéijkLèêoëÚíìîïñó*5fffiòôëffiöõLúùûW|¥pì*ü±+Ú/p˛”*ÿ58'†S/ªâfiL ijkø\ ¢)M£¿ijkÿ5Q\flãH§•W¶Rflã/pß®©Hpe*¶™´R©H¨e`YHuÆRªbSG*ƒ±ØGØPR;±*π«`h^¥µÿ¢)M*¢)M6Ò±RòìB;±i¢Oab%ª;±*¢ºfiÔæ ;±Rø¿ã¡¿ªãf¬1ƒ:fl*$f:fl6»«R;±Bqrf•¥v1ƒ»ÛL)MQR;±B… ÀÃBCL¢º¸Õfú(`.æf(`Œ¢$Mf•œ¢)MQRÿk–—… ¡^Æ1L”¡‘”91ƒô? R’÷*ijœÿf¿1ƒ⁄ŸSRW…¡¤‹*›fiø\L fl‡ø\âäflãÉ·5‚%+âQ\flㄉìîÂÊ•˜ø*§ÿ†flã/pß®HÜpeL¢)MÁâäflãÉ·5‚%+æQâºËÈB\of»…ÍÎ`ÏÌ`ęÔñ?ÃL¢)MQR;±i¢∂WØPÒÍ*âäflãªb64•ø¿`dÚ*ÛfiÔæ;±Rø¿ã•¿ªãif¬1ƒ:flLæ1ƒÙ?ı*¢)MQR;±¡-ˆR… if˜®fi1ƒºR/pqrLæ1ƒÙ?ı*¢%+`¢%+Êf¡¯˘˙0˜f¸˝/p¯z*ˇ2*f(/p¯i˛/p9V*$ffi1ƒºœƒ±¢)MQR1ƒOˇ6flkR1ƒå#$1ƒ‡1L/p¯Ü%S…*[ìfi¬µR1ƒ/p&'(¢%+`¢%+Êf¡¯˘˙0˜ó˘Lâäflã•[6Ǣ˙0˜d3•t5)MQ?(R%+6¥›Rflã)y›ò**+d3DÔæ%+?Ã/p,›-Ü¡[.-ÜL ¢)MÀ/›*hi0*Œââäflãªb62¢WX*¢ªb)MR1ƒ˛iifU¶1ƒS?‘N1ƒô ?R34`Â5`¡Â‘Y*¡67i¥81ƒ[.º*¡¶1ƒ9:¢%+;XR[.S?ƒ±L<=fl±¡ >?¢@Oˇ*Ü%˙Aâäflãªb6)ˇUBd*)ØS\µCDâäflãªb6*DfUfi¢