长电科技：Q3收入环比提升，加大先进封装和汽车电子业务布局

MØffi$;600584< !"#$/!"%& MØffi$%Q3&'()*+,-./012345Ø6789: !"#$%2023-11-07 !"ƒ$%&'((') 67ffi9:; 32.27 <12=>?@/?A9:; 38.55/22.80 BCD9EFC; 1787.0268 GHCD9EFC; 1787.0268 GHCIJ9%; 100 BKL9M:; 577.2 GHKL9M:; 577.2 !"ffi()*+300h-./ 52% 32% 12% -8% 11/221/233/236/238/2311/23 长电科技沪深300 0123456 &'()*%S0010523060001 +,%chenyaobo@hazq.com 789: -Q2./0123456789:; <=>?@ABCDEFG20230911 )*+,% ;<=>!?2023@AB9C!"2023@ABDEFGHCIJKLMNOPCQRS.TUVW XQRYJZ[32023@\ABD!"]F^_QR82.57`aC b.cW30.80%;]Fdefcg!"hijkJZ4.78`aCb .cW23.96%l!"mnopqrstguvwxyNz[jj| ]gu~ÈYÄÅÇÉvÑÖÜCQRákJZàâovwäL;ã !"åçéfiguêëC+íguìLCîÑïOñóòôöõóúù>ûü†°¢é£§•KC¶ßõ®©™_´©™¨˝ÆKØÃó ±Á<gó¥_µK°˝ÙJ9y∏ª†áüºCõKJ∏≤æø¿Wl !"JUX¡¬Œ¨guƒ¶TUO;j±Á<gó5GÔ«ó˝ ÆKØÃó»…°˝ÙJ9gujë ?ÀC£§ÃÕ˝ÆKŒœ >û˝ÙJ9y∏Cù–øVW—“”‘L !"î˝’÷MÿŸADAS°±ÁµK†O⁄guj¤‹›fi¢flV‡?ÀY78õ®Œœ·‚j„‰CML±Á<g^QTUO; !"ÊÁ¥_YµKË_ÈCÔÍÎÏt›fi¢flÌ—“j>û·‚ÓÔCı§¶Òé¨5GÚÛÙıó˝ÆKØä‹óˆu˜µK| ]°y∏jÏt›fi¢flCÌÄÅV¯–˘˙ó¿Ô†j>û)¸´CJUîHPC˝ÃL¤‹C…Ká<˝˛ˇCµK|]!"áö#¤ ‹°$%jgu·&Â!"î'(6)*Y+,)*õ®,-Œœ>û·‚á⁄õ¢éC]F./0õ®Grade0p12CS3?À\A4rstÙ≤!"CÙ≤56úùŒœ>û78ffi:Æù;Â!"îÔ«y∏¢éC<fi5G'(6j=∏78ƒ¶C!">≤úîÄÅsR5G'(6L-PAMiDõ®Yë@j⁄õ¢flC5G'(6A0AiP!Bõ®C>ùR⁄õl !"˝DDE#‚FRC£§åGHI>ûKLúùŒœîÏJŒ œguK.æøVWC!"LŒë$%—“!"CLMNOıP= MgK≤\–j!"úùŒœLQ§RS¿TjUVWXCrstŒëw_CîYZ‹Œë¨úùŒë>ûÍ[CúùŒœ>ûîÏJŒœgujK.\îæøVWl]^Yolej_^C2021@pqúùŒœgu`^QÌ374`aaCbØúùŒœgucî2027@*d650`aae!C2021-2027@f@†ghOU*9.6%C7.SyÏtŒœguYZ ‹ŒœguCúùŒœgujO;iÌjkCcÌpqŒëgulm noO⁄l]^pqr‚?jstŒëuÉMC2022@‡vOMNOıw_K.21.07%C;<=>îxMMNOıguK.51%lX pqgu[;<=>îpq‡vOOSATP=Myz\Al!"£ §P†>û[|C‡ABD#‚FR10.82`aCS.O;10.38%l FËÄÅ ÇÉbØ!"2023-2025@j^_QR0ÑÌ298.55`/347.25` /402.78`aldÖkJZ0ÑÌ16.27`/27.81`/35.31`aCÜ hEPSÌ0.91a/1.55a/1.97alfiyPE0ÑÌ35/20/16álà£âO£”&’l ãåVç Œë˜éDèábyófiõùDèábyógu”‘Jëó>û·‚ èáby Doí´ìî Éï:ñóa HIJKLM 2022A 2023E 2024E 2025E NO6P 33762 29855 34725 40278 6PQI9%; 10.7% -11.6% 16.3% 16.0% RSTUVWXY 3231 1627 2781 3531 WXYQI9%; 9.2% -49.6% 70.9% 27.0% ZX[9%; 17.0% 14.4% 16.0% 16.4% ROE9%; 13.1% 6.1% 9.5% 10.8% \C6]9:; 1.82 0.91 1.55 1.97 P/E 12.66 35.04 20.50 16.15 P/B 1.66 2.15 1.95 1.74 EV/EBITDA 6.56 9.49 7.07 5.67 ^_`abwindcde0123f !"#$% Œë˜éDèábyófiõùDèábyógu”‘Jëó>û·‚èáby !"#$%&'() ^ghij kl:EF: XYj kl:EF: mnop 2022A 2023E 2024E 2025E mnop 2022A 2023E 2024E 2025E Gq^g 14143 13663 18222 25905 NO6P 33762 29855 34725 40278 rs 2459 619 4546 10656 NOtD 28010 25548 29158 33691 u6vw 3689 4591 4396 5110 NOxs+yz 90 60 69 81 [|u6w 61 83 96 112 ]~ßÄ 184 212 208 201 ÅÇvw 110 128 146 168 ÉÑßÄ 900 955 1007 1208 ÖÜ 3152 3079 3425 3896 áàßÄ 126 70 108 27 [|Gq^g 4672 5163 5613 5963 ^gâLäã -257 -115 -105 -95 åGq^g 25264 26972 26173 23115 UçffiLéq6] -37 0 0 0 èêë^ 765 780 795 810 ë^W6] 128 149 139 161 íì^g 19517 21136 20294 17192 NOXY 3246 1716 2948 3746 îï^g 483 504 525 546 NOñ6P 48 25 35 45 [|åGq^g 4500 4553 4560 4567 NOñóò 2 10 25 35 ^gBn 39408 40635 44395 49020 XYBô 3291 1731 2958 3756 Gqhi 11033 10442 11426 12525 föx 60 104 178 225 õêÀw 1174 1324 1274 1174 WXY 3231 1627 2781 3531 uÇvw 4634 3903 4455 5147 ùûCüä] 0 0 0 0 [|Gqhi 5226 5215 5698 6204 RSTUVWXY 3231 1627 2781 3531 åGqhi 3732 3723 3718 3713 EBITDA 7029 6688 8413 9390 èêÀw 2721 2711 2701 2691 EPS9:; 1.82 0.91 1.55 1.97 [|åGqhi 1010 1012 1017 1022 hi†n 14765 14164 15144 16238 °(áàI[ ùûCü¢] 0 0 0 0 mnop 2022A 2023E 2024E 2025E CD 1780 1789 1789 1789 t裧 ^DU• 15081 15317 15317 15317 NO6P 10.7% -11.6% 16.3% 16.0% ¶Ö6] 7783 9365 12146 15677 NOXY 2.4% -47.1% 71.8% 27.1% RSTUVCü 24643 26470 29251 32782 RSßTUVWX 9.2% -49.6% 70.9% 27.0% hi®Cü¢] 39408 40635 44395 49020 ©X£§ZX[9%; 17.0% 14.4% 16.0% 16.4% rsG™j !":#$% WX[9%; 9.6% 5.5% 8.0% 8.8% mnop 2022A 2023E 2024E 2025E ROE9%; 13.1% 6.1% 9.5% 10.8% ´N¨qrsG 6012 4992 8551 8759 ROIC9%; 9.9% 5.0% 7.9% 9.0% WXY 3231 1627 2781 3531 6i£§ ÆØffi] 3793 4887 5347 5607 ^ghi[9%; 37.5% 34.9% 34.1% 33.1% áàßÄ 154 119 120 118 WhiI[9%; 59.9% 53.5% 51.8% 49.5% ë^äã -128 -149 -139 -161 GqI[ 1.28 1.31 1.59 2.07 N±^séq -1142 -1509 372 -400 ≠qI[ 0.96 0.93 1.18 1.63 [|´NrsG 4478 3153 2478 3996 N±£§ ë^¨qrsG -5358 -6461 -4449 -2427 B^gN¥[ 0.88 0.75 0.82 0.86 ^Dóò -3817 -6511 -4516 -2516 u6vwN¥[ 8.48 7.21 7.73 8.47 èêë^ -1630 -65 -65 -65 uÇvwN¥[ 5.64 5.99 6.98 7.02 [|ë^rsG 89 115 132 154 \Cµ[9:; ì^¨qrsG -1048 -401 -175 -223 \C6] 1.82 0.91 1.55 1.97 õêÀw -1019 150 -50 -100 \C´NrsG 3.36 2.79 4.78 4.90 èêÀw -1030 -10 -10 -10 \CW^g 13.85 14.80 16.35 18.33 sHCRz 0 9 0 0 ªLI[ ^DU•Rz 96 236 0 0 P/E 12.66 35.04 20.50 16.15 [|ì^rsG 905 -786 -115 -113 P/B 1.66 2.15 1.95 1.74 rsWRzô -310 -1840 3927 6109 EV/EBITDA 6.56 9.49 7.07 5.67 ^_`abUVU5cde0123f -./0123456 0123456Còôöõ<gw_úù012lûüO-†°˛ˇ¢£§CM¥=•¶-=ߘl®©™f ´‚˲C¨3k†FËÈ°CÆM8@Ø¢F#ñ 7*89 012m° ï9:¥z012ÆMMNöõ_µ7ö+jöõFËc‰ª_Ë(CκMjª_#DóÇ_ø¿j#$¢¡C ¬∏h¡hej«âCƒÁóÄ›‰ÒÆï9:Cï9:NÌ∏j_^Y«âà[«gu!·«âCï»fi…  «âjÀÃÆÕ¿ÏÆ蜖—RöCCèRöN”‘j«âYÄÅè7‚ö–—’il9:Mj«âY÷‹ÿ ¯Ÿ⁄lï»Í¤è®)óFîè)ó‹[Ccè7›ï9:MjÆt¶fi÷‹Õ›%fl‡·Õf·Q–—‚˙j„‰C01©Âèo–—\A¢jö÷ÕÖÜCÊÁm°l ËÈm° òôöõhÍMÎ!"ÃMNöõÏÌ˛ˇsÓ7ÔÀC>ÆnöõFËc‰_´Ë(lï9:YòôöõhÍ MÎ!"îMò»ÒÚYN]è”ÛÙıóˆ˜óę˘~V¯lï9:Mj«âà[˝fhe˙˚Còôöõ# $NL¶ÀÃó¸˝Cãfi… «âjÀÃÆá¿ÏÆà蜖—Rölî–—˛ˇvCï9:Mj«âÕE!j÷‹àè™Êfi–—»jFËÄÅlî–—˛ˇvCï!"óï!"Ó¥Õ"8#Ó™èâ$FË"