富创精密：三季度收入环比提升，静待产能逐步释放实现规模效应

!"#$>6884093 !"#$/!"%& !"#$%&'()*+,-ƒ/0123456789:;<= !"#$%2023-11-07 !"ƒ$%&'((') 67ffi9:;86.53 <12=>?@/?A9:;142.98/74.10 BCD9EFC; 209.1 GHCD9EFC; 120.5 GHCIJ9%; 57.6 BKL9M:; 180.9 GHKL9M:; 104.2 !"ffi()*+300h-./ 5% -5% -15% -25% -35% -45% 11/221/233/235/237/239/23 富创精密沪深300 0123456 &'()*%S0010523060001 +,%chenyaobo@hazq.com 789: -./0123456789:;<= 20230911 )*+,% ;<=>!?2023@AB9C!"2023@ABDEFG.HI JEFKLMN3!"2023@OABDPQRSEF5.61TUC V.2022@VWXY35.37%CG.2023@Q2RSEFZ4.87 TUHI15.2%[2023@Q3PQ\]^LM3633_UCV.2022 @VW`a42.13%[bcd\]^LMPQ1187_UCV.2022 @VW`a76.29%[!"2023@eABDfgPQRSEF13.90TUCV.2022@VWXY37.28%h2023@eABD\]^LMPQ1.32TUCV.`a19.15%Cbcd\]^LMi3706_ UCV.`a70.18%[ !"RSEFZXYjklmnopqrstuvwXYCxyz [|o]~vwçÄC!"RSEFÅÇXY[!"LMZ`ajkÉÑÖ31Ü!"]áàâäãå~CÉçéèêë./íìîL7fi/ñZóòô]áEFë.öõXú[ëùûü†°/¢Zz[ |ô]áEFXY£y§WC!"He•FZûü†°¶]ß®)©S™¿D¨ÌCÆóØ|±ùsQ;2Ü!"i¢d¥µ;°.àCzÍ©ªºHICrkªºÜƒø¿ùXú;3Ü!"ú¡¬äƒÜ¬]áZ#äC7Ç9:Wp#ä¿ùXú;4Ü9:Wc«»… mXú[ !"ÀÃ]átuÕŒœ–Cjk]á—ƒtuÆó”‘300T’ ÷ !"≥yZqrs†°=>z[|tuRŸ⁄g‘¤—ƒqrs †°tuÆóZ20%[!"‹e≥yZqrs†°=>z[|—ƒtuÆó2020@›i160T’UCëfi@—ƒqrs†°tuÆóZ22%[fl‡SEMI§·Z2030@qrs†°tuÆó¶‚1,400T’UC„†.‰£åC!"jk]á—ƒtuÆóÂÊÁ2030@ ‘¤300T’÷[ !"äƒËÈ+ÍCÁ#΋ÅÇäƒÏ8 !"àf¢@Zäƒ#ä)΋PÌ«ŠÔËÈZ∆#èÒCÁ= >ûÚÛÙÜıˆ˜º¯˘¥˙Ü˚¸˝qrs†°=>z[|8 ˛Gߡ°!"hZäƒ$%[&R2023@AB9C!"#ä•F (ˆöõHICV.2022@VWXY75.73%CjkÖê9:WK @)*9:W+!"úö¬äƒÜ¬]áZ#ä•F%DCrk#äçéÜ.,y-.XYÔk[ •/01 23§g!"2023-2025@ZRSEF04i20.02T/29.39T /39.59TU[\]^LM04i2.12T/3.10T/4.81TUC56EPSi1.02U/1.49U/2.30U[fi|PE04i81/55/357[8Å9XÅ:&;[ <=H> ABµfi]ÍD£y§WCƒøDW/YEF£yGCäƒHI£y §W JkKLMN OP:Q_U >?@ABC 2022A 2023E 2024E 2025E NO6P 1544 2002 2939 3959 6PQI9%; 83.2% 29.6% 46.8% 34.7% RSTUVWXY 246 212 310 481 WXYQI9%; 94.2% -13.6% 46.2% 54.9% ZX[9%; 32.7% 26.4% 29.6% 30.3% ROE9%; 5.3% 4.5% 6.2% 8.7% \C6]9:; 1.45 1.02 1.49 2.30 P/E 74.56 81.25 55.56 35.86 P/B 4.87 3.64 3.42 3.12 EV/EBITDA 53.65 39.95 29.05 20.18 ^_`abwindcde0123f !"#$% ABµfi]ÍD£y§WCƒøDW/YEF£yGCäƒHI£y§W !"#$%&'() ^ghij kl:EF: XYj kl:EF: mnop 2022A 2023E 2024E 2025E mnop 2022A 2023E 2024E 2025E Gq^g 4417 4642 5169 5950 NO6P 1544 2002 2939 3959 rs 1989 1957 1936 2231 NOtD 1040 1474 2069 2759 u6vw 531 667 980 1210 NOxs+yz 7 8 12 16 [|u6w 15 22 33 44 ]~ßÄ 29 36 73 59 ÅÇvw 34 44 62 83 ÉÑßÄ 111 136 229 285 ÖÜ 533 614 805 996 áàßÄ 17 -22 -17 -13 [|Gq^g 1314 1337 1355 1387 ^gâLäã -16 0 0 0 åGq^g 2223 2755 2999 3164 UçffiLéq6] 3 -30 45 50 èêë^ 11 26 41 56 ë^W6] 12 20 29 40 íì^g 1065 1333 1511 1603 NOXY 273 241 353 547 îï^g 139 144 144 144 NOñ6P 1 1 1 1 [|åGq^g 1008 1252 1304 1362 NOñóò 6 0 0 0 ^gBn 6640 7396 8169 9115 XYBô 267 241 353 547 Gqhi 845 1370 1677 2037 föx 33 29 42 66 õêÀw 65 215 165 65 WXY 235 212 310 481 uÇvw 369 491 690 920 ùûCüä] -11 0 0 0 [|Gqhi 411 664 822 1052 RSTUVWXY 246 212 310 481 åGqhi 1027 1165 1320 1425 EBITDA 396 407 564 797 èêÀw 519 669 819 919 EPS9:; 1.45 1.02 1.49 2.30 [|åGqhi 507 496 501 506 hi†n 1872 2535 2997 3462 °(áàI[ ùûCü¢] 124 124 124 124 mnop 2022A 2023E 2024E 2025E CD 209 209 209 209 t裧 ^DU• 4024 4049 4049 4049 NO6P 83.2% 29.6% 46.8% 34.7% ¶Ö6] 412 479 789 1270 NOXY 101.0% -11.7% 46.3% 54.9% RSTUVCü¢ 4645 4737 5048 5529 RSßTUVWX 94.2% -13.6% 46.2% 54.9% hi®Cü¢] 6640 7396 8169 9115 ©X£§ZX[9%; 32.7% 26.4% 29.6% 30.3% rsG™j !":#$% WX[9%; 15.9% 10.6% 10.6% 12.2% mnop 2022A 2023E 2024E 2025E ROE9%; 5.3% 4.5% 6.2% 8.7% ´N¨qrsG -22 516 293 655 ROIC9%; 4.5% 3.3% 4.8% 7.0% WXY 235 212 310 481 6i£§ ÆØffi] 119 187 227 263 ^ghi[9%; 28.2% 34.3% 36.7% 38.0% áàßÄ 38 18 22 26 WhiI[9%; 39.2% 52.2% 58.0% 61.3% ë^äã -12 -20 -29 -40 GqI[ 5.23 3.39 3.08 2.92 N±^séq -438 88 -193 -25 ≠qI[ 4.42 2.82 2.49 2.33 [|´NrsG 708 155 458 456 N±£§ ë^¨qrsG -1938 -727 -398 -338 B^gN¥[ 0.34 0.29 0.38 0.46 ^Dóò -791 -460 -405 -355 u6vwN¥[ 3.53 3.34 3.57 3.62 èêë^ -1150 -15 -15 -15 uÇvwN¥[ 3.62 3.43 3.50 3.43 [|ë^rsG 4 -252 22 32 \Cµ[9:; ì^¨qrsG 3637 179 83 -21 \C6] 1.45 1.02 1.49 2.30 õêÀw -111 150 -50 -100 \C´NrsG -0.11 2.47 1.40 3.13 èêÀw 164 150 150 100 \CW^g 22.22 22.66 24.14 26.45 sHCRz 52 0 0 0 ªLI[ ^DU•Rz 3298 26 0 0 P/E 74.56 81.25 55.56 35.86 [|ì^rsG 233 -147 -17 -21 P/B 4.87 3.64 3.42 3.12 rsWRzô 1678 -32 -22 296 EV/EBITDA 53.65 39.95 29.05 20.18 ^_`abUVU5cde0123f -./0123456 0123456CRSTUVW©SXY012[Z[ö\÷]ªº^_`CÂ¥∆ab\∆c™[defnœä/ªCgGh÷•/[˝CˇÂ8@i(•#«Š 7*89 012jkê9:lm012ˇÂnoTUSopqrZTU•/stuS/(CxvwZuSxDÜySz[Z#$(|C7ùf|fÆZ]~C∫ÄÜÅÇdɡê9:Cê9:ÔÑùZÖ‡K]~Üáàtu!â]~Cê.fiäã ]~Zåç…”éè…£êëíRTCì£RTÔîïZ]~K01£päãëíåñ[9:nZ]~Kóòôöõú[ê.¤ù£d)ÜQÁ£)Üùáìû£pÑê9:nZˇsü†óò”Ç%1¢¸”Œ¸Eëí£§Z•¶C01àߣlëíOA(Zqó”®©C¯™jk[ بjkRSTU63ÂÆ!"«noTUØ¡ªº±,pëåC[ˇ°TU•/stSL/([ê9:¥RSTU63ÂÆ!"ÁnR.µBKo?£îî˝¥Ü∑ªÜºµ@Hö[ê9:nZ]~ÜáænfÆø¿CRSTU# $Ô%wåçÜ¡¬C6fiäã]~Zåç…yéè…Ü£êëíRT[ÁëíƒF`Cê9:nZ]~”ıÔZóòÜ£âèfiëí.Z•/01[ÁëíƒF`Cê!"Üê!",¥”«8»û⣅ •/«ÀÃÕLC £)•/«0Œ•/EmCì£fiëí.Ñ7ùê9:nZëípœÔ–kZëí —“ëí¨ë[•/«L”‘óC’‡™êÉZëí•/÷«)ê!"Üê!",¥”«8»ûâÿ8[RSTUy’ÔŸ8»ûâ¡$pÅÂ9:nH‚Z!"Ôä©ZTUzÍ©a⁄C¤¡$iäã!"Hö•/‹©›L”’fi›L[ê9:ôfl¯ÃŇ·‚Cù«RSTU#$Ô„ˆq‰Cê#$9:Zëí[0Ü£Çxëí(§ÛÂëí£ §ZÊÁÜËÈ|”ËÛáC”ÍÎ0äÏëí’fi.C”xëíÌÓê!"Ô‰Z’fi(§7ù[nÒ–ù”ÚÛêÙpœCL”»ıRSTU#$ÔzÕLj¡Czv‘kɘiRSTU#$ÔCì£ÇfiêÙͩ˜ÉóZ–ùK¯˘[nù«ê!"q‰C˙àÚÛ”«Úäê9:CÔ–˚ZÀ¸dÒy|˝¨ë¥˙àÚÛ”Úä«…˛[ê!"zRˇ!$’|˝¨ëZ‰L[ :;ƒ$<9 x