盛美上海：三季度业绩符合预期，在手订单充裕业绩持续释放

!"1$%688082& !"#$/!"%& !"1$%&'()*+,-./012345)*6789 !"#$%2023-11-07 !"ƒ$%&'(()) 67ffi9:;116.23 <12=>?@/?A9:;129.50/73.81 BCD9EFC; 435.7 GHCD9EFC; 74.69 GHCIJ9%; 17 BKL9M:; 506.4 GHKL9M:; 86.81 !"ffi()*+300h-./ 29% 19% 9% -1% -11% -21% 11/221/233/236/238/2311/23 盛美上海沪深300 0123456 &'()*%S0010523060001 +,%chenyaobo@hazq.com 789: -./01234567819:; <=>20230808 *+,-% ;<=>!?2023@AB9C!"2023@DABEFGHIJKL.MNOP QFGRHIS3!"2023@TABEJKUVFG11.399WXC L.2022@LYZ[29.17%C\.2023@Q2UVFG]9.94WXOP12.79%^2023@Q3JK_`aHI2.33WXCL.2022@LYZ[14.16%^bcd_`aHIJK2.3308WXCL .2022@LYZ[4.29%^!"2023@DABEefJKUVFG27.49WXCL.2022@LYZ[39.01%g2023@DABE_ `aHIJK6.73WXCL.Z[52.57%Cbcd_`aHIh 6.39WXCL.Z[32.98%^ !"UVFGRHI]Z[Cijklm3nopqrstuvVRwxyz][|Z]C~_ÄÅ[|Z[gLÇ!"ÉÑÖÜ]áàâÑäã]åçéèAëníìg!"ÉîïñóèACòôöõâúùûü↰¢£§éwx•¶/MßE]FGMNZ[^ !"[|®G#çCáàïñ©™C´¨ęÆstuwx!"ØÏC wx±úJä㥵[ıSAMÈD160W<ÔstuǺwxspæÆ]øâ¿â¡ø¬fixCvVƒ¶/ø]áû«»âäã«»RÖÜ… «»^!"9:YrïñÀHÃÕ [É/ø0¨^!"2023@DABEïñŠeÀHÃh53.16%C \.2023@=s@ŠeÀHÃ51.6%Ï–—OP^#瓺èA2023@DABE®GL.2022@LYOP69.09%C#瓺]MNOPijm”º]#ç‘’‘÷2AL⁄#ç‘’]¤‹Z]CK ¶ïñ›ÏAfiflåçâÑïñAÑfiflåçt‡]#ç·‚„‰éZ]C2AÂÇ#ç‘’ÁËÈÍÎÏÌ]ÍÓL⁄“ºZ]^ !"ÔÍî@[|#ç®GRáûÒÚCíÛ#çÙıˆ˜¯ SAPSâTEBO˘˙6˚¸áûRTahoeÅ˝˛ùˇe˚¸áûC ±°ºp45nmA2!áû"%]#$˚¸%&^!"'()*+ ]áûÒÚC,í-îÆ.˚¸wx+/Ï0fiwx+öõwx+úùûwx+D12345Track+PECVD”6Mwxñ™C±úJä㥵[ıCZ7160W<Ô^ !"ïñnD8îqr9i:stu;<̱C=>/Ï]áûR ?@]ïñóCAçàíhBqMCD÷ƒ¶qEFG¢]stuǺwxOH< '(I20+JKLßC;<stuMNíhƒxqEFG¢ROP]¨ęÆstuwx!"^QRA¶][STUâVWXYâ>¢ZâB[qEâ[\TUâ[ö]áâÔ@^öâB[[öâNepesâÔ_`âęae#]áâB]b^öcdâ=>Xíöe#çBfâVÏstuâZg^â[hstuâ#eâB]i[â[jéijÖ Ü]mnÄÅo9CÑZ]RBq%/]pqrstËu<éÖÜ^LÇ!"ÉvwıˆÈstuËu<RîxqrÖÜënÄÅRÖÜyu]z[^ ®|]~ äÄÅf!"2023-2025@]UVFG0Çh42.15W/52.74W /61.05WX^_`aHI0Çh8.72W/12.74W/14.19WXCÉÍ EPSh2.00X/2.92X/3.26X^fi°PE0Çh58/39/35Ö^Õ[ -ÜG”&à^ JâOä #$;fiïÏEåAÅYC~_çY/[éèåAÇ mjêJëíÅì:îïX ?@ABCD 2022A 2023E 2024E 2025E NO6P 2873 4215 5274 6105 6PQI9%; 77.3% 46.7% 25.1% 15.8% RSTUVWXY 668 872 1274 1419 WXYQI9%; 151.1% 30.4% 46.2% 11.4% ZX[9%; 48.9% 48.4% 51.9% 51.1% ROE9%; 12.1% 13.7% 16.7% 15.6% \C6]9:; 1.54 2.00 2.92 3.26 P/E 51.88 58.17 39.80 35.75 P/B 6.27 7.95 6.63 5.59 EV/EBITDA 48.26 49.83 33.14 28.70 ^_`abwindcde0123f :;<=% #$;fiïÏEåAÅYC~_çY/[éèåAÇ !"#$%&'() ^ghij kl:EF: XYj kl:EF: mnop 2022A 2023E 2024E 2025E mnop 2022A 2023E 2024E 2025E Gq^g 6300 8088 9693 11457 NO6P 2873 4215 5274 6105 rs 1562 953 897 1101 NOtD 1468 2175 2535 2985 u6vw 1066 1502 1933 2299 NOxs+yz 3 4 5 6 [|u6w 64 94 117 136 ]~ßÄ 259 422 527 611 ÅÇvw 133 218 254 299 ÉÑßÄ 106 169 211 244 ÖÜ 2690 3973 4683 5454 áàßÄ -80 -31 -19 -18 [|Gq^g 784 1350 1810 2168 ^gâLäã -17 -15 -20 -25 åGq^g 1875 1967 2153 2274 UçffiLéq6] -30 -30 45 50 èêë^ 68 83 98 113 ë^W6] 26 42 53 61 íì^g 300 468 566 593 NOXY 717 927 1355 1509 îï^g 87 108 129 150 NOñ6P 0 1 1 1 [|åGq^g 1420 1308 1360 1417 NOñóò 0 0 0 0 ^gBn 8176 10056 11846 13731 XYBô 717 927 1355 1509 Gqhi 2397 3423 3945 4416 föx 48 56 81 91 õêÀw 390 540 490 390 WXY 668 872 1274 1419 uÇvw 961 1390 1620 1907 ùûCüä] 0 0 0 0 [|Gqhi 1045 1493 1835 2118 RSTUVWXY 668 872 1274 1419 åGqhi 255 256 251 246 EBITDA 697 1013 1524 1748 èêÀw 130 120 110 100 EPS9:; 1.54 2.00 2.92 3.26 [|åGqhi 125 136 141 146 hi†n 2652 3679 4196 4662 °(áàI[ ùûCü¢] 0 0 0 0 mnop 2022A 2023E 2024E 2025E CD 434 436 436 436 t裧 ^DU• 3882 3993 3993 3993 NO6P 77.3% 46.7% 25.1% 15.8% ¶Ö6] 1208 1947 3221 4640 NOXY 167.5% 29.4% 46.2% 11.4% RSTUVCü¢ 5524 6376 7650 9069 RSßTUVWX 151.1% 30.4% 46.2% 11.4% hi®Cü¢] 8176 10056 11846 13731 ©X£§ZX[9%; 48.9% 48.4% 51.9% 51.1% rsG™j !":#$% WX[9%; 23.3% 20.7% 24.2% 23.2% mnop 2022A 2023E 2024E 2025E ROE9%; 12.1% 13.7% 16.7% 15.6% ´N¨qrsG -269 -578 324 626 ROIC9%; 9.8% 11.8% 15.1% 14.5% WXY 668 872 1274 1419 6i£§ ÆØffi] 56 117 187 257 ^ghi[9%; 32.4% 36.6% 35.4% 34.0% áàßÄ -19 0 0 0 WhiI[9%; 48.0% 57.7% 54.8% 51.4% ë^äã -26 -42 -53 -61 GqI[ 2.63 2.36 2.46 2.59 N±^séq -1001 -1548 -1085 -993 ≠qI[ 1.18 0.80 0.81 0.87 [|´NrsG 1722 2443 2359 2417 N±£§ ë^¨qrsG -1884 -205 -325 -317 B^gN¥[ 0.40 0.46 0.48 0.48 ^Dóò -686 -340 -306 -306 u6vwN¥[ 3.57 3.28 3.07 2.89 èêë^ -1206 -65 -65 -65 uÇvwN¥[ 1.73 1.85 1.68 1.69 [|ë^rsG 8 199 46 54 \Cµ[9:; ì^¨qrsG 273 149 -55 -105 \C6] 1.54 2.00 2.92 3.26 õêÀw 329 150 -50 -100 \C´NrsG -0.62 -1.33 0.74 1.44 èêÀw -16 -10 -10 -10 \CW^g 12.74 14.63 17.56 20.81 sHCRz 0 2 0 0 ªLI[ ^DU•Rz 37 111 0 0 P/E 51.88 58.17 39.80 35.75 [|ì^rsG -77 -105 5 5 P/B 6.27 7.95 6.63 5.59 rsWRzô -1840 -609 -56 205 EV/EBITDA 48.26 49.83 33.14 28.70 ^_`abUVU5cde0123f ./01234567 0123456CVñ óöcvV˜ò012^ôöMõÔúüùûüZC¶fi]†°õ]¢£^§•¶p [ç|üCßǮԮ|©éCƒ¶8@Üè®#(… 8+9: 012˙™ ´9:¨^012ƒ¶Bq óVÆØÂÇ] ó®|a±çV|(C2N¥]çVµEâÇVsâ]#$è®C9ºe®e‹]ªºC≥úâÖæøÙƒ´9:C´9:d¿º]÷¡Rªº•¬–äã!媺C´‘fiƒ-ªº]IÏÈ«»…Èå ÀÃÕ CŒåÕ dòœ]ªºR]~åØç1À×Ø^9:B]ªºR”‘’H÷…^´‘ÍVå§)âKÉå)⟬Œ⁄åØl´9:B]ƒu¤‹”‘«æ%›fifl«µflFÀÃ,ù ]‡·C01‚„å‰ÀÃTAè]”«5ÂCÊÁ˙™^ ËÈ˙™ Vñ óÍÓ¶Á!"(Bq óÍÎüùÏ’ØÌICAƒx ó®|a±VJ|(^´9:ÓVñ óÍÓ ¶Á!"ÉBV‘ÔFRqkåòôÒÚâÛÙâęalOH^´9:B]ªº•¬ıpe‹ˆ1CVñ ó# $d¢zIÏⱘCafiƒ-ªº]IÏÈA»…È•å ÀÃÕ ^ÉÀÃ˘˙!C´9:B]ªº«˚¸ ]”‘•å˝ífiÀÑ]®|]~^ÉÀÃ˘˙!C´!"â´!"’fi«˛8ˇ0˝å"#®|˛–$%HC å)®|˛0&®|FoCŒåfiÀÑl9º´9:B]ÀÃr'd(‡]ÀÃ)*+ÀÃÈÀ^®|˛J, -”C.¡Á Ù]Àî|/0)´!"â´!