晶合集成：公司上半年业绩稳健，产能和研发持续推进

!"#$%688249& !"#$ !"#$%&'()*+,-./012345678 !"ffi&'()300*+,- 40% 30% 20% 10% 0% -10%8/2311/232/245/24 -20% -30% -40% 晶合集成沪深300 ./01234 &'()*%S0010523060001 +,%chenyaobo@hazq.com ./01567 &'()*%S0010524070001 +,%liyc@hazq.com +,-.% !"#$%2024-08-19 !"ƒ$%&'()'* 89:;!<2024=>=?@2024=A>=BCDEFGHIJ 56ffi89: 14.64 ;12<=>?/>@89: 19.38/11.73 ABC8DEB: 2006 FGBC8DEB: 1177 FGBHI8%: 58.67 AJK8L9: 293.7 FGJK8L9: 172.3 KBCDEFLM1!"2024=A>=@NOPQBC43.98R6@ S,2023=STUV48.1%WXYZA[!"\]^_EF`1.87R 6@-2023=STUV528.8%aPQBC-A=STbc14.28R 6@S,bd48.09%@efghQijklmnV@A>=opqrNOstbduvaXYZA[!"\]^_EFwXYZA[!"\ ]^xyz[|]~«^_EF-A=ST.Äbc2.3R6w2.4R6@efg?ÅTÇ!"PQBCS,bd@ÉAÖÜEáàâäUV@ãåqç;éèê@ÖëíEàUVuva !"âäcìîïñC@óòôöõ+ !"îïúáK2023=A>=^5.02R6UVù2024=A>=^ 6.14R6@S,bd22%aîïúáàK2023=A>=^16.92%êûù2024=A>=^13.97%a !"Öëü†°¢£§@•¶ß®©6ï™a!"CNODDICwCISwPMICwMCUwLogic¨•¶ß®rÖ@Öëü†I«©ÆØ@ÖëÅá ±»§Ü¥µw≈⁄wߨIÀw∑ª≈ºw§Üqá≈æw•Qø¿w ¡¬’¨ƒ©˚ia?ÅTÇ@!"°¢«»…[ ÀÃÕ^ŒÖë@œ–—õØ“Öëü†a”‘@40nm’÷OLEDIÀ¸ÿŸ⁄CNO ¤‹r›Ö;55nm‘’ffiBSIAfl‡·CISŸ⁄NOì‹r›Ö@CISÖë‚„‰ÂÊ5000Á@ÖëCœC‘’ffi¥µ[ a IÀ˨ÈNOÍÎIÀ^ÏfÌÓ@DDICÈIÀ˨^ÔÖŸ⁄@ !"Ò•efÖë`DDIC@SÚfi™CISwMCUwPMIC¨•¶ß®89:;efKÙ12ı8ˆÒ•Q˜@¯˘˙U˚DDICA”¸•¶ß®^8ˆÒ•˝˜@!"ef^Ò•˝˜ÖëÅá˚ief`˨IÀ¸ÿŸ⁄a!"150nm-90nmLCDIÀ¸ÿŸ⁄ôö`Õ8˛ô ^ôˇôö!"AœhG#õØ@$ŒV%&';aK•¶Ò•ß®M@IÀ¸ÿŸ⁄DDICÒ•È!"efBC()aK2024=A>=Öë.*M@DDICwCISwPMICwMCUwLogic+ePQ˜BC^,,.Ä`68.53%w16.04%w8.99%w2.44%w3.82%@”‘CIS+ePQ˜BC^,,IJUV,C;`!"-.ìÖëe/@CISÖÜ0Z1234a !"efPQBC(5Z150nmù90nmôö6#@55nmôö6# PB+,stbd K2024=A>=¿76#.*M@55nmw90nmw110nmw150nm+ePQ˜BC^,,.Ä`8.99%w45.46%w29.40%w16.14%afi,2023=A>=M@!"2023=A>=90nmAÉè¿7+,!"opPB^95.17%a”‘90nm¿7È!"9ÔÖeÕPB@ÂÊ14.77R6+,49.92%@110nm¿7BC`9.36R6+,31.65%@150nm ¿7BC`4.02R6@+,13.60%a!"-`<œ^55nm¿7BC `1.43R6@+,4.83%a ñ=>? @ABC!"2024-2026=PQBC.Ä100.78R/129.57R/152.04R6aXD_EF`5.83R/9.61R/14.46R6@fiÅEPS` 0.29/0.48/0.726@fiÅPE.Ä`52/32/21E@FâGbâ”$%a IJUÀ Kú≈ºLMNO@DDICPQ’R@[ ÀÃcS@ôöTÒ°AB Ta ÏfU˜VW ãå:XÁ6 -./012 2023A 2024E 2025E 2026E MN5O 7244 10078 12957 15204 5OPH8%: -27.9% 39.1% 28.6% 17.3% QRSTUVWX 212 583 961 1446 VWXPH8%: -93.1% 175.3% 64.9% 50.5% YWZ8%: 21.6% 25.1% 25.9% 27.1% ROE8%: 1.0% 2.8% 4.3% 6.1% [B5\89: 0.12 0.29 0.48 0.72 P/E 143.75 52.38 31.77 21.10 P/B 1.62 1.44 1.38 1.30 EV/EBITDA 12.15 9.05 6.81 5.32 ]^_`awindbcd/012e fY#$ 13456789':;<=/0>?............................................................................................................................................5 1.1@ABC;DE5 1.2@AF4GDH;IJKL6 1.3@AMNOP?;QRSC7 23456%TUVWXYZ[\]^_`a7 2.1@A_`VbcdefghijklmnopX3qa7 2.2@ArsRt-.uvswOLED[\]^x_yCISTIz[|y]~7]ÄyAR/VRÅVb8 2.3@AÇÉSCQRÑÖÜáàâ9 2.4@AäãÜáåQçéèêiëíÉRtìîïñ10 óòôZ%11 /0!öõúDùë12 %&#$ üö1@A†'BC2019-2024H15 üö2@A°¢£DE2019-2024H15 üö3@A§•9†'BC2023Q1-2024Q25 üö4@A§•9°¢£DE2023Q1-2024Q25 üö5@AGDH;°¢£DEH2021-2024H16 üö6@A3q_`¶0ß®©™BC;´¨.ÆØ/6 üö7@A3q_`¶0ß®©™BC;´¨.ÆØ/6 üö8@A-.IJ±IJKL2023H16 üö9@A-.IJ±IJKL2024H16 üö10@AQRy—øy¥µMNH2019-2024H17 üö11@AQR<iP?.2024878!/7 üö122024Q1Gƒ_`'0mn7 üö13DDIC|ªºOªNVbëæXø¿8 üö14@A-.IJDDIC;¡¬ªNVb8 üö152024H1ùàâyùI'yù'ƒyù∞àXRtP?;rsRt«»8 üö162024H1Üáàâ… WÀÃÕ…!"$UXŒzP?10 üö172024H1@A-.åQRçé111 üö182024H1@A-.åQRçé211 1!"#$%&'()*+Ø-./0 1.1/012345 KBCDEFLM1!"2024=A>=@NOPQBC43.98R6@S,2023 =STUV48.1%WXYZA[!"\]^_EF`1.87R6@-2023=STUV528.8%aPQBC-A=STbc14.28R6@S,bd48.09%@efghQ ijklmnV@A>=opqrNOstbduvaXYZA[!"\]^_EFwXYZA[!"\]^xyz[|]~«^_EF-A=ST.Äbc2.3R6w2.4R6@efg?ÅTÇ!"PQBCS,bd@ÉAÖÜEáàâäUV@ãåqç;éèê@ÖëíEàUVuva üö1@A†'BC2019-2024H1üö2@A°¢£DE2019-2024H1 营业收入(亿元)(左)营业收入同比(%)(右)归母净利润(亿元)(左)归母净利润同比(%)(右) 120 100 80 60 40 20 0 300% 250% 200% 150% 100% 50% 0% 2019 2020 2021 2022 2023 2024H1 -50% 35 30 25 20 15 10 5 0 -5 -10 -15 600% 201920202021202220232024H1 500% 400% 300% 200% 100% 0% -100% -200% ]^_`awindbcd/012e]^_`awindbcd/012e KãYkPBDEFM1!"2024=-.YkPQBC`21.70R6@-2024 =-–YkPQBC^22.28R6…uèêa.Yk!"NOXD_EF1.08R6w-–YkXD_EF^0.79R6@Z,bd36.7%a üö3@A§•9†'BC2023Q1-2024Q2üö4@A§•9°¢£DE2023Q1-2024Q2 25.00 20.00 15.00 10.00 5.00 0.00 营业收入(亿元)(左)营业收入同比(%)(右) 120.00 100.00 80.00 60.00 40.00 20.00 0.00 -20.00 -40.00 -60.00 Q Q Q Q Q Q -80.00 4.00 3.00 2.00 1.00 0.00 -1.00 -2.00 -3.00 归母净利润(亿元)(左)归母净利润同比(%)(右) 200.00 150.00 100.00 50.00 2023Q1 2023Q2 2023Q3 2023Q4 2024Q1 2024Q2 0.00 -50.00 -100.00 20231 20232 20233 20234 20241 20242 -4.00-150.00 ]^_`awindbcd/012e]^_`awindbcd/012e 1.2/0678493:;<= KíEàD_EàM1!"[9íEàK2021=^45%@UVù2022=^ 46%@2023=D2024=A>=!"!"[9íEà.Ä`22%D24%a!"_E à2021=`31.84%@2022=_Eà\…èêù30.30%a2023=_Eà`2.92%@2024=A>=_Eà],2023=…UV@ù4.25%a üö5@AGDH;°¢£DEH2021-2024H1 毛利率（%）净利率（%） 60% 50% 40% 30% 20% 10% 0% 2021202220232024H1 ]^_`awindbcd/012e K2024=A>=¿76#.*M@55nmw90nmw110nmw150nm+ePQ ˜BC^,,.Ä`8.99%w45.46%w29.40%w16.14%a üö6@A3q_`¶0ß®©™BC;´¨.ÆØ/üö7@A3q_`¶0ß®©™BC;´¨.ÆØ/ IJß® –—–38789 IJß® –—–48789 _`:R6; +, _`:R6; +, aabc d.fg f.hgi aabc g.ja h.jji jkbc df.ll fj.jmi jkbc dj.jj fa.fni ddkbc j.gn gd.nai ddkbc dm.jg mj.fki dakbc f.km dg.nki dakbc l.dk dn.dfi 9C mj.lk dkki 9C fg.jh dkki ]^_`aTU2023fgf3bcd/012e]^_`aTU2024fgf3bcd/012e K2024=A>=Öë.*M@DDICwCISwPMICwMCUwLogic+ePQ˜BC^,,.Ä`68.53%w16.04%w8.99%w2.44%w3.82%@”‘CIS+ePQ ˜BC^,,IJUV,C;`!"-.ìÖëe