聚和材料24半年报点评：Q2业绩超预期，业务拓展有望打开新成长曲线

JKLM(688503.SH)/`a bc JKLM24NO;Iƒ#Q22PQARS2TUVWXYZ[\]^_ defg;</=>Iƒ2024O9h6i 23 2022A 2023A 2024E 2025E 2026E g-hij78&k 6,504 10,290 14,136 16,978 19,313 lmnyoy% 28% 58% 37% 20% 14% opqj78&k 391 442 621 801 928 lmnyoy% 59% 13% 40% 29% 16% r5hZj&k 1.62 1.83 2.56 3.31 3.83 r5st9f -5.02 -11.01 -2.81 -0.34 1.10 ouUhZn 9% 9% 12% 13% 14% P/E 17.7 15.7 11.2 8.6 7.5 P/B 1.5 1.4 1.3 1.2 1.0 ƒ"#$%&'()=>?@ABCDE !"ffi$%28.60&'()%*+ ,-./01%S0740522020001 Email%zengbiao@zts.com.cn '()%23 ,-./01%S0740522040004 Email%wupeng@zts.com.cn vw%r5xyz[|]56~0ÄffiŠTÉÑ5ffiÖÜ2024]9á5Ihâffi *+,- 456(785) 242 9:56(785) 179 !ffi(&) 28.60 !;(78&) 6,922 9:!;(78&) 5,114 ./012-3456fi8 !"#$%&300 10% 2023-09 2023-10 2023-11 2023-12 2024-01 2024-02 2024-03 2024-04 2024-05 2024-06 2024-07 2024-08 2024-09 0% -10% -20% -30% -40% -50% -60% -70% 9:;< 1DEFGHIJKLM%NOPQRSTU-VWX'YZ[ 2DEFG\IJKLM23]F^ _%23]-`aBbcT24]?dYZLECOef[ FGHI 456789:2024;<;=>2024;1<;@ABC67.65D>EF+61.8%>GHIJK2.99D>EF+11.1%>LJM10.9%>EF+0.7pctN24Q2@ABC38.12D>EF+59.0%>OF+29.1%>GHIJK2.23D>EF+53.6%>OF +194.4%>LJM13.0%>EF+1.7pct>OF+4.7pctP QRST6Q2QROFUV>W,X61YZ[\]OF^_>24Q2Z[\]`613a>OFUV11%>bcNdZ[\]`484a>OFUV47%>NdeFf24Q1*60%UVgQ2*h80%N2YijklmnopqZrsCtuv78wJxyOFUV>Q2z[LJM13%>OFUV5pctP ijQ"|]~ðÄ>ÅÇÉÑÖ^_ÜáP àâäã6åçéèêÖàâZ[*Eë>~íàâZ[ìîPïñó>òÇ9\Öïèàâô5öõúùûü†°ûp¢£§•û¶XßijP®©0BBúùûò™´¨sÆ@Aاn±i>Öd†°û(¢£§•ûXßij-ò¥µî\>NyBCô5*iQnÏ≈PXïñó>~1ªZºäãìî>78±iZºò@APERCüTOPconZ[*@Xßæø>ij¿¡ix¬40T>¿¡ıƒ¬20TP®k>HJT«ºò»¥…º*±iúd> À*)ÃÕf3–—“”»¥üZ‘’º»¥“÷*Õn@ŠÿÏŸ⁄¤‹›P íàâäã620241<;>78ò@Afifl‡5>“÷¢·‚‡5¶„‰*ij:Âp¿¡aʱi\]PEë>™ÁË¢·äã>ò™ÈÍÖxÎÁËc»¥ÏŸ>ÿÇÌ™ÓÈËd1ÏÔ‡ÒPÚÛ™Ù<;@AÓÈ*„‰æøısƈ˜P wJÚë(˘˙TÊ6˚¸Ùª¢£˝i˛ˇ!"Z[\]#$op%&'(¶ )*>+,Ù-78QR>ÚÛ7824-26;@AGHIJK0./6.2/8.0/9.3 D‚0©Úë17.6/9.5/10.7DY>EF+40%/+29%/+16%>2©3ffi ÀPE0 ./11/9/85>6å78Ÿ”TÊP :;U<6àâ=>?pÚ@N%&'(NsÆÏŸ#$?pÚ@¶P wJÚëA !"#$% ®©:™7£ &'% ®©:™7£ ()*+ 2023 2024E 2025E 2026E ()*+ 2023 2024E 2025E 2026E ,-!. 749 1,029 1,235 1,405 /012 10,290 14,136 16,978 19,313 3145 989 1,359 1,632 1,856 /067 9,280 12,546 15,042 17,135 3189 1,825 2,507 3,011 3,425 :.;<= 15 20 24 27 >?89 40 54 65 74 @ABC 40 52 62 71 D, 1,327 1,794 2,151 2,450 EFBC 87 113 135 153 GH!" 0 0 0 0 IJBC 294 325 387 440 KLMN!" 1,864 2,040 2,170 2,276 OPBC 39 141 185 209 MN!"G) 6,794 8,782 10,264 11,487 QCRSTU -46 -200 -200 -200 KLVWX! 0 0 0 0 !"RSTU -48 -70 -80 -80 VWYZX! 229 229 229 229 [\]S^N1_ -13 -60 0 0 `a!" 160 233 304 372 X!1_ 41 12 0 0 bcde 43 123 193 253 KL1_ 29 80 41 50 fg!" 115 128 140 150 /0&' 498 701 904 1,047 KLhMN!" 154 172 187 199 /0i12 1 0 0 0 hMN!"G) 702 886 1,052 1,203 /0ijk 1 0 0 0 !"G) 7,496 9,668 11,316 12,690 &'lm 498 701 904 1,047 nWo9 1,930 3,444 4,269 4,730 pq: 57 80 103 119 3?45 396 525 617 689 r&' 441 621 801 928 3?89 80 106 124 139 stYuT_ -1 0 0 0 >19v 0 0 0 0 wxy[zr&' 442 621 801 928 GH#$ 5 7 8 10 NOPLAT 475 745 965 1,113 KL3?9 36 36 36 36 EPS[|]~Y7ŠÅ1.832.563.313.83 Ç*ÉÑWÖhMN#$ 6 6 6 6 KLMN#$ 99 121 156 177 ÜáOPàâ MN#$G) 2,552 4,245 5,216 5,786 ()*+20232024E2025E2026E VWo9 0 0 0 0 6Väã 3?$å 0 0 0 0 /012çVâ 58.2% 37.4% 20.1% 13.8% KLhMN#$ 23 123 123 123 EBITçVâ 16.8% 56.8% 29.4% 15.3% hMN#$G) 23 123 123 123 wy[zr&'çVâ 13.0% 40.4% 29.0% 15.8% #$G) 2,576 4,368 5,339 5,909 é&äã wxy[zpèêZ_ 4,920 5,299 5,976 6,781 ë&â 9.8% 11.3% 11.4% 11.3% stYuZ_ 0 0 0 0 r&â 4.3% 4.4% 4.7% 4.8% pèêZ_G) 4,920 5,299 5,976 6,781 ROE 9.0% 11.7% 13.4% 13.7% #$íYuZ_7,4969,66811,31612,690 ROIC 10.5% 11.8% 12.6% 12.7% ì$äã î.Mï%®©:™7£ !"#$â 34.4% 45.2% 47.2% 46.6% ()*+20232024E2025E2026E $PZ_à 39.8% 67.4% 73.6% 71.7% ñ/óNî.M -2,664 -679 -83 267 MNàâ 2.7 2.1 2.0 2.0 î.1_ 547 804 1,045 1,212 òNàâ 2.1 1.6 1.6 1.6 D,ôö -722 -467 -357 -299 /õäã ñ/ú31ôö -932 -996 -708 -567 l!"ùûâ 1.4 1.5 1.5 1.5 ñ/ú3?ôö 145 155 110 86 3189ùûüt 51 55 58 60 KLôö -1,701 -175 -174 -164 3?89ùûüt 4 3 3 3 X!óNî.M 133 -274 -226 -226 D,ùûüt 37 45 47 48 !7jk -135 -208 -211 -214 †Y°¢[£Å YZX! -229 0 0 0 †Y1_ 1.83 2.56 3.31 3.83 KLVW!"^§ 497 -66 -15 -12 †Yñ/î.M -11.01 -2.81 -0.34 1.10 •!óNî.M 2,362 1,233 516 129 †Yr!" 20.33 21.89 24.69 28.01 o9ç= 1,167 1,514 824 461 ¶Sàâ Y&;&ßj? -61 -232 -314 -365 P/E 15.7 11.2 8.6 7.5 Yu•! 0 0 0 0 P/B 1.4 1.3 1.2 1.0 KLôö 1,256 -49 6 33 EV/EBITDA 101 69 53 46 !"#Wind$%&'()*+ FGƒ"jk# TÊ B. 3CTÊ 8Ÿ Ú@ÉÑ6~12D¡E´ E@“F2GHI™15%o1 ^å Ú@ÉÑ6~12D¡E´ E@“F2GHI™5%~15%(J åK Ú@ÉÑ6~12D¡E´ E@“F2GHI™-10%~+5%(J Lå Ú@ÉÑ6~12D¡E´ E@“F2GMI™10%o1 ÔQTÊ ^å Ú@ÉÑ6~12D¡E E@“F2GHI™10%o1 cN Ú@ÉÑ6~12D¡E E@“F2GHI™-10%~+10%(J Lå Ú@ÉÑ6~12D¡E E@“F2GMI™10%o1 OP6TÊ3F/=Q9:R)*6~12D¡E783ffi0SÔQ2GY´ E@“F2G*´ „‰AAPbcA3„‰oTU3002G/“FNÖVW„‰oVW¥20X YZ[\3*YSVW]„2G0X ]„[\3*Y/“FN^_„‰o`abcJcd2G/“F>e3„‰o3f5002GSghijz[2G/“F0XKB.*kkYP Ø"ø$% clÒm3nKo780oÙpq7”78”YrKcdÒmstuÕvwxyz*Òm˘˙[|Q"˙]P”=Q~8”78*sÆuÄP”78?x)ÅCÇCÉ”=Q1Öb/sÆP ”=Q“Ü”78pb—áÇw‡/zfl*7Ç˙àS@â–—˙à>äãåçé*—áèS>y>êëüsèı7&>kí?ìîïñVñ*óòS!"P”78y>ô?§Òöõflú*FùNı»ûN>ü”=Qc*˙àüò†üÚë°äã=Q¢£7Ç9:ë*§•>zxx¶ë–ûP”78 ”=Qß®flúz ™?9\fi©*™´Ù]\-¨>˘˙éÀ2æÔ¨P´À*ÓÖS-¨P”=QßÆ*˙àüfrüò†üflúpîëØU8∂sÆç±˚(Ä>?l¥îï˘˙üñoüxÛS¥"*µ¥~çiZ>”78?g=Qc*Ef µ¥~çiZ]\î盛P”=Qcß2*˘˙pº"zx?÷[D.sÆ>?l¥sÆæÇ[|iZP „‰K:;>˘˙=ø¿P™îÙ>”78? îïÇ)u