沪电股份：数据中心和汽车PCB双轮驱动

!Ø#$%002463& !"#$ !Ø#$%&'()*+,PCB-./0 !"#$%2024-09-23 !"ƒ$%&'()*+ ,-./% (89:1;<PCB=>?@ABCDEFGHIJK 56ffi89: 32.17 ;12<=>?/>@89: 41.96/18.80 ABC8DEB: 1915.16 FGBC8DEB: 1912.88 FGBHI8%: 100.0 AJK8L9: 616 FGJK8L9: 615 !"L1992MNOPQBRSTMUVWXYZ[\B!"]R^_ `abcaNdaefaghijklNmfiopq+BrstuvwxByPCBstzU[|ef]~o!"Ä|tÅ~ÇÇÑÖÜá8àâUäãaåçémèçêëÅo!"PCBãePDíDffiîïaCñó>òôîöaFG8õú=>@ùûüB†Pftîïa¢£§ •¶ß®i@ùûüo!"U=>ãeÜá8àâUÄ|©<@ùú™tDffi´¨XFG@ù´¨o2024MH1.HÆ,Øtî±U73.81% !"ffi&'()300*+,- 沪电股份沪深300 ./01234 &'()*%S0010523060001 +,%chenyaobo@hazq.com ./01567 &'()*%S0010524070001 +,%liyc@hazq.com X22.09%o 90% 70% 50% 30% 10% -10%9/23 -30% 12/23 3/246/24 !"ãeDï-â_`¥µBãe–ë-;ΩG‘µª!"ãeºG∂æB™tDffi´¨ùÜá8àâºG∂ëø¿¡ª2015MU10.10%B¿¡¬2024M$¢MU41.59%ƒFGâºG∂ –ëmfi≈tª2015MU18.01%B¿¡¬2024M$¢MU24.99%o ªPCBst«§»+æ… ÀÃÕŒBëÅœ@ù–—“” 2024M$¢MB‘Ö’÷ïÿaŸ⁄¤‹›ÀBPCBstfifl… ÀÃÕŒB‡·‚„U‰’÷—ÂXÊÁBËÈÍMÎÏëøïÿo2024MÌ¢MÓTCÔ.@ùûüU’÷ÏsÒÚÛÙo2024MyÀÃU ~MoPrismarkËßTıPCB´¨Uˆ˜Ô.ûü¯˜–YBËÈϪ2023MU265˘˙6NY¬2028MU325˘˙6B6MM¯ÀE –Y∂¸ú5.4%B˝óëÅœ/Cñ÷˛ûüU–YÏ“âˇBËÈ! §ëÅœXCñ÷˛@ùUPCB´¨ghª2024MU97.81˘˙" ¿¡¬2028MU142.21˘˙"B2023-2028MUCAGRÀE–—ú 11.6%By#¯CAGR–—U5.4%U–—U2$To AI•¶Ÿ⁄âˇB•¶ëø%&'KPCBûüŸ⁄ (ñOmdiaUCñ)*B‚„ùÖ+È,XCñó>-f.‘UGPUX˝/0—•¶U;—–Y“©123B4^ï5«6st]„7123o´¨gh]ª2022MU7Í100˘˙6–YÍ2024MU780˘ ˙6BOmdiaËÈÍ2029MB´¨ghÏ“©8Í1510˘˙6oëÅœPCBãeŸ|'ëÅœ•¶9ë:‹&;<%Bãeä=>Z~ ?^3-5MBN@Z~?^2-3MoffiBC&•¶#ę^íEFG—∂aCñFGHIaJKLÂijk|⁄¿¡BëÅœPCBãeMŸ|m@¡No(ñOEffi_UQ9R)*B7:UëÅœ•¶B7:UãeSTBfi@UPCBUıC7:Bfi@UâUXUV,¯ffiW•¶U7 :X%&˜m@U5Ùo FG8KÙX.‘Ù7XYvPCBstŸ⁄ GùPCBãZNYĵQL8KG[\∂¿¡B]8KG^BEV_ `G#¯PCBffiZ¸úFabcGU5~6$B˝óGzPCBffiZdc“;eú8fgaB¸Æ«GPCBffiZU~¢Bh8fgaó UBMS^BatteryManagementSystemB8ijkga_‚„Ä|lùKmnoo^8KGpcÙ»+ÌBqQϤ‹lùFPC^FlexiblePrintedCircuitBrsÜt8àâ_BÏv~‹–08fgaUPCBffiZdcoffiLKuviNX[\∂ëø¿¡B#¯`Gwïxyéz8i8õãeCcMÏ7X–0B‚„GùPCBP4~8ıâúÄBhLugaTl[ffi-;UHDIâ^HighDensityInterconnect_B˝ffi&¸ú4~8ıâU3$BL3P$LugawïULIDAR^LightDetectionandRangingB|8_ˆlùUHDIffi&]8C~˙6B.úqQGùPCBãZ–cUÄ|QÄo ÅÇÉÑ !"U=>ãeÜá8àâUÄ|©<@ùú™tDffi´¨XFG@ù´¨o2024MH1.HÆ,Øtî±U73.81%X22.09%o ÖÜËÈ™tDffi´¨!"Üá8àâUØtî±2024E-2026EM. Hú86.28˘6B112.91˘6B132.47˘6B.H:,–Y47%B31%X17%o FG@ù´¨Üá8àâUØtî±2024E-2026E.Hú24˘6B25.2˘6B30˘6B.H:,–Y11%B5%X19%oÖÜËÈ!"PCB´¨î±!§2024E-2026E.Hú115˘6B144 ˘6X168˘6o!§!"Øî2024E-2026E.Hú118˘6B147 ˘6X171˘6oª!"‚„ºG∂æB™tDffi´¨ùÜá8àâºG∂ëø¿¡ª2015MU10.10%B¿¡¬2024M$¢MU41.59%BÄ|g=>AI áà9ë-;UstâäÂX–—oÖÜãú(89:yAI,µå&BëÅœóPCB[|?@ABçé!"ãeΩG‘µ-âBèØîëø≈ê–YBëí#$ìÇï±ñNo óò¿* AIŸ⁄7éËZB!"ôV7éËZBPCBstopöõBPCB=> $úùûNd;™ [|üņ° [x:¢£6 -./012 2023A 2024E 2025E 2026E MN5O 8938 11828 14711 17147 5OPH8%: 7.2% 32.3% 24.4% 16.6% QRSTUVWX 1513 2474 3280 3899 VWXPH8%: 11.1% 63.6% 32.6% 18.9% YWZ8%: 31.2% 36.1% 37.3% 37.5% ROE8%: 15.5% 21.5% 22.2% 20.9% [B5\89: 0.79 1.29 1.71 2.04 P/E 27.84 24.89 18.77 15.79 P/B 4.31 5.36 4.17 3.30 EV/EBITDA 20.35 19.36 14.38 11.67 ]^_`awindbcd/012e fY#$ 1345.6PCB789:;<AI='>?@ABCDE5 1.1FGHIJKLMNO<@ABP78PCBQR9:;<STUVWXYZ[5 1.2@A\]^_`fibc<defg='hi8 1.3@AjkGl<'mjnoC9 1.4PCB='pqrstu<vwxyz[10 2AI|]xyoC13 2.1~±\ÄÅ'TffiÉÑÖÜx7áà13 2.2âäãåçCAPEXxyéèåêëíìîã13 2.2AIñ0óòôöõoC<ú3ÑÖ|]ùû14 2.3ü†0¢£§•>?PCBo¶ÑÖDE15 2.4AIß®xy§•©™[PCB6¢£16 3´¨´VWƨØxyâ[PCB¶±˝¢18 3.1~±\ÄVWPCBòôxyRg18 3.2´¨´VWfiPCB6¥[19 3.3VW6±[صƨؙöPCB|]6ä¢19 4@AQR6a∏ˆªµºCæø22 4.1@AQRa∏¿¡22 4.2@AºCæøµé¬vƒ24 LÚä∫%25 /0!«»ºCæø26 %&#$ …«1~±\Ä@A-.QR¿¡5 …«2~±\Ä@A-.¿¡: òô6 …«3~±\Ä@AFÀÃÕµ5.ŒOœ7 …«4~±\Ä@A\]^_–—R2024”9‘’8 …«5~±\Ä@A•«÷ÇCµde9 …«6~±\Ä@Aÿèµoõ–2017-2024H1’9 …«7~±\Ä@ACŸµoõ–2017-2024H1’9 …«8~±\Ä@A¿¡^_–2024H1’10 …«9~±\Ä@A-.⁄8òô¤C‹–2015-2024H1’10 …«102024”›fiPCB¿flæø(¿¡‡·)<¿fl‚„:‰ÂÊÁ11 …«112024/2023›fiPCB¿floC‹æø(¿¡‡·)11 …«122023-2028”›fiPCB¿flrUoC‹æø<¿fl‚„:‰ÂÊÁ12 …«13›fiËÈPCB¿fl”ÍrUoC‹æø(: òô)<¿fl‚„:‰ÂÊÁ12 …«14@AÅ'TffiPCBÎÏ@AlÿÏÌFÀrÓ13 …«15âäãç;fi:éèCAPEX14 …«16åêëÔƒ|.6Bҵ߮ÚÛ14 …«17ú3Ùõıˆñ0óÑÖæø15 …«18ú3˜fƨ߮ÑÖĢ15 …«192019-2024”ú3ü†0ÑÖ˙êæø15 …«20ü†0fi:6PCB¿¡˚a–ü†0BÒ^_ÎÏ˝˛’16 …«21ˇ!"fi:6ß®µ#ö6¿¡$ROADMAP16 …«22%&ß®'(PCBf)*'+A-.6/01$˝˛17 …«23~±\Ä@AVWPCBÎÏ@AlÿÏ̵FÀrÓ18 …«24æı2024”›fi´¨´VW2¶oC27%19 …«25ú33 W2¶45µ67–2016-2030E’20 …«26ú38[9:ÑÖ˙ê䢙[PCB|]ä¢21 …«278[9:: <Öá22 …«28~±\Ä@Aa∏Rde23 1!"Ø$%PCB&'()*+AI,-./0 12345 1.10123456789:;<=>?@PCBABCDE:FGHIJKLMN !"L1992MNOPQBRSTMUVWXYZ[\B!"]R^_`abca NdaefaghijklNmfiopq+BrstuvwxByPCBstzU[ |ef]~o!"Ä|tÅ~ÇÇÑÖÜá8àâUäãaåçémèçêëÅo !"PCBãePDíDffiîïaCñó>òôîöaFG8õú=>@ùûüB†Pftîïa¢£§•¶ß®i@ùûüo …«1~±\Ä@A-.QR¿¡ ]^_`afgBhijklmno&pbcd/012e !"ãe@ù§•O¶o^FGjkB!"©<ãe@ùÖßGga,®©ga,Kµga,™‘Ä80gaB8ijkgaB¨5œBLKuv†Iga(z8,ÆØy),G‚8õ,G±c&îö,£¥iƒ^8ÄîïjkB!"©<ãe@ùÖǵ-ǵ®]œ,;<îï/È,08µ?ìƒÈ,0/8’jkB!"©<ãe@ùÖ;<ëÅœXftùÈ,0ƒ8íòôîö(äK)jkB!"©<ãe@ùÖò¡(4G,5G,WiMax,LTE),`K,ë4œXº∂2Óœƒ=>Œæ(˜K)jkB!"©<ãe@ùÖ;<à‘œ,ø]œX÷˛(+È,)ƒ¢£§jkB!"©<ãe@ùÖÇú•¶îÈtáeB¿¡œBATEß®mèUãeB¬Ùß®mèãeBêƒß®w±âXÄ«»±âƒftjkB!"©<ãe@ùÖKµfá,… Âfá,fÀLKÙ,É0Õ,Œ!îïo …«2~±\Ä@A-.¿¡: òô ¿¡: òô ⁄8¿¡ >C@de VW AWBCDEFBCD[gBCDD´¨´±0BC<±GHIBC<JKó<8[9:LMBCNO"DPQRSDWT±UDWKVWXYDZ[\ X]^I_ÈT`ÉD0ab`DcdeDcfghfijÉDklmÉDnopqrstÉDuvwÉDutxÉ\ ±´Xì yz[yzE†óD78Xìgıˆ0±g9 | stNnqro]~qrSDÈS©7"~ÄÈ ıˆ0g±Å 78ñ0óµf' ıˆ0 ©7ÇÄÈ6T`É<ÉÑ"^~ÇÖÇ~ˇÑ ±ÜáàXYNâ $S áäNÇãDåãDçièaëDíìîSDï$DëIóµò‹ôåó ÈS~opÇÈDbö`DcdeDõÉD$úgUúDõùDcûóNtxü†DögutxD>r¢[@q£§i£•txD>q¶ß[@q£§i£•