顺络电子年报点评：Q4单季度营收创历史新高，研发持续投入巩固优势

002138 1212 Q40123456789 20250306 9BCD7EF7G FGBC8DEB753 FGBHI89344 AJK8L92498 FGJK8L92334 12ffit300u” 80 60 40 20 0 20324 40 60 624 9241224325 100 顺络电沪深300 vwxy S0010523060001 chenyaobohazqcom A 202401234567817 56ffi89 3098 1289 34042250 ABC8DEB 806 9 1220240ffiABCDEFGHIJKLMNOP QRST0UVWXYZCHIPOabcdefgThi5jkl4mnopqre0stu43456vwx170290yz345678vwx179h12 20245j6589790qgT16990sH1283290qrgT2991 78190qrgT3196613690qrgT247h 202421529036500 qrgT115hHI3g0KOa0Oa0vtu4tu40kqSxffi 0tu4ffi012i5Oa0’dA0FlRdh12UVWXYZCHIPOabcdefgThYUVKHId5j6qgT621h 12Oa0OaNO“” 12BK2024qgT31520UV‘LM01 2’sVJKdeN0fiflx0 G012OafgTdLM012’sVdeiVG0j012hYZP D‘Y0“CNAS”“ Hj01YZ”“23401YZ”“fi5j01YZ” C67fi5‘3H89h12’01d0 01n‘jnSPA0B12d nCDE‘FGHh 12JKLMI60JKdLM‘NOPQR ABffiSTABCdSUV RWXYS012eZLMjL“”hAIa JKf0AIbPCcdCeCJKIf0gfiij klgGHIm012noABLMxdpq0rsOah UV12s2009CB0UVjR 0idST0no0VWUVHIdYfijhno012ECHIfpq0MCSJKIfpqh WXYZj”S0AIQROa0AIQR GPUSAIQRSTdJKIf0xfideShq0F0DDR5fidOagh12jNOM0d‘60AIQRDDR5j SSDCJKIfxP6g’dLMShNSOFCeJ2C“”0TIfPSHILM 2JK0ijWXYZHCevLMB2JKofh12H7nd7nSjRA012lSTdJKHIh vvvvW“‘“d”R‘0’PudJKIfh vvHIYfiDEfl0HED CZSTY0ffivvjf0gHOaUeXe0S5GVdjZgTh 12202520271049127416119 0fiJPE238219601551x0O“gO”h j0gSrCh R 39 012 2024A 2025E 2026E 2027E 345 5897 7131 8357 10044 456789 170 209 172 202 A 832 1049 1274 1611 A6789 299 260 215 264 BC89 365 380 380 385 ROE89 133 148 152 161 DE4F8G9 105 130 158 200 PE 2998 2382 1960 1551 PB 405 351 298 250 EVEBITDA 1554 1199 1002 811 MNOPQwindRST012U MVWXY L9 Y L9 2024A 2025E 2026E 2027E 2024A2025E 2026E 2027E 4700 5445 7038 9337 58977131 8357 10044 302 483 1276 2492 0 37454421 5181 6177 123 2346 2377 2786 3348 4567 079103 120 145 8913 007 014 016 020 103178 209 221 23 018 022 026 031 A 304428 501 552 BC 997 1351 1583 1887 DE 088110 110 071 89 1030 1199 1351 1560 FGHI 065000 000 000 J 8006 8317 8549 8573 KLffiGNO 000000 000 000 PQR 218 248 278 278 RSO 006000 000 000 TU 5781 6033 6201 6287 VW 10911391 1689 2125 XY 497 577 657 637 Z 000000 000 000 89J 1510 1459 1413 1370 Z 008007 007 000 12706 13762 15587 17910 VW 10831384 1682 2125 3214 3256 3599 4049 ab4 133164 200 252 cQd3 631 631 631 631 SVW 9501219 1482 1873 123 715 553 648 772 efghHO 118171 207 262 89 1869 2072 2320 2646 ijkKlSVW 8321049 1274 1611 J 2539 2539 2539 2539 EBITDA 18262319 2696 3178 PQd3 2039 2039 2039 2039 EPSmno 105130 158 200 89J 500 500 500 500 q 5753 5795 6138 6588 rsDEtu efghvO 690 861 1068 1331 2024A2025E 2026E 2027E g0 806 806 806 806 Pwx 0Ky 1864 1864 1864 1864 170209 172 202 zBO 3593 4437 5711 7322 VW 292275 214 258 ijkKlghvO 6263 7107 8381 9992 ijkKlSVW 299260 215 264 ghvO 12706 13762 15587 17910 VwxVumo 365380 380 385 L9SVumo 141147 152 160 2024A 2025E 2026E 2027E ROEmo 133148 152 161 1431 1662 2071 2356 ROICmo 105117 124 132 SVW 950 1219 1482 1873 wx ffi 603 825 904 982 umo 453421 394 368 DE 091 134 134 134 Stumo 827727 650 582 RHI 003 000 000 000 tu 146167 196 231 N 330 523 456 634 tu 105115 142 175 89 1395 1750 1945 2506 wx R 865 1143 1143 1006 u 047054 057 060 0 817 1113 1113 1006 123u 274302 324 328 PQR 048 030 030 000 123u 576698 863 870 89R 000 000 000 000 gmno 1043 345 134 134 gO 105130 158 200 cQd3 375 000 000 000 gmffio 177206 257 292 PQd3 077 000 000 000 gS 777881 1039 1239 g7 000 000 000 000 Gtu 0Ky7 211 000 000 000 PE 29982382 1960 1551 89 380 345 134 134 PB 405351 298 250 S7 471 180 794 1215 EVEBITDA 15541199 1002 811 MNOPQ4RST012U HIJK5LMNOP vwxy0jyvh0ffiffifh01s2 02’C083Si QRS v45 678vYfij9dj0AdjBjCDdSE0FKMEMdG0HxI606JKdWX‘GlHI1G06vfiKL GdMNOPQRN0BNSTdG‘QRhYdG‘UVW XYh6vVlBg6YdNZUVI6QRPd0QRtSdU045h ab45 rc12iYfidefgM0ejRh6hr c12Yvwi‘fiSjklmnh6YdGlsMo0MN0pfiKLGdMNSOPQRNhQRqr06YdGstdUVSfiQRvdhQRqr0612612guvwu0 ux60BfiQRvFK6YdQRflyfldQRQRbQhuR U0XPdQR5612612guhSOYd12d0KL12QRQRh6WUxD0i06dQRQRSPQRPdgg0”zQRv0QR612dSPFKhflK 6fly0R050fi6UdflK‘hi6120u60fldSEbQh uvh612NEbQdh 9BCTS 6I6fl0jWfisqrHIsWd’M0 At300W’MHISfi9dPHWfiPHd ’MjkHIW’MfiHIW500W’Mh4 jN gOl6d6LHI’MW5 Yl6d6HI’MWdH55 8Ol6d6HI’MW5 12N 3l612d6LHI’MW15gOl612d6LHI’MW515 Yl612d6HI’MWdH55 8Ol612d6HI’MW5 l612d6HI’MW15 Ed0u12EVdN0u0FE5Ndh