生益科技：覆铜板核心供应商，充分受益于算力时代

1ffi600183 1ffi0123456 20250331 89ABCDEFGHIJKLMNBOPM 56ffi89 2775 QERST 1289 35381558 UVffiXYZ1985BaUOabcadeDfgGhij ABC8DEB 2429 kjlmnJKLMNo9pGqBrpUVsGtuvwB FGBC8DEB 2371 UVHIInOxyzGO60q2023G FGBHI8 9761 12oPrismarkfihiHIG AJK8L9 6741 By2013BUVffiXHIbchi FGJK8L9 6580 o ffi300 HIPCBfino5G55GraAIa a“c”IBPrismarkBhiPCBu 110 90 70 50 30 10 103246249241224 30 益科技沪深300 01234 S0010523060001 chenyaobohazqcom 01567 S0010524070001 liychazqcom y2023G6956fio2028G9046oPCBG ufiMQfinBI nqBHDIIuoAIoMQIAIdeGB“”‘’‘BgGfiGflGnuAIdeGUBBHIBOAM6 oGxBqunaaTHG6MQwoC qBuInMQ“”’‘BLowCTEHDIB5GzhAMQBuInMQBhA‘’‘Go AIBIPCBER OmdiaGBQzKsGGPU G01B23456789t0 1odePCBOPdeBOPU f335BCf323oA3CDEFGaEF‘aHIJABdePCBOP KMoSffiXGLMNBtGdeBt GOPOBfiMGPCBGtBfiMGITTPQRGtKMG5o jItuSPCB89 QPCBOTCUwVjIWXGBYjIZBEV QPCBffiTDEG56BaPCBffiTbxcDjdeBf6PCBffiTGfgBjdeGBMSZjhijeUkQIlmno3jIoxp qBruskQFPCZtuvjlIBufjde GPCBffiTbxo VIwxWXGBQ”yzjkOPxutuBQPCB48IDUBVwe kQffiGHDIIBffiD48IG3BL31Vwe”GLIDARkQGHDIffi6BDrQPCBOTxGUo AIIjk jkERBRUCAIGZWXBO9u‘5BUCAIGYuyfiGwaBs5DtfiGBrGtfiroCounterpointDUCAIxuy2023G 2027G123o PCUOw“aGoAIPCD7sxG7sAIjBtUOGBABAGQGB7shoIDCBAIPC3PCGu3rGBu202785BCDPCUo z 2025202620279232166B 264816B294566ED23706B29706 33936B363B253B142ofiM 202520262027PED28452271987o o AItBtBPCB893BPCBJK 1”nC‘’o e 6 012 2024A 2025E 2026E 2027E MN5O 20388 23216 26481 29456 5OPH8 229 139 141 112 QRSTUVWX 1739 2370 2970 3393 VWXPH8 494 363 253 142 YWZ8 220 240 240 240 ROE8 117 137 147 144 B589 074 098 122 140 PE 3250 2845 2270 1987 PB 392 390 333 285 EVEBITDA 2022 1877 1509 1300 awindbcd012e fY 134567895 11ABCDEFGHIJKLMNO6789PQIRSTNUVW5 12JKXYZI3ab7 13JKbaIcdef8 14ghijkIlmnopq9 2789rsLftuv13 21789wxyzr5XL13 22789ffiPCBfi14 23AInoPCB615 3noPCBffi17 31fiPCB617 326xsPCB617 4AIxyPCBef18 41LAIusAIPCw618 521 5121 52pV21 E21 022 g1ffiRi5 g2789Rs6 g3ffiJK5n46 g4ffiJKPQZVJK8 g5ffiJK2025033038 g6ffiJKqse2015202439 g7ffiJKse2015202439 g8ffiJKPQ“”‘’10 g9ffiJKPQ“”‘’10 g10ffilQlS12 g11ffixyxsRSl12 g12ffi789lS12 g13ffil13 g14ffiQfifl2XY13 g15789TNUsut13 g16789s8rR14 g17PCB6effiTfi14 g18fi6s6RSROADMAP15 g19PCBV616 g203Ts’20162030E317 g21Tih18 g22LAIu19 g23uAITOPS19 g24AIPCTh6t020 g25AIPCghV0120 1 110123456789ABCDEFGHIJKHLMNO UVffiXYZ1985BaUOabcadeDfgGhijkjlmnJKLMNo9pGqBrpUVsGtuvwBUVHIInOxyzGO60q2023G12oPrismarkfihiHIGBy2013BUVffiXHIbchio UVffiX“9wGfiSflfloF3a aaaarzhkdMkB 10000soZUVffiX g1ffiRi afffihTUijbcd012e UVffiXZaPaaBVUUOHIag aIamHIa3HajknoHIujlIGJKnBujlIjk6fijmnGgBHIujlIjkCOPtGfioOPUL aAIlIIlIBSTMQwaAIdea5GIaf rmaoadea9aajka ad0”aja12jkOPo GU3OP456Aa7a89aaa’9G BoGBOPbaaAaB‘aflCAD7 Eo g2789Rs aklmnTUoBpbcd012e 199832345mr6ILM34r78gJK9 JKMVffiABJK”LDEFGxffiABJK”HMEFffiABJK”39IJKLDIJffiABJK” LD2KLMABNOJK”PHLQRSA9IMTU”39 V34WXYZZ7RLpR9HVab pRcdVefghOij”k9lJKlm6mt789 nZZo3Rppqgh9qJKrVeHlsmQ”t9PP JKr38jQ”tIuD38xyxHlQ vPlr38ffiwx3pLDytzxRlQ9PJKLD ffiABJK”jLDxyABJK”9 PHJKLDpABJK”uxyABJK” vPqMxyABJK”39PqJKLDFffiABJK”9PffiTaJKITUABJKLQ4ffi99 PffiyJKxy4ffi9RSg9ffia D993pR9Vffi33ABJK g3ffiJK5n4 Pv2345mr6ILM34r78gJK PLQJKYIq3P8ZTj MVffiABJK”LDEFGxffiABJK”H MEFffiABJK”3 PDqqPz LDIJffiABJK”LD2KLMABNOJK”PHLQRSA9IMTU”3 HVabpR9cVefghOij”k rVexyxlsmHQ”t9cdVeSRS”k V34WXYZZ7RLpR l lm6mt789nZZo3RppqghLDffi3ABJK” qrVeHlsmQ”t VIJr38j”t o”238tM32”9flqR PZPZRS6IZ2LM347xyxRS632 PP r38jQ”t D38xyxHlQvPlr38ffiwx3LDytzxRlQ P LDffiABJK” jLDxyABJK” PcdVefu” PVLDffiABJK” PH LDpABJK” xyABJK”vPqMxyABJK”3 PqLDFffiABJK” PLDiRsmABJK” PffiTaJKITUABJKLQ4ffi9 VLD9ffijla P ffiyJKxy4ffi9RSgI6lP9ffi 7u”unvnr ffiaD993pR Vffi33ABJK ffiWnv9fficooTTZTxS afffihTUijbcd012e 12PQRSTUVWX1YTZ MFGHOoIJGBK202503L28 BBSflMSdMZNSflMsOPQSflPRfMS2438BflTUZNflsOPQV1328MSWXjk1214GMSYU71MS1ZOMS206Uc672MSo g4ffiJKPQZVJK afffihTUijbcd012e g5ffiJK202503303 aqrsbcd012e 13TZ1YT o9B20159D 76106s2021G202746B20249D20388 6oEy2015G54462021G28306o2024 E17446B498o20243ABow owfiZAIadearERGJKBERGoaGHBCabcocdBEjkOPeajafg0”3PhiqCD jBklmAIdeKnERYIBIfinOPGBDhG9Cao1pGqDo g6ffiJKqse201520243g7ffiJKse201520243 25000 营业总收入左亿元同比右 5000 3000 归母净利润左亿元同比右 8000 20000 15000 10000 5000 4000 3000 2000 1000 000 1000 2500 2000 1500 1000 500 6000 4000 2000 000 2000 4000 2015 000 2000 2016 2017 2018 2019 2020 2021 2022 2023 2024 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 000 6000 awindbcd012eawindbcd012e 14abcTdefgh PrismarkfihirHIGBy2013 2023BUVffiXrHIbcshiB2023hifG 14o VUGetPuBowqVUYBvwvwGXxyUBooz3XxERADFGo2024ay58fiBy5fiBPCT3fi2024Fy46fiB ay28fiBy18fioK2024682fiFyo 32005RnmnXxBAXxGqBTGXxBoxGswwwBtj‘hetOPBtjMQaXxlIOPBP1xMQoB3QHIXxABOP3aLEDaERxQBnJKXxB3GFCCSPaFCBGADGAPaCPUaGPUaAIOP8MQo 3LMBGXxBUILMNn BLMN4PdBIXxBLM6Go 3LMGBGC‘o JKPQ“”“ g8ffiJKPQ“”‘’ JKrD6m‘IJKr’TnPlVfghtPfghtPVP rghtVHPbghtZqPzghtTVRghtJKcd’3o33fiflT3ZZtJKw S 3xZTZPPXjIw3x2vOjIwV S ex2vflTZIw3xyxrvZZ3xyr ‘ v3789rvZZovV3xyTvZ6vI3o2XTL ’ p6L VIJKc6345n2I6ZVCm 6382PI6382l JKRghsnInDfiflJKIJKdLf g sm‘IAfiJKu6sm‘rABD6IJKCMIA h 66ghxp60s12JKvl3CLQflqYIp5 ‘ 6’zJKC7IjI86nj69”IRIDSg ’ Ifigh6tIASABfi‘’I8Cj4DnILD JKvPPcd38mEt638tjQ”IvPqc38ffiwX’3 8xyxHlQ”IwrF638HlQIQGwLMHI