覆铜板核心供应商，充分受益于算力时代

1"ffi$%600183& !"#$ 1"ffi$%&'()*+,-./01"23456 !"ƒ$%&'()*+ ,-./% !"#$%2025-03-31 89:;<=>?@AB!"CDEFG#HIJKLMNBOPM 56ffi89: 27.75 QERST ;12<=>?/>@89: 35.38/15.58 UVffiXYZ[1985\B]^_`aUOabcadeDfgGhij ABC8DEB: 2429 kjlmnJKLMNo9p:;<\G`qBrpUVsGtuvwB FGBC8DEB: 2371 UV#HIInOxyz[|]G\O60~~ÄÅ`qÇ2023\ÉG FGBHI8%: 97.61 1.2Ñ~ÄÅoÖÜáàPrismarkâ_äãfi[hiçé#HIGèê AJK8L9: 674.1 ëíìBy2013\îïBUVffiXçé#HIbcñóòôöõôhi FGJK8L9: 658.0 úùo !"ffi&'()300*+,- #HIûü†PCBfi°¢n£§ü•¶§oß5G&5.5Gr®aAIa ©™a´¨“cÆ”ûØ ±IBÜPrismark¯êBhiPCB¥µuõ 110% 90% 70% 50% 30% 10% -10%3/246/249/2412/24 -30% ⽣益科技沪深300 ./01234 &'()*%S0010523060001 +,%chenyaobo@hazq.com ./01567 &'()*%S0010524070001 +,%liyc@hazq.com ùy2023\G695Ñá6fioÇ2028\G904Ñá6oPCBG ª¢ºÒufiæMQfi°¢n£¶øæ¿¡B¬óæƒ∂´¨¥µ]I ¨=n£«»`qBHDI&=I…u Àª¢ºÒÃoAIoÕŒMQœIAIde–¿¡G—ºB“”‘’÷‘BØg⁄G¤‹›fiëØ°Gfl‡·G°¢n£u‚„AIde–GUBB,HIB,OAM‰6;ÂÊÁ]Ë ØoGÈÜê™ÍÎxB©üê™ä`qu°¢n£œÏØ°ÌÈaÓÔaTHëÒÔGÓ6MQ¿¡;°™wÚÛÏØoÙıë^CÆÄÏ `qBuœI°¢n£MQ¿“”Ø’÷‘BLowCTEëHDI¤‹ÄÏ;ˆ˜B5G+zÁ˘˙¶§È˚ÆhAMQB…u]I°¢n£MQÓÄ˝BhAÆ둲’÷‘Gˇ¡o AIÚÛ¿¡!"BÚÛôö#$]IPCBER¿¡ ÖÜOmdiaGÈÜ%&B'(Q[zê™ëÈÜ)Ks‹*ƒGGPU ë+,¤¢ÚÛG°¢ºÒ-./01B23456789|(t/0 1ode–PCBOP¿ˇ'de–ÚÛõô¬:$;Ø#BOPU< =Ãf>33-5\BC?Ãf>32-3\o†@A$ÚÛ~ę3CDEF¢GaÈÜEF÷‘aHIJÉûÄAˇ¡¶§Bde–PCBOP …¿ˇKM§üoÖÜS˙ffiXGLMN%&Bt¬Gde–ÚÛBt ¬GOPOãBfiMGPCBGÌÈt¬BfiMGITëTP,Q†RÚÛGt¬ë#$õKMG5Æo ´¨jIÆë*ƒÆtuS PCB89¿¡ ¨QPCBOTCÒUwËVjI¨WXG¶§BYjI¨ZBEV[ \¨~QPCBffiT]DEè^_¨G5~6`B+)¨aPCBffiTbx-°cDjdeèB]f6¨PCBffiTGfgB•jdeè)GBMSZjhijeè['(UˇkQIlmno3jI¨oxÆp +qBrËus:kQFPCZt·uvjlI[Bu f:º¤jde èGPCBffiTbxo †VIwxûüëWXGôö¶§B~Q\¨„”yz[|]ûjkOPÈx…utuº¤B'(¨QPCB~4~8ÌIDUB•Vweè ÓkQ‰ffi-°GHDIIB+ffi&]D4~8ÌIG3`BL3~1Vweè„”GLIDARÄkQGHDIffi&Å]È;á6BÇDr˨QPCBOTºxGUˇË∂o AI.É]IÑÖjk¿¡Ü:¶§ ÑÖjkERB†RUCáAIë*ƒÇäGâ˙[äãäåZWXBO9çué‘èê5ëBUCáAIÇäGYæuyçfiÉG™wëaíû¶§Bsìî5DtfiÉG¬:¶§BïîñróÌGtfiòÊòroCounterpointôDUCáAIÇäíxöÕu/y2023\Gõõú ~üùºÒî2027\G12.3Ñûo PC]üˇUOw‹“ëa†ÑÖGê™'¿ò~ęoAIPC]D\7sx¢£§G7sAI•jBt¶¶°UOßGB®Æ‹©™AB•AبGáÆQØG`¨Bõ±7sˆªÈÜ¥hoIDC¯µBAIPC3)àPC¥µ)æäG⁄„,>u3rËG\)ª¢ã§Bu[2027\]Ç85%BCDPC¥µU™o Ūzº [æ¯ê!"2025/2026/2027\.ùø¿¡9¬À232.16Ñ6B 264.81Ñ6B294.56Ñ6;ƒùE«».ùD23.70Ñ6B29.70Ñ6 ë33.93Ñ6B.ù¬,ºÒ36.3%B25.3%B14.2%ofiM 2025/2026/2027\PE.ùD28.45/22.7/19.87`o… #$ÀÇÕ Àƒüo >œ¶& AI¿¡t[¯ÃB!"_`t[¯ÃBPCB89–——3BPCBJK 1”n£C‘°’o üˇ÷eÜÿ ‰˝:ú~6 -./012 2024A 2025E 2026E 2027E MN5O 20388 23216 26481 29456 5OPH8%: 22.9% 13.9% 14.1% 11.2% QRSTUVWX 1739 2370 2970 3393 VWXPH8%: 49.4% 36.3% 25.3% 14.2% YWZ8%: 22.0% 24.0% 24.0% 24.0% ROE8%: 11.7% 13.7% 14.7% 14.4% [B5\89: 0.74 0.98 1.22 1.40 P/E 32.50 28.45 22.70 19.87 P/B 3.92 3.90 3.33 2.85 EV/EBITDA 20.22 18.77 15.09 13.00 ]^_`awindbcd/012e fY#$ 1345.6789:;<=>........................................................................................................................................................5 1.1?@ABCDEFGHIJKLMNO6789PQ<=>IRS=TNUVW5 1.2JKXYZ[\]I^_3`@a\b7 1.3JK\b@aI'c\def8 1.4ghij\kIlmnopq9 2789r'sLftuv13 2.1789wxyz[r'|]5.XL~ì13 2.2789ÄÅffiPCBfi:Ñ~ìÖÅÜáÖ14 2.3AIàânoäãåçéPCB6ÖÅ15 3èêëíìîêïnoñéPCBóffiôÖ17 3.1èêëíìfiPCB6öé17 3.2íì6xéïsîêïçõPCBúù6áÖ17 4AIû;îêïçéü†xyPCB°õef18 4.1¢L£AI§usAIPCw°õîêû;•è6¶ß®©18 5™´¨ë21 5.1™´¨ë21 5.2p`ÆØV±>21 EÛá¥%21 /0!µ'™´¨ë22 %&#$ gµ1¢∫ffiâ-.¢Rªi5 gµ2789R'ºßæs|ø]¿¡6 gµ3¢∫ffiâJK?¬5nƒ46 gµ4¢∫ffiâJKPQZ[VøËJK8 gµ5¢∫ffiâJK«»…[ ÀÃ2025Õ03Œ30#38 gµ6¢∫ffiâJK–qseÑ 2015-202439 gµ7¢∫ffiâJK´—seÑ 2015-202439 gµ8¢∫ffiâJKPQ“”‘’10 gµ9¢∫ffiâJKPQ“”‘’10 gµ10¢∫ffiâl÷)Q-.l÷SŸ12 gµ11¢∫ffiâ:;xyx©~ìâ⁄sRSl÷12 gµ12¢∫ffiâ789-.l÷SŸ12 gµ13¢∫ffiâl÷ª¤‹›13 gµ14¢∫ffiâ)Qfifl2‡XY·‚„‰µ13 gµ15789ÂÊ=TNUsuÁËtÈÍ13 gµ16789s8Î~ìr'R'º14 gµ17PCB6ÏÑefåfiè=Tfi:Ñ~ìáÌèúù14 gµ18ÓÔÈfi=6àâs°õ6RSÒROADMAP15 gµ19ÚÛàâ‹›PCBÙıˆ‹˜V¯˘6¢˙˚$·‚16 gµ20)3¸Tìƒó˛ˇs!’ 2016-2030E317 gµ21"é#$=Tih&18 gµ22¢L£AI§u'()¨ë19 gµ23îê§uAI*>+,(TOPS)19 gµ24AIPC-Th&ø6.tï/020 gµ25AIPCgh()V01¨ë20 1!"Ø$%&'()*+,- 1.10123456789:;<=>?@ABCDEFGHI:JKHL?MNO UVffiXYZ[1985\B]^_`aUOabcadeDfgGhijkjlmnJKLMNo9p:;<\G`qBrpUVsGtuvwBUV#HIInOxyz[|]G\O60~~ÄÅ`qÇ2023\ÉG1.2Ñ~ÄÅoÖÜáàPrismarkâ_äãfi[hiçé#HIGèêëíìBy2013\îïBUVffiXçé#HIbcñóòôöõôhiúùo UVffiX^Ÿñû⁄[)à-“9‹›wGfi¥——Sflfl‡oF·3‚„a ‰ÂaÊÁaęËaÈ?aÍrëÎÏûÌzÓÔhªk!"ëdMk!"B^Ÿ\ ‹10000<soZUVffiX!"ÒÁ®Ú[ gµ1¢∫ffiâ-.¢Rªi ]^_`af\ffihTUijbcd/012e UVffiXZ.ÓÛ[°ÿÙa°Péa°·ƒa°Åı·BVUUO#HIag ˆÆÛa˜¯ÌÔIa˘˙m#H˚Ia3˝˛H˚a#$ˇ!û°Éjkn£o#HI]§©u§jlIGJKn£Bu§jlI]jk6–fij¿mnG=gB#HI[u§jlI]¿$jkC#OP)tÅ$%Güˇûfio!"OPUˇL§ ©‰a&AIlI[°ÓÌIlIBSTMQ[°™waAIde–a5G'Iaæf $r®m(aoŒê™äa°Éde–a)*)'‹9aÚÛ+⁄a´¨jka*ƒ ,Øa‹d./0”a,jaÑÖ!.É~[@1)°2jkOP)o !"GU3OPò456AaÊ7a89a:«;ûà;aàa<ì’9Gô =Bèõ-oG–—>+BOPbáëa@ëaAàaB‘aflÍCûADÓ7à, ëÌEo gµ2789R'ºßæs|ø]¿¡ ]^_`aklmnTUoBpbcd/012e !"[1998\3|2(345¯mr«6ILM34Ûr78|gJK9:;;;Õ JK<=M>V?¢∫ffiâ«@ABJK”LD>EF¢∫GxffiâABJK” :;;HÕ<=M>EF¢∫ffiâABJK”39:;;:ÕIJKLD>IJ¢∫ffiâABJK” LD>?2KLMABNOJK” :;PHÕLQRSèA9I<=M>TUè~”39 :;;VÕ34W„XYZZ[\]7¢RÒÆLpR9:;;HÕV?¢∫^_`„Èab´ pRÛÕcd>V?efóghOij'”k*9:;;lÕJK"-lm6mt789  nZZo3óRppqgh9:;;qÕJK-r>V?eÙHâ⁄l÷sm)Q”t]9:;PP ÕJK-r>38j'â⁄)Q”t]IÛuÆD38xyx©ª~ÙHâ⁄l÷)Q  v:;PlÕ-r38ffiâwx–3pLDytzx~ìRl)Q9:;P[ÕJKLD>› |¢∫ffiâABJK”ÛÕ'#]è#~j`LD>?ÄÅÇÉxy~ìABJK”9 :;PHÕJKLD>?Ä¢∫`]p`ABJK”Ûu–Ñ>?Ä¢∫xyABJK”  v:;PqÕ<=M>¢∫xy«@ABJK”39:;PqÕJKLD>ÖF¢∫ffiâABJK”9:;PÜÕ¢∫ffiâTaJKÖITUè~ì«@ABJKLQáà|4¯ffi•99 :;:PÕ¢∫ffiâyJK¢∫xyâ|4¯ffi•9RS|g9:;::Õ