中科飞测：公司上半年扣非净利润实现扭亏为盈，收入规模快速提升

!"#$%&'()*+,-.* 1/4 /01234 !"#$%&'()*+,-./0123456789:;<=> !"#$% [Table_Summary] l !"#$%&2023'(')*%+2023',('-./0*12345678*9:;<=>?@ A9:B2CDE%+2023',('*F.GH9:36,547.69IJ*;<7K202.25%L)MNO*%+9:PQR=>7KSTUVW%+XYZ[\]^_`abcdefg?@`hijklmfgnoB%+XYpq;<or7sL%+GHPQtu7KXvRPQwxyz{|}%+12~?@*2023'1-6Ä*%+F.ÅÇW,a%+ÉÑRÖ2C4,593.91IJ*ÅÇW,a%+ÉÑRÜáàâäãåVRÖ2C235.34IJ*ç,';NF.éèê1*12345678L l %+S4XYëíì{7K*abcdeBaîïfg?@ 1ñóòôöõúùû$ü†°¢EqXü†[£§lm2Xnm•¶,Rß®©™ ́ ̈≠ÆhiØ∞*hiëíì{7K*aîïfg?@*;±≤x1Xnm ́ ̈≠Æû$Ø∞R[£ü†≥¥yμ∂2L 2ñòôöõúùû$ü†°¢E%+ü†∑∏π∫Yªkã3ºΩ*XYæ∏Oø¿hiRX¡,∑∏π∫YF.ó¬√ƒ≈*XY∆«x≈W»... ÀÃÕ`ŒœÃÕ`–y—“”‘’÷◊L;±ÿ†Ÿ⁄û$¤3Ròôöõúùû$ü†§æhi‹y›X¡ ́ ̈fifl*yμ∂2L 3ñŸ⁄ô‡q$ü†°¢E%+Ÿ⁄ô‡q$ü†3·‚t2Xnm•¶,‘„ ́ ̈!RŸ⁄ô‡$q*ü†‰ÂãÊed¶ÁËf;hiØ∞*XY∆«x≈W∏Oß®©™ÈÍ•–y—“hiL 4ñÎÏÏÌq$ü†°¢E%+ÓÔÎÏÏÌq$ü†U∆«x≈*§lm∏O–y ́ ̈B®Ò ́ ̈RSTß®©™hi*;±ÚÇÎÏÏÌq$ü†lmÛÙß®©™hiØ∞*abcdeyz{?@L 5ñıˆÊeq$ü†°¢Ex≈æß®©™90nm•¶, ́ ̈≠ÆRıˆÊeq$ü†§F. ̃qp ̄*≤x2Xnm ́ ̈≠Æq$Ø∞R[£ü†§U ̆ ̇Byμ*§ ̊ ̧∏O ̋ ̨hiX¡fifl*ˇUÙ!∏O÷–hiRëí*ü†fg"#B$%ã3&'*ê(uˇUabÛ∆«RcdBpqR=>7K)*+,L l %+-e‰.≥¥/:*tu01234534 67ç8R45≥¥F4`≤›HR8ˆcø¶•tuR≥¥/:*%+§958:;®<=>45`-ÊeÙQ?@Aq$45B+WBCD◊≤<RúùE√FG45”zHIJK45*%+zLM≥¥34R?@NêOP¥μR‰TQR*S‰≥¥/:L%+2023',('≥¥/:T9,669.55IJ*ç2022';N7K10.64%LUV2023'6Ä30\*%+95∏O;WXY2388Z*[!¥\Y285Z`F≈][Y2300Z*;^Y23Z*95_`aNX13ZL [Table_StockNameRptType] !"#$?688361@ %+≥b/%+Æc [Table_Rank] &'()%*+,-+. !"#$%2023-09-13 [Table_BaseData] 56789: 79.00 ;12<=>?/>@89: 92.49/65 ABC8DEB: 320 FGBC8DEB: 60.6 FGBHI8%: 18.94 AJK8L9: 252.8 FGJK8L9: 47.87 [Table_Chart] %+de∑f8300gh<ç [Table_Author] ijkElmn &'()*%S0010523060001 +,%13560087214 -.%chenyaobo@hazq.com -7%3%13%23%2023-05-192023-06-082023-06-302023-07-202023-08-092023-08-29中科⻜测-U沪深300 [Table_CompanyRptType1] !"#$o688361ñ !"#$%&'()*+,-.* 2/4 /01234 l /pqr stuv%+2023-2025'RGH9:i√ê7.94w/11.40w/14.58wJLÅxÖ2Ci√ê0.75w/1.26w/2.11wJ*yÉEPSê0.23J/0.39J/0.66JL≤xPEi√ê339/200/120zL⁄t{7t|c}L l ~?Ä öõÅnXyef•uN*p ̄ÇNçKÉÑf•± [Table_Profit] l ‰TÖÜ&' íá:àIJ /01234 2022A 2023E 2024E 2025E MN5O 509 794 1140 1458 5OPH8%: 41.2% 55.9% 43.6% 27.9% QRSTUVWX 12 75 126 211 VWXPH8%: -78.0% 534.8% 69.3% 67.4% YWZ8%: 48.7% 49.1% 50.8% 52.8% ROE8%: 2.1% 3.2% 5.1% 7.9% [B5\89: 0.05 0.23 0.39 0.66 P/E 0.00 339.13 200.30 119.62 P/B 0.00 10.78 10.23 9.43 EV/EBITDA 0.00 196.95 156.57 97.26 ]^_`awindbcd/012e !"#$% 56789:;<=>$?@AB$CDEF<=G [Table_CompanyRptType1] !"#$o688361ñ !"#$%&'()*+,-.* 3/4 /01234 !"#$%&'() [Table_Finace] ]fghi jk:DE9 WXi jk:DE9 lmno 2022A 2023E 2024E 2025E lmno 2022A 2023E 2024E 2025E Fp]f 1410 3208 3488 3635 MN5O 509 794 1140 1458 qr 240 1925 1944 1881 MNsC 261 404 561 688 t5uv 131 174 218 235 MNwr+xy 1 1 1 1 z{t5v 8 9 13 16 |}~ 54 79 125 146 ÄÅuv 51 61 84 103 ÇÉ~ 60 79 125 146 ÑÖ 861 875 1012 1147 Üá~ 0 2 -30 -32 z{Fp]f 119 165 218 252 ]fàKâä -14 0 0 0 ãFp]f 242 325 412 485 Tå7Kçp5\ 0 0 0 0 éèê] 0 15 30 45 ê]V5\ 1 8 11 15 ëí]f 109 176 228 271 MNWX 13 75 127 213 ìî]f 35 51 66 76 MNï5O 0 1 1 1 z{ãFp]f 98 83 88 93 MNïñó 1 0 0 0 ]fAm 1652 3533 3900 4120 WXAò 12 75 127 213 Fpgh 973 1081 1316 1319 eôw 0 1 1 2 öèõv 165 315 265 165 VWX 12 75 126 211 tÅuv 106 146 202 249 úùBûâ\ 0 0 0 0 z{Fpgh 703 620 849 906 QRSTUVWX 12 75 126 211 ãFpgh 110 109 114 119 EBITDA 44 120 151 243 éèõv 0 0 0 0 EPS89: 0.05 0.23 0.39 0.66 z{ãFpgh 110 109 114 119 ghüm 1083 1189 1429 1438 †(ÜáHZ úùBû°\ 0 0 0 0 lmno 2022A 2023E 2024E 2025E BC 240 320 320 320 s颣 ]CT§ 222 1842 1842 1842 MN5O 41.2% 55.9% 43.6% 27.9% •Ñ5\ 107 182 308 520 MNWX -75.7% 478.9% 69.4% 67.5% QRSTUBû°\ 569 2344 2470 2682 QR¶STUVWX -78.0% 534.8% 69.3% 67.4% ghßBû°\ 1652 3533 3900 4120 ®W¢£ YWZ8%: 48.7% 49.1% 50.8% 52.8% qrF©i !":#$% VWZ8%: 2.3% 9.4% 11.1% 14.5% lmno 2022A 2023E 2024E 2025E ROE8%: 2.1% 3.2% 5.1% 7.9% ™M ́pqrF 67 10 227 169 ROIC8%: 1.5% 2.8% 3.5% 6.1% VWX 12 75 126 211 ̈h¢£ ≠ÆØ| 33 43 53 62 ]fghZ8%: 65.6% 33.7% 36.7% 34.9% Üá~ 2 7 9 6 VghHZ8%: 190.4% 50.7% 57.9% 53.6% ê]âä -1 -8 -11 -15 FpHZ 1.45 2.97 2.65 2.76 M∞]rçp 4 -108 48 -101 ±pHZ 0.42 2.01 1.72 1.69 z{™MqrF 24 184 80 316 M∞¢£ ê] ́pqrF -76 -161 -153 -130 A]f≤≥Z 0.37 0.31 0.31 0.36 ]Cñó -117 -126 -120 -115 t5uv≤≥Z 4.55 5.19 5.82 6.44 éèê] 40 -65 -40 -25 tÅuv≤≥Z 2.14 3.21 3.22 3.05 z{ê]qrF 1 30 6 10 [B¥μ89: ∂] ́pqrF 39 1835 -54 -101 [B5\ 0.05 0.23 0.39 0.66 öèõv 65 150 -50 -100 [B™MqrF∑: 0.21 0.03 0.71 0.53 éèõv 0 0 0 0 [BV]f 2.37 7.33 7.72 8.38 ∏GBπy 0 80 0 0 ∫KHZ ]CT§πy 3 1620 0 0 P/E 0.00 339.13 200.30 119.62 z{∂]qrF -29 -15 -4 -1 P/B 0.00 10.78 10.23 9.43 qrVπyò 29 1684 19 -63 ª EV/EBITDA 0.00 196.95 156.57 97.26 ]^_`aTUT4bcd/012e [Table_CompanyRptType1] !"#$o688361ñ !"#$%&'()*+,-.* 4/4 /01234 [Table_Reputation] /"01 lmnEâäflã©å›HçéijkLèêoëÚíìîïñó*5 ́"òôë"öõLúùûW∆¥pì*ü±+Ú/p ̨”*ÿ58'†°/≥âfiL ijk°\ ¢)M£¿ijkÿ5!∏flãH§•W¶Rflã/pß®©Hpe*¶™ ́R©H ̈e`YH≠ÆR≥b°G*ƒ≈ØGØPR∞±*≤≥`h^¥μÿ¢)M*¢)M6∂≈R∑∏B∞±π∫Oab%ª∞±*¢º≤Ωæ∞±Rø¿ã¡"ªãf¬√ƒ≈fl*∆f≈fl6»«R∞±Bqrf•¥v√ƒ»ÛL)M!R∞±B... ÀÃBCL¢º ̧Õfú∑`.æf∑`Œ∫∆Mf•œ¢)M!Rÿk–—... ¡^Æ“L”¡‘”9√ƒô?R’÷*ij◊ÿfŸ√ƒ⁄Ÿ°RW...¡¤‹*