沪电股份：数据中心和汽车PCB双轮驱动

!"#$%&'()*+,-.* /01234 [Table_Title] !"#$%&'()*+, PCB -./0 [Table_StockNameRptType] !"#$%002463& !"#$ [Table_Rank] !"#$%&'()*+ !"#$%2024-09-23 [Table_BaseData] 56789: 32.17 ; 12 <=>?/>@89: 41.96/18.80 ABC8DEB: 1915.16 FGBC8DEB: 1912.88 FGBHI8%: 100.0 AJK8L9: 616 FGJK8L9: 615 [Table_Chart] !"%&'() 300 *+,- [Table_Author] ./01234 &'()*%S0010523060001 +,%chenyaobo@hazq.com ./01567 &'()*%S0010524070001 +,%liyc@hazq.com ,-./% [Table_Summary] l (89:1;< PCB =>?@ABCDEFGHIJK !"L 1992 MNOPQBRSTMUVWXYZ[\B!"]R^_`abcaNdaefaghijklNmnopq+BrstuvwxBy PCB stzU{|ef}~•!"€|t•~‚ƒ„…†‡8ˆ‰UŠ‹aŒ•Žm•••‘••!" PCB ‹ePD’D“”•aC–—>˜™”šaFG8›œ=>@•žŸB P¡t”•a¢£¤¥¦§¨i@•žŸ•!"U=>‹e†‡8ˆ‰U€|©<@•œªtD“«¬XFG@•«¬•2024 M H1 .-®,¯t°±U 73.81%X 22.09%• l !"‹e²•-³_`´µB‹e¶·-;¸¹ºµ »!"‹e¼¹½¾BªtD“«¬•†‡8ˆ‰¼¹½·¿ÀÁ»2015 MU 10.10%BÀÁ 2024 MâMU 41.59%ÄFG‰¼¹½¶·mnÅÆ» 2015 MU 18.01%BÀÁ 2024 MâMU 24.99%• l » PCB stǤÈ+¾ÉÊËÌÍÎB‘•Ï@•ÐÑÒÓ 2024 MâMBÔ…ÕÖ×ØaÙÚÛÜÝËBPCB stÞßÉÊËÌÍÎBàáâãUäÕÖÑåXæçBèéêMëì·¿×Ø•2024Mí¢MîTCï.@•žŸUÕÖìðñòóô•2024 MyËÌU~M•Prismark è§Tõ PCB «¬Uö÷ï.žŸø÷ÐYBèéì» 2023 MU 265 ùú6NY 2028 MU 325 ùú6BûMMøËEÐY½üœ 5.4%Bý—‘•Ï/C–ÖþžŸUÐYìÒ³ÿBèé!¤‘•ÏXC–Öþ@•U PCB «¬gh» 2024 MU 97.81 ùú"ÀÁ 2028 MU 142.21 ùú"B2023-2028 MU CAGR ËEÐÑœ11.6%By#ø CAGR ÐÑU 5.4%UÐÑU 2 $T• l AI ¥¦ÙÚ³ÿB¥¦·¿%&'K PCB žŸÙÚ (– Omdia UC–)*Bâã•…+é,XC–—>-¡.ºU GPUXý/0Ñ¥¦U;ÑÐYÒ©123B4^×5Ç6st}ã7123•«¬gh]» 2022 MU7ê 100 ùú6ÐYê 2024 MU 780 ùú6BOmdia èéê 2029 MB«¬ghìÒ©8ê 1510 ùú6•‘•Ï PCB ‹eÙ|'‘•Ï¥¦9·:Ü&;<%B‹eŠ=>Z~?^ 3-5 MBN@Z~?^ 2-3 M•ABC&¥¦#D^’EFGѽaC–FGHIaJKLåijk|ÚÀÁB‘•Ï PCB ‹eMÙ|m@ÁN•(–OEP_UQ9R)*B7:U‘•Ï¥¦B7:U‹eSTBn@U PCB UõC7:Bn@U‰UXUV,øAW¥¦U7:X%&÷m@U5ô• l FG8KôX.ºô7XYv PCB stÙÚ G• PCB ‹ZNY€µQL8KG[\½ÀÁB]8KG^BEV_`G#ø PCB %ZüœFabcGU 5~6 $Bý—Gz PCB %ZdcÒ;eœ8fgaBü®ÇG PCB %ZU~¢Bh8fga—-30%-10%10%30%50%70%90%9/2312/233/246/24沪电股份沪深300[Table_CompanyRptType1] (89:^002463_ !"#$%&'()*+,-.* 2/27 /01234 U BMS^Battery Management SystemB8ijkga_âã€|l•Kmno•^8KGpcôÈ+íBqQìÛÜl• FPC^Flexible Printed CircuitBrs†t8ˆ‰_Bìv~ÜÐ08fgaU PCB %Zdc• ALKuviNX[\½·¿ÀÁB#ø`Gw•xyŽz8i8›‹eCcMì7XÐ0BâãG• PCB P 4~8 õ‰œ€BhLugaTl{%-;U HDI ‰^High Density Interconnect_Bý%&üœ4~8 õ‰U 3 $BL3 PÃLugaw•U LIDAR^Light Detection and RangingB|8_öl•U HDI %&}8C~ú6B•œqQG• PCB ‹ZÐcU€|Q€• l •‚ƒ„ !"U=>‹e†‡8ˆ‰U€|©<@•œªtD“«¬XFG@•«¬•2024 M H1 .-®,¯t°±U 73.81%X 22.09%• …†èéªtD“«¬!"†‡8ˆ‰U¯t°± 2024E-2026E M.-œ 86.28 ù6B112.91 ù6B132.47 ù6B.-:,ÐY 47%B31%X 17%• FG@•«¬†‡8ˆ‰U¯t°± 2024E-2026E .-œ 24 ù6B25.2 ù6B30 ù6B.-:,ÐY 11%B5%X 19%• …†èé!" PCB «¬°±!¤ 2024E-2026E .-œ 115 ù6B144ù6X 168 ù6•!¤!"¯° 2024E-2026E .-œ 118 ù6B147ù6X 171 ù6• »!"âã¼¹½¾BªtD“«¬•†‡8ˆ‰¼¹½·¿ÀÁ»2015 MU 10.10%BÀÁ 2024 MâMU 41.59%B€|g=> AI‡ˆ9·-;Ust‰ŠåXÐÑ•…†‹œ(89:y AI ,µŒ&B‘•Ï— PCB {|?@AB•Ž!"‹e¸¹ºµ-³B•¯°·¿Å•ÐYB‘’#$“”•±–N• l —˜À* AI ÙÚ7ŽèZB!"™V7ŽèZBPCB stopš›BPCB =>Ãœ•žNd;ª [Table_Profit] l {|Ÿ• ¡ {x:¢£6 -./012 2023A 2024E 2025E 2026E MN5O 8938 11828 14711 17147 5OPH8%: 7.2% 32.3% 24.4% 16.6% QRSTUVWX 1513 2474 328