海光信息(688041)业绩持续高速增长，CPU国产替代铸就国家信息安全保障

!"#$%&'()*+,-.* /01234 [Table_Title] !"#$%&'()*+,-./01 23456728#$9:;<! [Table_StockNameRptType] !"#$=688041> !"#$ [Table_Rank] !"#$%&'()*+ !"#$% 2024-10-16 [Table_BaseData] 56789: 113.57 ; 12 <=>?/>@89: 148.70/50.88 ABC8DEB: 2,324 FGBC8DEB: 886 FGBHI8%: 38.15 AJK8L9: 2,640 FGJK8L9: 1,007 [Table_Chart] !"%&'() 300 *+,- [Table_Author] ./01234 &'()*%S0010523060001 +,%chenyaobo@hazq.com [Table_Author] ./01567 &'()*% S0010524070001 +,%liyc@hazq.com [Table_CompanyReport] 89:; 1. -./0%1234567'8CPU+DCU 9:;<=20240820> ,-./% [Table_Summary] l <=1>?@ABC 2024 DEFGHIJ !" 2024 DEFGHKLMINO 23.74 P6QR,ST 78.33%UVFGHKLMINO 61.37 P6QR,ST 55.64%WXYZ[\]Q!"^_`Ya 2024 DEFGHKL^_`Ya 6.72 P6QR,ST199.9%UVFGHbcKL^_`Ya 15.26 P6QR,ST 69.22%W!"defghijBkOQlmno[pdqrstQqruvwxSfQyz!"MINO{|STW}~•€S•‚ƒMINOSTQyz^_`Ya„…~†‡Nˆ„‰Š†‡NˆSTW l ‹Œ CPU •Ž••‘BQCPU ’l“”•–—˜ ’™šH›œ@Ahi•lIBžQŸ ¡¢ CPU £¤¥¦§WCPU£c¨©¤¥¦§Qª«¬c-®¯°±²Ÿ ¡¢Q³´¡ZµO¶·¸¹º»¼½¾¿ÀÁQÂòc¨©ÄÅÆZ•Ž•ÇÈÆWÉÊË’ÌÍÎÏ•ŽÐÑ 10 Ò 16 ÓÔ!ÕÓÖ×ËØÙÚÛÜCPU Ý–•Ž¸¹‘BU¡ÞÆßQàœ€ákâUãäå®æçèéQê뢀áèKU쬻¼QíîÌÍ•@A•Žï••WðƒIntel CPU–Ë’ X86 ñòó•ôõ~qrËö,šQÝ–íîË’’™•Ž••Q÷øùzÌÍ•ŽúûW l ’l CPU qrÎÏüýQ“þ‹ÿ”º“Ÿ ÿ”!"#’$ %&'()’–¤¥ CPU hi\]T*+,ƒ-Ô./0••Q)’1- 863 c2•¤š…›g345dQ6} CPU Ÿ ¬c•þ‹¬c78&9W:Vþ‹;<‹Ô CPU =>% ?Qª X86 Ô@¦„ÕA„BC„>?QARM ÔDE„F%QAlpha ÔGHQPowerPC ÔI¦Q:VJŽŸ KLlMN6}lIOÔ’lPQR´ËST¦ÔLoongArchUV*WäX& MIPSYW l >?deZb9[hiQ\á]^_`ñòó=>;'›a’bc/dÊË¥e}üf#g Ÿ 2018 DhQij„kl„mFF„R\ïn™’oKéñòó=>Ôlmpqrs&>? CPU ¦§WtuÅêIvQwx\]QgyÔwx©Qz€&>?Ô\{Qlm|²&}g’´ê%”~Ôn™wx©QÔ•¡U–1@s€Q>? CPU lmgyÔ‹OFg•M IT ‚„¤¥Ì„!´‚拉ƒ€s€U–„…s€Q|ˆƒÆZš„†‡ˆÔ‰+Qn™`ŠÔ¤¥Iò¶·‹z€>?hiŒ•Q>?lmWpq]^Ž’Ž••Ô’lqrW l >?u‘F›‰+Q’“†‡‰+„ÆZ‰+„•ŽÆ †‡‰+\]Q!"”|’o ?Ôñòó=>Ô•–•¡Q’“ijQËS—?QklQmFFQ˜FR\Q™šïQ6}&›œ•gÔ’lÄ©#gžŸ••J Ôlm•Wz€ X86 ÔhiŒ•W£Ž¡ 90%>I IT ¶·Ô¢£W–ÆZ‰+\]Q!"lm' Intel R*BCÔ -40%10%60%110%160%10/231/244/247/2410/24海光信息沪深300[Table_CompanyRptType1] >?@AU688041Y !"#$%&'()*+,-.* 2 / 4 /01234 ?lm–K¤¥¦ËÆZKL§Å8¨W–•Ž‰+\]Q>?©´ª”«„o¬•Ž-çóQ5d¡@c¨WŽ\®Ô•Ž¯°Q’lOŸ O±² ³Ô»¼••Qhi´g•µ¶•Ž¯·ÔZ[W l k¸÷ø )¹ºc!" 2024-2026 DÔMINO.»% 86.94 P6„118.06 P6„151.28 P6W^_`Ya.»% 17.66 P/24.48 P/32.27 P6Q†‡ EPS % 0.76 6/1.05 6/1.39 6W¼ƒ PE .»% 149/108/82½W¾d“¿O”$À l Áµ٠hiÔwĺ*„AI •Å¨uvwĺ*„89lm”ÆlZ+Ç„1€c¨ñòózÈ›œÉÊW [Table_Profit] l ›aËòÌÍ Î®:ÏÐ6 ?@ABCD 2023 2024E 2025E 2026E MN5O ÑÒÓÔÕEÖÑ×ØÕEÓÓÖÒÑÕEÓÙÓÔÖÕE5OPH8%: ÓÚÛÜÝEØØÛÑÝEÜÙÛÖÝEÔÖÛÓÝEQRSTUVWX ÓÔÑÜÕÕÓÚÑÑÕÕÔØØÖÕÕÜÔÔÚÕÕVWXPH8%: ÙÚÛÔÝÕÜ×ÛÖÝÕÜÖÛÑÝÕÜÓÛÖÝÕYWZ8%: Ù×ÛÚÝÕÙØÛÑÝÕÙØÛÖÝÕÙÙÛÓÝÕROE8%: ÑÛÖÝÕÖÛÖÝÕÓÒÛ×ÝÕÓÔÛÙÝÕ[B5\89: ÒÛÙØÕÕÒÛÚÑÕÕÓÛÒÙÕÕÓÛÜ×ÕÕP/E ÓÜÓÛØØÕÕÓØ×ÛØÚÕÕÓÒÚÛÖÔÕÕÖÓÛÖÒÕÕP/B ÖÛÖÔÕÕÓÜÛÓÙÕÕÓÓÛÚÔÕÕÓÒÛÔÙÕÕEV/EBITDA ÚÔÛÒÜÕÕ××ÛÖ×ÕÕÚÖÛÔØÕÕÑÔÛØ×ÕÕ]^_`a windbcd/012e [Table_CompanyRptType1] >?@AU688041Y !"#$%&'()*+,-.* 3 / 4 /01234 !"#$%&'() [Table_Finace] ]fghi jk:DE9 WXi jk:DE9 lmno 2023 2024E 2025E 2026E lmno 2023 2024E 2025E 2026E Fp]f ÓÙØÜÔÕ! ÓÚÔÓÖÕ! ÔÒÔÔÚÕ! ÔØÔÜÓÕ! MN5O ÑÒÓÔÕ!