【华安证券】铂科新材（300811）-铂科新材：AI驱动芯片电感业绩高增，25年产能有望持续释放-250504（4页）.pdf

1、!#$%&()*+,-.*/01234 !#$%!#$%AI&()*+()*+,-./0,-./025123456789123456789 !#$%!#$%l!#$%!#$%&()&()*+*+2024,-,-.2025/01-23/01-23 45 2024,6789:;?ABC 43.5%D 67EFGHI?ABC 46.9%D67JHK 40.7%?ABC 1.1 pctL 45 2025,/01-6789:;?ABC 14.4%?MANO 12.1%D67EFGHI?ABC 3.1%?MANO 17.3%D67JHK 37.7%?ANO 0.2 pct?MANO 3.2 pctL454

2、525Q19PBQRSTU?VWEXY%9PBQRSTU?VWEXY%1ZZ25Q1*;B?ABC?ABC=?ABC20.2%?VWEXY%1ZZ|_dexyD2ZZ(.A_fD3ZZ.BC?45klAL%2024,4596745967:;:;3.9=?ABC=?ABC 275.8%LL2024,45;j.ASIC j?NL45 GPU.AI PC jf?2025,(RT?wfQ“(0”67L-%-%2024,45,459967:;67:;0.4=?ABABCC47.3%?VWY%1ZZ(AI(j-)mn!D2ZZ45_#$?de%&hL45 6000(/,7p)*+,-./Y 2025,0?

3、1qR2U34567?845ghjklL l 9:9:;?4.92/6.14/7.22=?A=wf2025,fHI4.96=RSNb?A=wf2026,fGHI=w 5.83=RSAbLj PE 23.71/19.00/16.16X?B“B”$CL l DEFDEF 9GHIDE?J.=wDE?dehJ.=wDE?NKmnJ.=wDEL Table_Profit Table_StockNameRptType!#$!#$%300811&45#$&()%*+,&()%*+,-+-+.!#$%2025-05-04 56789:40.45;12?/89:59.30/36.20 ABC8DEB:288

4、FGBC8DEB:230 FGBHI8%:79.86 AJK8L9:116.7 FGJK8L9:92.84 45LMNOP45LMNOP300QRAQRA Table_Author ST%ST%UVWUVW&()*%S0010523060001+,% ST%ST%XYXY&()*%S0010524070001+,% Z ZZ Z|23|23Z Z-./012 3456$789:;?A/B/0-B/CA/.DEFGHI%J=KLMN89:;OPQRA/B/0BC/CAA -20%-10%0%10%20%30%40%50%4/247/2410/241/254/25铂科新材沪深300Table_Co

5、mpanyRptType1&()&()300811ZZ !#$%&()*+,-.*2/4/01234 l WW _:abab JSTUVWJSTUVW/B/B/0 0X XA A/B/B/Y YZ ZA A/B/B/Z ZA A/B/B/Z ZA A_ cddeZfcfdZfdegZecgeZ_ab%c heijkZfgilkZfhimkZfmiekZdefghijk egdZhnfZdchZgffZijkab%c hdinkZecimkZfhilkZcgidkZljmb%c hmigkZhmigkZhcimkZhcihkZROEb%c cdiekZcjilkZcdijkZcdifkZnopb

6、qc ciehZcigcZficeZfijmZP/E hmifeZfeigcZcnimmZcdicdZP/B dijgZeigjZeiceZfidfZEV/EBITDA flifnZcdiggZceidcZccihfZMNOPQwindRST/012U Table_CompanyRptType1&()&()300811ZZ !#$%&()*+,-.*3/4 /01234 !#$%&()!#$%&()Table_Finace MVWXYMVWXY Z Z :DE9 YY Z :DE9Z !#$!#$2024A 2025E 2026E 2027E !#$!#$2024A 2025E 2026E 2