【华安证券】景旺电子（603228）-景旺电子：以汽车市场为基础，向AI服务器应用领域持续拓展-250831（4页）.pdf

1、!#$%&()*+,-.*/01234 Table_Title!#$!#$%&()*+,-./%&()*+,-./AI0123456789:0123456789:Table_StockNameRptType !#$!#$;603228!#$!#$%!#$%&()*)*+!#$%2025-08-31 56789:63.89;12?/89:69.04/21.65 ABC8DEB:932.52 FGBC8DEB:920.61 FGBHI8%:98.72 AJK8L9:602.3 FGJK8L9:596.3 !%&()!%&()300*+,-*+,-Table_Author./01./01234234

2、&()*%&()*%S0010523060001+,%+,%./01./01567567&()*%&()*%S0010524070001+,%+,% Table_Author 89:;89:;1.?1A AI BC+DEFGHIJKLMNOPQRSTU+20250507 ,-./%,-./%l=?LV?LV2025WXW:WXW:!2025 WYXWZP 70.95 _6J,2024 WYXWPa 58.67 _6bc 20.93%d!2025 WYXWZefghi 6.50 _6J,2024 WYXWefghia 6.57 _6jk 1.06%l l!mnopmnopAIJFGHILqrsJ

3、FGHILqrs tuvwxyJz|NMFbJAI 89xyBJJ“”FsFG HDIHLC l2025 WYXWJ!AI xya rsJFF HDI rhJHI+ST-JxaLJ UaJ 89/aF;800G bDJ Jr-VaSTJHIlVJVJAIFGxya FGxya J!DqJ!DqHLCSLPSTSTJFJFHDIJrJrAItutuvwxyaFGvwxyaFGHDIJDsJFJDsJFG!hrZ!lG!hrZ!l l!MNQRz#$%!MNQRz#$%PCB&$%?xyJ(AI#)G*G+,a-./J$%0123405a67Il!89#U:$%J;?01JuuPrismarkAJ

4、AJ2024W!3z#$%W!3z#$%PCBll2025 WYXWJ!-BCDJEPBBFJMNGqBJHPB#IJJQRU+&-K#xLMl(FN012aDs5AI%GaOPQ-rJ!zVaRSJTA$%UVWabcXYl l BZxy!MNBZxy!MNPCBaa AIG44XLqJ!h$%?xG44XLqJ!h$%?xyLU+_VJab?bccdyLU+_VJab?bccdBlBl$%b0b44efghi#jwklrmSTnoJ pXKLqr stI?Bbcl-30%20%70%120%170%220%8/2411/242/255/25景旺电沪深300Table_CompanyRptT

5、ype1?603228 !#$%&()*+,-.*2/4/01234 l OO TA!2025/2026/2027 W.NZP 151 _6179 _6?211.06 _6J,-T 2025/2026/2027 WPa 149 _6 174.58 _ 6?203.08 _ 6 r d T A e f g h i2025/2026/2027 W.NZ 15.88 _619.59 _6?23.85 _6J,-T 2025/2026/2027 W.NZ 15.86 _619.34 _6?23.25_6rl 2025/2026/2027WPE.N38X/31X/25XlM“P”$l l rr AI D

6、TJ!KLTJPCB JPCB jwY3F Table_Profit l mm&:66-./012-./012 2024A 2025E 2026E 2027E MN5O 12659 15100 17900 21106 5OPH8%:17.7%19.3%18.5%17.9%QRSTUVWX 1169 1588 1959 2385 VWXPH8%:24.9%35.8%23.3%21.8%YWZ8%:22.7%24.2%24.5%25.0%ROE8%:10.3%12.1%13.0%13.7%B589:1.34 1.68 2.08 2.53 P/E 20.78 37.93 30.75 25.25 P/