探路者公司首次覆盖：传统业务稳健经营，芯片打造第二成长曲线.docxVIP

2024A

2025E

2026E

2027E

2024A

2025E

2026E

2027E

0.05

0.26

0.38

0.48

250.40

47.68

32.82

26.02

300102.SZ

0.TO

0.T7

0.23

0.29

?08.60

64.91

46.49

37.15

300824.SZ

0.21

0.30

0.35

0.40

6?.18

44.13

37.21

32.64

002780.SZ

-0.\4

0.29

0.4?

0.36

43.65

30.19

22.TO

?40.06

TO.09

36.68

29.58

?08.60

45.90

33.01

29.33

300005.SZ

ü

0.12

0.18

0.28

0.37

82.72

56.26

35.90

26.70

?ü?ItJB(??D?) 2024A 202.SE 2026E 2027E

1,811.0.32,116.652,508.02.3,021.62

747.84 1,078.98 1441.65 1,902.12

216.98 224.33 239.91 266.86

21.55 22.43 23.99 26.69

13.92 14.09 13.88 14.88

349.10 319.08 330.83 353.33

461.64 457.74 457.74 457.74

777.96 800.52 822..36 84.3..31

103.32 103.32 103.32 103.32

217.46 210.21 202.05 192.99

39.52 44.52 49.52 54.52

417.66 442.47 467.47 492.47

2,589.002,917.17.3,3.30.38.3,864.9.3

DiitH 558.65 67.3.60 781.11 925..35

226.17 273.88 326.33 396.11

322.47 389.72 444.77 519.24

?fi?J?i?l??í 115.91 115.42 115.42 115.42

i00.00 10000 i00.00 i00.00

?4]Iù(??D?) 2024A 202.SE 2026E 2027E ??ù 1,591.591,794.662,056.412,401.76

837.92 939.00 1,068.00 1,240.00

8.78 9.33 10.28 12.01

322.10 323.04 329.03 360.26

180.22 188.44 201.53 228.17

-40.79 -4.94 -9.91 -15.35

125.99 80.00 80.00 80.00

8.12 0.00 0.00 0.00

3.46 8.97 10.28 12.01

?)f? 104.05 184.41 289.06 .388.59

3.03 0.00 0.00 0.00

4 3.24 0.00 0.00 0.00

10.3.85 184.41 289.06 .388.59

29.09 27.66 43.36 58.29

lff4 74.76 156.75 245.70 .330..30

31.86 0.00 0.00 0.00

ê3WA%?‘? )? 106.62 156.75 245.70 .330..30

EBITDA 181.74 231.73 332.30 427.30

EPS 0.12 0.18 0.28 0.37

15.91 15.42 15.42 15.42

í?stSì1 674.56 789.01 896.52 1,040.77

ü —34.49 —34.49 —34.49 —34.49

1,948.93 2,162.65 2,468.35 2,858.65

í?í