【公司研究】苏试试验-环境与可靠性试验领导者收购宜特进军半导体检测服务行业-20200218[20页].pdf

1、 / 201910 2018 2,810.518.26%20132018 14.98% 2018100.9 138.110 22.10% 14.94% 3-550 2030150-200 2019-20210.861.281.74 PE61x41x30 x 2017A 2018A 2019E 2020E 2021E 491 629 762 1,211 1,543 (+/-)% 24.52% 28.11% 21.15% 58.96% 27.39% 61 72 86 128 174 (+/-)% 13.54% 17.42% 19.53% 49.28% 35.83% 0.45 0.53 0.63 0

2、.95 1.29 53.54 34.86 61.00 40.87 30.09 6.16 3.15 5.95 5.19 4.43 (%) 11.51% 9.04% 9.75% 12.71% 14.72% (%) 0.00% 0.00% 0.00% 0.00% 0.00% () 126 136 136 136 136 2020/2/14 6 51.60 38.70 12 17.0544.49 5,247 136 A 136 B/H 0/0 4 -7% 19% 45% 71% 97% 123% 2019/22019/52019/82019/11 % 1M 3M 12M 21% 41% 115% 25

3、% 38% 98% 20200210 12 15% 20200120 HIT210 20200112 S0550516090002 (021)20361113 (021)20361113 S0550519080002 (021)20363254 zhu_ 300416 2020-02-18 2 / 20 1. . 3 1.1. . 3 1.2. . 3 1.3. . 4 2. . 5 2.1. . 5 2.2. . 6 3. . 7 3.1. . 7 3.2. . 8 3.3. . 9 3.4. . 9 4. . 10 4.1. . 10 4.2. . 12 4.3. . 14 5. . 17

4、 qRrOnNqMmRtNmOpOpQwPoR9PbP6MnPmMoMrReRnNsQeRmNuN6MmMvNxNqMrRvPoOvN 3 / 20 1. 1.1. 19562008 42002015122 62802017 20181.36 201910 1 1.2. 4 / 20 2 1.3. 2006 CNAS 5 / 20 3 4 2. 2.1. 20182,810.52017 6 / 20 18.26%20132018 14.98% 2014-201831.59% 40.16% 42.92% 45.86%48.72%201839,472 20178.66%2013-2018 9.70

5、% 2018929.28201733.56% 18.26% 5 6 16.58% 10.36% 14.72% 15.11% 18.26% 0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% 0 500 1000 1500 2000 2500 3000 201320142015201620172018 14.06% 9.82% 6.79% 9.30% 8.66% 0% 2% 4% 6% 8% 10% 12% 14% 16% 0 5,000 10,000 15,000 20,000 25,000 30,000 35,000 40,000 45,000 2013201420

6、15201620172018 2.2. 1 7 / 20 2 200813.7 34.32018100.9 138.112.74% 1022.10% 14.94% 7 8 28% 24% 28% 19%19% 20% 23% 23% 20% 18% 0% 5% 10% 15% 20% 25% 30% 0 20 40 60 80 100 120 20082009201020112012201320142015201620172018 24% 18% 20% 14% 14% 12% 16% 11%11% 9% 0% 5% 10% 15% 20% 25% 30% 0 20 40 60 80 100