2024年08月26日 计算机 公 司 报 告 证 券 研 究 报 告 中科曙光(603019.SH) 上半年业绩实现稳健增长，计算产业布局持续深化 推荐 ( 维持) 事项： 股价:35.68元 主要数据 | --- | --- | |-------------------|----------------------------| | 行业 | 计算机 | | 公司网址 | www.sugon.com | | 大股东/持股 | 北京中科算源资产管理有限公 | | | 司/16.36% | | 实际控制人 | 中国科学院计算技术研究所 | | 总股本(百万股) | 1,463 | | 流通A股(百万股) | 1,459 | | 流通B/H股(百万股) | | | 总市值(亿元) | 522 | | 流通A股市值(亿元) | 520 | | 每股净资产(元) | 12.98 | | 资产负债率(%) | 38.2 | 行情走势图 证券分析师 闫磊 投资咨询资格编号 S1060517070006 YANLEI511@pingan.com.cn 黄韦涵 投资咨询资格编号 S1060523070003 HUANGWE ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Insights - The company reported a revenue of 5.712 billion yuan for the first half of 2024, representing a year-on-year growth of 5.77%. The net profit attributable to shareholders was 563 million yuan, up 3.38% year-on-year, while the non-recurring net profit was 366 million yuan, showing a significant increase of 20.00% [2][7] - The hardware segment showed stable growth, while software development and system integration experienced rapid growth. The IT equipment business generated 5.126 billion yuan, a 3.98% increase year-on-year, and the software development and system integration business reached 584 million yuan, growing by 24.77% [7] - The company continues to invest in R&D, with expenses reaching 625 million yuan in the first half of 2024, a 6.93% increase year-on-year. This investment supports the development of high-end computing products and enhances market competitiveness [7] Financial Performance Summary - For the first half of 2024, the company achieved a gross margin of 26.25%, an increase of 0.21 percentage points year-on-year. In Q2 2024, the revenue was 3.233 billion yuan, with a net profit of 421 million yuan, reflecting a 1.64% year-on-year growth [2][7] - The company forecasts revenues of 17.067 billion yuan, 20.088 billion yuan, and 23.362 billion yuan for 2024, 2025, and 2026, respectively, with year-on-year growth rates of 18.91%, 17.70%, and 16.30% [7][8] - The earnings per share (EPS) are projected to be 1.56 yuan, 1.88 yuan, and 2.25 yuan for the years 2024, 2025, and 2026, with a three-year compound annual growth rate (CAGR) of 21.53% [7][8]

计算机/计算机设备 公 司 研 究 中科曙光（603019.SH） 2024 年 08 月 23 日 业绩符合预期，打造完备 AI 计算产业生态 ——公司信息更新报告 投资评级：买入（维持） 陈宝健（分析师） 刘逍遥（分析师） chenbaojian@kysec.cn 证书编号：S0790520080001 liuxiaoyao@kysec.cn 证书编号：S0790520090001 国内智算领军，维持"买入"评级 考虑外部环境变化，我们下调公司 2024-2026 年归母净利润预测为 21.00、26.01、 32.50 亿元（前值为 22.94、29.36、36.62 亿元），对应 EPS 为 1.44、1.78、2.22 元/股，当前股价对应 2024-2026 年 PE 为 25.3、20.5、16.4 倍，考虑公司国产高 端计算生态日益完善，维持"买入"评级。 业绩符合预期，打造完备 AI 计算产业生态 （1）2024 年上半年公司实现营业收入 57.12 亿元，同比增长 5.77%；实现归母 净利润 5.63 亿元，同比增长 3.38%；实现扣非归母净利润 3.66 亿元，同比增长 20.0%。 ...

中科曙光（603019.SH）：业绩稳健 增长，算力建设稳步推进 2024 年 8 月 23 日 强烈推荐/维持 中科曙光 公司报告 ——2024 半年报点评 事件：8 月 22 日，公司发布 2024 年半年度报告，报告期内实现营业收入 57.12 亿元，同比增长 5.77%；实现归母净利润 5.63 亿元，同比增长 3.38%；实现 归母扣非净利润 3.66 亿元，同比增长 20%。单二季度来看，公司实现营收 32.33 亿元，同比增长 4.21%；实现归母净利润 4.21 亿元，同比增长 1.64%。 业绩稳健增长，经营能力较强。（1）整体来看，上半年公司实现营业收入 57.12 亿元，同比增长 5.77%；实现归母净利润 5.63 亿元，同比增长 3.38%；实现 归母扣非净利润 3.66 亿元，同比增长 20%。在整体环境承压及海外科技制裁 大背景下，公司依然能实现营收及净利润的双增长，公司扣非归母净利润增速 高于归母净利润的原因是其他收益有所下降，但整体营收及盈利能力依然稳步 增长，其他收益主要来源于政府补助，体现公司自主盈利能力较强。（2）毛利 率稳中有升，各项费率整体可控。上半年公司毛利率/销 ...

Investment Rating - The report maintains a "Strong Buy" rating for the company, with a target price of 53 yuan, compared to the current price of 36.51 yuan [1]. Core Views - The company has a complete ecosystem for high-end computing products, showing stable growth in net profit excluding non-recurring items, with a 20% increase in the first half of 2024 [1]. - The company is expected to benefit from the ongoing domestic substitution policies and the AI wave, with a projected net profit of 22.38 billion yuan for 2024, growing to 31.90 billion yuan by 2026 [1][2]. - The company is actively building a "National Integrated Computing Power Service Platform" to accelerate AI hardware and software collaboration [1]. Financial Performance Summary - In the first half of 2024, the company achieved operating revenue of 5.712 billion yuan, a year-on-year increase of 5.77%, and a net profit of 563 million yuan, up 3.38% [1]. - The gross profit margin for the first half of 2024 was 26.25%, an increase of 0.21 percentage points year-on-year, while the net profit margin was 9.93%, a decrease of 0.98 percentage points [1]. - The company’s sales in Q2 2024 reached 3.233 billion yuan, with a year-on-year growth of 4.21% and a net profit of 310 million yuan, reflecting a 20.76% increase [1]. Future Projections - The company’s total revenue is projected to grow from 14.353 billion yuan in 2023 to 22.095 billion yuan by 2026, with a compound annual growth rate of approximately 15.8% [2]. - The net profit is expected to increase from 1.836 billion yuan in 2023 to 3.190 billion yuan in 2026, with a growth rate of 18.1% [2]. - Earnings per share are forecasted to rise from 1.25 yuan in 2023 to 2.18 yuan in 2026, indicating a strong upward trend in profitability [2].

证券研究报告 | 半年报点评 gszqdatemark 2024 08 23 年 月 日 中科曙光（603019.SH） 半年报业绩符合预期，中科系算力核心加速生态化布局 事件：2024 年 8 月 22 日，公司发布 2024 年半年报，报告期内实现营业总收入 57.12 亿元，同比+5.77%；归属于上市公司股东净利润 5.63 亿元，同比+3.38%；归属于上 市公司股东的扣除非经常性损益的净利润 3.66 亿元，同比+20%。业绩符合市场预期。 Q2 单季扣非净利润超预期，计算生态化布局贡献长期增长动力。1）2024 年 8 月 22 日，公司发布 2024 年半年报，报告期内实现营收 57.12 亿元，同比+5.77%；实现归 母净利 5.63 亿元，同比+3.38%；实现扣非后归母净利 3.66 亿元，同比+20%，超出 前期业绩快报区间。单 Q2 实现营业收入 32.33 亿元，同比+4.21%；实现归母净利 4.21 亿元，同比+1.64%；实现扣非后归母净利 3.10 亿元，同比+20.76%。2）公司积极向 计算生态业务延伸布局，完成"芯—端—云—算"的全产业链布局。公司与参控股公 司全方 ...

Investment Rating - The report maintains a "Buy" rating for the company, expecting a relative increase of over 15% in stock price compared to the benchmark index within the next 6 to 12 months [6]. Core Views - The company is positioned to benefit from the trends in domestic innovation and intelligent computing, being a leader in the computing industry with a fully autonomous technology stack. The report anticipates steady growth in performance and profitability, with projected net profits for 2024-2026 at 22.57 billion, 27.50 billion, and 31.91 billion yuan respectively [2][4]. Summary by Relevant Sections Financial Performance - For the first half of 2024, the company achieved operating revenue of 5.712 billion yuan, a year-on-year increase of 5.77%. The net profit attributable to shareholders was 563 million yuan, up 3.38% year-on-year, while the net profit excluding non-recurring items rose by 20% to 366 million yuan [2]. - The gross margin for the first half of 2024 was 26.25%, an increase of 0.21 percentage points year-on-year. The sales expense ratio, management expense ratio, and R&D expense ratio were 6.04%, 2.63%, and 10.94% respectively, reflecting slight increases compared to the same period last year [2]. Business Segments - In the first half of 2024, the IT equipment segment generated revenue of 5.126 billion yuan, a growth of 3.98% year-on-year. The software development, system integration, and technical services related to high-end computers achieved revenue of 584 million yuan, marking a 24.77% increase [2]. - Investment income reached 223 million yuan, a year-on-year increase of 37.25%, primarily due to the rise in net profits from joint ventures [2]. R&D and Innovation - The company emphasizes high-quality R&D investments, significantly increasing the proportion of core patents among newly granted patents. It has developed high-end computing products such as immersion liquid-cooled blade servers and AI workstations, and launched a self-developed centralized storage system, FlashNexus, to meet high-performance storage needs [2]. - The company is involved in the construction of intelligent computing centers across various regions, providing solutions for planning, system design, engineering construction, operation, and energy consumption management, thereby enhancing the commercial operation capabilities of these centers [2]. Valuation Metrics - The report provides a valuation outlook with projected earnings per share (EPS) of 1.25 yuan for 2023, increasing to 2.18 yuan by 2026. The price-to-earnings (P/E) ratio is expected to decrease from 29 in 2023 to 16.7 in 2026, indicating an improving valuation as earnings grow [2][5].

上 市 公 司 计算机 2024 年 08 月 22 日 中科曙光 (603019) ——订单节奏导致阶段性承压，看好国产算力长期趋势 | --- | --- | |-------------------------|---------------------| | 市场数据： | 2024 年 08 月 22 日 | | 收盘价（元） | 36.51 | | 一年内最高/最低（元） | 56.80/28.72 | | 市净率 | 2.8 | | 息率（分红/股价） | 0.68 | | 流通 A 股市值（百万元） | 53,254 | | 上证指数/深证成指 | 2,848.77/8,162.18 | | | | | --- | --- | |--------------------------|----------------| | 基础数据: | 年 06 月 30 日 | | 每股净资产（元） | 12.98 | | 资产负债率% | 38.24 | | 总股本/流通 A 股（百万） | 1,463/1,459 | | 流通 B 股/H 股（百万） | -/- | 一年内股价与大盘对比走势： 08-2 ...

2024 年半年度报告 公司代码：603019 公司简称：中科曙光 曙光信息产业股份有限公司 2024 年半年度报告 1 / 201 2024 年半年度报告 重要提示 五、 董事会决议通过的本报告期利润分配预案或公积金转增股本预案 无 六、 前瞻性陈述的风险声明 √适用 □不适用 受到风险、不明朗因素及假设的影响，本报告中基于对未来政策和经济的主观假定和判断而 作出的前瞻性陈述，可能与实际结果有重大差异。该等陈述不构成对投资者的实质承诺。投资者 应注意不恰当信赖或使用此类信息可能造成的投资风险。 七、 是否存在被控股股东及其他关联方非经营性占用资金情况 否 八、 是否存在违反规定决策程序对外提供担保的情况 否 九、 是否存在半数以上董事无法保证公司所披露半年度报告的真实性、准确性和完整性 否 十、 重大风险提示 公司已在本报告中描述公司可能存在的相关风险，敬请投资者予以关注，详见本报告第三节 "管理层讨论与分析"等有关章节中关于公司面临风险的描述。 十一、 其他 □适用 √不适用 2 / 201 一、 本公司董事会、监事会及董事、监事、高级管理人员保证半年度报告内容的真实性、准确性、 完整性，不存在虚假记载、 ...

曙光信息产业股份有限公司 章 程 （2024 年 8 月修订） | | 第一章 总则 - 3 - | | | --- | --- | --- | | | 第二章 经营宗旨和范围 - 4 - | | | 第三章 | 股份 - 4 - | | | 第一节 | 股份发行 - | 4 - | | 第二节 | 股份增减和回购 - | 5 - | | 第三节 | 股份转让 - | 6 - | | 第四章 | 股东和股东大会 - 7 - | | | 第一节 | 股东 - | 7 - | | 第二节 | 股东大会的一般规定 - | 9 - | | 第三节 | 股东大会的召集 - | 13 - | | 第四节 | 股东大会的提案与通知 - | 15 - | | 第五节 | 股东大会的召开 - | 17 - | | 第六节 | 股东大会的表决和决议 - | 20 - | | 第五章 | 董事会 - 23 - | | | 第一节 | 董事 - | 23 - | | 第二节 | 董事会 - | 26 - | | 第六章 | 总裁及其他高级管理人员 - 31 - | | | 第七章 | 监事会 - 33 - | | | 第一节 | 监 ...