1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
| {
| "snapshot_id": "688519-SH-20260905-current",
| "meta": {
| "company": "南亚新材",
| "code": "688519.SH",
| "market": "上交所科创板",
| "as_of_date": "2026-09-05",
| "currency": "CNY",
| "report_period_end": "2026-06-30",
| "latest_operating_info_date": "2026-08-29"
| },
| "market": {
| "price": 267.14,
| "price_type": "前复权完整交易日收盘价（与未复权报价同值核验）",
| "price_timestamp": "2026-09-04T15:00:00+08:00",
| "diluted_shares": 235180442,
| "shares_date": "2026-09-05",
| "platform_market_cap": 62826103275.88
| },
| "financials": {
| "annual": {
| "period_end": "2025-12-31",
| "basis": "audited",
| "revenue": 5227828810.43,
| "attributable_profit": 240327620.48,
| "deduct_profit": 218017399.69,
| "cfo": -83184590.91,
| "capex": 233398291.47
| },
| "current_cumulative": {
| "period_end": "2026-06-30",
| "basis": "interim_report_unaudited",
| "revenue": 4223655477.69,
| "attributable_profit": 461065617.47,
| "deduct_profit": 452920222.37,
| "cfo": -23636325.28,
| "capex": 215279014.54
| },
| "prior_year_same_period": {
| "period_end": "2025-06-30",
| "basis": "reported_comparative",
| "revenue": 2305055409.51,
| "attributable_profit": 87190150.81,
| "deduct_profit": 81202292.54,
| "cfo": -70241508.13,
| "capex": 103727313.07
| }
| },
| "balance_sheet": {
| "period_end": "2026-06-30",
| "equity": 3273743271.85,
| "cash_available": 417575689.14,
| "non_operating_financial_assets": 0,
| "interest_bearing_debt": 964787663.23,
| "minority_interest": 0
| },
| "normalization": {
| "adjustments": [
| {
| "description": "以最新TTM扣非归母利润替代TTM归母利润作为核心盈利代理",
| "amount": -24467757.62,
| "basis": "2025-12-31+2026-06-30-2025-06-30"
| }
| ]
| },
| "valuation": {
| "scenarios": [
| {
| "name": "悲观",
| "role": "pessimistic",
| "method": "pe",
| "profit_low": 350000000,
| "profit_high": 550000000,
| "multiple_low": 12,
| "multiple_high": 20,
| "assumption": "覆铜板景气回落、产品价格与稼动率承压，利润向周期中枢回归。"
| },
| {
| "name": "基准",
| "role": "base",
| "method": "pe",
| "profit_low": 550000000,
| "profit_high": 850000000,
| "multiple_low": 20,
| "multiple_high": 35,
| "assumption": "H1高增长部分延续，但按周期材料公司折价，未把AI覆铜板渗透率全部提前资本化。"
| },
| {
| "name": "乐观",
| "role": "optimistic",
| "method": "pe",
| "profit_low": 850000000,
| "profit_high": 1100000000,
| "multiple_low": 35,
| "multiple_high": 50,
| "assumption": "高端覆铜板放量、良率和价格同时兑现，现金流随利润改善。"
| }
| ],
| "reverse_pe_multiples": [10, 12, 15, 20, 25, 30, 35, 40, 50, 60, 80, 100],
| "exit_pe_multiples": [12, 15, 20, 25, 30, 35, 40],
| "holding_period": {
| "years": 5,
| "required_return": 0.1,
| "cumulative_dividend_per_share": 0
| }
| },
| "institutions": {
| "coverage_status": "no_usable_forecasts",
| "forecasts": []
| },
| "sources": [
| {
| "id": "SRC-CNINFO-688519-H1-20260829",
| "source_type": "cninfo",
| "title": "南亚新材2026年半年度报告",
| "publish_date": "2026-08-29",
| "period_end": "2026-06-30",
| "url": "https://static.cninfo.com.cn/finalpage/2026-08-29/1225528689.PDF",
| "supports": ["financials.current_cumulative", "financials.prior_year_same_period", "balance_sheet.equity"],
| "revision_status": "current"
| },
| {
| "id": "SRC-EM-FINANCE-688519-20260905",
| "source_type": "financial_mirror",
| "title": "东方财富结构化财务与法定报告勾稽",
| "publish_date": "2026-08-29",
| "period_end": "2026-06-30",
| "url": "https://datacenter-web.eastmoney.com/api/data/v1/get",
| "supports": ["financials.annual", "financials.current_cumulative", "financials.prior_year_same_period", "balance_sheet.equity"],
| "revision_status": "current"
| },
| {
| "id": "SRC-MARKET-688519-20260905",
| "source_type": "quote_provider",
| "title": "trading_xuntou前复权收盘与东方财富当前总股本勾稽",
| "publish_date": "2026-09-05",
| "period_end": "2026-09-04",
| "url": "https://push2.eastmoney.com/api/qt/stock/get",
| "supports": ["market.price", "market.diluted_shares", "market.platform_market_cap"],
| "revision_status": "current"
| },
| {
| "id": "SRC-NO-CONSENSUS-688519-20260905",
| "source_type": "institution_aggregator",
| "title": "固定机构预测明细未形成可用样本",
| "publish_date": "2026-09-05",
| "period_end": "2026-09-05",
| "url": "https://datacenter-web.eastmoney.com/api/data/v1/get",
| "supports": ["institutions"],
| "revision_status": "current"
| }
| ],
| "analysis": {
| "company_type": "覆铜板与半固化片材料公司",
| "primary_model": "TTM扣非PE三情景，结合周期中枢与同行材料估值交叉验证",
| "cross_checks": ["TTM扣非PE", "PB", "PS", "经营现金流", "同行覆铜板与电子材料估值"],
| "profit_sources": ["主要利润来自覆铜板及半固化片，AI服务器高频高速材料属于增长分支。"],
| "profit_source_quality": ["2026H1收入和扣非利润显著增长，但经营现金流仍为负，利润兑现尚未完整转化为现金。"],
| "risks": ["覆铜板具明显周期性，价格、铜价、稼动率与产品结构变化会放大利润波动。", "当前估值已提前计入高端材料渗透与份额提升，若订单、良率或现金回收不及预期将面临压缩。"],
| "upgrade_triggers": ["高端覆铜板收入和毛利可验证放量，经营现金流连续转正。"],
| "downgrade_triggers": ["H2单季扣非利润回落、应收存货扩张或高端产品认证与放量延期。"],
| "information_cutoff": "2026-09-05T22:14:05+08:00"
| }
| }
|
|
