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
| {
| "normalization": {
| "adjustments": [
| {"name":"以TTM扣非归母净利润替代TTM报告归母净利润","description":"剔除TTM非经常性损益，以扣非归母净利润作为归一化利润。","amount":-13843195.43,"reason":"剔除政府补助、理财收益、单项减值转回等非经常性损益；股份支付作为真实成本保留。","source_id":"SRC-ANNUAL-2025"}
| ]
| },
| "valuation": {
| "scenarios": [
| {"name":"悲观","role":"pessimistic","method":"pe","profit_low":120000000,"profit_high":150000000,"multiple_low":30,"multiple_high":40,"assumption":"2026年交付增速低于市场预期，利润为1.20亿至1.50亿元；客户集中、回款弱使估值回落至30至40倍。"},
| {"name":"基准","role":"base","method":"pe","profit_low":167000000,"profit_high":173000000,"multiple_low":40,"multiple_high":50,"assumption":"2026年利润落在机构预测区间1.67亿至1.73亿元；高增长与稀缺性获得40至50倍前瞻PE，但对回款和集中度留折价。"},
| {"name":"乐观","role":"optimistic","method":"pe","profit_low":200000000,"profit_high":230000000,"multiple_low":50,"multiple_high":60,"assumption":"2026年利润显著超出一致预期至2.00亿至2.30亿元，交付、毛利和回款同步改善，并维持50至60倍高估值。"}
| ],
| "reverse_pe_multiples":[30,40,50,60,80,100],
| "exit_pe_multiples":[30,40,50,60,80],
| "holding_period":{"years":5,"required_return":0.105,"cumulative_dividend_per_share":0}
| },
| "analysis": {
| "company_type":"高研发、项目制、客户高度集中、军工电子与卫星通信芯片设计企业",
| "primary_model":"2026年前瞻正常化PE情景",
| "cross_checks":["PB/ROE","PS","反向PE","反向DCF","五年持有期回报压力测试"],
| "profit_sources":["T/R芯片销售占2025年收入99.78%，是绝对利润来源。","星载、机载、地面相控阵雷达及低轨卫星通信是公开披露的应用方向，但公司未按应用领域披露收入和利润拆分。","2025年利润改善主要来自销量增加、规模效应和产品结构改善；技术服务收入占比已降至0.22%。"],
| "profit_source_quality":["前五大客户收入占94.36%，单一项目交付节奏可能显著改变季度利润。","研发费用占收入36.08%且全部费用化，技术投入真实但利润对交付规模敏感。","TTM扣非利润低于报告利润，归一化采用扣非口径而非加回股份支付。"],
| "cashflow_notes":["2023至2025年经营现金流连续为负；2025年为-0.47亿元。","TTM经营现金流转为约0.19亿元、简化FCF约0.03亿元，虽改善但仅为TTM归母利润的一小部分。","2026年一季度应收账款与应收票据合计7.52亿元，约为TTM收入的1.81倍，回款仍是估值核心约束。"],
| "risks":["交付、验收和客户计划变化导致收入利润跨期波动。","客户与供应商集中度高，单一客户或晶圆供应变化影响大。","利润增速快于现金回款时，应收减值和流动性风险上升。","当前估值对远期增长兑现要求极高，预期回落会产生显著估值压缩。"],
| "upgrade_triggers":["半年报或三季报收入、扣非利润和经营现金流同步高增。","应收账款及票据增速连续低于收入增速，现金转换率明显改善。","新增公开可验证订单转化为收入且没有以信用政策放宽换取增长。","最新财报后有三家以上机构独立更新并上调可勾稽的利润预测。"],
| "downgrade_triggers":["2026年利润低于1.5亿元或毛利率明显回落。","经营现金流再次大额为负，应收和票据继续快于收入增长。","主要项目延期、客户集中风险暴露或存货减值增加。","新增激励、融资或并购产生明显摊薄或资本占用。"]
| }
| }
|
|
