昇兴股份客户份额%26海外产能提升利润修复延续

1.............................................................................................................................................................................42..........................................................................................................................................................................53...............................................................................................................................................................54............................................................................................................................................................652025% ............................................................................................................................................66............................................................................................................................................................67%.........................................................................................................................................................68%.........................................................................................................................................................79%.......................................................................................................................................................................710............................................................................................................................................8112025......................................................................................................................................812...............................................................................................................................................8132025............................................................................................................................................................814...................................................................................................................................................9152025......................................................................................................................................916.........................................................................................................................................................................1117“” ............................................................................................................................................................1118....................................................................................................................................................1219.................................................................................................................................................1220% ...............................................................................................................................................................1321%.................................................................................................................................................131.................................................................................................................................................................92......................................................................................................................................................................123..........................................................................................................................................................................134...............................................................................................................................................................155......................................................................................................................................................161992+A1992+A201520031312015112025Wind71.74+0.62% 3.07 -27.44%Wind71.7420262026+16.7% 1.52 +63.1% 1.48

，18.93，2323%%%%80.000070.000060.000050.000040.000030.000020.000010.00000.0000WindWind

90%80%70%60%50%40%30%20%10%0%-10%

4.50004.00003.50003.00002.50002.00001.50001.00000.50000.0000

WindWind202566.94-0.37%11.03%3.960.18-3.04%-6.29%13.11EMC0.06-4.72%27.07%0.024.56WindWind202566.94-0.37%11.03%3.960.18-3.04%-6.29%13.11EMC0.06-4.72%27.07%0.024.56+18.04%11.35%4.04

1200%1000%800%600%400%200%0%-200%24.2866.94 18.41%24.281.214.8025.82%1.214.804 5 %45%EMCEMC202580.00202570.0060.0040.0030.0020.0010.000.00201720182019202020212022202320242025WindWindWindWindWind2025 60.82 -1.52%Wind84.78% 1.83 10.92 +14.42% 15.22%，1.842025销67%2025销67%(%)(%)

100.00%2016201720182019202020212022202320242025

(%)2016201720182019202020212022202320242025Wind WindWindWindWind 2025 11.03% 2025年公司 4.25%1.71与费用管控1.718.00%4.00%6.00%8.00%4.00%6.00%3.00%4.00%2.00%2.00%1.00%0.00%0.00%Wind20250.33-9.91%0.46%-0.04pct2.89+1.75%4.03%+0.05pct0.43-6.60%0.60%-0.05pct0.35+11.00%0.49%+0.04pct8%9%8%9%%%%%%%%18.00%16.00%14.00%18.00%16.00%14.00%7.00%12.00%6.00%10.00%5.00%%%WindWindWindWindFortuneBusinessInsights 2025 1548.3 2026 2099.1 34.52%2026550.62025年二合计市场份超过60%。 2025 534.534.52%2026550.6432 27.90% 432448.8 FortuneBusinessInsights TheInsightPartners56.92%； 72%2026QYRResearch 202520263.0%60%11 2540 2032 3.0%60%11 31%30% 1031%30% 107.46%11.19%7.46%11.19%34.52%27.90%18.92%200015001000500FortuneBusinessInsightsFortuneBusinessInsights120FortuneBusinessInsightsFortuneBusinessInsights1213 18.00%31.00%13 18.00%31.00%21.00%30.00%30002500200015001000500020252026E2027E2028E2029E2030E2031E2032EQYRResearchQYRResearchQYRResearchQYRResearchFortuneBusinessInsights 2024 1428.8 1502.2 2032 2305.4 6.31%35%2%-3%60%2025GEPResearch 2025 202535%2%-3%60%20256%“”506%“”50CR1068.5%2021“”202220252025“”14%68.5%2021“”202220252025“”14%15 35%65%15 35%65%200015001000500020242025E2026E2027E2028E2029E2030E2031E2032EFortuneBusinessInsightsGEPResearch1FortuneBusinessInsightsGEPResearch12022 92022 9”“VOCs”“2021 7/|2023 122024 8203020352025 4公司官网。2025公司官网。

20251640.36%202516

和公司官网17“17“”公司官网公司官网公司200公司200+、“”“”、“”“”202520254327.68 0.60%2019-20252025308752025308752020-202518 191819%500公司年报 SK330ml SK330ml公司年报 SK330ml SK330mlSK3309.6g 9.51g11.724g/11.535g/1.2 11.724g/11.535g/ 22.682.28 / 51.71SK330mlSD310mlRD-2-SY-2024-005SD310mlSD500mlSD330mlSK330mlSK200mlSD310mlSD310ml 5000200RD-2-SY-2025-0011400cpm 1600cpm14% 14%SD500mlRD-2-SY-2025-0021150N650Kpa (800N 610Kpa12.65g 12.55gSD500ml0.1g 120;2-3 。22公司年报

500450400350300250200150100500

公司年报2020 2021 2022 2023 2024 2025公司年报2025 收入 10.92 14.42%2020-2025 0.81亿快速提升至由10.92元， 2.80% 15.22% ，海外务高速增。由20252025，9.15%，202520252025/20%21%/20%21%

2020 2021 2022 2023 2024

%%%%2020 2021 2022 2023 2024 2025公司年报 公司年报公司年报公司年报33 公司官网2024-2025 71.30/71.74 YOY +0.5%/+0.6%77.55/82.29/86.45 YOY +8.1%/+6.1%/+5.1% 1 14.4%67.19/66.94 YOY +0.3%/-0.4%202514.4%+8.0%/+6.0%/+5.0%20262026Q1

2026-2028 72.30/76.63/80.47 YOYJITJIT2025202520262027-20282026+6.0%/+5.0% 2 0.18/0.18 YOY +1.9%/-3.0% 0.182026-2028 0.18/0.18/0.19 YOY +0.0%/+2.0%/+2.0%2026 2027-2028 3EMC 2024-20250.06/0.06 YOY +3.3%/-4.7% YOY+0.0%YOYEMCEMC4 2024-2025 3.86/4.56 YOY 2026-2028 5.02/5.42/5.74 YOY 2024-202514.5%/11.0%20252026-202812.9%/13.5%/14.0%12024-202515.0%/11.0%2026-202813.0%/13.6%/14.1%2 2024-2025-19.4%/-6.3%2026-20280.0%/2.0%/3.0%3EMC 2024-202527.1%2026-202827.1%4 2024-20257.3%/11.4% 2026-2028 12.0%/13.1%/13.1%4：营收拆分（单位：百万元）202420252026E2027E2028E67196694723076638047%0.29%-0.37%8.00%6.00%5.00%%14.99%11.03%13.00%13.56%14.08%1818181819%1.90%-3.04%0.00%2.00%2.00%%-19.40%-6.29%0.00%2.00%3.00%EMC66666%3.29%-4.73%0.00%0.00%0.00%%27.05%27.07%27.10%27.10%27.10%386456502542574%4.24%18.04%10.00%8.00%6.00%%7.31%11.35%12.00%13.06%13.08%71307174775582298645%0.50%0.61%8.10%6.12%5.06%%14.50%11.03%12.92%13.51%14.00%wind2024-2025 0.5%/0.5% 0.5%/0.4%/0.4% 4.0%/4.0% 2026-2028 4.0%2024-2025 0.6%/0.6% 2026-2028 0.7%/0.6%/0.6%2024-2025 2026-2028 0.5%/0.4%/0.3%2026-2028 77.55/82.29/86.45 YOY +8.1%/+6.1%/+5.1%4.38/5.15/5.89 +42.61%/+17.58%/+14.44% 0.45/0.53/0.60"+"++ "40.76% 202615 PE6.7315 PE6.73/" "EPS / PE20252026E2027E20252026E2027E002701.SZ120.050.39EPS / PE20252026E2027E20252026E2027E002701.SZ120.050.390.370.6615.1311.386.42601968.SH53.8636.2919.9416.62IFINDIFIND55|::2024A2025A2026E2027E2028E2024A2025A2026E2027E2028E4,1213,9874,5865,1125,7655245606337668491,0297501,0841,4121,8914253054355115852,1062,0872,2892,4272,5493843802892953018421,0281,0871,1461,197-447-181-135-82-76145123125127129000003,8173,7793,6033,4213,233-276-270342-117-11700000-313-286-121-121-1212,9102,8342,6792,5182,35233160002081321321321325046355751111029588-482-289-182-322-254364352340327312101400026135035035035089147-1-120-307,9387,7678,1898,5338,998-94-128-179-202-2233,9813,6203,7493,7453,813-488-321-1001,201834833713682-23017943284792,2992,4092,5382,6552,7535202892911,0841,4124813783783783782892911,0841,4121,891471579579579579287373373373373000001842062062062064,4524,2004,3284,3254,3929779779779779772024A2025A2026E2027E2028E2,4392,5722,8693,2213,6233,4163,5493,8464,1984,5990.5%0.6%8.1%6.1%5.1%71181511735.0%-30.6%4