[{"ctime":"2024-04-29 23:11:37","title":"2023\u5e74\u5e74\u62a5\u53ca2024\u5e74\u4e00\u5b63\u62a5\u70b9\u8bc4\uff1a\u65b0\u4e00\u8f6e\u5efa\u8bbe\u5f00\u542f\uff0c\u667a\u80fd\u4ea4\u901a\u9f99\u5934\u6709\u671b\u52a0\u901f\u6210\u957f","seq":5344204,"orgname":"\u6c11\u751f\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2024-04-15 08:40:33","title":"\u9ad8\u7814\u53d1\u62a2\u5360\u6280\u672f\u5236\u9ad8\u70b9\uff0cV2X\u6253\u9020\u7b2c\u4e8c\u589e\u957f\u7ea7","seq":5302000,"orgname":"\u4e2d\u90ae\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2024-01-31 13:39:50","title":"\u6df1\u8015ETC\uff0cV2X\u6253\u5f00\u7b2c\u4e8c\u6210\u957f\u66f2\u7ebf","seq":5172904,"orgname":"\u4e1c\u5317\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2023-11-15 20:11:41","title":"\u516c\u53f8\u52a8\u6001\u62a5\u544a\uff1a\u7acb\u8db3\u4f20\u7edf\u53d1\u529b\u521b\u65b0\uff0c\u667a\u6167\u4ea4\u901a\u9f99\u5934\u5f00\u542f\u53d1\u5c55\u65b0\u5f81\u7a0b","seq":5034588,"orgname":"\u6c11\u751f\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2023-04-15 10:00:32","title":"\u5e95\u90e8\u66d9\u5149\u521d\u73b0\uff0c\u9759\u5f8523\u5e74\u4e1a\u7ee9\u53cd\u8f6c","seq":4681715,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2023-04-14 08:52:59","title":"\u667a\u6167\u4ea4\u901a\u9886\u5bfc\u8005\uff0cV2X\u4e0e\u6fc0\u5149\u96f7\u8fbe\u6f5c\u529b\u5de8\u5927","seq":4680176,"orgname":"\u4e2d\u90ae\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2023-02-01 18:45:37","title":"V2X&LiDAR\u65b0\u661f\u8fdb\u5316\u8bba","seq":4576063,"orgname":"\u6d59\u5546\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2022-08-26 18:29:29","title":"\u4e0a\u534a\u5e74\u4e1a\u7ee9\u627f\u538b\uff0c\u5168\u5e74\u6536\u5165\u6709\u671b\u4fee\u590d","seq":4363351,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2022-06-09 08:24:10","title":"\u8f66\u8def\u534f\u540c\u7b51\u751f\u6001\uff0c\u667a\u80fd\u7f51\u8054\u62d3\u672a\u6765","seq":4247612,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2021-12-27 09:48:45","title":"\u667a\u6167\u4ea4\u901a\u5e73\u53f0\u578b\u5e03\u5c40\uff0c\u6fc0\u5149\u96f7\u8fbe\u53ca\u667a\u80fd\u7f51\u8054\u52a9\u529b\u6210\u957f","seq":3993013,"orgname":"\u592a\u5e73\u6d0b","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2020-10-30 10:55:49","title":"RSU\u8d77\u91cf\uff0c\u76c8\u5229\u80fd\u529b\u5927\u5e45\u589e\u957f","seq":3346412,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2020-08-26 13:35:15","title":"ETC\u524d\u88c5OBU+RSU+\u540e\u5e94\u7528\u9f50\u53d1\u529b","seq":3265385,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2020-08-26 13:32:16","title":"2020\u5e74\u4e2d\u62a5\u70b9\u8bc4\uff1a\u4e1a\u7ee9\u7b26\u5408\u9884\u671f\uff0c\u8f66\u8054\u7f51\u3001\u79f0\u91cd\u7b49\u4e1a\u52a1\u5e26\u6765\u65b0\u770b\u70b9","seq":3265371,"orgname":"\u6c11\u751f\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2020-06-23 10:40:33","title":"\u62df\u5b9a\u589e\u52df\u8d449\u4ebf\uff0c\u52a0\u7801\u667a\u80fd\u7f51\u8054\u8d5b\u9053","seq":3145945,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2020-04-27 09:36:34","title":"ETCRSU\u63a5\u529b\u6210\u4e3a\u4e1a\u7ee9\u91cd\u8981\u9a71\u52a8\u5f15\u64ce","seq":3078627,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2020-04-13 08:39:09","title":"ETC\u6536\u83b7\u679c\u5b9e\uff0c\u667a\u80fd\u7f51\u8054\u524d\u77bb\u5e03\u5c40","seq":3057145,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2019-12-05 13:02:32","title":"\u4e585G\u4e1c\u98ce\uff0c\u542f\u8f66\u8054\u7f51\u65b0\u5f81\u7a0b","seq":2916067,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2019-10-30 11:07:57","title":"\u4e1a\u7ee9\u9ad8\u6b4c\u731b\u8fdb\uff0cQ3\u73b0\u91d1\u6d41\u521b\u7eaa\u5f55","seq":2873028,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2019-10-15 09:35:18","title":"2019\u5e74\u524d\u4e09\u5b63\u5ea6\u4e1a\u7ee9\u9884\u544a\u70b9\u8bc4\uff1a\u4e0a\u8c03\u524d\u4e09\u5b63\u5ea6\u4e1a\u7ee9\u9884\u544a\uff0c\u5168\u5e74\u66f4\u503c\u5f97\u671f\u5f85","seq":2853574,"orgname":"\u5149\u5927\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2019-08-09 14:42:19","title":"ETC\u5efa\u8bbe\u4efb\u52a1\u7d27\u6025\uff0c\u4e0b\u534a\u5e74\u503c\u5f97\u671f\u5f85","seq":2786769,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2019-08-06 16:34:49","title":"2019\u5e74\u4e2d\u62a5\u70b9\u8bc4\uff1a\u4e0b\u534a\u5e74\u9ad8\u589e\u957f\u65e0\u865e","seq":2783238,"orgname":"\u534e\u521b\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2019-08-06 07:41:31","title":"2019\u5e74\u4e2d\u62a5\u70b9\u8bc4\uff1aETC\u5e02\u573a\u4e0b\u534a\u5e74\u666f\u6c14\u5ea6\u66f4\u9ad8\uff0cQ3\u4e1a\u7ee9\u6307\u5f15\u8d85\u9884\u671f","seq":2782131,"orgname":"\u5149\u5927\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2019-08-05 18:39:39","title":"2019\u5e74\u534a\u5e74\u5ea6\u62a5\u544a\u70b9\u8bc4\uff1a\u4e09\u5b63\u5ea6\u4e1a\u7ee9\u9884\u544a\u8d85\u9884\u671f\uff0cETC\u8bbe\u5907\u91cf\u4ef7\u9f50\u5347","seq":2781949,"orgname":"\u56fd\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2019-07-09 11:26:18","title":"\u4e2d\u62a5\u6536\u5165\u9ad8\u9884\u589e\uff0cETC\u4e1a\u52a1\u9ad8\u901f\u589e\u957f","seq":2752823,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2019-05-20 10:32:29","title":"\u6df1\u5ea6\u7814\u7a76\u62a5\u544a\uff1a\u7545\u4eabETC\u884c\u4e1a\u653f\u7b56\u7ea2\u5229\uff0cV2X\u5e03\u5c40\u62d3\u5c55\u6210\u957f\u7a7a\u95f4","seq":2699524,"orgname":"\u534e\u521b\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2019-04-16 08:14:02","title":"\u4e3b\u4e1a\u8fce\u53cd\u8f6c\uff0c\u6fc0\u5149\u96f7\u8fbe\u5e26\u6765\u6210\u957f\u65b0\u7a7a\u95f4","seq":2656963,"orgname":"\u5149\u5927\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2019-04-12 08:48:42","title":"\u524d\u77bb\u5e03\u5c40\u81ea\u52a8\u9a7e\u9a76\uff0cETC\u4e1a\u52a1\u6709\u671b\u8fce\u6765\u62d0\u70b9","seq":2653005,"orgname":"\u5b89\u4fe1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2019-04-10 15:58:23","title":"Q1\u6536\u5165\u5feb\u901f\u589e\u957f\uff0cETC\u4e1a\u52a1\u9ad8\u901f\u63a8\u8fdb","seq":2650567,"orgname":"\u4e1c\u5317\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-09-28 14:10:21","title":"\u589e\u8d44\u8054\u90a6\u8f66\u7f51\uff0c\u80a1\u4e1c\u4f18\u8d28ETC\u573a\u666f\u62d3\u5c55","seq":2117792,"orgname":"\u4e1c\u5317\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-09-14 18:18:27","title":"\u77ed\u671f\u4e1a\u7ee9\u627f\u538b\uff0c\u80a1\u6743\u6fc0\u52b1\u5f70\u663e\u4fe1\u5fc3","seq":2103596,"orgname":"\u6d77\u901a\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-08-24 13:30:29","title":"\u516c\u53f8\u534a\u5e74\u62a5\u70b9\u8bc4\uff1a\u4e0a\u534a\u5e74\u4e1a\u7ee9\u627f\u538b\uff0c\u4f46\u6fc0\u5149\u68c0\u6d4b\u4e1a\u52a1\u8868\u73b0\u4eae\u773c","seq":2077418,"orgname":"\u5e73\u5b89\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-05-18 09:35:40","title":"\u8bbe\u7acb\u897f\u85cf\u5b50\u516c\u53f8\uff0c\u52a0\u5927\u533a\u57df\u62d3\u5c55\u529b\u5ea6","seq":1991137,"orgname":"\u4e1c\u5317\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-05-04 10:40:17","title":"\u8f6f\u786c\u7ed3\u5408\u5171\u53d1\u5c55\uff0c\u9886\u57df\u5ef6\u4f38\u6784\u751f\u6001","seq":1978726,"orgname":"\u4e1c\u5317\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-04-11 10:40:08","title":"\u52a8\u6001\u79f0\u91cd\u3001ETC\u3001\u6fc0\u5149\u68c0\u6d4b\u4e09\u5927\u4e1a\u52a1\u9a71\u52a8\u516c\u53f8\u6210\u957f","seq":1956652,"orgname":"\u5e73\u5b89\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-04-10 09:53:00","title":"\u4ece\u4fe1\u606f\u91c7\u96c6\u5207\u5165\u667a\u80fd\u4ea4\u901a\uff0c\u53d7\u76ca\u975e\u73b0\u573a\u6267\u6cd5\u63a8\u8fdb","seq":1954869,"orgname":"\u5e7f\u53d1\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-03-30 07:58:59","title":"\u516c\u53f8\u5e74\u62a5\u70b9\u8bc4\uff1a\u5168\u7403\u9886\u5148\u7684\u667a\u80fd\u4ea4\u901a\u751f\u6001\u7efc\u5408\u670d\u52a1\u63d0\u4f9b\u5546","seq":1946547,"orgname":"\u6d77\u901a\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-03-29 09:16:11","title":"2016\u5e74\u5e74\u62a5\u70b9\u8bc4\uff1a\u4e09\u5927\u4e3b\u4e1a\u7a33\u5065\u589e\u957f\uff0c\u4e13\u6ce8\u53d1\u5c55\u667a\u80fd\u4ea4\u901a","seq":1945523,"orgname":"\u4e1c\u5174\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-03-28 18:34:53","title":"\u667a\u80fd\u4ea4\u901a\u9886\u5148\u670d\u52a1\u5546\uff0c\u8d85\u9650\u68c0\u6d4b\u8bbe\u5907\u9f99\u5934","seq":1945058,"orgname":"\u4e1c\u65b9\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-03-28 10:48:28","title":"\u4e09\u5927\u4ea7\u54c1\u7cfb\u5217\u524d\u666f\u5e7f\u9614\uff0c\u672a\u6765\u589e\u957f\u53ef\u671f","seq":1944404,"orgname":"\u592a\u5e73\u6d0b","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-03-28 09:33:52","title":"\u8425\u6536\u4e1a\u7ee9\u589e\u957f\uff0cETC\u3001\u6fc0\u5149\u4ea4\u8c03\u884c\u4e1a\u9886\u5148","seq":1944287,"orgname":"\u4e1c\u5317\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-03-28 08:18:47","title":"2016\u5e74\u62a5\u70b9\u8bc4\uff1a\u667a\u80fd\u4ea4\u901a\u5e02\u573a\u5de8\u5927\uff0c\u591a\u4e1a\u52a1\u8f6e\u6d41\u53d1\u529b","seq":1944122,"orgname":"\u6c11\u751f\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-03-27 08:38:03","title":"ETC\u4e1a\u52a1\u7275\u5934\uff0c\u591a\u7ef4\u5e03\u5c40\u667a\u80fd\u4ea4\u901a","seq":1942779,"orgname":"\u6c11\u751f\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-03-17 14:49:16","title":"\u6293\u4f4f\u667a\u80fd\u7f51\u8054\u7684\u5386\u53f2\u673a\u9047\u671f","seq":1935794,"orgname":"\u62db\u5546\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-02-28 13:31:36","title":"\u4e1a\u7ee9\u7b26\u5408\u9884\u671f\uff0c\u4e13\u7528\u77ed\u7a0b\u901a\u4fe1\u5927\u5e45\u589e\u957f","seq":1920447,"orgname":"\u4e1c\u5317\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-02-24 11:09:54","title":"\u8d85\u9650\u68c0\u6d4b\u8bbe\u5907\u9f99\u5934\uff0c\u53d7\u76ca\u76d1\u7ba1\u60e9\u6212\u8d8b\u4e25","seq":1917609,"orgname":"\u4e1c\u5317\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-02-08 09:21:53","title":"\u9886\u5148\u7684\u667a\u80fd\u4ea4\u901a\u670d\u52a1\u5546","seq":1903087,"orgname":"\u56fd\u6cf0\u541b\u5b89\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-01-24 15:57:52","title":"\u516c\u53f8\u4e1a\u7ee9\u7a33\u5b9a\u589e\u957f\uff0c\u5916\u6269\u6e20\u9053\u5185\u91cd\u7814\u53d1","seq":1896008,"orgname":"\u4e1c\u5317\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"},{"ctime":"2017-01-03 08:52:27","title":"\u667a\u80fd\u4ea4\u901a\u7ec6\u5206\u9f99\u5934\uff0c\u62d3\u5c55ETC\u6e20\u9053\u4e0e\u573a\u666f","seq":1877149,"orgname":"\u4e1c\u5317\u8bc1\u5238","stockname":"\u4e07\u96c6\u79d1\u6280"}]
底部曙光初现,静待23年业绩反转
事件概述
4月12日,万集科技发布2022年年报。2022年公司实现营业总收入8.73亿元,同比下滑7.60%;实现归母净利润-0.29亿元,同比下滑168.07%;扣非归母净利润为-0.53亿元,同比下滑294.50%。
业绩降幅显著缩窄,底部曙光初现
收入端,2022年公司营收为8.73亿元,同比下滑7.6%,主要系:1)“取消省界收费站”而产生的ETC路侧天线建设需求进入尾声,导致公司路侧单元产品出货量比去年同期下降;2)受疫情影响,公司动态称重业务的项目施工和验收等进度有所推迟,导致收入无法及时确认。展望2023年,我们预计疫情对公司交付端的影响将改善或消除。
成本端,2022年公司毛利率为48.13%,较去年同期基本持平,主要是因为高毛利业务的增长对冲了ETC业务毛利率下滑带来的影响。
具体来看,由于公司ETC中毛利率较低的车端OBU比重提升,2022年该业务毛利率同比下降6.95pcts,至38.40%。但另一方面,公司动态称重业务受益于升级版窄条传感器和应用平台的推出,毛利率同比上升7.11pcts,为56.78%。此外,公司新拆分的智能网联业务也拥有较高的毛利率水平,为67.1%。
利润端,2022年公司各项费用率呈现上升趋势,管理/研发/销售费用率分别为9.52%/28.38%/18.21%,较去年同期分别上升0.25pct/3.51pct/2.84pct。费用率的上升一方面是因为公司营收较去年略有下滑,另一方面是因为公司目前持续加大激光雷达、汽车电子等领域的市场及研发投入,导致研发与销售费用上升。受制于上述多方面因素,公司2022年归母净利润亏损2898.81万元,同比下滑168.07%,扣非归母净利润亏损5313.90万元,同比下滑294.05%。
车载OBU销量增速回正,多项业务有望迎来确定性修复
经过两年多的消化,公司车载OBU销量增速已实现由负转正,2022年销量为483.15万只,同比增长44.45%,且伴随着前装的放量和后装的回暖,增速有望延续。同时,受益于疫情影响消退,公司动态称重、路侧RSU、路侧激光雷达等需要现场实施或交付的业务将迎来确定性修复。此外,根据公司2021年年报披露,公司V2X车载通信终端产品已获得知名商用车企、新能源头部车企的前装定点,项目生命周期4年,生命周期累计合同额5.2亿元,目前已为量产供货做好准备工作,2023年可期。
把握感知和网联侧车路智能化机遇,业务进展顺利
1)感知侧,据沙利文测算,至2025年中国车载激光雷达市场规模预计达到35亿美元,2019年至2025年的年均复合增长率达80.9%,行业处于快速上升期。公司积极投入激光雷达相关研发,2022年新增激光雷达方向专利数达190项,同比增长47%,成效显著。2022年公司激光雷达销量实现快速增长,达19594套,同比增长63.38%。
2)网联侧,根据《智能网联汽车技术路线图2.0》,2025年C-V2X终端的新车装配率有望达到50%,2030年实现基本普及。公司智能网联业务推进顺利,2022年首次产生收入5513.90万元,目前已开展多个测试项目,如湖北武汉智能网联测试场项目、福建福泉高速测试项目、湖南长沙湘江新区开放测试道路项目、安徽合肥市中安创谷科技园区车路云一体化测试项目等。我们认为,公司车路两端均具备方案能力,综合竞争优势显著。
股权激励发布,彰显公司发展信心
2022年9月公司发布股权激励,拟向419名员工(占公司2021年底员工总人数的22.55%)或董事授予656.7万股限制性股票(占公司总股本的3.08%),授予价格为12.95元/股。从业绩考核目标来看,以2021年营收为基数,2023年公司营业收入增速的目标值/区间值/触发值分别为50%/40%/30%,较2022年营收分别增长62.37%/51.55%/40.72%;2024年营业收入增速目标值/区间值/触发值分别为80%/65%/45%。考虑到公司ETC、动态称重等基本盘业务迎来确定性修复,叠加激光雷达、智能交通、V2X等新业务竞争顺利,我们预计公司今年业绩有望实现底部反转。
投资建议
公司是国内智能交通行业的领军企业,当前动态称重、ETC等公司传统业务对前期高增长带来的高基数持续消化,有望迎来业绩拐点。激光雷达业务长期受益于智慧交通走向规模化部署,以及机器人下游的高景气度,公司在该业务线加大研发投入,积极卡位智能驾驶风口。
我们预计公司2023年-2025年的营业收入分别为13.55/18.54/24.14亿,归母净利润分别为0.90/2.02/3.67亿,维持买入-A的投资评级,6个月目标价为36元,相当于2024年40倍的动态市盈率。
风险提示:ETC前装渗透不及预期、公司激光雷达研发进度不及预期、国/省道治超推进速度不及预期、V2X推广进度不及预期。