2026 年 01 月 25 日 神工股份 (688233) 硅零部件连续 3 年高增，刻蚀硅材料景气回归 报告原因:有业绩公布需要点评 型入(维持) | 市场数据: 2026 年 01 月 23 日 | | --- | | 收盘价（元） 88.60 | | 一年内最高/最低（元） 92.23/18.36 | | 市净率 8.1 | | 股息率%（分红/股价） 0.08 | | 流通 A 股市值 (百万元) 15,089 | | ┣证指数/深证成指 | | 注："股息率"以最近一年已公布分红计算 | | 基础数据: | 2025年09月30日 | | --- | --- | | 每股净资产 (元) | 10.90 | | 资产负债率% | 7.21 | | 总股本/流通 A 股 (百万) | 170/170 | | 流通 B 股/H 股 (百万) | -/- | -年内股价与大盛对比走势： 神工股份 沪深300指数 相关研究 《神工股份（688233） 点评： 硅材料毛利 率修复至 64%, 硅零件营收高增 2 倍》 2025/03/28 《神工股份（688233）点评：刻蚀材料周 期见底,硅零件收入同比+1 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Insights - The company has experienced a significant increase in revenue from silicon components over the past three years, with a notable recovery in the etching silicon materials market [1] - The company is expected to benefit from a resurgence in global storage semiconductor demand and accelerated domestic substitution in the second half of 2025 [8] - The company has adjusted its revenue and net profit forecasts for 2025, 2026, and 2027, reflecting a positive outlook due to increasing demand [8] Financial Data and Profit Forecast - Total revenue projections are as follows: - 2024: 303 million - 2025: 441 million - 2026: 764 million - 2027: 1,028 million - Year-on-year growth rates for total revenue are projected at: - 2024: 124.2% - 2025: 45.8% - 2026: 73.2% - 2027: 34.5% [7] - Net profit forecasts are as follows: - 2024: 41 million - 2025: 105 million - 2026: 222 million - 2027: 319 million - Year-on-year growth rates for net profit are projected at: - 2025: 155.4% - 2026: 110.8% - 2027: 44.0% [7] - The company’s gross margin is expected to improve, reaching 47.3% in 2026 [8]