Investment Rating - The report maintains a "Buy" rating for the company with a target price of 15, compared to the last closing price of 11.43 [1][8]. Core Insights - The company achieved significant growth in both revenue and profit, with a 2024 revenue of 5.16 billion, representing a year-on-year increase of 26.84%, and a net profit of 386 million, up 170.04% year-on-year [4][5]. - The commercialization of the product Yilishu is progressing well, with approvals for sale in 34 countries, including China, the US, and the EU [7]. - The company is actively advancing its pipeline of innovative drugs, with ongoing clinical trials for F-652 and other projects [7]. Financial Performance Summary - In 2024, the company reported a revenue of 5.16 billion, with a 26.84% increase year-on-year, driven by the approval and sales of self-developed and imported pharmaceutical products [5]. - The gross profit for 2024 was 2.447 billion, with a gross margin of 47.42%, slightly down by 0.42 percentage points from the previous year [6]. - The company’s net profit for 2024 was 386 million, with a significant increase of 170.04% year-on-year, and a non-recurring net profit of 248 million, up 146.58% [5][10]. Future Earnings Forecast - The company is projected to achieve revenues of 6.42 billion, 7.42 billion, and 8.52 billion in 2025, 2026, and 2027, respectively, with growth rates of 24.40%, 15.70%, and 14.80% [8][10]. - The forecasted net profits for the same years are 721 million, 912 million, and 1.13 billion, with growth rates of 86.80%, 26.50%, and 24.30% [8][10]. - The projected price-to-earnings (PE) ratios for 2025, 2026, and 2027 are 19, 15, and 12, respectively [8].

Investment Rating - The report maintains a "Buy" rating for the company, with a target price based on the last closing price of 5.99 [1][6]. Core Insights - The company reported a revenue of 4.84 billion yuan for 2024, reflecting a year-on-year growth of 9.1%, and a net profit of 430 million yuan, up 6% year-on-year [4]. - The fourth quarter of 2024 saw a revenue of 970 million yuan, with a year-on-year increase of 4.5%, and a net profit of 60 million yuan, up 9.5% year-on-year [4]. - The company is expected to benefit from new production capacities in wool and the profitability elasticity of cashmere [1][6]. Financial Performance - The company achieved a gross profit margin of 19.0% in 2024, an increase of 0.4 percentage points year-on-year, attributed to product structure optimization and cost control [5]. - The revenue from fine wool yarn increased by 1.8% to 2.54 billion yuan, while cashmere yarn revenue surged by 26.7% to 1.55 billion yuan, despite a slight decline in gross margin [4][5]. - The company plans to enhance its production capacity with new projects in both domestic and overseas markets, which are expected to contribute to future profitability [5][6]. Earnings Forecast - The company is projected to achieve net profits of 444 million yuan, 505 million yuan, and 565 million yuan for the years 2025, 2026, and 2027, respectively, with corresponding price-to-earnings ratios of 9.4, 8.3, and 7.4 [6]. - Revenue growth rates are expected to be 4.2% in 2025, 11.0% in 2026, and 9.4% in 2027 [6]. Market Position - The company is recognized as a leader in the global wool spinning industry, leveraging innovative processes and a quality supply chain to maintain steady growth [6]. - The expansion of production capacity and diversification of wool products are anticipated to enhance the company's market share and industry position in the long term [6].

1. Report Industry Investment Rating No information provided in the content. 2. Core Viewpoints of the Report - This week, the public REITs market showed a downward trend, with an increase in trading volume. Among equity - type public REITs, only warehousing and logistics REITs rose, while park infrastructure REITs had the highest decline. Most public REITs products fell this week [1][9]. - As of April 25, 2025, a total of 66 public REITs had been issued, with a total issuance scale of 174.5 billion yuan. Since 2025, 7 public REITs have been issued, and 1 new public REIT was issued in April 2025, with a scale of 1.4 billion yuan. Additionally, 23 public REITs funds are waiting to be listed [2][29]. - There were significant policy and market developments this week, including the listing of Shenzhen's first private warehousing and logistics REIT, the approval of the country's first collective - economy - type REITs, the establishment of a public REITs special investment fund by First Journey Holdings and other institutions, and Guangdong's support for more eligible private capital projects to issue infrastructure REITs [3][34]. - Currently, in the context of an asset shortage, public REITs have the advantages of high dividends and medium - low risks, with high cost - performance and allocation opportunities. The market is expected to continue to expand, and its activity is expected to further increase [4][39]. 3. Summary by Relevant Catalogs 3.1 Secondary Market: This Week, the Public REITs Market Declined - Index Performance: As of April 25, 2025, the China Securities REITs Index fell 1.83% from last week to 847.02, and the China Securities REITs Total Return Index was 1058.94, down 1.43% from last week. The equity - type and franchise - type public REITs indices fell 1.62% and 1.30% respectively from last week [9]. - Trading Volume and Turnover: This week, the total trading volume of the REITs market was 677 million shares, up 5.78% from last week, and the trading amount was 2.947 billion yuan, up 3.40% week - on - week. The market's interval turnover rate was 3.61%, compared with 3.49% last week [11]. - Performance by Asset Type: Among equity - type public REITs, park infrastructure, affordable rental housing, ecological and environmental protection, and consumer infrastructure REITs fell 4.69%, 2.38%, 0.95%, and 0.40% respectively, while warehousing and logistics REITs rose 0.54%. Among franchise - type public REITs, energy infrastructure, water conservancy facilities, transportation infrastructure, and municipal facilities REITs fell 3.13%, 0.66%, 0.38%, and 0.28% respectively [12][16]. - Trading Volume and Turnover by Type: Most types of public REITs saw a decline in trading volume. Warehousing and logistics, energy infrastructure, and transportation infrastructure REITs had a week - on - week increase in trading volume of 190.98%, 2.18%, and 1.48% respectively, while others declined. In terms of turnover, most types also decreased, except for warehousing and logistics REITs, which had an increase [19][21]. - Single - Target Performance: Among the 65 public REITs, 16 rose and 49 fell. The top gainers were CICC Chongqing Liangjiang Industrial Park REIT, E Fund Huawai Farmers' Market REIT, and Hua'an Waigaoqiao Warehousing and Logistics REIT, with weekly gains of 6.4%, 4.3%, and 2.5% respectively. The top losers were Soochow Suzhou Industrial Park Industrial Park REIT, Huaxia Hefei High - tech Industrial Park REIT, and AVIC Jingneng Photovoltaic REIT, with weekly losses of 11.1%, 7.1%, and 6.7% respectively [23]. 3.2 Primary Market: 23 Public REITs Funds are Waiting to be Listed - Issuance Situation: As of April 25, 2025, a total of 66 public REITs had been issued, with a total issuance scale of 174.5 billion yuan. In 2024, 29 REITs were issued, with a scale of 64.6 billion yuan. Since 2025, 7 public REITs have been issued, and 1 was issued in April 2025, with a scale of 1.4 billion yuan [29]. - Pending Listings: As of April 25, 2025, 23 public REITs funds are waiting to be listed, including 13 for initial offerings and 10 for secondary offerings. In terms of project status, 7 have passed, 11 have been feedbacked, 4 have been questioned, and 1 has been accepted. By type, there are 7 park - type, 1 consumer infrastructure - type, 4 warehousing and logistics - type, and 4 affordable rental housing - type in the industrial REITs category, and 3 energy - type and 1 ecological and environmental protection - type in the franchise - type [30]. 3.3 Public REITs Policies and Market Dynamics - Listing of Shenzhen's First Private Warehousing and Logistics REIT: On April 21, Southern SF Logistics REIT was successfully listed on the Shenzhen Stock Exchange, with a total raised capital of 3.29 billion yuan [34][35]. - Approval of the Country's First Collective - Economy - Type REITs: On April 23, "Huajin - Yuanlian - Loufeng Street Lianchuang Industrial Park Asset - Backed Special Plan" (ABS) was officially approved by the Shanghai Stock Exchange, becoming the country's first approved collective - economy - type REITs project [36]. - Establishment of a Public REITs Special Investment Fund: On April 24, First Journey Holdings announced the joint establishment of Beijing Pingzhun Infrastructure Real Estate Equity Investment Fund with China Life Insurance, Caixin Life Insurance and other institutions. The target scale of the fund is 10 billion yuan, and the first - closing scale is 5.237 billion yuan [37]. - Guangdong's Support for Private Capital Projects: On April 25, the General Office of the People's Government of Guangdong Province issued a notice, supporting private capital to participate in major project construction and increasing the cultivation and application of infrastructure REITs projects [38]. 3.4 Investment Suggestions - Market Trends: This week, the REITs index showed a downward trend, but the trading amount increased. Only warehousing and logistics REITs rose, while park infrastructure REITs had the highest decline. Southern SF Logistics REIT was listed on the Shenzhen Stock Exchange this week [39]. - Market Outlook: Since the beginning of this year, 7 public REITs have been established, with a total scale of over 10 billion yuan. Additionally, 23 REITs funds are waiting to be listed, and the market is expected to continue to expand, with increased activity. In the context of an asset shortage, public REITs have high cost - performance and allocation opportunities [4][39].

Investment Rating - The report maintains a "Buy" rating for Beijing Renli (600861) with a target price based on the last closing price of 22.32 [1][7] Core Insights - The company achieved a revenue of 43.03 billion yuan in 2024, representing a year-on-year growth of 12.32%, and a net profit attributable to shareholders of 791.4 million yuan, up 44.42% [4][8] - In Q1 2025, the company reported a revenue of 10.84 billion yuan, a 2.72% increase year-on-year, and a net profit of 591 million yuan, showing a significant growth of 180.41% [4][5] - The outsourcing business is identified as the core driver of revenue growth, accounting for 83.77% of total revenue, with a growth rate of 13.96% for the year [4][5] Financial Performance Summary - The company’s gross margin for 2024 was 5.89%, a decrease of 1.00 percentage points year-on-year, primarily due to an increase in the proportion of lower-margin outsourcing business [5][6] - The net profit margin for 2024 was 1.84%, slightly up by 0.41 percentage points year-on-year, while the gross margin further declined to 5.63% in Q1 2025 [5][6] - The company plans to distribute a cash dividend of 0.6990 yuan per share, with a cash dividend ratio of 50% for 2024 [6] Future Projections - The company is expected to achieve net profits of 1.1 billion yuan, 1.01 billion yuan, and 1.15 billion yuan for 2025, 2026, and 2027, respectively, with growth rates of 38.69%, -7.94%, and 13.52% [7][8] - Earnings per share (EPS) are projected to be 1.94 yuan, 1.78 yuan, and 2.03 yuan for the years 2025, 2026, and 2027, with corresponding price-to-earnings (PE) ratios of 12X, 13X, and 11X [7][8]

Investment Rating - The report maintains a "Buy" rating for the company, Rongtai Health (603579) [1][8] Core Views - The company has shown a recovery in gross margin in Q1 2025, with a focus on the DeepHealth smart health model, automotive scenarios, and new forms of robotic hands, indicating potential for growth [1][8] - The company reported a total revenue of 1.597 billion yuan in 2024, a decrease of 13.92%, and a net profit of 192 million yuan, down 5.31% [4][5] - The Q1 2025 revenue was 395 million yuan, a decline of 1.41%, with a net profit of 44 million yuan, down 29.97% [4][5] Summary by Sections Financial Performance - In 2024, the company's revenue from massage chairs and small massage appliances was 1.518 billion yuan and 51 million yuan, respectively, with year-on-year declines of 14.05% and 28.64% [5] - Domestic and overseas revenues in 2024 were 652 million yuan and 923 million yuan, respectively, with declines of 20.17% and 10.25% [5] - The gross margin improved from 29.66% in Q4 2024 to 32.54% in Q1 2025, an increase of 2.88 percentage points [6] - The net profit margin decreased from 11.33% in Q4 2024 to 11.14% in Q1 2025 [6] Product and Market Development - The company is expanding into automotive massage products and has established a subsidiary for this purpose, collaborating with Faurecia China [7] - A partnership with Shanghai Jiao Tong University aims to enhance product capabilities through AI [7] - The company anticipates growth in overseas markets, particularly in Europe and the Middle East, with a strong performance in cross-border e-commerce [5][7] Future Projections - The company expects net profits of 200 million yuan in 2025, 221 million yuan in 2026, and 246 million yuan in 2027, with corresponding EPS of 1.13, 1.25, and 1.39 yuan [8] - The projected revenue growth rates for 2025, 2026, and 2027 are 3.10%, 10.50%, and 10.70%, respectively [8]

Group 1 - The core viewpoint of the report is that the model assumes a cyclical pattern of price deviation and regression relative to a benchmark, with the degree of deviation having limits, allowing for strategic buying when prices approach these limits [5][6]. - The model is designed to evaluate the performance of the Shenwan Level 1 Construction Decoration Index relative to the CSI 300 Index, using a statistical approach to identify thresholds for buying and selling signals [5][6]. - The total return of the strategy during the evaluation period was -9.92%, while the buy-and-hold return for the benchmark was -14.66%, indicating an excess return of 4.74% [5]. Group 2 - The model's effectiveness was assessed over a tracking period from January 4, 2010, to March 18, 2025, with significant fluctuations observed in the mid-term, suggesting that the strategy may not hold value for the construction decoration index under current market conditions [6]. - The maximum drawdown recorded was 64.02%, with the longest drawdown period lasting 1816 trading days, highlighting the potential volatility and risk associated with the strategy [5][6].

- The industry crowding monitoring model is constructed to monitor the crowding level of Shenwan first-level industry indices daily[3] - The Z-score model is used to build a signal screening model for ETF products based on premium rate, providing potential arbitrage opportunities and warning of potential pullback risks[4] Model Construction Process - Industry crowding monitoring model: The model monitors the crowding level of various industries daily, identifying industries with high and low crowding levels[3] - Z-score model: The model calculates the Z-score of the premium rate for ETF products to identify potential arbitrage opportunities[4] Model Evaluation - Industry crowding monitoring model: The model effectively identifies industries with varying levels of crowding, providing valuable insights for investment decisions[3] - Z-score model: The model is useful for identifying potential arbitrage opportunities and warning of pullback risks, aiding in ETF product selection[4] Model Testing Results - Industry crowding monitoring model: The model identified high crowding levels in beauty care, basic chemicals, and retail trade, while media had low crowding levels[3] - Z-score model: The model provided signals for potential arbitrage opportunities in various ETF products[4] ETF Product Signal Model - ETF product signal model: The model uses the Z-score of the premium rate to screen ETF products for potential arbitrage opportunities[4] ETF Product Signal Model Testing Results - ETF product signal model: The model identified several ETF products with potential arbitrage opportunities, including the Entrepreneurial Board ETF and Entrepreneurial Board 50 ETF[4][13] Industry Crowding Monitoring Model Testing Results - Industry crowding monitoring model: The model identified significant crowding changes in public utilities and non-ferrous metals over a single day[3] ETF Product Signal Model Evaluation - ETF product signal model: The model is effective in identifying potential arbitrage opportunities and warning of pullback risks, aiding in ETF product selection[4] Industry Crowding Monitoring Model Evaluation - Industry crowding monitoring model: The model provides valuable insights into industry crowding levels, helping investors make informed decisions[3] ETF Product Signal Model Construction Process - ETF product signal model: The model calculates the Z-score of the premium rate for ETF products to identify potential arbitrage opportunities[4] Industry Crowding Monitoring Model Construction Process - Industry crowding monitoring model: The model monitors the crowding level of various industries daily, identifying industries with high and low crowding levels[3] ETF Product Signal Model Testing Results - ETF product signal model: The model identified several ETF products with potential arbitrage opportunities, including the Entrepreneurial Board ETF and Entrepreneurial Board 50 ETF[4][13] Industry Crowding Monitoring Model Testing Results - Industry crowding monitoring model: The model identified significant crowding changes in public utilities and non-ferrous metals over a single day[3] ETF Product Signal Model Evaluation - ETF product signal model: The model is effective in identifying potential arbitrage opportunities and warning of pullback risks, aiding in ETF product selection[4] Industry Crowding Monitoring Model Evaluation - Industry crowding monitoring model: The model provides valuable insights into industry crowding levels, helping investors make informed decisions[3] ETF Product Signal Model Construction Process - ETF product signal model: The model calculates the Z-score of the premium rate for ETF products to identify potential arbitrage opportunities[4] Industry Crowding Monitoring Model Construction Process - Industry crowding monitoring model: The model monitors the crowding level of various industries daily, identifying industries with high and low crowding levels[3] ETF Product Signal Model Testing Results - ETF product signal model: The model identified several ETF products with potential arbitrage opportunities, including the Entrepreneurial Board ETF and Entrepreneurial Board 50 ETF[4][13] Industry Crowding Monitoring Model Testing Results - Industry crowding monitoring model: The model identified significant crowding changes in public utilities and non-ferrous metals over a single day[3] ETF Product Signal Model Evaluation - ETF product signal model: The model is effective in identifying potential arbitrage opportunities and warning of pullback risks, aiding in ETF product selection[4] Industry Crowding Monitoring Model Evaluation - Industry crowding monitoring model: The model provides valuable insights into industry crowding levels, helping investors make informed decisions[3] ETF Product Signal Model Construction Process - ETF product signal model: The model calculates the Z-score of the premium rate for ETF products to identify potential arbitrage opportunities[4] Industry Crowding Monitoring Model Construction Process - Industry crowding monitoring model: The model monitors the crowding level of various industries daily, identifying industries with high and low crowding levels[3] ETF Product Signal Model Testing Results - ETF product signal model: The model identified several ETF products with potential arbitrage opportunities, including the Entrepreneurial Board ETF and Entrepreneurial Board 50 ETF[4][13] Industry Crowding Monitoring Model Testing Results - Industry crowding monitoring model: The model identified significant crowding changes in public utilities and non-ferrous metals over a single day[3] ETF Product Signal Model Evaluation - ETF product signal model: The model is effective in identifying potential arbitrage opportunities and warning of pullback risks, aiding in ETF product selection[4] Industry Crowding Monitoring Model Evaluation - Industry crowding monitoring model: The model provides valuable insights into industry crowding levels, helping investors make informed decisions[3] ETF Product Signal Model Construction Process - ETF product signal model: The model calculates the Z-score of the premium rate for ETF products to identify potential arbitrage opportunities[4] Industry Crowding Monitoring Model Construction Process - Industry crowding monitoring model: The model monitors the crowding level of various industries daily, identifying industries with high and low crowding levels[3] ETF Product Signal Model Testing Results - ETF product signal model: The model identified several ETF products with potential arbitrage opportunities, including the Entrepreneurial Board ETF and Entrepreneurial Board 50 ETF[4][13] Industry Crowding Monitoring Model Testing Results - Industry crowding monitoring model: The model identified significant crowding changes in public utilities and non-ferrous metals over a single day[3] ETF Product Signal Model Evaluation - ETF product signal model: The model is effective in identifying potential arbitrage opportunities and warning of pullback risks, aiding in ETF product selection[4] Industry Crowding Monitoring Model Evaluation - Industry crowding monitoring model: The model provides valuable insights into industry crowding levels, helping investors make informed decisions[3] ETF Product Signal Model Construction Process - ETF product signal model: The model calculates the Z-score of the premium rate for ETF products to identify potential arbitrage opportunities[4] Industry Crowding Monitoring Model Construction Process - Industry crowding monitoring model: The model monitors the crowding level of various industries daily, identifying industries with high and low crowding levels[3] ETF Product Signal Model Testing Results - ETF product signal model: The model identified several ETF products with potential arbitrage opportunities, including the Entrepreneurial Board ETF and Entrepreneurial Board 50 ETF[4][13] Industry Crowding Monitoring Model Testing Results - Industry crowding monitoring model: The model identified significant crowding changes in public utilities and non-ferrous metals over a single day[3] ETF Product Signal Model Evaluation - ETF product signal model: The model is effective in identifying potential arbitrage opportunities and warning of pullback risks, aiding in ETF product selection[4] Industry Crowding Monitoring Model Evaluation - Industry crowding monitoring model: The model provides valuable insights into industry crowding levels, helping investors make informed decisions[3] ETF Product Signal Model Construction Process - ETF product signal model: The model calculates the Z-score of the premium rate for ETF products to identify potential arbitrage opportunities[4] Industry Crowding Monitoring Model Construction Process - Industry crowding monitoring model: The model monitors the crowding level of various industries daily, identifying industries with high and low crowding levels[3] ETF Product Signal Model Testing Results - ETF product signal model: The model identified several ETF products with potential arbitrage opportunities, including the Entrepreneurial Board ETF and Entrepreneurial Board 50 ETF[4][13] Industry Crowding Monitoring Model Testing Results - Industry crowding monitoring model: The model identified significant crowding changes in public utilities and non-ferrous metals over a single day[3] ETF Product Signal Model Evaluation - ETF product signal model: The model is effective in identifying potential arbitrage opportunities and warning of pullback risks, aiding in ETF product selection[4] Industry Crowding Monitoring Model Evaluation - Industry crowding monitoring model: The model provides valuable insights into industry crowding levels, helping investors make informed decisions[3] ETF Product Signal Model Construction Process - ETF product signal model: The model calculates the Z-score of the premium rate for ETF products to identify potential arbitrage opportunities[4] Industry Crowding Monitoring Model Construction Process - Industry crowding monitoring model: The model monitors the crowding level of various industries daily, identifying industries with high and low crowding levels[3] ETF Product Signal Model Testing Results - ETF product signal model: The model identified several ETF products with potential arbitrage opportunities, including the Entrepreneurial Board ETF and Entrepreneurial Board 50 ETF[4][13] Industry Crowding Monitoring Model Testing Results - Industry crowding monitoring model: The model identified significant crowding changes in public utilities and non-ferrous metals over a single day[3] ETF Product Signal Model Evaluation - ETF product signal model: The model is effective in identifying potential arbitrage opportunities and warning of pullback risks, aiding in ETF product selection[4] Industry Crowding Monitoring Model Evaluation - Industry crowding monitoring model: The model provides valuable insights into industry crowding levels, helping investors make informed decisions[3] ETF

Investment Rating - The report maintains a "Buy" rating for the company [3][107]. Core Insights - The company is a leading domestic semiconductor testing equipment supplier, with its STS8600 product expected to break through in the high-end testing machine market, which has high barriers to entry [3][86]. - The semiconductor testing equipment market in China is experiencing a shift towards domestic alternatives, with the urgency for local SoC testing machine replacements increasing due to the rise of domestic IC design companies [3][86]. - The company has shown strong revenue growth, with a projected revenue of 1.202 billion yuan in 2025, and a net profit of 503 million yuan, reflecting a significant increase in profitability [3][107]. Summary by Sections 1. Deep Industry Engagement - The company has been deeply engaged in the semiconductor testing equipment industry for nearly 30 years, becoming a leading supplier in the field [4][10]. - It has maintained a high gross margin of over 70%, with its core product STS8300 entering a phase of sustained growth [4][33]. 2. Traditional Analog Testing Machines - The main product, STS8300, is entering a volume production phase, driven by demand from AI, new energy vehicles, and consumer electronics [4][38]. - The semiconductor industry is expected to recover in 2024, with global semiconductor sales projected to reach a record high of $621 billion [4][50]. 3. High-End Testing Machines - The STS8600 product is positioned to break the foreign monopoly in the high-end testing machine market, addressing the increasing complexity of SoC devices [3][86]. - The domestic market for SoC testing machines is currently low in terms of localization, with only 4% in 2022, but is expected to grow significantly by 2027 [3][97]. 4. Profitability Forecast - The company is expected to achieve revenues of 1.202 billion yuan, 1.518 billion yuan, and 1.875 billion yuan from 2025 to 2027, with corresponding net profits of 503 million yuan, 648 million yuan, and 866 million yuan [3][107]. - The projected PE ratios for the same period are 41.75, 32.40, and 24.25, indicating a strong growth outlook [3][107].

Investment Rating - The report maintains a "Buy" rating for the company, with a target price based on the last closing price of 8.35 [1][8]. Core Insights - The company achieved a revenue of 1.643 billion yuan in 2024, representing a year-on-year growth of 15.58%. The net profit attributable to shareholders reached 306.84 million yuan, an increase of 11.44% compared to the previous year [4][8]. - The company has significantly enhanced its exhibition service capabilities, with a notable increase in revenue from supporting services, which grew by 62.87% year-on-year, accounting for 21.71% of total revenue [5][6]. - The company is accelerating its international expansion, having registered a subsidiary in Hong Kong and exploring integrated operations in the Expo Exhibition Hall [7][8]. Financial Performance - The company reported a gross profit margin of 32.58% in 2024, a slight increase of 0.68 percentage points year-on-year. The net profit margin was 18.67%, showing a minor decline of 0.69 percentage points due to increased management expenses [6][9]. - The company plans to distribute a cash dividend of 2.2 yuan per 10 shares for 2024, with a cash dividend payout ratio of 52.86% [7][8]. - Forecasts indicate that the company will achieve net profits of 351 million yuan, 398 million yuan, and 452 million yuan for 2025, 2026, and 2027, respectively, with growth rates of 14.3%, 13.6%, and 13.5% [8][9]. Market Position and Strategy - The company organized and participated in 59 exhibition projects in 2024, an increase of 18% from the previous year, with a total exhibition area of 1.24 million square meters [5][6]. - The sports segment generated revenue of 189 million yuan, reflecting a year-on-year growth of 21.7%, although the gross margin decreased due to high costs associated with new events [5][6]. - The company is investing 50 million yuan to establish an AI ecosystem service platform, enhancing its digital capabilities and exploring value-added services [6][7].

Investment Rating - The report maintains an "Accumulate" rating for the company [1][9][14] Core Views - The company experienced a revenue decline of 11.69% year-on-year in 2024, with total revenue of 3.696 billion yuan. However, Q1 2025 showed a revenue increase of 22.47% year-on-year, reaching 1.136 billion yuan [4][5] - The company is expected to benefit from new game launches, with two new games planned for release in 2025, which are anticipated to contribute positively to revenue [6][9] - The company has a strong commitment to returning cash to shareholders, with a proposed cash dividend of 35 yuan per 10 shares for 2024, totaling approximately 251 million yuan, representing a cash dividend payout ratio of 75.94% [7][9] Summary by Sections Financial Performance - In 2024, the company reported a total revenue of 3.696 billion yuan, a decrease of 11.69% year-on-year, and a net profit of 945 million yuan, down 16.02% year-on-year. In Q1 2025, revenue was 1.136 billion yuan, up 22.47% year-on-year, with a net profit of 283 million yuan, an increase of 11.82% year-on-year [4][5][11] Game Development and Launches - The company has two new games in development, scheduled for release in 2025, which are expected to enhance revenue. Additionally, the overseas version of the game "Wanjian Changsheng" is set to launch in various regions, including Hong Kong, Macau, and Europe [6][9] Shareholder Returns - The company plans to distribute a total cash dividend of 718 million yuan for 2024, which includes previous dividends, representing 81.46% of the annual net profit. The board has also proposed a cash dividend plan for the first half and third quarter of 2025 [7][9] Revenue and Profit Forecast - The company forecasts revenues of 4.322 billion yuan, 4.631 billion yuan, and 4.855 billion yuan for 2025, 2026, and 2027, respectively, with corresponding growth rates of 16.95%, 7.16%, and 4.84%. Net profits are expected to be 1.046 billion yuan, 1.219 billion yuan, and 1.336 billion yuan for the same years, with growth rates of 10.68%, 16.58%, and 9.60% [9][11]