Investment Rating - The investment rating for the company is "Accumulate" (maintained) [6] Core Views - The company reported a revenue of 8.124 billion yuan for 2024, representing a year-on-year increase of 33.74%, while the net profit attributable to shareholders decreased by 19.2% to 334 million yuan [1] - The company is optimizing its supply chain and enhancing its warehousing capabilities, particularly in North America, which is expected to accelerate growth [2][3] - The company has introduced new product lines and improved its marketing strategies, which are anticipated to drive steady growth post-tariff adjustments [5][11] Financial Performance Summary - For Q4 2024, the company achieved a revenue of 2.396 billion yuan, a year-on-year increase of 23.62%, but the net profit attributable to shareholders fell by 56% to 56 million yuan [1] - In Q1 2025, the company reported a revenue of 2.091 billion yuan, a year-on-year increase of 14%, with a net profit of 111 million yuan, up 10% [1] - The company expects revenues of 9.769 billion yuan in 2025, with a year-on-year growth of 20.25%, and net profits of 388 million yuan, reflecting a growth of 16.45% [11] Product and Market Performance - The furniture segment generated 4.198 billion yuan in revenue, up 37% year-on-year, while the home goods segment saw a 36% increase to 2.953 billion yuan [2] - The company has established a strong market position in Europe, with revenue of 4.896 billion yuan, a 31% increase, and in the US, revenue reached 3.017 billion yuan, up 39% [3] - The company is diversifying its sales channels, with Amazon contributing 5.37 billion yuan in revenue, a 31% increase, and independent sites growing by 58% to 214 million yuan [4] Supply Chain and Product Development - The company is enhancing its supply chain by relocating some operations to Southeast Asia, which is expected to reduce costs while maintaining quality [5] - In 2024, the company launched several new product lines and received 31 international design awards, indicating a commitment to improving product design capabilities [5] Future Outlook - The company anticipates continued revenue growth, projecting revenues of 12.034 billion yuan and net profits of 547 million yuan by 2026, with respective year-on-year growth rates of 23.19% and 40.89% [11] - The ongoing optimization of the Southeast Asian supply chain is expected to mitigate tariff impacts and strengthen long-term competitive advantages [11]

Investment Rating - The investment rating for HNA Holding is "Accumulate" [5] Core Views - The company achieved a total revenue of 65.2 billion yuan in 2024, representing a year-on-year increase of 11%, while the net profit attributable to shareholders was -0.92 billion yuan, compared to a profit of 0.31 billion yuan in 2023 [1] - The company is expected to see a steady improvement in performance, with projected net profits of 1.57 billion yuan, 2.81 billion yuan, and 4.83 billion yuan for the years 2025 to 2027, respectively [5] Summary by Sections Financial Performance - In Q1 2025, the company reported a net profit of 0.27 billion yuan, a year-on-year decrease of 60% [1] - The total revenue for Q1 2025 was 17.6 billion yuan, showing a slight increase of 0.3% year-on-year [1] Operational Metrics - The daily aircraft utilization rate for 2024 increased by 1 hour to 9.3 hours, while the passenger load factor rose by 0.8 percentage points to approximately 83.5% [2] - The fleet size at the end of 2024 was 348 aircraft, with a net increase of 14 aircraft throughout the year [2] Revenue and Cost Analysis - The unit revenue per available seat kilometer (ASK) for 2024 was 0.440 yuan, down 6% year-on-year, while the unit revenue per revenue passenger kilometer (RPK) was 0.527 yuan, down 8% [3] - The unit operating cost per ASK for 2024 was 0.407 yuan, a decrease of 3% year-on-year, primarily due to a drop in fuel prices [3] Expense Overview - The financial expenses for 2024 were 5.2 billion yuan, a decrease of 3% year-on-year, mainly due to lower interest expenses and reduced foreign exchange losses [4] - The selling expense ratio for 2024 was 3.2%, an increase of 0.4 percentage points year-on-year [4] Profit Forecast - The company is expected to experience a reversal in supply-demand dynamics, leading to high profit elasticity in the medium to long term [5] - The projected earnings per share (EPS) for 2025 is 0.04 yuan, increasing to 0.11 yuan by 2027 [7]

Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company's performance is expected to be strong, with significant contributions from the consolidation of Jia Le. In 2024, the company achieved revenue of 4.24 billion yuan (up 36.6% year-on-year) and a net profit attributable to shareholders of 0.381 billion yuan (up 229.5% year-on-year) [1][5] - The company's manufacturing segment saw revenue growth driven by acquisitions and improved production efficiency. In 2024, the manufacturing revenue reached 3.534 billion yuan (up 44.6% year-on-year), with notable growth in apparel manufacturing [2] - The brand management segment is actively expanding new channels, with a revenue of 0.658 billion yuan in 2024 (up 5.1% year-on-year). The collaboration with Xiaomi has deepened, launching multiple new products [3] Summary by Sections Performance Overview - In Q1 2025, the company reported revenue of 1.234 billion yuan (up 35.6% year-on-year) and a net profit of 0.085 billion yuan (up 20.1% year-on-year) [1] - The company’s net profit margin for 2024 was 9.0% (up 5.3 percentage points year-on-year) [4] Manufacturing Segment - The manufacturing revenue for 2024 was 3.534 billion yuan, with apparel manufacturing revenue growing by 146.4% year-on-year [2] - The gross margin for manufacturing in 2024 was 22.55%, with a decline attributed to the consolidation of Jia Le [2] Brand Management - The brand management revenue for 2024 was 0.658 billion yuan, with distribution revenue increasing by 20.8% year-on-year [3] - The gross margin for brand management was 25.52%, reflecting adjustments in product and channel structure [3] Financial Projections - Revenue projections for 2025-2027 are 5.344 billion yuan, 6.222 billion yuan, and 7.190 billion yuan, respectively, with year-on-year growth rates of 26%, 16%, and 16% [5][11] - The net profit attributable to shareholders is projected to be 0.384 billion yuan in 2025, with a growth rate of 0.7% [5][11]

Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company's performance is expected to be strong, with significant contributions from the consolidation of Jia Le [5] - The garment manufacturing segment is experiencing revenue growth due to acquisitions and improved production efficiency [2] - The brand management segment is actively expanding new channels, with Xiaomi continuing to launch new products [3] - The company is effectively controlling expenses, with one-time investment gains from Jia Le enhancing profits [4] - Profitability is projected to improve as overseas production efficiency increases, with sustained revenue growth anticipated from 2025 to 2027 [5] Summary by Sections Financial Performance - In 2024, the company achieved revenue of 4.24 billion yuan (up 36.6% year-on-year) and a net profit of 0.381 billion yuan (up 229.5% year-on-year) [1] - For Q1 2025, revenue was 1.234 billion yuan (up 35.6% year-on-year) and net profit was 0.085 billion yuan (up 20.1% year-on-year) [1] Manufacturing Segment - In 2024, the garment manufacturing revenue reached 3.534 billion yuan (up 44.6% year-on-year), with bag manufacturing revenue at 2.372 billion yuan (up 20.3% year-on-year) and garment manufacturing revenue at 1.162 billion yuan (up 146.4% year-on-year) [2] - The gross margin for garment manufacturing was 22.55% (down 1.33 percentage points year-on-year), primarily due to the impact of Jia Le's consolidation [2] Brand Management - Brand management revenue in 2024 was 0.658 billion yuan (up 5.1% year-on-year), with distribution revenue at 0.498 billion yuan (up 20.8% year-on-year) and online revenue at 0.160 billion yuan (down 25.2% year-on-year) [3] - The gross margin for brand management was 25.52% (down 1.03 percentage points year-on-year) [3] Profitability and Forecast - The net profit margin for 2024 was 9.0% (up 5.3 percentage points year-on-year) [4] - Revenue forecasts for 2025 to 2027 are 5.344 billion yuan, 6.222 billion yuan, and 7.190 billion yuan, respectively, with year-on-year growth rates of 26%, 16%, and 16% [5] - Expected net profit for 2025 to 2027 is 0.384 billion yuan, 0.480 billion yuan, and 0.590 billion yuan, with growth rates of 1%, 25%, and 23% respectively [5]

Report Industry Investment Rating - Not provided in the content Core Viewpoints - In the next month or so, the market may focus more on fundamentals and likely continue to show defensive characteristics. It is recommended to increase exposure to convertible bonds that benefit from domestic demand stimulus, are insensitive to external demand, have technological growth potential, and have relatively stable fundamentals [1][2]. - The reasons for the market's short - term preference for fundamentals include the upcoming implementation of the new Nine - Point Regulations based on 2024 financial reports, potential rating downgrades of convertible bonds after annual report disclosures, and the impact of overseas tariff risks on domestic risk appetite and fundamentals. However, the risk of a sharp decline in the equity market in the short term is limited, and the upward repair trend may continue [2]. - Short - term investors are advised to focus on high - grade, fundamentally stable convertible bonds, which may benefit from incremental capital inflows. Convertible bonds related to consumer electronics, home appliances, and home furnishings that benefit from consumption subsidies can also be appropriately considered. For new - quality productivity - related convertible bonds, high - priced targets can be appropriately liquidated for profits, and those that have been fully adjusted in the short term can be bought at low prices [2]. Summary by Directory 1. Convertible Bond Market Observation - In the past week (April 28 - April 30), most convertible bond indices declined, except for the optional consumer industry index of convertible bonds, bonds rated AA - and below, the high - price index of convertible bonds, and the small - cap convertible bond index, which rose. In terms of valuation, both bond - like and equity - like valuations were compressed. The median price of the convertible bond market slightly decreased to 119.23 yuan, at the 74.65% level since 2017 [1]. 2. Convertible Bond Market Tracking 2.1 Convertible Bond Market Trends - Provided the performance data of various convertible bond indices in different time periods, such as the WanDe Convertible Bond Energy Index, which declined by 0.72% in the past week, - 0.04% in the past two weeks, - 1.43% since March, - 1.91% in the past month, - 1.43% in the past two months, increased by 3.20% in the past six months, and 2.51% in the past year [11]. 2.2 Convertible Bond Individual Securities - Not elaborated in detail in the provided content, only mentioned figures related to the top and bottom five gainers and losers of individual bonds and their underlying stocks in the past week [16][23]. 2.3 Convertible Bond Valuations - Not elaborated in detail in the provided content, only mentioned figures related to the valuation trends of bond - like, balanced, and equity - like convertible bonds, as well as the conversion premium rate valuation trends of convertible bonds with different parities [24][26]. 2.4 Convertible Bond Prices - Not elaborated in detail in the provided content, only mentioned figures related to the conversion premium rate valuation trends of convertible bonds with different parities, the proportion trends of high - price and low - price bonds, the proportion trend of bonds below the bond floor, and the median price trend of the convertible bond market [33][35].

证券研究报告 | 债券市场专题研究 | 债券研究 债券市场专题研究 报告日期：2025 年 05 月 05 日 转债复盘 2021：牛市延续，超额显著 ——可转债复盘系列 核心观点 本报告深度复盘 2021 年可转债市场，全面剖析其市场表现、供需结构、信用风险等关 键要素，为投资者提供精准参考。 ❑ 牛市延续，转债超额显著 2021 年，可转债市场延续牛市行情，中证转债指数全年涨幅超 17%，与中证 1000 等小盘指数走势较为契合，有效满足了固收 + 投资者的配置需求。市场规模在大 盘银行转债的推动下成功突破 7000 亿元。从供需结构看，银行板块供给旺盛，发 行额超 600 亿元，推动市场规模提升，且全年发行节奏平稳。信用风险主要集中 在上半年，整体处于可控范围。该年度市场可划分为三个阶段：一是年初低价转 债修复，二季度周期和成长转债开启上涨通道；二是三季度估值和正股双轮驱动， 转债市场表现强劲；三是四季度估值再度提升，行业轮动速度加快。 ❑ 风险提示： 分析师：王明路 http://www.stocke.com.cn 1/11 请务必阅读正文之后的免责条款部分 1）经济基本面改善持续性不足； 2）债市超 ...

Core Insights - The upcoming macro environment for the bond market may be more favorable, potentially breaking the previous price range of sideways movement, with an increased likelihood of long-term government bond yields breaking downward [1][4][33] Group 1: Global Market Overview - During the May Day holiday, global stock markets performed notably well, with technology stocks leading the gains in both Hong Kong and the US markets, which in turn boosted European and other Asian stock markets [1][11] - The bond market showed divergence, with 2-year and 10-year US Treasury yields rising by 23 basis points and 16 basis points respectively, while Japanese bond yields decreased and German bond yields remained stable [1][11] - The US dollar index rebounded, appreciating against major currencies like the yen, euro, and pound, but depreciated against the offshore yuan [1][11] Group 2: US Economic Indicators - In April, the US PCE index grew by 2.3% year-on-year, slightly exceeding expectations, while core PCE growth was 2.6%, indicating a further cooling of core inflation [2][12] - The US labor market remains resilient, with April non-farm payrolls increasing by 177,000, surpassing expectations of 130,000, and the unemployment rate holding steady at 4.2% [2][16] - The first quarter GDP for 2025 showed a contraction of -0.3%, significantly below the expected -0.2%, marking the lowest growth since Q1 2022 [2][21] Group 3: Domestic Bond Market Outlook - The probability of long-term government bond yields breaking downward is expected to increase, as the current tightening of funds is less likely, and any degree of easing would be viewed positively for the bond market [4][29][33] - The manufacturing PMI in China fell by 1.5 percentage points to 49.0% in April, indicating short-term economic pressure, but the long-term positive fundamentals are expected to remain intact despite trade frictions [4][29] - The ongoing US-China trade negotiations are likely to be complex, but the short-term impact on the bond market is expected to be more positive than negative [4][32][33]

Investment Rating - The report maintains a "Buy" rating for the company [6] Core Views - The company reported a revenue of 1.21 billion yuan for 2024, representing a year-on-year increase of 35.6%, and a net profit of 109 million yuan, up 23.8% [2][3] - The company is focusing on both international market dynamics and expanding its domestic market presence, with significant growth potential in China's fitness equipment market [4] - The company is actively pursuing a smart transformation by integrating AI technology into its product offerings, which includes 28 series of fitness equipment [5] Summary by Sections Financial Performance - In 2024, the company achieved a revenue of 1.21 billion yuan, with a year-on-year growth of 35.6%, and a net profit of 109 million yuan, reflecting a growth of 23.8% [2][3] - For Q1 2025, the revenue was 291 million yuan, showing a year-on-year increase of 21.9%, with a net profit of 14 million yuan, up 2.19% [2] Business Growth - The traditional business segment is experiencing steady growth, with commercial products accounting for 87.7% of revenue and overseas sales making up 78.7% [3] - The company is enhancing its OEM/ODM product offerings and has successfully launched over 10 new products [3] Market Potential - The domestic fitness market is expected to grow significantly, with China's fitness penetration rate at 5.37% as of 2023, compared to higher rates in the US, UK, and Germany [4] - The company aims to mitigate risks associated with international markets by tapping into the vast potential of the domestic market [4] Strategic Initiatives - The company is deepening its application of AI technology to create smart fitness solutions, positioning itself for future growth in the AI glasses sector [5] - The report forecasts revenue growth for 2025-2027 to be 1.31 billion, 1.64 billion, and 1.89 billion yuan, respectively, with net profits projected at 103 million, 144 million, and 181 million yuan [6][8]

证券研究报告 | 公司点评 | 国有大型银行Ⅱ 工商银行(601398) 报告日期：2025 年 05 月 05 日 核心营收改善 ——工商银行 2025 年一季报点评 投资要点 ❑ 工商银行 25Q1 核心营收降幅收窄，不良生成平稳。 ❑ 数据概览 工商银行 2025Q1 营收同比下降 3.2%，降幅较 24A 扩大 0.7pc；利润同比下降 4.0%，较 24A 由增转减。2025Q1 末不良率 1.33%，较 24A 末下降 1bp；2025Q1 末拨备覆盖率 216%，较 24A 末上升 1pc。 ❑ 核心营收改善 工商银行 2025Q1 营收同比下降 3.2%，降幅较 24A 扩大 0.7pc；利润同比下降 4.0%，较 24A 由增转减。其中，核心营收（中收+利息净收入）同比下降 2.5%， 降幅较 24A 改善 1.1pc，边际改善。驱动因素来看，主要得益于息差拖累改善， 中收增速修复。①息差，25Q1 日均息差环比 24A 下降 9bp，同比 24Q1 下降 15bp，同比降幅较24A收敛4bp；②中收，25Q1中收同比微降1.2%，降幅较24A 的 8.3%显著收敛。 ❑ 息差边际下行 预计 ...

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook on its long-term growth potential [6]. Core Insights - The company has demonstrated sustained high growth in its performance for 2024 and Q1 2025, with a clear platform company logic and excellent operational management [1][6]. - The energy drink segment is in an upward trend, with strong growth expected from its products "Bup Shui La" and "Guo Zhi Cha" [1][6]. - The company is actively expanding its distribution network and enhancing single-point production capabilities, which supports future growth [1][6]. Financial Performance - In Q1 2025, the company achieved revenue of 4.848 billion yuan, representing a year-on-year increase of 39.23%, and a net profit of 980 million yuan, up 47.62% [2]. - The energy drink segment generated revenue of 3.901 billion yuan in Q1 2025, a year-on-year growth of 25.71%, accounting for 80.50% of total revenue [3]. - The electrolyte drink segment saw significant growth, with revenue reaching 570 million yuan, a staggering increase of 261.46% year-on-year [3]. Channel and Regional Performance - Revenue growth was strong across major channels, with sales from distribution, key accounts, and online channels reaching 4.283 billion, 457 million, and 104 million yuan, respectively [4]. - The company's home region of Guangdong showed solid revenue growth of 21.58%, while other regions like East China and Southwest China experienced increases of 30.82% and 61.78%, respectively [4]. Profitability Metrics - The gross margin for Q1 2025 was 44.47%, an increase of 1.70 percentage points year-on-year [5]. - The net profit margin improved to 20.21%, reflecting a year-on-year increase of 1.15 percentage points [5]. - The company expects revenues to grow to 20.948 billion yuan in 2025, with a projected net profit of 4.508 billion yuan, indicating strong growth rates of 32% and 36%, respectively [6][7].