证券研究报告：有色金属 | 公司点评报告 发布时间：2025-04-17 股票投资评级 资料来源：聚源，中邮证券研究所 公司基本情况 | 最新收盘价（元） | 3.45 | | --- | --- | | 总股本/流通股本（亿股）40.09 | / 40.08 | | 总市值/流通市值（亿元）138 | / 138 | | 52 周内最高/最低价 | 4.30 / 2.28 | | 资产负债率(%) | 33.1% | | 市盈率 | 19.17 | | 第一大股东 | 河南豫联能源集团有限 | | 责任公司 | | 研究所 分析师:魏欣 SAC 登记编号:S1340524070001 Email:weixin@cnpsec.com 分析师:李帅华 SAC 登记编号:S1340522060001 Email:lishuaihua@cnpsec.com 中孚实业(600595) 收购中孚实业股权，看好 25 年电解铝利润释放 l 投资要点 事件：公司发布 2024 年年报和 2025 年一季报，2024 年公司实 现营业收入 227.61 亿元，同比增长 21.12%；实现归母净利润/扣非 归母净利润 7.04 ...

Investment Rating - The report maintains a "Buy" rating for the company [1] Core Insights - The company reported a revenue of 25.731 billion yuan in 2024, representing a year-on-year increase of 22.41%, and a net profit attributable to shareholders of 3.323 billion yuan, up 498.11% year-on-year [4][10] - The semiconductor design business is entering a high-growth cycle, driven by AI and the acceleration of automotive intelligence, leading to significant revenue growth [5] - The company has optimized its product structure and supply chain, resulting in improved gross margins and net profits [5] Company Overview - Latest closing price: 124.22 yuan - Total shares: 1.217 billion; Total market capitalization: 151.2 billion yuan - 52-week high/low: 157.98/82.70 yuan - Debt-to-asset ratio: 37.9%; Price-to-earnings ratio: 44.84 [3] Financial Performance - In 2024, the company's main business revenue was 25.670 billion yuan, with semiconductor design and sales contributing 21.640 billion yuan and 3.939 billion yuan, respectively [5] - The image sensor solutions business generated 19.190 billion yuan, showing a year-on-year increase of 23.52% [6] - The automotive market's contribution to revenue was significant, with a 30% increase in revenue from automotive applications [6] Future Projections - The company is expected to achieve revenues of 30.7 billion yuan, 35.9 billion yuan, and 41.8 billion yuan in 2025, 2026, and 2027, respectively, with net profits projected at 4.4 billion yuan, 5.7 billion yuan, and 7.2 billion yuan [10][12] - The current stock price corresponds to a price-to-earnings ratio of 34, 27, and 21 for the years 2025 to 2027 [10]

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected relative increase in stock price of over 20% compared to the benchmark index within the next six months [5][12]. Core Insights - The company reported a revenue of 1.281 billion yuan for 2024, reflecting a year-on-year growth of 15.57%. The net profit attributable to shareholders was 213 million yuan, up 13.94% year-on-year [3][5]. - The growth in performance is primarily driven by product structure optimization, with a focus on high-temperature alloys, semiconductors, and superconductors, despite a decline in the tantalum powder and wire market [3][4]. - The company has several projects underway, including the construction of new production lines and a digital factory, which are expected to enhance production capacity and efficiency [4]. Financial Projections - Revenue projections for 2025, 2026, and 2027 are estimated at 1.969 billion yuan, 2.522 billion yuan, and 2.822 billion yuan, respectively, with year-on-year growth rates of 53.72%, 28.12%, and 11.88% [5][8]. - The net profit attributable to shareholders is projected to be 291 million yuan, 371 million yuan, and 417 million yuan for the years 2025, 2026, and 2027, with corresponding growth rates of 36.57%, 27.38%, and 12.36% [5][8]. - The earnings per share (EPS) are expected to increase to 0.58 yuan, 0.73 yuan, and 0.83 yuan over the same period [5][8]. Company Overview - The company has a total share capital of 505 million shares, with a market capitalization of 7.3 billion yuan [2][3]. - The company’s debt-to-asset ratio stands at 14.8%, indicating a relatively low level of financial leverage [2].

资料来源：聚源，中邮证券研究所 公司基本情况 证券研究报告：电子 | 公司点评报告 股票投资评级 买入 |维持 个股表现 2024-04 2024-06 2024-09 2024-11 2025-02 2025-04 -12% -4% 4% 12% 20% 28% 36% 44% 52% 60% 68% 韦尔股份 电子 | 最新收盘价（元） | 124.22 | | --- | --- | | 总股本/流通股本（亿股）12.17 | / 12.17 | | 总市值/流通市值（亿元）1,512 | / 1,512 | | 52 周内最高/最低价 | 157.98 / 82.70 | | 资产负债率(%) | 37.9% | | 市盈率 | 44.84 | | 第一大股东 | 虞仁荣 | 研究所 分析师:吴文吉 SAC 登记编号:S1340523050004 Email:wuwenji@cnpsec.com 韦尔股份(603501) 汽车 CIS 增长强劲，AR/VR 应用多场景拓展 l 事件 4 月 15 日，公司披露 2024 年年度报告，2024 年公司实现营收 257.31 亿元，同比+22.41%；实现 ...

Investment Rating - The report maintains a "Buy" rating for Chipown Microelectronics (688508) [2] Core Views - The company reported strong performance with Q1 2025 revenue of 301 million yuan, a year-on-year increase of 48.23%, and a net profit of 41 million yuan, up 72.54% year-on-year [6][7] - The market is recovering, driven by government policies supporting equipment upgrades and consumption incentives, which are expected to boost demand for ACDC and driver chips [7] - The company has successfully expanded its product lines, achieving significant growth in new products, with revenue from high/low voltage driver chips and digital power chips increasing by over 120% year-on-year [8] Financial Summary - The latest closing price is 52.32 yuan, with a total market capitalization of 6.9 billion yuan [4] - The company is projected to achieve revenues of 1.22 billion yuan in 2025, 1.55 billion yuan in 2026, and 1.94 billion yuan in 2027, with corresponding net profits of 161 million yuan, 219 million yuan, and 293 million yuan respectively [9][11] - The company maintains a stable gross margin of 36.69% in Q1 2025, with a slight year-on-year decrease of 0.05 percentage points [7]

Investment Rating - The report maintains a "Buy" rating for Chipown Microelectronics (688508) [2][9] Core Views - The company reported a significant revenue increase of 48.23% year-on-year for Q1 2025, reaching 301 million yuan, with a net profit growth of 72.54% to 41 million yuan [6][7] - The market recovery and government policies are expected to boost demand for ACDC and driver chips, contributing to the company's strong performance [7] - New product lines are expanding successfully, with revenue from new products growing over 120% year-on-year, enhancing the company's market position in emerging fields like renewable energy and AI [8] Company Overview - Latest closing price: 52.32 yuan - Total shares: 1.31 billion; Total market capitalization: 6.9 billion yuan - 52-week high/low: 57.89 / 28.41 yuan - Debt-to-asset ratio: 15.7%; Price-to-earnings ratio: 60.14 [4] Financial Forecasts - Expected revenues for 2025, 2026, and 2027 are 1.22 billion, 1.55 billion, and 1.94 billion yuan respectively, with net profits of 161 million, 219 million, and 293 million yuan [9][11] - The company anticipates a revenue growth rate of 26.42% in 2025, 27.43% in 2026, and 25.06% in 2027 [11]

Investment Rating - The investment rating for the company is "Buy" and is maintained [2][8] Core Views - The company has experienced a slight decline in revenue, with a reported operating income of 1.79 billion yuan in 2024, down 1.76% year-on-year, while the net profit attributable to shareholders increased by 2.04% to 258 million yuan [6][8] - The traditional professional video market is facing growth slowdown due to increased competition in the consumer market, leading to short-term pressure on performance [7] - The company is focusing on product iteration and technological upgrades to embrace the AI-driven future, enhancing its technical capabilities to meet the demands for higher performance and lower power consumption [7] Financial Summary - The company achieved a total chip sales volume of approximately 160 million pieces in 2024, representing a year-on-year increase of 13.89% [7] - Revenue projections for the company are estimated at 2.00 billion yuan in 2025, 2.32 billion yuan in 2026, and 2.82 billion yuan in 2027, with corresponding net profits of 260 million yuan, 340 million yuan, and 481 million yuan respectively [8][10] - The company’s EBITDA is projected to grow from 408.68 million yuan in 2024 to 696.12 million yuan in 2027, indicating a positive trend in profitability [10][12]

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected relative increase in stock price of over 20% compared to the benchmark index within the next six months [6][13]. Core Insights - The company achieved a record high net profit of 847 million yuan in 2024, representing a year-on-year increase of 73%, despite a decrease in gold and antimony production due to production halts [3][4]. - The company plans to increase gold production to 72.48 tons and antimony production to 39,500 tons in 2025, which would represent year-on-year increases of 56% and 35% respectively [4]. - The prices of gold and antimony are expected to continue rising, with gold prices increasing by 21% and antimony prices by 73% since the beginning of 2025, which will positively impact the company's performance [5]. Financial Performance - In 2024, the company reported total revenue of 27.839 billion yuan, a 19% increase year-on-year, and plans to reach 41.045 billion yuan in 2025, reflecting a projected growth rate of 47.44% [9][12]. - The forecasted net profit for 2025 is 2.101 billion yuan, which would be a 148% increase compared to 2024 [6][9]. - The company's earnings per share (EPS) is expected to rise from 0.70 yuan in 2024 to 1.75 yuan in 2025, with a corresponding decrease in the price-to-earnings (P/E) ratio from 36.21 to 14.59 [9][12].

Investment Rating - The investment rating for the company is "Buy" and is maintained [2][8] Core Views - The company has experienced a slight decline in revenue, with a reported operating income of 1.79 billion yuan in 2024, down 1.76% year-on-year, while the net profit attributable to shareholders increased by 2.04% to 258 million yuan [6][8] - The traditional professional video market is facing growth slowdowns due to increased competition in the consumer market, leading to short-term pressure on performance [7] - The company is focusing on product iteration and technological upgrades to embrace the AI-driven future, enhancing its technical capabilities to meet the demands for higher performance and lower power consumption [7] Financial Summary - The company is projected to achieve revenues of 2.00 billion yuan in 2025, 2.32 billion yuan in 2026, and 2.82 billion yuan in 2027, with net profits of 260 million yuan, 340 million yuan, and 481 million yuan respectively [8][10] - The EBITDA for the years 2025, 2026, and 2027 is expected to be 473.70 million yuan, 585.66 million yuan, and 696.12 million yuan respectively [10] - The company’s earnings per share (EPS) is projected to be 1.12 yuan in 2025, 1.46 yuan in 2026, and 2.07 yuan in 2027 [10][12]

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected relative increase in stock price of over 20% compared to the benchmark index within the next six months [6][13]. Core Insights - The company achieved a record high net profit of 847 million yuan in 2024, representing a year-on-year increase of 73%, despite a decrease in gold and antimony production due to production halts [3][4]. - The company plans to increase its production significantly in 2025, targeting 724.8 tons of gold and 39,500 tons of antimony, which would represent year-on-year increases of 56% and 35% respectively [4]. - The prices of gold and antimony are expected to continue rising, with gold prices increasing by 21% and antimony prices by 73% since the beginning of 2025, which will positively impact the company's performance [5]. Financial Performance - In 2024, the company reported total revenue of 27.839 billion yuan, a 19% increase from the previous year, and plans to reach 41.045 billion yuan in 2025, reflecting a growth rate of 47.44% [9][12]. - The projected net profit for 2025 is 2.101 billion yuan, which would be a 148% increase year-on-year, with earnings per share expected to rise to 1.75 yuan [6][9]. - The company's price-to-earnings ratio is projected to decrease from 36.21 in 2024 to 14.59 in 2025, indicating improved valuation as earnings grow [9][12].