Investment Rating - The investment rating for the company is "Buy" (maintained) [2] Core Views - The company is experiencing stable and improving operations, with a focus on active dividend distribution [1] - The company has demonstrated a continuous improvement in financial data, with a significant increase in net profit year-on-year [5][9] - The company maintains a strong position in the market due to its integrated operations and resource advantages [9] Financial Performance - In 2024, the company achieved revenue of 61,537 million yuan, a year-on-year decrease of 10.89%, while net profit attributable to shareholders was 5,333 million yuan, an increase of 17.93% [5][8] - The gross profit margin improved to 17.5%, up by 2.32 percentage points year-on-year [5] - The company plans to produce and sell 4.92 million tons of phosphate fertilizer, 2.67 million tons of urea, and 1.64 million tons of compound fertilizer in 2025 [5] Operational Strategy - The company leverages its "mining integration" and full industry chain operational advantages, adhering to a strategy of "full load, fast turnover, low inventory, and risk prevention" [5] - The company has completed the buyback of an 18.6% minority stake in its subsidiary, making it a wholly-owned subsidiary, which has contributed to an increase in net profit [5] - The company is actively pursuing the development of its resources, including phosphate mining and coal resources, to strengthen its long-term industrial planning [6][9] Financial Management - The company has significantly improved its financial management, with a reduction in the asset-liability ratio from 89.13% in 2019 to 52.26% in 2024 [9] - The company has established a cash dividend plan for the next three years, aiming to distribute no less than 45% of the cumulative distributable profits [9] - The projected earnings per share (EPS) for 2025 is 3.06 yuan, with a price-to-earnings (P/E) ratio of 7.7x [8][9]

Investment Rating - The report maintains an "Outperform" rating for the company, indicating a positive outlook compared to the market benchmark [6]. Core Insights - The company has shown improvements in gross profit margins for both phosphate and non-fertilizer businesses, with a continued decrease in the debt-to-asset ratio and an increase in the dividend payout ratio [4][6]. - The company reported a revenue of 61.54 billion yuan for 2024, a year-on-year decrease of 11%, while the net profit attributable to shareholders increased by 18% to 5.33 billion yuan [6]. - The report highlights the company's integrated advantages in the phosphate chemical industry and ongoing optimization of its debt structure [6]. Financial Data and Profit Forecast - Total revenue projections for the company are as follows: 69.06 billion yuan in 2023, 61.54 billion yuan in 2024, and a slight decline to 61.34 billion yuan in 2025 [5][8]. - The net profit attributable to shareholders is forecasted to be 5.52 billion yuan in 2025, with an expected earnings per share (EPS) of 3.01 yuan [5][6]. - The gross profit margin is expected to improve from 15.2% in 2023 to 18.2% by 2025, reflecting operational efficiency [5][6]. Dividend and Shareholder Returns - The company plans to distribute a cash dividend of 14 yuan per 10 shares, resulting in a dividend payout ratio of approximately 47.86%, which corresponds to a dividend yield of 6.1% based on the current market capitalization [6].

Investment Rating - The report maintains an "Outperform" rating for the company, indicating a positive outlook compared to the market performance [6]. Core Insights - The company has shown improvements in gross profit margins for phosphate and non-fertilizer businesses, with a continued decrease in the debt-to-asset ratio and an increase in the dividend payout ratio [6]. - The company reported a revenue of 61.54 billion yuan for 2024, a decrease of 11% year-on-year, while the net profit attributable to shareholders increased by 18% year-on-year to 5.33 billion yuan [6]. - The company plans to distribute a cash dividend of 14 yuan per 10 shares, amounting to approximately 2.55 billion yuan, which corresponds to a dividend payout ratio of 47.86% [6]. Financial Data and Profit Forecast - The total revenue forecast for 2025 is 61.34 billion yuan, with a slight decrease of 0.3% year-on-year, while the net profit attributable to shareholders is projected to be 5.52 billion yuan, reflecting a growth of 3.5% [5][8]. - The gross margin is expected to improve to 18.2% in 2025, with a return on equity (ROE) of 21.5% [5][8]. - The company’s debt-to-asset ratio has decreased to 52.26%, down by 5.87 percentage points year-on-year, indicating a continued optimization of the debt structure [6].

摘要 Q&A 云天化 2024 年度的财务表现如何？ 2024 年度，云天化实现营业收入 615 亿元，归属于上市公司股东的净利润为 53.33 亿元，同比增长 17.93%。经营性净现金流达到 107.52 亿元，同比增加 13 亿元。公司披露了年度现金分红方案，每 10 股派发 14 元现金分红，并计划 注销回购账户内的 1,134 万股股份。全年三项费用同比减少 1.32 亿元，带息负 债同比降低 40 亿元，财务费用减少 2.14 亿元，但管理费用增加 1.2 亿元，主 云天化 20250325 在生产端，公司大宗装置综合能力提升显著，中间产品如合成氨、磷酸、硫酸 产量有所提升，主要化肥产品如磷肥、尿素、复合肥产量同比显著增长。此外， 其他化工产品如聚甲醛、饲料级磷酸钙盐也有产量上升。在销售端，公司国内 市场以保供稳价为主，在国际市场则精准判断并有效协同国内外两个市场。主 要产品尿素、复合肥、聚甲醛销量同比上升，其中尿素和复合肥销量增幅较大。 云天化在磷矿石产量方面的情况如何？ 2024 年云天化披露的磷矿石产量为 1,150 万吨，与设计产能 1,450 万吨存在差 距。这是因为原矿需要通过辅选或擦 ...

Investment Rating - The report maintains a "Buy" rating for the company [1] Core Insights - The company achieved a revenue of 61.54 billion yuan in 2024, a year-on-year decrease of 10.89%, while the net profit attributable to shareholders increased by 17.93% to 5.33 billion yuan [7][9] - The company continues to leverage its phosphate resource advantages, with a focus on cost control and stable supply of raw materials [9][15] - The forecast for 2025-2027 indicates revenues of 64 billion, 65 billion, and 65.8 billion yuan respectively, with net profits of 5.48 billion, 5.76 billion, and 6.05 billion yuan, reflecting a strong growth trajectory [18][64] Financial Performance - In Q4 2024, the company reported a revenue of 14.81 billion yuan, a year-on-year decrease of 6.00%, but a net profit of 909 million yuan, up 11.15% year-on-year [8][13] - The average sales price for phosphate fertilizer was 3,388 yuan/ton, an increase of 4.28% year-on-year, while urea prices fell by 12.02% to 2,043 yuan/ton [9][10] - The company’s return on equity (ROE) was 26.21%, a slight increase from the previous year [7][12] Segment Analysis - The phosphate fertilizer segment generated revenue of 15.73 billion yuan, with a gross margin of 37.93%, while urea revenue was 5.63 billion yuan with a gross margin of 23.01% [10][12] - The company’s operational efficiency is highlighted by a decrease in financial expenses due to reduced interest-bearing debt, leading to a net cash flow from operating activities of 10.75 billion yuan, up 13.93% year-on-year [12][18] Resource and Development - The company holds phosphate reserves of nearly 800 million tons, with an annual mining capacity of 14.5 million tons, ensuring self-sufficiency [15][16] - The company has successfully obtained exploration rights for the Zhenxiong phosphate mine, enhancing its resource security [15][16] Shareholder Returns - The company plans to distribute a cash dividend of 14 yuan per 10 shares, amounting to approximately 2.55 billion yuan, which is 47.86% of the net profit attributable to shareholders [17]

Investment Rating - The report maintains a "Buy" rating for the company [6] Core Views - The company achieved a revenue of 61.54 billion yuan in 2024, a year-on-year decrease of 10.89%, while the net profit attributable to shareholders increased by 17.93% to 5.33 billion yuan [1][4] - The high demand in the phosphate industry continues to support the company's performance, with significant increases in gross margins across its phosphate fertilizer, phosphate chemical, and phosphate rock businesses [2][4] - The company plans to distribute a cash dividend of 14 yuan per 10 shares, totaling 2.552 billion yuan, which represents 47.86% of the net profit attributable to shareholders for 2024 [3] Summary by Sections Financial Performance - In 2024, the company's phosphate fertilizer, phosphate chemical, and phosphate rock revenues were 15.73 billion yuan, 2.77 billion yuan, and 670 million yuan, with corresponding gross margins of 37.9%, 33.2%, and 61.6%, reflecting year-on-year increases of 5.0 percentage points, 6.0 percentage points, and 15.6 percentage points respectively [2] - The company reported a quarterly revenue of 14.81 billion yuan in Q4 2024, a year-on-year decrease of 6.00% but a slight quarter-on-quarter increase of 0.55% [1] Dividend Policy - The proposed cash dividend for 2024 represents a 40.0% increase compared to the previous year, with a payout ratio increase of 7.55 percentage points [3] Profit Forecast and Valuation - The company’s net profit forecasts for 2025, 2026, and 2027 are adjusted to 5.68 billion yuan, 5.81 billion yuan, and 6.07 billion yuan respectively, reflecting the ongoing high demand in the phosphate industry [4][5]

云天化(600096)：磷产业链高景气促业绩增长 分红 力度进一步提高 事件：公司发布2024 年年报。2024 年，公司实现营收615.37 亿元，同比减少10.89%；实现归母净利润 53.33 亿元，同比增长17.93%；实现扣非后归母净利润51.90 亿元，同比增长15.12%。2024Q4，公司单 季度实现营收148.13 亿元，同比减少6.00%，环比增长0.55%；实现归母净利润9.09 亿元，同比增长 11.15%，环比减少42.58%。 盈利预测、估值与评级：2024 年，磷产业链仍维持高景气，公司磷肥、磷化工、磷矿石等业务毛利率 显著提升，同时尿素、复合肥等主要产品销量也实现同步增长，进而推动公司业绩进一步提升。考虑到 当前磷产业链的高景气仍有望持续，我们上调公司2025-2026 年盈利预测，新增2027 年盈利预测。预计 2025-2027年公司归母净利润分别为56.8（前值为52.6）/58.1（前值为55.1）/60.7 亿元，维持"买入"评 级。 风险提示：产品及原材料价格波动，下游需求不及预期，环保及安全生产风险，产品出口管制风险。 磷产业链维持高景气，磷化工龙头业绩稳步增长。 ...

磷产业链高景气促业绩增长，分红力度进一步提高 2025 年 3 月 25 日 公司研究 要点 ——云天化（600096.SH）2024 年年报点评 事件：公司发布 2024 年年报。2024 年，公司实现营收 615.37 亿元，同比减少 10.89%；实现归母净利润 53.33 亿元，同比增长 17.93%；实现扣非后归母净利 润 51.90 亿元，同比增长 15.12%。2024Q4，公司单季度实现营收 148.13 亿元， 同比减少 6.00%，环比增长 0.55%；实现归母净利润 9.09 亿元，同比增长 11.15%，环比减少 42.58%。 磷产业链维持高景气，磷化工龙头业绩稳步增长。2024 年，国内磷矿石价格仍 然维持高位，对应磷肥及磷酸盐价格获得支撑，同时叠加硫磺、煤炭等其他大宗 原材料价格的下降，公司磷肥、磷化工、磷矿石业务毛利率进一步提升，促进公 司业绩增长。2024 年，公司磷肥、磷化工、磷矿石业务营收分别为 157.3 亿元、 27.7 亿元和 6.7 亿元，对应业务毛利率分别为 37.9%、33.2%、61.6%，同比分 别提升 5.0pct、6.0pct 和 15.6pct。此外 ...

证券代码：600096 证券简称：云天化 公告编号：临 2025-024 云南云天化股份有限公司 关于变更回购股份用途并注销的公告 本公司董事会及全体董事保证本公告内容不存在任何虚假记载、误导性陈述 或者重大遗漏，并对其内容的真实性、准确性和完整性承担法律责任。 重要内容提示： 变更回购股份用途：公司拟将回购专户持有的公司股份用途由 "用于公司未来员工持股计划或股权激励"变更为"用于注销并减少 注册资本"。 拟注销股份数量：11,338,016 股，占公司总股本的 0.6181%。 《关于以集中竞价交易方式回购公司股份方案的公告》（公告编号： 临 2023-089）。 截至 2023 年 9 月 26 日，公司完成回购，已实际回购公司股份 11,338,016 股，占公司总股本的 0.6181%，使用资金总额 19,997.17 万 1 元（不含交易费用）。具体内容详见公司于 2023 年 9 月 27 日披露的 《关于回购股份实施结果暨股份变动公告》（公告编号：临 2023-107 号）。 目前上述已回购的股份尚未用于实施员工持股计划或股权激励， 属于库存股。 二、变更回购股份用途并注销的原因 按照《公司法 ...

云南云天化股份有限公司关于 青海云天化国际化肥有限公司2024年度 业绩承诺实现情况的专项审核报告 众环专字(2025)1600012号 日 景 页码: 1-2 专项说明 关于青海云天化国际化肥有限公司 2024 年度业绩承 1-2 诺利润实现情况的专项说明 No 166 Zhongbei Road, Wuhan 430077 云南云天化股份有限公司 关于青海云天化国际化肥有限公司 2024 年度业绩承诺实现 情况的专项审核报告 众环专字(2025)1600012 号 云南云天化股份有限公司全体股东: 我们接受委托,对后附的《云南云天化股份有限公司(以下简称"云天化股份")关于 青海云天化国际化肥有限公司 2024 年度业绩承诺利润实现情况的专项报告》(以下简称"业 绩承诺专项报告")进行了专项审核。 按照《上市公司重大资产重组管理办法》的有关规定,编制业绩承诺专项报告并且保证 其真实性、完整性和准确性,提供真实、合法、完整的实物证据、原始书面材料、副本材料、 口头证言以及我们认为必要的其他证据,是云天化股份管理层的责任。我们的责任是在执行 审核工作的基础上,对业绩承诺专项报告发表审核意见。 专项审核报告 审 ...