万华化学集团股份有限公司 2024 年度股东大会会议资料 2025 年 5 月 15 日 烟 台 万华化学 2024 年度股东大会会议资料 万华化学集团股份有限公司 2024 年度股东大会日程和议程安排 一、会议时间：2025 年 5 月 15 日（星期四）14:00 二、会议地点：山东省烟台市经济技术开发区宁波路 1 号，烟台金海岸希尔 顿酒店会议室 三、会议召开方式：现场和网络表决结合 四、参加会议人员：公司部分董事、监事及高级管理人员；2025 年 5 月 9 日 在中国证券登记结算有限责任公司上海分公司登记在册的本公司股东或股东代 表；公司聘请的律师。 五、会议审议议题 公司于 2024 年 8 月 10 日召开的第九届董事会 2024 年第三次会议，2025 年 4 月 12 日召开的第九届董事会 2025 年第一次会议、第九届监事会 2025 年第一次会 议提交的议案： | 序号 | 议案名称 | 投票股东类型 | | --- | --- | --- | | | | A 股股东 | | | 非累积投票议案 | | | 1 | 《万华化学集团股份有限公司 年度财务决算报告》 2024 | √ | | ...

2025年4月，全球高分子材料产业迎来新一轮发展浪潮。随着我国"双碳"战略的深化推进，以及高端制 造业对材料性能需求的提升，行业呈现出技术突破密集、产能扩张加速、国际合作深化三大特征。从多 家上市公司发布的2024年年报来看，头部企业普遍实现营收与利润双增长，尤其在生物基材料、电子化 学品、高性能工程塑料等领域表现亮眼。例如，金发科技在2024年年报中披露，其在车用材料、电子电 工材料、新能源材料、消费电子材料、碳纤维及复合材料、完全生物降解塑料以及特种工程塑料均实现 了双位数的同比增长。 本月产业动态进一步印证了这一趋势：上游原料领域，江苏虹景新材料获批10万吨/年高端聚烯烃单体 项目；中游制造环节，嘉化能源高性能合成橡胶项目与通辽30万吨全生物降解材料的产能扩建项目相继 落地；下游应用端，比亚迪与沙特阿美的跨界合作开启能源与材料协同创新的新范式。与此同时， PEEK材料国产化、微塑料降解技术突破等成果，标志着中国材料产业正从"跟跑"向"并跑"乃至"领 跑"跃迁。以下从产业链各环节梳理本月核心事件。 1. 科威特石化6.38亿美元战略投资万华化学：推动向低碳循环转型 4月25日，万华化学集团股份有限公司与科 ...

万华化学(600309)公司更新 事件动态 ❑ 4 月 15 日，公司发布 2024 年报：2024 年，公司实现营业收入 1820.69 亿元，同 比+3.83%；实现归母净利润 130.33 亿元，同比-22.49%；加权平均净资产收益率 为 14.29%，同比减少 6.13 个百分点。销售毛利率 16.16%，同比减少 0.63 个百 分点；销售净利率 8.12%，同比减少 2.32 个百分点。 其中，2024Q4 实现营收 344.65 亿元，同比-19.49%，环比-31.80%；实现归母净 利润 19.40 亿元，同比-52.83%，环比-33.55%；平均净资产收益率为 2.07%，同 比减少 2.69 个百分点，环比减少 1.09 个百分点。销售毛利率 19.51%，同比增加 2.65 个百分点，环比增加 6.11 个百分点；销售净利率 7.23%，同比减少 3.15 个 百分点，环比增加 0.64 个百分点。 ❑ 4 月 15 日，公司发布 2025 年一季报，2025Q1 实现营收 430.68 亿元，同比- 6.70%，环比+24.96%；实现归母净利润 30.82 亿元，同比-25.8 ...

Investment Rating - The investment rating for Wanhua Chemical is Underweight [2][8][76] Core Views - The report indicates that Wanhua Chemical is facing multiple geopolitical headwinds, including US export tariffs on MDI, China's import tariffs on ethane, and an anti-dumping investigation by the US, which are expected to negatively impact volume, price, and earnings [8][12][13] - The price target for Wanhua Chemical has been reduced to Rmb51.00, reflecting a 5% decrease based on updated financial data and a target multiple of 15x 2025e P/E [5][8][12] Summary by Sections Price Target and Earnings Estimates - The price target for Wanhua Chemical is set at Rmb51.00, down from Rmb54.00, based on a target multiple of 15x 2025e P/E [5][8] - The estimated EPS for 2025 is revised to Rmb3.42, down from Rmb3.61 [2][8] Financial Performance and Projections - The report projects a decline in net profit by 5% for 2025 and 6% for 2026, leading to a downward revision of earnings estimates [5][8] - MDI prices are expected to be Rmb12,305 per ton in 2025, with unit gross profit projected at Rmb2,892 per ton [16] Market Conditions and Risks - The geopolitical risks are anticipated to exert downward pressure on MDI prices and spreads, affecting overall earnings visibility for non-MDI products [8][12][13] - The report highlights that the valuation is no longer appealing, contributing to the Underweight rating [8][12]

Core Viewpoint - Kuwait Petrochemical Industries Company has signed a joint venture agreement with China's Wanhua Chemical Group to acquire a 25% stake in a petrochemical plant in Yantai, China, which specializes in high-value-added chemicals [1] Group 1: Investment Details - Kuwait Petrochemical Industries Company will invest $638 million to acquire the stake in Wanhua Chemical's wholly-owned subsidiary, Wanhua Chemical (Yantai) Petrochemical Co., Ltd [1]

Investment Rating - The report maintains a "Buy" investment rating for the company [1][8] Core Views - The company, a leading player in the polyurethane sector, continues to experience growth in production and sales, although profitability has declined, impacting overall performance [5][8] - In 2024, the company achieved total revenue of 182.07 billion yuan, a year-on-year increase of 3.83%, while net profit attributable to shareholders fell by 22.49% to 13.03 billion yuan [4][5] - The report highlights the company's strong position in the MDI and TDI markets, with current capacities of 3.8 million tons/year and 1.11 million tons/year, respectively, expected to increase after new projects are completed [5][8] Summary by Sections Market Performance - The company's stock price is currently at 54.45 yuan, with a market capitalization of 171 billion yuan [1] Revenue and Profitability - The company reported a 16.22% increase in polyurethane production and a 15.40% increase in sales volume in 2024, contributing to a revenue growth of 13% in this segment [5] - The petrochemical segment also saw production and sales increases of 14.37% and 15.69%, respectively, with a revenue growth of 5% [5] - The fine chemicals and new materials segment experienced a production increase of 26.87% and sales increase of 27.65%, leading to a revenue growth of 19% [5] Cost and Cash Flow - The overall expense ratio has increased due to rising employee costs and depreciation, with sales, management, financial, and R&D expense ratios rising by 0.12, 0.26, 0.19, and 0.17 percentage points, respectively [6] - The net cash flow from operating activities for 2024 was 30.05 billion yuan, an increase of 32.56% year-on-year, primarily driven by increased sales volume [6] Future Outlook - The company is expected to face short-term performance pressure, but its unique position in the domestic polyurethane market remains strong, with new capacities set to further solidify its leading status [8] - Forecasted net profits for 2025, 2026, and 2027 are 15.27 billion yuan, 18.11 billion yuan, and 19.50 billion yuan, respectively, with corresponding P/E ratios of 11.2, 9.4, and 8.8 [8][10]

Investment Rating - The report maintains a "Buy" investment rating for the company [1][8]. Core Insights - The company, a leading player in the polyurethane sector, continues to experience growth in production and sales, although profitability has declined, impacting overall performance [5][8]. - In 2024, the company achieved total revenue of 182.07 billion yuan, a year-on-year increase of 3.83%, while net profit attributable to shareholders fell by 22.49% to 13.03 billion yuan [4][5]. Summary by Sections Market Performance - The company's stock price is currently at 54.45 yuan, with a market capitalization of 171 billion yuan and a 52-week price range of 54.08 to 93.75 yuan [1]. Revenue and Profitability - The company is the largest global supplier of MDI and TDI, with current capacities of 3.8 million tons/year and 1.11 million tons/year, respectively. Future expansions will increase these capacities to 4.5 million tons/year and 1.44 million tons/year [5]. - In 2024, the production and sales of polyurethane products increased by 16.22% and 15.40%, respectively, contributing to a revenue growth of 13% in this segment [5]. - The petrochemical segment also saw production and sales growth of 14.37% and 15.69%, with a revenue increase of 5% [5]. - The fine chemicals and new materials segment experienced a production increase of 26.87% and sales growth of 27.65%, leading to a revenue rise of 19% [5]. Cost and Cash Flow - The overall expense ratio has increased due to rising employee costs and depreciation, with sales, management, finance, and R&D expense ratios rising by 0.12, 0.26, 0.19, and 0.17 percentage points, respectively [6]. - The net cash flow from operating activities for 2024 was 30.05 billion yuan, an increase of 32.56% year-on-year, primarily driven by increased product sales [6]. Future Outlook - Despite short-term performance pressures, the company's unique position in the domestic polyurethane market is expected to remain strong, with new capacity set to further solidify its leading status [8]. - Forecasted net profits for 2025, 2026, and 2027 are 15.27 billion yuan, 18.11 billion yuan, and 19.50 billion yuan, respectively, with corresponding price-to-earnings ratios of 11.2, 9.4, and 8.8 times [8][10].

Investment Rating - The report maintains an "Outperform" rating for the company [4][11][12] Core Views - The petrochemical business is under significant pressure, leading to a downward revision of the company's EPS for 2025-2026 to 4.20/5.45/6.07 RMB, with a target price adjustment to 67.70 RMB based on a 16.12x PE for 2025 [4][11][12] - The company experienced a decline in Q4 performance, with total revenue for 2024 at 182.07 billion RMB, up 3.83% YoY, while net profit attributable to shareholders was 13.03 billion RMB, down 22.49% YoY [12][13] - The company is entering a "Year of Transformation" in 2025, focusing on management reforms to enhance organizational vitality and market expansion [12][13] Financial Summary - Total revenue projections are as follows: 175.36 billion RMB for 2023, 182.07 billion RMB for 2024, 200.01 billion RMB for 2025, 223.95 billion RMB for 2026, and 244.42 billion RMB for 2027, with respective growth rates of 5.9%, 3.8%, 9.9%, 12.0%, and 9.1% [3][5] - Net profit attributable to shareholders is projected to be 16.82 billion RMB for 2023, 13.03 billion RMB for 2024, 13.20 billion RMB for 2025, 17.10 billion RMB for 2026, and 19.07 billion RMB for 2027, reflecting a decline of 22.5% in 2024 [3][5] - The company's gross profit margin for petrochemicals was 3.52% in 2024, with a further decline to 2.31% in the second half of the year [12][13] Business Developments - The company has multiple projects nearing completion, including a second TDI project in Fujian expected to start in May 2025, increasing total TDI capacity to 1.44 million tons/year [13] - A 250,000 tons/year LDPE unit in Yantai is set to commence operations in early 2025, establishing a foundation in high-end polyolefins [13] - New materials projects, including MS and XLPE, are progressing and expected to start in 2025 [13]

Investment Rating - The report maintains an "Outperform" rating for the company [4][11]. Core Views - The petrochemical business is under significant pressure, leading to a downward revision of the company's EPS for 2025-2026 to 4.20, 5.45, and 6.07 RMB respectively. The target price is adjusted to 67.70 RMB based on a PE of 16.12x for 2025 [4][11]. - The company's Q4 performance showed a decline both year-on-year and quarter-on-quarter, primarily due to impairments, with a notable drop in revenue and net profit [12][4]. - The company is entering a "Year of Transformation" in 2025, focusing on management reforms to enhance organizational vitality and market expansion [12][13]. Financial Summary - In 2024, the company achieved total revenue of 182.07 billion RMB, a year-on-year increase of 3.83%, while net profit attributable to shareholders was 13.03 billion RMB, down 22.49% year-on-year [12]. - The Q4 revenue was 34.47 billion RMB, down 19.49% year-on-year and 31.80% quarter-on-quarter, with net profit attributable to shareholders at 1.94 billion RMB, down 52.83% year-on-year [12]. - The company's 2025 Q1 performance improved quarter-on-quarter, with revenue of 43.07 billion RMB, down 6.70% year-on-year but up 24.96% quarter-on-quarter [12]. Business Developments - The company has a diverse business layout, including polyurethane, petrochemicals, fine chemicals, and new materials. Key projects include a new TDI project in Fujian and a LDPE unit in Yantai, both expected to enhance production capacity significantly [13][12].

Investment Rating - The report maintains a "Buy" rating for the company [6] Core Views - The company's performance in Q1 2025 has shown signs of recovery after hitting a low, with expectations for a positive outlook at the bottom of the cycle [1][6] - The company reported a total revenue of 182.07 billion yuan for 2024, with a year-on-year growth of 3.8%, while the net profit attributable to shareholders was 13.03 billion yuan, down 22.5% year-on-year [2][6] - The MDI segment is expected to see a recovery in demand, particularly from the refrigerator industry, which has shown strong export growth [18][6] - The company has made significant provisions for asset impairments in 2024, which will allow for a lighter operational burden moving forward [16][6] - The report anticipates that the company's MDI global market share could approach 40% with new capacity coming online [6] Financial Data and Profit Forecast - Total revenue forecast for 2025 is 200.03 billion yuan, with a projected net profit of 14.73 billion yuan, reflecting a year-on-year growth of 13% [2][6] - The earnings per share (EPS) is expected to be 4.69 yuan for 2025, with a projected PE ratio of 12 [2][6] - The company’s gross margin is forecasted to be 15.4% in 2025, with a return on equity (ROE) of 13.5% [2][6] Market Data - As of April 22, 2025, the company's closing price was 54.08 yuan, with a market capitalization of 169.8 billion yuan [3][6] - The company has a price-to-book (PB) ratio of 1.7, indicating a significant margin of safety compared to its historical average [6] Segment Performance - The polyurethane segment is expected to see revenue growth of 12.55% in 2024, driven by strong demand in the export market [7][6] - The petrochemical segment reported a revenue increase of 4.6% in 2024, although profitability remains under pressure due to weak demand [9][10] - The new materials segment is projected to grow by 18.61% in 2024, supported by successful project launches [11][12]