上海隧道工程股份有限公司 第十届董事会第四十四次会议决议公告 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个别及连带责任。 重要内容提示： ●本次董事会会议全体董事出席。 | 证券代码：600820 | 股票简称：隧道股份 | | | 编号：临 | 2025-020 | | --- | --- | --- | --- | --- | --- | | 债券代码：185752 | 债券简称：22 | 隧道 | 01 | | | | 债券代码：115633 | 债券简称：23 | 隧道 | K1 | | | | 债券代码：115902 | 债券简称：23 | 隧道 | K2 | | | 本方案需提交公司股东会审议。 （三）公司关于增补第十届董事会独立董事的议案（该项议案同意票 8 票，反对票 0 票，弃权票 0 票；是否通过：通过）。 董事会同意增补张桂戌先生为公司第十届董事会独立董事。 一、董事会会议召集、召开情况 上海隧道工程股份有限公司（简称"公司"）第十届董事会第四 十四次会议，于 2025 年 5 月 9 日、5 月 12 日以电 ...

Financial Performance - In Q1 2025, the company reported operating revenue of 10.549 billion yuan, a year-on-year decrease of 25.33% [1][2] - The net profit attributable to shareholders was 330 million yuan, down 25.38% year-on-year, while the net profit after deducting non-recurring items was 282 million yuan, a decrease of 33.74% year-on-year [1][2] Revenue and Profitability Analysis - The decline in revenue is attributed to pressure on downstream funding, leading to slower construction progress [2] - The gross profit margin improved to 14.95%, an increase of 2.41 percentage points year-on-year, while the expense ratio rose slightly to 11.39%, an increase of 1.04 percentage points [2] - The net profit margin decreased to 3.13%, down 0.01 percentage points year-on-year, primarily due to a decline in investment income from holdings in companies like Huada Jiutian [2] Order Growth and Market Segmentation - In Q1 2025, the company signed new contracts totaling 23.084 billion yuan, a year-on-year increase of 1.87% [3] - By region, new contracts in Shanghai (both within and outside the city) and overseas were 7.14 billion, 9.81 billion, and 2.27 billion yuan, showing a year-on-year change of -27.79%, +23.42%, and +549.02% respectively [3] - In terms of business types, municipal engineering contracts decreased by 20.67%, while road and rail transit contracts saw significant increases of 209.87% and 97.78% respectively [3] Cash Flow and Financial Health - The company experienced a net cash outflow from operating activities of 4.884 billion yuan, an increase of 975 million yuan year-on-year [4] - The cash collection ratio was 158.53%, up 29.35 percentage points year-on-year, while the cash payment ratio was 213%, an increase of 50.8 percentage points [4] - The debt-to-asset ratio decreased by 1.78 percentage points to 75.75%, and the accounts receivable turnover days increased by 61.73 days to 190.60 days [4] Shareholder Confidence and Future Outlook - The controlling shareholder, Shanghai Urban Construction, plans to invest up to 500 million yuan to increase its stake in the company, indicating confidence in the company's value [4] - The company has set a revenue growth target of 5-10% for 2025, with a projected dividend yield of approximately 5.6% based on a 35% payout ratio [4]

Investment Rating - The investment rating for the company is "Buy" and is maintained [7]. Core Views - The company reported a revenue of 10.549 billion yuan for Q1 2025, a year-on-year decrease of 25.33%. The net profit attributable to shareholders was 330 million yuan, down 25.38% year-on-year, while the net profit after deducting non-recurring items was 282 million yuan, a decrease of 33.74% year-on-year [2][6]. - Despite the revenue decline, the gross profit margin improved by 2.41 percentage points to 14.95%. The expense ratio increased slightly, leading to a net profit margin of 3.13%, which is a slight decrease of 0.01 percentage points year-on-year [6]. - The company signed new contracts worth 23.084 billion yuan in Q1 2025, representing a year-on-year increase of 1.87%. The municipal and energy engineering sectors are experiencing high demand [6]. - The operating cash flow showed a net outflow of 4.884 billion yuan, an increase of 975 million yuan year-on-year, primarily due to increased payments to subcontractors and suppliers [6]. - The major shareholder has announced plans to increase their stake in the company, which is expected to enhance the company's value. The company has set a revenue growth target of 5-10% for 2025 [6]. Summary by Sections Financial Performance - Q1 2025 revenue: 10.549 billion yuan, down 25.33% year-on-year - Q1 2025 net profit: 330 million yuan, down 25.38% year-on-year - Q1 2025 net profit after non-recurring items: 282 million yuan, down 33.74% year-on-year [2][6]. Profitability Metrics - Gross profit margin: 14.95%, up 2.41 percentage points year-on-year - Net profit margin: 3.13%, down 0.01 percentage points year-on-year [6]. Order Book and Market Demand - New contracts signed in Q1 2025: 23.084 billion yuan, up 1.87% year-on-year - Strong demand in municipal and energy engineering sectors [6]. Cash Flow Analysis - Operating cash flow net outflow: 4.884 billion yuan, up 975 million yuan year-on-year - Increased payments to subcontractors and suppliers contributed to cash flow outflow [6]. Shareholder Confidence - Major shareholder plans to invest up to 500 million yuan to increase stake - 2025 revenue growth target set at 5-10% [6].

Investment Rating - The investment rating for the company is "Buy" and is maintained [7]. Core Views - In 2024, the company achieved a total revenue of 68.816 billion yuan, a year-on-year decrease of 7.28%. The net profit attributable to shareholders was 2.841 billion yuan, down 3.54% year-on-year. The net profit after deducting non-recurring gains and losses was 2.608 billion yuan, a decrease of 3.84% year-on-year. In Q4 alone, the revenue was 25.927 billion yuan, a decrease of 5.06% year-on-year, while the net profit was 1.342 billion yuan, down 7.54% year-on-year. The net profit after deducting non-recurring gains and losses in Q4 was 1.310 billion yuan, an increase of 0.81% year-on-year [5][10]. Summary by Relevant Sections Revenue and Profitability - The company faced revenue pressure in 2024, with a total revenue of 68.816 billion yuan, down 7.28% year-on-year. The decline was attributed to decreases in both construction and operation business revenues. The company focused on high-quality regions, with the Yangtze River Delta region accounting for 78.93% of total revenue, an increase of 4.76 percentage points year-on-year [10][11]. - The overall gross margin improved to 12.15%, up 1.85 percentage points year-on-year. In Q4, the gross margin was 12.99%, an increase of 5.37 percentage points year-on-year. The total expense ratio for the year was 8.94%, a slight increase of 0.06 percentage points [10][11]. Order Growth and Market Conditions - The company signed a total of 103.016 billion yuan in new orders for various construction, design, and operation businesses in 2024, representing an 8.01% increase year-on-year. This marked the first time the annual order scale exceeded 100 billion yuan, with municipal and energy engineering projects seeing year-on-year growth of over 30% [10][11]. Cash Flow and Investment Returns - The company's operating cash flow improved significantly, with a net inflow of 4.587 billion yuan, an increase of 1.409 billion yuan year-on-year. The cash collection ratio was 97.40%, up 3.28 percentage points year-on-year. In Q4, the net inflow was 3.181 billion yuan, with a cash collection ratio of 84.67%, an increase of 0.66 percentage points [10][11]. - Investment income supported the company's performance, with successful completion of capital increases and significant investment returns from companies like Huada Jiutian and Xugong Machinery. The company expects to see substantial cash inflow from upcoming projects, with a projected revenue and profit growth of 5-10% in 2025. The estimated dividend yield based on a 35% payout ratio is approximately 5.6% [10][11].

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Insights - The company reported a year-on-year decline in revenue and net profit, but there was a slight improvement in gross margin. The overall business operations remain stable, and the investment business is thriving. The profit forecasts for 2025-2027 are set at 32.2 billion, 33.1 billion, and 32.9 billion yuan respectively, with corresponding EPS of 1.02, 1.05, and 1.05 yuan. The current stock price corresponds to PE ratios of 6.0, 5.8, and 5.9 times [6][10] Revenue and Profit Performance - In 2024, the company achieved operating revenue of 688.16 billion yuan, a year-on-year decrease of 7.28%. The net profit attributable to shareholders was 28.41 billion yuan, down 3.54% year-on-year. The gross margin and net margin were 12.15% and 4.30%, respectively, showing increases of 1.87 percentage points and 0.02 percentage points year-on-year [7] - In Q1 2025, the company reported operating revenue of 105.49 billion yuan, a year-on-year decline of 25.33%, and a net profit of 3.30 billion yuan, down 25.38% year-on-year [7] Order Growth - The company secured new orders worth 1,030.16 billion yuan in 2024, representing a year-on-year growth of 8.01%. Notably, the municipal and energy engineering sectors saw increases exceeding 30% [8] Financial Structure - As of the end of 2024, the company's total debt financing amounted to 390.59 billion yuan, with a debt structure that remains reasonable. Short-term loans accounted for 17.90% of the total, while long-term loans made up 48.71% [9]

| 证券代码：600820 | 股票简称：隧道股份 | | | 编号：临 | 2025-019 | | --- | --- | --- | --- | --- | --- | | 债券代码：185752 | 债券简称：22 | 隧道 | 01 | | | | 债券代码：115633 | 债券简称：23 | 隧道 | K1 | | | | 债券代码：115902 | 债券简称：23 | 隧道 | K2 | | | 上海隧道工程股份有限公司 第十届监事会第十七次会议决议公告 本公司监事会及全体监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个别及连带责任。 重要内容提示： ●本次监事会全体监事出席。 ●本次监事会无监事对会议审议议案投反对或弃权票情形。 ●本次监事会审议议案全部获得通过。 一、监事会召集、召开情况 上海隧道工程股份有限公司第十届监事会第十七次会议，于2025 年 4 月 21 日以电子邮件方式发出会议通知，并进行了电话确认，于 2025 年 4 月 29 日下午以通讯表决方式召开，应到监事 3 名，实到 3 名。本次会议的召集、召开符合法律、法 ...

| 证券代码：600820 | 股票简称：隧道股份 | | | 编号：临 | 2025-018 | | --- | --- | --- | --- | --- | --- | | 债券代码：185752 | 债券简称：22 | 隧道 | 01 | | | | 债券代码：115633 | 债券简称：23 | 隧道 | K1 | | | | 债券代码：115902 | 债券简称：23 | 隧道 | K2 | | | 上海隧道工程股份有限公司 第十届董事会第四十三次会议决议公告 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个别及连带责任。 重要内容提示： ●本次董事会会议全体董事出席。 一、董事会会议召集、召开情况 上海隧道工程股份有限公司（简称"公司"）第十届董事会第四 十三次会议，于 2025 年 4 月 21 日以电子邮件方式发出会议通知，并 进行了电话确认，于 2025 年 4 月 29 日以通讯表决方式召开，应到董 事 8 名，实到 8 名。本次会议的召集、召开符合相关法律、法规和《公 司章程》的规定。 二、董事会会议审议情况 （ ...

Financial Performance - The company's operating revenue for Q1 2025 was ¥10,549,386,215.70, a decrease of 25.33% compared to ¥14,125,167,419.49 in the same period last year[3] - The net profit attributable to shareholders was ¥330,395,366.40, down 25.38% from ¥444,187,481.85 year-on-year[3] - The net profit attributable to shareholders after deducting non-recurring gains and losses decreased by 33.74%, amounting to ¥282,473,327.41 compared to ¥426,289,302.23 in the previous year[3] - Basic and diluted earnings per share were both ¥0.10, representing a decrease of 28.57% from ¥0.14 in the previous year[3] - The company reported a total comprehensive income of CNY 309,971,294.81 for Q1 2025, compared to CNY 431,088,380.17 in Q1 2024, indicating a decrease of 28.2%[18] Cash Flow - The net cash flow from operating activities was negative at -¥4,883,749,526.31, a decline of 25.02% from -¥3,908,349,919.29 in the same period last year[3] - Cash received from operating activities was 19,915,284,709.23, compared to 23,015,791,417.67, showing a decline of approximately 13.1%[22] - The company paid 19,075,726,437.00 in cash for goods and services, a decrease from 19,985,881,288.46, reflecting a decline of approximately 4.6%[22] - The net cash flow from operating activities was -4,883,749,526.31 in the current period, compared to -3,906,421,399.67 in the previous period, indicating a decline of approximately 25.0%[22] - The cash inflow from financing activities included 3,623,716,075.70 from borrowings, down from 5,289,434,697.89, indicating a decrease of approximately 31.5%[23] Assets and Liabilities - Total assets at the end of the reporting period were ¥168,669,057,335.13, a decrease of 2.36% from ¥172,744,134,701.35 at the end of the previous year[4] - The company's total liabilities were RMB 102.92 billion, compared to RMB 108.24 billion previously[13] - The total liabilities decreased to CNY 127,773,667,593.16 from CNY 133,353,824,794.62, reflecting a reduction of approximately 4.3%[14] - Total equity increased to CNY 40,895,389,741.97 from CNY 39,390,309,906.73, representing an increase of about 3.8%[14] Shareholder Information - The total number of ordinary shareholders at the end of the reporting period was 101,801, with the largest shareholder holding 30.49% of the shares[8] - The equity attributable to shareholders increased by 4.66% to ¥36,249,099,575.75 from ¥34,636,261,397.79 at the end of the previous year[4] Operational Costs - Total operating costs for Q1 2025 were CNY 10,218,736,117.94, down 26.5% from CNY 13,855,478,263.92 in Q1 2024[17] - Research and development expenses for Q1 2025 were CNY 341,763,807.14, down 37% from CNY 542,756,035.64 in Q1 2024[17] Other Financial Metrics - The company reported a weighted average return on net assets of 1.00%, down 0.52 percentage points from 1.52% in the previous year[3] - Non-recurring gains and losses for the period totaled ¥47,922,038.99, primarily from the disposal of non-current assets and government subsidies[6][7] - The impact of exchange rate changes on cash and cash equivalents was -2,773,403.92, compared to a positive impact of 6,517,879.68 in the previous period[23] Asset Composition - The company's current assets totaled RMB 93.01 billion, down from RMB 98.54 billion in the previous period[12] - Cash and cash equivalents decreased to RMB 19.12 billion from RMB 23.91 billion[12] - Accounts receivable stood at RMB 22.21 billion, slightly down from RMB 22.47 billion[12] - The company's long-term receivables rose to RMB 31.49 billion from RMB 29.31 billion[12] - Inventory increased to RMB 1.35 billion from RMB 1.16 billion[12] - The company reported a total of 46.08 billion in contract assets, down from 47.07 billion[12] Strategic Developments - The company has not disclosed any significant new strategies or product developments during the reporting period[10]

Core Insights - The company reported a revenue of 68.8 billion for 2024, a year-on-year decrease of 7.28%, and a net profit attributable to shareholders of 2.84 billion, down 3.54%, slightly below expectations [1] - The company focuses on high-quality development and digital transformation, reducing emphasis on scale growth due to the long-term slowdown in the traditional infrastructure industry [4] Financial Performance - In Q4, the company achieved a revenue of 25.9 billion, a decline of 5.06%, with a net profit of 1.342 billion, down 7.54% [1] - The core construction business generated a revenue of 57.2 billion in 2024, accounting for 83% of total revenue, with a gross margin of 6.96%, an increase of 0.03 percentage points [2] - The overall expense ratio for 2024 increased by 0.06 percentage points to 8.94%, with specific rates for sales, management, R&D, and financial expenses showing varied changes [3] Business Segmentation - Revenue from digital information services grew significantly, with a year-on-year increase of 27% to 4.0 billion, and a gross margin of 17%, up 1.7 percentage points [2] - The company signed new orders with an 8% year-on-year increase, indicating a focus on quality regions, with 65% of revenue coming from Shanghai and 90% from the Yangtze River Delta, Guangdong, Hong Kong, Macau, and Singapore [1] Future Outlook - The company aims for a revenue and profit growth of 5-10% in 2025, supported by favorable cash flow and a high dividend payout ratio, with a projected dividend yield of 5.25% based on the closing price of 6.09 yuan on April 25 [1] - Profit forecasts for 2025-2027 are adjusted to 2.98 billion, 3.12 billion, and 3.26 billion, reflecting a downward revision due to the anticipated slowdown in revenue growth [4] - The target price is set at 9.24 yuan, based on a segmented valuation approach, maintaining a "buy" rating [4]

Core Insights - The company reported a revenue of 68.816 billion yuan for 2024, a decrease of 7.28% year-on-year, and a net profit attributable to shareholders of 2.841 billion yuan, down 3.54% year-on-year [1] - The company plans to distribute a cash dividend of 0.692 billion yuan, resulting in a dividend payout ratio of approximately 35.41%, with a corresponding dividend yield of 5.25% based on the closing price on April 25 [1] Financial Performance - Quarterly revenue for 2024 was as follows: Q1: 14.125 billion yuan (up 23.45% YoY), Q2: 13.909 billion yuan (up 16.48% YoY), Q3: 14.854 billion yuan (down 36.85% YoY), Q4: 25.927 billion yuan (down 4.98% YoY) [2] - Quarterly net profit attributable to shareholders was: Q1: 0.444 billion yuan (down 1.01% YoY), Q2: 0.341 billion yuan (up 5.02% YoY), Q3: 0.714 billion yuan (down 0.91% YoY), Q4: 1.342 billion yuan (down 7.13% YoY) [2] - Revenue by business segment included: construction industry 57.239 billion yuan (down 6.72% YoY), design services 2.388 billion yuan (down 6.90% YoY), infrastructure operation 5.029 billion yuan (down 15.79% YoY), and others [2] New Orders and Growth - The company achieved new orders of 103.016 billion yuan in 2024, an increase of 8.01% year-on-year, with construction, design, operation, and digital business contributing 90.935 billion yuan, 6.161 billion yuan, 4.891 billion yuan, and 1.030 billion yuan respectively [2] - The company is focusing on mergers and acquisitions in strategic emerging industries such as smart operations, low-altitude economy, deep-sea economy, and artificial intelligence [3] Strategic Initiatives - The company approved a valuation enhancement plan for 2025-2027, focusing on modern urban construction services, emergency maintenance systems, digital transformation, and green material applications [3] - A budget of up to 0.5 billion yuan is planned for stock repurchase to enhance shareholder returns [3] Future Projections - Expected net profits for 2025-2027 are projected at 2.867 billion yuan, 2.963 billion yuan, and 3.154 billion yuan respectively, with corresponding price-to-earnings ratios of 6.68, 6.46, and 6.07 [3]