德邦物流股份有限公司 简式权益变动报告书 上市公司名称：德邦物流股份有限公司 股票上市地点：上海证券交易所 股票简称：德邦股份 股票代码：603056 信息披露义务人：韵达控股股份有限公司 办公地址：上海市青浦区盈港东路 6679 号 股份变动性质：股份减少 签署日期：二〇二四年五月 1 三、依据《中华人民共和国证券法》《上市公司收购管理办法》《公开发行 证券的公司信息披露内容与格式准则第 15 号—权益变动报告书》的规定，本报 告书已全面披露了信息披露义务人在德邦物流股份有限公司拥有权益的股份变 动情况。截至本报告书签署之日，除本报告书披露的信息外，上述信息披露义务 人没有通过任何其他方式增加或减少其在德邦物流股份有限公司中拥有权益的 股份。 四、本次权益变动是根据本报告所载明的资料进行的。除本信息披露义务人 外，没有委托或者授权其它任何机构或人员提供未在本报告书列载的信息和对本 报告书做出任何解释或者说明。 五、信息披露义务人承诺本报告书不存在虚假记载、误导性陈述或重大遗漏， 并对其真实性、准确性、完整性承担个别和连带的法律责任。 2 | 第一节 | 释义 4 | | --- | --- | | 第二节 ...

证券代码：603056 证券简称：德邦股份 公告编号：2024-015 （一）信息披露义务人基本情况 名称：韵达控股股份有限公司 统一社会信用代码：91330200144745634H 法定代表人：聂腾云 注册地址：浙江省慈溪市崇寿镇永清南路 8 号 办公地址：上海市青浦区盈港东路 6679 号 注册资本：289,919.13 万元人民币 成立时间：1996 年 4 月 5 日 德邦物流股份有限公司 关于持股 5%以上股东减持至 5% 暨减持比例超过 1%的权益变动的提示性公告 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： 本次权益变动为德邦物流股份有限公司（以下简称"公司"）持股 5%以上 股东韵达控股股份有限公司（以下简称"韵达股份"或"信息披露义务人"）通 过大宗交易方式减持其所持公司股份，不触及要约收购。 本次权益变动后，韵达股份持有公司股份 51,347,764 股，持股比例从 6.52% 减少至 5.00%，权益变动比例超过 1%。 本次权益变动不会导致公司控股股东及实际控制人发生变化。 公司于 ...

Investment Rating - The report assigns a "Buy" rating, expecting the stock to outperform the market by more than 10% over the next 12 months [10][12]. Core Views - The company achieved a revenue of 36.279 billion yuan in 2023, representing a year-on-year growth of 15.57%. The express delivery business generated 3.228 billion yuan, up 18.19%, while the courier business saw a decline of 11.22% to 272.8 million yuan. The gross margin decreased by 1.63 percentage points to 8.57% [30][58]. - The company is positioned as a leading player in the direct express delivery sector in China, with ongoing integration with JD Logistics expected to enhance growth and profitability [4][30]. - The report forecasts earnings per share (EPS) for 2024, 2025, and 2026 to be 1.07, 1.39, and 1.60 yuan, respectively, with a target price of 19.26 yuan based on an 18x price-to-earnings (PE) ratio for 2024 [4][27][30]. Summary by Sections 1. Company Overview - The company operates in the high-end segment of the express delivery market, competing with major players like JD Logistics and SF Express. The market is characterized by a dual oligopoly structure [49][55]. 2. Financial Performance - In 2023, the company reported a net profit of 746 million yuan, a year-on-year increase of 13.32%, with a non-recurring net profit of 568 million yuan, up 76.77% [30][68]. - The company has effectively reduced its operating expenses by 13.71% year-on-year, with a notable decrease in management expenses by 19.75% [31][68]. 3. Revenue and Profitability Forecast - The report anticipates that the company's revenue will continue to grow, with projections of 44.739 billion yuan in 2024, 51.164 billion yuan in 2025, and 56.130 billion yuan in 2026, reflecting growth rates of 23%, 14%, and 10%, respectively [32][88]. - The gross margin is expected to improve gradually, reaching 9.1% by 2026 [88]. 4. Business Segments - The express delivery segment is expected to maintain stable growth, while the courier business is projected to grow at a modest rate of 5% annually over the next three years [71][88]. - The company is also expanding its warehousing and supply chain services, with expected revenue growth of 20%, 15%, and 10% for the next three years [71]. 5. Market Position and Strategy - The integration with JD Logistics is anticipated to enhance operational efficiency and service delivery, contributing to revenue growth from the logistics services provided to JD [15][70]. - The company is focusing on optimizing its cost structure while enhancing service quality to maintain competitiveness in the market [31][62].

Investment Rating - The report maintains a "Outperform" rating for the company [6][13]. Core Insights - The company reported a total revenue growth of 15.6% year-on-year to RMB 36.3 billion in 2023, with a net profit growth of 13.3% to RMB 746 million. In Q1 2024, total revenue increased by 25.3% year-on-year to RMB 93.0 billion, and net profit rose by 27.7% to RMB 90 million [8][13]. - The company focuses on the large parcel delivery market, positioning itself as a comprehensive logistics service provider for goods weighing over 3 kg. The express delivery business has seen a significant decline, while the fast delivery business has grown by 29.6% year-on-year [8][29]. - The company is enhancing its operational efficiency through refined management and cost control measures, resulting in a 7.4 percentage point decrease in labor costs as a percentage of revenue [8][29]. Financial Summary - The company is projected to achieve revenues of RMB 40.5 billion in 2024 and RMB 45.2 billion in 2025, with net profits expected to reach RMB 1.1 billion and RMB 1.3 billion respectively [13][28]. - The report indicates a net profit growth rate of 43.9% for 2024 and 25.7% for 2025, with a projected PE ratio of 16 times for 2024 [13][28]. - Key financial metrics include a gross profit margin of 9.2% for 2024 and an operating profit margin of 3.3% [15][28].

Investment Rating - The report maintains a "Buy" rating for Debon Logistics (德邦股份) [1] Core Views - The company's revenue and performance are expected to grow significantly due to the ongoing network integration project, with a projected revenue increase of over 20% for 2024 [5][11] - The first quarter of 2024 saw a revenue of 9.295 billion yuan, a year-on-year increase of 25.31%, and a net profit attributable to shareholders of 92.79 million yuan, up 27.74% year-on-year [4][11] Summary by Sections Financial Performance - In Q1 2024, the company achieved a revenue of 9.295 billion yuan, with a year-on-year growth of 25.31% and a net profit of 92.79 million yuan, reflecting a 27.74% increase [4] - The company's non-net profit attributable to shareholders reached 15.58 million yuan, marking a substantial growth of 254.03% year-on-year [4] Business Segments - The express delivery segment generated 542 million yuan in revenue, a decrease of 22.04% year-on-year - The freight business reported revenue of 8.373 billion yuan, an increase of 29.64% year-on-year - Other business segments contributed 380 million yuan, growing by 44.45% year-on-year [4] Growth Drivers - The revenue growth is primarily driven by the freight business, supported by the integration of internal and external resources and the orderly advancement of the network integration project [5] - The company plans to provide 7.8 billion yuan in services to JD Group and its controlled enterprises in 2024, which is expected to account for 21.5% of the company's revenue in 2023 [5] Profitability and Cost Management - The gross margin for Q1 2024 was 6.42%, a decrease of 1.24 percentage points year-on-year, mainly due to cost fluctuations [10] - Operating costs increased by 26.99% year-on-year to 8.698 billion yuan, slightly outpacing revenue growth [10] - The company has implemented management optimizations, resulting in a decrease in the ratio of selling, administrative, and financial expenses to revenue by 1.16 percentage points year-on-year [10] Future Projections - The report projects revenues of 44.385 billion yuan, 48.649 billion yuan, and 52.566 billion yuan for 2024, 2025, and 2026 respectively, with corresponding net profits of 1.152 billion yuan, 1.513 billion yuan, and 1.813 billion yuan [11][13]

Group 1: Financial Performance - In 2023, the company's operating revenue reached 36.279 billion, a year-on-year increase of 15.6% [2] - The net profit attributable to shareholders for 2023 was 746 million, up 13.3% year-on-year [2] - In Q1 2024, the operating revenue was 9.295 billion, showing a year-on-year growth of 25.3% [3] Group 2: Operational Efficiency - The company improved its full-process fulfillment rate by approximately 15 percentage points and reduced the damage rate by about 16% in 2023 [2] - Customer complaints decreased by approximately 11% year-on-year [2] - In Q1 2024, the net profit attributable to shareholders was 93 million, a year-on-year increase of 27.7% [3] Group 3: Cash Flow and Investments - The net cash inflow from operating activities in 2023 was 3.267 billion, a decrease of 9% year-on-year [2] - By the end of 2023, the company's cash and cash equivalents amounted to 2.85 billion, an increase of approximately 1.4 billion compared to the beginning of the year [2] - In Q1 2024, the net cash flow from operating activities was 1.046 billion [4] Group 4: Cost Management - Operating expenses increased by 5.9% year-on-year, lower than the revenue growth rate [4] - Transportation costs saw a significant year-on-year increase, primarily due to the network integration project [3] - Rental costs increased by 22% due to the integration of over 80 transfer centers [3] Group 5: Strategic Initiatives - The company began integrating JD Logistics' transfer centers in August 2023, focusing on management and resource integration [4] - Future capital expenditures are expected to increase due to the integration of automated equipment and transportation vehicles [4] - The company aims to enhance shareholder returns by considering increasing dividend payouts as operational performance improves [5]

Investment Rating - The report maintains a "Recommended" rating for the company, with a target price of 22.7 yuan, indicating a potential upside of 37% from the current price [10][23]. Core Insights - The company achieved a revenue of 36.28 billion yuan in 2023, representing a year-on-year growth of 16%. The revenue for Q4 2023 and Q1 2024 was 10.84 billion and 9.3 billion yuan, respectively, with year-on-year growth rates of 26% and 25% [1][10]. - The gross profit for 2023 was 3.1 billion yuan, down 3% year-on-year, with a gross margin of 8.6%, a decrease of 1.6 percentage points. The gross profit for Q4 2023 and Q1 2024 was 0.95 billion and 0.6 billion yuan, with year-on-year growth rates of 63% and 8% [1][10]. - The net profit attributable to shareholders for 2023 was 750 million yuan, up 13% year-on-year, while the non-recurring profit was 570 million yuan, up 77% year-on-year [1][10]. Business Segmentation - The express delivery business is the core segment, generating 32.3 billion yuan in revenue in 2023, accounting for 89% of total revenue, with a year-on-year growth of 18%. The courier business generated 2.73 billion yuan, accounting for 7.5% of total revenue, down 11% year-on-year [1][10]. - The company optimized its cost structure, with total operating costs of 33.2 billion yuan in 2023. Labor costs, transportation costs, rent, and depreciation accounted for 15.1 billion, 13.3 billion, 1.8 billion, and 1.1 billion yuan, respectively, with year-on-year increases of 6.8%, 46%, 8.8%, and decreases of 4.6% and 11.6% [1][10]. Logistics Network Development - The company strengthened its collaboration with JD Logistics, acquiring assets from 83 transfer centers to expand its express network. The expected related party transaction amount for 2024 is 7.79 billion yuan, a year-on-year increase of 140% [1][10]. - As of the end of 2023, the company had 9,194 service points, including 5,814 direct service points and 3,380 partner service points. The company operated 31,751 vehicles, with a year-on-year increase in total collection rate of 3.2 percentage points [1][10]. Profitability Forecast - The profit forecast for 2024-2025 has been slightly adjusted to 1.06 billion and 1.3 billion yuan, respectively, with an introduction of a 2026 profit forecast of 1.51 billion yuan. The corresponding EPS for these years is projected to be 1.03, 1.26, and 1.47 yuan, with PE ratios of 16, 13, and 11 times [1][10].

Investment Rating - The investment rating for the company is "Buy" [1][7][15] Core Views - The company has shown rapid growth in performance, with a projected revenue of 36.28 billion yuan in 2023, representing a year-on-year increase of 15.6%, and a net profit of 746 million yuan, up 13.3% [4][14][37] - The integration project with JD Logistics is expected to enhance operational efficiency and profitability, despite initial impacts on gross margin [6][14][37] - The company is adjusting its profit forecasts slightly, with net profits expected to be 1.11 billion yuan, 1.44 billion yuan, and 1.72 billion yuan for 2024, 2025, and 2026 respectively, reflecting year-on-year growth rates of 49%, 29%, and 19% [7][14][37] Financial Forecasts and Indicators - Revenue projections for the company are as follows: - 2022: 31.39 billion yuan - 2023: 36.28 billion yuan - 2024E: 41.79 billion yuan - 2025E: 46.31 billion yuan - 2026E: 51.07 billion yuan - Net profit forecasts are: - 2022: 649 million yuan - 2023: 746 million yuan - 2024E: 1.11 billion yuan - 2025E: 1.44 billion yuan - 2026E: 1.72 billion yuan - The company's EBIT margin is expected to improve from 1.7% in 2022 to 3.8% by 2026, while the net asset return (ROE) is projected to rise from 9.4% to 15.8% over the same period [2][4][7][27] Business Performance - The company's core business, express delivery, accounted for 89% of revenue in 2023, with express and logistics revenue reaching 32.28 billion yuan and 8.37 billion yuan respectively, showing growth rates of 18.2% and 29.6% [14][37] - The integration with JD Logistics has contributed significantly to revenue growth, with JD Logistics accounting for 3.24 billion yuan in revenue in 2023 [14][37] Management Efficiency - The company has successfully reduced management expenses, with management expense ratios decreasing by 1.89 percentage points in 2023 and 0.74 percentage points in Q1 2024, attributed to ongoing technological empowerment and process optimization [6][14][37] Valuation Metrics - The company's price-to-earnings (P/E) ratio is projected to decrease from 26.3 in 2022 to 10.0 by 2026, indicating an improving valuation outlook [2][27] - The price-to-book (P/B) ratio is expected to decline from 2.47 in 2022 to 1.57 in 2026, reflecting a more favorable valuation [2][27] Conclusion - The report indicates a positive outlook for the company, driven by strategic partnerships and operational improvements, with a maintained "Buy" rating reflecting confidence in future performance [1][7][14]

Investment Rating - The report maintains a "Buy" rating for the company [2][15]. Core Insights - The company's revenue continues to grow, primarily driven by the express delivery business, with a significant increase in the freight business [2]. - The gross profit margin has decreased year-on-year, while the expense ratio has also declined, indicating effective cost control measures [2]. - Profitability is expected to improve in the future due to significant cost management efforts [2]. Revenue and Profitability Analysis - In 2023, the company achieved a revenue of 36.28 billion yuan, a year-on-year increase of 15.6%, and a net profit attributable to shareholders of 1.33 billion yuan, up 5.7% [18]. - The express delivery business generated a revenue of 2.728 billion yuan in 2023, down 11.22% year-on-year, while the freight business revenue reached 32.28 billion yuan, up 18.2% [2]. - The company forecasts net profits of 1.11 billion yuan for 2024, 1.37 billion yuan for 2025, and 1.65 billion yuan for 2026 [2]. Cost Management and Efficiency - The company has effectively reduced labor costs, which now account for 3.42 percentage points less of revenue, due to optimized personnel deployment and increased automation [2]. - Depreciation and amortization costs have also decreased as the long-term asset layout was completed in 2022, leading to stable expenses moving forward [2]. Future Outlook - The report anticipates continued growth in the freight business, with a projected revenue increase of 25.3% in Q1 2024 [2]. - The company is expected to maintain a positive trajectory in profitability, with net profit forecasts reflecting a steady increase over the next few years [2].

德邦物流股份有限公司_ 财务报表及审计报告 2023 年 12 月 31 日止年度 - 2 mi ra 德邦物流股份有限公司 财务报表及审计报告 2023 年 12月 31 日止年度 | 内容 | 页码 | | --- | --- | | 审计报告 | 1 - 4 | | 合并及母公司资产负债表 | ર - 8 | | 合并及母公司利润表 | 9 - 10 | | 合并及母公司现金流量表 | 11 - 12 | | 合并及母公司所有者权益变动表 | 13 - 16 | | 财务报表项目附注 | 17 - 121 | Deloitte. 审计报告 德师报(审)字(24)第 P05017 号 (第1页,共4页) 德邦物流股份有限公司全体股东: 一、审计意见 我们审计了德邦物流股份有限公司(以下简称"德邦股份"、"贵公司")的财务报表,包 括 2023年 12月 31日的合并及母公司资产负债表、2023年度的合并及母公司利润表、合并及 母公司现金流量表、合并及母公司所有者权益变动表以及相关财务报表附注。 我们认为,后附的财务报表在所有重大方面按照企业会计准则的规定编制,公允反映了 贵公司 2023年 12月 31 ...