利安达会计师事务所(特殊普通合伙) 龙岩卓越新能源股份有限公司 审计报告 2024 年度 目 录 | | | 页次 | | --- | --- | --- | | í | 审计报告 | 1-5 | | ו ו | 合并资产负债表 | 6-7 | | 三、 | 合并利润表 | 8 | | 四、 | 合并现金流量表 | Q | | 五、 | 合并股东权益变动表 | 10-11 | | 六、 | 资产负债表 | 12-13 | | 七、 | 利润表 | 14 | | 八、 | 现金流量表 | 15 | | 九、 | 股东权益变动表 | 16-17 | | 十、 | 财务报表附注 | 18-101 | 委托单位:龙岩卓越新能源股份有限公司 审计单位:利安达会计师事务所(特殊普通合伙) 联系电话:(010) 85886680 传真号码:(010)85886690 址: http://www.Reanda.com 网 网 6-1-1 审计报告 利安达审字[2025]第 0101 号 龙岩卓越新能源股份有限公司全体股东: 一、审计意见 我们审计了龙岩卓越新能源股份有限公司(以下简称"卓越新能公司")财 务报表,包括 202 ...

Investment Rating - The report maintains a "Buy" rating for key companies in the chemical industry, specifically recommending Shengquan Group, Hailide, Zhuoyue New Energy, and Ruile New Materials [4][5]. Core Insights - The report emphasizes the importance of identifying companies with strong performance in the first half of 2025, particularly those benefiting from AI capital investments and macroeconomic stability [1]. - The phosphate fertilizer export window is expected to open, with high demand anticipated to continue, suggesting a focus on large phosphate chemical companies like Yuntianhua [2]. - Safety incidents in the chemical industry are prompting increased scrutiny, which may lead to a rise in the agricultural chemicals sector as non-compliant capacities are phased out [3]. Summary by Sections Key Companies and Performance - Shengquan Group is highlighted as a major supplier of electronic resins for AI servers, with expected performance improvements due to rising server shipments, projecting an EPS of 1.53 in 2025 [4]. - Hailide, a leader in industrial polyester yarn, is also recommended, with an EPS forecast of 0.37 for 2025 [4]. - Zhuoyue New Energy is noted for its capacity growth and new product launches, with an EPS of 3.16 expected in 2025 [4]. - Ruile New Materials anticipates a 69.93% increase in net profit for the first half of 2025, driven by growth in its pharmaceutical segment [1][4]. Market Trends - The chemical industry index rose by 2.46% this week, outperforming the Shanghai Composite Index [11]. - Key chemical products such as liquid chlorine, lithium carbonate, and lithium hydroxide saw significant price increases, with liquid chlorine prices rising by 92% [20][18]. Sub-industry Analysis - The polyester filament market is experiencing price fluctuations, with an average price of 6,735 CNY/ton for POY and 7,050 CNY/ton for FDY [22]. - The tire industry shows a slight increase in operating rates, with full steel tire rates at 60.06% and semi-steel tire rates at 69.11% [31]. - The refrigerant market remains stable, with R22 prices holding firm between 39,500 and 40,500 CNY/ton [40].

Core Viewpoint - The biodiesel sector experienced a notable increase of 2.74% on August 18, with Shandong Hi-Speed Energy leading the gains [1] Group 1: Market Performance - The Shanghai Composite Index closed at 3728.03, up 0.85%, while the Shenzhen Component Index closed at 11835.57, up 1.73% [1] - Key stocks in the biodiesel sector showed significant price increases, with Shandong Hi-Speed Energy rising by 6.70% to a closing price of 7.49 [1] Group 2: Trading Volume and Capital Flow - The biodiesel sector saw a net inflow of main funds amounting to 28.55 million yuan, while retail funds experienced a net outflow of 11.12 million yuan [1] - The trading volume for Shandong Hi-Speed Energy reached 278,300 shares, with a transaction value of 205 million yuan [1] Group 3: Individual Stock Analysis - COFCO Technology had a main fund net inflow of 24.61 million yuan, but also saw retail outflows of 14.67 million yuan [2] - Pengyao Environmental reported a main fund net inflow of 9.15 million yuan, with retail outflows of 4.95 million yuan [2] - International Industry experienced a main fund net inflow of 1.22 million yuan, while retail funds saw a slight inflow of 0.19 million yuan [2]

Investment Rating - The report maintains a "Positive" investment rating for the industry [11]. Core Insights - In the first half of 2025, China's total exports of HVO and SAF reached 338,400 tons, a year-on-year increase of 8.06%, with domestic SAF export channels successfully opened [2][6]. - Biodiesel exports fell to 381,000 tons, a decrease of 42.4% year-on-year, primarily due to anti-dumping tariffs [7][17]. - UCO exports totaled 1,262,000 tons, down 10.5% year-on-year, with Singapore replacing the U.S. as the largest export destination [8][31]. - The report suggests monitoring overseas policies and demand changes, anticipating more supportive domestic policies to be implemented [9][43]. Summary by Sections SAF & HVO - In H1 2025, China's SAF export channels were successfully opened, with a total export volume of 338,400 tons, marking an 8.06% increase year-on-year. Jiangsu Province exported 14,900 tons of SAF to Belgium and Spain in June, likely from the Jiaao Environmental Lianyungang factory [6][16]. - Domestic SAF exports require approval from four government departments, and Jiaao Environmental received a license for 372,400 tons of bio-jet fuel, indicating a positive trend for future SAF exports [6][16]. Biodiesel - Biodiesel exports in H1 2025 were 381,000 tons, down 42.4% year-on-year, mainly due to anti-dumping tariffs imposed by the EU [7][17]. - Major export partners included Malaysia (141,000 tons), Singapore (98,700 tons), and the Netherlands (70,000 tons), with significant increases in exports to Malaysia and Singapore, likely for blending with marine fuel [7][22]. - The average export price for biodiesel was $1,103 per ton, a slight increase of 2.0% year-on-year, while total export value dropped by 40.6% to $3.02 billion [17]. UCO - UCO exports in H1 2025 were 1,262,000 tons, a decrease of 10.5% year-on-year, attributed to increased domestic SAF production and the cancellation of export tax rebates [8][29]. - The average export price for UCO was $1,048 per ton, up 17.9% year-on-year, driven by the EU's mandatory blending policy for SAF [8][29]. - Singapore became the largest export destination for UCO, with exports to the U.S. declining significantly due to high tariffs [31][35]. Market Outlook - The report emphasizes the need to track overseas policy changes and anticipates more domestic supportive policies to be implemented [9][43]. - The U.S. market faces significant uncertainty due to fluctuating tariff policies, while the EU's blending ratio requirements for SAF are expected to boost China's SAF industry [43]. - In Singapore, the demand for clean alternative fuels is projected to increase due to new carbon quota regulations for the shipping industry [43]. Investment Recommendations - The industry is viewed positively due to its reliance on waste oils as raw materials, with several companies producing qualified SAF and obtaining airworthiness certification. The report recommends focusing on raw material suppliers and processing companies like Zhuoyue New Energy [9][47].

Investment Rating - The report maintains a "Buy" rating for companies involved in palm oil and biodiesel sectors, highlighting potential price increases in these markets [4]. Core Insights - Palm oil futures prices have reached a new high for the year, with a closing price of 9,490 CNY/ton on August 13, 2025, marking a 13.06% increase since July 1, 2025 [1]. - Indonesia's plan to implement a B50 blending mandate for biodiesel is expected to significantly boost palm oil demand, potentially increasing annual consumption by up to 19 million kiloliters [2]. - The U.S. is projected to increase biodiesel blending by 67% in 2026, which may create a ripple effect in the global oilseed market, influencing prices across various vegetable oils [3]. Summary by Sections Palm Oil Market - The DCE palm oil futures price has surpassed 9,400 CNY/ton, indicating strong market performance [1]. - Indonesia's B50 plan could lead to a substantial increase in domestic palm oil consumption, reflecting government commitment to enhancing local usage [2]. Biodiesel Sector - The U.S. EPA's proposed rule for 2026 aims to raise biodiesel blending to 5.61 billion gallons, a 67% increase from the current year, which is expected to impact the overall vegetable oil market positively [3]. Investment Recommendations - The report suggests focusing on companies like Zanyu Technology, which benefits from stable raw material prices in Indonesia, and other players in the biodiesel supply chain such as Shanggou Environmental Energy and Jiaao Environmental Protection [4][5].

Group 1 - The core viewpoint of the news highlights the performance and valuation of Zhuoyue New Energy, which closed at 44.81 yuan with a decline of 2.84%, resulting in a rolling PE ratio of 29.66 times and a total market value of 5.377 billion yuan [1] - The average PE ratio for the chemical products industry is 50.57 times, with a median of 44.11 times, placing Zhuoyue New Energy at the 75th position within the industry [1] - As of the first quarter of 2025, nine institutions hold shares in Zhuoyue New Energy, with a total of 2.0252 million shares valued at 0.97 billion yuan [1] Group 2 - Zhuoyue New Energy specializes in the production of biodiesel and the utilization of bio-based materials from waste oil resources, with main products including various grades of biodiesel and bio-based plasticizers [1] - The company is recognized as a national high-tech enterprise and has received multiple accolades, including being a model enterprise for circular economy in Fujian Province [1] - The latest financial results for the first quarter of 2025 show an operating revenue of 709 million yuan, a year-on-year decrease of 18.39%, and a net profit of 61.3122 million yuan, reflecting a year-on-year increase of 111.22%, with a sales gross margin of 8.67% [1]

【公司层面】卓越新能是国内第一家专业从事废油脂制取生物柴油技术研发生产的企业，也是国内酯基 生物柴油生产龙头企业。我们认为当下时点公司具备投资价值，主要有3 点原因：1）业绩表现长期行 业领先，并且在极端关税政策背景下仍保持盈利：基于公司优秀的成本管控能力、上游供应商管理和下 游销售渠道拓展能力，公司盈利能力和抗风险能力均优于同行，在2023-2024 年欧盟反倾销调查最为严 峻的时刻，公司仍然未出现亏损。且在产能扩张计划下，未来业绩增长潜力较大。2）海内外产能持续 扩张：目前公司拥有酯基产能近50 万吨，我们预计生物柴油能够扩产到近130 万吨（包括酯基国内近50 万吨+新加坡20 万吨+泰国30 万吨，烃基国内20 万吨+泰国10 万吨），为公司收入和利润增长带来显著 贡献。3）外部负面影响落地且逐步削弱：公司受欧盟反倾销税的负面影响好于预期，公司通过荷兰子 公司直销保障生物柴油销售量和价格稳定，且通过保税形式能较大程度规避负面影响。长期看，公司受 外部负面影响正在削弱，新加坡、泰国以及中东等海外生物柴油基地建设和国内生物航煤产线将为公司 提供更大基数的非税销售来源。 股价催化剂：海内外新产能投产；原料油 ...

Company Overview -卓越新能 is the first domestic company specializing in the research and production of biodiesel from waste oils, and it is a leading enterprise in ester-based biodiesel production in China [2][3] - The company has maintained profitability despite extreme tariff policies, showcasing superior cost control, supplier management, and sales channel expansion capabilities [2][3] - The company currently has ester-based production capacity of nearly 500,000 tons, with plans to expand biodiesel production to approximately 1.3 million tons [2][3] Industry Outlook - The biodiesel industry has significant growth potential, driven by domestic and international policy support, with the EU being the largest consumer of biodiesel globally [3] - The demand for biodiesel is expected to increase as carbon pricing and marginal cost improvements create profitability opportunities [3] - The company can mitigate the impact of EU anti-dumping duties by exporting to high-demand regions outside the EU and establishing production facilities in non-tax regions [3] Financial Projections - The company is projected to achieve revenues of 4.807 billion, 7.304 billion, and 8.529 billion yuan from 2025 to 2027, with year-on-year growth rates of 34.9%, 51.9%, and 16.8% respectively [4] - Net profits for the same period are expected to be 360 million, 619 million, and 774 million yuan, with growth rates of 141.6%, 71.8%, and 25.2% respectively [4] - The estimated EPS for 2025, 2026, and 2027 are 3.00, 5.15, and 6.45 yuan per share, with corresponding PE ratios of 15.37, 8.95, and 7.15 [4] Catalysts for Stock Price - New production capacity coming online both domestically and internationally [5] - Decrease in raw material costs [5] - Acceleration of demand growth driven by domestic policies [5]

Investment Rating - The report gives a "Recommended" rating for the company, with a target price of 45.60 CNY as of August 12 [1]. Core Views - The company, Zhuoyue New Energy, is a leading domestic producer of ester-based biodiesel, with a focus on expanding production capacity and enhancing overseas sales channels. The growth is driven by the increasing output of fatty alcohols and the establishment of new projects [7][8]. Company Overview - Zhuoyue New Energy was established in 2001 and listed on the Shanghai Stock Exchange in 2019. It is the first company in China to industrialize the production of biodiesel from waste oils and has maintained the largest production and sales scale in the domestic biodiesel market. The company has been exporting products since 2009, with significant sales to South Korea and Taiwan, and has achieved ISCC certification for direct sales to the EU [7][12]. - The company has a total production capacity of 500,000 tons of biodiesel and 140,000 tons of bio-based materials as of 2024. New projects include a 50,000-ton natural fatty alcohol project expected to start production in April 2025 and a 100,000-ton hydrocarbon biodiesel project set to begin construction in Q3 2023, with a planned production start in December 2025 [7][22]. Industry Perspective - The report highlights that the demand for biodiesel in the EU is expected to increase due to the RED III policy, which mandates a higher share of renewable energy in total energy consumption. In China, the biodiesel consumption is currently low, but there is significant market potential if the B5 policy is implemented nationwide [8][26]. - The company is adapting to changes in the export landscape, with a shift towards Southeast Asian markets and a focus on establishing self-operated sales networks in key trade ports [8][26]. Financial Forecast and Investment Suggestions - The revenue projections for Zhuoyue New Energy are 44.61 billion CNY, 54.69 billion CNY, and 68.55 billion CNY for 2025, 2026, and 2027, respectively. The corresponding net profits are expected to be 3.57 billion CNY, 4.69 billion CNY, and 5.81 billion CNY [6][8]. - The report emphasizes the company's robust financial health, with a low debt ratio of 21.51% and a net asset value of 23.79 CNY per share [1].

天眼查资料显示，龙岩卓越新能源股份有限公司，成立于2001年，位于龙岩市，是一家以从事化学原料 和化学制品制造业为主的企业。企业注册资本12000万人民币。通过天眼查大数据分析，龙岩卓越新能 源股份有限公司共对外投资了8家企业，参与招投标项目39次，财产线索方面有商标信息8条，专利信息 172条，此外企业还拥有行政许可43个。 来源：金融界 金融界2025年8月12日消息，国家知识产权局信息显示，龙岩卓越新能源股份有限公司取得一项名为"生 物柴油蒸馏生产安全装置"的专利，授权公告号CN117244272B，申请日期为2023年10月。 ...