Investment Rating - The investment rating for the company is "Buy" (maintained) [2] Core Views - The company has set ambitious operational targets for 2025, aiming for a 25% year-on-year growth in new contract orders, reaching 26.8 billion yuan (excluding tax), and a 20% increase in revenue to 18.5 billion yuan [6] - The company reported a revenue of 15.458 billion yuan for 2024, a year-on-year increase of 24.06%, and a net profit attributable to shareholders of 2.049 billion yuan, up 31.42% [5][9] - The company is focusing on consolidating its domestic market share while expanding into key overseas markets and investing in product development and technological innovation [6] Financial Performance - In 2024, the company achieved a gross margin of 31.25%, an increase of 1.75 percentage points year-on-year [5] - For Q4 2024, the company reported a revenue of 5.051 billion yuan, a 30.20% increase year-on-year, and a net profit of 558 million yuan, up 35.73% [5] - The projected revenues for 2025-2027 are 18.68 billion yuan, 22.416 billion yuan, and 26.899 billion yuan respectively, with corresponding net profits of 2.769 billion yuan, 3.360 billion yuan, and 3.663 billion yuan [7][9] Market Position and Strategy - The company aims to enhance its market share in the domestic grid market and strengthen its presence in overseas markets [6] - The company plans to focus on developing new products and business opportunities in areas such as flexible direct current transmission, energy storage, and automotive electronics [6] Valuation Metrics - The projected P/E ratios for 2025-2027 are 20.2, 16.7, and 15.3 respectively [7] - The projected ROE for 2025 is 18.2%, with a slight decrease to 16.5% by 2027 [9]

证券代码：002028.SZ 证券简称：思源电气 思源电气股份有限公司投资者关系活动记录表 编号：2025-004 | 投资者关系活 | □特定对象调研 ☐分析师会议 □媒体采访 | | --- | --- | | 动类别 | ■业绩说明会 □新闻发布会 ☐路演活动 | | | □现场参观 □其他（请文字说明其他活动内容） | | 参与单位名称 | 通过证券时报网上路演中心（http://rs.stcn.com）参与公司 2024 年度网上 | | 及人员姓名 | 业绩说明会的投资者 | | 时间 | 2025 年 4 月 30 日 15:00-17:00 | | 地点 | 证券时报网上路演中心（http://rs.stcn.com） | | 上市公司接待 | 董事长兼总经理董增平、副董事长陈邦栋、独立董事邱宇峰、独立董事叶锋、 | | 人员姓名 | 独立董事赵世君、董事秦正余、董事兼副总经理杨帜华、董事会秘书兼财务 | | | 总监杨哲嵘 | | | Q1：公司 2024 年度的经营业绩如何？？ | | | A1：您好，公司 2024 年度实现营业收入 15,458,068,522.40 元，同比增长 | ...

Core Viewpoint - The company reported strong Q1 2025 results with revenue of 3.23 billion yuan, a year-on-year increase of 21.4%, and a net profit attributable to shareholders of 450 million yuan, up 22.9% year-on-year, indicating robust growth in both domestic and international markets [1][2]. Group 1: Q1 Performance - Q1 2025 revenue reached 3.23 billion yuan, reflecting a 21.4% year-on-year growth [1] - Net profit attributable to shareholders was 450 million yuan, up 22.9% year-on-year, with a non-recurring net profit of 440 million yuan, increasing by 28% [1] - Gross margin stood at 30.3%, a slight decrease of 0.4 percentage points year-on-year, while net profit margin was 13.8%, an increase of 0.2 percentage points [1] Group 2: Market Dynamics - Domestic ultra-high voltage market has seen breakthroughs, with significant growth in grid investment; Q1 grid infrastructure completion reached 95.6 billion yuan, a 25% increase year-on-year [2] - The company successfully won bids for 750kV equipment, marking a breakthrough in the high-end product market, which is expected to enhance gross margins in domestic operations [2] - International demand for power grid construction remains high, with transformer and high-voltage switch exports increasing by 40% and 30% year-on-year, respectively [3] Group 3: Cost Management and Financial Health - Q1 2025 operating expenses were 480 million yuan, a 10% increase year-on-year, with an expense ratio of 14.8%, down 1.5 percentage points, indicating effective cost control [3] - Inventory at the end of Q1 2025 was 4.1 billion yuan, an 18% increase year-on-year, while contract liabilities rose to 2.84 billion yuan, up 20% year-on-year, showing solid growth foundations [3] Group 4: Profit Forecast and Investment Rating - The company maintains profit forecasts for 2025-2027, with net profits expected to be 2.73 billion, 3.54 billion, and 4.56 billion yuan, representing year-on-year growth of 33%, 30%, and 29%, respectively [4] - Corresponding price-to-earnings ratios are projected at 21x, 16x, and 12x, with a "buy" rating maintained [4]

业绩同比高速增长，费用管理能力优异 公司25 年Q1 实现营收32.27 亿元（yoy+21.41%），归母净利4.46 亿元（yoy+22.91%），实现扣非归母 净利4.37 亿元（yoy+28.10%）。公司25年Q1 实现毛、净利率30.31%、14.36%，同比-0.39、+0.76pct。 公司25年Q1 期间费用率14.79%，同比-1.49pct，其中销售、管理、财务、研发费用率分别为5.03%、 2.77%、-0.90%、7.90%，同比持平、-0.22、-1.14、-0.14pct，费用管理能力优异。 海外需求保持强劲，海外营收占比持续提升 国内24 年变压器出口额67.0 亿美元，同增26.6%；25 年Q1 出口额18.2亿美元，同增38.5%，海外需求保 持强劲，公司的高电压等级产品出海或具备更强持续性。公司2024 年国内/海外业务分别实现收入 123.36、31.22亿元，同比增长19.74%、44.67%；海外占比达20.2%，同比+2.88pct。2024年公司在英 国、意大利、沙特、科威特等多个高端市场实现突破，我们认为后续盈利能力将伴随海外营收占比进一 步提升。 公司25 ...

Performance Summary - In Q1 2025, the company achieved revenue of 3.23 billion yuan, a year-on-year increase of 21.4% [1] - The net profit attributable to the parent company was 450 million yuan, up 22.9% year-on-year [1] - The net profit excluding non-recurring items was 440 million yuan, reflecting a year-on-year growth of 28.1%, meeting expectations [1] Operational Analysis - Domestic investment in the power grid reached a record high, with the State Grid completing fixed asset investments exceeding 90 billion yuan, a nearly 30% year-on-year increase [2] - The first batch of bidding for power transmission and transformation equipment by the State Grid amounted to 15.2 billion yuan, up 23% year-on-year, marking a four-year high [2] - The company secured contracts worth 1.05 billion yuan, including an unexpected 350 million yuan for 750kV GIS, enhancing its market share [2] - Transformer exports in Q1 2025 reached 1.82 billion USD, a 39% year-on-year increase, indicating sustained high growth [2] - The company made breakthroughs in markets such as the UK, Italy, Saudi Arabia, and Kuwait, benefiting from overseas demand for power equipment [2] Order Backlog and Targets - As of Q1 2025, the company's contract liabilities reached 2.84 billion yuan, a 19.91% increase from the beginning of the year, indicating a robust order backlog [3] - The company aims to secure new orders of 26.8 billion yuan (excluding tax) in 2025, a year-on-year increase of 25% [3] - The revenue target for 2025 is set at 18.5 billion yuan, reflecting a 20% year-on-year growth expectation [3] Profitability and Cost Control - The company's overall gross margin in Q1 2025 was 30.3%, a decrease of 0.4 percentage points year-on-year, while the net profit margin was 14.4%, an increase of 0.8 percentage points [4] - The expense ratios for sales, management, and R&D were 5.0%, 2.8%, and 7.9% respectively, showing stable management of expenses [4] Profit Forecast and Valuation - The company has a clear development strategy and business plan, with expectations for continued revenue growth in various product lines [5] - Projected net profits for 2025-2027 are 2.6 billion, 3.23 billion, and 3.97 billion yuan, representing year-on-year growth rates of 27%, 24%, and 23% respectively [5] - The current stock price corresponds to a PE valuation of 22, 18, and 14 times for the years 2025, 2026, and 2027, maintaining a "buy" rating [5]

Investment Rating - The report maintains a "Strong Buy" rating for the company [4] Core Views - The company achieved a revenue of 15.458 billion yuan in 2024, representing a year-on-year growth of 24.06%, with net profit increasing by 31.42% to 2.049 billion yuan [8] - The company reported a strong order growth of 21.41% in Q1 2025, with revenue reaching 3.227 billion yuan [8] - The overseas business showed significant growth, with revenue increasing by 44.7% to 3.12 billion yuan in 2024, accounting for 20.2% of total revenue [8] - Domestic business revenue grew by 20.7% to 12.34 billion yuan in 2024, with an improved gross margin [8] - The company added new orders worth 21.457 billion yuan in 2024, a year-on-year increase of 29.94% [8] - The company has a strong cash position with approximately 2.7 billion yuan in net cash and a debt ratio of 46.09% [8] Financial Data and Valuation - Total revenue is projected to grow from 12.46 billion yuan in 2023 to 18.637 billion yuan in 2025, with a CAGR of 21% [3] - The net profit is expected to increase from 1.559 billion yuan in 2023 to 2.578 billion yuan in 2025, reflecting a CAGR of 26% [3] - The company’s PE ratio is projected to decrease from 36.3 in 2023 to 22.0 in 2025, indicating improving valuation [3] - The company’s ROE is expected to rise from 15.9% in 2023 to 19.1% in 2025, showcasing enhanced profitability [3] Business Performance - The company has successfully expanded its product offerings, moving from a single business model to a comprehensive product system that includes various electrical equipment [8] - The management has demonstrated strong capabilities in navigating through industry cycles and expanding overseas markets [8] - The company is well-positioned to benefit from the global trend of increasing investments in power grid construction [8]

Investment Rating - The report maintains a "Buy" rating for the company [1] Core Views - The company's Q1 2025 performance met market expectations, with revenue of 3.23 billion yuan, a year-on-year increase of 21.4%, and a net profit of 450 million yuan, up 22.9% year-on-year [8] - The domestic ultra-high voltage market has seen breakthroughs, while the external market is poised for expansion with new products [8] - The overseas demand for power grid construction remains high, with exports of transformers and high-voltage switches increasing by 40% and 30% year-on-year, respectively [8] - Cost control measures are ongoing, with significant increases in inventory and contract liabilities [8] - The company is expected to achieve net profits of 2.73 billion yuan, 3.54 billion yuan, and 4.56 billion yuan for 2025, 2026, and 2027, respectively, with corresponding P/E ratios of 21x, 16x, and 12x [8] Financial Summary - Total revenue forecast for 2023A is 12.46 billion yuan, with a year-on-year growth of 18.25% [1] - The projected net profit for 2023A is 1.56 billion yuan, reflecting a year-on-year increase of 27.75% [1] - The latest diluted EPS for 2023A is expected to be 2.00 yuan per share [1] - The company’s total assets are projected to reach 27.04 billion yuan by 2025E [9] - The company’s total liabilities are expected to be 11.74 billion yuan by 2025E [9]

Investment Rating - The report maintains a "Buy" rating for the company, expecting a price increase of over 15% in the next 6-12 months [6][12]. Core Views - The company reported a revenue of 3.23 billion RMB in Q1 2025, a year-on-year increase of 21.4%, and a net profit of 450 million RMB, up 22.9% year-on-year, aligning with expectations [2]. - Domestic investment in the power grid reached a historical high, with the State Grid completing fixed asset investments exceeding 90 billion RMB, a nearly 30% year-on-year increase [3]. - The company has a robust order backlog, with contract liabilities reaching 2.84 billion RMB, a 19.91% increase from the beginning of the year, and aims for new orders of 26.8 billion RMB in 2025, a 25% year-on-year increase [4]. - The company's gross margin stood at 30.3%, with a net margin of 14.4%, indicating stable profitability and effective cost control [5]. - The company is expected to achieve net profits of 2.6 billion RMB, 3.2 billion RMB, and 3.97 billion RMB for the years 2025, 2026, and 2027 respectively, with growth rates of 27%, 24%, and 23% [6]. Summary by Sections Performance Review - In Q1 2025, the company achieved a revenue of 3.23 billion RMB, a year-on-year increase of 21.4%, and a net profit of 450 million RMB, up 22.9% [2]. Operational Analysis - Domestic power grid investment reached over 90 billion RMB in Q1 2025, a nearly 30% increase year-on-year, with the company winning contracts worth 1.05 billion RMB [3]. - Transformer exports amounted to 1.82 billion USD in Q1 2025, a 39% year-on-year increase, benefiting from strong demand in international markets [3]. Order Backlog and Targets - The company reported contract liabilities of 2.84 billion RMB, a 19.91% increase from the start of the year, with a target of 26.8 billion RMB in new orders for 2025 [4]. Profitability and Cost Control - The company maintained a gross margin of 30.3% and a net margin of 14.4%, with stable expense ratios for sales, management, and R&D [5]. Profit Forecast and Valuation - The company is projected to achieve net profits of 2.6 billion RMB, 3.2 billion RMB, and 3.97 billion RMB for 2025, 2026, and 2027, with corresponding PE ratios of 22, 18, and 14 [6].

Financial Performance - The company reported a basic earnings per share of 0.5700 yuan for Q1 2025, an increase of 21.28% compared to 0.4700 yuan in Q1 2024 and a significant rise from 0.2800 yuan in Q1 2023 [1] - The net profit for Q1 2025 was 4.46 billion yuan, reflecting a 22.87% increase from 3.63 billion yuan in Q1 2024 and a substantial increase from 2.18 billion yuan in Q1 2023 [1] - The operating revenue for Q1 2025 reached 32.27 billion yuan, up 21.41% from 26.58 billion yuan in Q1 2024 and an increase from 21.72 billion yuan in Q1 2023 [1] - The return on equity (ROE) for Q1 2025 was 3.46%, slightly up from 3.43% in Q1 2024 and significantly higher than 2.35% in Q1 2023 [1] Shareholder Structure - The top ten unrestricted shareholders collectively hold 29,366.78 million shares, accounting for 48.46% of the circulating shares, with an increase of 2,105.81 million shares compared to the previous period [1] - Hong Kong Central Clearing Limited is the largest shareholder, holding 15,633.32 million shares, which is 25.80% of the total share capital, with an increase of 1,783.85 million shares [2] - New entrants among the top shareholders include China Industrial Bank's fund and Morgan Stanley, while several previous shareholders have exited the top ten list [2] Dividend Policy - The company has announced that it will not distribute dividends or transfer shares this time [3]

二、监事会会议审议情况 思源电气股份有限公司第八届监事会第十二次会议决议公告 本公司及监事会全体成员保证信息披露内容的真实、准确、完整，没有虚假 记载、误导性陈述或重大遗漏。 一、监事会会议召开情况 思源电气股份有限公司（下称"公司"）第八届监事会第十二次会议的会议通知于2025 年4月14日分别以专人、电子邮件等形式送达公司全体监事。本次会议于2025年4月24日采取 了书面通讯表决的方式召开。会议由监事会主席郑典富先生主持，会议应出席监事3人，实 际出席监事3人。本次监事会的召开符合法律、法规和《公司章程》的规定。 1、以3票同意，0票反对，0票弃权，审议通过了《2025年第一季度报告》。 经审核，监事会认为董事会编制和审核的公司2025年第一季度报告的程序符合法律、行 政法规及中国证监会的规定，报告内容真实、准确、完整地反映了公司的实际情况，不存在 任何虚假记载、误导性陈述或者重大遗漏。 《2025年第一季度报告》详见刊登在《证券时报》及中国证监会指定的信息披露网站的 2025-013号公告。 证券代码：002028 证券简称：思源电气 公告编号：2025-012 经与会监事签字并加盖监事会印章的监事会 ...