浙江大华技术股份有限公司 简式权益变动报告书 上市公司名称：浙江大华技术股份有限公司 信息披露义务人一：傅利泉 住 所：浙江省杭州市****** 通讯地址：浙江省杭州市滨江区滨兴路 1399 号 信息披露义务人二：陈爱玲 住 所：浙江省杭州市****** 通讯地址：浙江省杭州市滨江区滨兴路 1399 号 信息披露义务人四：来利金 住 所：浙江省杭州市****** 通讯地址：浙江省杭州市滨江区滨兴路 1399 号 股份变动性质：被动稀释、股份减持（已履行披露义务）等导致持股比例降低 签署日期：二〇二四年十一月十五日 1 上市地点：深圳证券交易所 股票简称：大华股份 股票代码：002236 信息披露义务人声明 一、本报告书系依据《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》及相关法律、 法规和规范性文件编写。 信息披露义务人三：陈建峰 住 所：浙江省杭州市****** 通讯地址：浙江省杭州市滨江区滨兴路 1399 号 二、信息披露义务人签署本报告书已获得必要的授权和批准。 三、依据相关规定，本报告书已全面披露了信息披露义务人在浙江大华技术 ...

会议以 9 票同意，0 票反对，0 票弃权，审议通过《关于增加公司注册资本 及修订<公司章程>的议案》 证券代码：002236 证券简称：大华股份 公告编号：2024-078 浙江大华技术股份有限公司 第八届董事会第九次会议决议公告 本公司及董事会全体成员保证信息披露内容的真实、准确和完整，没有虚 假记载、误导性陈述或重大遗漏。 一、董事会会议召开情况 浙江大华技术股份有限公司（以下简称"公司"）第八届董事会第九次会议 通知于 2024 年 11 月 13 日发出，并于 2024 年 11 月 15 日以现场结合通讯表决的 方式在公司会议室召开，会议应参与表决的董事 9 名，实际参与表决的董事 9 名。公司监事及部分高级管理人员列席了会议，符合《公司法》和《公司章程》 的规定。会议由董事长傅利泉先生主持。 二、董事会会议审议情况 公司 2022 年股权激励计划的第二个行权期的行权条件已经达成，可行权期 限为 2024 年 7 月 11 日起至 2025 年 7 月 10 日止。自 2024 年 7 月 11 日至 2024 年 11 月 14 期间，激励对象累计已行权且完成股份过户登记的股数为 2,250,1 ...

浙江大华技术股份有限公司 关于增加公司注册资本及修订《公司章程》的公告 本公司及董事会全体成员保证信息披露内容的真实、准确和完整，没有虚假 记载、误导性陈述或重大遗漏。 浙江大华技术股份有限公司（以下简称"公司"）于 2024 年 11 月 15 日召 开第八届董事会第九次会议，审议通过了《关于增加公司注册资本及修订<公司 章程>的议案》。具体情况公告如下： 一、注册资本变更情况 公司于 2022 年 5 月 16 日召开了 2021 年度股东大会，审议通过了《2022 年 股票期权与限制性股票激励计划（草案）》以及《关于提请股东大会授权董事会 办理股权激励相关事宜的议案》等与 2022 年股权激励有关的事项，并授权董事 会办理本次股权激励计划涉及的修改《公司章程》、公司注册资本变更登记等事 宜。 证券代码：002236 证券简称：大华股份 公告编号：2024-079 | 序号 | 修订前条款 | | 修订后条款 | | | --- | --- | --- | --- | --- | | 1 | 第六条 | 公司注册资本为人民币 | 第六条 | 公司注册资本为人民币 | | | 3,292,334,310 | ...

Investment Rating - The report maintains a "Buy" rating for Dahua Technology Co., Ltd. (002236.SZ) with an expected stock price increase of over 15% relative to the industry index in the next six months [10]. Core Views - The company reported a slight revenue growth of 0.77% year-on-year for the first three quarters of 2023, with total revenue reaching 22.45 billion yuan. However, the net profit attributable to shareholders decreased by 1.74% year-on-year to 2.545 billion yuan [1]. - The gross margin for the first three quarters was 40.81%, showing a slight decline of 0.46% year-on-year. The company’s strategic investments in AI and public cloud services are expected to support future growth [2][3]. - The collaboration with China Mobile has shown steady progress, with joint efforts in standard product integration and AI technology cooperation [3]. Financial Summary - Revenue is projected to grow from 32.22 billion yuan in 2023 to 48.49 billion yuan by 2026, reflecting a compound annual growth rate (CAGR) of approximately 17.3% [1]. - Net profit is expected to increase from 7.362 billion yuan in 2023 to 5.450 billion yuan in 2026, with a notable fluctuation in growth rates [1]. - The report highlights an expected EPS of 1.21 yuan in 2024, increasing to 1.66 yuan by 2026, with corresponding P/E ratios decreasing from 13.8 to 10.1 over the same period [1][3].

Investment Rating - The report maintains a "Recommend" rating for Dahua Technology (002236 SZ) [5] Core Views - Dahua Technology achieved total operating revenue of 22 45 billion yuan in the first three quarters of 2024, a year-on-year increase of 0 77% Net profit attributable to the parent company was 2 545 billion yuan, a year-on-year decrease of 1 74% [2] - In Q3 2024, the company's main business revenue was 7 583 billion yuan, a year-on-year decrease of 0 8%, while net profit attributable to the parent company increased by 19 75% year-on-year to 735 million yuan [2] - Domestic business is recovering, with government projects partially implemented in Q3 and more expected in Q4 The company expects positive year-on-year growth in domestic revenue in Q4 2024 [3] - Overseas business grew by 9 08% in H1 2024, contributing significantly to revenue and profit The company expects continued growth in overseas revenue in Q4 2024 [3] - The company has launched a series of enterprise digital transformation solutions, including the Dahua Xinghan large model and industry-specific small models, which are expected to become new growth drivers [3] Financial Forecasts - The report forecasts EPS for 2024-2026 to be 1 09 yuan, 1 32 yuan, and 1 52 yuan respectively [3] - The PE ratio is expected to be 15x, 12x, and 11x for 2024-2026 based on the closing price on October 30, 2024 [3] - Revenue is projected to grow from 32 218 billion yuan in 2023 to 42 470 billion yuan in 2026, with growth rates of 5 4%, 6 3%, 10 6%, and 12 1% respectively [4][6] - Net profit attributable to the parent company is expected to increase from 7 362 billion yuan in 2023 to 5 012 billion yuan in 2026, with growth rates of 216 7%, -51 3%, 21 6%, and 14 9% respectively [4][6] Business Segments - Government business improved in Q3 2024, with some emergency projects implemented and more expected in Q4 [3] - Enterprise business saw growth in industrial and commercial enterprises and energy sectors, but declined in intelligent building due to macroeconomic factors [3] - Overseas business grew significantly in Europe, Southeast Asia, Mexico, and Brazil, but slowed in Australia, Latin America, Africa, and the Middle East The company has exited the US market [3] Strategic Initiatives - The company has developed a multi-modal fusion industry vision model (Dahua Xinghan) and industry-specific small models, integrating AI with its smart IoT platform [3] - The company is focusing on four major business directions: safety production, production execution, detection and measurement, and green low-carbon [3] - Overseas strategy includes channel sinking, expanding system integrator customers, and promoting solutions for smart cities, transportation, energy, buildings, and education [3]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company is experiencing pressure on its Q3 performance, but there is potential for recovery in downstream sectors due to policy catalysts [4] - The company is expected to benefit from the ongoing digital transformation and the AI wave, with improvements in model capabilities and cost efficiency [3] - The macroeconomic uncertainty has led to a downward adjustment in the company's earnings forecast for 2024-2026 [3] Financial Performance Summary - For the first three quarters of 2024, the company achieved revenue of 22.45 billion yuan, a year-on-year increase of 0.77%, and a net profit attributable to shareholders of 2.545 billion yuan, a decline of 1.74% year-on-year [4] - In Q3 alone, the company reported revenue of 7.583 billion yuan, a decrease of 0.8% year-on-year and a 12.69% decline quarter-on-quarter [4] - The gross profit margin for Q3 was 39.90%, down 2.37 percentage points year-on-year [4] Earnings Forecast and Valuation - The company's revenue projections for 2024, 2025, and 2026 are 32.927 billion yuan, 36.714 billion yuan, and 41.303 billion yuan, respectively [1] - The net profit attributable to shareholders is forecasted to be 3.303 billion yuan in 2024, 3.980 billion yuan in 2025, and 4.764 billion yuan in 2026 [1] - The P/E ratios for the forecasted years are 16.4 for 2024, 13.6 for 2025, and 11.4 for 2026 [1] Market Position and Business Segments - The company has seen a recovery in its overseas business, which has helped offset pressures in its domestic operations [4] - Government business segments, particularly in social governance and digital upgrades in transportation, are showing positive growth [4] - The company has a strong position in the machine vision sector and is expected to benefit from the implementation of edge AI scenarios [3]

上 市 公 司 证 券 研 究 报 告 公 司 研 究/ 公 司 点 评 | --- | --- | |------------------------------------|-------------------------------| | 市场数据： | 2024 年 10 月 25 日 | | 收盘价（元） | 16.45 | | 一年内最高/最低（元） | 21.90/12.95 | | 市净率 息率（分红/股价） | 1.5 5.33 | | 流通 A 股市值（百万元） | 34,562 | | 上证指数 / 深证成指 | 3,299.70/10,619.85 | | 注："息率"以最近一年已公布分红计算 | | | --- | --- | |--------------------------------------------------------|-------------------------------| | 基础数据 : | 2024 年 09 月 30 日 | | 每股净资产（元） | 10.86 | | 资产负债率 % | 27.52 | | | 3,292/2,101 | ...

Investment Rating - The investment rating for the company is "Buy" with a maintained rating for the next six months [3][10]. Core Views - The company reported a year-on-year growth of 19.75% in net profit attributable to the parent company for Q3, despite a slight decline in revenue [1]. - The company is focusing on AI to B applications, which are expected to enhance its competitive edge and expand market opportunities [1]. - The integration of AI and IoT is driving industrial upgrades, particularly in the power industry, where the company has developed smart solutions for over 10,000 substations and 1,000 power plants [1]. - The automotive networking business is progressing, with the launch of an autonomous driving data closed-loop platform in collaboration with Huawei [1]. Financial Summary - For the first three quarters of 2024, the company achieved revenue of 22.45 billion yuan, a year-on-year increase of 0.77%, while net profit decreased by 1.74% to 2.545 billion yuan [1]. - R&D expenses reached 2.963 billion yuan in the first three quarters, reflecting a year-on-year increase of 7.86% [1]. - The company forecasts net profits attributable to the parent company of 3.388 billion yuan, 3.808 billion yuan, and 4.127 billion yuan for 2024, 2025, and 2026, respectively [1][2].

前三季度 公司实现营业收入224.5亿元 同比增长0.77%实现规模经历润25.45亿元 同比下滑1.74%实现扣非规模经历润22.61亿元 同比下滑5.87%单三季度看 实现营收75.83亿 同比小幅下滑0.8% 实现规模净利润7.35亿元,同比增长19.75亿元。其中,第三季度,公司持有的金融产品及股权受资本市场提振有一定收益。若剔除非经常性损益影响,公司单三季度实现扣非净利润4.99亿元,同比下滑22.91%。今年以来,人民币汇率下跌回升,公司其内汇兑小付亏损, 去年同期损益较多影响公司单三季度的盈利表现毛利率方面受大环境需求走弱影响公司前三季度毛利率40.81%相比上年度小幅下滑0.46%现金流方面公司前三季度现金收入比达106.7%在压力环境下公司依然坚持可持续高质量的业务发展 与此同时公司近些年持续降低资产负债率财务状况整体健康稳健为未来根据宏观环境和市场变化灵活调整经营策略提供一定的空间业务方面今年以来公司海外业务的修复与内需状况的那个国内的那个经济状况形成对冲总体保持平稳发展三季度公司国内业务延续上半年的 表现其中政府业务有所齐稳受中央项目建设的带动社会治理领域的应急行业大交通领域的数字化升级 ...

前三季度 公司实现营业收入224.5亿元 同比增长0.77%实现规模经历润25.45亿元 同比下滑1.74%实现扣非规模经历润22.61亿元 同比下滑5.87%单三季度看 实现营收75.83亿 同比小幅下滑0.8% 实现规模净利润7.35亿元,同比增长19.75亿元。其中,第三季度,公司持有的金融产品及股权受资本市场提振有一定收益。若剔除非经常性损益影响,公司单三季度实现扣非净利润4.99亿元,同比下滑22.91%。今年以来,人民币汇率下跌回升,公司其内汇兑小付亏损, 去年同期损益较多影响公司单三季度的盈利表现毛利率方面受大环境需求走弱影响公司前三季度毛利率40.81%相比上年度小幅下滑0.46%现金流方面公司前三季度现金收入比达106.7%在压力环境下公司依然坚持可持续高质量的业务发展 与此同时公司近些年持续降低资产负债率财务状况整体健康稳健为未来根据宏观环境和市场变化灵活调整经营策略提供一定的空间业务方面今年以来公司海外业务的修复与内需状况的那个国内的那个经济状况形成对冲总体保持平稳发展三季度公司国内业务延续上半年的 表现其中政府业务有所齐稳受中央项目建设的带动社会治理领域的应急行业大交通领域的数字化升级 ...