北京德和衡律师事务所 关于 山东豪迈机械科技股份有限公司 控股股东、实际控制人张恭运 免于发出要约的 法律意见书 德和衡证律意见（2025）第614号 中国北京市朝阳区建国门外大街 2 号银泰中心 C 座 12 层 Tel：010-85407666 邮编：100022 www.deheheng.com 北京德和衡律师事务所 关于 山东豪迈机械科技股份有限公司 控股股东、实际控制人张恭运 免于发出要约的 法律意见书 本所在出具本法律意见书之前已得到公司的保证，即公司提供给本所律师的所有 文件及相关资料均是真实的、完整的、有效的，无任何隐瞒、遗漏和虚假之处，文件 资料为副本、复印件的内容均与正本或原件相符，提交给本所的各项文件的签署人均 具有完全的民事行为能力，并且其签署行为已获得恰当、有效的授权。 本所及经办律师依据《律师事务所从事证券法律业务管理办法》等规定及本法律 意见书出具日以前已经发生或存在的事实，严格履行了法定职责，遵循了勤勉尽责和 诚实信用原则，进行了充分的核查验证，保证本法律意见书所认定的事实真实、准确、 完整，所发表的结论性意见合法、准确，不存在虚假记载、误导性陈述或者重大遗漏， 并承担相应法律 ...

人民财讯10月28日电，豪迈科技（002595）10月28日公告，公司控股股东、实际控制人张恭运以自有资 金于10月27日至10月28日通过深圳证券交易所交易系统以集中竞价交易方式增持公司股份共计33.11万 股，占公司股份总额的0.0414%。 ...

Company Summary - Haomai Technology (SZ 002595) announced that its controlling shareholder, Zhang Gongyun, increased his stake by approximately 330,000 shares, representing 0.0414% of the total share capital, on October 27-28, 2025 [1] - After this increase, Zhang Gongyun holds approximately 242 million shares, accounting for 30.25% of the total share capital [1] - As of the report, Haomai Technology has a market capitalization of 54.4 billion yuan [1] Revenue Composition - For the first half of 2025, Haomai Technology's revenue composition is as follows: - Tire production equipment manufacturing: 51.99% - Large gas turbine component processing: 36.98% - CNC machine tools: 9.62% - Other businesses: 1.41% [1]

Macro and Strategy Research - In the first nine months of 2025, profits of industrial enterprises above designated size increased by 3.2% year-on-year, with a notable recovery in profitability [2][3] - The profit growth rate improved by 2.3 percentage points compared to the previous period, with September showing a significant 21.6% increase [3] - The industrial added value maintained a year-on-year growth of 6.2%, supported by export and seasonal effects, while the PPI decline narrowed due to capacity management and market competition optimization [3][4] - Among 41 industrial categories, 21 showed positive profit growth, with high growth in sectors like mining and high-tech manufacturing [4] Company Research - The company reported a revenue of 8.076 billion yuan for the first three quarters of 2025, marking a year-on-year increase of 26.88%, and a net profit of 1.788 billion yuan, up 26.21% [6][7] - The company improved its expense control, with a decrease in the expense ratio to 8.18%, down 1.44 percentage points from the previous year [7][8] - An employee stock ownership plan was announced to enhance governance and motivate employees, allowing up to 2,100 employees to participate [8] - Revenue forecasts for 2025-2027 are projected at 11.054 billion, 13.429 billion, and 15.808 billion yuan, with corresponding EPS of 3.08, 3.75, and 4.40 yuan [8] Industry Research - The light industry manufacturing sector underperformed compared to the CSI 300 index, with a 0.63 percentage point lag [10] - A new initiative to strengthen self-discipline in the metal packaging industry aims to shift focus from price competition to value competition, indicating a trend towards high-quality development [10][14] - Recent price increases in packaging paper and cardboard are expected to support downstream demand, particularly with the upcoming "Double Eleven" shopping festival [14] - The report maintains a neutral rating for the light industry and textile sectors, with specific companies recommended for an "overweight" rating [14] Metal Industry Research - The steel market is expected to face pressure as the off-season approaches, but positive sentiment from the "14th Five-Year Plan" may provide short-term support [15][16] - Copper supply is tightening due to accidents at major mines, which is expected to support copper prices [15][17] - The aluminum sector is seeing improved profits due to new project capacity releases, while the "anti-involution" policy is anticipated to enhance the supply structure [16][17] - The lithium market is experiencing a phase of tight supply driven by strong demand in the energy storage sector, which is expected to support prices [15][18]

Market Overview - On October 27, the Shanghai Composite Index rose by 1.18%, with the total margin financing balance reaching 24,820.12 billion yuan, an increase of 248.22 billion yuan compared to the previous trading day [1] - The margin financing balance in the Shanghai market was 12,586.00 billion yuan, up by 117.06 billion yuan; in the Shenzhen market, it was 12,157.92 billion yuan, increasing by 130.17 billion yuan; and in the Beijing Stock Exchange, it was 76.20 billion yuan, up by 0.99 billion yuan [1] Industry Analysis - Among the industries tracked by Shenwan, 23 sectors saw an increase in financing balance, with the electronics sector leading, increasing by 95.64 billion yuan; followed by the communication and power equipment sectors, which increased by 33.81 billion yuan and 21.99 billion yuan, respectively [1] Individual Stock Performance - A total of 2,131 stocks experienced an increase in financing balance, accounting for 57.04% of the market, with 413 stocks seeing an increase of over 5% [1] - The stock with the largest increase in financing balance was Huatai Medical, with a latest financing balance of 22.55 million yuan, up by 90.44%, although its stock price fell by 13.44% on the same day [1] - Other notable stocks with significant increases in financing balance included Changjiang Nengke and Anyang Steel, with increases of 85.13% and 79.16%, respectively [1] Top Gainers and Losers - Among the top 20 stocks with the largest increase in financing balance, the average increase was 1.29%, with notable gainers including Dingtai High-Tech, Xinbang Intelligent, and Shengyi Technology, which rose by 14.70%, 12.94%, and 10.00%, respectively [2] - Conversely, the largest declines were seen in Huatai Medical, Haibo Sichuang, and Xugong Machinery, with declines of 13.44%, 11.67%, and 6.24%, respectively [2] Margin Financing Decrease - In contrast, 1,605 stocks saw a decrease in financing balance, with 189 stocks experiencing a decline of over 5% [4] - The stock with the largest decrease was Guanzhong Ecology, with a financing balance of 73.50 million yuan, down by 39.22% [5] - Other stocks with significant declines included Haomai Technology and JuJiao Co., with decreases of 35.72% and 29.87%, respectively [5]

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [2] Core Views - The company reported a revenue of 8.076 billion yuan for the third quarter of 2025, representing a year-on-year increase of 26.89%, and a net profit attributable to shareholders of 1.788 billion yuan, up 26.21% year-on-year [7] - The company's business resilience is strong, with the profit growth rate exceeding revenue growth, indicating effective cost control and order structure optimization [7] - The three main business drivers are tire molds, large components, and machine tools, which complement each other and are expected to continue driving growth [7] - The company is projected to achieve revenues of 11.113 billion yuan, 12.688 billion yuan, and 14.407 billion yuan for the years 2025, 2026, and 2027 respectively, with net profits of 2.465 billion yuan, 2.836 billion yuan, and 3.266 billion yuan for the same years [7] Financial Performance Summary - For 2023, the company achieved a revenue of 7.166 billion yuan, with a growth rate of 7.9%. The net profit was 1.612 billion yuan, reflecting a growth rate of 34.3% [6] - The projected earnings per share (EPS) for 2025 is 3.08 yuan, with a price-to-earnings (PE) ratio of 18.8 [6] - The return on equity (ROE) is expected to be 21.3% in 2025, indicating strong profitability [6] Business Segment Insights - The tire mold business benefits from the increasing global vehicle ownership and the demand for regular tire replacements [7] - The large components segment is driven by the demand from gas turbines and wind power, benefiting from the company's expertise in casting and machining [7] - The CNC machine tool segment has significant growth potential, with products achieving domestic leading performance [7]

Investment Rating - The investment rating for the company is "Accumulate" [4][6]. Core Insights - The company's performance growth is impressive, with a revenue of 8.076 billion yuan for the first three quarters of 2025, representing a year-on-year increase of 26.88%. The net profit attributable to shareholders reached 1.788 billion yuan, up 26.21% year-on-year, with basic earnings per share of 2.2421 yuan [3][4]. - The company has announced an employee stock ownership plan to enhance governance structure and motivate employees, involving up to 2,100 key employees and a maximum of 1.4412 million shares, accounting for 0.1802% of the total share capital [5]. - The company has shown continuous improvement in expense control, with a period expense ratio of 8.18% for the first three quarters of 2025, down 1.44 percentage points from the same period in 2024. R&D expenses increased to 456 million yuan, a year-on-year growth of 38.57%, with an R&D expense ratio of 5.65% [4]. Financial Summary - For 2025, the company is expected to achieve revenues of 11.054 billion yuan, with a growth rate of 25.4%. The net profit is projected to be 2.463 billion yuan, reflecting a growth rate of 22.5% [9]. - The earnings per share (EPS) for 2025 is estimated at 3.08 yuan, with further increases to 3.75 yuan in 2026 and 4.40 yuan in 2027 [9][6]. - The company’s EBIT is forecasted to be 2.795 billion yuan in 2025, with a growth rate of 25.1% [9].

Market Overview - As of October 27, the Shanghai Composite Index closed at 3996.94 points, with an increase of 1.18% [1] - The Shenzhen Component Index closed at 13489.40 points, up by 1.51% [1] - The ChiNext Index closed at 3234.45 points, rising by 1.98% [1] Trading Activity - A total of 2530 stocks saw an increase in average transaction volume, with 78 stocks experiencing a growth of over 50% [1] - 2034 stocks reported a decrease in average transaction volume [1] - Notable stocks with significant increases in transaction volume include Xinri Co., Haomai Technology, and Changbao Co. [1] Individual Stock Performance - Xinri Co. reported a daily increase of 10.02% with an average transaction volume of 1456 shares, showing a 253.73% increase [1] - Haomai Technology increased by 10.01% with an average transaction volume of 784 shares, reflecting a 206.77% increase [1] - Changbao Co. rose by 9.95% with an average transaction volume of 2716 shares, marking a 197.17% increase [1] - Tianyi Medical saw a significant increase of 20.00% with an average transaction volume of 575 shares, up by 153.85% [1] Active Stocks by Transaction Count - Geer Software had a notable increase in transaction count, rising by 3312.09% with 106,389 transactions [2] - Huajian Group experienced a decrease of 9.99% but had a transaction count increase of 1338.50% with 220,091 transactions [2] - Shanghai Port Bay reported a 1.59% increase with 41,109 transactions, reflecting a 723.50% increase [2] Summary of Notable Stocks - Tianyi Medical, Wanlang Magnetic Plastic, and Jialan Technology all reported significant increases in both transaction volume and count, indicating heightened trading activity [1][2] - Stocks like Xinyuan Co. and Juzhu Co. also showed substantial increases in transaction metrics, suggesting potential investment interest [1][2]

Core Insights - The company has achieved significant revenue growth, with a year-on-year increase of 26.89% in the first three quarters of 2025, reaching 8.076 billion yuan, and a net profit of 1.788 billion yuan, also up by 26.21% [1][2] Financial Performance - In Q3 2025, the company reported revenue of 2.811 billion yuan, a 26.21% increase year-on-year, and a net profit of 592 million yuan, reflecting a 29.49% growth [2] - The gross profit margin for the first three quarters of 2025 was 33.99%, a decrease of 0.95 percentage points year-on-year, while the net profit margin was 22.15%, down by 0.14 percentage points [3] Expense Management - The company’s expense ratio for the first three quarters of 2025 was 8.18%, a decrease of 1.44 percentage points year-on-year. The breakdown of expenses includes sales (0.78%), management (2.62%), R&D (5.65%), and financial expenses (-0.87%) [4] - R&D expenses increased by 38.57% year-on-year, while financial expenses decreased significantly due to increased foreign exchange gains [4] Business Segments - The tire mold business remains stable, benefiting from a recovery in overseas investments by Chinese tire companies, with production expansions in Thailand and Mexico to meet global demand [5] - The demand for large components is strong, driven by the construction of AI computing centers and a booming gas turbine market, with full order books for gas turbine components [5] - The CNC machine tool business is entering a high growth phase, with a 145% year-on-year revenue increase in the first half of 2025, particularly in five-axis machines [5] Profit Forecast - The company maintains its net profit forecasts for 2025-2027 at 2.513 billion, 3.048 billion, and 3.634 billion yuan respectively, with corresponding dynamic P/E ratios of 18, 15, and 13 times [6]

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Insights - The company achieved a revenue of 8.076 billion yuan in the first three quarters of 2025, representing a year-on-year increase of 26.89%. The net profit attributable to shareholders reached 1.788 billion yuan, up 26.21% year-on-year [2] - The company's profitability remains stable, with a gross margin of 33.99%, a slight decrease of 0.95 percentage points year-on-year. The net profit margin was 22.15%, down 0.14 percentage points year-on-year [3] - The demand for large components is strong, and the CNC machine tool business is opening new growth opportunities. The tire mold business remains stable, while the large component machinery products benefit from the booming gas turbine market. The CNC machine tool business saw a significant revenue increase of 145% year-on-year in the first half of 2025 [4] Financial Performance Summary - For 2023A, the total revenue is projected at 7.166 billion yuan, with a year-on-year growth of 7.88%. The net profit attributable to shareholders is expected to be 1.612 billion yuan, reflecting a growth of 34.33% [1] - The company forecasts a total revenue of 11.103 billion yuan for 2025E, with a year-on-year increase of 25.97%. The net profit attributable to shareholders is estimated at 2.513 billion yuan, a growth of 24.95% [1][5] - The earnings per share (EPS) for 2025E is projected to be 3.14 yuan, with a price-to-earnings (P/E) ratio of 18.48 based on the current price [1][5]