Investment Rating - The investment rating for the company is maintained as "Buy" with a target price of RMB 727.72 [1][10]. Core Insights - The company has experienced rapid revenue and gross profit growth driven by the demand for high-speed optical modules, particularly benefiting from the global AI computing power demand [6][9]. - The company's core optical communication transceiver business generated revenue of RMB 374.57 billion, a year-on-year increase of 63.67%, with significant contributions from 400G and 800G product shipments [7]. - The overall gross margin improved significantly to 42.04%, up 8.23 percentage points year-on-year, attributed to an optimized product mix and increased sales of high-end products [8]. Financial Performance - For the fiscal year 2025, the company reported revenue of RMB 382.40 billion, a 60.25% increase year-on-year, and a net profit attributable to the parent company of RMB 107.97 billion, reflecting a growth of 108.78% [6]. - The company’s earnings per share (EPS) for 2025 is projected at RMB 9.72, with a return on equity (ROE) of 36.62% [5]. - The company’s revenue is expected to continue growing, with projections of RMB 66.29 billion in 2026 and RMB 81.17 billion in 2027, indicating a compound annual growth rate (CAGR) of 73.35% and 22.44% respectively [5][10]. Market Position and Outlook - The company is positioned as a leading player in the optical module sector, expected to benefit from the ongoing expansion of GPU clusters and the increasing demand for high-speed optical modules [9]. - The anticipated growth in demand for 800G and 1.6T optical modules is expected to drive revenue and profit growth in the coming years, with net profits projected at RMB 204 billion in 2026 and RMB 246 billion in 2027 [10].

Overall Research - In March, both A-shares and Hong Kong stocks experienced a general pullback, with significant differentiation across sectors. The A-share market saw the ChiNext index decline by 0.4%, while the Sci-Tech 50 index fell by 12.6%. In Hong Kong, the Hang Seng China Enterprises Index dropped by 4.6%, and the Hang Seng Index fell by 6.3% [1][2]. A-share Insights - Chinese assets are expected to show internal stability and potential for mid-term upward movement. Despite facing short-term risks from oil price fluctuations and declining risk appetite, the domestic market's high energy self-sufficiency provides some resistance to rising external energy prices. Historically, domestic exports tend to benefit from increased external uncertainties, indicating a stable supply chain [1]. Sector Recommendations - Focus on sectors that have previously experienced significant declines, those benefiting from rising commodity prices, and industries with potential for exceeding performance expectations. The report highlights resource products, essential consumption, hard technology, and government investment-related sectors as key areas of interest [2]. Hong Kong Market Insights - The Hong Kong market is positioned for resilience, with the OpenClaw framework redefining the AI industry narrative. The performance of leading AI companies in the US, such as Nvidia and Google, supports a robust fundamental backdrop for a rebound in Hong Kong stocks. The market is experiencing a convergence of three favorable factors: clear industry prosperity, improving sentiment as geopolitical concerns ease, and strong capital support, with net inflows of 63.2 billion HKD as of March 27 [3]. Investment Focus - The report recommends prioritizing investments in the technology sector, particularly through Hong Kong technology ETFs, to capitalize on the overall rebound. Specific focus should be on companies that are rapidly commercializing AI and have stable cash flows and low valuations [3]. A-share Stock Recommendations - The recommended A-share stocks for April 2026 include: - Zhongji Xuchuang (中际旭创) - Communication - Teruid (特锐德) - Power Equipment - Jereh (杰瑞股份) - Machinery - Nanjing Bank (南京银行) - Banking - Zijin Mining (紫金矿业) - Non-ferrous Metals - China Petroleum (中国石油) - Oil and Petrochemicals - China National Offshore Oil Corporation (中国海油) - Oil and Petrochemicals - Jinjiang Hotels (锦江酒店) - Social Services - Huaneng International (华能国际) - Utilities - Haier Smart Home (海尔智家) - Home Appliances [4][6]. Hong Kong Stock Recommendations - The recommended Hong Kong stocks for April 2026 include: - Hon Teng Precision (鸿腾精密) - Communication - Huiju Technology (汇聚科技) - Power Equipment - Alibaba (阿里巴巴-W) - Retail [4][7].

Market Overview - The domestic market enters the earnings season in April, with ongoing overseas disturbances potentially balancing market styles[3] - Key focus areas include Middle Eastern geopolitical disturbances affecting oil prices and fluctuating inflation expectations[3] Investment Strategy - The strategy emphasizes three main lines: 1. Energy security, focusing on traditional energy price increases and new energy directions due to potential replenishment demand[3] 2. Technology, particularly AI infrastructure, including power, storage, and computing sectors[3] 3. Rebound of previously oversold sectors such as precious metals and commercial aerospace[3] Recommended Stocks - Key recommended sectors and stocks include: - Metals: Zijin Mining - Chemicals: Yara International - Petrochemicals: Shouhua Gas - Power: Longyuan Power H - Coal: Yancoal Energy - New Energy: Jiayuan Technology - Banking: Hangzhou Bank - Agriculture: Dekang Agriculture - Electronics: Zhaoyi Innovation - Communication: Zhongji Xuchuang[6] Risk Factors - Economic recovery may fall short of expectations, with potential slow job growth and reduced market demand[34] - Significant changes in individual stock fundamentals could impact performance[34] Earnings Forecasts - Forecasted earnings per share (EPS) and price-to-earnings (PE) ratios for key stocks: - Zijin Mining: EPS of 3.10 in 2026, PE of 10.5[28] - Yara International: EPS of 4.24 in 2026, PE of 15.2[28] - Shouhua Gas: EPS of 1.42 in 2026, PE of 16.7[28] - Longyuan Power H: EPS of 0.72 in 2026, PE of 9.5[28] - Yancoal Energy: EPS of 1.23 in 2026, PE of 16.5[28] - Jiayuan Technology: EPS of 1.90 in 2026, PE of 21.9[28] - Hangzhou Bank: EPS of 2.84 in 2026, PE of 5.8[28] - Dekang Agriculture: EPS of 2.89 in 2026, PE of 20.3[28] - Zhaoyi Innovation: EPS of 8.62 in 2026, PE of 30.0[28] - Zhongji Xuchuang: EPS of 17.40 in 2026, PE of 34.4[28]

Important Events - Moore Threads signed a contract worth 660 million yuan for the Moore Threads Quasar Intelligent Computing Cluster [1] - Jingwang Electronics has begun shipping 1.6T optical module PCBs [1] - Oni Electronics signed a strategic cooperation agreement for AI workstations with Muxi Co., Ltd [1] - Jerry Holdings signed a sales contract for gas turbine generator sets worth 2.359 billion yuan [1] - China Merchants Energy ordered 10 VLCC oil tankers at a total price of approximately 8.566 billion yuan [1] - China Shipbuilding (core stock) signed a contract for the construction of 10 very large crude carriers with a domestic well-known shipowner, with a value between 8 billion to 9 billion yuan [1] Investment - Dongpeng Beverage plans to use no more than 15 billion yuan of idle self-owned funds for cash management by 2026 [1] - TCL Technology intends to acquire a 45% stake in Guangzhou Huaxing Semiconductor (core stock) for a transaction price of 9.325 billion yuan [1] Buybacks & Increases - China Eastern Airlines plans to repurchase shares worth 500 million to 1 billion yuan, which will all be canceled to reduce registered capital, with a repurchase price not exceeding 5 yuan per share [1] Performance - Agricultural Bank (core stock) expects double-digit growth in revenue and profit by 2025, with average daily RMB deposits growing at the fastest rate in the industry [1] - Mindray Medical anticipates international business revenue of 17.65 billion yuan by 2025, accounting for 53% of total revenue [1] - Silis expects a record revenue of 165.05 billion yuan in 2025, with R&D investment increasing by 77.4% to 12.51 billion yuan [1] - Jixin Technology forecasts a net profit growth of 343.81% for 2025 [1] - Zhaoyan New Drug expects a net profit of 298 million yuan in 2025, a year-on-year increase of 302% [1] - Birun Technology anticipates a total revenue of 1.03 billion yuan in 2025, a 207% increase from the previous year [1] - Zhongji Xuchuang expects a net profit of 10.8 billion yuan in 2025, a year-on-year increase of 109%, and plans to distribute 10 yuan per 10 shares [1] - Salt Lake Co. anticipates a net profit growth of 81.76% in 2025, achieving revenue of 15.501 billion yuan [1] - CICC expects a net profit growth of 71.93% in 2025, planning to distribute 2.3 yuan per 10 shares [1] - Ninebot Company forecasts a net profit growth of 62.17% in 2025 [1] - Lianqi Technology expects a net profit growth of 58.4% in 2025 [1] - Zhaoyi Innovation anticipates a net profit growth of 49.47% in 2025, planning to distribute 7.5 yuan per 10 shares [1] - Zhongwei Company expects a net profit growth of 30.69% in 2025, planning to convert 10 shares into 4.9 shares and distribute 3.5 yuan [1] - Midea Group anticipates a net profit growth of 14.03% in 2025, planning to distribute 38 yuan per 10 shares and repurchase A-shares worth 6.5 billion to 13 billion yuan [1] - Ganfeng Lithium expects a net profit of 1.613 billion yuan in 2025, turning a profit from a loss [1] Quarterly Performance - Newray Co. expects a year-on-year net profit increase of 474%-604% in the first quarter, with price increases across the entire range of hard alloy and tool products [2] - Huarui Precision anticipates a year-on-year net profit increase of 413%-550% in the first quarter, driven by both volume and price increases [2]

Group 1 - The World Data Organization (WDO) was established on March 30 in Beijing, aiming to bridge the data gap, unlock data value, and promote the digital economy [3] - The State Administration for Market Regulation issued a notice to combat "involution" competition in key industries such as platform economy, photovoltaic, lithium batteries, and new energy vehicles [3] - The Ministry of Commerce announced measures to boost consumption, including optimizing the trade-in policy for consumer goods and promoting the efficient circulation of second-hand cars [4] Group 2 - Hangzhou introduced a new housing provident fund policy, increasing the maximum loan amount for ordinary families to 1.8 million yuan, with potential increases for specific groups [4] - An international team, including researchers from Sweden's Karolinska Institute, developed a new method for generating CAR-T cells for cancer immunotherapy, with results published in the journal Nature [5] - U.S. President Trump indicated serious negotiations with Iran regarding military actions, while also threatening to destroy Iranian infrastructure if agreements are not reached [6] Group 3 - The Iranian parliament approved a bill to charge fees for ships passing through the Strait of Hormuz, which includes prohibiting vessels from the U.S. and Israel [9] - The U.S. Secretary of State stated that Iran must not be allowed to permanently control the Strait of Hormuz or establish a fee system [8] - U.S. stock indices showed mixed results, with the Dow Jones up 0.11% and the Nasdaq down 0.73%, while oil prices reached their highest level since July 2022 at $102.88 per barrel [7] Group 4 - Midea Group plans to repurchase shares worth between 6.5 billion and 13 billion yuan, with a projected net profit growth of 14.03% for 2025 [9] - SF Holding announced a plan to use up to 38 billion yuan for financial products and adjusted its share repurchase amount to between 3 billion and 6 billion yuan [9] - Zhongji Xuchuang expects a net profit growth of 108.78% for 2025 and plans to distribute 10 yuan per 10 shares [10]

Macro News - The Chinese Ministry of Foreign Affairs emphasized that dialogue with Japan regarding Taiwan should respect mutual interests and adhere to existing agreements [4] - The State Administration for Market Regulation announced measures to combat "involution" in key industries such as platform economy, photovoltaic, lithium batteries, and new energy vehicles [4] - U.S. President Trump threatened to destroy Iran's energy infrastructure if a deal is not reached soon, specifically targeting power plants, oil wells, and desalination facilities [4][5] - Iran's parliament approved a bill to charge fees for ships passing through the Strait of Hormuz, which will be implemented in Iranian rials and will prohibit U.S. and Israeli vessels from passing [4] Industry News - The World Data Organization was established in Beijing, aiming to bridge the data gap and enhance the digital economy [8] - The demand for various types of aviation engines in China is expected to exceed 11,600 units over the next 20 years, with a market value of over 85.17 billion yuan [8] - Samsung Electronics has completed the first phase of process upgrades at its Xi'an factory, transitioning from traditional 128-layer NAND flash to mass production of 236-layer products [9] - Morgan Stanley analysts reported that the oil market is depleting its buffer stocks, with significant production and refining capacities currently offline [9] - The aluminum price on the London Metal Exchange (LME) rose significantly due to attacks on major aluminum plants in the UAE and Bahrain [23] Company News - Guizhou Moutai announced an increase in the sales contract price of its 53-degree Flying Moutai from 1,169 yuan to 1,269 yuan per bottle [11][12] - China Merchants Energy announced a total contract value of approximately 8.566 billion yuan for the construction of 10 VLCC oil tankers [13] - Midea Group plans to repurchase A-shares worth between 6.5 billion and 13 billion yuan [14] - Agricultural Bank of China reported a net profit of 292 billion yuan for 2025, a year-on-year increase of 3.3% [19] - China Bank reported a net profit of 243.021 billion yuan for 2025, a year-on-year increase of 2.18% [20]

Financial Performance - In 2025, the company achieved a revenue of CNY 38.24 billion, representing a year-on-year growth of 60.25% [3] - The net profit attributable to shareholders reached CNY 10.88 billion, with a year-on-year increase of 107.97% [3] - Total assets amounted to CNY 45.29 billion, while net assets were approximately CNY 31.6 billion, resulting in a debt-to-asset ratio of about 30% [3] - The company maintained a healthy operational efficiency with accounts receivable and inventory turnover [3] Market Trends and Product Demand - The demand for AI computing power is rapidly increasing, with a shift from 400G to 800G networks expected in 2025 [5] - The company anticipates an annual production capacity of over 28 million units in 2025, with sales of 21.09 million units, of which 18 million units are targeted for overseas markets [5] - The product mix primarily includes 800G and 400G optical modules, along with a limited number of 1.6T modules [5] - The optical module industry is expected to continue strong demand in 2026, with 1.6T and 800G products becoming the main focus [5] Financial Management and Cost Control - The company reported a significant increase in financial expenses due to exchange losses from the appreciation of the RMB, which are primarily paper losses [3] - Strategies to manage exchange rate risks include short-term settlements and forward product combinations [6] - The company has increased procurement efforts and signed supply agreements to mitigate material shortages caused by rapid downstream demand growth [7] Gross Margin and Profitability Outlook - The overall gross margin for the year is expected to remain stable with a slight upward trend, following a record high in Q4 2025 [9] - Factors influencing gross margin fluctuations in Q1 2026 include price adjustments and material cost responses [9] Future Capacity and Investment Plans - The company plans to further increase production capacity in 2026 to meet customer orders and market demand [11] - Continued investment in R&D is expected, focusing on new technologies and product development [11] Industry Insights and Competitive Position - The company maintains a strong market share in 800G and 1.6T segments, with no significant changes in the competitive landscape among major clients [15] - The scale-across optical modules are anticipated to address interconnect needs between AI computing clusters, indicating a fast-growing market opportunity [12]

Group 1 - The Core View: The Science and Technology Innovation Entrepreneurship AI Index (932456.CSI) was officially launched on May 14, 2025, to reflect the overall performance of large and mid-cap growth companies with core artificial intelligence attributes in the Sci-Tech Innovation Board and the Growth Enterprise Market [1] - The index aims to capture the performance of companies involved in AI foundational resources, technology development, and application support, highlighting the characteristics of balancing domestic and overseas computing power chains [9] - The index is composed of 50 securities selected based on liquidity and market capitalization, focusing on high-elasticity computing power targets [9] Group 2 - Highlight 1: The top-level design of the "14th Five-Year Plan" anchors long-term beta for the AI chain, addressing core constraints in AI development and promoting large-scale application [10] - Highlight 2: The AI industry cycle is transitioning from the training phase to the inference phase, with significant capital expenditure from cloud vendors continuing to expand [14][17] - Highlight 3: The anticipated reversal of "stagflation" expectations may lead to greater elasticity in technology styles, with historical data showing that tech stocks often rebound first after such expectations dissipate [26][28] Group 3 - Highlight 4: The index focuses on large and mid-cap growth styles, with a market capitalization structure dominated by companies with over 100 billion in market value, providing strong foundational support [36] - Highlight 5: The index achieves risk balance across markets, with a reasonable distribution of core technology sectors, effectively avoiding excessive concentration in a single market or sector [41][45] - Highlight 6: The index is heavily weighted towards upstream sectors while also considering downstream applications, capturing the full-cycle benefits of the AI industry [48] Group 4 - Highlight 7: The AI industry's prosperity continues to validate the index's strong earnings growth expectations, with projected net profit growth significantly outperforming mainstream broad-based indices [56] - Highlight 8: The index exhibits high return elasticity and a favorable risk-return ratio, with a historical annualized return of 50.02% and a Sharpe ratio of 1.18, indicating strong risk compensation [60]

Market Overview - The A-share market showed a strong rebound today, with the Shanghai Composite Index rising by 0.24%, while Japanese and Korean markets fell by nearly 3% each, indicating a competitive advantage for China [1] - The total market turnover reached 19,277.83 billion yuan, an increase of 637.87 billion yuan compared to the previous day, with over 2,800 stocks rising [21] Sector Performance - The aluminum sector led the gains, with companies like Tianshan Aluminum and Chang Aluminum hitting the daily limit. This surge is attributed to attacks on two Middle Eastern aluminum producers, which disrupted global aluminum supply chains [21][31] - The pharmaceutical sector continued to perform well, with stocks like Meinuo Pharma achieving five consecutive limits. The first quarter saw China's innovative drug licensing transactions exceed $60 billion, nearing half of last year's total [21] - The aerospace sector also saw increased activity, with companies like Shenjian Co. and Zengsheng Technology experiencing multiple limit-ups due to recent contract wins and upcoming launches [21] Company Updates - Maiwei Co. experienced a significant drop in stock price, attributed to market rumors regarding export restrictions on equipment and weak first-quarter performance expectations. However, the company has completed the first phase of equipment delivery for HJT production lines in the U.S. [16][18] - The optical fiber sector showed strong performance, with companies like Hengtong Optic-Electric and Changfei Optic-Fiber seeing stock price increases due to rising prices from operators and strong demand from data centers [19][23] - The agricultural sector also saw gains, driven by rising energy prices impacting fertilizer and logistics costs, which in turn raised expectations for agricultural product prices [23] Financial Performance - Zhaoyan New Drug reported a revenue of 1.658 billion yuan for 2025, a decrease of 17.87% year-on-year, but a net profit increase of 302.08% to 298 million yuan [27] - New Sharp Co. expects first-quarter revenue for 2026 to be between 1 billion and 1.15 billion yuan, a year-on-year increase of 89.28% to 117.68% [27] - Huazhi Precision anticipates a first-quarter net profit of 150 to 190 million yuan for 2026, reflecting a year-on-year growth of 413.28% to 550.15% [27] Industry Insights - Goldman Sachs has downgraded the target for the MSCI China Index and the CSI 300 Index by 5% and 4%, respectively, indicating a potential price return of 24% and 12% over the next 12 months [12] - The global economic backdrop is expected to lower the fair value of Chinese stocks by approximately 5%, with 2% attributed to profit deterioration and 3-4% due to a decline in the price-to-earnings ratio [11]

控股股东及其他关联方占用资金情况专项报告 关于中际旭创股份有限公司 关于中际旭创股份有限公司 根据中国证券监督管理委员会《上市公司监管指引第 8 号——上市公司资金往来、对外担保的监管要 求》和《公开发行证券的公司信息披露内容与格式准则第 2 号——年度报告的内容与格式》及深圳证券交 易所《深圳证券交易所创业板上市公司自律监管指南第 1 号——业务办理(2026 年修订)》的要求，中际旭 创编制了上述情况表。设计、执行和维护与编制和列报情况表有关的内部控制、采用适当的编制基础如实 编制和对外披露情况表并确保其真实性、合法性及完整性是中际旭创管理层的责任。 关于中际旭创股份有限公司 控股股东及其他关联方占用资金情况专项报告(续) 普华永道中天特审字(2026)第0079号 (第二页，共二页) 控股股东及其他关联方占用资金情况专项报告 普华永道中天特审字(2026)第0079号 (第一页，共二页) 中际旭创股份有限公司董事会： 我们审计了中际旭创股份有限公司(以下简称"中际旭创")2025 年 12 月 31 日的合并及公司资产负债 表、2025 年度合并及公司利润表、合并及公司股东权益变动表、合并及公司现金流量 ...