丨证券研究报告丨 公司研究丨点评报告丨青岛银行（002948.SZ） [Table_Title] 业绩增速领先，质效提升持续验证 ——2025 年中报点评 报告要点 [Table_Summary] 上半年营收增速 7.5%，归母净利润增速 16.0%，利润增速继续保持领先，质效提升逻辑得到 持续验证。利息净收入高增 12.2%，主要规模增速较快。上半年公司类贷款大幅增长，上半年 同比多增，一般对公较期初增长 11.3%。上半年净息差 1.72%，较 Q1 下降 5BP，较 2024 全 年小幅下降 1BP，其中负债成本加速下行。上半年末不良率 1.12%，环比-1BP，较期初-2BP， 拨备覆盖率 253%，环比+1pct，较期初+11pct，达到上市以来最佳水平。上半年不良净生成率 0.58%，保持优异，当前估值存在低估。 分析师及联系人 [Table_Author] 马祥云 盛悦菲 SAC：S0490521120002 SAC：S0490524070002 SFC：BUT916 请阅读最后评级说明和重要声明 %% %% [Table_Summary2] 事件描述 青岛银行上半年营收增速 7.5%（Q1 增 ...

Investment Rating - The investment rating for the company is "Buy" and is maintained [9]. Core Views - The company's profit growth has turned positive, with a notable improvement in asset quality, as indicated by a decrease in the new non-performing loan generation rate to a near historical low [6][11]. - The wealth management income has turned positive this year after several years of adjustments, contributing to the overall revenue recovery [11]. - The company has announced its first interim dividend this year, with a payout ratio of 35%, consistent with the previous year [11]. Summary by Sections Financial Performance - In the first half of the year, the company's revenue growth was -1.7%, while the net profit attributable to shareholders grew by 0.3%. The net interest income increased by 1.6%, but non-interest income decreased by 6.7% [2][6]. - The asset quality shows positive signals, with a non-performing loan ratio of 0.93% at the end of the first half, down 2 basis points from the beginning of the year, and a provision coverage ratio of 411% [2][6]. Loan and Deposit Growth - Total assets increased by 4.2% from the beginning of the year, with loans growing by 3.3%. Retail loans saw a slight increase of 0.9%, while corporate loans rose by 7.9% [11]. - Deposits grew by 3.6%, with demand deposits accounting for 51.0% of total deposits at the end of the first half [11]. Interest Margin and Cost - The net interest margin was 1.88%, a decrease of 10 basis points compared to the previous year. The loan yield dropped to 3.45%, reflecting a shift in loan structure towards lower-yielding corporate and consumer loans [11]. - The deposit cost rate decreased to 1.26%, indicating a strong customer retention and pricing capability [11]. Asset Quality Improvement - The new non-performing loan generation rate for the first half was 0.98%, down 2 basis points from the first quarter, reflecting improvements in both corporate and retail segments [11]. - The retail non-performing loan generation rate decreased to 1.70%, and the credit card non-performing loan generation rate fell to 4.22% [11]. Investment Recommendations - The company is expected to benefit from a restructuring of institutional allocation ratios, with a current A/H share price-to-book ratio of 0.98x/1.00x and a dividend yield of 4.7%/4.6% [11].

Investment Rating - The investment rating for the company is "Buy" and is maintained [9]. Core Views - The company's mid-year performance in 2025 continues to show a double U-shaped high-quality development, with a year-on-year revenue growth of 8.6% and a net profit growth of 8.8% in the first half of the year. The second quarter saw revenue and net profit growth both exceeding 10% [2][6]. - Total assets and loan growth have improved compared to the same period last year, with loans increasing by 10.4%, driven by a significant 12.7% growth in corporate loans. The net interest margin stands at 1.86%, down 8 basis points from the full year of 2024, with an accelerating improvement in funding costs expected to stabilize the margin [2][6]. - Asset quality remains robust, with a non-performing loan ratio of 0.84% at the end of the first half, and a provision coverage ratio of 312%, indicating a strong absolute level [2][6]. - The company's current price-to-book (PB) ratio is 0.76x, with an expected dividend yield of 4.8%, highlighting its attractive valuation [2][6]. Summary by Sections Financial Performance - In the first half of 2025, the company's revenue grew by 8.6% year-on-year, with Q1 growth at 6.5% and Q2 at 10.8%. Net profit increased by 8.8%, with Q1 at 7.1% and Q2 at 10.6% [6]. - The net interest income growth was 22.1%, with significant contributions from strong credit expansion in Q2. Non-interest income saw a decline of 4.3% [13]. - The cost-to-income ratio improved, decreasing by 0.6 percentage points to 25.1% [13]. Loan and Deposit Growth - Total assets increased by 12.0% compared to the beginning of the year, with loans growing by 10.4%. Corporate loans saw a notable increase of 12.7% [13]. - Retail loans grew by 3.7%, with housing loans increasing by 8.6% due to a recovery in the Nanjing real estate market [13]. Interest Margin and Cost - The net interest margin is reported at 1.86%, with a projected stabilization due to improving funding costs. The loan yield has decreased by 24 basis points to 4.56% [13]. - The cost of deposits has decreased by 23 basis points to 2.11%, contributing to the overall improvement in the interest margin [13]. Asset Quality - The non-performing loan generation rate has decreased, reflecting an increase in low-risk loans. The corporate loan non-performing rate is at 0.65%, while retail loans are at 1.43% [13]. - The company maintains a strong asset quality profile, with a provision coverage ratio of 312% [2][6].

Investment Rating - The investment rating for the company is "Buy" and is maintained [9]. Core Views - The company experienced a revenue decline of 7.0% year-on-year in the first half of the year, with a net profit decline of 4.6%. However, the second quarter showed a positive trend with revenue and profit growth [2][6]. - The loan balance at the end of the first half increased by 7.5% compared to the beginning of the year, with corporate loans significantly rising by 17.2% [2][6]. - The net interest margin stabilized at 1.08%, showing a recovery of 4 basis points from the first quarter, which is expected to support the growth of net interest income [2][6]. - The non-performing loan ratio decreased to 0.83%, down 3 basis points from the previous quarter, with a provision coverage ratio of 322%, up 8 percentage points [2][6]. Summary by Sections Financial Performance - Revenue growth for the first half was -7.0%, with a second quarter growth of +5.1%. Net profit growth was -4.6%, with a second quarter growth of +11.1% [2][6]. - The company’s interest income decreased by 0.5% year-on-year, but showed improvement in the second quarter [11]. - Non-interest income saw a significant decline of 21.7% year-on-year, but the second quarter showed a recovery [11]. Loan and Deposit Growth - Total assets increased by 6.4% compared to the beginning of the year, with loans growing by 7.5% [11]. - Corporate loans increased significantly, with a year-on-year growth of 17.2% and a quarter-on-quarter growth of 10.5% [11]. - Retail loans decreased by 5.8% compared to the beginning of the year, reflecting weak demand and tightened risk control [11]. Interest Margin and Asset Quality - The net interest margin was 1.08%, down 5 basis points from the previous year but up 4 basis points from the first quarter [11]. - The non-performing loan ratio improved to 0.83%, with a provision coverage ratio of 322% [11]. - The company is expected to maintain a focus on asset quality and monitor retail risk trends [11]. Investment Outlook - The company is expected to see accelerated loan growth driven by government-related business, which will support total asset growth and revenue recovery in the medium to long term [11]. - The current price-to-book ratio is 0.65x, with an expected dividend yield of 4.7% for the year [11].

丨证券研究报告丨 公司研究丨点评报告丨芭田股份（002170.SZ） [Table_Title] Q2 磷矿业务放量，驱动业绩高增 报告要点 [Table_Summary] 公司发布 2025 年半年报，实现收入 25.4 亿元（同比+63.9%），实现归属净利润 4.6 亿元（同 比+203.7%），实现归属扣非净利润 4.6 亿元（同比+208.0%）。其中 Q2 单季度实现收入 14.3 亿元（同比+59.9%，环比+28.8%），归属净利润 2.9 亿元（同比+193.0%，环比+67.3%），实 现归属扣非净利润 2.9 亿元（同比+197.5%，环比+67.3%）。公司 2025 年半年度分红预案为： 拟向全体股东每 10 股派发现金红利 1.60 元（含税），不送红股，现金分红总额为 1.5 亿元。 分析师及联系人 [Table_Author] 马太 SAC：S0490516100002 SFC：BUT911 请阅读最后评级说明和重要声明 %% %% %% %% research.95579.com 1 芭田股份（002170.SZ） cjzqdt11111 [Table_Title2] Q2 ...

Investment Rating - The investment rating for the company is "Buy" and is maintained [9]. Core Insights - In H1 2025, the company achieved revenue of 54.808 billion yuan, a year-on-year increase of 8.04%. The net profit attributable to shareholders was 4.358 billion yuan, up 16.63% year-on-year, and the net profit after deducting non-recurring gains and losses was 4.467 billion yuan, an increase of 35.57% year-on-year [2][6]. - Domestic sales have shown recovery, with a year-on-year increase of 1.5%, while overseas sales continued to grow, with a year-on-year increase of 16.6%. The gross profit margin for both domestic and international sales has improved, and asset quality has significantly enhanced, with off-balance-sheet guarantees reduced by approximately 9 billion yuan compared to the end of 2024 [2][11]. - The company expects better growth rates in both domestic and international sales in the second half of the year, driven by cost reduction, quality improvement, and the increasing profitability of new energy products [2][11]. Summary by Sections Revenue and Profitability - The company reported a revenue of 54.808 billion yuan in H1 2025, reflecting an 8.04% increase year-on-year. The net profit attributable to shareholders was 4.358 billion yuan, marking a 16.63% increase year-on-year, while the net profit after deducting non-recurring items was 4.467 billion yuan, up 35.57% year-on-year [2][6]. Domestic and International Sales - Domestic sales have shown a recovery trend, with a 1.5% year-on-year increase, benefiting from the growth in the earth-moving machinery sector. International sales grew by 16.6% year-on-year, with overseas revenue accounting for approximately 47% of total revenue, an increase of 3 percentage points [11]. Gross Margin and Asset Quality - The gross profit margin reached 22.0%, an increase of 0.7 percentage points year-on-year. The company has also improved its asset quality, with off-balance-sheet guarantees reduced by about 9 billion yuan compared to the end of 2024 [11]. Future Outlook - The company anticipates that both domestic and international sales growth will exceed the first half of the year, supported by cost reduction, quality enhancement, and improved margins for new energy products. The projected net profits for 2025 and 2026 are 7.402 billion yuan and 9.578 billion yuan, respectively, with corresponding price-to-earnings ratios of 15 times and 12 times [11].

Investment Rating - The investment rating for the company is "Buy" and is maintained [12] Core Insights - Smoore International is the largest electronic vaporizer supplier globally, with growth potential unlocked by its technology positioning in HNB (Heated Not Burn) products [3][6] - The company's core business is recovering, benefiting from regulatory shifts in the industry and increasing market share among major clients [3][6] - The HNB business is expected to see significant growth, with a projected annual growth rate in the double digits and a current global penetration rate of less than 6% [3][7] Summary by Sections Introduction - Smoore International leverages its R&D advantages to launch HNB products, marking a new phase in the industry [6][17] - The company has transitioned from a pure equipment supplier to a tobacco business model, opening new growth avenues [6][17] Core Business - The HNB segment is poised for accelerated development, with a low penetration rate and high barriers to entry, indicating substantial growth potential [7][28] - The collaboration with British American Tobacco to launch Glo Hilo combines both companies' strengths, enhancing market competitiveness [7][28] Performance Outlook - The revenue-sharing model for Glo Hilo is expected to yield significant profits, with projections estimating annual profits for Smoore's HNB business to reach 6-7 billion RMB if market penetration increases [8][9] - The U.S. market presents a significant opportunity, with potential market size increases if HNB penetration rises to 15% [8][37] Traditional Business - The U.S. vaping market is expected to grow from $19.81 billion in 2021 to $27.03 billion in 2024, with a CAGR of 11% [9][20] - Regulatory changes in the U.S. are becoming more favorable, allowing for a recovery in the vaporizer business [9][20] Long-term Strategic Direction - The company is diversifying into medical and beauty vaporization, aiming for long-term growth across multiple sectors [10][19]

Investment Rating - The report maintains a "Buy" rating for the company [2][9]. Core Views - The company reported a revenue growth of +0.8% in the first half of the year, with a net profit growth of +1.6%, ranking among the top two state-owned banks in terms of net profit growth [2][6]. - The non-performing loan (NPL) ratio at the end of the first half was 1.28%, a decrease of 2 basis points from the previous quarter and 3 basis points from the beginning of the year, indicating a significant improvement in asset quality compared to peers [2][6]. - The provision coverage ratio increased by 9 percentage points to 210%, reaching a ten-year high, which supports the stability of net interest margin and profitability [2][6]. Summary by Sections Financial Performance - Revenue growth for the first half was +0.8%, with Q1 showing a decline of -1.0% and Q2 recovering to +2.6%. Net profit growth was +1.6%, with Q1 at +1.5% [2][6]. - The net interest margin decreased by 2 basis points to 1.21% in the first half, with a total decline of 6 basis points expected for the year, the smallest drop among state-owned banks [2][6]. Asset Quality - The NPL ratio at the end of the first half was 1.28%, down 2 basis points from the previous quarter and 3 basis points from the start of the year, showing the most significant decline among state-owned banks [2][6]. - The NPL net generation rate was 0.49%, down 4 basis points from the previous year, indicating a positive trend in asset quality [2][6]. Investment Valuation - The current valuation for the company's A-shares and H-shares is approximately 0.56x and 0.47x price-to-book (PB) ratio, respectively, indicating that the stock is significantly undervalued [2][6]. - The company ranks among the top five banks in terms of A-share index weight, with a low institutional allocation ratio, supporting the recommendation to maintain a "Buy" rating [2][6].

Investment Rating - The investment rating for the company is "Buy" and is maintained [7]. Core Views - The company reported a total revenue of 2.472 billion yuan for the first half of 2025, representing a year-on-year growth of 13.9%, primarily driven by the growth in entertainment content services [3][5]. - The gross profit was 937 million yuan, a decrease of 19.0% year-on-year, with the gross margin declining by 15.4 percentage points to 37.9%, mainly due to an increase in revenue costs by 521 million yuan compared to 2024 [3][5]. - The net profit was 179 million yuan, down 37.3% year-on-year, while the adjusted net profit was 235 million yuan, a decrease of 33.2% [3][5]. Summary by Sections Revenue and Profitability - The company achieved a revenue growth of 18.0% in entertainment content services, reaching 1.209 billion yuan, which accounted for 48.9% of total revenue [8]. - The company participated in the distribution or production of 29 domestic films and 9 imported films, with the number of films reaching a historical high for the same period [8]. Business Operations - The company is actively exploring and laying out IP derivative businesses, having developed its own IPs such as "Panda Plan" and "Children of Time," and is collaborating on film promotions and IP derivative products [5]. - The online entertainment ticketing segment saw a revenue increase of 12.8% to 1.180 billion yuan, accounting for 47.7% of total revenue, with significant growth in both international and local performance ticketing [8]. Strategic Initiatives - The company is enhancing its data capabilities and investing in AI and big data infrastructure to support its "Technology + Full Entertainment" dual-driven growth model [5]. - The company has established deep partnerships with major venues in Hong Kong and Macau and is expanding into Southeast Asia with various performance projects [8].

Investment Rating - The investment rating for the company is "Buy" and is maintained [7]. Core Insights - In the first half of 2025, the company achieved revenue of 922 million yuan, a year-on-year increase of 13.25%. However, the net profit attributable to shareholders decreased by 19.52% to 71 million yuan, and the net profit after deducting non-recurring gains and losses fell by 25.09% to 62 million yuan [2][5]. - In Q2 2025, the company reported revenue of 474 million yuan, a growth of 4.84% year-on-year, while the net profit attributable to shareholders was 46 million yuan, down 16.58% year-on-year [2][5]. - The company’s operating cash flow showed a net outflow of 322 million yuan in the first half of 2025 [5]. Revenue Performance - The company’s revenue growth accelerated in the first half of the year, with B-end business revenue reaching 621 million yuan, up 11.95% year-on-year, while G-end business revenue was 300 million yuan, growing by 16.60% [11]. - The AI-driven product and service revenue accounted for 26.59% of B-end sales collections, indicating a significant contribution from AI initiatives [11]. Profitability Analysis - The company’s profit performance declined, potentially due to project delivery cycles and increased investment in AI. The sales, management, and R&D expenses for the first half of 2025 were 155 million, 117 million, and 225 million yuan, respectively, reflecting year-on-year increases of 28.38%, 17.80%, and 8.47% [11]. - The gross margin and net margin for the first half of 2025 were 59.06% and 7.71%, respectively, with Q2 figures at 57.3% and 9.94% [11]. Future Outlook - The company is positioned as a leader in financial and tax information technology, leveraging AI to enhance B-end business growth. Revenue projections for 2025 to 2027 are 2.21 billion, 2.54 billion, and 2.92 billion yuan, with growth rates of 14%, 15%, and 15% respectively [11]. - The expected net profit for the same period is projected to be 180 million, 290 million, and 390 million yuan, with growth rates of 64%, 57%, and 35% respectively [11].