Investment Rating - The report maintains a "Buy" rating for the company [3][5]. Core Views - The company's performance in 2024 met expectations, with revenue reaching 7.914 billion yuan, a year-on-year increase of 97.7%, and a net profit attributable to shareholders of 670 million yuan, up 1,139.2% year-on-year [1][4]. - The company has a diversified customer base, including major clients such as Seres and Volkswagen, which supports revenue growth [1][2]. - The company is expanding its overseas market presence, particularly in Europe, enhancing its supply chain management and responding quickly to international customer demands [2]. Financial Performance - In Q1 2025, the company reported revenue of 1.54 billion yuan, a year-on-year increase of 1%, with a net profit of 90 million yuan, down 8% year-on-year [1]. - The gross profit margin for 2024 was 17%, an increase of 5 percentage points year-on-year, while the net profit margin was 8%, up 7 percentage points year-on-year [1]. - The company expects net profits for 2025, 2026, and 2027 to be 848 million yuan, 1.028 billion yuan, and 1.209 billion yuan, respectively, with corresponding P/E ratios of 16.5, 13.6, and 11.5 [3][4]. Market Position and Growth Potential - The company is positioned as a leader in the domestic wiring harness market, having entered the supply chains of renowned automotive manufacturers [2]. - The demand for high-voltage wiring harnesses is expected to grow due to the increasing production of electric vehicles and advancements in autonomous driving technology [2]. - The company has developed a full range of high-voltage connectors and is focusing on enhancing its product structure to increase market share [2].

证券研究报告 | 年报点评报告 gszqdatemark 2025 04 25 年 月 日 电投能源（002128.SZ） 电解铝贡献弹性，煤电托底，未来可期 公司发布 2024 年年度。2024 公司实现年营业收入 298.59 亿元，同比增 长 11.23%；归母净利润 53.42 亿元，同比增长 17.15%；24Q4 实现营业 收入 80.5 亿元，同比增长 13.13%，环比增长 4.78%；归母净利润 9.42 亿元，同比减少 3.37%，环比下降 35.28%。公司业绩同比增长主要系煤 炭、电解铝量价齐升。 煤炭业务量价齐升，成本控制能力凸显。 ➢ 公司核定产能 4,800 万吨/年，经过多年耕耘，已成为东北地区褐煤 销售龙头企业，公司 2025 年煤炭长协价与 2024 持平，有助于提 升公司 2025 年煤炭业务利润韧性；2025 年公司煤炭产/销量计划 为 4800/4824 万吨。 电解铝业务赋能弹性，成长可期。 绿电业务增量显著。 ➢ 2024 年公司发电量 1155445 万千瓦时，同比+32.8%，其中煤电发 电量 552784 万千瓦时，同比-1.4%，新能源发电量 602660 ...

Investment Rating - The investment rating for the company is "Accumulate (Maintain)" [5] Core Views - The company reported a 12.6% year-on-year growth in net profit attributable to shareholders after excluding non-recurring items for Q1 2025. The revenue for 2024 was 26.6 billion yuan, a 0.86% increase year-on-year, while the net profit attributable to shareholders was 12.3 billion yuan, up 1.20% year-on-year. For Q1 2025, the revenue was 6.6 billion yuan, a 7.41% decrease year-on-year, with a net profit of 3.6 billion yuan, reflecting a 0.34% increase year-on-year. The company maintained a non-performing loan ratio of 0.97% and a provision coverage ratio of 339.27% as of the end of Q1 2025 [1][2][4][11]. Performance Summary - In Q1 2025, the company's net interest income decreased by 5.62% year-on-year, with a net interest margin of 1.50% for 2024, down 6 basis points from the second half of 2024. The interest-earning assets and loan yield for 2024 were 3.36% and 3.77%, respectively, both showing declines [2][3]. - The net commission and fee income fell by 6.26% year-on-year, while other non-interest income decreased by 14.40% year-on-year. However, debt market-related income grew by 35.33% year-on-year, indicating resilience in investment returns despite market volatility [3]. Asset Quality - The non-performing loan ratio remained stable at 0.97%, with a slight increase in the attention ratio to 1.49%. The provision coverage ratio decreased by 13 percentage points. The non-performing loan ratio for corporate loans improved to 1.02%, while the real estate non-performing loan ratio decreased to 1.15% [4][10]. - The company reported a non-performing loan generation rate of 0.71% for 2024, with a write-off scale of 4.9 billion yuan [4]. Financial Overview - As of Q1 2025, total assets and loans amounted to 1.54 trillion yuan and 771.1 billion yuan, respectively, reflecting year-on-year growth of 6.82% and 6.60%. The total deposits reached 1.08 trillion yuan, a 5.90% increase year-on-year [10]. - The company plans to increase its dividend payout ratio to 34% for 2024, up from 30.1% in 2023, indicating a commitment to returning value to shareholders [1][11].

Investment Rating - The investment rating for the company is "Accumulate (Maintain)" [5] Core Views - The company reported a 12.6% year-on-year growth in net profit attributable to shareholders after excluding non-recurring items for Q1 2025. The revenue for 2024 was 26.6 billion yuan, a 0.86% increase year-on-year, while the net profit attributable to shareholders was 12.3 billion yuan, up 1.20% year-on-year. For Q1 2025, the revenue was 6.6 billion yuan, a 7.41% decrease year-on-year, with a net profit of 3.6 billion yuan, reflecting a 0.34% increase year-on-year. The non-performing loan ratio and provision coverage ratio at the end of Q1 2025 were 0.97% and 339.27%, respectively, remaining stable and decreasing by 13 percentage points from the previous quarter [1][2][4][11]. Performance Summary - In Q1 2025, the company's net interest income decreased by 5.62% year-on-year, with the net interest margin for 2024 at 1.50%, down 6 basis points from the second half of 2024. The interest-earning assets and loan yield for 2024 were 3.36% and 3.77%, respectively, both showing declines. The cost of interest-bearing liabilities and deposit cost rates were 1.91% and 1.78%, respectively, also reflecting decreases [2][3]. - The net commission income fell by 6.26% year-on-year, but the decline was less severe than in 2024. Other non-interest income decreased by 14.40% year-on-year, although debt market-related income grew by 35.33% [3]. Asset Quality - The non-performing loan ratio remained at 0.97% in Q1 2025, with the attention ratio increasing by 21 basis points. The provision coverage ratio and loan-to-deposit ratio were 339.27% and 3.29%, respectively, both showing declines. The non-performing loan ratio for corporate loans improved to 1.02%, while the personal loan non-performing ratio remained stable at 1.32% [4][10]. Financial Summary - The total assets and loan amounts at the end of Q1 2025 were 1.54 trillion yuan and 771.1 billion yuan, respectively, both showing year-on-year growth of 6.82% and 6.60%. The total deposits reached 1.08 trillion yuan, a 5.90% increase year-on-year [10][11]. - The company plans to increase its dividend payout ratio to 34% for 2024, up from 30.1% in 2023, indicating a commitment to returning value to shareholders [1][11].

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company is expected to achieve a revenue of 29.859 billion yuan in 2024, representing a year-on-year growth of 11.23%, and a net profit of 5.342 billion yuan, reflecting a year-on-year increase of 17.15% [1] - The growth in performance is primarily driven by the increase in both volume and price of coal and electrolytic aluminum [1] - The company has established itself as a leading brown coal seller in Northeast China, with a planned coal production and sales target of 48 million tons for 2025 [3] - The electrolytic aluminum business is anticipated to provide significant growth potential, with a production target of 90,000 tons for 2025 [8] Financial Performance - In Q4 2024, the company achieved a revenue of 8.05 billion yuan, a year-on-year increase of 13.13%, but a net profit of 942 million yuan, which is a decrease of 3.37% year-on-year [1] - The company produced 48 million tons of raw coal in 2024, a year-on-year increase of 3.1%, and sold 47.76 million tons, a year-on-year increase of 2.8% [8] - The average selling price of coal in 2024 was 222 yuan per ton, up 8.6% year-on-year, while the cost was 90 yuan per ton, down 8% year-on-year [8] - The company plans to distribute a cash dividend of 1.8 yuan per 10 shares, totaling 1.79 billion yuan, which represents 35.67% of the net profit attributable to shareholders [10] Business Segments - The company's power generation volume in 2024 is expected to reach 1,155,445 million kWh, a year-on-year increase of 32.8%, with significant contributions from renewable energy sources [4] - The company has a strong focus on green electricity, with plans to increase the proportion of green electricity in its aluminum production to 79% after the completion of a new project [8] - The coal business is expected to maintain stable profits, while the aluminum segment is projected to benefit from a significant drop in alumina prices, enhancing cost efficiency [8]

Investment Rating - The report maintains a "Buy" rating for the company [4][6]. Core Views - The company is experiencing short-term pressure on performance due to a decline in steam business revenue and increased costs associated with new project development. In Q1 2025, the company reported revenue of 290 million yuan, a year-on-year decrease of 4.3%, and a net profit attributable to shareholders of -8.3 million yuan, a year-on-year decline of 140.4% [1][2]. - The company's gross margin decreased to 20.3%, down 3.6 percentage points year-on-year, while the overall expense ratio slightly increased due to rising personnel costs and management expenses related to new projects [2]. - The company is focusing on technological innovation, particularly in the waste plastic recycling sector, with a new catalytic cracking technology that converts mixed waste plastics into high-value products. A demonstration project with a capacity of 200,000 tons per year is under construction and is expected to significantly reduce carbon emissions [3]. - The hazardous waste project has been running steadily for two years, enhancing the company's profitability. Additionally, the company is expanding its vanadium production capacity, which is anticipated to be a new growth driver [3]. Financial Summary - The company is projected to achieve revenues of 2.12 billion yuan, 2.75 billion yuan, and 3.43 billion yuan for the years 2025, 2026, and 2027, respectively. The net profit attributable to shareholders is expected to be 247 million yuan, 502 million yuan, and 705 million yuan for the same years [4][5]. - The projected P/E ratios for 2025, 2026, and 2027 are 103.4x, 50.9x, and 36.3x, respectively, indicating a potential for growth in earnings [4][5].

Investment Rating - The investment rating for the company is "Buy" [4] Core Views - The company is expected to show exceptional growth performance in 2025, with a projected revenue increase of 5.6% to 48.12 billion yuan and a net profit growth of 20% to 5.2 billion yuan [8] - The company faced a revenue decline of 14.2% in 2024, primarily due to losses in its U.S. furniture business, but domestic home textile operations are anticipated to improve [7][8] Revenue and Profitability - In 2024, the company's revenue decreased by 14.2% to 45.6 billion yuan, with a net profit decline of 24.4% to 4.3 billion yuan [1] - The gross margin improved by 0.7 percentage points to 48% due to effective cost control [1] - The company declared a total dividend of 0.6 yuan per share for the year, resulting in a dividend payout ratio of 115.48% [1] Channel Performance - Direct sales channel revenue decreased by 1.48% to 400 million yuan, but gross margin increased by 0.3 percentage points to 67.55% [2] - Franchise channel revenue fell by 19.03% to 14.5 billion yuan, with a gross margin increase of 1.42 percentage points to 48.84% [3] - E-commerce revenue declined by 14.12% to 13.8 billion yuan, while gross margin improved by 1.11 percentage points to 53.32% [3] U.S. Business Performance - The U.S. business revenue dropped by 21.54% to 8.2 billion yuan, resulting in a loss of approximately 28.71 million yuan [7] - The gross margin for the U.S. business decreased by 5.76 percentage points to 28.07% [7] Inventory and Cash Flow - As of the end of 2024, the company's inventory decreased by 19.2% to 1.09 billion yuan, with inventory turnover days reduced by 7 days to 185 days [7] - Operating cash flow for 2024 was 8.5 billion yuan, down 9.5% year-on-year [7] Future Outlook - The company is set to gradually launch production at the completed first phase of the smart industrial park in 2025, which is expected to enhance operational efficiency and profitability [8] - The company anticipates a healthy operating performance in the franchise business in 2025 due to improved inventory levels and retail efficiency [3][8]

Investment Rating - The report maintains a "Buy" rating for the company [4]. Core Insights - The company reported a revenue of 5.79 billion yuan in Q1 2025, representing a year-on-year increase of 7.6%. The net profit attributable to shareholders was 500 million yuan, up 5.8% year-on-year, while the net profit excluding non-recurring items was 480 million yuan, reflecting a 5.0% increase year-on-year [1]. - Core product categories showed positive growth, with online sales of rice cookers, pressure cookers, steamers, and health pots increasing by 0.43%, 7.91%, 6.66%, and 24.82% year-on-year, respectively. The company continues to implement a consumer-centric innovation strategy and product development strategy, leveraging big data to meet diverse consumer needs [1]. - The gross margin for Q1 2025 was 23.9%, a slight decrease of 0.5 percentage points year-on-year. The net profit margin was 8.6%, down 0.2 percentage points year-on-year [2]. Financial Projections - The company is projected to achieve net profits of 2.4 billion yuan, 2.55 billion yuan, and 2.7 billion yuan for the years 2025, 2026, and 2027, respectively, with year-on-year growth rates of 6.9%, 6.1%, and 6.0% [2]. - Revenue is expected to grow from 21.3 billion yuan in 2023 to 26.95 billion yuan in 2027, with a compound annual growth rate of approximately 6.4% [3]. - The latest diluted EPS is projected to increase from 2.72 yuan in 2023 to 3.37 yuan in 2027 [3]. Market Position - The company operates in the small home appliance industry and has a total market capitalization of approximately 44.59 billion yuan, with a closing price of 55.64 yuan as of April 24, 2025 [4]. - The company has a total share capital of 801.36 million shares, with 99.88% being freely tradable [4].

证券研究报告 | 年报点评报告 gszqdatemark 2025 04 25 年 月 日 巨人网络（002558.SZ） 征途 IP 产品持续扩圈，打造游戏+AI 生态图谱 事件：公司发布 2024 年年报，2024 年公司实现营业收入 29.23 亿元，同 比下滑 0.05%；实现归母净利润 14.25 亿元，同比增长 31.15%；实现扣 非归母净利润 16.23 亿元，同比增长 18.23%。公司年度利润分配预案拟 向全体股东每 10 股派发现金红利 1.40 元（含税）。 征途 IP 赛道：成熟产品实现用户扩圈，小程序端完成突破。2024 年，公 司上线多个季度资料片，2024 年 6 月的年度" 征途嘉年华"和 10 月的周 年庆典持续吸引核心玩家，强化了玩家对游戏的归属感。《原始征途》创新 地利用短剧这一新形式营销，形成 短剧+代言人"双驱动模式，精准契 合买量需求，传播辐射范围广泛，吸引大量潜在用户。爆款新游戏《王者 征途》凭借独特玩法设计与精准的市场定位，实现了小程序端的突破。"《王 者征途》自 2024 年 2 月上线小程序平台以来，成功引入超 2500 万新增 用户，全年贡献流水 6 亿 ...

Investment Rating - The investment rating for the company is "Buy" [6] Core Views - The company achieved a rapid revenue growth of 25.18% year-on-year in 2024, with total revenue reaching 2.066 billion yuan and a net profit of 673 million yuan, reflecting a growth of 26.08% [1] - The electrophysiology segment saw a significant increase in surgical volume, with over 15,000 procedures completed, marking a 50% year-on-year growth [3] - The company is benefiting from scale effects and changes in product structure, leading to an improvement in gross margin and a reduction in expense ratios [2] Financial Performance - In 2024, the company reported a revenue of 2.066 billion yuan, a 25.18% increase from the previous year, and a net profit of 673 million yuan, up 26.08% [1] - The first quarter of 2025 showed continued growth, with revenue of 564 million yuan, a 23.93% increase year-on-year, and a net profit of 183 million yuan, up 30.69% [1] - The gross margin for 2024 was 72.31%, an increase of 1.04 percentage points year-on-year, while the sales expense ratio improved to 18.05% [2] Business Segments - The electrophysiology segment generated revenue of 440 million yuan in 2024, growing by 19.73%, with a gross margin of 73.76% [2] - The coronary intervention segment saw revenue of 1.054 billion yuan, a 33.30% increase, with a gross margin of 73.21% [2] - The peripheral intervention segment reported revenue of 351 million yuan, up 37.09%, with a gross margin of 75.86% [2] - Non-vascular intervention revenue surged by 135.05% to 39 million yuan, with a gross margin of 59.89% [2] International Performance - The company achieved overseas revenue of 280 million yuan in 2024, a 19.62% increase, with overseas self-owned brands growing by 45.88% [4] - The company has made significant inroads into high-end hospitals in Spain, France, Italy, Germany, the UK, Switzerland, Turkey, and Brazil, enhancing its market penetration [4] Future Projections - Revenue projections for 2025-2027 are 2.694 billion yuan, 3.479 billion yuan, and 4.478 billion yuan, with year-on-year growth rates of 30.4%, 29.2%, and 28.7% respectively [4] - Net profit forecasts for the same period are 902 million yuan, 1.181 billion yuan, and 1.537 billion yuan, with growth rates of 34.0%, 30.9%, and 30.2% respectively [4]