Investment Rating - The investment rating for the company is "Accumulate" [5] Core Views - The company is experiencing a decline in revenue and profit margins, with a focus on optimizing organizational management and accelerating resource integration [1][3] - The company plans to distribute a cash dividend of 5.00 yuan per 10 shares, totaling 2.7 billion yuan, which represents 89% of the net profit attributable to shareholders for 2024 [1] Financial Performance Summary - In Q1 2025, the company reported revenue of 480 million yuan, a year-on-year decrease of 11%, and a net profit attributable to shareholders of 80 million yuan, down 25% [1] - For Q4 2024, revenue was 610 million yuan, down 25% year-on-year, with a net profit of 20 million yuan, a decline of 69% [1] - The total revenue for 2024 was 2.2 billion yuan, a decrease of 16% year-on-year, with a net profit of 300 million yuan, down 39% [1] Brand Performance Summary - The DA brand generated revenue of 240 million yuan in Q1 2025, down 9% year-on-year, with a gross margin of 77% [2] - The DM brand reported revenue of 30 million yuan, a decrease of 29%, with a gross margin of 82% [2] - The DZ brand's revenue was 200 million yuan, down 10%, with a gross margin of 74% [2] - The RA brand had revenue of 10 million yuan, down 22%, with a gross margin of 81% [2] Profit Forecast Adjustments - The profit forecast for 2025-2026 has been adjusted downwards, with expected net profits of 330 million yuan and 350 million yuan respectively, compared to previous estimates of 410 million yuan and 460 million yuan [4] - The expected EPS for 2025 and 2026 is adjusted to 0.69 yuan and 0.74 yuan respectively, down from 0.86 yuan and 0.97 yuan [4] - The PE ratios for 2025, 2026, and 2027 are projected to be 17x, 16x, and 14x respectively [4]

Investment Rating - The investment rating for the company is "Hold" with a downgrade from previous ratings [6]. Core Views - The company reported a revenue of 1.35 billion yuan in Q1 2025, a year-over-year decrease of 4.7%, and a net profit of 150 million yuan, down 43.6% year-over-year, primarily due to tax policy adjustments and price changes [1]. - The company achieved a revenue of 5.481 billion yuan in 2024, a growth of 2.95% year-over-year, and a net profit of 750 million yuan, up 3.26% year-over-year, indicating that the operational goals for 2024 were largely met [2]. - The company is focusing on the collaborative development of military, civilian, and fuel sectors, with a positive outlook on the long-term development of large aircraft business due to advancements in commercial engine development [3]. - The company is positioned as a major supplier of aviation engine and gas turbine control systems in China, benefiting from the growing demand in aviation equipment, large aircraft, general aviation, and drones, indicating significant long-term growth potential [4]. Financial Summary - For 2025, the company expects revenues of 5.316 billion yuan, a slight decrease from 2024, with net profits adjusted to 725 million yuan [4]. - The company’s revenue growth rates are projected to be -3.01% in 2025, followed by 11.36% in 2026 and 13.70% in 2027 [5]. - The company’s EBITDA for 2025 is estimated at 1.520 billion yuan, with a net profit margin of 13.64% [5]. - The company’s financial metrics include a PE ratio of 32.97 for 2025, decreasing to 25.78 by 2027 [5].

证券研究报告 2025年05月07日 海外行业报告：行业动态研究 全球AI周报 从海外科技大厂财报看全球AI投资机会 作者： 分析师 孔蓉 SAC执业证书编号：S1110521020002 分析师 李泽宇 SAC执业证书编号：S1110520110002 分析师 樊程安吉 SAC执业证书编号：S1110524080001 ➢ 微软：收入利润均超预期，AI收入加速。FY25Q3营收达 701 亿美元，同比增长 13%，超越彭博一致预期（685亿美元）；每股收益为 3.46 美元，同比增长 18%，超越彭博一致预期（3.21美元）。Azure收入同比增长33%，AI拉动Azure增 长比例为16%。公司预计下季度Azure 收入增长34%~35%，有望持续加速。处理Token数量超100万亿(4月50万亿)，同比增长5倍，推理需求正加速放量。 ➢ META：AI持续赋能，上调全年资本支出指引。收入达423亿美元，同比增长16%，超彭博一致预期（414亿美元）；GAAP每股收益（EPS）6.43美元，超彭博一致预期5.25美元。Meta AI的使用量持续增长，目前月活跃用户超过10亿；一 季度，META上线了全新的 ...

Investment Rating - The report maintains a "Buy" rating for the company with a target price yet to be specified [5] Core Insights - The company has experienced a decline in revenue and net profit in Q1 2025, with revenue at 330 million, down 6% year-on-year, and net profit at 30 million, down 3% year-on-year [1] - The company is focusing on upgrading its "Cold Mountain" product line, aiming to cover a full range of high-performance outdoor products from camping to hiking [4] - The OEM/ODM business showed resilience with a revenue increase of 2.46% year-on-year in Q1 2025, while the self-owned brand business saw a decline of 19.42% [2] Financial Performance Summary - In Q1 2025, the company's revenue was 330 million, with a net profit of 30 million, and a non-recurring net profit of 30 million, reflecting a 14% decline year-on-year [1] - For the full year 2024, the company reported a revenue of 1.3 billion, down 10% year-on-year, and a net profit of 84 million, down 22% year-on-year [1] - The company plans to distribute a cash dividend of 6.5 yuan per 10 shares, totaling 60 million, with a payout ratio of 72% [1] Business Segment Performance - The self-owned brand business generated 773.84 million in revenue for 2024, down 16.43% year-on-year, while the OEM/ODM business revenue was 528.95 million, nearly flat [2] - Online sales for the "Big Shepherd" brand reached 44.48 million, up 2% year-on-year, while offline sales dropped by 35% to 50.83 million [2] - The "Little Shepherd" direct stores saw a revenue decline of 45% to 2.34 million, while franchise stores reported a slight increase of 1% to 15 million [2] Profitability and Cost Management - Sales expenses decreased by 4% to 120 million due to more precise electronic platform targeting, while management expenses increased by 24% to 120 million due to higher labor costs and investments in smart warehousing and SAP systems [3] - The company is adjusting its profit forecasts for 2025-2026 and has added projections for 2027, expecting net profits of 96 million, 115 million, and 143 million for 2025, 2026, and 2027 respectively [9]

证券研究报告 2025年05月07日 海外行业报告：行业动态研究 全球AI周报 从海外科技大厂财报看全球AI投资机会 作者： 分析师 孔蓉 SAC执业证书编号：S1110521020002 分析师 李泽宇 SAC执业证书编号：S1110520110002 分析师 樊程安吉 SAC执业证书编号：S1110524080001 请务必阅读正文之后的信息披露和免责申明 1 摘要 ◼ 海外科技公司财报AI进展 ◼ 全球AI动态： ◼ 投资建议： 请务必阅读正文之后的信息披露和免责申明 2 ➢ 微软：收入利润均超预期，AI收入加速。FY25Q3营收达 701 亿美元，同比增长 13%，超越彭博一致预期（685亿美元）；每股收益为 3.46 美元，同比增长 18%，超越彭博一致预期（3.21美元）。Azure收入同比增长33%，AI拉动Azure增 长比例为16%。公司预计下季度Azure 收入增长34%~35%，有望持续加速。处理Token数量超100万亿(4月50万亿)，同比增长5倍，推理需求正加速放量。 ➢ META：AI持续赋能，上调全年资本支出指引。收入达423亿美元，同比增长16%，超彭博一致预期（414亿美元 ...

Investment Rating - The investment rating for the company is "Hold" with a downgrade in rating [6]. Core Views - The company reported a revenue of 1.35 billion yuan in Q1 2025, a year-over-year decrease of 4.7%, and a net profit of 150 million yuan, down 43.6% year-over-year, primarily due to tax policy adjustments and price changes [1]. - The company achieved a revenue of 5.481 billion yuan in 2024, a year-over-year increase of 2.95%, and a net profit of 750 million yuan, up 3.26%, indicating that the operational goals for 2024 were largely met [2]. - The company is focusing on collaborative development in military, civilian, and fuel sectors, with a positive outlook on the long-term development of large aircraft business [3]. - The company is positioned as a major supplier of aviation engine and gas turbine control systems in China, benefiting from the growth in demand for aviation equipment, large aircraft, general aviation, and drones [4]. Summary by Sections Financial Performance - In Q1 2025, the gross margin was 25.1%, a decrease of 7.80 percentage points year-over-year, and the net profit margin was 11.0%, down 7.49 percentage points year-over-year [1]. - The company’s revenue for 2025 is projected to be 5.316 billion yuan, reflecting a slight decline from 2024, with net profit expected to be 725 million yuan [5]. Revenue Breakdown - In 2024, the revenue from aviation engines and gas turbine control systems was 4.88 billion yuan, accounting for 89.1% of total revenue, with a gross margin increase of 1.55 percentage points to 29.2% [2]. - Domestic revenue was 5.11 billion yuan, a 2.8% increase year-over-year, while international revenue was 370 million yuan, a 5.5% increase [2]. Future Outlook - The company aims for a revenue target of 5.3 billion yuan in 2025, indicating a transition period between old and new products [2]. - The company is advancing the development of commercial engines and exploring maintenance services for domestic aircraft like the C919, which is expected to positively impact performance in the mid to late "14th Five-Year Plan" period [3].

Investment Rating - The report maintains a "Buy" rating for the company, with a target price yet to be specified [5]. Core Views - The company has experienced a decline in revenue and net profit in Q1 2025, with revenue at 330 million, down 6% year-on-year, and net profit at 30 million, down 3% year-on-year [1]. - The company is focusing on upgrading its "Cold Mountain" product line, aiming to cover a full range of high-performance outdoor products from camping to hiking [4]. - The OEM/ODM business showed resilience with a revenue increase of 2.46% year-on-year, while the self-owned brand business saw a decline of 19.42% [2]. Financial Performance Summary - Q1 2025: Revenue of 330 million, net profit of 30 million, and a non-recurring net profit of 30 million, reflecting declines of 6%, 3%, and 14% respectively year-on-year [1]. - Q4 2024: Revenue of 220 million, net profit of -8.66 million, and a non-recurring net profit of -11.10 million, showing declines of 26%, 169%, and 220% year-on-year [1]. - For the full year 2024, revenue was 1.3 billion, down 10%, with a net profit of 84 million, down 22%, and a non-recurring net profit of 60 million, down 43% [1]. Business Segment Performance - In Q1 2025, the OEM/ODM segment generated revenue of 220.3 million, up 2.46% year-on-year, while the self-owned brand segment generated 113.5 million, down 19.42% [2]. - The online revenue for the "Big Shepherd" brand was 44.48 million, up 2% year-on-year, while offline revenue was 50.83 million, down 35% [2]. - The "Little Shepherd" direct store revenue was 2.34 million, down 45%, while franchise store revenue was 15 million, up 1% [2]. Cost and Expense Analysis - Sales expenses were 120 million, down 4% year-on-year, attributed to reduced costs from targeted electronic platform advertising [3]. - Management expenses were 120 million, up 24% year-on-year, primarily due to increased labor costs and depreciation from investments in smart warehousing and SAP systems [3]. Profit Forecast Adjustments - The profit forecast for 2025-2027 has been adjusted, with expected net profits of 96 million, 115 million, and 143 million respectively, and EPS of 1.03, 1.23, and 1.53 [9].

行业报告 | 行业专题研究 建筑装饰 证券研究报告 24 年业绩承压下滑，25 年板块基本面有望迎来修复 24 年营收、利润承压下滑，净利率及周转率拖累 ROE 提升 24 年 CS 建筑板块实现营收 86997 亿元，同比-4.1%，实现归母净利润 1689 亿元，同比-14.4%，营收增速同比下降 11.8pct，业绩增速同比下降 21.4pct。 利润增速慢于营收增速主要系费用率上升、减值损失增加、周转率均小幅下 滑。24 年 ROE（摊薄）6.5%，同比下降 1.49pct。25Q1 建筑板块营收/归母 同比-6%/-8.4%。25Q1 建筑板块或受一季度开复工慢于去年农历同期，项目 落地进度放缓影响，展望 Q2 以及下半年，新增专项债发行提速、资金到位 加快，考虑到关税态势下外需面临的较大压力，内需刺激政策有望进一步发 力，加速推动实物工作量落地，建筑公司基本面或将迎来修复。 毛利率小幅改善，费用率&减值损失同比增长，全年 CFO 净流入大幅减少 24 年 CS 建筑板块整体毛利率 10.96%，同比改善 0.05pct，净利率 2.44%，同 比下降 0.29pct，一方面反映出建筑行业整体提质增 ...

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected relative return of over 20% within the next six months [6][18]. Core Views - The company has seen a significant increase in overseas orders, particularly in Southeast Asia and the Middle East, contributing to a 29.25% year-on-year revenue growth in Q1 [1]. - The company is investing in perovskite solar cells to explore new growth avenues, aiming to expand its market presence in emerging markets like the Philippines and Kenya [4]. - Despite a decline in domestic business margins, the company has achieved a 93% year-on-year increase in new contracts signed in 2024 [2]. Financial Performance Summary - In Q1 2025, the company reported revenues of 372 million, a 29.25% increase year-on-year, with a net profit of 36 million, up 18.59% [1]. - For the full year 2024, the company expects revenues of 1.297 billion, a slight increase of 1.51%, but a significant drop in net profit by 46.86% to 93 million due to declining gross margins and increased costs [1][5]. - The company’s gross margin for 2024 is projected to be 29.59%, down 4.67 percentage points year-on-year, with a notable decline in Q4 2024 [2][3]. Order and Revenue Trends - The company signed new contracts worth 2.053 billion in 2024, reflecting a 93% increase compared to the previous year [2]. - Revenue from the foundation treatment and pile foundation engineering segments for 2024 is expected to be 824 million and 430 million, respectively, with the latter showing a 55.10% increase [2]. Cash Flow and Expenses - The company experienced a cash flow from operations (CFO) of -83 million in 2024, a decrease of 217 million year-on-year, but a positive CFO of 45 million in Q1 2025 [3]. - The operating expense ratio for 2024 is projected to be 17.36%, an increase of 1.62 percentage points year-on-year, primarily due to rising management costs from overseas business growth [3].

Investment Rating - The report maintains a "Buy" rating for the company, expecting a relative return of over 20% within the next six months [6][18]. Core Views - The company has seen a significant increase in overseas orders, particularly in Southeast Asia and the Middle East, contributing to a 29.25% year-on-year revenue growth in Q1 [1]. - The company is investing in perovskite solar cells to explore new growth avenues, aiming to expand its market presence in emerging markets like the Philippines and Kenya [4]. - Despite a decline in domestic business margins, the company has achieved a 93% year-on-year increase in new contracts signed in 2024 [2]. Financial Performance Summary - In Q1 2025, the company reported revenues of 372 million, a 29.25% increase year-on-year, with a net profit of 36 million, up 18.59% [1]. - For the full year 2024, the company expects revenues of 1.297 billion, a slight increase of 1.51%, but a significant drop in net profit by 46.86% to 93 million due to declining gross margins and increased costs [1][5]. - The company’s gross margin for 2024 is projected to be 29.59%, down 4.67 percentage points year-on-year, with a further decline to 16.46% in Q4 2024 [2][3]. Order and Contract Growth - The company signed new contracts worth 2.053 billion in 2024, reflecting a 93% increase compared to the previous year [2]. - The breakdown of revenue by business segment shows a decline in the ground treatment business by 16.94% to 824 million, while the pile foundation engineering business grew by 55.10% to 430 million [2]. Cash Flow and Expenses - The company experienced a cash flow from operations (CFO) of -83 million in 2024, a decrease of 217 million year-on-year, but improved to 45 million in Q1 2025 [3]. - The operating expense ratio increased to 17.36% in 2024, primarily due to rising management costs associated with overseas business growth and increased R&D expenses in the new energy sector [3]. Future Projections - The company forecasts net profits of 250 million, 320 million, and 396 million for 2025, 2026, and 2027 respectively, with corresponding price-to-earnings (P/E) ratios of 19.8, 15.6, and 12.6 [4][5].