证券研究报告·公司点评报告·电池 杭可科技（688006） 2024 年报&2025 年一季报点评：25Q1 营收 环比改善，看好公司海外市场布局 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 3,932 | 2,981 | 3,770 | 4,625 | 5,481 | | 同比（%） | 13.83 | (24.18) | 26.45 | 22.68 | 18.51 | | 归母净利润（百万元） | 809.09 | 326.34 | 425.26 | 584.85 | 725.66 | | 同比（%） | 64.92 | (59.67) | 30.31 | 37.53 | 24.08 | | EPS-最新摊薄（元/股） | 1.34 | 0.54 | 0.70 | 0.97 | 1.20 | | P/E（现价&最新摊薄） | 12.72 | 31.54 | 24.20 | 17.60 | 14.18 | ...

Investment Rating - The report maintains an "Accumulate" rating for the company [1] Core Views - The company achieved a revenue of 1.525 billion yuan in 2024, representing a year-on-year growth of 26.42%, and a net profit attributable to shareholders of 225.09 million yuan, up 25.11% year-on-year [2] - The company is actively expanding into the humanoid robot sector, having launched a dexterous hand product with 17 degrees of freedom, showcasing significant innovation [5] Financial Performance Summary - In 2024, the company reported total revenue of 1.525 billion yuan, with a year-on-year increase of 26.42%. The net profit attributable to shareholders was 225.09 million yuan, reflecting a growth of 25.11% year-on-year. The net profit after deducting non-recurring items was 184 million yuan, up 37.57% year-on-year [2] - The revenue breakdown by product shows that the micro drive system generated 966 million yuan, up 28.20% year-on-year, precision injection parts generated 467 million yuan, up 24.52%, and precision molds and others generated 91 million yuan, up 18.36% [2] - The company's gross margin for 2024 was 31.43%, an increase of 2.38 percentage points year-on-year, driven by improvements in the gross margins of the micro drive system and precision injection parts [3] - The company reported a net cash flow from operating activities of 124 million yuan in 2024, a decrease of 36.89% year-on-year, indicating some pressure on cash flow management [4] Strategic Initiatives Summary - The company has made significant strides in the humanoid robot market, launching a dexterous hand product that integrates advanced technologies such as micro gear reducers, motors, control units, and electronic skin sensors, enhancing its competitive edge in complex grasping tasks [5]

买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 470.60 | 442.83 | 542.15 | 639.44 | 755.09 | | 同比（%） | (1.31) | (5.90) | 22.43 | 17.95 | 18.09 | | 归母净利润（百万元） | 145.71 | 135.35 | 175.31 | 213.04 | 262.06 | | 同比（%） | (20.19) | (7.11) | 29.52 | 21.53 | 23.01 | | EPS-最新摊薄（元/股） | 1.21 | 1.12 | 1.45 | 1.77 | 2.17 | | P/E（现价&最新摊薄） | 28.60 | 30.79 | 23.77 | 19.56 | 15.90 | 证券研究报告·公司点评报告·医疗器械 海泰新光（688677） 2024 年年报及 2025 年一季报点评：2024 年 业绩短期承压， ...

日月股份（603218） 2024 年年报及 2025 年一季报点评：Q1 收入 同比大幅增长，静待盈利拐点 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 4656 | 4696 | 6037 | 6885 | 7436 | | 同比（%） | (4.30) | 0.87 | 28.56 | 14.05 | 8.00 | | 归母净利润（百万元） | 481.51 | 623.81 | 904.31 | 1,055.28 | 1,159.08 | | 同比（%） | 39.84 | 29.55 | 44.97 | 16.69 | 9.84 | | EPS-最新摊薄（元/股） | 0.47 | 0.61 | 0.88 | 1.02 | 1.12 | | P/E（现价&最新摊薄） | 25.45 | 19.64 | 13.55 | 11.61 | 10.57 | [Table_Tag] [Table_Summary ...

证券研究报告·公司点评报告·饮料乳品 伊利股份（600887） 2024 年报&25Q1 点评：24 年减值落地轻装 上阵，25Q1 开局亮眼 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 126,179 | 115,780 | 120,904 | 126,341 | 132,025 | | 同比（%） | 2.44 | (8.24) | 4.43 | 4.50 | 4.50 | | 归母净利润（百万元） | 10,429 | 8,453 | 11,114 | 12,134 | 12,823 | | 同比（%） | 10.58 | (18.94) | 31.48 | 9.18 | 5.68 | | EPS-最新摊薄（元/股） | 1.64 | 1.33 | 1.75 | 1.91 | 2.01 | | P/E（现价&最新摊薄） | 18.17 | 22.41 | 17.05 | 15.61 | 14.77 | ...

证券研究报告·公司点评报告·饰品 周大生（002867） 2024 年报及 2025 年一季报点评：持续高分 红，期待 25 年业绩逐季修复 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 16,290 | 13,891 | 15,225 | 16,739 | 18,379 | | 同比（%） | 46.52 | (14.73) | 9.60 | 9.95 | 9.79 | | 归母净利润（百万元） | 1,316 | 1,010 | 1,112 | 1,216 | 1,307 | | 同比（%） | 20.67 | (23.25) | 10.07 | 9.33 | 7.48 | | EPS-最新摊薄（元/股） | 1.20 | 0.92 | 1.01 | 1.11 | 1.19 | | P/E（现价&最新摊薄） | 10.85 | 14.14 | 12.84 | 11.75 | 10.93 | [Table_T ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company's Q1 2025 earnings continue to be under pressure, with total revenue of 256.76 billion yuan, down 6.6% year-on-year, and a net profit attributable to shareholders of 5.15 billion yuan, down 14.5% year-on-year [8] - Despite the revenue decline, cash flow has improved, with a net cash flow from operating activities of -38.95 billion yuan, which is a reduction in outflow by 7.65 billion yuan year-on-year [8] - New contract signings decreased by 10.5% year-on-year to 492.8 billion yuan, but the company saw significant growth in green and environmental contracts, which increased by 77.1% year-on-year [8] - The company is expected to benefit from increased fiscal policy support and improved financing conditions, which will gradually manifest in investment and physical volume [8] Summary by Sections Financial Performance - Q1 2025 total revenue was 256.76 billion yuan, down 6.6% year-on-year, with a gross margin of 7.5%, a decrease of 0.3 percentage points year-on-year [8] - The net profit attributable to shareholders was 5.15 billion yuan, down 14.5% year-on-year, with a net profit margin of 2.01%, a decrease of 0.19 percentage points year-on-year [8] Cash Flow and Debt - Operating cash flow improved, with a net cash flow of -38.95 billion yuan, a reduction in outflow by 7.65 billion yuan year-on-year [8] - As of the end of Q1 2025, the company's interest-bearing debt was 541.1 billion yuan, an increase of 141.6 billion yuan year-on-year, with a debt-to-asset ratio of 77.6%, up 2.0 percentage points year-on-year [8] Order Book and Market Outlook - New contracts signed in Q1 2025 totaled 492.8 billion yuan, down 10.5% year-on-year, with significant growth in green and environmental contracts [8] - The company’s backlog of uncompleted contracts was 7.8613 trillion yuan, an increase of 12.5% year-on-year, indicating strong order visibility [8] Earnings Forecast - The company is expected to achieve net profits of 21.9 billion yuan in 2025, 22.4 billion yuan in 2026, and 22.9 billion yuan in 2027, with corresponding P/E ratios of 4.8, 4.7, and 4.6 times [8]

Investment Rating - The investment rating for China Railway Construction Corporation (601186) is "Buy" (maintained) [1] Core Views - The report indicates that Q1 earnings continue to be under pressure, with a slight improvement in cash flow. The company reported a total revenue of 256.76 billion yuan in Q1 2025, down 6.6% year-on-year, and a net profit attributable to shareholders of 5.15 billion yuan, down 14.5% year-on-year [8] - The report highlights that while revenue remains under pressure, the company has managed to control expenses effectively, leading to a slight decrease in expense ratios despite the revenue decline [8] - New contract signings in Q1 2025 decreased by 10.5% year-on-year, but there was notable growth in green environmental contracts, which increased by 77.1% year-on-year [8] - The report emphasizes that despite external economic pressures, the company is expected to benefit from increased fiscal policy support and a gradual recovery in infrastructure investment [8] Summary by Sections Financial Performance - In Q1 2025, the company achieved a total revenue of 256.76 billion yuan, a decrease of 6.6% year-on-year, and a net profit of 5.15 billion yuan, down 14.5% year-on-year [8] - The gross profit margin for Q1 2025 was 7.5%, a decrease of 0.3 percentage points year-on-year [8] - The company’s cash flow from operating activities showed improvement, with a net cash outflow of 38.95 billion yuan, which was 7.65 billion yuan less than the previous year [8] Order Book and Contracts - New contracts signed in Q1 2025 totaled 492.8 billion yuan, down 10.5% year-on-year, with engineering contracts down 18.7% [8] - The report notes strong performance in the railway, mining, and power sectors, with new contracts in these areas increasing by 66.3%, 139.3%, and 29.2% respectively [8] - The total uncompleted contract amount as of the end of Q1 2025 was 7,861.3 billion yuan, an increase of 12.5% year-on-year, indicating a solid order backlog [8] Profit Forecast and Valuation - The report forecasts net profits attributable to shareholders for 2025-2027 to be 21.9 billion yuan, 22.4 billion yuan, and 22.9 billion yuan respectively, with corresponding P/E ratios of 4.8, 4.7, and 4.6 times [8] - The report maintains a "Buy" rating based on the expectation of recovery in valuation due to the company's position as a leading state-owned enterprise in infrastructure [8]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company's performance meets expectations, with a strong growth trajectory as a leading manufacturer of interior automotive components [7] - The company achieved a total revenue of 13.26 billion yuan in 2024, representing a year-on-year growth of 25.46%, and a net profit attributable to shareholders of 0.98 billion yuan, up 21.24% year-on-year [7] - The company is expanding its product offerings and accelerating its globalization strategy, positioning itself as a potential global leader in automotive interior components [7] Financial Performance Summary - In 2024, the company reported total revenue of 13,264 million yuan, with a year-on-year increase of 25.46% [7] - The net profit attributable to shareholders for 2024 was 976.64 million yuan, reflecting a year-on-year growth of 21.24% [7] - For Q4 2024, the company achieved revenue of 36.59 billion yuan, a year-on-year increase of 12.47% and a quarter-on-quarter increase of 6.33% [7] - The gross margin for Q4 2024 was 17.48%, with a slight decline due to accounting policy changes, while the gross margin for Q1 2025 was 19.50% [7] - The company’s earnings per share (EPS) for 2025 is projected to be 2.74 yuan, with a price-to-earnings (P/E) ratio of 14.68 [1][8] Future Projections - The company’s net profit forecasts for 2025 and 2026 are adjusted to 1.34 billion yuan and 1.73 billion yuan, respectively, with a new forecast for 2027 at 2.10 billion yuan [7] - The projected EPS for 2026 and 2027 are 3.54 yuan and 4.31 yuan, respectively, with corresponding P/E ratios of 11.38 and 9.34 [1][8]

证券研究报告·公司点评报告·汽车零部件 星宇股份（601799） 2025 年一季报点评：2025Q1 业绩符合预期， 车灯龙头持续成长 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 10,248 | 13,253 | 16,305 | 19,715 | 23,530 | | 同比（%） | 24.25 | 29.32 | 23.03 | 20.91 | 19.35 | | 归母净利润（百万元） | 1,102 | 1,408 | 1,761 | 2,189 | 2,683 | | 同比（%） | 17.07 | 27.78 | 25.02 | 24.31 | 22.60 | | EPS-最新摊薄（元/股） | 3.86 | 4.93 | 6.16 | 7.66 | 9.39 | | P/E（现价&最新摊薄） | 34.37 | 26.90 | 21.52 | 17.31 | 14.12 | [Table_Ta ...