Investment Rating - The report maintains a "Buy" rating for the company [1] Core Views - The company's Q1 2025 performance met expectations, with a significant year-on-year increase in net profit [7] - Revenue for Q1 2025 was 5.037 billion yuan, a year-on-year decrease of 4.73% and a quarter-on-quarter decrease of 5.84% [7] - The net profit attributable to the parent company for Q1 2025 was 104 million yuan, representing a substantial year-on-year growth of 447.56% and a turnaround from losses in the previous quarter [7] - The integration of the Grammer business is progressing steadily, with the company focusing on the passenger car seat assembly business, which is expected to enhance its market share in the long term [7] Financial Forecasts - The company forecasts total revenue of 24.303 billion yuan for 2025, with a year-on-year growth of 9.20% [1] - The net profit attributable to the parent company is projected to be 646.47 million yuan in 2025, with a significant year-on-year increase of 214.06% [1] - The earnings per share (EPS) for 2025 is estimated at 0.51 yuan, with a price-to-earnings (P/E) ratio of 24.25 [1][8]

证券研究报告·公司点评报告·汽车零部件 岱美股份（603730） 2024 年年报及 2025 年一季报点评：公司经营整体 稳健，顶棚新品类打开成长空间 2025 年 05 月 03 日 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） | 5,861 | 6,377 | 7,245 | 8,350 | 9,611 | | 同比（%） | 13.90 | 8.80 | 13.61 | 15.26 | 15.10 | | 归母净利润（百万元） | 653.98 | 802.18 | 926.93 | 1,090.76 | 1,279.98 | | 同比（%） | 14.77 | 22.66 | 15.55 | 17.68 | 17.35 | | EPS-最新摊薄（元/股） | 0.40 | 0.49 | 0.56 | 0.66 | 0.77 | | P/E（现价&最新摊薄） | 20.22 | 16.48 | 14.26 ...

万达电影（002739） 2024 年报及 2025 年一季报点评：Q1 业绩彰 显运营杠杆，期待后续内容业务表现 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） | 14,620 | 12,362 | 15,789 | 17,367 | 19,104 | | 同比（%） | 50.79 | (15.44) | 27.72 | 10.00 | 10.00 | | 归母净利润（百万元） | 912.24 | (940.05) | 1,003.96 | 1,242.64 | 1,437.79 | | 同比（%） | 147.44 | - | - | 23.77 | 15.70 | | EPS-最新摊薄（元/股） | 0.43 | (0.45) | 0.48 | 0.59 | 0.68 | | P/E（现价&最新摊薄） | 26.04 | - | 23.66 | 19.12 | 16.52 | [Table_Tag] [T ...

松原安全（300893） 2025 年一季报点评：2025Q1 业绩符合预期， 自主被动安全龙头持续成长 买入（维持） 证券研究报告·公司点评报告·汽车零部件 | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 1,280 | 1,971 | 2,701 | 3,607 | 4,799 | | 同比（%） | 29.09 | 53.94 | 37.03 | 33.54 | 33.07 | | 归母净利润（百万元） | 197.78 | 260.39 | 392.40 | 521.33 | 698.50 | | 同比（%） | 67.56 | 31.65 | 50.70 | 32.86 | 33.98 | | EPS-最新摊薄（元/股） | 0.87 | 1.15 | 1.73 | 2.30 | 3.09 | | P/E（现价&最新摊薄） | 38.66 | 29.37 | 19.49 | 14.67 | 10.95 | [Tabl ...

Investment Rating - The report maintains a "Buy" rating for the company [1][9] Core Views - The company is experiencing short-term pressure on its performance in Q1 2025, with revenue and net profit declining year-on-year. However, the long-term growth potential as a leader in micro-motors remains promising [1][3][9] Financial Performance Summary - In Q1 2025, the company achieved total revenue of 203 million yuan, a year-on-year decrease of 16.04% and a quarter-on-quarter decrease of 21.44% [8] - The net profit attributable to the parent company for Q1 2025 was 42 million yuan, down 35.48% year-on-year and 16.71% quarter-on-quarter [8] - The gross margin for Q1 2025 was 32.22%, a decline of 4.57 percentage points year-on-year [8] - The company forecasts total revenue of 1,139.54 million yuan for 2025, with a year-on-year growth of 18.42% [1][10] Competitive Advantages - The company possesses core competencies in technology research and development, cost control, customer coverage, product expansion, and capacity layout [3] - It has a leading technological advantage in product development, automated production lines, and a platform strategy for cost control [3] - The company has established deep partnerships with major automotive manufacturers, enhancing its customer base [3] Capacity Expansion - The company is actively advancing the construction of factories in Thailand and the United States, which will improve its efficiency in serving global customers and expand its overseas market share [3]

证券研究报告·公司点评报告·汽车零部件 松原安全（300893） 2025 年一季报点评：2025Q1 业绩符合预期， 自主被动安全龙头持续成长 证券分析师 刘力宇 执业证书：S0600522050001 liuly@dwzq.com.cn 股价走势 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） | 1,280 | 1,971 | 2,701 | 3,607 | 4,799 | | 同比（%） | 29.09 | 53.94 | 37.03 | 33.54 | 33.07 | | 归母净利润（百万元） | 197.78 | 260.39 | 392.40 | 521.33 | 698.50 | | 同比（%） | 67.56 | 31.65 | 50.70 | 32.86 | 33.98 | | EPS-最新摊薄（元/股） | 0.87 | 1.15 | 1.73 | 2.30 | 3.09 | | P/E（现价& ...

[Table_Tag] [Table_Summary] 投资要点 证券研究报告·公司点评报告·家电零部件Ⅱ 德业股份（605117） 2024 年报及 2025 年一季报点评：Q1 业绩略 超预告上限，25 年户储&工商储多点开花 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） | 7480 | 11206 | 14090 | 16908 | 19782 | | 同比（%） | 25.59 | 49.82 | 25.73 | 20.00 | 17.00 | | 归母净利润（百万元） | 1791 | 2960 | 3848 | 4647 | 5490 | | 同比（%） | 18.03 | 65.29 | 29.99 | 20.76 | 18.14 | | EPS-最新摊薄（元/股） | 2.77 | 4.58 | 5.96 | 7.19 | 8.50 | | P/E（现价&最新摊薄） | 31.09 | 18.81 ...

Investment Rating - The investment rating for the company is "Accumulate" [8] Core Views - The company reported a total revenue of 1.297 billion yuan in 2024, a year-on-year increase of 1.51%, and a net profit attributable to shareholders of 92.52 million yuan, a decrease of 46.86% year-on-year [8] - The company focuses on Southeast Asia and the Middle East, leveraging 20 years of experience to enhance customer loyalty and pursue high-quality orders, achieving 72 new projects worth 2.05 billion yuan in 2024, a 93% increase year-on-year [8] - The company is expected to benefit from its innovative technology and comprehensive geotechnical engineering services, with a second growth curve driven by perovskite materials [8] Financial Summary - Total revenue forecast for 2025 is 2 billion yuan, with a year-on-year growth of 54.24% [8] - The net profit forecast for 2025 is 252.11 million yuan, reflecting a significant recovery from the previous year's decline [8] - The company's comprehensive gross margin for 2024 was 29.6%, down 4.7 percentage points year-on-year, with a net profit margin of 6.7%, down 6.6 percentage points year-on-year [8] - The company’s cash flow from operating activities was -83 million yuan in 2024, a decline of 217 million yuan year-on-year [8] - The asset-liability ratio at the end of 2024 was 22.4%, an increase of 3.1 percentage points year-on-year [8]

Investment Rating - The investment rating for the company is "Accumulate" [1] Core Views - The company reported a total revenue of 1.297 billion yuan in 2024, a year-on-year increase of 1.51%, while the net profit attributable to shareholders was 0.9252 billion yuan, a decrease of 46.86% year-on-year [8] - The company has focused on Southeast Asia and the Middle East, leveraging its 20 years of experience to secure high-quality orders, with 72 new projects signed in 2024 amounting to 2.05 billion yuan, a year-on-year increase of 93% [8] - The company is experiencing a temporary drag due to upfront expenses, but the long-term outlook remains positive due to dual growth drivers [8] Financial Summary - Total revenue forecast for 2025 is 2 billion yuan, with a year-on-year growth of 54.24% [1] - The net profit forecast for 2025 is 0.2521 billion yuan, reflecting a significant recovery from the previous year's decline [1] - The company's comprehensive gross margin for 2024 was 29.6%, a decrease of 4.7 percentage points year-on-year, with domestic and international gross margins at 20.3% and 31% respectively [8] - The company’s cash flow from operating activities was -0.83 billion yuan in 2024, a decline of 2.17 billion yuan year-on-year [8] - The asset-liability ratio at the end of 2024 was 22.4%, an increase of 3.1 percentage points year-on-year [8]

证券研究报告·公司点评报告·电池 亿纬锂能（300014） 2025 年一季报点评：Q1 业绩符合预期，动储 全年出货高增长 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） | 48,784 | 48,615 | 66,004 | 82,905 | 97,644 | | 同比（%） | 34.38 | (0.35) | 35.77 | 25.61 | 17.78 | | 归母净利润（百万元） | 4,050 | 4,076 | 5,345 | 7,307 | 9,298 | | 同比（%） | 15.42 | 0.63 | 31.16 | 36.69 | 27.25 | | EPS-最新摊薄（元/股） | 1.98 | 1.99 | 2.61 | 3.57 | 4.54 | | P/E（现价&最新摊薄） | 20.75 | 20.62 | 15.72 | 11.50 | 9.04 | [Table_Tag] [Tab ...