Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for future performance [7]. Core Insights - The company achieved a revenue of 160.4 billion yuan in Q1 2025, a year-on-year increase of 35%, while net profit attributable to shareholders was 5.2 billion yuan, up 25% year-on-year [5]. - The cloud computing business has shown strong momentum, with revenue growth exceeding 50% year-on-year in Q1 2025, driven by AI and general server sales [6]. - The company is expected to benefit from the growing demand for AI, with projected revenues of 758.7 billion yuan, 955.8 billion yuan, and 1,195.1 billion yuan for 2025, 2026, and 2027 respectively [7]. Financial Performance Summary - For 2024, the company reported revenues of 609.1 billion yuan, a 28% increase year-on-year, and a net profit of 23.2 billion yuan, up 10% year-on-year [5]. - The projected financials for 2025 to 2027 include revenues of 758.7 billion yuan, 955.8 billion yuan, and 1,195.1 billion yuan, with net profits of 29.2 billion yuan, 35.5 billion yuan, and 45.1 billion yuan respectively [9]. - The company’s gross margin is expected to decline slightly from 7.3% in 2024 to 6.3% by 2027, while ROE is projected to improve from 15.2% to 17.3% over the same period [9].

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [1] Core Views - The company achieved a revenue of 700 million yuan in Q1 2025, representing a year-on-year increase of 14% and a quarter-on-quarter increase of 3%. The net profit attributable to the parent company was 63.49 million yuan, a year-on-year decrease of 37% but a quarter-on-quarter increase of 81% [4][5] - In 2024, the company realized a total revenue of 2.6 billion yuan, a year-on-year increase of 44%, with a net profit of 300 million yuan, up 17% year-on-year [4][5] - The company has seen rapid growth across various downstream sectors, particularly in automotive power management, which achieved a revenue of 85.51 million yuan, a year-on-year increase of 179% [5][6] Financial Performance - The company’s revenue is projected to grow significantly from 2.57 billion yuan in 2024 to 5.34 billion yuan in 2027, with corresponding net profits increasing from 307 million yuan to 704 million yuan over the same period [9] - The gross margin is expected to remain stable around 40% from 2024 to 2027, indicating consistent profitability [9] - The earnings per share (EPS) are forecasted to rise from 0.72 yuan in 2024 to 1.65 yuan in 2027, reflecting strong growth potential [9] Market Position and Competitive Advantage - The company has successfully expanded its product applications from mobile device power management to new fields, including automotive electronics, where it has made significant inroads with major automotive manufacturers [6] - The automotive electronics business is entering a new phase of rapid development, driven by increasing market demand and domestic substitution trends [6][7]

Investment Rating - The report maintains a "Buy" rating for the company [8] Core Views - The company achieved a revenue of 8.2 billion yuan in Q1 2025, representing a year-on-year increase of 38% and a quarter-on-quarter decrease of 13%. The net profit attributable to the parent company was 1.6 billion yuan, up 39% year-on-year and up 36% quarter-on-quarter [5] - In 2024, the company is projected to achieve a revenue of 29.8 billion yuan, a year-on-year increase of 35%, with a net profit of 5.6 billion yuan, up 44% year-on-year [5] - The company's electronic process equipment revenue for 2024 is expected to reach 27.7 billion yuan, a year-on-year increase of 41%, with significant growth in various equipment segments [6] - The company officially entered the ion implantation equipment market in March 2025, launching its first ion implantation machine, Sirius MC 313, enhancing its competitiveness in the semiconductor manufacturing market [7] Financial Summary - The company’s projected net profits for 2025, 2026, and 2027 are 7.71 billion yuan, 9.42 billion yuan, and 11.73 billion yuan, respectively, with corresponding EPS of 14.44 yuan, 17.63 yuan, and 21.96 yuan [8] - The projected revenue for the company from 2024 to 2027 shows a consistent growth trend, with revenues of 29.8 billion yuan, 39.7 billion yuan, 49.2 billion yuan, and 60.9 billion yuan, respectively [9] - The gross margin is expected to remain stable around 42% over the forecast period, indicating strong profitability [9]

公司点评 -30% 10% 49% 89% 128% 5/24 8/24 11/24 2/25 5/25 思瑞浦 沪深300 [Table_Author] 分析师：陈耀波 [Table_StockNameRptType] 思瑞浦（688536） Q1 实现扭亏，各下游亮点纷呈 | 投资评级：增持（维持） [Table_Rank] | | --- | | 报告日期： 2025-05-21 | | [Table_BaseData] 收盘价（元） | 146.82 | | --- | --- | | 近 12 个月最高/最低（元） | 194.95/66.80 | | 总股本（百万股） | 133 | | 流通股本（百万股） | 133 | | 流通股比例（%） | 100.00 | | 总市值（亿元） | 195 | | 流通市值（亿元） | 195 | [ 公司价 Table_Chart] 格与沪深 300 走势比较 公司在 2024 年实现营业收入 12 亿元，同比增加 12%；归母净利润-2 亿元，同比减少 468%；扣非净利-3 亿元，同比减少 150%。 l Q1 收入大幅增长，带动公司实现扭亏 202 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company experienced a seasonal decline in Q1 but is actively launching new products to strengthen its competitive edge [5][6] - The semiconductor localization trend is expected to continue, and the company is expanding its product categories, having launched over 700 new products last year [6] - Revenue for Q1 2025 was 800 million yuan, a year-on-year increase of 8% but a quarter-on-quarter decrease of 12% [4] Financial Performance - In Q1 2025, the company reported a net profit of 59.77 million yuan, a year-on-year increase of 10% but a quarter-on-quarter decrease of 72% [4] - For the year 2024, the company achieved a revenue of 3.3 billion yuan, a year-on-year increase of 28%, and a net profit of 500 million yuan, a year-on-year increase of 78% [4] - The company forecasts net profits of 600 million yuan, 864 million yuan, and 1.138 billion yuan for 2025, 2026, and 2027 respectively, with corresponding EPS of 1.27, 1.82, and 2.40 yuan [7] Market Trends - The Q1 revenue decline is attributed to the normalization of the consumer electronics supply chain after several quarters of inventory buildup [5] - The company is focusing on expanding its product offerings to enhance market share across various sectors including industrial control, automotive, communication, consumer electronics, and medical [6] Valuation Metrics - The latest closing price corresponds to a PE ratio of 76x for 2025, 53x for 2026, and 40x for 2027 [7] - The projected revenue growth rates for the next few years are 26.5% for 2025, 23.3% for 2026, and 18.4% for 2027 [9]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company achieved a revenue of 160.4 billion yuan in Q1 2025, representing a year-on-year increase of 35% and a quarter-on-quarter decrease of 7%. The net profit attributable to shareholders was 5.2 billion yuan, up 25% year-on-year but down 35% quarter-on-quarter [4] - The cloud computing business maintained strong momentum, with revenue growth exceeding 50% year-on-year in Q1 2025, driven by AI and general servers [5] - The company is expected to benefit from the growth in AI demand, with revenue projections for 2025-2027 adjusted to 758.7 billion, 955.8 billion, and 1,195.1 billion yuan respectively [7] Financial Performance Summary - In 2024, the company achieved a revenue of 609.1 billion yuan, a year-on-year increase of 28%, and a net profit of 23.2 billion yuan, up 10% year-on-year [4] - The cloud computing revenue reached 319.4 billion yuan in 2024, growing 64% year-on-year and accounting for over half of total revenue [6] - The company’s gross profit margin is projected to decline from 7.3% in 2024 to 6.3% in 2027 [9] - The earnings per share (EPS) are forecasted to be 1.47, 1.79, and 2.27 yuan for 2025, 2026, and 2027 respectively, with corresponding price-to-earnings (P/E) ratios of 13, 11, and 8 [7][9]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company achieved a revenue of 8.2 billion yuan in Q1 2025, representing a year-on-year increase of 38% and a quarter-on-quarter decrease of 13%. The net profit attributable to the parent company was 1.6 billion yuan, up 39% year-on-year and up 36% quarter-on-quarter [4] - In 2024, the company is projected to achieve a revenue of 29.8 billion yuan, a year-on-year increase of 35%, with a net profit of 5.6 billion yuan, reflecting a 44% year-on-year increase [4] - The company has entered the ion implantation equipment market, launching its first ion implanter, Sirius MC 313, which enhances its competitiveness in the semiconductor manufacturing equipment sector [6] Financial Performance Summary - The company’s electronic process equipment revenue in 2024 is expected to reach 27.7 billion yuan, a year-on-year growth of 41%. This includes over 8 billion yuan from etching equipment (up approximately 33%), over 10 billion yuan from thin film deposition equipment (up approximately 67%), over 2 billion yuan from thermal processing equipment, and over 1 billion yuan from wet processing equipment [5] - The projected net profits for 2025-2027 are 7.71 billion, 9.42 billion, and 11.73 billion yuan, respectively, with corresponding EPS of 14.44, 17.63, and 21.96 yuan [7] - The company’s revenue is expected to grow at a compound annual growth rate (CAGR) of 33.1% from 2025 to 2026, with a net profit growth rate of 37.2% during the same period [8]

[Table_StockNameRptType] 思瑞浦（688536） 公司点评 [Table_Author] 分析师：陈耀波 | 执业证书号：S0010523060001 | | --- | | 邮箱： chenyaobo@hazq.com | 分析师：李美贤 执业证书号：S0010524020002 邮箱： limeixian@hazq.com !"#$% l[Table_Summary] 事件 Q1 实现扭亏，各下游亮点纷呈 | | | | [Table_BaseData] 收盘价（元） | 146.82 | | --- | --- | | 近 12 个月最高/最低（元） | 194.95/66.80 | | 总股本（百万股） | 133 | | 流通股本（百万股） | 133 | | 流通股比例（%） | 100.00 | | 总市值（亿元） | 195 | | 流通市值（亿元） | 195 | [ 公司价 Table_Chart] 格与沪深 300 走势比较 -30% 10% 49% 89% 128% 5/24 8/24 11/24 2/25 5/25 思瑞浦 沪深300 公司 2025 年第一季 ...

Investment Rating - The report maintains a "Buy" rating for the company [7] Core Views - The company experienced a revenue of 800 million yuan in Q1 2025, representing an 8% year-on-year increase but a 12% quarter-on-quarter decrease. The net profit attributable to the parent company was 59.77 million yuan, up 10% year-on-year but down 72% quarter-on-quarter. The non-recurring net profit was 33.96 million yuan, down 33% year-on-year and down 83% quarter-on-quarter [4][5] - The company is expanding its product offerings, having launched over 700 new products last year, including ultra-low power operational amplifiers and high-precision current detection amplifiers, which are applicable in various fields such as industrial control, automotive, communication, consumer electronics, and medical [6] - The semiconductor localization trend is expected to be a long-term and certain development, with the company steadily advancing along the growth path of analog companies [6] Financial Summary - In 2024, the company is projected to achieve a revenue of 3.347 billion yuan, a year-on-year increase of 28%. The net profit attributable to the parent company is expected to be 500 million yuan, up 78% year-on-year [9] - For the years 2025 to 2027, the projected net profits are 600 million yuan, 864 million yuan, and 1.138 billion yuan, respectively, with corresponding EPS of 1.27 yuan, 1.82 yuan, and 2.40 yuan [7][9] - The report indicates a gross margin of 51.5% for 2024, with a slight decrease to 50.3% in 2025, and a return on equity (ROE) of 10.9% in 2024, expected to rise to 16.0% by 2027 [9][12]

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [2] Core Views - The company achieved a revenue of 700 million yuan in Q1 2025, representing a year-on-year increase of 14% and a quarter-on-quarter increase of 3%. However, the net profit attributable to the parent company decreased by 37% year-on-year to 63.49 million yuan, but increased by 81% quarter-on-quarter [6] - In 2024, the company reported a total revenue of 2.6 billion yuan, a year-on-year increase of 44%, with a net profit of 300 million yuan, up 17% year-on-year [6] - The company has seen rapid growth across various downstream sectors, particularly in automotive power management, which grew by 179% year-on-year to 85.51 million yuan [7][8] Financial Performance Summary - The company’s revenue is projected to grow significantly from 2.57 billion yuan in 2024 to 5.34 billion yuan in 2027, with year-on-year growth rates of 44.2%, 31.3%, 25.4%, and 26.4% respectively [11] - The net profit attributable to the parent company is expected to increase from 307 million yuan in 2024 to 704 million yuan in 2027, with corresponding year-on-year growth rates of 17.4%, 26.3%, 29.1%, and 40.6% [11] - The company’s gross margin is projected to remain stable around 40% over the forecast period [11] Investment Recommendations - The forecasted net profits for 2025, 2026, and 2027 are 387 million yuan, 500 million yuan, and 704 million yuan respectively, with corresponding earnings per share (EPS) of 0.91 yuan, 1.18 yuan, and 1.65 yuan. The latest closing price corresponds to price-to-earnings (PE) ratios of 36x, 28x, and 20x for the respective years [9]