Workflow
开源证券:给予诺邦股份买入评级

Core Viewpoint - Nobon Co., Ltd. is experiencing accelerated growth in its main business, driven by the expansion of major clients and the rapid growth of its own brand, maintaining a "buy" rating [1][2]. Financial Performance - In 2024, the company achieved revenue of 2.237 billion yuan, a year-on-year increase of 16.8%, with net profits of 95 million yuan and 86 million yuan for the parent and non-parent companies, respectively, reflecting increases of 15.2% and 21.2% [2]. - In Q1 2025, revenue reached 608 million yuan, a year-on-year increase of 39.1%, with net profits of 30 million yuan and 29 million yuan, showing growth of 48.6% and 75.1% [2]. - The projected net profits for 2025, 2026, and 2027 are 133 million yuan, 160 million yuan, and 187 million yuan, respectively, with corresponding EPS of 0.75, 0.90, and 1.05 yuan [2]. Business Growth Drivers - The product segment shows continuous growth, with revenue from rolled materials and products reaching 709 million yuan and 1.509 billion yuan in 2024, with a year-on-year change of -1.2% and +27.8% [3]. - The subsidiary Hangzhou Guoguang generated revenue of 1.393 billion yuan, a year-on-year increase of 26.6%, due to the company's active expansion into the domestic market and securing high-quality clients [3]. - The self-owned brand "Xiaozhijia" saw revenue growth of 80.6% in 2024, reaching 30 million yuan, focusing on high-end positioning [3]. Operational Efficiency - In 2024, the gross margin and net profit margin were 14.80% and 4.26%, respectively, with slight declines due to an increase in low-margin client revenue [4]. - The expense ratio for 2024 was 8.05%, a decrease of 1.8 percentage points year-on-year, indicating improved operational efficiency [4]. - By Q1 2025, the gross margin and net profit margin improved to 15.73% and 5.00%, respectively, with a further reduction in the expense ratio to 7.51% [4]. Market Position - Domestic and international sales both experienced growth in 2024, with domestic revenue of 1.041 billion yuan and international revenue of 1.195 billion yuan, reflecting increases of 15.7% and 17.8% [3]. - Domestic revenue accounted for 46.56% of total sales [3]. Analyst Ratings - The stock has received a "buy" rating from one institution in the past 90 days, with a target price of 12.43 yuan [6].