Sinoma-int(600970) CAITONG SECURITIES·2025-03-27 06:03Investment Rating - The investment rating for the company is "Accumulate" (maintained) [2] Core Views - The company achieved a revenue of 46.127 billion yuan in 2024, a year-on-year increase of 0.72%, and a net profit attributable to shareholders of 2.983 billion yuan, up 2.31% year-on-year [7][8] - The company's overseas expansion has effectively hedged against domestic market fluctuations, with the scale of operation and maintenance services continuing to rise [7][9] - The company is expected to achieve net profits of 3.077 billion yuan, 3.179 billion yuan, and 3.491 billion yuan for the years 2025, 2026, and 2027 respectively, with corresponding PE ratios of 8.65, 8.37, and 7.62 [10] Financial Performance Summary - Revenue Forecast: - 2023A: 45.799 billion yuan - 2024A: 46.127 billion yuan - 2025E: 47.816 billion yuan - 2026E: 49.862 billion yuan - 2027E: 52.251 billion yuan - Revenue growth rates are projected at 6.94%, 0.72%, 3.66%, 4.28%, and 4.79% respectively [5][12] - Net Profit Forecast: - 2023A: 2.916 billion yuan - 2024A: 2.983 billion yuan - 2025E: 3.077 billion yuan - 2026E: 3.179 billion yuan - 2027E: 3.491 billion yuan - Net profit growth rates are projected at 14.74%, 2.31%, 3.13%, 3.34%, and 9.81% respectively [5][12] - Earnings Per Share (EPS): - 2023A: 1.12 yuan - 2024A: 1.14 yuan - 2025E: 1.16 yuan - 2026E: 1.20 yuan - 2027E: 1.32 yuan [5][12] - Return on Equity (ROE): - 2023A: 15.27% - 2024A: 14.13% - 2025E: 13.66% - 2026E: 13.14% - 2027E: 13.47% [5][12] - Price-to-Earnings (PE) Ratio: - 2023A: 8.34 - 2024A: 8.32 - 2025E: 8.65 - 2026E: 8.37 - 2027E: 7.62 [5][12] Business Segment Performance - The engineering services segment generated revenue of 27.125 billion yuan, a year-on-year increase of 1.73%, with a gross margin of 15.97% [7][9] - The equipment business reported revenue of 6.214 billion yuan, a year-on-year decrease of 18.42%, with a gross margin of 22.82% [7][9] - The production operation services segment achieved revenue of 12.92 billion yuan, a year-on-year increase of 21.88%, with a gross margin of 21.48% [7][9] - The overseas revenue reached 16.039 billion yuan, a year-on-year increase of 12.16%, effectively offsetting domestic market fluctuations [7][9]