华立科技（301011）：公司动态研究：主业发展强劲，未来三年分红计划彰显发展信心

Investment Rating - The investment rating for the company is "Buy" (maintained) [1][10]. Core Insights - The company's core business is experiencing strong growth, with significant performance improvements and a three-year dividend plan reflecting confidence in long-term development [2][3]. - The company reported a revenue of 1.017 billion yuan in 2024, representing a year-over-year increase of 24.65%, and a net profit attributable to shareholders of 84.65 million yuan, up 62.93% year-over-year [6]. - The company is expanding its overseas market presence, with overseas revenue reaching 134 million yuan in 2024, a year-over-year increase of 30.39% [6]. Financial Performance - The company expects revenues of 1.163 billion yuan in 2025, 1.256 billion yuan in 2026, and 1.320 billion yuan in 2027, with corresponding net profits of 110 million yuan, 133 million yuan, and 148 million yuan respectively [9][10]. - The gross profit margin for 2024 is projected at 29.97%, with a net profit margin of 8.32% [6]. - The company plans to distribute a cash dividend of 2 yuan for every 10 shares, totaling 29.34 million yuan, which is 34.66% of the net profit attributable to shareholders [6]. Business Segments - Revenue from gaming and amusement equipment sales is expected to reach 549 million yuan in 2024, with a gross margin of 27.44% [6]. - Revenue from anime IP derivative products is projected at 327 million yuan, with a gross margin of 42.75% [6]. - The amusement park operation segment is expected to generate 106 million yuan in revenue, although it shows a slight decline of 1.70% year-over-year [6][7].