东阳光（600673）：制冷剂景气叠加化成箔成本改善，25Q1业绩同环比高增，液冷与具身智能共创未来

Investment Rating - The investment rating for the company is maintained as "Buy" [6] Core Views - The company reported strong Q1 2025 results with revenue of 3.347 billion yuan, a year-on-year increase of 18% and a quarter-on-quarter increase of 1%. The net profit attributable to shareholders was 278 million yuan, reflecting a year-on-year growth of 182% and a quarter-on-quarter growth of 345% [6] - The growth in Q1 2025 is attributed to rising refrigerant prices and cost reductions from the release of production capacity for layered foil and formation foil [6] - The company is well-positioned to benefit from the ongoing positive trends in the refrigerant industry, with a significant reduction in inventory and improved pricing dynamics [6] - The partnership with Zhongji Xuchuang aims to create integrated liquid cooling solutions, enhancing the company's market position in this segment [6] - The establishment of a joint venture with Zhiyuan Robotics marks the company's entry into the embodied intelligence sector, with initial orders already secured [6] - The layered foil capacitor project is expected to drive industry upgrades, with production capacity expansion underway [6] Financial Data and Profit Forecast - Total revenue projections for 2024, 2025E, 2026E, and 2027E are 12.199 billion yuan, 13.854 billion yuan, 15.405 billion yuan, and 16.965 billion yuan respectively, with year-on-year growth rates of 12.4%, 13.6%, 11.2%, and 10.1% [2] - Net profit attributable to shareholders is forecasted to be 1.415 billion yuan in 2025E, 1.782 billion yuan in 2026E, and 2.137 billion yuan in 2027E, reflecting significant growth rates [2] - The company's EPS is projected to be 0.47 yuan in 2025E, 0.59 yuan in 2026E, and 0.71 yuan in 2027E [2] - The gross margin is expected to improve from 21.1% in 2025E to 23.6% in 2027E [2] Market Data - As of April 25, 2025, the closing price of the stock was 9.63 yuan, with a market capitalization of 28.905 billion yuan [3] - The stock has a price-to-book ratio of 3.2 and a dividend yield of 3.49% [3]