Xianheng International(SH:605056) EBSCN·2025-04-27 07:45Investment Rating - The report maintains a "Buy" rating for the company [6] Core Views - The company achieved revenue of 3.61 billion yuan, net profit attributable to shareholders of 220 million yuan, and net profit excluding non-recurring items of 230 million yuan in 2024, representing year-on-year growth of 23.2%, 130.7%, and 34.7% respectively [1] - The company plans to distribute a dividend of 0.36 yuan per share, yielding 2.6% based on the announcement date [1] - The company is expanding into new strategic sectors, with significant revenue growth in oil and gas, nuclear industry, transportation, government emergency services, and power generation, which collectively generated 1.09 billion yuan in revenue, up 80% year-on-year [2] Financial Performance - The comprehensive gross margin for 2024 was 29.7%, down 2.5 percentage points year-on-year, primarily due to lower margins from new business areas [3] - The operating cash flow for 2024 was 290 million yuan, with a year-on-year increase of 0.6% [1] - The net profit margin for Q4 was 8.6%, an increase of 5.0 percentage points year-on-year [3] Revenue and Profit Forecast - The company is expected to continue revenue growth, with projected revenues of 4.33 billion yuan in 2025 and 5.15 billion yuan in 2026, reflecting growth rates of 19.99% and 19.03% respectively [5] - The forecast for net profit attributable to shareholders is adjusted to 266 million yuan for 2025 and 316 million yuan for 2026, with a new estimate of 359 million yuan for 2027 [4] Valuation Metrics - The report provides a projected P/E ratio of 22 for 2025 and 19 for 2026, indicating a favorable valuation outlook [5] - The projected dividend per share is expected to increase to 0.41 yuan in 2025 and 0.49 yuan in 2026, with a corresponding dividend yield of 2.9% and 3.4% [13]