SHCI(601225) 申万宏源证券·2025-04-28 09:45Investment Rating - The report maintains a "Buy" rating for Shaanxi Coal Industry [6] Core Views - The company's performance slightly exceeded market expectations, with 2024 revenue reaching 184.145 billion yuan, a year-on-year increase of 1.5%, while net profit attributable to shareholders was 22.36 billion yuan, a decrease of 3.2% [6][7] - The company continues to maintain high dividends, with a proposed cash dividend of 1.136 yuan per share, resulting in a dividend yield of approximately 6.74% based on the closing price on April 25 [6][7] - Adjustments to profit forecasts have been made due to a decline in coal prices, with expected net profits for 2025-2027 set at 19.056 billion, 19.525 billion, and 20.005 billion yuan respectively [6] Financial Data and Profit Forecast - Total revenue (million yuan): 2024: 184,145; 2025E: 175,288; 2026E: 178,833; 2027E: 186,893 [2] - Net profit attributable to shareholders (million yuan): 2024: 22,360; 2025E: 19,056; 2026E: 19,525; 2027E: 20,005 [2] - Earnings per share (yuan/share): 2024: 2.31; 2025E: 1.97; 2026E: 2.01; 2027E: 2.06 [2] - Gross margin (%): 2024: 32.7; 2025E: 29.9; 2026E: 30.0; 2027E: 29.4 [2] Market Data - Closing price on April 25: 20.00 yuan; 52-week high/low: 29.87/18.59 yuan [3] - Market capitalization (million yuan): 193,900 [3] - Dividend yield: 7.64% [3]