China Tianying(SZ:000035) Tianfeng Securities·2025-05-08 08:23Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected relative return of over 20% within the next six months [5][16]. Core Views - The company achieved a revenue of 5.667 billion yuan in 2024, representing a year-on-year growth of 6.46%, while the net profit attributable to shareholders decreased by 16.99% to 279.98 million yuan [1][4]. - In Q1 2025, the company reported a revenue of 1.206 billion yuan, a decline of 3.64% year-on-year, with a net profit of 106 million yuan, down 47.63% [1]. - The company is focusing on enhancing its "environmental protection + new energy" business model, with stable development in traditional operations and an accelerated construction of new energy ecosystems [3]. Summary by Sections Environmental Business Development - The company's domestic and international waste incineration power generation projects are operating efficiently, significantly enhancing waste processing capacity, which supports overall performance [2]. - By the end of 2024, the company operated 20 waste incineration power generation projects with a total daily processing capacity of 21,550 tons, achieving a waste input volume of approximately 8.49 million tons, a 20% increase year-on-year [2]. - The company has improved the thermal energy utilization efficiency of its waste incineration projects, expanding its steam supply business, which has become an important revenue supplement [2]. New Energy Business Development - The company is actively building a new energy ecosystem focusing on wind, solar, hydrogen, and methanol production in northeastern China, responding to national development initiatives [3]. - In 2024, the company signed several new energy cooperation projects, including a 400,000 kW off-grid wind power project and a 100,000-ton methanol project, which are expected to open a second growth curve for the company [3]. Financial Forecast and Valuation - The company’s net profit forecasts for 2025-2027 are 295.29 million yuan, 330.35 million yuan, and 341.80 million yuan, reflecting year-on-year growth rates of 5.47%, 11.87%, and 3.47% respectively [3]. - The corresponding price-to-earnings (PE) ratios for these years are projected to be 37.52, 33.54, and 32.41 [3].