wanhua(SH:600309) China Post Securities·2025-05-09 08:16Investment Rating - The report maintains a "Buy" investment rating for the company, with an expected EPS of 4.65, 5.70, and 6.06 for the years 2025 to 2027, respectively, corresponding to PE valuations of 11.7, 9.54, and 8.98 times [6][9]. Core Views - The company demonstrates strong operational resilience and is expected to maintain long-term growth despite short-term economic fluctuations. The global layout is expected to solidify its leading position in the polyurethane market, with new high-value-added products anticipated to enhance profitability [5][6]. - In 2024, the company reported a total revenue of 1820.69 billion yuan, a year-on-year increase of 3.83%, while the net profit attributable to shareholders decreased by 22.49% to 130.33 billion yuan. The decline in profit was attributed to credit impairment losses and asset impairment losses totaling 9.4 billion yuan [5][7]. - The company is expanding its production capacity in polyurethane and has successfully industrialized new materials, with significant projects expected to come online in the near future, further strengthening its market position [5][6]. Financial Summary - For 2024, the company achieved a revenue of 1821 billion yuan, with a projected growth rate of 3.83%. The net profit attributable to shareholders is expected to recover to 146.10 billion yuan in 2025, reflecting a growth rate of 12.10% [7][8]. - The EBITDA for 2024 is reported at 328.17 billion yuan, with projections of 241.94 billion yuan, 286.87 billion yuan, and 299.01 billion yuan for the years 2025 to 2027, respectively [7][8]. - The company's asset-liability ratio stands at 64.7%, with expectations for gradual improvement in the coming years [8].