SHINVA(600587) Huachuang Securities·2025-05-18 15:23Investment Rating - The report maintains a "Recommended" rating for the company, with a target price of 21 yuan [2][9]. Core Views - The medical device sector faced temporary pressure, while the pharmaceutical equipment segment showed steady growth. The company reported a slight increase in total revenue for 2024, reaching 10,021 million yuan, up by 0.09% year-on-year, and a net profit of 692 million yuan, up by 5.75% year-on-year [2][9]. - The company plans to distribute a cash dividend of 0.25 yuan per share (before tax) to all shareholders [2]. Financial Performance Summary - 2024 Financial Results: - Total revenue: 10,021 million yuan - Net profit attributable to the parent: 692 million yuan - Non-recurring net profit: 623 million yuan - Q4 2024 revenue: 2,597 million yuan (down 3.63% QoQ) - Q1 2025 revenue: 2,308 million yuan (down 8.74% YoY) [2][4]. - Revenue Breakdown: - Medical device revenue: 3,735 million yuan (down 10.37%) - Pharmaceutical equipment revenue: 2,171 million yuan (up 12.90%) - Medical trade revenue: 3,125 million yuan (up 8.04%) - Medical services revenue: 834 million yuan (down 9.51%) [9]. - Profitability Metrics: - Overall gross margin for 2024: 26.06% (down 1.31 percentage points) - Net profit margin for 2024: 6.90% (up 0.14 percentage points) [9]. Future Projections - Earnings Forecast: - Expected net profit for 2025: 798 million yuan (up 15.4%) - Expected net profit for 2026: 928 million yuan (up 16.2%) - Expected net profit for 2027: 1,027 million yuan (up 10.7%) [4][9]. - Earnings Per Share (EPS): - 2025: 1.32 yuan - 2026: 1.53 yuan - 2027: 1.69 yuan [4][9]. - Valuation Ratios: - Price-to-Earnings (P/E) ratio for 2025: 12 times - Price-to-Book (P/B) ratio for 2025: 1.1 times [4][9].