CTGR(600905) 国泰海通证券·2025-05-20 11:10Investment Rating - The report maintains a "Buy" rating with a target price of 5.20 CNY [6][12]. Core Views - The company's performance is under pressure due to declining electricity prices and impairment losses, but the sale of hydropower assets in 2025 is expected to reverse the performance trend. As a leader in green electricity, the company has a solid foundation for sustained growth due to ample project reserves [2][12]. Financial Summary - Revenue: - 2023A: 26,502 million CNY - 2024A: 29,717 million CNY (YOY +12.1%) - 2025E: 34,772 million CNY (YOY +17.0%) - 2026E: 37,586 million CNY (YOY +8.1%) - 2027E: 40,302 million CNY (YOY +7.2%) [4][13] - Net Profit (attributable to parent): - 2023A: 7,174 million CNY - 2024A: 6,111 million CNY (YOY -14.8%) - 2025E: 7,523 million CNY (YOY +23.1%) - 2026E: 7,456 million CNY (YOY -0.9%) - 2027E: 7,782 million CNY (YOY +4.4%) [4][13] - Earnings Per Share (EPS): - 2023A: 0.25 CNY - 2024A: 0.21 CNY - 2025E: 0.26 CNY - 2026E: 0.26 CNY - 2027E: 0.27 CNY [4][12] - Return on Equity (ROE): - 2023A: 8.7% - 2024A: 7.0% - 2025E: 8.2% - 2026E: 7.7% - 2027E: 7.6% [4][13] Market Data - Current Price: 4.40 CNY - Market Capitalization: 125,922 million CNY - 52-week Price Range: 4.05 - 4.93 CNY [7][12] Project Reserves - As of the end of 2024, the company has 16.44 GW of projects under construction, including 4.87 GW of wind power, 7.45 GW of solar power, and 3.60 GW of pumped storage. The company has also approved or filed for a total of 12.20 GW of new installations in 2024, indicating a strong foundation for future growth [12][13].