Shanghai Huayi (SH:600623) Tianfeng Securities·2025-07-17 08:37Investment Rating - The report assigns a "Buy" rating for the company with a target price of 13.17 CNY per share, based on a current price of 7.96 CNY [6]. Core Viewpoints - The company is expanding its footprint in the chemical industry by acquiring a 60% stake in the fluorochemical company San Aifu, which is among the top 20 in the global fluorochemical industry [4]. - The company has a diversified business model with five core segments: energy chemicals, green tires, advanced materials, fine chemicals, and chemical services, which collectively form a dual-driven development model of "manufacturing + services" [16][22]. - The company is expected to see significant profit growth, with projected net profits of 1.4 billion CNY in 2025, 1.9 billion CNY in 2026, and 2.3 billion CNY in 2027 [4]. Company Overview - The company, Shanghai Huayi Group Co., Ltd., is a large state-controlled listed company primarily engaged in energy chemicals, green tires, advanced materials, fine chemicals, and chemical services [16][22]. - The company was established in 1957 and has undergone several transformations, including its listing in 2016 [17][18]. - The major shareholder is Shanghai Huayi (Group) Company, holding a 37.65% stake [20]. Financial Performance - The company reported a revenue of 45.1 billion CNY in 2024, with a year-on-year growth of 9.1%, marking a new high since 2018 [36]. - The projected revenues for 2025 and 2026 are 49.95 billion CNY and 52.79 billion CNY, respectively [5]. - The company maintains a stable debt-to-asset ratio, which has remained between 52% and 58% from 2018 to 2024 [52]. Business Segments - The five core business segments generated revenues of 13.23 billion CNY (advanced materials), 10.94 billion CNY (green tires), 6.91 billion CNY (energy chemicals), 6.43 billion CNY (fine chemicals), and 6.64 billion CNY (chemical services) in 2024 [39][40]. - The advanced materials and green tires segments are significant contributors to the company's profitability, with gross margins of 10.7% and 29.4%, respectively [41]. Acquisition Impact - The acquisition of San Aifu is expected to enhance the company's revenue and profit contributions significantly, with forecasts indicating a substantial increase in net profits post-acquisition [4][5].