wanhua(SH:600309) Great Wall Securities·2025-08-18 06:38Investment Rating - The report maintains a "Buy" rating for Wanhua Chemical, expecting the stock price to outperform the industry index by over 15% in the next six months [5][20]. Core Views - The company's performance in the first half of 2025 met expectations, with TDI price increases anticipated to drive profit recovery [1][10]. - Wanhua Chemical's TDI production capacity is expected to reach 144,000 tons per year by May 2025, enhancing its competitive edge in the polyurethane market [10][12]. - The company is focusing on innovation and expanding its product lines, which is expected to create new profit growth points [11][12]. Financial Summary - Revenue for 2023 is projected at 175,361 million yuan, with a year-on-year growth rate of 5.9%. By 2027, revenue is expected to reach 245,163 million yuan, with a growth rate of 7.5% [1][12]. - The net profit attributable to shareholders is forecasted to be 16,816 million yuan in 2023, declining to 13,033 million yuan in 2024, but recovering to 20,340 million yuan by 2027 [1][12]. - The company's EPS is expected to be 5.36 yuan in 2023, decreasing to 4.15 yuan in 2024, and then increasing to 6.48 yuan by 2027 [1][12]. Product Performance - In the first half of 2025, the revenue from the polyurethane, petrochemical, and fine chemicals segments was 368.88 billion yuan, 349.34 billion yuan, and 156.28 billion yuan, respectively, with year-on-year changes of 4.04%, -11.73%, and 20.41% [2][4]. - The average market price for TDI in the first half of 2025 was around 12,400 yuan per ton, reflecting an 18.42% year-on-year decline [2][10]. Cost and Margin Analysis - The gross margin for the polyurethane segment was 25.68%, while the petrochemical segment experienced a negative gross margin of -0.37% [2][4]. - The average price of raw materials such as pure benzene decreased by 21.53% year-on-year, impacting overall cost structures [3][9]. Capacity and Production - In the first half of 2025, the production of polyurethane products was 2.98 million tons, an increase of 5.30% year-on-year, while sales rose by 12.64% to 3.03 million tons [4][9]. - The company successfully launched new production lines, including MS devices and specialty amines, which are expected to enhance its product offerings [11][12].