KAIYUAN SECURITIES·2025-08-19 03:14Investment Rating - The investment rating for the company is "Buy" (maintained) [2][4][13] Core Views - The company is initiating a large-scale asset acquisition to strengthen its integrated operational moat, purchasing coal, coal power, and coal chemical assets from the National Energy Group and Western Energy [4][5] - The expected net profit for 2025-2027 is adjusted to 51.31 billion, 53.08 billion, and 53.54 billion yuan respectively, reflecting a year-on-year change of -12.5%, +3.5%, and +0.9% [4][7] - The company maintains a sustainable high dividend policy, with a minimum cash dividend ratio of no less than 65% planned for 2025-2027 [6] Financial Summary - Total revenue for 2025 is estimated at 336.5 billion yuan, with a slight decrease from previous years [7][9] - The company's return on equity (ROE) is projected to be around 10.8% in 2025, down from 14.5% in 2023 [7][9] - The company has a strong cash position with 142.4 billion yuan in cash as of 2024, supporting its cash payments for acquisitions [6][9] Asset Acquisition Details - The acquisition involves 13 asset equity stakes, including 6 coal assets, 1 integrated coal power asset, 2 chemical assets, and 4 transportation and sales assets [5] - The total assets of the acquired companies amount to 258.4 billion yuan, with a combined revenue of 126 billion yuan and a net profit of 8 billion yuan [5] Earnings Forecast - Earnings per share (EPS) for 2025 is projected at 2.58 yuan, with corresponding price-to-earnings (P/E) ratios of 15 for 2025 [4][7] - The company expects stable operating cash flow from the acquired assets, which are committed to avoiding competition within the industry [6][9]