CNNP(SH:601985) Yin He Zheng Quan·2025-08-28 12:48Investment Rating - The report assigns a neutral investment rating to the company, indicating a performance expectation within a range of -5% to 5% relative to the benchmark index [12]. Core Insights - The company's projected revenue for 2024 is 77,272.06 million, with an expected growth to 96,171.81 million by 2027, reflecting a compound annual growth rate (CAGR) of approximately 11.13% [8]. - The net profit attributable to the parent company is forecasted to increase from 8,777.34 million in 2024 to 11,274.38 million in 2027, indicating a growth rate of 10.37% in the final year [8]. - The company's EBITDA is expected to rise from 47,337.91 million in 2024 to 63,532.81 million in 2027, showcasing a strong operational performance [8]. Financial Summary - Income Statement: - Revenue is projected to grow from 77,272.06 million in 2024 to 96,171.81 million in 2027, with a gross margin decreasing from 42.91% to 39.59% over the same period [8]. - Operating profit is expected to increase from 22,382.02 million in 2024 to 26,157.73 million in 2027 [8]. - Balance Sheet: - Total assets are forecasted to grow from 659,739.17 million in 2024 to 862,466.11 million in 2027, with non-current assets increasing significantly [7]. - The total liabilities are expected to rise from 450,371.21 million in 2024 to 602,519.54 million in 2027, indicating a growing leverage [7]. - Cash Flow Statement: - Operating cash flow is projected to increase from 40,720.53 million in 2024 to 55,439.92 million in 2027, reflecting improved cash generation capabilities [7]. - The net cash increase is expected to decline from 10,247.40 million in 2024 to a negative 470.45 million in 2027, indicating potential cash flow challenges in the later years [7]. Key Financial Ratios - The report highlights a decrease in the gross margin from 42.91% in 2024 to 39.59% in 2027, while the net profit margin is expected to stabilize around 11% [8]. - The return on equity (ROE) is projected to improve from 7.96% in 2024 to 8.57% in 2027, indicating enhanced profitability relative to shareholders' equity [8]. - The price-to-earnings (P/E) ratio is expected to decrease from 21.25 in 2024 to 16.55 in 2027, suggesting a potentially more attractive valuation over time [8].