INTCO RECYCLING(SH:688087) Soochow Securities·2025-08-28 12:45Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company achieved a revenue of 1.666 billion yuan in H1 2025, representing a year-on-year increase of 16.13%. The net profit attributable to shareholders was 146 million yuan, a decrease of 6.01% year-on-year, primarily due to foreign exchange losses. Excluding these losses, the net profit would have increased by 31.59% [7] - The revenue from the decoration and building materials business grew significantly, with a year-on-year increase of 38% in H1 2025, contributing to over 75% of total revenue [7] - The company plans to distribute a cash dividend of 0.1 yuan per share, totaling 19 million yuan, reflecting a dividend payout ratio of 13.3% [7] - The company is positioned as a leader in recycled plastics, with a global presence and a focus on high-value utilization of recycled plastic products, which is expected to enhance profitability as product categories expand and channels develop [7] Financial Summary - For 2023A, total revenue is projected at 2.455 billion yuan, with a year-on-year growth of 19.41%. The net profit attributable to shareholders is expected to be 195.65 million yuan, a decrease of 15.22% [1] - The company forecasts a net profit of 386.09 million yuan for 2025E, representing a growth of 25.63% [1] - The earnings per share (EPS) for 2025E is estimated at 1.99 yuan, with a price-to-earnings (P/E) ratio of 14.53 [1] - The company’s operating cash flow for H1 2025 was 245 million yuan, an increase of 17.50% year-on-year [7] - The company’s total assets are projected to reach 6.441 billion yuan by 2025E, with total liabilities of 3.439 billion yuan [8]