Tianfeng Securities·2025-08-29 02:16Investment Rating - The investment rating for the company is "Buy" with a target price not specified [8] Core Views - The company has shown resilience against oil price fluctuations, with natural gas volume and price both increasing [1] - The upstream performance has significantly outperformed oil price volatility, with domestic crude oil production up 0.6% year-on-year and natural gas production up 4.7% [2] - The refining and sales segment is actively optimizing its structure due to the peak issue of refined oil products, with gasoline and diesel production down 4.3% and 0.7% respectively, while ethylene production increased by 5.3% [3] - The natural gas sales segment reported a profit increase, with sales volume reaching 1,515 billion cubic meters, up 2.9% year-on-year [4] - Capital expenditures have decreased to 642 billion, down 147 billion year-on-year, primarily from oil and gas and new energy sectors [5] Financial Data and Forecast - The forecast for net profit attributable to the parent company is adjusted to 150.9 billion for 2025, with 2026 and 2027 maintained at 169.2 billion and 174.1 billion respectively [5] - The corresponding P/E ratios for A-shares are projected at 10.5, 9.3, and 9.1 for 2025, 2026, and 2027 respectively, while H-shares are at 7.5, 6.7, and 6.5 [5] - The company is expected to maintain a dividend payout ratio of 52%, resulting in a dividend yield of 5% for A-shares and 7% for H-shares [5] Financial Metrics - The company's revenue for 2025 is projected at 3,011,012 million, with a growth rate of -5.54% [6] - The EBITDA for 2025 is estimated at 463,092.51 million, with a decline from previous years [6] - The net profit attributable to the parent company for 2025 is forecasted at 150,854.99 million, reflecting an 8.39% decrease [6] - The earnings per share (EPS) for 2025 is expected to be 0.82 [6] - The company’s asset-liability ratio is projected to decrease to 36.23% by 2025 [12]