菲利华（300395）：高管增资中益新材，彰显Q布发展信心

Investment Rating - The investment rating for the company is "Buy" with a previous rating of "Buy" as well [1][5]. Core Views - The report highlights that the management's decision to increase capital in the subsidiary Zhongyi New Material reflects confidence in the Q fabric development [3][8]. - The capital increase is expected to enhance Zhongyi New Material's capital strength and operational capabilities, aiding in business expansion and market competitiveness [8]. - Despite a dilution of the company's shareholding in Zhongyi New Material from 55.84% to 48.12%, the report indicates that this will not affect the consolidation scope of the financial statements [8]. Financial Summary - The projected EPS for the company for 2025, 2026, and 2027 are 1.16, 1.98, and 2.54 RMB respectively, with corresponding PE ratios of 66.0, 38.7, and 30.3 [5][7]. - The estimated revenue for 2025 is 2,318 million RMB, with a growth rate of 33.1%, and the EBITDA is projected to be 860 million RMB [7][9]. - The net profit attributable to the parent company is expected to be 608 million RMB in 2025, reflecting a growth rate of 93.4% [7][9]. Shareholder Information - The major shareholder, Deng Jiagui, holds 7.53% of the shares [2]. - The total market capitalization of the company is approximately 40,099.71 million RMB [2]. Market Performance - The stock has shown an absolute return of 112.2% year-to-date and a relative return of 78.9% compared to the Shenzhen Composite Index [2]. - The average daily trading volume over the past three months is 1,970.54 million RMB [2]. Valuation Metrics - The report provides a valuation with a projected PE ratio of 66.0 for 2025, decreasing to 30.3 by 2027, indicating a potential for growth [5][10]. - The projected dividend per share for 2025 is 0.3 RMB, with a dividend yield of 0.3% [7]. Conclusion - The report maintains a positive outlook on the company, emphasizing the management's confidence and the expected financial growth, while also noting the strategic capital increase in the subsidiary [3][8].