IMDTECL(SZ:002128) Hua Yuan Zheng Quan·2025-11-27 09:09Investment Rating - The investment rating for the company is "Buy" (maintained) [5][6] Core Views - The company plans to acquire 100% equity of Baiyinhua Coal Power at a transaction price of 11.15 billion yuan, which is expected to significantly enhance profitability [5] - The acquisition is projected to increase the company's net profit attributable to shareholders from 5.34 billion yuan in 2024 to 6.79 billion yuan, marking a growth of 1.45 billion yuan [5] - The integration of Baiyinhua Coal Power's coal, electricity, and aluminum businesses aligns with the company's existing "coal-electricity-aluminum" model, potentially expanding its operational scale [5] - The acquisition is expected to add approximately 2 billion yuan to the company's net profit in 2025, with further asset injections anticipated from the controlling shareholder [5][6] Financial Summary - As of November 26, 2025, the company's closing price is 26.47 yuan, with a total market capitalization of 59,334.45 million yuan and a debt-to-asset ratio of 25.18% [3] - The company's earnings per share (EPS) for 2024 and 2025H1 are projected to be 2.38 yuan and 1.24 yuan respectively, with a slight dilution expected post-acquisition [5] - Revenue forecasts for 2025 are estimated at 31,960 million yuan, with a year-on-year growth rate of 7.04% [7] - The company's net profit for 2025 is projected to be 5,766 million yuan, reflecting a year-on-year growth rate of 7.95% [7] - The company anticipates a dividend yield of 3.21% in 2024, increasing to 3.98% by 2027, indicating an attractive return for investors [8]