GDG(SH:600098) Shenwan Hongyuan Securities·2025-11-29 12:30Investment Rating - The report initiates coverage with a "Buy" rating for the company [3][11]. Core Insights - The company is positioned as a comprehensive energy service provider in Guangdong, with a strong focus on stable growth and high dividends. It has a diversified business model covering electricity, energy logistics, gas, renewable energy, energy storage, and energy finance, which enhances its operational synergy [10][21]. - The company has maintained a consistent dividend policy, with a dividend payout ratio exceeding 50% over the past three years. The dividend for 2024 is projected at 0.27 CNY per share, marking a historical high in dividend scale [10][45]. Summary by Sections 1. Company Overview - The company is a state-owned enterprise controlled by the Guangzhou State-owned Assets Supervision and Administration Commission, with a diversified energy portfolio across multiple provinces and regions [21][24]. - It has achieved significant green transformation, with over 76% of its installed capacity being green energy [23]. 2. Financial Performance - The company reported a total revenue of 379.34 billion CNY for the first nine months of 2025, a year-on-year increase of 5.46%, and a net profit of 21.59 billion CNY, up 36% year-on-year [33]. - The projected revenues for 2025-2027 are 484.95 billion CNY, 513.84 billion CNY, and 530.19 billion CNY, respectively, with net profits of 22.45 billion CNY, 24.04 billion CNY, and 23.54 billion CNY [11][12]. 3. Business Segments Power Generation - The company has a solid foundation in thermal power, with a total controllable thermal power capacity of 483.65 million kW, including 250 million kW from coal and 233.65 million kW from gas [51]. - The company is expanding its renewable energy capacity, with wind and solar projects reaching a total installed capacity of 595 million kW [10][13]. Natural Gas - The natural gas segment is expected to see significant growth, with a projected revenue of 105.94 billion CNY in 2025, driven by increased sales volume and cost reduction strategies [12][39]. - The company has secured long-term LNG contracts to ensure stable gas supply, enhancing its competitive advantage [68]. Energy Logistics - The energy logistics business is expected to maintain stable revenue, although profit margins may decline in the short term due to fluctuating coal and oil prices [12][39]. 4. Valuation - The current stock price corresponds to a PE ratio of 10.5 for 2025, which is below the industry average. The report estimates a reasonable market value of 301.2 billion CNY, indicating a potential upside of 27.3% from the current market capitalization [11][12].