CNRE(SH:600111) Western Securities·2026-01-19 10:47Investment Rating - The report maintains an "Overweight" rating for the company [6][11]. Core Views - The company is expected to achieve a net profit attributable to shareholders of 2.176 to 2.356 billion yuan in 2025, representing a year-on-year increase of 116.67% to 134.60%. The non-recurring net profit is projected to be between 1.96 to 2.14 billion yuan, with a year-on-year increase of 117.46% to 137.43% [1][6]. - In Q4 2025, the company anticipates a net profit of 635 to 815 million yuan, which is a year-on-year increase of 6.01% to 36.06% and a quarter-on-quarter increase of 4.10% to 33.61%. This growth is primarily driven by a significant rise in rare earth prices [1][6]. - The overall market demand for rare earths is stable, and the company is actively promoting innovation, talent development, industrial upgrades, and management reforms, which have laid a solid foundation for substantial profit growth [2][6]. Financial Summary - The company’s earnings per share (EPS) for 2025 is projected to be 0.62 yuan, with price-to-earnings (P/E) ratios of 81.7, 56.8, and 44.5 for the years 2025, 2026, and 2027 respectively [2][4]. - Revenue is expected to grow from 32.966 billion yuan in 2024 to 40.852 billion yuan in 2025, reflecting a growth rate of 23.9% [4][10]. - The net profit attributable to shareholders is forecasted to increase significantly from 1.004 billion yuan in 2024 to 2.259 billion yuan in 2025, indicating a growth rate of 125% [4][10].