GOLDEN SUN SECURITIES·2026-03-31 09:39Investment Rating - The report maintains a "Buy" rating for the company [3][5]. Core Insights - The company experienced a decline in revenue by 7.21% year-on-year, totaling 19.83 billion yuan in 2025, while the net profit attributable to shareholders increased by 9.21% to 1.83 billion yuan [1][3]. - The overall gas sales volume decreased by 10.71% year-on-year, with a total of 5.255 billion cubic meters sold in 2025, primarily due to warmer weather affecting demand [1]. - The company's wind power generation increased by 7.71% year-on-year, reaching 15.21 billion kWh, while solar power generation surged by 68.14% to 360 million kWh [2]. - The average on-grid electricity price (excluding tax) for 2025 was 0.41 yuan/kWh, a decrease of 4.52% compared to the previous year [2]. - The company achieved a significant increase in cash flow from operating activities, with a net cash flow of 7.297 billion yuan, up 96.11% year-on-year, supporting further capital expenditures in the renewable energy sector [2]. Financial Summary - The projected revenues for 2026-2028 are 22.30 billion yuan, 25.41 billion yuan, and 27.92 billion yuan, reflecting year-on-year growth rates of 12.5%, 13.9%, and 9.9% respectively [3][9]. - The net profit attributable to shareholders for the same period is expected to be 2.11 billion yuan, 2.65 billion yuan, and 2.93 billion yuan, with corresponding EPS of 0.47 yuan, 0.59 yuan, and 0.65 yuan [3][9]. - The company plans to distribute a cash dividend of 0.20 yuan per share, resulting in a total cash dividend distribution of 903 million yuan, with a dividend payout ratio of 49.42% [3].