Changjiang Securities·2026-03-31 13:07Investment Rating - The investment rating for the company is "Buy" and is maintained [8] Core Insights - The company achieved a revenue of 302.347 billion yuan in 2025, representing a year-on-year increase of 5.71%. The net profit attributable to shareholders was 19.553 billion yuan, up 4.39% year-on-year, and the net profit excluding non-recurring items was 18.604 billion yuan, an increase of 4.49% year-on-year. In Q4 2025, the company reported a revenue of 68.293 billion yuan, down 6.72% year-on-year, with a net profit of 2.180 billion yuan, a decrease of 39.15% year-on-year [2][5] - The company plans to distribute a cash dividend of 8.867 yuan per 10 shares (tax included) to all shareholders, which, combined with the mid-term dividend already implemented, accounts for 55.0% of the annual net profit attributable to shareholders. The company also announced a shareholder return plan for the next three years (2026-2028), expecting a cash dividend ratio of no less than 58% in 2026 and no less than 60% in 2027-2028 [5][2] Revenue and Profit Analysis - The company's revenue growth in 2025 was driven by various product categories, with air conditioning products increasing by 9.55%, refrigerators by 1.11%, kitchen appliances by 0.51%, water appliances by 10.94%, and washing machines by 3.10%. The revenue from equipment parts and channel services grew by 19.93%. Domestic revenue increased by 3.05%, while overseas revenue rose by 8.15% [5][11] - The gross profit margin for 2025 decreased by 1.16 percentage points to 26.66%. The decline in profit margins was attributed to various factors, including tariffs and competition. The company’s operating profit margin remained stable, with a slight increase of 0.38 percentage points [11][5] Future Projections - The company is expected to achieve net profits attributable to shareholders of 20.381 billion yuan, 21.491 billion yuan, and 23.386 billion yuan for the years 2026, 2027, and 2028, respectively. The corresponding price-to-earnings ratios are projected to be 9.93, 9.42, and 8.66 times [11][5]