数通交换机翻倍以上增长，毛利率维稳、业绩高增 公司 2024 年报&2025Q1 业绩点评 本报告导读： 2024 年以来受益国内 AI 发展，公司数据中心交换机全面爆发、收入增速超预期，取 得 200G/400G 数据中心交换机、数据中心交换机互联网行业市场份额第一 投资要点： | [Table_Finance] 财务摘要（百万元） | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入 | 11,542 | 11,699 | 13,837 | 16,095 | 18,136 | | (+/-)% | 1.9% | 1.4% | 18.3% | 16.3% | 12.7% | | 净利润（归母） | 401 | 574 | 771 | 1,012 | 1,200 | | (+/-)% | -27.3% | 43.1% | 34.3% | 31.2% | 18.6% | | 每股净收益（元） | 0.71 | 1.01 | 1.36 | 1.78 | 2.11 | | 净资产收益率(%) | ...

Investment Rating - The report maintains an "Accumulate" rating for the company [1][6]. Core Views - The company reported a significant improvement in Q1 2025 performance, with a net profit increase of 2139.84% year-on-year, driven by reduced credit impairment losses and lower operating expenses [2][3]. - The company has a strong order reserve, with a total of approximately 383 million yuan in hand orders and bid amounts as of March 2025 [3]. - The company is expanding its services into Douyin's local life virtual live streaming, leveraging AIGC+XR technology to provide integrated virtual live streaming services [4]. - The company has a consistent dividend policy, proposing a cash dividend of 0.20 yuan per 10 shares for 2024, marking 14 consecutive years of cash dividends [5]. Financial Summary - In 2024, the company achieved revenue of 722 million yuan, a year-on-year increase of 9.78%, but reported a net loss of 38.53 million yuan [2][8]. - For Q1 2025, the company generated revenue of 185 million yuan, a 2.72% increase year-on-year, with a net profit of 13.60 million yuan [2]. - The company expects revenues of 800 million yuan, 920 million yuan, and 1.04 billion yuan for 2025, 2026, and 2027 respectively, with corresponding net profits of 59 million yuan, 82 million yuan, and 98 million yuan [6][10].

三只松鼠（300783.SZ） 证券研究报告 | 公司点评 gszqdatemark 2025 05 22 年 月 日 三生万物生态大会：打破边界，全域拓展 事件。三只松鼠 5 月 20 日在上海召开"2025 三生万物生态大会"，发布新品类拓 展及新渠道布局规划。 打破边界，全面拓展。三只松鼠在 2019 年首次达成 120 亿含税收入，是流量红利 背景下从 0 到 1 的发展结果，当前用 3 年时间重回 120 亿含税收入，是从 1 到 10 的发展突破，其中松鼠在供应链各个环节打磨提效，并形成网络化组织，实现极致 价格力，在此基础上，实现品类拓展，从坚果到零食再到全品类，以及渠道拓展， 从线上走向线下，再尝试打造一分利便利店、全品类自有品牌生活馆等业态。当前 的松鼠正在打破原本自身的品牌及产品边界，构建"制造、品牌、零售"一体化超 级供应链，背后是内部高效组织管理及供应链体系，面向的是更广泛的市场空间 和机遇。 坚果零食持续深耕，多品类赛道延伸布局。品类维度，三只松鼠在坚果品类已打造 核心心智，零食正构建上游供应链拓展渠道布局，当前进一步拓展饮料、日化、婴 童用品、宠物食品、米面粮油、水果生鲜等多品类布 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company has shown significant growth in corporate credit, with a cautious approach to bad debt recognition and disposal [1] - The first quarter of 2025 saw a year-on-year increase in operating income of 5.63% to 18.495 billion yuan and a net profit attributable to ordinary shareholders of 7.417 billion yuan, up 5.76% year-on-year [4] - Total assets reached 3.4 trillion yuan, reflecting a year-on-year growth of 17.58% [4] - The non-performing loan (NPL) ratio remained stable at 0.76%, while the provision coverage ratio for bad loans decreased by 18.81 percentage points to 370.54% [4] Summary by Sections Financial Performance - Q1 operating income was 18.495 billion yuan, a 5.63% increase year-on-year, and net profit was 7.417 billion yuan, up 5.76% year-on-year [4] - Total assets reached 3.4 trillion yuan, marking a 17.58% increase year-on-year [4] - The NPL ratio was stable at 0.76%, with a provision coverage ratio of 370.54% [4][5] Loan and Deposit Growth - Corporate loans saw rapid growth, driven by strong demand in the region, while personal loans remained constrained [4] - The bank's deposit growth outpaced the M2 growth rate, benefiting from strong customer loyalty and favorable economic conditions [4] Interest Margin and Investment - The net interest margin for Q1 was 1.80%, down 10 basis points year-on-year [4] - The bank's financial investments also grew rapidly, driven by government financing [4] Asset Quality and Risk Management - The overall asset quality remained stable, with a cautious approach to bad debt disposal [5] - The bank's bad debt recognition and write-off efforts were significant, with a write-off ratio of 27.37% [5] Earnings Forecast and Valuation - The earnings forecast for 2025-2027 has been adjusted, with expected operating revenues of 71.402 billion, 76.912 billion, and 84.322 billion yuan respectively [5] - The forecasted net profits for the same period are 29.211 billion, 31.598 billion, and 34.823 billion yuan respectively [5] - The projected price-to-book ratios for 2025-2027 are 0.79, 0.72, and 0.65 respectively [5]

Investment Rating - The investment rating for the company is "Buy" and is maintained [1] Core Views - The company is focusing on continuous R&D investment to seize opportunities in the automotive and industrial markets. The domestic substitution trend is seen as a significant opportunity for manufacturers in these sectors. The automotive business is expected to grow by 179% in 2024, contributing over 3% to revenue, with further growth anticipated in 2025 [4][6] - The company has increased its R&D expenditure significantly, with a 49.25% year-on-year increase in 2024, amounting to 437 million yuan, which represents 17.01% of revenue. This investment supports the launch of new products and the expansion of customer bases [5][6] Company Overview - Latest closing price: 32.33 yuan - Total shares: 4.25 billion, circulating shares: 2.93 billion - Total market capitalization: 138 billion yuan, circulating market capitalization: 95 billion yuan - 52-week high/low: 41.90/25.52 yuan - Debt-to-asset ratio: 15.3% - Price-to-earnings ratio: 44.90 - Largest shareholder: 阮晨杰 [3] Financial Forecast and Key Metrics - Revenue projections for 2025, 2026, and 2027 are 33.4 billion yuan, 43.7 billion yuan, and 56.8 billion yuan respectively, with net profits of 3.3 billion yuan, 4.5 billion yuan, and 6.0 billion yuan [6][8] - The company is expected to maintain a revenue growth rate of 44.19% in 2024, followed by 30.22% in 2025, and similar growth rates in subsequent years [8] - The EBITDA for 2025 is projected at 428.55 million yuan, with a net profit margin of approximately 9.9% [8]

证券研究报告 | 公司点评 gszqdatemark 2025 05 22 年 月 日 啤酒：核心大单品为基，产品推新旺季发力。产品端公司持续推进青岛啤 酒主品牌"1+1+1+2+N"组合发展，核心大单品经典等继续做大做强， 高端及超高端系列目标更高增速。近年公司推出"奥古特 A 系列、尼卡希 白啤、无醇啤酒系列、轻干啤酒"等新品，丰富不同价格带、多元口味矩 阵，无醇、轻干等产品顺应健康消费大趋势，把握细分市场需求。区域来 看，公司加速推进"一纵两横"战略带市场建设与布局，完善渠道网络。 25Q1 啤酒淡季公司平稳过渡，旺季将加大市场开拓力度、发力产品结构 升级，量价或取得更优表现。 非啤酒：横向拓展多元酒饮，黄酒淡旺季互为补充。5 月 8 日公司公告收 购即墨黄酒 100%股权，收购对价 6.65 亿元。黄酒业务的补充为公司横向 拓展多元酒饮业务上的重要一步，黄酒与啤酒销售淡旺季互为补充，缓解 淡季销量占比偏低问题。同时黄酒销售网络及渠道等可与公司啤酒优势市 场和资源实现协同，对供应链、销售渠道网络进一步整合，实现更高效率。 此外公司此前已推进威士忌业务布局；青岛饮料集团并入青啤集团，两者 深度整合发展，青 ...

公司报告 | 年报点评报告 戎美股份（301088） 证券研究报告 流量成本优化，毛利率同比改善 公司发布 24 年报及 25 年一季报 25Q1：营收 1.5 亿元，同比-17%；归母净利润 0.2 亿元，同比-22%；毛利 率 48%，同比+4pct；净利率 14%，同比-1pct。 24 年度：营收 7 亿元，同比-10%；归母净利润 1 亿元，同比+26%；毛利 率 42%，同比+3pct；净利率 15%，同比+4pct。 24 年度销售费用 0.7 亿元，同比-34%，变动主要是公司对收入预期相对谨 慎，控制推广费投入，淘宝平台对达标直播商户的推广费给予了部分返还； 管理费用 0.5 亿元，同比+1%；财务费用 207 万元，同比+126%，变动主要 是上年同期购买定期产生的利息收入较多，本期同类产品购买较少。 24 年盈利同比改善 2024 年度，公司的营业收入略有下滑、而盈利水平较去年同期提升，主要 是因为（1）服装服饰消费市场景气下行，销量下滑，存货的平均库龄亦有 所增加，基于谨慎性原则考虑，根据库龄计提的存货跌价损失也相应增加； （2）公司基于多年积累的丰富平台运营经验以及对市场环境的谨慎预 ...

公司研究 证 券 研 究 报 告 博众精工（688097）深度研究报告 强推（首次） 3C 自动化设备领先企业，积极拓展新兴领域 目标价：34.8 元 [ReportFinancialIndex] 主要财务指标 | | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | | 营业总收入(百万) | 4,954 | 5,751 | 7,004 | 8,392 | | 同比增速(%) | 2.4% | 16.1% | 21.8% | 19.8% | | 归母净利润(百万) | 399 | 517 | 636 | 767 | | 同比增速(%) | 2.0% | 29.6% | 23.1% | 20.8% | | 每股盈利(元) | 0.89 | 1.16 | 1.42 | 1.72 | | 市盈率(倍) | 28 | 22 | 18 | 15 | | 市净率(倍) | 2.5 | 2.3 | 2.1 | 1.9 | 资料来源：公司公告，华创证券预测 注：股价为 2025 年 5 月 21 日收盘价 其他专用机械 2025 年 05 月 2 ...

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected relative increase in stock price of over 20% compared to the benchmark index within the next six months [9][15]. Core Insights - The company reported a significant increase in revenue and net profit for 2024, with total revenue reaching 9.942 billion yuan, a year-on-year growth of 34.37%, and a net profit attributable to shareholders of 1.584 billion yuan, up 53.59% [4]. - The mining service business remains stable, with revenue of 6.544 billion yuan, while the gross margin slightly decreased by 2.19 percentage points due to operational challenges in certain projects [5]. - The company has expanded its business through the acquisition of a stake in Terra Mining Pty Ltd and secured a major contract worth approximately 8.05 billion USD with a copper mining company, enhancing its service capabilities [5][6]. Financial Performance Summary - For 2024, the company achieved a revenue of 9.942 billion yuan and a net profit of 1.584 billion yuan, with respective growth rates of 34.37% and 53.59% [11]. - The projected revenues for 2025, 2026, and 2027 are 12.041 billion yuan, 13.197 billion yuan, and 15.190 billion yuan, with year-on-year growth rates of 21.11%, 9.60%, and 15.09% respectively [9][11]. - The earnings per share (EPS) are expected to increase from 3.58 yuan in 2025 to 4.77 yuan in 2027, reflecting a strong growth trajectory [9][11].

资料来源：最闻 肖索 执业登记编码：S0760522030006 邮箱：xiaosuo@sxzq.com 贾惠淋 执业登记编码：S0760523070001 邮箱：jiahuilin@sxzq.com 事件描述 2025 年 4 月 26 日，石英股份发布 2024 年年报及 2025 年一季报，公司 2024 年实现营业收入 12.1 亿元，同比下降 83.2%，实现归母净利润 3.3 亿元， 同比下降 93.4%。25Q1 公司实现营业收入 2.5 亿元，同比下降 35.5%，实现 归母净利润 0.5 亿元，同比下降 66.7%，环比增长 155.3%，25Q1 单季度净 利率 20.3%，环比 Q4 提升 11.7pct。 石英股份（603688.SH） 买入-A(首次) 2025 年 5 月 22 日 公司研究/公司快报 | 年 月 市场数据：2025 5 | 日 22 | | | --- | --- | --- | | 收盘价（元）： | | 31.50 | | 年内最高/最低（元）： | | 46.50/21.58 | | 流通A股/总股本（亿）： | | 5.42/5.42 | | 流通 A 股 ...