Investment Rating - The report maintains a "Buy" rating for the company with a current price of HKD 2.98 and a fair value of HKD 3.83 [7]. Core Views - The company's annual performance shows continuous improvement, with a special dividend yielding over 7%. In 2024, the company achieved a main revenue of RMB 54.213 billion (up 22.5% YoY) and a net profit attributable to shareholders of RMB 3.862 billion (up 25.2% YoY) [7][9]. - The company added 6GW of green electricity, with clean energy accounting for 80% of its installed capacity. The total electricity sold reached 1,280 billion kWh (up 23.9% YoY) [7][9]. - The report highlights the integration progress of hydropower platforms and anticipates both profit and dividend increases [7][9]. Summary by Sections 1. Performance Recovery Across Segments - The company reported a 25% YoY increase in overall performance, with a main revenue of RMB 54.213 billion and a net profit of RMB 3.862 billion [13][14]. - The revenue from various segments includes: thermal power (RMB 24.269 billion, +1.4%), hydropower (RMB 4.806 billion, +57.4%), wind power (RMB 11.737 billion, +34.6%), and solar power (RMB 9.492 billion, +57.9%) [17]. 2. New Clean Energy Installations - By the end of 2024, the company’s installed capacity reached 49.39GW, with clean energy installations increasing to 80.1%, up 4.7 percentage points YoY [39][41]. 3. Hydropower Platform Integration and Special Dividends - The company is accelerating capital operations, planning to inject hydropower assets into a new platform, which is expected to enhance shareholder value. The dividend payout ratio is projected to reach 68%, with a total cash dividend of RMB 2 billion [56][62]. 4. Asset Optimization and Stable Profitability - The company forecasts net profits of RMB 44.26 billion, RMB 50.49 billion, and RMB 56.03 billion for 2025 to 2027, with corresponding PE ratios of 7.69, 6.74, and 6.08 [66].

Investment Rating - The investment rating for the company is "Buy" and is maintained [6]. Core Viewpoints - The company reported a total revenue of 8.12 billion, representing a year-on-year growth of 15.8%. The gross profit reached 3.92 billion, with a growth of 16.3%, and the gross margin increased by 0.2 percentage points to 48.3%. However, the net profit attributable to shareholders was -0.21 billion, a decrease of 126% year-on-year, primarily due to goodwill impairment related to the acquisition of New Classics Media in 2018. The Non-IFRS net profit attributable to shareholders was 1.14 billion, showing a growth of 1% [3][4][6]. Revenue Breakdown - The revenue from copyright operations and other businesses was 4.09 billion, with a year-on-year increase of 33.5%. Copyright operation revenue grew by 34.2% to 3.99 billion, driven by the increase in the number of hit short dramas, films, and animations, as well as the expansion of IP licensing to partners. Online business revenue was 4.03 billion, with a growth of 2.1%. Revenue from proprietary platform products was 3.53 billion, up 3.4%, while revenue from Tencent product channels decreased by 28.2% to 0.25 billion due to content distribution optimization. Third-party platform revenue increased by 32% to 0.25 billion, benefiting from expanded partnerships [7]. IP Strategy and AI Empowerment - The company's IP strategy, which includes "creation + visualization + commercialization," has made significant breakthroughs. In terms of IP creation, the company added approximately 330,000 new authors and 650,000 new novels, with a total word count exceeding 42 billion. The number of new books achieving 50,000 average subscriptions increased by about 50%, and the number of new authors earning over 500,000 annually grew by over 70%. Monthly paying users reached 9.1 million, a year-on-year increase of 4.6% [7]. - In the visualization aspect, several hit products such as "Hot and Spicy," "With the Phoenix," and "Celebrating Yu Nian 2" have been popular in the film and animation sectors. The company also completed the acquisition of Tencent Animation, further enhancing its IP portfolio. The commercialization of IP derivatives saw GMV surpassing 500 million, with card game GMV exceeding 200 million [7]. - AI technology has strengthened the empowerment of the content industry, with the company's "Writer Assistant" tool seeing a DAU increase of over 30%. The number of authors using AI features has grown tenfold, and the overseas reading platform WebNovel added over 3,200 AI-translated works, accounting for 47% of total Chinese translated works [7].

Investment Rating - The report maintains an "Accumulate" rating for the company [2][7]. Core Insights - The company's performance exceeded expectations, supported by strong monetization capabilities driving high revenue growth. The focus on refined subsidies and continuous efficiency improvements is enhancing profitability. The international business is expected to contribute as a second growth curve [3][7]. Financial Summary - Revenue for 2024 is projected to reach 17.34 billion RMB, reflecting a year-on-year increase of 49.12%. Adjusted net profit is expected to be 2.79 billion RMB, up 26.66% year-on-year. The adjusted EBITDA is forecasted at 4.05 billion RMB, with an adjusted EBITDA margin of 29.65% [6][7]. - The company achieved revenue of 4.24 billion RMB in Q4 2024, a year-on-year increase of 34.76%. The core OTA segment generated revenue of 3.46 billion RMB, up 20.2% year-on-year. Adjusted net profit for Q4 was 660 million RMB, reflecting a year-on-year increase of 36.82% [7]. Market Performance - The current stock price is 19.12 HKD, with a 52-week price range of 12.70 to 22.30 HKD. The target price is set at 25.97 HKD, based on a 16x PE valuation for 2025, leading to a target market capitalization of 54.3 billion RMB [2][7].

股票研究 /[Table_Date] 2025.03.26 2024 年收入超预期，2025 年预计延续稳健 申洲国际(2313) ——申洲国际 2024 年年报点评 | ——申洲国际 2024 | 年年报点评 | | [Table_Invest] 评级： | 增持 | | --- | --- | --- | --- | --- | | [table_Authors] 刘佳昆(分析师) | | 曹冬青(分析师) | | | | | | | [当前价格 Table_CurPrice] (港元)： | 55.30 | | 021-38038184 | | 0755-23976666 | | | | liujiakun029641@gtjas.com | | caodongqing026730@gtjas.co | | | | | | m | [Table_Market] 交易数据 | | | 登记编号 S0880524040004 | | S0880524080001 | | | | | | | 52 周内股价区间（港元） | 55.25-86.20 | 本报告导读： 2024 年公司收入超预期，处置收益增厚利润 ...

Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 68.73 [7][24]. Core Insights - The company's Q4 revenue grew by 8.7% year-on-year to RMB 35.38 billion, aligning with consensus expectations of RMB 35.7 billion. The gross margin improved by 0.9 percentage points to 54%, and adjusted net profit increased by 13.3% year-on-year to RMB 4.7 billion, also meeting expectations [1][19]. - For 2025, total revenue is expected to rise by 11%, with advertising revenue and GMV growth slowing to 14% and 13% respectively, while adjusted net profit is projected to reach RMB 20.6 billion [1][20]. - The company is anticipated to accelerate revenue growth starting in Q2 2025, driven by AI commercialization opportunities in areas such as 2C subscriptions, 2B e-commerce advertising, and API calls, which could contribute an additional RMB 400-800 million in revenue [1][20]. Revenue and Profitability - Q4 e-commerce and other revenue growth slowed to 14.1%, below expectations by 3.5%. E-commerce GMV grew by 14.4% year-on-year, with a notable increase in the number of active merchants [2]. - The AI capabilities are expected to enhance advertising efficiency and optimize targeting, with Q4 advertising revenue growing by 13.3% year-on-year [3][14]. - The company has adjusted its revenue forecasts for 2025 and 2026, with a slight increase of 0.6% for 2025 and a minor decrease of 0.1% for 2026, while the adjusted net profit forecast for 2025 is revised down by 12.6% to RMB 20.6 billion [20][22]. Valuation and Market Position - The report introduces a new valuation for 2027, projecting revenue and adjusted net profit of RMB 163.8 billion and RMB 28.3 billion respectively. The target price has been raised to HKD 68.73 based on a sum-of-the-parts (SOTP) valuation approach [4][24]. - The valuation reflects a price-to-earnings (PE) ratio of 10.2 times for the advertising business, which is at a discount compared to comparable companies, indicating potential for growth as advertising efficiency improves with AI [24][25]. Business Segments - The "live streaming+" model continues to innovate, driving growth in traditional sectors, with significant increases in user engagement metrics for related services [12]. - The local lifestyle business saw GMV double year-on-year, with a 52.4% increase in monthly paying users, indicating strong demand and effective service optimization [13]. - The AI tool "可灵" has shown promising results in enhancing content creation and advertising efficiency, with significant revenue contributions expected from its commercialization efforts [14].

Investment Rating - The investment rating for BYD Electronics is "Buy" (maintained) [1] Core Views - The report indicates that the net profit forecast for 2025-2026 has been revised down from 5.6 billion to 5.0 billion and from 6.2 billion to 6.1 billion respectively, with a new forecast for 2027 at 7.5 billion, representing a year-on-year growth of 18%/21%/23% [4] - The current stock price corresponds to a PE ratio of 17.5/14.5/11.8 for 2025-2027 [4] - Key breakthroughs in AI server liquid cooling and copper connections are expected in Q2 2025, with an acceleration in ADAS trends anticipated in Q3 2025 [4] Financial Summary and Valuation Metrics - Revenue for 2024 Q4 was 55.18 billion, a quarter-on-quarter increase of 26.7%, driven mainly by the growth in Android assembly business [5] - Net profit for 2024 Q4 was 1.20 billion, a quarter-on-quarter decline of 22.2%, attributed to a decrease in gross margin [5] - The company projects a revenue growth of approximately 10% for the full year 2025, with net profit growth expected to exceed revenue growth [6] - The financial metrics for 2023A to 2027E include: - Revenue (million): 129,957 (2023A), 177,306 (2024A), 193,212 (2025E), 210,408 (2026E), 226,527 (2027E) - Net Profit (million): 4,041 (2023A), 4,266 (2024A), 5,036 (2025E), 6,081 (2026E), 7,454 (2027E) - EPS (元): 1.8 (2023A), 1.9 (2024A), 2.2 (2025E), 2.7 (2026E), 3.3 (2027E) [7]

证券研究报告 | 公司点评 | 纺织制造 24 年报利润超预期，产销重回稳健增长趋势 ——申洲国际点评报告 投资要点 ❑ 24 年报利润超预期，全年分红率 56% 2024 年公司实现收入 286.6 亿元（同比+14.8%），归母净利润 62.4 亿元（同比 +36.9%）；其中 24H1/H2 分别实现收入 129.8/156.9 亿元，同比+12.2%/17.0%； 分别实现归母净利润 29.3/33.1 亿元，同比+37.8%/36.2%。客户需求复苏及公司 份额提升驱动订单增长，产能利用率及生产效率提升带动毛利率显著修复。 公司年末拟派息 1.28 港元/股，叠加中期派息 1.25 港元/股，全年派息比率约 55.8%。 ❑ 休闲与内衣增长亮眼，大客户增速有所分化 分产品看：24 年运动类/休闲类/内衣类/其他针织品产品收入分别为 198.0/72.1/14.4/2.2 亿元，同比增长 9.8%/27.1%/34.6%/10.9%，分别占比 69%/25%/5%/1%。 分地区看：2024 年中国大陆/欧洲/日本/美国/其他区域收入分别为 80.6/51.9/48.3/46.1/59.7 亿元，同比 ...

Investment Rating - The investment rating for the company is "Buy" [1] Core Views - The report emphasizes that the company's high-end strategy is yielding results, with a focus on improving profit margins through cost management and operational efficiency [2][3] - The company achieved a revenue of 38.635 billion RMB in 2024, a slight decrease of 0.76% year-on-year, while the net profit attributable to shareholders was 4.739 billion RMB, down 8.03% year-on-year [3][4] - The gross margin improved to 42.64%, an increase of 1.2 percentage points year-on-year, primarily due to better raw material costs [2][3] Financial Performance Summary - In 2024, the company reported a revenue of 38.635 billion RMB, with a year-on-year growth rate of -0.76% [3] - The net profit attributable to shareholders for 2024 was 4.739 billion RMB, reflecting a year-on-year decrease of 8.03% [3] - The gross margin for 2024 was 42.64%, up from 41.36% in 2023 [3] - The company expects EPS to grow from 1.46 RMB in 2024 to 2.20 RMB by 2027, indicating a positive outlook for earnings growth [3][4] - The report forecasts a steady increase in revenue, projecting 42.523 billion RMB in 2025, 44.721 billion RMB in 2026, and 47.595 billion RMB in 2027 [3][4] Operational Insights - The company is focusing on high-end product offerings, with a notable increase in sales of premium beers and a 35% year-on-year growth in its high-end liquor product "Zhai Fu" [2][3] - The operational efficiency is highlighted by a significant improvement in cash flow, with net cash inflow from operating activities increasing by 67% year-on-year to 6.928 billion RMB in 2024 [2][3] Future Outlook - The report anticipates that the company's profit growth may exceed market expectations due to the gradual recovery of on-premise consumption channels and further cost optimization in 2025 [2][3] - The company is expected to maintain a strong cash position, which will support an increase in dividend payouts in the future [2][3]

Investment Rating - The investment rating for BYD Electronics is "Buy" (maintained) [1] Core Views - The report indicates that the net profit forecast for 2025-2026 has been revised down from 5.6 billion to 5.0 billion and from 6.2 billion to 6.1 billion, with a new forecast for 2027 at 7.5 billion, representing a year-on-year growth of 18%/21%/23% [4] - The current stock price corresponds to a PE ratio of 17.5/14.5/11.8 for 2025-2027 [4] - Key breakthroughs in AI server liquid cooling and copper connections are expected in Q2 2025, with an acceleration in ADAS trends anticipated in Q3 2025 [4] Financial Summary and Valuation Metrics - Revenue for 2024Q4 was 55.18 billion, a quarter-on-quarter increase of 26.7%, driven mainly by the growth in Android assembly business [5] - Net profit for 2024Q4 was 1.20 billion, a quarter-on-quarter decline of 22.2%, attributed to a decrease in gross margin [5] - The company projects a revenue growth of approximately 10% for the full year 2025, with net profit growth expected to exceed revenue growth [6] - The financial metrics for 2023A to 2027E include: - Revenue (million): 129,957 (2023A), 177,306 (2024A), 193,212 (2025E), 210,408 (2026E), 226,527 (2027E) - Net profit (million): 4,041 (2023A), 4,266 (2024A), 5,036 (2025E), 6,081 (2026E), 7,454 (2027E) - EPS (元): 1.8 (2023A), 1.9 (2024A), 2.2 (2025E), 2.7 (2026E), 3.3 (2027E) [7]

Investment Rating - The investment rating for the company is "Buy" [6] Core Views - The company has significantly improved its balance sheet, marking a transformation phase. In 2024, the company achieved a revenue of 2.601 billion, a year-on-year decrease of 24.8%, while net profit reached 502 million, reflecting a substantial increase of 150.5% primarily due to a major gain from loan restructuring amounting to 476 million [1][4] - The company is expanding its coal production capacity in Indonesia, which is expected to enhance profitability as the quality of coal from the SDE mine improves [2][3] - The management has shown commitment to shareholder returns by proposing a special dividend of 0.02 HKD per share for 2024, indicating confidence in future profitability [4] Financial Performance Summary - In 2024, the company’s financial costs decreased to 162 million, down 5.9% year-on-year. The current liabilities are projected to reduce to 2.09 billion from 3.32 billion in 2023, with cash reserves increasing to 1.03 billion, primarily from the sale of a 40% stake in Liyuan Development [4] - The company’s debt-to-asset ratio is expected to drop to 59.6% by the end of 2024, down from 95.9% in 2023, indicating a healthier financial position [4] - The company’s coal production in 2024 is projected at 9.29 million tons, a year-on-year increase of 21.5%, with the SDE mine contributing 2.57 million tons [8] Future Projections - The company anticipates net profits of 560 million, 1.04 billion, and 1.54 billion for 2025, 2026, and 2027 respectively, with corresponding P/E ratios of 4.2X, 2.3X, and 1.5X [4][5] - The SDE coal mine is expected to surpass domestic production by 2025, becoming a key pillar of the company's coal business, with total reserves of 305 million tons [8] - The company has successfully acquired 70% stakes in three additional Indonesian coal mines, further expanding its market presence [8]