2025 年 4 月 29 日 公司研究 PX 景气下行 Q4 业绩承压，新材料项目建设稳步推进 ——荣盛石化（002493.SZ）2024 年年报点评 买入（维持） 当前价：8.19 元 作者 分析师：赵乃迪 执业证书编号：S0930517050005 010-57378026 zhaond@ebscn.com 分析师：蔡嘉豪 执业证书编号：S0930523070003 021-52523800 caijiahao@ebscn.com 市场数据 | 总股本(亿股) | 101.26 | | --- | --- | | 总市值(亿元)： | 829.28 | | 一年最低/最高(元)： | 7.71/11.60 | | 近 3 月换手率： | 12.25% | -29% -16% -4% 9% 21% 04/24 07/24 10/24 01/25 荣盛石化 沪深300 | 收益表现 | | | | | --- | --- | --- | --- | | % | 1M | 3M | 1Y | | 相对 | -2.57 | -7.81 | -33.37 | | 绝对 | -5.46 | -8.33 | -29. ...

2025 年 4 月 29 日 ——科锐国际（300662.SZ）2024 年年报与 25 年一季报点评 要点 事件：科锐国际发布2024年年报与25年一季报，24年公司实现营收117.88亿元， 同比+20.5%；实现归母净利润2.05亿元，同比+2.4%。25Q1实现营收33.03亿 元，同比+25.1%；实现归母净利润0.58亿元，同比+42.1%。 灵活用工业务表现较好，中国大陆营收持续增长。分业务：24 年公司灵活用工/ 中高端人才访寻/招聘流程外包/技术服务/其他的营收分别为 111.37/ 3.75/ 0.55/0.63/1.58 亿元，营收分别同比+22.4%/ -11.6%/ -18.3%/ +44.2%/ +8.1%， 受市场招聘需求影响，公司的中高端人才访寻、招聘流程外包业务的营收同比增 速下滑。公司灵活用工业务营收增长主要是因 IT 研发岗需求增长，截至 24 年末， 公司灵活用工业务岗位外包人数为 45500 余人，全年净增约 10000 人，其中技 术与研发类岗位的在职结构占比提升至 68.24%，同比+6.67pcts。截至 25 年 3 月末，外包人数增至 47400 人，其中 ...

Investment Rating - The report maintains an "Accumulate" rating for Chengdu Bank (601838.SH) with a current price of 17.74 CNY [1]. Core Views - Chengdu Bank's revenue for 2024 reached 23 billion CNY, a year-on-year increase of 5.9%, while the net profit attributable to shareholders was 12.9 billion CNY, up 10.2% year-on-year [3]. - The bank's net interest margin (NIM) for 2024 was 1.66%, showing a narrowing decline compared to previous periods, indicating a stabilization in interest income [8]. - The bank's asset quality remains strong, with a non-performing loan (NPL) ratio of 0.66% at the end of 2024, maintaining a low level [10]. Summary by Sections Financial Performance - In 2024, Chengdu Bank achieved operating income of 230 billion CNY, a 5.9% increase year-on-year, and a net profit of 129 billion CNY, reflecting a 10.2% growth [3]. - For Q1 2025, the bank reported operating income of 58 billion CNY, up 3.2% year-on-year, and a net profit of 30 billion CNY, a 5.6% increase [3]. Revenue Composition - The growth rates for net interest income and non-interest income in 2024 were 4.6% and 11.7%, respectively, with a notable decline in non-interest income growth in Q1 2025 [4][9]. - Non-interest income accounted for 17.4% of total revenue in Q1 2025, down 2.3 percentage points from 2024 [9]. Asset Quality - The NPL ratio remained stable at 0.66% at the end of 2024, with a coverage ratio of 456% [10][11]. - The bank's credit impairment losses for Q1 2025 were 8.6 billion CNY, showing a slight decrease compared to the previous year [10]. Capital Adequacy - As of Q1 2025, the core tier 1 capital ratio was 8.8%, with a risk-weighted asset (RWA) growth rate of 16.1% [11][33]. - The bank's capital structure has been strengthened through the conversion of convertible bonds, increasing the total share capital [11]. Earnings Forecast - The earnings per share (EPS) estimates for 2025-2027 have been adjusted to 3.16, 3.27, and 3.35 CNY, respectively, with corresponding price-to-earnings (P/E) ratios of 5.61, 5.42, and 5.30 [12][34].

Investment Rating - The report maintains a "Strong Buy" rating for the company, indicating an expectation to outperform the benchmark index by over 20% in the next six months [6][21]. Core Views - The company's performance is driven by the growth in etching equipment, with a successful platform development progress. The revenue for 2024 is projected to reach 90.65 billion yuan, representing a year-on-year increase of 44.73% [6][7]. - The company is benefiting from the acceleration of semiconductor equipment localization, particularly in etching and film deposition equipment, which are seeing increased demand due to advanced process expansions [6][7]. - High R&D investment is enhancing the company's platform capabilities, with a 94.3% increase in R&D spending to 24.52 billion yuan, accounting for approximately 27.05% of revenue [6][7]. Financial Summary - **Revenue Projections**: - 2024: 90.65 billion yuan, +44.7% YoY - 2025: 120.21 billion yuan, +32.6% YoY - 2026: 155.82 billion yuan, +29.6% YoY - 2027: 192.94 billion yuan, +23.8% YoY [2][7] - **Net Profit Projections**: - 2024: 16.15 billion yuan, -9.5% YoY - 2025: 22.11 billion yuan, +36.9% YoY - 2026: 30.57 billion yuan, +38.3% YoY - 2027: 40.31 billion yuan, +31.8% YoY [2][7] - **Earnings Per Share (EPS)**: - 2024: 2.59 yuan - 2025: 3.55 yuan - 2026: 4.91 yuan - 2027: 6.47 yuan [2][7] - **Valuation Ratios**: - Price-to-Earnings (P/E) ratio for 2025 is projected at 52 times, decreasing to 29 times by 2027 [2][7]. Market Position - The company has seen a significant increase in market share and product coverage due to the expansion of storage clients and advanced process requirements, with etching equipment revenue reaching 72.77 billion yuan in 2024, a 54.72% increase YoY [6][7]. - The company has also introduced new LPCVD equipment, contributing 1.56 billion yuan in its first year, marking it as a new growth point [6][7].

Investment Rating - The report maintains a "Buy" rating for the company [1] Core Insights - The company has experienced a short-term decline in performance due to temporary production stoppages, but it is expected to benefit from capacity expansion and sustained high growth in plasma collection [4][5] - In 2024, the company achieved a revenue of 2.655 billion yuan, representing a 14% increase year-on-year, and a net profit of 745 million yuan, which is a 21.76% increase [4] - The company’s plasma collection volume exceeded 1,400 tons in 2024, with an expected growth rate of over 15% [6] - The company has signed exclusive licensing and supply agreements to enhance its market presence both domestically and internationally [6] - The company’s gross margin for 2024 was 49.13%, with a net margin of 28.07%, indicating effective cost management and profitability [7] Financial Summary - The company’s projected revenues for 2025, 2026, and 2027 are 3.112 billion yuan, 3.702 billion yuan, and 4.214 billion yuan respectively, with corresponding net profits of 894 million yuan, 1.095 billion yuan, and 1.231 billion yuan [8][11] - The expected growth rates for revenue from 2024 to 2027 are 14%, 17.24%, 18.93%, and 13.83% respectively [11] - The company’s earnings per share (EPS) are projected to increase from 1.02 yuan in 2024 to 1.68 yuan in 2027 [11]

Investment Rating - The investment rating for the company is "Accumulate" [2][5] Core Views - The company reported a revenue of RMB 743 million in 2024, representing a year-on-year growth of 19.81%, and a net profit attributable to shareholders of RMB 144 million, up 4.48% year-on-year. The performance in 2024 indicates stable growth, while the first quarter of 2025 shows steady growth in visitor numbers, although short-term performance is under pressure due to cost factors. The long-term outlook remains positive due to expected improvements in external transportation and the launch of new projects [5][10] - The company is actively expanding its transportation capacity within the scenic area, and the anticipated improvements in external transportation, combined with the company's proactive project expansion, are expected to attract more visitors and gradually contribute to performance growth [7][10] Summary by Sections Financial Performance - In 2024, the company achieved a total revenue of RMB 743 million, with a growth rate of 19.8%. The EBITDA was RMB 282 million, and the net profit attributable to shareholders was RMB 144 million, reflecting a growth rate of 4.5% [9][10] - For Q1 2025, the company reported revenue of RMB 129 million, a year-on-year increase of 0.73%, but the net profit decreased by 58.93% to RMB 4 million due to increased costs [10] Future Projections - The projected EPS for 2025, 2026, and 2027 are RMB 0.70, RMB 0.85, and RMB 0.95 respectively, with corresponding P/E ratios of 46.6, 38.5, and 34.2 [7][9] - The company expects to benefit from the operational launch of the Shen-Jia high-speed rail segment, which will significantly reduce travel times to the scenic area, thereby increasing visitor numbers [10] Shareholder Information - The total market capitalization of the company is approximately RMB 8.696 billion, with a circulating share count of 266.67 million shares [2][3]

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for its stock performance in the next 6-12 months [1][5]. Core Views - The company reported a revenue of 1.831 billion RMB in 2024, a decrease of 1.74% year-on-year, and a net profit of 465 million RMB, down 23.43% year-on-year. In Q1 2025, revenue was 482 million RMB, a decrease of 1.92%, while net profit increased by 2.74% to 143 million RMB [3][8]. - The company plans to distribute a cash dividend of 10.00 RMB for every 10 shares to all shareholders, reflecting its commitment to returning value to investors [3]. - Despite short-term performance pressures due to industry challenges, the company is viewed as a leader in the detector market, with a strong long-term growth potential [3][5]. Summary by Sections Financial Performance - The company’s revenue and net profit for 2024 were 1.831 billion RMB and 465 million RMB, respectively. The projected net profits for 2025-2027 are 680 million RMB, 743 million RMB, and 836 million RMB, with corresponding EPS of 4.75, 5.19, and 5.84 RMB [7][9]. - The company’s EBITDA for 2024 is projected at 472 million RMB, with a significant increase expected in subsequent years [7]. Market Position and Strategy - The company is focusing on increasing R&D investments, with 310 million RMB allocated in 2024, aimed at developing new products such as digital X-ray detectors and various types of industrial detectors [8]. - The company has completed its layout for comprehensive solutions, including key components like high-voltage generators and X-ray sources, with several products entering mass production in 2024 [8]. Valuation Metrics - The company’s projected P/E ratios for 2025, 2026, and 2027 are 25.8, 23.6, and 21.0, respectively, indicating a potential for valuation improvement as earnings grow [5][7]. - The projected dividend per share for 2025 is 1.5 RMB, with a dividend yield of 1.2% [7].

公司报告 | 季报点评 莱克电气（603355） 证券研究报告 核心业务平稳增长，毛利率短期承压 事件：2025Q1 公司实现营业收入 23.87 亿元，同比+3.23%，归母净利润 2.28 亿元，同比-16.19%。 核心业务平稳增长。自有品牌中净饮机表现较好。根据奥维数据显示，25Q1 公司净饮机品类表现较好，碧云泉线上/线下销额同比+3%/+22%。吸尘器 和除螨仪品类表现较弱，其中吉米除螨仪线上/线下销额同比-24%/-57%。 2025Q1 公司毛利率为 23.41%，同比-2.52pct，净利率为 9.57%，同比 -2.21pct。毛利率同比下降，我们预计是收入结构所致，毛利率更低的外 销增速更快。2025Q1 公司季度销售、管理、研发、财务费用率分别为 5.06%、 3%、5.65%、-1.34%，同比+0.07、-0.33、+1.29、+1pct。研发费用率同比 提升，我们预计是由于模具费用同比增加所致；财务费用率波动，主要由 于汇兑收益变化所致。 现金流端，公司短期有所承压。2025Q1 公司经营活动产生的现金流量净 额为 0.17 亿元，同比-94.79%，其中购买商品、接受劳务支付的 ...

Investment Rating - The report maintains a "Buy" rating for Ningbo Bank [1] Core Views - Ningbo Bank's performance in Q1 2025 shows steady growth with a revenue increase of 5.6% year-on-year and a net profit growth of 5.8% year-on-year, driven by high credit demand and net interest income [4][6] - The bank's non-performing loan (NPL) ratio remains stable at 0.76%, while the provision coverage ratio has decreased to 370.5% [4][6] - The report anticipates continued growth in net profit for 2025-2027, with expected year-on-year growth rates of 5.5%, 7.2%, and 9.8% respectively [6] Financial Data Summary - Q1 2025 revenue reached 185 billion yuan, with a year-on-year growth of 5.6% - Q1 2025 net profit attributable to shareholders was 74 billion yuan, reflecting a year-on-year increase of 5.8% - The bank's total loans increased by 20.4% year-on-year, with new loans in Q1 2025 amounting to 164.1 billion yuan [4][5][10] - The bank's total assets as of Q1 2025 were 3,396.04 billion yuan, marking a year-on-year growth of 17.6% [10] Loan and Deposit Performance - The bank's loan growth was primarily supported by corporate loans, which saw a growth rate of nearly 30% in Q1 2025, while retail loan growth was more cautious [6][8] - Total deposits increased by 19.9% year-on-year, reaching 2,182.6 billion yuan in Q1 2025 [10] Profitability Metrics - The net interest margin (NIM) for Q1 2025 was reported at 1.80%, with a slight decline from the previous year [10] - The cost-to-income ratio improved to 29.16%, indicating better operational efficiency [10] Asset Quality - The report notes an increase in the annualized NPL generation rate to 0.92% in Q1 2025, but the overall asset quality remains stable due to proactive write-offs [6][10] - The bank's provision for loan losses increased, reflecting a cautious approach to potential credit risks [6][10]

丨证券研究报告丨 公司研究丨点评报告丨吉林化纤（000420.SZ） [Table_Title] 粘胶长丝景气维稳，碳纤维需求改善 报告要点 [Table_Summary] 吉林化纤发布 2024 年年报及 2025 年一季报：2024 年公司实现收入约 38.8 亿元，同比增长 4%，归属净利润约 0.28 亿元，同比下降 14%。2025 年 1 季度公司实现收入约 12.1 亿元，同 比增长 32%，归属净利润约 0.08 亿元，同比下降 61%。 分析师及联系人 [Table_Author] 范超 张佩 董超 SAC：S0490513080001 SAC：S0490518080002 SAC：S0490523030002 SFC：BQK473 请阅读最后评级说明和重要声明 %% %% %% %% research.95579.com 1 吉林化纤（000420.SZ） cjzqdt11111 [Table_Title2] 粘胶长丝景气维稳，碳纤维需求改善 [Table_Summary2] 事件描述 公司发布 2024 年年报及 2025 年一季报：2024 年公司实现收入约 38.8 亿元，同比增长 ...