Investment Rating - The report maintains a "Recommendation" rating for the company, indicating an expectation of outperforming the benchmark index by 10%-20% in the next six months [1][19]. Core Insights - The company is expected to benefit from its investment in a city duty-free store in Guangzhou, capitalizing on the growth of inbound consumption and sharing in duty-free revenues [1]. - The report highlights the recovery of inbound tourism, with a significant increase in international visitors, which is projected to enhance the company's profitability [7]. - The establishment of a city duty-free store aligns with recent policy changes aimed at promoting duty-free shopping, which is expected to create synergies among various stakeholders involved in tourism and retail [7]. Financial Summary - Total revenue projections for the company are as follows: 2024A: 7,424 million, 2025E: 8,182 million, 2026E: 9,703 million, 2027E: 10,289 million, with growth rates of 15.4%, 10.2%, 18.6%, and 6.0% respectively [3][8]. - The net profit attributable to the parent company is forecasted to be: 2024A: 926 million, 2025E: 1,215 million, 2026E: 939 million, 2027E: 1,110 million, with growth rates of 109.5%, 31.3%, -22.7%, and 18.2% respectively [3][8]. - Earnings per share (EPS) are projected to be: 2024A: 0.39, 2025E: 0.51, 2026E: 0.40, 2027E: 0.47 [3][8]. - The target price for the company's stock is set at 11.5 yuan, representing a 23% upside from the current price of 9.35 yuan [3][7].

Investment Rating - The report maintains a "Strong Buy" rating for China National Offshore Oil Corporation (CNOOC) [4] Core Views - The financial indicators for 2024 show steady improvement, with a significant increase in net profit attributable to shareholders by 11.38% year-on-year, reaching 137.936 billion yuan [2][11] - The company focuses on its core oil and gas business, continuously increasing reserves and production, leading to a rise in oil and gas output and net profit margin despite fluctuations in international oil prices [2][11] - The average realized oil price for the first quarter of 2025 was 72.65 USD/barrel, a decrease of 7.7% year-on-year, while gas prices increased by 1.2% [3][11] Financial Performance Summary - In 2024, the operating revenue is projected to be 420.506 billion yuan, a year-on-year increase of 0.94%, with a net profit of 137.936 billion yuan [2][13] - The company achieved an oil and gas production of 726.8 million barrels of oil equivalent in 2024, a growth of 7.2% year-on-year, with a sales net profit margin of 32.81%, up by 3.02% [2][11] - The debt-to-asset ratio improved to 29.05%, a decrease of 4.53% year-on-year, indicating better financial stability [2][11] Cost Management - The average oil cost per barrel for 2024 was 28.52 USD, down from 28.83 USD in 2023, reflecting a solid cost advantage [10] - The company plans to maintain high capital expenditures in 2025, with a budget of 125 to 135 billion yuan, focusing on exploration and development [11][13] Production Goals - The production target for 2025 is set between 760 to 780 million barrels of oil equivalent, representing a year-on-year growth of 5.9% [11][13] - The company aims to pursue high-quality development and effective production growth [11]

Investment Rating - The report maintains an "Outperform" rating for the company, with a target price raised to RMB 147.19 [1][11]. Core Insights - The company is expected to solidify its leading position in the domestic EDA market, planning a full acquisition of Chip and Semiconductor to enhance its EDA product matrix. The change in control to China Electronics Group is anticipated to provide substantial industry resources, supporting long-term growth [1][12][14]. - Revenue projections for 2025-2027 are RMB 15.98 billion, RMB 21.37 billion, and RMB 27.55 billion, respectively, with EPS estimates of RMB 0.43, RMB 0.57, and RMB 0.72 [11][12]. - The company achieved a revenue of RMB 1.22 billion in 2024, a year-on-year increase of 20.98%, while net profit attributable to shareholders was RMB 109 million, down 45.46% due to increased share-based payment expenses and higher personnel costs [12][14]. Financial Summary - **Revenue**: - 2023A: RMB 1,010 million - 2024A: RMB 1,222 million (26.6% YoY) - 2025E: RMB 1,598 million (30.8% YoY) - 2026E: RMB 2,137 million (33.7% YoY) - 2027E: RMB 2,755 million (28.9% YoY) [3][8] - **Net Profit (Attributable to Shareholders)**: - 2023A: RMB 201 million - 2024A: RMB 109 million (-45.5% YoY) - 2025E: RMB 232 million (111.7% YoY) - 2026E: RMB 308 million (33.1% YoY) - 2027E: RMB 391 million (26.7% YoY) [3][8] - **EPS**: - 2023A: RMB 0.37 - 2024A: RMB 0.20 - 2025E: RMB 0.43 - 2026E: RMB 0.57 - 2027E: RMB 0.72 [3][8] - **R&D Investment**: - 2024 R&D investment grew by 26.77%, accounting for 71.02% of revenue [12][14]. Market Position - The company maintains a top market share among local EDA firms, with nearly 700 global clients and a strong demonstration effect in the industry. It has achieved coverage of the full analog circuit design process and supports advanced nodes like 5nm, 14nm, and 28nm [12][14].

Investment Rating - The investment rating for the company is "Buy" (maintained) [3][8] Core Views - The company has strong revenue growth and is on the verge of breakthroughs in its clinical pipeline [4][5] - The recent licensing agreement with Pfizer for the PD1×VEGF dual antibody SSGJ707 is a significant milestone, with an upfront payment of $1.25 billion and potential milestone payments of up to $4.8 billion, along with double-digit royalties on net sales [4][5] - The company is expected to achieve substantial revenue growth from its main business, with key products in late-stage clinical development [5] Financial Summary - Projected revenue for 2023A is 1,014 million, with a growth rate of 23% year-over-year; expected revenue for 2025E is 1,370 million, with a growth rate of 15% [3] - Projected net profit for 2023A is 295 million, with a staggering growth rate of 498% year-over-year; expected net profit for 2025E is 300 million, reflecting a decline of 57% [3] - Earnings per share (EPS) is projected to be 0.48 for 2023A and 0.49 for 2025E [3] Clinical Pipeline and Market Potential - The company has four mid-to-late stage clinical assets, each expected to generate over 1 billion in revenue, with the IL17 monoclonal antibody anticipated to be commercialized in 2025 [5] - The IL1β monoclonal antibody is expected to submit its NDA in 2025, targeting a large patient population with limited treatment options [5] Valuation Metrics - The company is projected to have a P/E ratio of 116.5 for 2025E and a P/B ratio of 6.1 for the same year [3] - The net asset return rate (ROE) is expected to be 5% for 2025E, with a net profit margin of 21.5% [7]

Investment Rating - The investment rating for the company is "Accumulate" [11][19]. Core Views - The company has a substantial reserve of series projects and has signed multiple cultural tourism contracts, with several films expected to be released during the summer season, leading to a forecasted rapid growth in revenue [3][11]. - The company is expected to have a significant year in 2025 with nearly ten series anticipated for release, including several headlining series that have been recommended by major platforms like Mango TV [11]. - The film business has underperformed since 2021, with several films, including "Lion Boy 2," failing to meet box office expectations, which has negatively impacted the company's overall performance [11]. - The target price has been adjusted to 6.90 yuan, down from a previous estimate of 7.84 yuan, reflecting a decrease of 12% based on comparable company valuations [11][13]. Financial Summary - Projected revenue for 2023 is 432 million yuan, with a significant increase to 739 million yuan in 2024, and further growth to 985 million yuan in 2025, representing a year-on-year growth of 71.1% [5]. - The net profit attributable to the parent company is expected to turn positive in 2025, with estimates of 140 million yuan, following losses of 186 million yuan in 2023 and 393 million yuan in 2024 [5]. - The earnings per share (EPS) is projected to be -0.20 yuan in 2023, -0.42 yuan in 2024, and is expected to recover to 0.15 yuan in 2025 [5]. Market Data - The company's stock price has ranged between 3.80 yuan and 7.03 yuan over the past 52 weeks, with a total market capitalization of 4,417 million yuan [6]. - The company has a total share capital of 942 million shares, with 929 million shares in circulation [6]. Business Development - The company has confirmed revenue from several series in 2024, exceeding 400 million yuan, and anticipates further growth if the planned series are released in 2025 [11]. - The cultural tourism business is progressing steadily, with new projects signed in various locations, which are expected to provide stable revenue growth [11].

丨证券研究报告丨 公司研究丨点评报告丨当升科技（300073.SZ） [Table_Title] 当升科技 2025 年一季报分析：量增利稳盈利稳 健，关注海外放量及新技术进展 报告要点 [Table_Summary] 公司发布 2025 年一季报，公司实现营业收入 19.08 亿元，同比增长 25.8%，环比下降 7.7%， 实现归母净利润 1.11 亿元，同比增长 0.22%，环比大幅增长，实现扣非净利润 0.67 亿元，同 比下降 36.13%，环比扭亏。 分析师及联系人 [Table_Author] SAC：S0490514040001 SAC：S0490522030001 SAC：S0490520090003 SFC：BQK482 邬博华 曹海花 叶之楠 请阅读最后评级说明和重要声明 %% %% %% %% research.95579.com 1 当升科技（300073.SZ） cjzqdt11111 [Table_Summary2] 事件描述 公司发布 2025 年一季报，公司实现营业收入 19.08 亿元，同比增长 25.8%，环比下降 7.7%， 实现归母净利润 1.11 亿元，同比增长 0 ...

Investment Rating - The report gives the company an "Outperform" rating for the first time, with a reasonable valuation range of 13.60 to 15.10 CNY, indicating a potential upside of 15% to 27% compared to the current stock price of 11.85 CNY [5][3][4]. Core Insights - The company is a leading player in the electric tool accessory market and is accelerating its expansion into the new energy and high-end equipment sectors. In 2024, the company is expected to achieve a net profit of 300 million CNY, a year-on-year increase of 80%, despite a 6% decline in revenue to 2.221 billion CNY [1][8][24]. - The electric tool market is recovering, with the company's electric tool accessory business revenue expected to grow by 30% year-on-year to 1.138 billion CNY in 2024, accounting for 51% of total revenue [2][31]. - The new energy business is actively developing battery packs and battery swap stations, with revenue projected to be 809 million CNY in 2024, a decrease of 33% year-on-year, representing 36% of total revenue [2][52]. - The high-end equipment manufacturing business is steadily progressing, with revenue expected to be 201 million CNY in 2024, a decline of 8%, making up 9% of total revenue [3][67]. Summary by Sections Financial Performance - In 2024, the company is projected to achieve total revenue of 2.221 billion CNY, a decrease of 6% year-on-year, and a net profit of 300 million CNY, an increase of 80% year-on-year. The gross margin is expected to be 25.89%, up 6.91 percentage points year-on-year, and the net margin is expected to be 13.63%, up 6.03 percentage points year-on-year [1][8][24]. - For Q1 2025, the company is expected to report revenue of 440 million CNY, a decrease of 10% year-on-year, and a net profit of 59 million CNY, an increase of 1% year-on-year [1][8]. Business Segments - **Electric Tool Accessories**: Revenue is expected to reach 1.138 billion CNY in 2024, a year-on-year increase of 30%, with a gross margin of 23.61% [2][31]. - **New Energy**: Revenue is projected to be 809 million CNY in 2024, a decrease of 33%, with a gross margin of 32.08% [2][52]. - **High-end Equipment Manufacturing**: Expected revenue is 201 million CNY in 2024, a decline of 8%, with a gross margin of 15.71% [3][67]. Market Trends - The global electric tool market is expected to recover, with a projected 25% year-on-year increase in shipments in 2024, driven by a recovery in demand in North America and Europe [43][44]. - The company has established a strong position in the electric tool chuck market, holding nearly 50% of the global market share [1][14]. Future Outlook - The company anticipates continued growth in its electric tool accessory business, with projected revenues of 1.28 billion CNY in 2025, 1.38 billion CNY in 2026, and 1.48 billion CNY in 2027 [76]. - The new energy business is expected to grow steadily, with projected revenues of 950 million CNY in 2025, 1.05 billion CNY in 2026, and 1.15 billion CNY in 2027 [77].

公司研究 证 券 研 究 报 告 输变电设备 2025 年 05 月 23 日 | 目标价：12.66 | 元 | | --- | --- | | 当前价：10.62 | 元 | 华创证券研究所 证券分析师：代昌祺 科润智控（834062）深度研究报告 推荐（首次） 内生外延拓宽电网渠道，联袂海兴加速全球 市场破局 投资建议：科润智控耕输配电设备二十年，在手订单充足，国内市场内生外延 拓展网内外市场渠道；海外市场通过自有、代理等多形式建立出海渠道，目前 在亚、非、欧市场均已获得突破并与电表出海巨头企业海兴电力达成战略合作。 我们预计公司 25-27 年营业收入分别为 15.95/19.02/22.46 亿元，归母净利润分 别为 0.79/1.0/1.38 亿元，对应 EPS 分别为 0.42/0.53/0.74 元。参考可比公司平 均 PE，以及考虑到公司海内外渠道持续拓宽带来的成长性，现阶段我们给予 2025 年 30 倍 PE，对应目标价 12.66 元，首次覆盖，给予"推荐"评级。 ❖ 风险提示：国内电网招标或开工不及预期；被阶段性限制投标；定增项目推进 不及预期；海外市场拓展不及预期；原材料涨价削弱盈 ...

Investment Rating - The report gives a "Cautious Recommendation" rating for the company, marking its first coverage [6]. Core Viewpoints - The company is positioned as a comprehensive energy service provider, leveraging its electricity sales business as a foundation while focusing on energy-saving initiatives in the distribution network as a key to transformation [3][11]. - The electricity consumption demand is steadily increasing, with a significant rise in electricity sales volume contributing to performance growth [2][46]. - The company is backed by the State Grid Corporation, actively expanding its energy-saving business in the distribution network, which is expected to benefit from the growth of comprehensive energy services [3][54]. Summary by Sections 1. Company Overview and Business Model - The company primarily engages in electricity supply and sales, power dispatch, and energy-saving services, with a well-established supply network mainly in the Fuling District of Chongqing [11][12]. - The energy-saving business includes energy efficiency management systems and key equipment upgrades, currently covering 20 provinces and regions nationwide [11]. 2. Financial Performance - From 2020 to 2024, the company's revenue and net profit CAGR are projected at 4.09% and 6.46%, respectively [17]. - In 2024, the company achieved revenue of 3.117 billion yuan, a year-on-year decrease of 9.46%, and a net profit of 514 million yuan, down 2.07% [17][5]. - The first quarter of 2025 saw a revenue of 709 million yuan, down 4.09%, and a net profit of 90 million yuan, down 16.29% [17]. 3. Electricity Sales and Energy-Saving Business - The total electricity sales volume in 2024 reached 346,384 million kWh, a year-on-year increase of 7.71%, with a stable average selling price [2][38]. - The direct sales volume accounted for 94.94% of total sales, reflecting a growing competitive advantage in the end-user electricity market [38][46]. - The energy-saving business is crucial for the company's transformation, with a focus on reducing losses and improving efficiency in the distribution network [48][54]. 4. Profit Forecast and Investment Recommendations - The forecast for net profit from 2025 to 2027 is 524 million, 555 million, and 603 million yuan, with year-on-year growth rates of 1.9%, 5.8%, and 8.8%, respectively [3][5]. - The estimated PE ratios for 2025 to 2027 are 28x, 27x, and 25x, indicating a relatively low valuation compared to peers [3][71].

Investment Rating - The report maintains a "Buy-A" rating for the company, indicating an expected price increase exceeding 15% relative to the benchmark index [1][7]. Core Insights - The company reported significant growth in revenue and net profit for 2024, with revenue reaching 8.65 billion yuan, a year-on-year increase of 179.2%, and net profit of 2.84 billion yuan, up 312.3% [1][9]. - In Q1 2025, the company achieved a revenue of 4.05 billion yuan, reflecting a quarter-on-quarter growth of 15.2% and a year-on-year increase of 264.1%. The net profit for the same period was 1.57 billion yuan, with a year-on-year growth of 384.5% [2][9]. - The company's gross margin and net margin reached new highs, with Q1 2025 gross margin at 48.7% and net margin at 38.8% [2][9]. Financial Performance - The company’s earnings per share (EPS) for 2024 was 4.00 yuan, with a projected EPS of 8.31 yuan for 2025, indicating strong growth potential [9][11]. - The return on equity (ROE) is expected to be 34.1% in 2024 and 42.4% in 2025, showcasing the company's efficient use of equity [9][11]. - The projected net profit for 2025 is 5.89 billion yuan, with further increases expected in subsequent years, reaching 9.21 billion yuan by 2027 [7][9]. Market Position and Growth Drivers - The company is benefiting from increased demand for high-speed optical modules, particularly from major North American cloud service providers (CSPs), which are expected to increase capital expenditures by 37% to 305.5 billion USD in 2025 [3][6]. - The company’s production capacity for point-to-point optical modules reached 10.6 million units in 2024, a 24.7% increase from 2023, indicating robust demand [4][6]. - The company is actively investing in research and development, with R&D expenses projected to reach 400 million yuan in 2024, a 201.4% increase year-on-year [6][9]. Valuation Metrics - The company’s price-to-earnings (P/E) ratio is projected to decrease from 29.4 in 2024 to 14.2 in 2025, suggesting that the stock is currently undervalued [9][11]. - The price-to-book (P/B) ratio is expected to decline from 10.0 in 2024 to 6.0 in 2025, further indicating potential for price appreciation [9][11].