公司近一年市场表现 | 市场数据：2025 年 5 月 | 16 日 | | --- | --- | | 收盘价（元）： | 31.62 | | 年内最高/最低（元）： | 52.55/25.25 | | 流通A股/总股本（亿）： | 12.31/12.31 | | 流通 A 股市值（亿）： | 389.40 | | 总市值（亿）： | 389.40 | | 基础数据：2025 年 | 3 月 | 31 日 | | | --- | --- | --- | --- | | 基本每股收益(元)： | | | -0.62 | | 摊薄每股收益(元)： | | | -0.62 | | 每股净资产(元)： | | | 13.12 | | 净资产收益率(%)： | | | -5.75 | 资料来源：最闻 潘宁河 执业登记编码：S0760523110001 邮箱：panninghe@sxzq.com 林挺 执业登记编码：S0760524100003 社交与互动媒体 昆仑万维（300418.SZ） 买入-A(维持) 收入端较快增长，利润端短期承压 2025 年 5 月 19 日 公司研究/公司快报 | 会计年度 | 2023 ...

Investment Rating - The report maintains an "Accumulate-A" rating for the company [1] Core Views - The company is actively optimizing its product structure to improve profitability and is advancing the industrialization of high-end precision screw rods [1] - The company experienced a revenue growth of 5.10% in 2024, but its net profit declined by 33.88% due to losses from overseas operations [5][6] - The company aims to control overseas investment risks and gradually improve profitability by reallocating resources towards the European market [5] Financial Performance Summary - In 2024, the company achieved a revenue of 3.265 billion yuan, a year-on-year increase of 5.10%, while the net profit was 91.37 million yuan, a decrease of 33.88% [4] - For Q1 2025, the company reported a revenue of 889 million yuan, a year-on-year increase of 15.06%, with a net profit of 37.84 million yuan, a slight increase of 0.05% [4] - The company's gross margin for 2024 was 16.52%, down 1.02% year-on-year, while the net margin was 2.79%, down 1.84% year-on-year [6] Business Segment Analysis - The bearing and accessory sector accounted for the largest revenue share at 54.91%, followed by thermal management system components at 28.87% and automotive parts at 14.44% [5] - The company is focusing on high-precision, long-life bearings and accelerating the industrialization of high-end precision screw rods, which are expected to become new growth drivers [6][8] Future Projections - Revenue projections for 2025-2027 are 3.616 billion, 4.173 billion, and 4.872 billion yuan, representing year-on-year growth rates of 10.8%, 15.4%, and 16.7% respectively [9] - Expected net profits for the same period are 160 million, 207 million, and 279 million yuan, with growth rates of 74.8%, 29.5%, and 34.7% respectively [9]

基础件 五洲新春（603667.SH） 增持-A(维持) | 市场数据：2025 年 5 月 16 | 日 | | --- | --- | | 收盘价（元）： | 38.87 | | 年内最高/最低（元）： | 53.20/12.17 | | 流通A股/总股本（亿）： | 3.66/3.66 | | 流通 A 股市值（亿）： | 142.34 | | 总市值（亿）： | 142.40 | | 基础数据：2025 年 | 月 3 | 日 31 | | | --- | --- | --- | --- | | 基本每股收益(元)： | | | 0.10 | | 摊薄每股收益(元)： | | | 0.10 | | 每股净资产(元)： | | | 8.16 | | 净资产收益率(%)： | | | 1.30 | 资料来源：最闻 刘斌 | 执业登记编码：S0760524030001 | | | --- | --- | | 邮箱：liubin3@sxzq.com | | | 姚健 | | | 执业登记编码：S0760525040001 | | | 邮箱：yaojian@sxzq.com | | | 徐风 | | | 执业登 ...

资料来源：聚源，中邮证券研究所 公司基本情况 | 最新收盘价（元） | 8.47 | | --- | --- | | 总股本/流通股本（亿股）117.60 | / 80.64 | | 总市值/流通市值（亿元）996 | / 683 | | 52 周内最高/最低价 | 9.54 / 6.00 | | 资产负债率(%) | 62.4% | | 市盈率 | 16.61 | | 第一大股东 | 徐州工程机械集团有限 | | 公司 | | 研究所 分析师:刘卓 SAC 登记编号:S1340522110001 Email:liuzhuo@cnpsec.com 分析师:陈基赟 SAC 登记编号:S1340524070003 Email:chenjiyun@cnpsec.com 徐工机械(000425) 盈利能力持续提升，新兴产业快速发展 证券研究报告：机械设备|公司点评报告 股票投资评级 l 事件描述 公司发布 2024 年年度报告与 2025 年一季报，2024 年公司实现 营收 916.60 亿元，同减 1.28%；实现归母净利润 59.76 亿元，同增 12.20%；实现扣非归母净利润 57.62 亿元，同增 28. ...

Investment Rating - The report maintains a "Buy" rating for the company [5][10] Core Views - The company achieved a revenue of 6.52 billion yuan in 2024, representing a year-on-year growth of 10.5%, while the net profit attributable to the parent company was 194 million yuan, a decrease of 41.9% due to goodwill impairment [9] - The company has shown strong performance in the jewelry segment, with significant growth in traditional gold and brand licensing services, while the handbag business faced short-term pressure [9] - The company is actively expanding its international presence, opening stores in Malaysia and Thailand, and has launched a new sub-brand focused on gifting scenarios [9] Financial Summary - Revenue projections for 2025-2027 are 7.665 billion, 8.703 billion, and 9.711 billion yuan respectively, with corresponding year-on-year growth rates of 17.6%, 13.5%, and 11.6% [4][10] - The earnings per share (EPS) are forecasted to be 0.53, 0.61, and 0.71 yuan for 2025, 2026, and 2027 respectively [4][10] - The company's gross margin is expected to decline to 22.4% in 2025, primarily due to the increased proportion of lower-margin gold jewelry products [9] - The net profit margin is projected to improve gradually, reaching 6.5% by 2027 [4][9] Market Performance - The company's stock price as of May 15, 2025, was 9.28 yuan, with a target price set at 10.07 yuan based on a 19x PE valuation for 2025 [5][10] - The company has a market capitalization of 8.245 billion yuan [5]

Investment Rating - The report maintains a "Buy" rating for the company [7][8]. Core Views - The company achieved a revenue of 7.592 billion yuan in 2024, a year-on-year increase of 2.44%, and a net profit attributable to shareholders of 778 million yuan, up 4.60% year-on-year [3][4]. - The company is benefiting from the trend of domestic substitution, particularly in the industrial automation instruments and composite materials sectors, which have shown steady growth [4][5]. - The company is focusing on expanding its market presence and increasing domestic substitution efforts, with significant orders from major clients like the "Three Barrels of Oil" increasing by 30% year-on-year [5][6]. Financial Performance - The company reported a gross margin of 33.09% in 2024, a decrease of 0.93 percentage points year-on-year, attributed to changes in product mix and rising raw material costs [4]. - The company’s operating revenue is projected to grow to 8.193 billion yuan in 2025, with a year-on-year growth rate of 7.92% [10][11]. - The net profit attributable to shareholders is expected to reach 855 million yuan in 2025, reflecting a growth rate of 9.89% [10][11]. Product Performance - Revenue from industrial automation instruments and devices reached 6.750 billion yuan in 2024, with a year-on-year growth of 2.3% [4]. - The company has successfully replaced imports with several high-end products in the oil and gas sector, including PDS high-frequency ball valves and high-pressure oxygen control valves [5][6]. Market Expansion - The company is actively exploring overseas markets, particularly in Southeast Asia and the Middle East, achieving a 50% year-on-year increase in new orders amounting to 700 million yuan [5][6].

社交与互动媒体 昆仑万维（300418.SZ） 买入-A(维持) 收入端较快增长，利润端短期承压 2025 年 5 月 19 日 公司研究/公司快报 | 会计年度 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业收入(百万元) | 4,915 | 5,662 | 6,541 | 7,198 | 7,788 | | YoY(%) | 3.8 | 15.2 | 15.5 | 10.0 | 8.2 | | 净利润(百万元) | 1,258 | -1,595 | -326 | 221 | 396 | | YoY(%) | 9.2 | -226.7 | 79.6 | 167.9 | 79.2 | | 毛利率(%) | 78.8 | 73.6 | 78.0 | 78.2 | 78.4 | | EPS(摊薄/元) | 1.02 | -1.30 | -0.26 | 0.18 | 0.32 | | ROE(%) | 8.6 | -11.5 | -2.4 | 1.6 | 2.8 | | P/E(倍) | 30. ...

[Table_Main] 公司研究|工业|商业和专业服务 证券研究报告 华设集团(603018)公司点评报告 2025 年 05 月 19 日 [Table_Title] 传统业务有所承压，低空业务表现亮眼 ——华设集团(603018)2024 年报及 2025 年一季报点评 [Table_Summary] 报告要点： 主业处于下行周期，公司业绩短期承压 投资建议与盈利预测 公司作为交通发展与城市建设领域设计的优秀企业，在低空经济大力发展的 背景下，有望打开新的增长空间。我们预计公司 2025-2027 年营收分别为 44.99/46.71/49.03 亿元，归母净利 4.48/4.97/5.38 亿元，对应 EPS 分别为 0.65/0.73/0.79 元/股，对应 PE 分别 12/10/10 倍，维持"增持"评级。 风险提示 低空经济基础设施建设不及预期的风险；基建相关政策支持不及预期的风 险；基础设施投资规模波动风险；跨行业开展工程设计业务风险；应收账款 发生坏账损失风险；控制权发生变更导致正常经营活动受到影响的风险。 [Table_Finance] 附表：盈利预测 | 财务数据和估值 | 2023A ...

公用事业 | 证券研究报告 — 调整盈利预测 2025 年 5 月 19 日 601222.SH 买入 原评级：买入 市场价格:人民币 5.61 板块评级:强于大市 股价表现 (%) 今年 至今 1 个月 3 个月 12 个月 绝对 (18.6) (8.5) (16.6) (16.8) 相对上证综指 (22.2) (11.9) (17.7) (25.1) (13%) (7%) 0% 7% 14% 21% May-24 Jun-24 Jul-24 Aug-24 Sep-24 Oct-24 Nov-24 Jan-25 Feb-25 Mar-25 Apr-25 May-25 林洋能源 上证综指 | 发行股数 (百万) | 2,060.17 | | --- | --- | | 流通股 (百万) | 2,060.17 | | 总市值 (人民币 百万) | 11,557.55 | | 3 个月日均交易额 (人民币 百万) | 153.81 | | 主要股东 | | | 启东市华虹电子有限公司 | 35.10% | 资料来源：公司公告， Wind ，中银证券 以 2025 年 5 月 15 日收市价为标准 相关研究报告 《 ...

Investment Rating - The report maintains a "Buy" rating for the company [2][8] Core Insights - The company has launched a new product, "Injectable Recombinant Type III Humanized Collagen Gel," utilizing the innovative HiveCOL "honeycomb" collagen tissue network technology, which fills an international gap in the market [5][8] - The product features a dual-core functional area design that is 100% humanized, enhancing its immediate shaping and tissue regeneration capabilities [8] - The company is expected to see significant revenue growth, with projected net profits of 1.148 billion, 1.539 billion, and 1.934 billion yuan for 2025, 2026, and 2027 respectively, reflecting a growth rate of 56.8%, 34.1%, and 25.6% [7][8] Financial Data and Profit Forecast - Total revenue is projected to grow from 1,443 million yuan in 2024 to 3,952 million yuan in 2027, with a compound annual growth rate of approximately 35.0% [7][10] - The gross margin is expected to remain high at around 90% across the forecast period, indicating strong profitability [7][8] - The company's return on equity (ROE) is projected to be 45.8%, 41.6%, and 37.4% for 2025, 2026, and 2027 respectively, showcasing efficient use of equity [7][8]