Investment Rating - The report maintains a "Buy" investment rating for the company [1] Core Viewpoints - The company is leveraging AI to enhance its IP content, creating new growth momentum in the market [1][5] - The company has established a balanced revenue structure across its three main categories: toys, infant products, and film, with respective revenues of 1.026 billion, 1.212 billion, and 396 million yuan in 2024 [3] - The company aims to build a competitive advantage through high-quality content creation and a robust IP matrix, which includes popular titles like "Pleasant Goat and Big Big Wolf" and "Armor Warriors" [3][4] Revenue and Profit Forecast - The company forecasts revenues of 2.746 billion, 2.870 billion, and 3.074 billion yuan for 2025, 2026, and 2027 respectively, with net profits of 153 million, 235 million, and 311 million yuan [7][9] - The earnings per share (EPS) are projected to be 0.10, 0.16, and 0.21 yuan for the same years, with corresponding price-to-earnings (PE) ratios of 85.8, 55.8, and 42.2 [7][9] Market Strategy - The company is actively expanding its presence in international markets beyond the US, targeting regions such as Australia and South America [3] - The introduction of AI-powered plush toys and partnerships with telecom operators for smart toy offerings highlight the company's innovative approach to product development [5]

Investment Rating - The investment rating for the company is "Buy" and it is maintained [9] Core Views - The company has a robust order backlog and an increasing proportion of advanced process products [6] - In 2024, the company achieved revenue of 1.38 billion yuan, a year-on-year increase of 54.94%, while the net profit attributable to shareholders was -12 million yuan, a year-on-year decrease of 108.21% [2][6] - For Q1 2025, the company reported revenue of 294 million yuan, a year-on-year increase of 24.89%, with a net profit attributable to shareholders of -15 million yuan, a year-on-year decrease of 143.69% [2][6] Summary by Sections Revenue and Profitability - In 2024, the company's testing and measurement equipment generated revenues of 985 million yuan and 361 million yuan, with year-on-year growth rates of 50.47% and 62.85% respectively [12] - The overall R&D expenses increased to 498 million yuan in 2024, a year-on-year increase of 118.17%, impacting profit performance [12] Product Development - The company has enriched its product types, covering nine major product series, with seven types of equipment already in mass production, accounting for 38.7% of the global market size [12] - The company has also launched two types of advanced defect detection equipment, which have been shipped to several leading domestic clients for process validation and application development, representing 27.9% of the global market size [12] Financing and Future Growth - The company plans to raise up to 2.5 billion yuan through a private placement to enhance R&D and upgrade its headquarters and R&D center [12] - The high-end semiconductor equipment R&D project is expected to generate annual revenue of 835 million yuan upon reaching full production [12] Market Position - The company is positioned as a leading domestic enterprise in measurement and detection, benefiting from the ongoing trend of domestic substitution and the increasing demand for advanced process measurement equipment [12] - The company anticipates achieving net profits of 155 million yuan, 390 million yuan, and 668 million yuan from 2025 to 2027, with corresponding P/E ratios of 161x, 64x, and 37x [12]

Investment Rating - The investment rating for the company is "Buy" and it is maintained [8] Core Views - The company reported a revenue of 2.565 billion yuan for 2024, an increase of 5.59% year-on-year, but a net profit attributable to shareholders of -98 million yuan, a decrease of 165.02% year-on-year. In Q1 2025, the company achieved a revenue of 689 million yuan, a year-on-year increase of 64.92%, and a net profit of 38 million yuan, a year-on-year increase of 336.06% [2][6] - The display and semiconductor businesses are showing signs of recovery, with the semiconductor sector advancing rapidly. In 2024, the display, semiconductor, and new energy businesses generated revenues of 1.591 billion yuan, 768 million yuan, and 167 million yuan, with year-on-year growth rates of -8.98%, +94.65%, and -30.71% respectively [13] - The company has a strong order backlog totaling approximately 2.844 billion yuan, with 764 million yuan in the display sector, 1.668 billion yuan in the semiconductor sector, and 412 million yuan in the new energy sector as of Q1 2025 [13] Summary by Sections Financial Performance - In 2024, the company reported total revenue of 2.565 billion yuan and a net profit of -98 million yuan. For Q1 2025, revenue was 689 million yuan with a net profit of 38 million yuan [2][6] - The company’s R&D expenses were 724 million yuan in 2024 and 152 million yuan in Q1 2025, accounting for 28.23% and 22.02% of revenue respectively [13] Business Segments - The display business is gradually recovering, while the semiconductor business is experiencing rapid growth. The semiconductor business is expected to be a core driver of future performance [13] - The company has made significant advancements in its semiconductor products, including the delivery of 14nm advanced process defect detection equipment and ongoing validation of more advanced products [13] Future Outlook - The company forecasts net profits of 131 million yuan, 225 million yuan, and 413 million yuan for 2025, 2026, and 2027 respectively, with corresponding price-to-earnings ratios of 130x, 76x, and 41x [13]

Investment Rating - The investment rating for the company is "Buy" and is maintained [8]. Core Views - The company reported a total revenue of 3.386 billion yuan for 2024, representing a year-on-year growth of 30.23%, while the net profit attributable to shareholders was a loss of 0.693 billion yuan, an increase in loss of 0.187 billion yuan compared to the previous year [2]. - In Q1 2025, the company achieved total revenue of 0.910 billion yuan, a year-on-year increase of 9.61% and a quarter-on-quarter increase of 7.55%. The net profit attributable to shareholders was a loss of 0.122 billion yuan, showing a reduction in loss compared to the previous quarter [6]. - The company's gross margin improved to 26.35% in Q1 2025, an increase of 2.62 percentage points year-on-year and 3.96 percentage points quarter-on-quarter, driven by high-end product offerings [11]. - The core business of cellular baseband chips saw revenue growth of over 20% year-on-year in Q1 2025, indicating strong growth resilience [11]. - The company is expected to achieve revenues of 4.410 billion, 6.015 billion, and 7.836 billion yuan for 2025, 2026, and 2027 respectively, with corresponding price-to-sales ratios of 9X, 7X, and 5X [11]. Summary by Sections Financial Performance - For 2024, total revenue was 3.386 billion yuan, with a gross profit of 0.785 billion yuan, resulting in a gross margin of 23% [16]. - In Q1 2025, the company reported a gross margin of 26.35%, with a net profit margin of -13.43% [11]. - The company anticipates a gradual improvement in profitability, with projected net profits of -0.341 billion yuan in 2025 and a turnaround to a profit of 0.297 billion yuan by 2027 [16]. Market Position - The company has established itself as a key supplier for major domestic and international module manufacturers in the IoT cellular baseband chip sector [11]. - The smartphone SoC market is expanding, with the company’s first 4G quad-core smartphone chip exceeding one million units shipped in 2024 [11]. Growth Opportunities - The custom chip business is positioned to benefit significantly from the domestic production wave, with successful integration into the supply chains of major automotive brands [11]. - The company is actively developing new products, including second-generation octa-core smartphone chip platforms and 5G SOC smartphone chips, which are expected to drive future growth [11].

2025 年 05 月 07 日 错期下业绩边际承压，终端动销环比改善 —天味食品（603317.SH）公司事件点评报告 买入(维持) 事件 2025 年 4 月 28 日，天味食品发布 2025 年一季报，2025Q1 总 营收 6.42 亿元（同减 25%），归母净利润 0.75 亿元（同减 58%），扣非净利润 0.51 亿元（同减 65%）。 投资要点 ▌费用投放增加，盈利边际承压 2025Q1 毛利率同减 3pct 至 40.74%，主要系渠道结构变动所 致，公司通过低位锁价、供应商竞价等方式推动降本动作， 实现毛利率优化，销售/管理费用率分别同增 5pct/2pct 至 22.26%/7.06%，净利率同减 9pct 至 12.34%，利润下滑主要 系市场动销较弱、费用投放增加叠加一季度基数较低所致。 ▌库存消化完毕，动销环比改善 2025Q1 火锅调料/菜谱式调料/香肠腊肉调料营收分别为 1.73 /4.34/0.15 亿元，分别同减 41%/12%/56%，整体营收下降主 要系 2024 年底经销商错期备货导致 2025Q1 进货意愿较低， 同时市场竞争加剧，动销较为疲软，目前库存基本消化完 ...

证券研究报告 非银金融 | 多元金融 金融|公司点评报告 hyzqdatemark 2025 年 05 月 07 日 证券分析师 孙延 SAC：S1350524050003 sunyan01@huayuanstock.com 曾智星 SAC：S1350524120008 zengzhixing@huayuanstock.com 王惠武 SAC：S1350524060001 wanghuiwu@huayuanstock.com 张付哲 zhangfuzhe@huayuanstock.com | | 盈利预测与估值（人民币） | | | | | | | --- | --- | --- | --- | --- | --- | --- | | | | 2023 | 2024 | 2025E | 2026E | 2027E | | 5.18/2.06 | 营业收入（百万元） | 33,675 | 38,431 | 47,621 | 47,969 | 49,959 | | | 同比增长率（%） | 5.49% | 14.12% | 23.91% | 0.73% | 4.15% | | | 归母净利润（百万元） | 1,2 ...

Investment Rating - The investment rating for the company is maintained at "Buy" [4] Core Views - The company reported a significant increase in quarterly performance, with synthetic flavor contributions being notable [1] - The company's main products experienced a decline in average selling prices, but synthetic flavor sales saw substantial growth [7] - The company is actively advancing key project constructions and promoting lithium extraction technology [7] - Profit forecasts have been adjusted due to the weak market conditions for main products, with expected net profits for 2025-2027 being 275 million, 326 million, and 375 million respectively [7] Financial Performance - In 2024, the company achieved a revenue of 2.966 billion, a year-on-year increase of 14.22%, while net profit decreased by 10.18% to 227 million [1][8] - For Q1 2025, the company reported a revenue of 765 million, a year-on-year increase of 2.81%, but a quarter-on-quarter decrease of 1.54% [1] - The company’s gross margin for Q1 2025 was 21.9%, showing a year-on-year decrease of 0.4 percentage points but an increase of 1.7 percentage points from the previous quarter [7] Revenue and Profit Forecasts - Revenue forecasts for 2025-2027 are projected at 3.343 billion, 3.775 billion, and 4.188 billion respectively, with year-on-year growth rates of 13% for each year [3][15] - The expected earnings per share (EPS) for 2025-2027 are 1.43, 1.69, and 1.94 respectively [8][15] Key Financial Ratios - The company’s return on equity (ROE) is projected to improve from 8.9% in the latest period to 12.9% by 2027 [4][15] - The asset-liability ratio is expected to decrease from 36.8% to 36.3% over the same period [4][15]

Investment Rating - The report maintains a "Buy" investment rating for the company [1] Core Viewpoints - The company is leveraging AI to enhance its IP content, creating new growth momentum in the market [1][5] - The company has established a balanced revenue structure across its three main categories: toys, infant products, and film, with respective revenues of 1.026 billion, 1.212 billion, and 396 million yuan in 2024, accounting for 37.77%, 44.64%, and 14.58% of total revenue [3][4] - The company is focusing on creating high-quality content to build a robust IP matrix, which includes popular titles such as "Pleasant Goat and Big Big Wolf" and "Armor Warriors" [3][4] Summary by Sections Market Performance - The company's stock price is currently at 8.87 yuan, with a total market capitalization of 13.1 billion yuan [1] Revenue and Profit Forecast - The company forecasts revenues of 2.746 billion, 2.870 billion, and 3.074 billion yuan for 2025, 2026, and 2027 respectively, with net profits of 153 million, 235 million, and 311 million yuan [7][9] - The earnings per share (EPS) are projected to be 0.10, 0.16, and 0.21 yuan for the same years, with corresponding price-to-earnings (PE) ratios of 85.8, 55.8, and 42.2 [7][9] Product Development - The company is actively developing new products under its "Play Point Unlimited" brand strategy, including collaborations with other companies to create popular IP-based toys [4][5] - The "Didi Le" series has gained popularity, appealing to Generation Z and millennials due to its collectible and playful nature [4] AI Integration - The company has introduced AI-powered plush toys and is enhancing its supply chain capabilities to support flexible product offerings [5]

查浩 SAC：S1350524060004 zhahao@huayuanstock.com 刘晓宁 SAC：S1350523120003 liuxiaoning@huayuanstock.com 邓思平 SAC：S1350524070003 dengsiping@huayuanstock.com | 基本数据 | | | | 年 | | 07 日 | 05 | | | 2025 | 月 | | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 收盘价（元） | | | | | | 15.17 | | | | | | | | | 年 最 | / | 最 | 高 | | | | | | 内 | | | 一 | 低 | | （元） | | | | | | | | | | | | | | | 总市值（百万元） | | | | | | | | 121,428.18 | | | | | | | 流通市值（百万元） | | | | | | | | 113,079.91 | | | | | | | ...

Investment Rating - The investment rating for the company is "Accumulate" [1] Core Views - The company has shown stable performance with a total operating revenue of 134.51 billion yuan in Q1 2025, a slight increase of 0.01% year-on-year, and a net profit attributable to shareholders of 8.86 billion yuan, up 3.11% year-on-year [2][5] - The company is focusing on digital transformation and enhancing its cloud computing strategy, with significant investments in technology innovation, particularly in AI, satellite, and quantum technologies [4][5] Financial Performance - In Q1 2025, the company achieved total operating revenue of 134.51 billion yuan, with service revenue of 124.7 billion yuan, reflecting a year-on-year growth of 0.3% and a quarter-on-quarter growth of 4.6% [3] - The overall expense ratio remained stable at 19.2%, with a decrease in sales expense ratio by 0.4 percentage points, while management and R&D expenses increased by 0.3 and 0.1 percentage points respectively [3] - The company expects revenue for 2025 to be 541.27 billion yuan, with projected earnings per share of 0.39 yuan, corresponding to a PE ratio of 20.3 times based on the closing price of 7.91 yuan per share on May 7, 2025 [5][7] Business Growth - The mobile communication business is developing steadily, with mobile users reaching 430 million, an increase of 4.95 million in the quarter, and 5G network users reaching 270 million, with a penetration rate of 62.0% [8] - The fixed-line and smart home businesses are also showing good growth, with broadband users at 200 million and smart home revenue increasing by 11.5% year-on-year [8] - The company is focusing on high-quality development, with IDC revenue reaching 9.5 billion yuan, up 10.4% year-on-year, and significant growth in smart revenue (151.6%), video network revenue (58.4%), satellite communication revenue (37.2%), and quantum revenue (81.1%) [8]