Investment Rating - The investment rating for the company is "Buy" (maintained) [2] Core Views - The company continues to experience high growth in exports, with Q1 2025 external sales reaching 2.98 billion (up 16% year-on-year) [5] - Domestic sales in Q1 2025 were 860 million (down 5% year-on-year), showing a narrowing decline compared to Q4 [5] - The company plans to increase its investment in its Indonesian subsidiary by 50 million to strengthen its overseas supply chain capabilities [5] - The company has successfully expanded its product categories, with kitchen appliances and home appliances showing year-on-year revenue growth of 16% and 17% respectively in 2024 [5] - The company expects to benefit from domestic subsidies and a recovery in brand positioning, particularly in its self-owned brands [8] Revenue Analysis - In Q1 2025, total revenue was 3.834 billion (up 10.4% year-on-year), with a net profit attributable to the parent company of 247 million (up 43.0% year-on-year) [6] - For the full year 2024, total revenue was 16.821 billion (up 14.8% year-on-year), with a net profit of 1.053 billion (up 7.7% year-on-year) [6] - The company reported a cash dividend of 4.5 per 10 shares (including tax), resulting in a total dividend payout ratio of 42% [6] Profit Analysis - In Q1 2025, the gross margin increased by 0.5 percentage points year-on-year and 3.0 percentage points quarter-on-quarter, indicating an improvement in profitability [7] - The company’s gross margin for 2024 was 20.9%, reflecting a decrease due to increased export ratios and intensified domestic competition [7] Financial Forecast - The company forecasts revenues of 19 billion, 20.9 billion, and 22.8 billion for 2025, 2026, and 2027 respectively, with year-on-year growth rates of 12.8%, 10.2%, and 9.1% [8] - The net profit attributable to the parent company is projected to be 1.178 billion, 1.309 billion, and 1.435 billion for the same years, with growth rates of 11.9%, 11.2%, and 9.6% respectively [10]

Investment Rating - The investment rating for the company is "Buy" [4] Core Views - The company reported a revenue of 2.002 billion yuan in Q1 2025, representing a year-on-year increase of 32.14% and a quarter-on-quarter decrease of 8.13%. The net profit attributable to the parent company was 230 million yuan, up 39.3% year-on-year but down 4.45% quarter-on-quarter [1] - The growth in organic fluorine and the increase in electrolyte volume, despite a price drop, have contributed to the company's resilient performance [2] - The company is deepening its international market presence and expects accelerated growth in organic fluorine products, particularly following the exit of 3M from the fluorinated liquid production [3] Summary by Sections Financial Performance - In Q1 2025, the company achieved a revenue of 2.002 billion yuan, a 32% increase year-on-year, driven by the growth in capacitor chemicals, electrolytes, and organic fluorine sales [2] - The average price of electrolytes in Q1 2025 was 19,400 yuan per ton, a decrease of 7.7% year-on-year, while the gross profit margin was 24.55%, down 2.7 percentage points year-on-year [2] Market Position and Strategy - The company has invested in key raw materials such as lithium hexafluorophosphate and is expanding its global footprint with a new electrolyte base in Malaysia, enhancing its ability to respond to international customer demands [3] - The company anticipates significant growth in its fluorinated liquid products due to the closure of 3M's production capacity [3] Profit Forecast and Valuation - The projected net profit attributable to the parent company for 2025-2027 is 1.198 billion, 1.541 billion, and 1.949 billion yuan, respectively, with corresponding P/E ratios of 19.1, 14.8, and 11.7 [4]

证券研究报告·公司点评报告·燃气Ⅱ 新奥股份（600803） 2025 年一季度业绩点评：核心利润稳定，资 产重组推进 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 143,842 | 135,910 | 145,876 | 153,166 | 170,346 | | 同比（%） | (6.70) | (5.51) | 7.33 | 5.00 | 11.22 | | 归母净利润（百万元） | 7,091 | 4,493 | 5,147 | 5,896 | 6,844 | | 同比（%） | 21.34 | (36.64) | 14.56 | 14.54 | 16.08 | | EPS-最新摊薄（元/股） | 2.29 | 1.45 | 1.66 | 1.90 | 2.21 | | P/E（现价&最新摊薄） | 8.78 | 13.85 | 12.09 | 10.56 | 9.10 | [Table_Tag] [ ...

Investment Rating - The investment rating for Suzhou Bank is "Buy" (maintained) [1] Core Views - The report highlights steady growth in performance and continued excellent asset quality for Suzhou Bank [1] - The bank's total operating income for 2024 is projected to be 12.224 billion yuan, reflecting a year-on-year increase of 3.01% [1] - The net profit attributable to shareholders for 2024 is expected to reach 5.068 billion yuan, a year-on-year growth of 10.16% [1] - The report anticipates a slight adjustment in net profit forecasts for 2025-2027, now projected at 5.444 billion yuan, 5.323 billion yuan, and 5.910 billion yuan respectively [1] Financial Performance Summary - Total operating income (in million yuan) for 2023A, 2024A, 2025E, 2026E, and 2027E is 11,866, 12,224, 12,987, 14,192, and 15,832 respectively, with year-on-year growth rates of 0.88%, 3.01%, 6.24%, 9.28%, and 11.56% [1] - Net profit attributable to shareholders (in million yuan) for the same years is 4,600, 5,068, 5,444, 5,323, and 5,910, with year-on-year growth rates of 17.41%, 10.16%, 7.41%, -2.22%, and 11.02% [1] - The latest diluted EPS for 2023A, 2024A, 2025E, 2026E, and 2027E is 1.00, 1.08, 1.15, 1.12, and 1.25 respectively [1] - The P/B ratio for the current price and latest diluted EPS is 0.92, 0.83, 0.70, 0.66, and 0.62 for the respective years [1] Asset Quality and Income Sources - The report notes that the non-interest income for 2024 is expected to grow significantly, with a year-on-year increase of 27.6% [8] - The bank's non-performing loan ratio remains stable at 0.83% as of Q1 2025 [8] - The report indicates that the bank's loan growth rates for 2024 and Q1 2025 are 13.6% and 8.9% respectively, with a loan-to-total asset ratio of 49.9% [8]

Investment Rating - The report maintains a "Buy" rating for the company, expecting a price increase of over 15% in the next 6-12 months [5][12]. Core Views - The company reported a revenue of 4.7 billion RMB in 2024, a year-on-year increase of 0.87%, and a net profit attributable to shareholders of 624 million RMB, up 29.6% [2]. - In Q1 2025, the company achieved a revenue of 1.3 billion RMB, representing a significant year-on-year growth of 86.4%, with a net profit of 121 million RMB, up 39.1% [2]. - The company’s casting business revenue remained stable at 4.62 billion RMB in 2024, with a slight decline in gross margin to 17%, primarily due to lower raw material prices and increased depreciation from fixed assets [3]. - The company is expected to benefit from high industry demand in 2025, leading to improved capacity utilization and operational leverage, which may enhance profit margins [3]. - The company’s inventory and accounts receivable turnover improved significantly in Q1 2025, with inventory turnover days decreasing by 12 days and accounts receivable turnover days decreasing by 68 days [4]. Summary by Sections Performance Review - In 2024, the company achieved a total revenue of 4.7 billion RMB, with a net profit of 624 million RMB, marking a 29.6% increase year-on-year [2]. - For Q1 2025, the revenue reached 1.3 billion RMB, a remarkable growth of 86.4%, and the net profit was 121 million RMB, up 39.1% [2]. Operational Analysis - The casting business generated 4.62 billion RMB in revenue in 2024, with a gross margin of 17%, down 1.17 percentage points from the previous year due to price competition and increased depreciation [3]. - The company anticipates a significant increase in capacity utilization in 2025, driven by strong industry demand and tighter casting capacity [3]. Cash Flow and Working Capital - The company reported a reduction in cash outflow from operating activities to -309 million RMB in Q1 2025, narrowing by 116 million RMB year-on-year due to improved sales collections [4]. Profit Forecast and Valuation - The forecasted net profits for 2025, 2026, and 2027 are 880 million RMB, 1.03 billion RMB, and 1.19 billion RMB, respectively, with corresponding P/E ratios of 15, 12, and 11 [5].

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 40.32 CNY [2][6]. Core Insights - The company is experiencing improved gross margins and is accelerating its expansion into new product areas, particularly in the electric vehicle sector [1][10]. - The first quarter of 2025 showed a revenue of 6.62 million CNY, a year-on-year increase of 29.7%, and a net profit attributable to the parent company of 0.48 million CNY, up 13.8% year-on-year [10]. - The company is actively developing new products in the new energy sector and has successfully completed a fundraising project to support its smart manufacturing initiatives [10]. Financial Forecast and Performance - The forecasted net profit attributable to the parent company for 2025, 2026, and 2027 is expected to be 244 million CNY, 305 million CNY, and 375 million CNY respectively, with a significant growth rate of 49.1% in 2025 [2][4]. - Revenue is projected to grow from 2,020 million CNY in 2023 to 4,032 million CNY in 2027, reflecting a compound annual growth rate (CAGR) of 18.5% [4][11]. - The gross margin is expected to improve from 21.8% in 2023 to 25.7% in 2027, indicating enhanced profitability [4][11]. Strategic Initiatives - The company is expanding its client base in the new energy vehicle sector, targeting major clients such as Bosch and NIO, and plans to increase production capacity significantly [10]. - A joint venture has been established to enhance the company's capabilities in the robotics sector, focusing on humanoid robots and automotive electronic components [10].

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 140.99 CNY [5][2] Core Views - The company has achieved significant growth in Q1, with revenue reaching 3.095 billion CNY, a year-on-year increase of 28.3%, and net profit attributable to the parent company at 322 million CNY, up 32.7% year-on-year [9] - The company is actively expanding its customer base in the new energy vehicle sector and has opened up overseas markets, which is expected to drive future growth [9][8] - The company is a preferred partner for Huawei's smart automotive solutions, enhancing its product offerings and market position [9] Financial Forecast and Investment Suggestions - EPS is projected to be 6.13 CNY in 2025, 7.56 CNY in 2026, and 9.11 CNY in 2027, with an average PE valuation of 23 times for comparable companies in 2025 [2] - Revenue is expected to grow from 10.248 billion CNY in 2023 to 21.386 billion CNY in 2027, with a compound annual growth rate (CAGR) of 14.7% [4][10] - Operating profit is forecasted to increase from 1.199 billion CNY in 2023 to 3.064 billion CNY in 2027, reflecting a strong growth trajectory [4][10] Key Financial Information - The company's revenue for 2023 is projected at 10.248 billion CNY, with a year-on-year growth of 24.3% [4] - The gross margin is expected to improve from 20.6% in 2023 to 22.4% in 2027, indicating better cost management and pricing power [4] - The net profit margin is projected to increase from 10.8% in 2023 to 12.2% in 2027, showcasing enhanced profitability [4]

Investment Rating - The investment rating for the company is "Buy" [1] Core Views - The company reported a revenue of 15.57 billion yuan in 2024, a year-on-year decrease of 7.78%, and a net profit attributable to shareholders of 248 million yuan, down 24.07% year-on-year [2] - The company is facing operational pressure due to weak overall industry demand and intensified competition, but performance is expected to gradually improve with national subsidies and increased industry concentration favoring leading companies [2][5] - The company has maintained a leading position in product innovation with over 1,600 patents, and the recent increase in consumer subsidies is anticipated to boost downstream demand [5] Summary by Sections Financial Performance - In 2024, the company's overall revenue declined, with smart home products accounting for 85.24% of total revenue despite a 7.39% year-on-year decrease [3] - The gross margin for 2024 decreased by 3.37 percentage points to 47.98%, primarily due to intensified competition and accounting adjustments [4] - The company plans to distribute a cash dividend of 2 yuan per 10 shares (tax included) [2] Market Position and Strategy - The company is enhancing its online sales channels and optimizing offline channels to cope with market pressures, with a focus on new product iterations [3] - The company has launched several new products, including the GW-129 and GW-118 series, to strengthen its position in the smart drying sector [3] Future Outlook - Revenue forecasts for 2025-2027 are adjusted to 16.35 billion yuan, 18.22 billion yuan, and 20.65 billion yuan respectively, with corresponding EPS estimates of 0.68 yuan, 0.76 yuan, and 0.90 yuan [7] - The company is expected to benefit from the rapid development of the smart home sector and its status as a leading player [7]

Investment Rating - The investment rating for Suzhou Bank is "Buy" (maintained) [1] Core Views - The report highlights steady growth in performance and continued excellent asset quality for Suzhou Bank [1] - The bank's total operating income for 2024 is projected to be 12.224 billion yuan, representing a year-on-year increase of 3.01% [1] - The net profit attributable to shareholders for 2024 is expected to reach 5.068 billion yuan, with a year-on-year growth of 10.16% [1] - The report anticipates a slight adjustment in net profit forecasts for 2025-2027, now projected at 5.444 billion yuan, 5.323 billion yuan, and 5.910 billion yuan respectively [1] Financial Performance Summary - Total operating income (in million yuan): - 2023A: 11,866 - 2024A: 12,224 (3.01% YoY) - 2025E: 12,987 (6.24% YoY) - 2026E: 14,192 (9.28% YoY) - 2027E: 15,832 (11.56% YoY) [1] - Net profit attributable to shareholders (in million yuan): - 2023A: 4,600 - 2024A: 5,068 (10.16% YoY) - 2025E: 5,444 (7.41% YoY) - 2026E: 5,323 (-2.22% YoY) - 2027E: 5,910 (11.02% YoY) [1] - Latest diluted EPS (in yuan/share): - 2023A: 1.00 - 2024A: 1.08 - 2025E: 1.15 - 2026E: 1.12 - 2027E: 1.25 [1] - P/B (current price & latest diluted): - 2023A: 0.92 - 2024A: 0.83 - 2025E: 0.70 - 2026E: 0.66 - 2027E: 0.62 [1] Asset Quality and Risk Management - The non-performing loan (NPL) ratio for Q1 2025 remains stable at 0.83% [1] - The provision coverage ratio for Q1 2025 decreased to 447% due to a rapid increase in non-performing loan balances [1] - The report indicates a slight increase in the non-performing loan generation rate to 0.20% in Q1 2025 [1] Market Data - Closing price: 8.11 yuan - Market capitalization: 36.257 billion yuan [5] - Price-to-book ratio: 0.74 [5] Conclusion - The report maintains a positive outlook on Suzhou Bank, emphasizing its robust performance and asset quality, while also noting the potential for further growth in the coming years [1]

证券研究报告 | 2025年04月29日 思瑞浦（688536.SH） 优于大市 2024 年汽车收入占比约 17%，一季度利润扭亏为盈 一季度收入同比增长 111%，归母净利润扭亏为盈。公司 2024 年实现收入 12.20 亿元(YoY +11.52%)，归母净利润-1.97 亿元(YoY -468%)，扣非归母 净利润-2.81 亿元(YoY -150%)；在产品结构变动及市场竞争等因素的影响 下，毛利率同比下降 3.6pct 至 48.19%；研发费用同比增长 4.1%至 5.77 亿 元，研发费率同比下降 3.4pct 至 47%。1Q25 实现营收 4.22 亿元(YoY +110.88%, QoQ +13.59%)，主要得益于来自泛工业、汽车、泛通信等下游市 场的业务增长以及对创芯微的并表；实现归母净利润 1556 万元，扣非归母 净利润 174 万元，扭亏为盈，毛利率 46.43%(YoY -1.2pct，QoQ +1.2pct)。 信号链和电源管理芯片收入均保持增长，一季度占比分别为 68%和 32%。分 产品线看，2024 年公司信号链芯片收入 9.75 亿元(YoY +12.19%)，占 ...