2026 年 1 月 5 日 | | | 公司基本资讯 | 产业别 | | 机械设备 | | --- | --- | --- | | A 股价(2025/12/31) | | 272.72 | | 上证指数(2025/12/31) | | 3968.84 | | 股价 12 个月高/低 | | 342.5/164.61 | | 总发行股数(百万) | | 626.15 | | A 股数(百万) | | 626.15 | | A 市值(亿元) | | 1707.62 | | 主要股东 | | 上海创业投资 | | | | 有限公司 | | | | (14.93%) | | 每股净值(元) | | 34.29 | | 股价/账面净值 | | 7.95 | | | 一个月 三个月 | 一年 | | 股价涨跌(%) | 5.1 | -7.6 44.4 | | 近期评等 | | | | 出刊日期 | 前日收盘 | 评等 | | 2025-11-03 | 277.90 | 买进 | | 2025-07-04 | 177.74 | 买进 | | 2025-04-24 | 187.35 | 买进 | | 产品组合 | | | ...

Investment Rating - The report assigns a "Buy" rating for the company, indicating an expected relative performance increase of over 15% against the benchmark index within the next 6 to 12 months [5][15]. Core Insights - The company has successfully transitioned from vacuum cleaner manufacturing to becoming a leader in domestic automotive EPS motor production, with a projected revenue of 4 billion yuan from automotive parts in 2024 [7]. - The company is also strategically investing in humanoid robotics, which is anticipated to become a significant growth driver alongside its automotive components business [7]. - The household appliance segment is expected to grow steadily, with revenues projected at 21 billion yuan in 2024, driven by new product categories despite short-term profit pressures from tariffs [7][12]. - The automotive parts segment is experiencing rapid growth, with revenues expected to reach 4 billion yuan in 2024, reflecting a significant increase from previous years [7][12]. - The company is diversifying its product offerings to reduce reliance on major clients, with the share of vacuum cleaner revenue decreasing from 71% in 2022 to an expected 52% in 2024 [7]. Financial Projections - Revenue projections for the company are as follows: 2,775 million yuan in 2023, 4,095 million yuan in 2024, 4,715 million yuan in 2025, 5,486 million yuan in 2026, and 6,478 million yuan in 2027, with growth rates of 43%, 48%, 15%, 16%, and 18% respectively [5][9]. - The net profit is forecasted to be 322 million yuan in 2023, 411 million yuan in 2024, 220 million yuan in 2025, 397 million yuan in 2026, and 632 million yuan in 2027, with growth rates of 8%, 28%, -47%, 81%, and 59% respectively [5][9]. - The earnings per share (EPS) are projected to be 0.87 yuan in 2023, 1.10 yuan in 2024, 0.45 yuan in 2025, 0.82 yuan in 2026, and 1.31 yuan in 2027 [5][9]. Valuation and Comparables - The company is compared with peers in the vacuum cleaner and small household appliance sectors, with an average P/E ratio of 30x for 2025, 24x for 2026, and 21x for 2027, indicating that the company has a favorable growth outlook with lower projected valuation multiples [10][11]. - The report highlights that the company's growth potential is significant, with a projected P/E of 40x for 2025, 22x for 2026, and 14x for 2027, which is lower than comparable companies, suggesting a margin of safety for investors [10][11].

证券研究报告 中国巨石 (600176 CH) 新激励，新周期 | 华泰研究 | | 动态点评 | 投资评级(维持): | 买入 | | --- | --- | --- | --- | --- | | 2026 年 | 1 月 05 日│中国内地 | 玻璃 | 目标价(人民币): | 20.80 | | 公司 | 1 月 1 日公布 2025 年限制性股票激励计划草案，且 | 12 月电子布提价 | 方晏荷 | 研究员 | | 落实。此次激励对应公司业绩考核目标包括 | | 2026/2027/2028 年扣非归母净 | SAC No. S0570517080007 | fangyanhe@htsc.com | | | | | SFC No. BPW811 | +(86) 755 2266 0892 | | 利润、扣非净资产收益率和经济增加值改善值等多项指标，我们认为此次激 | | | | | | 励传承了公司一以贯之的人才重视政策，与 | | 2021-2023 年超额利润分享方 | 黄颖 SAC No. S0570522030002 | 研究员 huangying018854@htsc.com | | 经 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Insights - The report assesses the reasonable market space for robotic lawn mowers and addresses market concerns regarding the competitive advantages of the company's products, including the impact of anti-dumping investigations on the industry and players [17] - The overall industry scale is expected to reach approximately 180,000 units in 2025, with a significant increase in penetration rates in Europe, particularly in Germany and France [23][24] - The company maintains a competitive edge due to product stability and channel presence, despite market concerns about price competition and the introduction of laser radar products by competitors [7][21] Summary by Sections 1. Core Insights - The report evaluates the market potential for robotic lawn mowers, estimating that the industry could see shipments close to 200,000 units in 2025, with long-term potential exceeding 400,000 units annually [6][17] - The company’s products are noted for their stability, which is a key concern for consumers, and they outperform competitors in terms of consumer feedback regarding navigation and obstacle avoidance [19][21] 2. Industry Updates - The robotic lawn mower market is experiencing rapid growth, with significant increases in sales and penetration rates across major European markets [23][24] - The competitive landscape shows that the company has gained market share, particularly in the U.S. and European markets, where it competes effectively against major brands [25][27] 3. Market Concerns - Concerns regarding the company's lack of laser radar products are mitigated by the understanding that stability is more critical to consumers than technical specifications alone [19][21] - The anti-dumping investigation initiated by the EU is expected to raise industry entry barriers, potentially benefiting established players like the company by improving pricing power and market conditions [22][24] 4. Financial Summary and Valuation Metrics - The projected revenue for the company is expected to grow significantly, with estimates of 21.79 billion yuan in 2025, reflecting a year-over-year growth of 53.5% [9] - The expected net profit for 2025 is projected at 1.92 billion yuan, with an EPS of 26.70 yuan, indicating a strong financial outlook [9]

2026 年 01 月 05 日 公司点评 增持/维持 锦江航运(601083) 目标价: 昨收盘:11.16 锦江航运，2025Q3 点评，周期已来临，利润已增长 ◼ 走势比较 (10%) 4% 18% 32% 46% 60% 25/1/6 25/3/18 25/5/28 25/8/7 25/10/17 25/12/27 锦江航运 沪深300 ◼ 股票数据 ■ 投资评级 总股本/流通(亿股) 12.94/1.94 总市值/流通(亿元) 144.42/21.66 12 个月内最高/最低价 (元) 14.29/8.81 证券分析师：程志峰 电话：010-88321701 E-MAIL：chengzf@tpyzq.com 分析师登记编号：S1190513090001 ■ 事件 近期，锦江航运披露 2025 三季报。今年前三个季度，累计实现营业 总收入 51.76 亿，同比+21.37%;归母净利 11.85 亿,同比+64.76%；扣非 后归母净利 11.67 亿，同比+70.77%；加权 ROE 为 13.18%，基本每股收 益为 0.92 元。经营活动现金流量净额达 17.25 亿元。 分红政策，公司 24 ...

Investment Rating - The report assigns an "Accumulate" rating for Guilin Tourism (000978) for the first time [1]. Core Insights - Guilin Tourism is positioned as a diversified tourism group based in Guilin, focusing on integrating cultural and tourism resources to enhance its market presence [8][13]. - The tourism market is experiencing a strong recovery, supported by favorable policies and increasing consumer demand for travel [45][53]. - The company is actively optimizing its asset structure and launching new projects to drive growth, leveraging its core tourism resources to build competitive advantages [54][64]. Summary by Sections Company Overview - Guilin Tourism was established in April 1998 and listed in May 2000, focusing on scenic tourism, cruise operations, and hotel services [13]. - In 2024, the company received 5.68 million visitors, with a revenue of 432 million yuan, reflecting a year-on-year decrease of 7.58% [21][23]. Tourism Market Recovery - The domestic tourism market is recovering robustly, with a 15% increase in domestic travel in 2024 compared to the previous year [45][48]. - During the 2025 National Day and Mid-Autumn Festival, domestic travel reached 888 million trips, a 16% increase from 2024 [48] . Core Tourism Resources and Development Initiatives - Guilin Tourism has established a competitive edge through its core tourism resources, including key attractions like the Two Rivers and Four Lakes and Silver Cave [54][58]. - The company is enhancing its service offerings and operational efficiency through asset optimization and innovative project launches, such as the high-end hotel "Lijiang·Waterfall Hotel" [64]. Financial Analysis - The report forecasts the company's net profit for 2025-2027 to be 0.3 billion, 0.4 billion, and 0.5 billion yuan, respectively, with corresponding P/E ratios of 104, 89, and 67 [1][19]. - The company's revenue for 2024 is projected at 432 million yuan, with a slight recovery expected in subsequent years [1][21]. Investment Recommendations - Given the company's strong market position and growth potential, the report recommends an "Accumulate" rating, anticipating valuation premiums due to its status as a leading tourism player in Guangxi [1][64].

Investment Rating - The report maintains a "Buy" rating for the company, with expected dynamic PE ratios of 30x, 23x, and 20x for the years 2025, 2026, and 2027 respectively [5] Core Insights - The company announced a stock option incentive plan for 2025, proposing to grant a total of 15.4 million stock options, accounting for 0.92% of the total share capital prior to the announcement [2] - The performance targets for the stock option plan are set with a base of the net profit attributable to the parent company for 2024, aiming for a CAGR of at least 107%, 73%, and 62.5% for the years 2026, 2027, and 2028 respectively [3] - The company is positioned as a "Grand Slam" player in the specialty glass fiber market, with accelerated capacity expansion and market share growth expected from the successful implementation of a private placement to fund specialty glass fiber projects [4] Financial Projections - The projected net profits attributable to the parent company for 2025, 2026, and 2027 are estimated at 2.002 billion, 2.608 billion, and 3.060 billion RMB respectively, reflecting a significant recovery from a low of 892 million in 2024 [5] - Revenue is expected to grow from 23.984 billion RMB in 2024 to 30.073 billion RMB in 2025, representing a growth rate of 25.39% [9] - The company anticipates a return on equity (ROE) of 10.19%, 12.30%, and 13.28% for the years 2025, 2026, and 2027 respectively, indicating improving profitability [9]

执业证书编号：S0740522100005 光伏设备 | 评级： | 增持（维持） | | 公司盈利预测及估值 | | | | | | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 指标 | | | | | 2023A | 2024A | 2025E | 2026E | 2027E | | 分析师：赵宇鹏 | | | 营业收入（百万元） | | 18,657 | 9,952 | 7,965 | 12,374 | 15,354 | | 增长率 | | | yoy% | | 61% | -47% | -20% | 55% | 24% | | 执业证书编号：S0740522100005 | | | 归母净利润（百万元） | | 816 | -591 | -582 | 633 | 1,054 | | 增长率 | | | yoy% | | 14% | -172% | 2% | 209% | 66% | | Email：zhaoyp02@zts.com.cn | | | 每股收益（元） | | 2.79 | -2.02 | -1.99 ...

证 券 研 究 报 告 中国国航（601111）深度研究报告 推荐（维持） 航空股或开启大级别行情 ——华创交运|航空强国系列研究（一） 公司研究 航空 2026 年 01 月 04 日 目标价：11.8 元/10.0 港元 当前价：9.37 元/7.11 港元 华创证券研究所 证券分析师：吴一凡 邮箱：wuyifan@hcyjs.com 执业编号：S0360516090002 证券分析师：吴晨玥 邮箱：wuchenyue@hcyjs.com 执业编号：S0360523070001 证券分析师：梁婉怡 邮箱：liangwanyi@hcyjs.com 执业编号：S0360523080001 证券分析师：霍鹏浩 邮箱：huopenghao@hcyjs.com 执业编号：S0360524030001 证券分析师：卢浩敏 邮箱：luhaomin@hcyjs.com 执业编号：S0360524090001 证券分析师：李清影 邮箱：liqingying@hcyjs.com 执业编号：S0360525080004 联系人：刘邢雨 邮箱：liuxingyu@hcyjs.com 公司基本数据 | 总股本(万股) | 1,74 ...

新店型、新周期 巴比食品(605338) ——公司跟踪报告 | [姓名table_Authors] | 电话 | 邮箱 | 登记编号 | | --- | --- | --- | --- | | 訾猛(分析师) | 021-38676442 | zimeng@gtht.com | S0880513120002 | | 颜慧菁(分析师) | 021-23183952 | yanhuijing@gtht.com | S0880525040022 | | 程碧升(分析师) | 021-23185685 | chengbisheng@gtht.com | S0880525040031 | | 陈力宇(分析师) | 021-38677618 | chenliyu@gtht.com | S0880522090005 | 本报告导读： 小笼包新店型的开店速度有望超预期，竞争担忧短期无虞，打开成长新周期。 投资要点： | [Table_Finance] 财务摘要(百万元) | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- ...