Investment Rating - The investment rating for Ping An Insurance (601318) is "Buy" (maintained) [1][2] Core Views - On June 4, Ping An announced plans to issue HKD 11.765 billion in H-share convertible bonds to support capital needs and strategic development in healthcare and elderly care [2] - The issuance of convertible bonds is expected to enhance the group's capital strength at a lower cost, optimizing the capital structure and supporting business development [7] - The report maintains previous profit forecasts, expecting net profit attributable to shareholders to be CNY 135.2 billion, CNY 154.4 billion, and CNY 177.0 billion for 2025, 2026, and 2027 respectively [7] Financial Forecasts - Total revenue forecast for 2023 is CNY 913.789 billion, with a year-on-year growth of 3.8% [1] - Net profit attributable to shareholders for 2023 is projected at CNY 85.665 billion, reflecting a year-on-year decline of 22.8% [1] - Earnings per share (EPS) for 2023 is estimated at CNY 4.70, with a projected increase to CNY 6.95 in 2024 [9] - The price-to-earnings (P/E) ratio for 2025 is expected to be 7.25, indicating a relatively low valuation [9] Market Data - The closing price of Ping An is CNY 53.85, with a market capitalization of CNY 980.621 billion [5] - The price-to-book (P/B) ratio is currently at 1.04, suggesting the stock is trading at a slight premium to its book value [5] - The one-year price range for the stock is between CNY 40.22 and CNY 62.80 [5] Capital Adequacy - As of Q1 2025, the core solvency ratio for Ping An Life is 163.7%, and the comprehensive solvency ratio is 227.9%, showing significant improvement [7] - The company plans to increase its capital by CNY 20 billion, which is expected to further enhance its capital adequacy [7]

zhuhaibin@kysec.cn 证书编号：S0790522080007 北交所信息更新 北 交 所 研 究 捷众科技（873690.BJ） 2025 年 06 月 04 日 投资评级：增持（维持） | 日期 | 2025/6/3 | | --- | --- | | 当前股价(元) | 24.62 | | 一年最高最低(元) | 31.15/10.10 | | 总市值(亿元) | 16.32 | | 流通市值(亿元) | 7.54 | | 总股本(亿股) | 0.66 | | 流通股本(亿股) | 0.31 | | 近 3 个月换手率(%) | 376.46 | 北交所研究团队 诸海滨（分析师） 2024 年营收 2.86 亿元，同比+24%；归母净利润 6251 万元，同比+57% 公司发布 2024 年报与 2025 年一季报，2024 年，公司实现营收 2.86 亿元，同比 增长 23.63%，归母净利润 6251.14 万元，同比增长 56.86%；2025Q1，公司实现 营收7291.21亿元，同比增长44.24%，归母净利润1352.03万元，同比下滑15.49%， 扣非归母净利润 1296. ...

北交所信息更新 鸿智科技（870726.BJ） 健康养生厨房小家电快速增长，公司大力拓展电商业务 2025 年 06 月 04 日 投资评级：增持（维持） | 日期 | 2025/6/3 | | --- | --- | | 当前股价(元) | 18.50 | | 一年最高最低(元) | 37.18/9.38 | | 总市值(亿元) | 16.35 | | 流通市值(亿元) | 14.83 | | 总股本(亿股) | 0.88 | | 流通股本(亿股) | 0.80 | | 近 3 个月换手率(%) | 211.83 | 公司发布 2024 年报与 2025 年一季报，2024 年公司实现营业收入 4.80 亿元，同 比增长 14.77%，归母净利润 3542.35 万元，同比下滑 3.12%；2025Q1 公司实现 营业收入 1.02 亿元，同比增长 3.66%；归母净利润 732.92 万元，同比增长 3.40%。 我们维持 2025-2026 年并新增 2027 年盈利预测，预计 2025-2027 年归母净利润 为 0.41/0.49/0.54 亿元，对应 EPS 为 0.46/0.55/0.61 元/ ...

Investment Rating - The report initiates coverage with a "Buy" rating for the company [1] Core Insights - The company is a global leader in polyurethane and is transitioning into a new materials platform enterprise, having expanded its business scope significantly since its inception in 1978 [8] - In 2024, the company achieved a revenue of 182.07 billion yuan, a year-on-year increase of 3.8%, while the net profit attributable to shareholders decreased by 22.5% to 13.03 billion yuan due to impairment losses and increased costs [4][10] - The company is expected to improve its asset quality and profitability in the future as it completes its impairment provisions [4] Summary by Sections Main Business Performance - The company reported a revenue of 182.07 billion yuan in 2024, with a year-on-year growth of 3.8%, while the net profit attributable to shareholders was 13.03 billion yuan, down 22.5% [4][10] - In Q1 2025, the company generated a revenue of 43.07 billion yuan, a decrease of 6.7% year-on-year but an increase of 25.0% quarter-on-quarter [4] - The company’s main business segments, including polyurethane, petrochemicals, fine chemicals, and new materials, showed varying growth rates, with sales volumes increasing by 15.3%, 15.9%, and 27.7% respectively in 2024 [4][10] Future Growth Prospects - The company is advancing several construction projects, including a 700,000-ton/year expansion in Fujian expected to be operational by Q2 2026, and a new 330,000-ton/year TDI facility expected to start production in May 2025 [4][10] - The company is also forming a joint venture to invest in a 1.6 million-ton/year specialty polyolefin project, which is anticipated to enhance its international presence [4][10] Financial Forecast - The company is projected to achieve net profits of 13.88 billion yuan, 17.15 billion yuan, and 19.98 billion yuan for the years 2025, 2026, and 2027 respectively, reflecting growth rates of 6.5%, 23.6%, and 16.5% [4][10] - The earnings per share (EPS) are expected to be 4.42 yuan, 5.46 yuan, and 6.36 yuan for the same years [4][10]

Investment Rating - The investment rating for the company is "Buy" (maintained) [2][7] Core Views - The company announced on June 4 that it plans to issue HKD 11.765 billion in H-share convertible bonds to support its capital needs and strategic development in healthcare and elderly care [2][7] - The issuance of the convertible bonds is expected to enhance the company's capital strength at a lower cost, following a previous USD 3.5 billion convertible bond issuance completed in July 2024 [7] - The company's solvency ratios have improved significantly, with core and comprehensive solvency ratios at 163.7% and 227.9% respectively as of Q1 2025, reflecting a 47 percentage point and 39 percentage point increase from the beginning of the year [7] Financial Forecasts - Total revenue is projected to reach CNY 1,028,925 million in 2024, with a year-on-year growth of 12.6% [7] - The net profit attributable to shareholders is expected to rebound to CNY 126,607 million in 2024, representing a 47.8% increase year-on-year [7] - The estimated earnings per share (EPS) for 2025 is CNY 7.42, with a projected price-to-earnings (P/E) ratio of 7.25 [9] - The company's price-to-embedded value (PEV) is forecasted to be 0.65x in 2025, indicating it is still undervalued [7][9] Market Data - The closing price of the company's stock is CNY 53.85, with a market capitalization of CNY 980,621.13 million [5] - The company has a price-to-book (P/B) ratio of 1.04 and a net asset value per share of CNY 51.60 [5][6] Capital Structure - The convertible bonds will be zero-coupon bonds maturing in 2030, with an initial conversion price of HKD 55.02, representing an 18.45% premium over the closing price on June 3 [7] - The issuance will utilize 28.7% of the general authorization limit approved by the shareholders [7]

Investment Rating - The report maintains a "Buy" rating for Great Wall Motors, with a target price of 22.46 CNY per share, corresponding to a PE ratio of 14/12/11 for the years 2025-2027 [6][8]. Core Views - Great Wall Motors has shown strong sales performance in May 2025, with a wholesale volume of 102,000 vehicles, representing a year-on-year increase of 11.8% and a month-on-month increase of 2.2% [3]. - The company is experiencing a positive trend in its product lineup, with significant contributions from the Tank and Wey brands, and a strategic focus on high-end and intelligent electric vehicles [4][6]. - The overseas sales are also on an upward trajectory, with a 0.2% year-on-year increase in May, and the establishment of a manufacturing base in Brazil is expected to enhance its market penetration in Latin America [5][6]. Summary by Sections Sales Performance - In May 2025, the Haval brand sold 58,000 vehicles, up 22.6% year-on-year, while the Wey brand saw a remarkable increase of 115.3% year-on-year with 6,000 units sold [3][4]. - The Tank brand maintained stable profits with 21,000 units sold in May, reflecting a 2.8% year-on-year increase [4]. Product Development - The Tank 700 Hi4-Z model is set to launch with a new 2.0T engine and dual motors, enhancing its off-road capabilities [4]. - The Wey brand's new models, including the Gaoshan 7, 8, and 9, have received strong market interest, with over 5,900 pre-orders within 24 hours of launch [4]. Financial Projections - Revenue projections for 2025-2027 are estimated at 226.78 billion CNY, 261.70 billion CNY, and 296.25 billion CNY respectively, with net profits expected to reach 14.09 billion CNY, 16.30 billion CNY, and 18.24 billion CNY [6][7]. - The company is expected to maintain a steady growth rate, with a projected net profit growth of 11% in 2025 and 15.7% in 2026 [7][12].

Investment Rating - The report maintains a "Recommended" rating for the company, indicating a potential upside of over 15% relative to the benchmark index [8][27]. Core Insights - The company reported a wholesale sales volume of 224,000 vehicles in May, representing a year-on-year increase of 8.5% and a month-on-month increase of 17.6%. Cumulative sales from January to May reached 1.12 million vehicles, up 1.0% year-on-year [3][4]. - The company's self-owned brand sales in May were 185,000 vehicles, up 8.0% year-on-year and 21.6% month-on-month. The electric vehicle segment saw significant growth, with May sales of 95,000 units, a year-on-year increase of 69.9% [4][5]. - The company aims to achieve a total sales target of 3 million vehicles and 1 million electric vehicles by 2025, with plans to launch new models to accelerate its electrification transition [4][5]. Summary by Sections Sales Performance - In May, the company’s self-owned brand sales were 185,000 units, with a year-on-year growth of 8.0% and a month-on-month growth of 21.6%. Cumulative sales from January to May reached 955,000 units, up 2.5% year-on-year [3][4]. - The electric vehicle sales in May were 95,000 units, marking a year-on-year increase of 69.9% and a cumulative total of 351,000 units from January to May, up 46.9% year-on-year [4][5]. New Energy Strategy - The company’s brands, Deep Blue and Avita, achieved cumulative sales of 113,000 and 49,000 units respectively from January to May, with year-on-year growth rates of 70.3% and 132.8% [5]. - The Deep Blue S09 model, launched in May, received over 8,000 orders within 24 hours, indicating strong market interest [5][6]. Global Expansion - The company’s overseas sales reached 44,835 units in May, with a total of 247,000 units from January to May. Plans for 2025 include establishing 8 new operational entities and 16 logistics nodes globally [6][7]. - The establishment of a right-hand drive production base in Thailand is expected to commence production in Q1 2025, with an initial capacity of 100,000 vehicles [6]. Financial Projections - Revenue projections for 2025-2027 are estimated at 189.6 billion, 209.5 billion, and 233.5 billion yuan respectively, with net profits of 8.9 billion, 10.8 billion, and 12.7 billion yuan [7][24]. - The earnings per share (EPS) are projected to be 0.89, 1.09, and 1.28 yuan for the years 2025, 2026, and 2027 respectively, with corresponding price-to-earnings (PE) ratios of 14, 12, and 10 [7][24].

银行/股份制银行Ⅱ 中信银行（601998.SH） 2025 年 06 月 04 日 投资评级：买入（维持） | 日期 | 2025/6/3 | | --- | --- | | 当前股价(元) | 8.23 | | 一年最高最低(元) | 8.29/5.66 | | 总市值(亿元) | 4,579.60 | | 流通市值(亿元) | 3,354.79 | | 总股本(亿股) | 556.45 | | 流通股本(亿股) | 407.63 | | 近 3 个月换手率(%) | 10.5 | 股价走势图 -24% -12% 0% 12% 24% 36% 2024-06 2024-10 2025-02 中信银行 沪深300 数据来源：聚源 相关研究报告 《存贷增速提升，盈利韧性仍强—中 信银行 2025 年一季报点评》-2025.5.1 《息差表现跑赢同业，分红比例继续 提升—中信银行 2024 年报点评》 -2025.3.27 《营收增速回升，息差持续改善—中 信银行 2024 年三季报点评》-2024.11.1 刘呈祥（分析师） 吴文鑫（分析师） liuchengxiang@kysec.cn wuwenxin@k ...

证券研究报告 汽车 | 汽车零部件 北交所|首次覆盖报告 hyzqdatemark 2025 年 06 月 04 日 证券分析师 赵昊 SAC：S1350524110004 zhaohao@huayuanstock.com 万枭 SAC：S1350524100001 wanxiao@huayuanstock.com 市场表现： | 基本数据 | | | | 年 | 05 | | 日 | 30 | 月 | 2025 | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 收盘价（元） | | | | | | 37.98 | | | | | | 年 内 最 最 低 | 高 | / | 一 | | | 78.60/8.18 | | | | | | （元） | | | | | | | | | | | | 总市值（百万元） | | | | | | 4,966.16 | | | | | | 流通市值（百万元） | | | | | | 1,834.64 | | | | | | 总股本（百万股） | | | | | | 130.76 | ...

银行/股份制银行Ⅱ 中信银行（601998.SH） 2025 年 06 月 04 日 投资评级：买入（维持） | 日期 | 2025/6/3 | | --- | --- | | 当前股价(元) | 8.23 | | 一年最高最低(元) | 8.29/5.66 | | 总市值(亿元) | 4,579.60 | | 流通市值(亿元) | 3,354.79 | | 总股本(亿股) | 556.45 | | 流通股本(亿股) | 407.63 | | 近 3 个月换手率(%) | 10.5 | 股价走势图 -24% -12% 0% 12% 24% 36% 2024-06 2024-10 2025-02 中信银行 沪深300 数据来源：聚源 相关研究报告 《存贷增速提升，盈利韧性仍强—中 信银行 2025 年一季报点评》-2025.5.1 《息差表现跑赢同业，分红比例继续 提升—中信银行 2024 年报点评》 -2025.3.27 《营收增速回升，息差持续改善—中 信银行 2024 年三季报点评》-2024.11.1 刘呈祥（分析师） 吴文鑫（分析师） liuchengxiang@kysec.cn wuwenxin@k ...