公司研究 汇兑损益影响当期业绩，To C 业务营收占比提升显著 ——润丰股份（301035.SZ）2024 年报及 2025 一季报点评 增持（维持） 当前价：54.72 元 作者 分析师：赵乃迪 执业证书编号：S0930517050005 010-57378026 zhaond@ebscn.com 分析师：周家诺 2025 年 4 月 28 日 执业证书编号：S0930523070007 021-52523675 zhoujianuo@ebscn.com 市场数据 | 总股本(亿股) | 2.81 | | --- | --- | | 总市值(亿元)： | 153.64 | | 一年最低/最高(元)： | 35.53/63.50 | | 近 3 月换手率： | 23.72% | 股价相对走势 -30% -17% -4% 8% 21% 04/24 07/24 10/24 01/25 润丰股份 沪深300 | 收益表现 | | | | | --- | --- | --- | --- | | % | 1M | 3M | 1Y | | 相对 | 0.12 | 12.12 | -7.67 | | 绝对 | -3.15 ...

证 券 研 究 报 告 皖通高速（600012）深度研究报告 推荐（首次） 公路上市公司市值管理典范——看皖通市值 管理"三要素" [ReportFinancialIndex] 主要财务指标 | | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | | 营业总收入(百万) | 7,092 | 6,738 | 6,877 | 7,326 | | 同比增速(%) | 6.9% | -5.0% | 2.1% | 6.5% | | 归母净利润(百万) | 1,669 | 1,864 | 1,990 | 1,940 | | 同比增速(%) | 0.5% | 11.7% | 6.8% | -2.5% | | 每股盈利(元) | 1.01 | 1.12 | 1.20 | 1.17 | | 市盈率(倍) | 17 | 16 | 15 | 15 | | 市净率(倍) | 2.2 | 1.7 | 1.9 | 1.8 | 资料来源：公司公告，华创证券预测注：股价为 2025 年 4 月 25 日收盘价 公司研究 公路 2025 年 04 月 28 日 目 ...

Investment Rating - The investment rating for the company is "Buy" [1] Core Views - The company demonstrates operational resilience and is actively expanding its overseas business and integrating AI technology [3] - The company is a leading player in the domestic mattress industry, benefiting from increasing consumer acceptance of mid-to-high-end soft bed products [5] - The company plans to distribute a cash dividend of 10.0 yuan per 10 shares, totaling an expected cash dividend distribution of 394 million yuan [2] Financial Performance Summary - In 2024, the company achieved revenue of 5.603 billion yuan, a year-on-year increase of 0.43%, and a net profit of 767 million yuan, a year-on-year decrease of 4.36% [2] - The company's cash flow from operating activities was 1.091 billion yuan, a year-on-year decrease of 43.63% [2] - The gross margin for 2024 was 50.08%, a decrease of 0.21 percentage points year-on-year, while the net margin was 13.70%, a decrease of 0.69 percentage points year-on-year [4] Product and Market Analysis - The company's main business in furniture manufacturing generated revenue of 5.522 billion yuan in 2024, contributing 98.56% to total revenue [3] - The mattress segment achieved revenue of 2.679 billion yuan, a year-on-year increase of 3.78%, while the bed frame segment saw a slight decrease in revenue [3] - The company reported a 61.07% increase in overseas revenue, reaching 155 million yuan, indicating successful overseas market expansion [3] Future Outlook - The company has adjusted its revenue forecasts for 2025-2027 to 6.017 billion yuan, 6.436 billion yuan, and 7.011 billion yuan respectively [5] - Earnings per share (EPS) estimates for 2025-2027 are adjusted to 1.99 yuan, 2.15 yuan, and 2.30 yuan respectively [5] - The company is expected to maintain a stable gross margin around 51.1% in 2025 [7]

证券研究报告 医药生物 | 医药商业 非金融|公司点评报告 hyzqdatemark 2025 年 04 月 28 日 证券分析师 刘闯 SAC：S1350524030002 liuchuang@huayuanstock.com 梁裕 liangyu@huayuanstock.com | 基本数据 | 月 | | 年 | 04 | 25 | 日 | | 2025 | | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 收盘价（元） | | | | | 18.17 | | | | | | | 一 年 | | 高 | | | | | 最 | | / | 低 | | （元） | | | | | | | | | | | | 总市值（百万元） | | | | | 9,550.50 | | | | | | | 流通市值（百万元） | | | | | 9,549.28 | | | | | | | 总股本（百万股） | | | | | | | | | | | | 资产负债率（%） | | | | | 62.84 | | | | | ...

证券研究报告 有色金属 | 小金属 非金融|公司点评报告 hyzqdatemark 2025 年 04 月 28 日 证券分析师 田源 SAC：S1350524030001 tianyuan@huayuanstock.com 张明磊 SAC：S1350525010001 zhangminglei@huayuanstock.com 田庆争 SAC：S1350524050001 tianqingzheng@huayuanstock.com 陈轩 chenxuan01@huayuanstock.com | 基本数据 | | | 2025 | 年 | 04 | 25 | | 日 | 月 | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 收盘价（元） | | | | | | | | | 28.92 | | 一 年 内 最 低 | 高 | 最 | | | | | / | | 42.60/25.21 | | （元） | | | | | | | | | | | 总市值（百万元） | | | | | | | | | 20,865.55 | | 流 ...

证券研究报告|公司点评报告 [Table_Date] 2025 年 04 月 28 日 [Table_Title] 25Q1 营收同比高增，设备+材料平台化布局持 续完善 [Table_Title2] 万业企业(600641) | [Table_DataInfo] 评级： | 增持 | 股票代码： | 600641 | | --- | --- | --- | --- | | 上次评级： | 增持 | 52 周最高价/最低价： | 20.65/9.14 | | 目标价格： | | 总市值(亿) | 131.87 | | 最新收盘价： | 14.17 | 自由流通市值(亿) | 131.87 | | | | 自由流通股数(百万) | 930.63 | [Table_Summary] 事件概述 公司发布 2024 年报、2025 年一季报。 ► 设备+材料快速放量，25Q1 营收高速增长 2024 年公司实现营收 5.81 亿元，同比-39.72%，下滑主要系地产业务出清。单季度来看，24Q4 为 2.74 亿元，同比+35.08%；25Q1 为 1.92 亿元，同比+94.09%，收入端明显提速，半导体设备& 材 ...

Investment Rating - The report maintains an "Accumulate" rating for the company [1] Core Views - The company has shown significant revenue growth, with 2024 revenue projected at 24.17 billion yuan, a year-on-year increase of 25% [8] - The company has turned profitable with a net profit of 1.05 billion yuan in 2024, compared to a loss in 2023, marking a substantial recovery [8] - New projects are expected to contribute positively to profit growth, with notable revenue from new projects in Xi'an, Shanghai, and Guangdong [8] - The company signed a light asset project in Qingdao, which is anticipated to enhance revenue streams [8] - The report highlights the company's unique positioning in the tourism and performance industry, combining theme parks and cultural performances [8] Financial Summary - Total revenue is forecasted to grow from 24.17 billion yuan in 2024 to 31.51 billion yuan in 2027, with a compound annual growth rate of approximately 6.5% [1] - The net profit is expected to increase from 1.05 billion yuan in 2024 to 1.42 billion yuan in 2027, reflecting a strong growth trajectory [1] - Earnings per share (EPS) is projected to rise from 0.40 yuan in 2024 to 0.54 yuan in 2027 [1] - The company's price-to-earnings (P/E) ratio is expected to decrease from 24.61 in 2024 to 18.16 in 2027, indicating improving valuation metrics [1]

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [6] Core Views - The competitive advantages in the paint industry are gradually becoming evident, and the company is expected to emerge as a leader in the existing housing market [8] - The company has shown significant improvement in net profit due to effective cost control and a reduction in impairment provisions [8] - The company is positioned to benefit from domestic demand policies and has a unique valuation potential within the building materials sector [8] Financial Performance Summary - For 2024, the company achieved revenue of 12,105 million RMB, a decrease of 2.97% year-on-year, while net profit attributable to shareholders was 332 million RMB, an increase of 91.27% [8] - The company’s revenue for Q1 2025 was 21.30 billion RMB, reflecting a year-on-year growth of 3.12%, with net profit attributable to shareholders at 1.05 billion RMB, up 123.33% [8] - The company’s gross margin for 2024 was 29.6%, a decrease of 1.9 percentage points year-on-year, primarily due to intense market competition [8] Revenue and Profit Forecast - The forecast for net profit attributable to shareholders for 2025-2027 is 802 million RMB, 1,001 million RMB, and 1,302 million RMB respectively, with corresponding EPS of 1.52, 1.90, and 2.47 RMB [8] - The company is expected to experience a significant increase in net profit growth rates of 141.60% in 2025 and 30.07% in 2027 [8] Market Position and Strategy - The company is recognized as a leading national paint enterprise, leveraging its unique competitive advantages and efficient channel strategy to navigate market volatility [8] - The company is anticipated to be among the first in the industry to experience a recovery in performance, benefiting from the cyclical nature of the market [8]

证券研究报告 环保 | 环境治理 非金融|公司点评报告 永兴股份(601033.SH) hyzqdatemark 2025 年 04 月 28 日 查浩 SAC：S1350524060004 zhahao@huayuanstock.com 刘晓宁 SAC：S1350523120003 liuxiaoning@huayuanstock.com 蔡思 SAC：S1350524070005 caisi@huayuanstock.com 市场表现： | 基本数据 | | | 2025 | 年 | 04 | 月 25 日 | | --- | --- | --- | --- | --- | --- | --- | | 收盘价（元） | | | | | | 15.83 | | 一 年 内 最 最 低 | 高 | / | | | | 17.17/12.00 | | （元） | | | | | | | | 总市值（百万元） | | | | | | 14,247.00 | | 流通市值（百万元） | | | | | | 3,799.20 | | 总股本（百万股） | | | | | | 900.00 | | 资产负债率（%） | ...

Investment Rating - The report maintains a "Recommended" rating for the company, indicating an expectation to outperform the benchmark index by 10%-20% over the next six months [6][22]. Core Insights - The company's revenue for Q1 2025 reached 620 million yuan, representing a year-over-year increase of 51.36% and a quarter-over-quarter increase of 2.86%. The net profit attributable to shareholders was 92 million yuan, with a year-over-year growth of 86.51% and a quarter-over-quarter growth of 481.12% [6]. - The demand for semiconductors is driven by the rapid development of generative AI technologies, with WSTS predicting a global semiconductor sales growth of 11% in 2025, reaching 697.2 billion USD [6]. - The company is focusing on high-performance heterogeneous computing platforms to enhance product competitiveness, achieving mass production of various complex heterogeneous chips [6]. - The company has developed new AI algorithms and products, including a dedicated chip for robotics and a low-power integrated security chip, expanding its product offerings in AIOT and smart automotive electronics [6]. Financial Summary - The company forecasts total revenue of 2.997 billion yuan for 2025, with a year-over-year growth rate of 31.0%. The net profit attributable to shareholders is projected to be 361 million yuan, reflecting a significant year-over-year increase of 116.6% [7]. - Earnings per share (EPS) are expected to be 0.57 yuan in 2025, with a price-to-earnings (P/E) ratio of 87 [7]. - The company’s asset-liability ratio is reported at 14.45%, indicating a strong financial position [2].