➢ 事件：近日，能科科技发布 2024 年年度报告及 2025 年一季度报告。2024 年，公司实现营业收入 15.10 亿元，同比增长 7.47%；归母净利润 1.92 亿元， 同比下降 15.17%；经营活动现金流净额 5.19 亿元，同比增长 64.87%。2025 年一季度，公司实现营业收入 3.37 亿元，归母净利润 0.49 亿元。 ➢ AI 产品与服务收入突破性增长，"灵系列"产品推动 AI Agent 落地应用。 2024 年，公司 AI 产品与服务实现营收 2.73 亿元，同比增长 1255.99%；毛利 率 39.32%，同比增加 14.43pct。公司加大布局 AI 和数据的应用开发，通过整 合和管理相关资源，打造了"灵系列"AI agent 产品体系，实现了在机器人训推、 汽车产品设计优化和高端装备 AI 质检等场景下 AI agent 的研发和应用。公司 2024 年签署了"AI 大模型、软件工具链及私有云建设项目"和"大模型场景化 应用合同"两个亿元级项目，AI 技术能力实现落地应用、AI 业务实现重大突破。 ➢ 工业软件产品矩阵持续扩展，主营业务稳步发展。1）云产品与服务：202 ...

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company has demonstrated resilience in profitability despite a decline in coal prices, with a focus on increasing production to offset price drops [1][2] - The acquisition of Shaanxi Coal Power is expected to enhance the stability of the company's earnings [2] - The company has a high dividend yield of 6.7%, reflecting strong shareholder returns [3] Summary by Sections Financial Performance - In 2024, the company reported revenue of CNY 184.15 billion, a year-on-year increase of 1.5%, and a net profit of CNY 22.36 billion, a decrease of 3.2% [1] - For Q1 2025, revenue was CNY 40.16 billion, down 7.3% year-on-year, while net profit was CNY 4.81 billion, down 1.2% year-on-year [1] - The average price of coal at Qinhuangdao Port was CNY 721 per ton in Q1 2025, reflecting a 20% decrease year-on-year [1] Business Expansion - The company acquired 88.6525% of Shaanxi Coal Power for CNY 15.695 billion, which is expected to stabilize earnings [2] - The production capacity of the Yuan Datang coal mine has been increased from 8 million tons to 10 million tons per year [2] - The company is working on increasing the capacity of the Ningtiaota mine to 20 million tons per year [2] Dividend Policy - The company plans to distribute a total dividend of CNY 1.348 per share for 2024, with a payout ratio of 58.45% [3] - The total cash dividend amounts to 65% of the distributable profits, indicating strong cash flow management [3] Profit Forecast and Valuation - The net profit forecast for 2025 has been adjusted downwards by 3.7% to CNY 20.21 billion, with an EPS of CNY 2.08 [3] - The company is expected to maintain a robust resource endowment and stable operations, justifying the "Buy" rating [3]

Investment Rating - The report maintains a "Strong Buy" rating for Angel Yeast (600298) with a target price of 44 CNY [2][7]. Core Views - The Q1 performance of Angel Yeast exceeded expectations, driven by strong overseas growth and stable domestic performance. The company reported a revenue of 3.794 billion CNY in Q1 2025, a year-on-year increase of 8.95%, and a net profit attributable to shareholders of 370 million CNY, up 16.02% year-on-year [7][8]. - The report emphasizes that the improvement logic is being realized, breaking previous pessimistic expectations. The overseas market has become a core growth engine, with a projected double-digit revenue growth in the coming years [7][8]. Financial Summary - **Revenue Forecasts**: - Total revenue is projected to grow from 15.197 billion CNY in 2024 to 21.307 billion CNY in 2027, with year-on-year growth rates of 11.9%, 12.6%, 11.9%, and 11.3% respectively [3][14]. - **Net Profit Forecasts**: - Net profit attributable to shareholders is expected to increase from 1.325 billion CNY in 2024 to 2.179 billion CNY in 2027, with growth rates of 4.3%, 14.7%, 23.4%, and 16.2% respectively [3][14]. - **Earnings Per Share (EPS)**: - EPS is forecasted to rise from 1.52 CNY in 2024 to 2.51 CNY in 2027, corresponding to price-to-earnings (PE) ratios of 22, 19, 16, and 13 [3][14]. - **Market Performance**: - The current market capitalization is approximately 292.65 billion CNY, with a circulating market value of 287.88 billion CNY [4][7]. Operational Insights - The report highlights that the company's Q1 gross margin was 25.97%, an increase of 1.31 percentage points year-on-year, despite some depreciation pressures from new projects in Egypt and Russia [7][8]. - The report notes that the company has restructured its domestic sales organization into three segments, which is expected to enhance business collaboration and efficiency in the long term [7][8].

Investment Rating - The report maintains a "Buy" rating for Hikvision Technology Co., Ltd. (002415.SZ) with a target price of 28.18 CNY per share [7]. Core Views - The company's revenue for 2024 reached 92.496 billion CNY, a year-on-year increase of 3.53%, while the net profit attributable to shareholders decreased by 15.10% to 11.977 billion CNY. The innovative business segments are growing rapidly, contributing significantly to overall performance [2][4]. - In Q1 2025, the company reported a revenue of 18.532 billion CNY, up 4.01% year-on-year, and a net profit of 2.039 billion CNY, an increase of 6.41% [2]. - The innovative business accounted for 24.31% of total revenue, with Hikrobot, Ezviz, and Hikvision Micro Imaging leading in their respective fields [4]. Summary by Sections Financial Performance - In 2024, total revenue was 92.496 billion CNY, with a 3.53% increase year-on-year. The net profit attributable to shareholders was 11.977 billion CNY, down 15.10% [2]. - For Q1 2025, revenue was 18.532 billion CNY, reflecting a 4.01% increase, while net profit was 2.039 billion CNY, up 6.41% [2]. Business Segments - The Public Service Business Group (PBG) generated 13.467 billion CNY, a decrease of 12.29%, while the Enterprise Business Group (EBG) achieved 17.651 billion CNY, down 1.09%. The overseas business grew by 8.39% to 25.989 billion CNY [3]. - The innovative business segments, including Hikrobot and Ezviz, are becoming key growth drivers, with Hikrobot focusing on industrial IoT and smart logistics [4]. Profitability Forecast - The company forecasts revenues of 98.696 billion CNY, 106.732 billion CNY, and 115.307 billion CNY for 2025, 2026, and 2027, respectively. The net profit is expected to be 13.133 billion CNY, 14.601 billion CNY, and 16.222 billion CNY for the same years [5][8]. - The earnings per share (EPS) is projected to be 1.42 CNY, 1.58 CNY, and 1.76 CNY for 2025, 2026, and 2027, with corresponding price-to-earnings (P/E) ratios of 19.81, 17.82, and 16.04 [5][8].

2025 年 04 月 27 日 盈峰环境 (000967) ——减值影响当期利润，环卫服务及装备稳健增长 报告原因：有业绩公布需要点评 增持（维持） | 市场数据： | 2025 年 04 月 25 日 | | --- | --- | | 收盘价（元） | 5.79 | | 一年内最高/最低（元） | 7.57/3.71 | | 市净率 | 1.1 | | 股息率%（分红/股价） | 2.16 | | 流通 A 股市值（百万元） | 18,328 | | 上证指数/深证成指 | 3,295.06/9,917.06 | | 注："股息率"以最近一年已公布分红计算 | | | 基础数据: | 2025 年 03 月 31 日 | | --- | --- | | 每股净资产（元） | 5.50 | | 资产负债率% | 38.86 | | 总股本/流通 A 股（百万） | 3,167/3,165 | | 流通 B 股/H 股（百万） | -/- | 一年内股价与大盘对比走势： 04-25 05-25 06-25 07-25 08-25 09-25 10-25 11-25 12-25 01-25 02-25 03- ...

Investment Rating - The investment rating for the company is "Outperform" (maintained) [1] Core Insights - The company achieved record high production and sales in Q4 2024, exceeding expectations, while Q1 2025 showed seasonal impacts with slower growth [1][5] - The company is confident in its future growth, as evidenced by its stock incentive plan, targeting a compound annual growth rate of 15% in non-net profit over the next three years [5] Financial Data and Profit Forecast - Total revenue for 2024 is projected at 2,197 million, with a year-on-year growth rate of 21.4% - Net profit attributable to the parent company is expected to reach 541 million in 2024, reflecting a year-on-year increase of 31.1% - Earnings per share (EPS) is forecasted to be 1.32 yuan in 2024, with a gross margin of 33.9% [2][6] Market Data - As of April 25, 2025, the closing price of the stock is 16.24 yuan, with a market capitalization of 6,754 million [3] - The stock has a price-to-earnings (P/E) ratio of 12 and a dividend yield of 2.16% [3] Company Performance - In 2024, the company achieved a record high in silica production and sales, driven by adjustments in customer structure and stable raw material costs [5] - The company’s silica production volume reached approximately 362,600 tons in 2024, marking a year-on-year increase of 21.75% [5] - The company’s gross margin improved to 33.95% in 2024, up 4.51 percentage points year-on-year, contributing to a net profit margin of 24.6% [5] Future Outlook - The company is expanding its product offerings, including biomass-based silica products, which have gained traction in international markets [5] - The company plans to complete the construction of its silica microsphere project by the end of 2025, further diversifying its product portfolio [5] Earnings Forecast and Valuation - The forecasted net profits for 2025, 2026, and 2027 are approximately 599 million, 660 million, and 721 million respectively, corresponding to P/E ratios of about 11, 10, and 9 [5][6]

丨证券研究报告丨 公司研究丨点评报告丨力诺药包（301188.SZ） [Table_Title] Q1 收入稳健增长，毛利率改善明显 报告要点 [Table_Summary] 2024 年实现收入 10.81 亿，同比增长 14.09%；归属净利润 0.66 亿，同比增长 0.23%。 2025Q1 实现收入 2.76 亿，同比增长 3.4%；归属净利润 0.41 亿，同比增长 63.4%。 分析师及联系人 [Table_Author] research.95579.com 1 力诺药包（301188.SZ） cjzqdt11111 [Table_Title2] Q1 收入稳健增长，毛利率改善明显 [Table_Summary2] 事件描述 2024 年实现收入 10.81 亿，同比增长 14.09%；归属净利润 0.66 亿，同比增长 0.23%；折合 Q4 收入 2.50 亿，同比下降 2.39%；归属净利润亏损 440 万，同比下降 135.9%。 2025Q1 实现收入 2.76 亿，同比增长 3.4%；归属净利润 0.41 亿，同比增长 63.4%。 事件评论 范超 李浩 SAC：S04905130 ...

Investment Rating - The investment rating for the company is "Buy" and is maintained [5]. Core Views - The company is characterized by stable operations, high dividends, and low valuation. In 2024, it achieved operating revenue of 9.19 billion, a year-on-year increase of 1.4%, and a net profit attributable to shareholders of 585 million, a decrease of 15.1% [2][3]. - The company’s main business growth remains evident, with the decorative materials segment generating revenue of 7.404 billion, up 7.99% year-on-year, while the custom home business saw a revenue decline of 18.73% [9]. - The company is expected to maintain a high dividend payout ratio, with a projected dividend of 493 million for 2024, corresponding to a dividend rate of 84.21% and a dividend yield of 5.3% [9]. Summary by Sections Financial Performance - In 2024, the company reported total revenue of 9.189 billion and a gross profit of 1.663 billion, resulting in a gross margin of 18% [14]. - For Q1 2025, the company achieved revenue of 1.271 billion, a decrease of 14.3% year-on-year, but net profit attributable to shareholders increased by 14.2% to 101 million [2][3]. Business Segments - The decorative materials business showed resilience with a revenue increase, while the custom home segment faced challenges, particularly with a significant decline in revenue from the Yufeng Hantang brand [9]. - The company’s operational cash flow for 2024 was 1.152 billion, indicating strong cash generation capabilities [14]. Valuation and Future Outlook - The company is considered undervalued with a projected PE ratio of 11 and 10 for 2025 and 2026, respectively, suggesting potential for valuation expansion [9]. - Future profit forecasts indicate net profits of 810 million and 910 million for 2025 and 2026, respectively [9].

Investment Rating - The investment rating for the company is "Buy" and is maintained [6]. Core Views - In 2024, the company achieved a revenue of 5.125 billion, representing a year-on-year growth of 2.9%. The net profit attributable to shareholders was 943 million, up 21.6% year-on-year, while the net profit excluding non-recurring items was 904 million, an increase of 21.9% [3][8]. - For Q1 2025, the company reported a revenue of 1.242 billion, a decline of 2.0% year-on-year, with a net profit of 224 million, reflecting a growth of 1.3% year-on-year [3][8]. Financial Performance Summary - The company’s revenue growth in 2024 was driven by a 3.9% increase in molded bottles, a 3.49% increase in brown bottles, a 4.97% increase in tubular bottles, and an 11.86% increase in rubber stoppers. The gross margin for the period was 31.7%, up 3.7 percentage points year-on-year, benefiting from a decline in raw material prices and an increase in the proportion of borosilicate glass products [8]. - The company maintained a low asset-liability ratio of 21.0% at the end of 2023, with a slight year-on-year increase of 1.9 percentage points. The proposed cash dividend for 2024 is 411 million, resulting in a historical high dividend payout ratio of 43.63% [8][14]. - The company expects stable growth in the borosilicate glass segment, with increased demand anticipated despite overall industry pressures. The company has completed the construction of two borosilicate glass production facilities and has put four kilns into operation [8][14]. Future Outlook - The company is projected to achieve revenues of 1.05 billion and 1.17 billion in 2025 and 2026, respectively, with corresponding price-to-earnings ratios of 14.0 and 12.6 times [8][14].

Investment Rating - The investment rating for the company is "Buy" [1] Core Insights - The company has maintained high revenue growth, with a projected total revenue of 27.86 billion yuan for 2024, representing a year-on-year increase of 26% [8] - The core education business is experiencing steady growth, focusing on personalized education, with a significant increase in the number of learning centers and teachers [8] - The company is expanding into new business areas, including vocational education and health management, while continuing to strengthen its core personalized education services [8] Financial Performance Summary - Total revenue projections for the company are as follows: 2,786 million yuan in 2024, 3,374 million yuan in 2025, 3,917 million yuan in 2026, and 4,491 million yuan in 2027, with respective year-on-year growth rates of 25.90%, 21.12%, 16.08%, and 14.66% [1][9] - The net profit attributable to the parent company is expected to reach 179.69 million yuan in 2024, 257.38 million yuan in 2025, 327.48 million yuan in 2026, and 395.99 million yuan in 2027, with year-on-year growth rates of 16.84%, 43.24%, 27.24%, and 20.92% respectively [1][9] - The earnings per share (EPS) are projected to be 1.47 yuan in 2024, 2.11 yuan in 2025, 2.69 yuan in 2026, and 3.25 yuan in 2027 [1][9] Business Expansion and Strategy - The company is focusing on personalized education, with over 300 learning centers and more than 4,000 dedicated teachers as of 2024 [8] - The company has made acquisitions in vocational education and is expanding its presence in cultural reading and health management sectors [8] - The company’s contract liabilities reached 11.39 billion yuan in 2025, reflecting a year-on-year increase of 14% [8]