| [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 740.02 | 856.60 | 1,190.15 | 1,941.07 | 2,639.93 | | 同比（%） | (5.04) | 15.75 | 38.94 | 63.09 | 36.00 | | 归母净利润（百万元） | 52.58 | 70.52 | 192.01 | 398.44 | 601.00 | | 同比（%） | (58.63) | 34.12 | 172.29 | 107.51 | 50.84 | | EPS-最新摊薄（元/股） | 0.49 | 0.66 | 1.80 | 3.74 | 5.65 | | P/E（现价&最新摊薄） | 268.71 | 200.35 | 73.58 | 35.46 | 23.51 | [关键词： Table_Tag#第二曲线 ] 证券研究报告·公司深度研究·专用设备 凯格精机（301338） 锡膏印刷龙头受益于算力建设， ...

[Table_Title2] 妙可蓝多(600882) | [Table_DataInfo] 评级： | 买入 | 股票代码： | 600882 | | --- | --- | --- | --- | | 上次评级： | 买入 | 52 周最高价/最低价（元)： | 32.46/17.62 | | 目标价格（元）： | | 总市值(亿元) | 116.19 | | 最新收盘价（元）： | 22.78 | 自由流通市值(亿元) | 116.19 | | | | 自由流通股数(百万) | 510.05 | [Table_Summary] 事件概述 2025 年 12 月末至今，公司发布一系列公告：12 月 27 日关于参股并购基金进展及相关风险的提示性公 告，12 月 30 日关于控股股东增持公司股份及后续增持计划的公告，1 月 26 日关于副董事长、总经理、行政总 经理离任暨聘任总经理以及变更法定代表人的公告等。 证券研究报告|公司点评报告 [Table_Date] 2026 年 01 月 27 日 [Table_Title] 利空落地，专注经营进入新征程 分析判断: ► 参股并购基金相关风险影响确认 2025 ...

Investment Rating - The report initiates coverage with a "Buy" rating for the company [6] Core Insights - The company is positioned to benefit from the trend of returning to hometowns and diversification in public examination training, launching a new class type that breaks exam boundaries based on subject types. The company is expected to achieve significant growth in the number of training centers and profitability over the next three years [1][3] - Revenue projections for 2025-2027 are estimated at 3.31 billion, 3.94 billion, and 4.68 billion yuan, respectively, with corresponding net profits of 324 million, 400 million, and 596 million yuan, indicating substantial growth rates [1][5] Summary by Sections Company Overview - The company is a leading player in China's public examination training sector, with over 330,000 students trained and more than 1,000 learning centers as of December 31, 2024. The education business has been continuously injected into the company since 2023 [2][12] - The company has undergone significant changes in ownership and structure, with a complete injection of its education business expected in 2024 [12][36] Industry Analysis - The public examination training market is projected to reach approximately 500 billion yuan by 2027, with a compound annual growth rate (CAGR) of 1.54% from 2025 to 2027. The company is expected to capture a significant share of this market [3][44] - Despite a decline in recruitment numbers for national examinations in 2026, the overall trend in registration numbers remains stable, with a 12% increase in national examination registrations in 2026 [3][47] Competitive Landscape - The company possesses strong research and development capabilities, a high-quality teaching staff, and a solid reputation for high pass rates, which contribute to its competitive advantage in the market [4][44] - The company has successfully integrated AI technology into its teaching methods, enhancing the effectiveness of its instructors [4] Growth Drivers - The introduction of new class types and the expansion of training centers are expected to drive revenue growth and improve profit margins over the coming years [1][4] - The company anticipates reaching over 320 training centers by the first quarter of 2026, with projected profits of around 1 billion yuan [1] Financial Projections - The company forecasts significant revenue growth, with total revenues expected to increase from 3.31 billion yuan in 2025 to 4.68 billion yuan in 2027, reflecting year-on-year growth rates of 17%, 19%, and 19% [1][5] - The earnings per share (EPS) is projected to rise from 1.65 yuan in 2025 to 3.03 yuan in 2027, indicating strong profitability potential [1][5]

公 司 研 究 业绩大幅增长，锂电景气度提升、平台化成效显著 先导智能(300450) 25 年业绩预告点评 | [姓名table_Authors] | 电话 | 邮箱 | 登记编号 | | --- | --- | --- | --- | | 肖群稀(分析师) | 0755-23976830 | xiaoqunxi@gtht.com | S0880522120001 | | 赵玥炜(分析师) | 021-23185630 | zhaoyuewei@gtht.com | S0880525040040 | | 毛冠锦(分析师) | 021-23183821 | maoguanjin@gtht.com | S0880525040081 | 本报告导读： 公司业绩表现亮眼，随着公司锂电行业回暖、国际化&平台化布局稳步推进，叠加 固态电池新技术有望成为新增量，业绩仍有较大改善空间。 投资要点： | [Table_Finance] 财务摘要(百万元) | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收 ...

证券研究报告|公司点评报告 [Table_Date] 2026 年 01 月 27 日 [Table_Title] 利空落地，专注经营进入新征程 [Table_Title2] 妙可蓝多(600882) | [Table_DataInfo] 评级： | 买入 | 股票代码： | 600882 | | --- | --- | --- | --- | | 上次评级： | 买入 | 52 周最高价/最低价（元)： | 32.46/17.62 | | 目标价格（元）： | | 总市值(亿元) | 116.19 | | 最新收盘价（元）： | 22.78 | 自由流通市值(亿元) | 116.19 | | | | 自由流通股数(百万) | 510.05 | [Table_Summary] 事件概述 2025 年 12 月末至今，公司发布一系列公告：12 月 27 日关于参股并购基金进展及相关风险的提示性公 告，12 月 30 日关于控股股东增持公司股份及后续增持计划的公告，1 月 26 日关于副董事长、总经理、行政总 经理离任暨聘任总经理以及变更法定代表人的公告等。 分析判断: ► 参股并购基金相关风险影响确认 2025 ...

Investment Rating - The investment rating for the company is "Buy" with a current price of 7.64 CNY and a fair value of 8.97 CNY [3]. Core Views - The company is expected to see a significant increase in net profit for 2025, projected between 570 million CNY and 630 million CNY, representing a year-on-year growth of 38.92% to 53.54%. This growth is primarily attributed to gains from the sale of financial assets and fair value changes of held financial assets, contributing approximately 170 million CNY to net profit [6]. - The fabric business is anticipated to face challenges, while the clothing business is expected to grow rapidly. In the first half of 2025, fabric revenue is projected to decline by 7.85% to 1.851 billion CNY, while shirt revenue is expected to increase by 24.82% to 772 million CNY. The capacity utilization rate for fabric is forecasted at 72%, down 4 percentage points year-on-year, while clothing capacity utilization is expected to rise to 95%, up 13 percentage points [6]. - The outlook for 2026 is optimistic, with expectations of improved overseas customer orders as U.S. tariff policies clarify. The company’s fabric business is set to benefit from the rapid release of capacity from its Vietnam project, and the clothing business is expected to perform better due to zero tariffs on exports to Europe from Vietnam [6]. Financial Forecast - Revenue projections for the company are as follows: - 2023: 5,961 million CNY - 2024: 6,091 million CNY - 2025: 6,298 million CNY - 2026: 6,727 million CNY - 2027: 7,322 million CNY - The expected growth rates are -14.1% for 2023, 2.2% for 2024, 3.4% for 2025, 6.8% for 2026, and 8.9% for 2027 [2]. - The projected earnings per share (EPS) are: - 2023: 0.47 CNY - 2024: 0.50 CNY - 2025: 0.73 CNY - 2026: 0.64 CNY - 2027: 0.77 CNY [2].

上海沿浦（605128.SH）系列点评十五 2025 年业绩同比高增 汽车整椅业务可期 glmszqdatemark 事件：公司披露 2025 年业绩预增公告：预计 2025 年实现归母净利润 1.86~2.12 亿元左右，同比+35.44%~+55.00%；实现扣非归母净利润 1.83~2.10 亿元，同 比+35.97%~+56.00%。 [盈利预测与财务指标 Table_Forcast] | 项目/年度 | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | | 营业收入（百万元） | 2,276 | 3,134 | 4,091 | 5,114 | | 增长率（%） | 49.9 | 37.7 | 30.5 | 25.0 | | 归属母公司股东净利润（百万元） | 137 | 201 | 289 | 382 | | 增长率（%） | 50.3 | 47.0 | 43.2 | 32.5 | | 每股收益（元） | 0.65 | 0.95 | 1.37 | 1.81 | | PE | 63 | 43 | 30 | 23 | | PB ...

公 司 研 究 业绩大幅增长，锂电景气度提升、平台化成效显著 先导智能(300450) 25 年业绩预告点评 | [姓名table_Authors] | 电话 | 邮箱 | 登记编号 | | --- | --- | --- | --- | | 肖群稀(分析师) | 0755-23976830 | xiaoqunxi@gtht.com | S0880522120001 | | 赵玥炜(分析师) | 021-23185630 | zhaoyuewei@gtht.com | S0880525040040 | | 毛冠锦(分析师) | 021-23183821 | maoguanjin@gtht.com | S0880525040081 | 本报告导读： 公司业绩表现亮眼，随着公司锂电行业回暖、国际化&平台化布局稳步推进，叠加 固态电池新技术有望成为新增量，业绩仍有较大改善空间。 投资要点： | [Table_Finance] 财务摘要(百万元) | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收 ...

股 票 研 究 2025 年归母净利润预增超 40% 均胜电子(600699) 均胜电子公告点评 | [姓名table_Authors] | 电话 | 邮箱 | 登记编号 | | --- | --- | --- | --- | | 刘一鸣(分析师) | 021-23154145 | liuyiming@gtht.com | S0880525040050 | | 房乔华(分析师) | 021-23185699 | fangqiaohua@gtht.com | S0880525040065 | 本报告导读： 均胜电子发布 2025 年业绩预告，预计 2025 年归母净利润 13.5 亿元，同比增长超 40%，我们认为公司战略在升级为"汽车+机器人 Tier1"后，不断将汽车领域的研 发与制造经验向机器人行业拓展，有望开辟全新成长曲线。 投资要点： | [Table_Finance] 财务摘要(百万元) | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入 | 55,728 | 55,864 | ...

汽车零部件 执业证书编号：S0740523020004 Email：hejy02@zts.com.cn Email：tangsu@zts.com.cn | 基本状况 | | | --- | --- | | 总股本(百万股) | 800.00 | | 流通股本(百万股) | 800.00 | | 市价(元) | 15.59 | | 市值(百万元) | 12,472.00 | | 流通市值(百万元) | 12,472.00 | 三角轮胎柬埔寨建厂&25Q3 点评：海外布局 0-1 正式启航，重视 25 贸易变化后替配加速、26 戴维斯双击机会 三角轮胎（601163.SH） 证券研究报告/公司点评报告 2026 年 01 月 27 日 | 评级： | 买入（首次） | 公司盈利预测及估值 | | | | | | | | --- | --- | --- | --- | --- | --- | --- | --- | --- | | | | 指标 | 2023A | | 2024A | 2025E | 2026E | 2027E | | 分析师：何俊艺 | | 营业收入（百万元） | | 10,422 | 10,15 ...