Investment Rating - The report maintains a "Buy" rating for the company [5][3] Core Insights - The company achieved a revenue of 10.778 billion yuan in 2024, representing a year-on-year growth of 21.04%, with a net profit of 1.552 billion yuan, up 30.00% [1][3] - The company continues to experience robust growth, driven by its main brand and sub-brands, with a significant increase in online sales [2][12] - The company is focusing on a big product strategy and expanding its sub-brand matrix, indicating strong long-term growth potential [3][15] Financial Performance Summary - In 2024, the company reported a total revenue of 10.778 billion yuan, with a year-on-year growth of 21.04% [4][11] - The net profit attributable to the parent company for 2024 was 1.552 billion yuan, reflecting a growth of 30.00% [4][11] - The company’s gross margin improved to 71.39% in 2024, an increase of 1.46 percentage points from the previous year [14] - The company’s operating cash flow for 2024 was 1.107 billion yuan, a decrease of 24.63% year-on-year due to increased payments for goods and promotional expenses [14] Revenue Breakdown - Online sales accounted for 95.06% of total revenue in 2024, with online revenue reaching 10.234 billion yuan, up 23.68% [2][12] - The main brand, Proya, generated 8.581 billion yuan in revenue, representing 79.69% of total revenue, with a growth of 19.55% [2][12] - The skincare category contributed 90.19 billion yuan, accounting for 83.78% of total revenue, with a growth of 19.31% [2][12] Future Projections - The company expects revenues of 12.469 billion yuan, 14.257 billion yuan, and 16.093 billion yuan for 2025, 2026, and 2027 respectively [3][4] - Projected net profits for the same years are 1.840 billion yuan, 2.150 billion yuan, and 2.441 billion yuan [3][4] - The report anticipates a decrease in the price-to-earnings ratio from 20 times in 2025 to 15 times in 2027, indicating improving valuation [3][4]

亚信安全（688225.SH） 网安高质量发展，数智业务全面拥抱 AI 2025 年 04 月 29 日 投资评级：买入（维持） | 日期 | 2025/4/28 | | --- | --- | | 当前股价(元) | 22.89 | | 一年最高最低(元) | 29.98/10.10 | | 总市值(亿元) | 91.56 | | 流通市值(亿元) | 47.86 | | 总股本(亿股) | 4.00 | | 流通股本(亿股) | 2.09 | | 近 3 个月换手率(%) | 176.62 | 股价走势图 数据来源：聚源 -40% 0% 40% 80% 120% 2024-04 2024-08 2024-12 亚信安全 沪深300 计算机/软件开发 亚信科技在稳固运营商业务基本盘的同时，加速三新业务的开拓，并全面拥抱 AI，已沉淀一整套全面且高效的大模型交付能力体系，涵盖从需求分析、模型训 练、性能优化到最终上线部署的每一个关键环节。自重组事项完成后，公司启动 网络安全业务与数智业务在研发、销售、经营管理等方面的全面协同，构建云网 安一体化的核心竞争力。 风险提示：行业增度下降风险；核心技术人员流失风险； ...

上 市 公 司 机械设备 2025 年 04 月 29 日 豪迈科技 (002595) ——25Q1 归母净利润 yoy+30%，业绩超预期 报告原因：有业绩公布需要点评 买入（维持） | 市场数据： | 2025 年 04 月 28 日 | | --- | --- | | 收盘价（元） | 56.60 | | 一年内最高/最低（元） | 61.00/34.30 | | 市净率 | 4.6 | | 股息率%（分红/股价） | 1.77 | | 流通 A 股市值（百万元） | 44,957 | | 上证指数/深证成指 | 3,288.41/9,855.20 | | 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） | | 13.01 | | 资产负债率% | | 14.43 | | 总股本/流通 A 股（百万） | | 800/794 | | 流通 B 股/H 股（百万） | | -/- | 一年内股价与大盘对比走势： 04-29 05-29 06-29 07-29 08-29 09-29 ...

Investment Rating - The report maintains a "Buy" rating for the company [6] Core Views - The company demonstrated excellent performance in Q1 2025, with revenue growth of 22.3% to 980 million yuan and net profit growth of 28.8% to 100 million yuan [1] - The company is expected to achieve a net profit growth of 8.5% in 2025, with projected revenue growth of 7.7% to 5 billion yuan [3] - The company is focusing on enhancing its product quality and diversity, particularly in the apparel accessory segment, which is anticipated to expand significantly in the medium to long term [2] Financial Performance - In Q1 2025, the company's gross margin improved by 0.9 percentage points to 38.8%, while the management expense ratio decreased by 1.6 percentage points to 11.4% [1] - The company’s revenue for 2025 is projected to be 5,033 million yuan, with a year-on-year growth rate of 7.7% [5] - The expected net profit for 2025 is 760 million yuan, reflecting a year-on-year growth rate of 8.5% [5] Business Expansion - The company’s zipper business showed strong sales performance, with revenue growth of 16% in 2024, while other apparel accessory businesses grew by 42% [2] - The successful operation of the Vietnam factory is expected to enhance the company's brand influence overseas and facilitate the expansion into European and Japanese markets [2] Competitive Advantage - The company is recognized for its superior smart manufacturing capabilities and commitment to customer service, which are expected to support its market share growth in the medium to long term [3] - The company is actively exploring opportunities to adapt its production capacity based on customer needs, particularly in response to tariff challenges [3]

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The company reported a revenue of 1 billion yuan in Q1 2025, reflecting a year-on-year growth of 21.3%, while the net profit attributable to shareholders decreased by 5.0% to 80 million yuan [1] - The company is expanding its overseas production capacity, with plans to raise up to 1.524 billion yuan through a private placement to enhance its competitive strength [2] - The gross margin for Q1 2025 was 15.8%, down by 1.6 percentage points year-on-year, and the net margin was 8.1%, down by 2.2 percentage points [1][2] Financial Performance Summary - Revenue projections for 2025-2027 are 5.039 billion yuan, 6.169 billion yuan, and 7.422 billion yuan, with year-on-year growth rates of 23.0%, 22.4%, and 20.3% respectively [4] - The net profit attributable to shareholders is expected to be 472 million yuan in 2025, 588 million yuan in 2026, and 721 million yuan in 2027, with growth rates of 15.0%, 24.5%, and 22.7% respectively [4] - The latest diluted EPS is projected to be 1.27 yuan in 2025, increasing to 1.94 yuan by 2027 [4]

业绩简评 4 月 28 日晚间公司披露 24 年报及 25 年一季报，24 年公司实 现营收 137.4 亿元，同比-4.9%；实现归母净利润 10.99 亿元， 同比+21%。1Q25 实现营收 37.6 亿元，同比-1.4%；实现归母 净利润 6.2 亿元，同比+0.7%。 经营分析 盈利预测、估值与评级 0 500 1,000 1,500 2,000 2,500 3,000 3.00 4.00 5.00 6.00 7.00 240429 240729 241029 250129 人民币(元) 成交金额(百万元) 成交金额 吉电股份 沪深300 | 公司基本情况（人民币） | | | | | | | --- | --- | --- | --- | --- | --- | | 项目 | 2023 | 2024 | 2025E | 2026E | 2027E | | 营业收入(百万元) | 14,443 | 13,740 | 14,289 | 15,464 | 16,217 | | 营业收入增长率 | -3.42% | -4.87% | 4.00% | 8.22% | 4.87% | | 归母净利润(百万元) ...

业绩简评 2025 年 4 月 28 日公司披露 2024 年年报及 2025 年一季报，2024 年全年公司实现营收 178 亿元，同比增长 19.1%；实现归母净利润 18.1 亿元，同比下降 9.7%，实现扣非归母净利 15.9 亿元，同比 下降 1.8%。2025 年一季度公司实现营收 21.9 亿元，同比增长 26.6%；实现归母净利润-1.91 亿元，同比下降 172%。 经营分析 制造业务盈利筑底，"两海"突破有望带动盈利回升：2024 年公司 风机制造板块实现收入 136 亿元，同比增长 13.8%，实现毛利率 10.99%，同比下降 0.19pct。2024 年以来公司"两海"业务取得多 项重大突破：海外方面，公司深耕中亚、南亚、东南亚等类中国市 场，突破欧洲高端市场，在印度、哈萨克斯坦、菲律宾、德国等地 区实现订单获取，全年新签项目合同近 2GW；海上方面，公司中标 揭阳石碑山 200MW 风电项目及河北建投祥云岛 250MW 海风项目， 海上机型进入批量化交付阶段。2024 年公司海外毛利率约 21.7%， 较国内风机业务毛利率高 10pct 以上，预计随着公司"两海"持续 突破，交付占 ...

2025 年 4 月 28 日，公司披露 24 年年报及 25 年一季报。1）24 年 实现营收 22.0 亿元，同比-1.3%；归母净利 2.9 亿元，同比-15.9%。 2）25Q1 实现营收 8.0 亿元，同比-4.3%；归母净利 1.4 亿元，同 比-9.3%。业绩表现符合预期，外部环境扰动下仍有承压。 从营收结构来看：1）产品端，24 年高档/中档/低档分别实现营收 15.3/5.1/1.3 亿元，同比+4.3%/-8.2%/-20.5%，其中销量分别- 13.6%/-6.5%/-27.1%，吨价分别+20.7%/-1.8%/+9.0%。25Q1 高档 /中档/低档分别实现营收6.2/1.3/0.3亿元，同比+8.8%/-30.7%/- 41.0%。公司产品结构提升明显，伊力王等自营产品有不错增长。 2）区域端，24 年疆内/疆外分别实现营收 16.0/5.7 亿元，同比- 5.8%/+16.7%；25Q1 疆内/疆外分别实现营收 7.0/0.9 亿元，同比 +3.5%/-37.9%。3）渠道端，24 年直销/线上/批发分别实现营收 4.9/1.3/15.4 亿元，同比+90.9%/-1.7%/-1 ...

Investment Rating - The report maintains a "Buy" rating for the company, expecting a price increase of over 15% in the next 6-12 months [5][13]. Core Views - The company reported a revenue of 7.34 billion RMB for 2024, representing a year-on-year increase of 8.5%, and a net profit attributable to shareholders of 2.59 billion RMB, up 13.4% year-on-year [2]. - For Q1 2025, the company achieved a revenue of 2.05 billion RMB, down 12.3% year-on-year, with a net profit of 830 million RMB, down 9.5% year-on-year, indicating a decline in performance compared to market expectations [2]. - The revenue structure shows that the underperformance is mainly due to low-priced products and challenges in expanding outside the province [3]. Summary by Sections Performance Review - In 2024, the company achieved a revenue of 73.4 billion RMB, with a year-on-year growth of 8.5%, and a net profit of 25.9 billion RMB, reflecting a growth of 13.4% [2]. - In Q1 2025, the revenue was 20.5 billion RMB, a decrease of 12.3% year-on-year, and the net profit was 8.3 billion RMB, down 9.5% year-on-year [2]. Operational Analysis - By product, the revenue for mid-to-high-end and regular liquor in 2024 was 57.1 billion RMB and 12.9 billion RMB, respectively, with year-on-year changes of +13.8% and -6.5% [3]. - The revenue from mid-to-high-end liquor in Q1 2025 was 17.2 billion RMB, down 8.6% year-on-year, while regular liquor revenue fell by 32.1% [3]. - Regionally, the company reported revenues of 50.9 billion RMB from within the province and 19.1 billion RMB from outside the province in 2024, with year-on-year growth of 12.8% and 1.3%, respectively [3]. Financial Quality - The net profit margin for 2024 increased by 1.5 percentage points to 35.3%, with a gross margin increase of 2.9 percentage points [4]. - In Q1 2025, the net profit margin was 40.5%, up 1.3 percentage points year-on-year, with a gross margin increase of 1.5 percentage points [4]. - The company is focusing on marketing for its cave-aged series, indicating a sustained upward potential in product structure [4]. Profit Forecast, Valuation, and Rating - The report adjusts the net profit forecasts for 2025 and 2026 down by 10% and 14%, respectively, with expected revenues growing by 3.4% in 2025 and 5.1% in 2026 [5]. - The projected net profits for 2025, 2026, and 2027 are 2.72 billion RMB, 2.90 billion RMB, and 3.26 billion RMB, respectively [5]. - The earnings per share (EPS) are forecasted to be 3.40 RMB, 3.62 RMB, and 4.07 RMB for 2025, 2026, and 2027, respectively, with corresponding price-to-earnings (PE) ratios of 14.4, 13.5, and 12.0 [5].

证券研究报告·公司点评报告·电子 传音控股（688036） 2024年报&25年一季报点评：营收稳健增长， 看好新市场&高端化&AI 多重成长 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 62,295 | 68,715 | 77,500 | 88,500 | 100,300 | | 同比（%） | 33.69 | 10.31 | 12.78 | 14.19 | 13.33 | | 归母净利润（百万元） | 5,537 | 5,549 | 6,278 | 7,310 | 8,492 | | 同比（%） | 122.93 | 0.22 | 13.14 | 16.45 | 16.16 | | EPS-最新摊薄（元/股） | 4.86 | 4.87 | 5.51 | 6.41 | 7.45 | | P/E（现价&最新摊薄） | 16.82 | 16.78 | 14.83 | 12.74 | 10.97 | [Tabl ...