Investment Rating - The report does not provide a specific investment rating for the company [6] Core Views - The company is a leading cloud computing service and computing infrastructure provider in China, with a focus on data centers, cloud computing, internet access, and computing services [8][12] - The company is expected to benefit from the rapid growth of AI-driven demand for computing power, particularly in the AIDC (Artificial Intelligence Data Center) market, which is projected to grow significantly [2][30] - The company has a strong regional resource advantage in its IDC (Internet Data Center) operations and is actively expanding its intelligent computing business [3][42] Summary by Sections Company Overview - The company was established in 1999 and has rapidly expanded through self-construction and strategic acquisitions, becoming a key player in the cloud computing sector [8] - It has partnered with AWS to operate cloud services in the Beijing area, making cloud computing its largest revenue source [12][17] Financial Performance - In 2024, the company reported revenues of 7.28 billion yuan, a decrease of 7.3% year-on-year, with a net profit of 381 million yuan, down 1.8% [12][49] - For Q1 2025, revenues were 1.83 billion yuan, a year-on-year decline of 7.4%, but a quarter-on-quarter increase of 26% [12][49] - The revenue structure shows that cloud computing accounted for 70% of total revenue in 2024, while IDC services contributed 28.7% [17] Market Demand - The AIDC market is expected to grow from 15.13 billion USD in 2024 to 94.03 billion USD by 2032, with a CAGR of 25.7% [2][30] - Major cloud providers are increasing capital expenditures to enhance AI computing capabilities, which is driving demand for data center services [28][30] Supply Side - The company has established 12 data centers across key regions, with a significant number of operational cabinets located in the Beijing-Tianjin-Hebei and Yangtze River Delta regions [3][42] - The company plans to invest 3.537 billion yuan in expanding its data center capacity, which is expected to improve profitability through economies of scale [3][42] Profit Forecast and Investment Recommendations - The company is projected to achieve revenues of 7.423 billion yuan in 2025, with net profits of 394 million yuan, and is expected to grow revenues to 8.407 billion yuan by 2027 [4][49] - The report recommends attention to the company, suggesting a potential upside in stock price based on industry average valuations [4][53]

Investment Rating - The investment rating for the company is "Add" [4] Core Views - The company reported strong revenue growth, achieving an operating income of 2.97 billion yuan in 2024, a year-on-year increase of 33.44%, and a net profit attributable to shareholders of 342 million yuan, up 31.69% year-on-year [1][11] - The online channel revenue continues to grow rapidly, with online sales reaching 2.54 billion yuan in 2024, a 35.77% increase year-on-year, accounting for 85.61% of total revenue [2] - The company is transitioning from a traditional cosmetics enterprise to a biotechnology cosmetics company, focusing on key technologies and core raw material research and development [10][11] Summary by Sections Financial Performance - In 2024, the company achieved an operating income of 2.97 billion yuan and a net profit of 342 million yuan, with a significant increase in net profit margin [1][3] - The gross profit margin improved to 73.70% in 2024, up 3.01 percentage points year-on-year, while the net profit margin was 11.53%, down 0.94 percentage points [3][9] Revenue Breakdown - The main brand, Marubi, generated 2.06 billion yuan in revenue, accounting for 69.24% of total revenue, with a year-on-year increase of 31.69% [2] - The second brand, PL Lianhuo, achieved 905 million yuan in revenue, a 40.72% increase year-on-year [2] Market Strategy - The company is deepening its focus on major product strategies, particularly in eye care and wrinkle reduction, maintaining its leading position in the eye care category for three consecutive years [2][10] - The company has launched several innovative products, including the upgraded peptide eye cream and collagen essence, which have seen significant sales growth [2][10] Future Outlook - The company expects to achieve net profits of 411 million yuan, 476 million yuan, and 537 million yuan for 2025, 2026, and 2027, respectively, with year-on-year growth rates of 20.40%, 15.75%, and 12.69% [11][12] - The projected earnings per share (EPS) for the next three years are 1.03 yuan, 1.19 yuan, and 1.34 yuan [11][14]

2025 年 04 月 29 日 苏州银行 (002966) ——稳业绩、提分红，更稳定可期的成长回报 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） | 8.11 | | 一年内最高/最低（元） | 8.87/6.60 | | 市净率 | 0.9 | | 股息率%（分红/股价） | 7.27 | | 流通 A 股市值（百万元） | 35,594 | | 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） | 10.90 | | 资产负债率% | 91.73 | | 总股本/流通 A 股(百万) | 4,471/4,389 | | 流通 B 股/H 股（百万） | -/- | 一年内股价与大盘对比走势： 上 市 公 司 银行 04-29 05-29 06-29 07-29 08-29 09-29 10-29 11-29 12-29 01-29 ...

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expectation that the stock will outperform the market index by more than 15% in the next six months [5]. Core Insights - The company achieved a total revenue of 24.062 billion yuan in 2024, representing a year-on-year growth of 6.53%, and a net profit attributable to shareholders of 1.529 billion yuan, up 8.26% year-on-year. In Q1 2025, the revenue was 6.009 billion yuan, with a growth of 0.64%, and a net profit of 449 million yuan, increasing by 10.51% year-on-year [1][3]. - The company continues to expand its store network with a focus on regional advantages, adding 2,512 stores in 2024, including 1,305 self-built, 381 acquired, and 826 franchised stores, while closing 1,078 stores. As of the end of Q1 2025, the total number of stores reached 14,694, with a net increase of 10 stores from the end of 2024 [3]. - The company has optimized its supply chain and product cost control, achieving a coverage rate of over 98% for national procurement catalog products by the end of 2024, with more than 2,800 SKUs introduced [3]. - The gross margin for 2024 improved by 1.9 percentage points to 40.12%, while the net margin slightly decreased by 0.1 percentage points to 6.87%. In Q1 2025, the gross margin was 39.64%, and the net margin increased by 0.7 percentage points to 8.21% [3]. Financial Projections - The company is projected to achieve total revenues of 28.248 billion yuan in 2025, 32.573 billion yuan in 2026, and 37.560 billion yuan in 2027. The net profit attributable to shareholders is expected to be 1.825 billion yuan in 2025, 2.143 billion yuan in 2026, and 2.464 billion yuan in 2027 [4]. - The earnings per share (EPS) are forecasted to be 1.51 yuan in 2025 and 1.77 yuan in 2026, with corresponding price-to-earnings (PE) ratios of 18 times and 16 times, respectively [3][4].

聚和材料（688503.SH）2024 年年报及 2025 年一季报点评 N 型浆料优势显著，持续推进铜浆导入 2025 年 04 月 29 日 事件：2025 年 4 月 27 日，公司发布 2024 年年报及 2025 年一季报。2024 年公司实现营业收入 124.88 亿元，同比+21.35%；实现归母净利润 4.18 亿 元，同比-5.45%；实现扣非净利润 4.06 亿元，同比+2.52%。 25Q1 公司实现营业收入 29.94 亿元，同比+1.38%，环比+12.50%；实现归 母净利润 0.90 亿元，同比+18.24%，环比扭亏；实现扣非净利润 0.89 亿 元，同比+5.90%，环比扭亏。 ➢ 银浆出货小幅增长，N 型浆料优势显著。2024 年，公司光伏导电浆料出 货量为 2024 吨，同比增长 1.06%，继续保持行业领先地位， 其中 N 型光伏 导电浆料出货量为 1576 吨，占比达 77.87%；实现收入 123.21 亿元，同比 增长 20.75%；毛利率为 8.56%，同比下降 1.08pct。公司持续研发创新，构 筑涵盖TOPCon、HJT、XBC、钙钛矿等所有主流电池技术路 ...

伐谋-中小盘信息更新 德赛西威（002920.SZ） Q1 业绩靓丽，首发全栈辅助驾驶解决方案 2025 年 04 月 29 日 投资评级：买入（维持） | 日期 | 2025/4/28 | | --- | --- | | 当前股价(元) | 103.40 | | 一年最高最低(元) | 144.50/82.87 | | 总市值(亿元) | 573.82 | | 流通市值(亿元) | 570.26 | | 总股本(亿股) | 5.55 | | 流通股本(亿股) | 5.52 | | 近 3 个月换手率(%) | 74.87 | 中小盘研究团队 zhaoxuyang@kysec.cn 赵旭杨（分析师） 王镇涛（联系人） wangzhentao@kysec.cn 证书编号：S0790124070021 2025Q1 业绩稳健增长，发布智驾解决方案拓展成长空间 公司发布 2025 年一季报，2025Q1 实现营业收入 67.92 亿元，同比+20.26%；实 现归母净利润 5.82 亿元，同比+51.32%；实现扣非净利润 4.97 亿元，同比+34.08%， 2025Q1 非经常性损益为 0.85 亿，主要由于处 ...

投资评级：买入（维持） | 日期 | 2025/4/28 | | --- | --- | | 当前股价(元) | 42.57 | | 一年最高最低(元) | 47.09/25.80 | | 总市值(亿元) | 259.88 | | 流通市值(亿元) | 259.88 | | 总股本(亿股) | 6.10 | | 流通股本(亿股) | 6.10 | | 近 3 个月换手率(%) | 51.76 | 股价走势图 -60% -40% -20% 0% 20% 40% 2024-04 2024-08 2024-12 三美股份 沪深300 数据来源：聚源 相关研究报告 《2024 业绩预计同比高增，2025 开门 红酝酿主升行情—公司信息更新报 告》-2025.1.24 《前三季度业绩创历史新高，制冷剂 行情持续向上—公司信息更新报告》 -2024.10.30 基础化工/化学制品 三美股份（603379.SH） 制冷剂主升行情徐徐展开，2025 年拟进行中期分红 2025 年 04 月 29 日 《2024H1 利润同比增长 195.83%，向 上趋势或将延续—公司信息更新报 告》-2024.8.28 | 金益腾（分析师 ...

电力设备及新能源行业 2025 年 4 月 29 日 投资要点： 分析师：刘兴文 SAC 执业证书编号： S0340522050001 电话：0769-22119416 邮箱： liuxingwen@dgzq.com.cn S0340523080001 电话：0769-22110925 邮箱： suzhibin@dgzq.com.cn | 主要数据 | 2025 | 年 | 4 月 | 28 | 日 | | --- | --- | --- | --- | --- | --- | | 收盘价(元) | | | 8.96 | | | | 总市值（亿元） | | | 378.57 | | | | AH总股本(亿股) | | | 42.25 | | | | 流通股本(亿股) | | | 33.55 | | | | ROE（TTM） | | | 5.36% | | | | 12月最高价(元) | | | 11.88 | | | | 12月最低价(元) | | | 6.38 | | | 买入（维持） 风机盈利能力改善，在手订单创新高 公 司 点 评 金风科技（002202）2024 年年报及 2025 年一季报点评 事件 ...

Investment Rating - The investment rating for the company is "Outperform the Market" [5][3][19] Core Views - The company reported a 17.32% year-on-year growth in net profit attributable to shareholders in Q1 2025, with revenues reaching 8.22 billion yuan, a 30.18% increase year-on-year [1][8] - The growth in the company's investment gold business and continuous product innovation in jewelry gold contributed to its strong performance [1][10] - The company is expected to benefit from rising gold prices, which are anticipated to drive investment demand for its precious metal products [19][3] Financial Performance - In Q1 2025, the company's gross profit margin was 8.34%, down 1.67 percentage points year-on-year, primarily due to the increased proportion of lower-margin precious metal investment products [2][14] - The company achieved a net operating cash flow of 1.539 billion yuan in Q1 2025, a significant increase of 131.63% year-on-year, benefiting from sales growth and inventory management [2][17] - The company plans to continue expanding its store network, having opened 4 new stores in Q1 2025, bringing the total to 102 stores [10][1] Revenue and Profit Forecast - The company has adjusted its net profit forecasts for 2025 and 2026 to 791 million yuan and 882 million yuan, respectively, with a new forecast for 2027 set at 989 million yuan [3][19] - The projected revenue for 2025 is 24.57 billion yuan, reflecting a growth rate of 21.46% [4][20] - The company’s earnings per share are expected to increase from 1.02 yuan in 2025 to 1.27 yuan in 2027 [4][20]

Investment Rating - The investment rating for the company is "Outperform the Market" [5] Core Views - The company has demonstrated robust growth in net interest income, with a year-on-year increase of 6.8% in Q1 2025, despite a slowdown in overall revenue growth due to a decline in other non-interest income [1][2] - The asset quality remains strong, with a non-performing loan ratio of 0.76% and a provision coverage ratio of 530%, indicating a solid risk mitigation capacity [1][3] - The company is expected to maintain high growth in net profit, with projections of 20.3%, 19.6%, and 17.0% for the years 2025, 2026, and 2027 respectively [3][4] Financial Performance Summary - In Q1 2025, the company achieved revenue of 9.978 billion yuan, a year-on-year growth of 2.22%, and a net profit of 6.021 billion yuan, reflecting a 17.3% increase [1] - The total assets at the end of the period reached 2.22 trillion yuan, with total loans of 1 trillion yuan and total deposits of 1.35 trillion yuan, marking growth rates of 5.2%, 6.2%, and 6.0% respectively [2] - The core Tier 1 capital adequacy ratio stood at 9.01%, highlighting the need for attention to future capital replenishment [2] Earnings Forecast and Financial Indicators - The projected earnings for the company are as follows: - Revenue (in million yuan): 41,446 in 2025, 45,559 in 2026, and 51,414 in 2027 [4] - Net profit (in million yuan): 20,425 in 2025, 24,437 in 2026, and 28,595 in 2027 [4] - The price-to-book (PB) ratio is expected to decrease from 0.75x in 2025 to 0.56x in 2027 [3][4]