Investment Rating - The investment rating for the company is "Buy-A" with a target price of 208.76 CNY per share, maintaining the rating [6][9]. Core Views - The company has demonstrated significant revenue and profit growth, with a 35.82% year-on-year increase in revenue to 3.406 billion CNY and a 41.4% increase in net profit to 1.023 billion CNY for the year 2024 [1][2]. - The company's CMP (Chemical Mechanical Planarization) equipment continues to lead the domestic market, with a 31.16% increase in sales revenue to 2.987 billion CNY in 2024 [3][4]. - The company is expanding its product lines and platform development, including advancements in cutting, polishing, and ion implantation equipment, which are currently undergoing client validation [4]. Summary by Sections Financial Performance - In 2024, the company achieved a revenue of 3.406 billion CNY, a year-on-year increase of 35.82%, and a net profit of 1.023 billion CNY, up 41.4% [1][2]. - For Q1 2025, the company reported a revenue of 912 million CNY, a 34.14% increase year-on-year, and a net profit of 233 million CNY, up 15.47% [1]. Profitability Metrics - The company's gross margin for 2024 was 43.2%, a decrease of 2.81 percentage points year-on-year, while the net margin improved to 30.05%, an increase of 1.19 percentage points [2]. Product Development - The company has successfully launched the Universal-H300 CMP system and developed specialized CMP equipment for third-generation semiconductors, which is currently in client validation [3]. - The company has made significant progress in domestic production of key components for its thinning equipment, meeting mass production requirements [3]. Market Position and Growth - The company maintains a leading market share in CMP equipment, with a strong focus on innovation and customer expansion, particularly in advanced process equipment [3][4]. - The company is expected to achieve revenues of 4.667 billion CNY, 5.833 billion CNY, and 6.883 billion CNY for the years 2025, 2026, and 2027, respectively [9].

[Table_Title] 底部反转确认，2025Q1 创近五年最好业绩 [Table_Title2] 壶化股份(003002) | [Table_DataInfo] 评级： | 增持 | 股票代码： | 003002 | | --- | --- | --- | --- | | 上次评级： | 增持 | 52 周最高价/最低价： | 27.6/9.51 | | 目标价格： | | 总市值(亿) | 51.20 | | 最新收盘价： | 25.6 | 自由流通市值(亿) | 46.82 | | | | 自由流通股数(百万) | 182.87 | [Table_Summary] 事件概述 公司发布 2024 年年度报告及 2025 年一季报。2024 公司实现营业收入 11.01 亿元，同比降低 16.19%；归母净利 润 1.40 亿元，同比降低 31.59%；EPS 0.70 元。2025Q1，公司实现营业收入 2.23 亿元，同比增长 25.29%；归 母净利润 0.23 亿元，同比增长 70.44%，为近五年 Q1 最好业绩。 分析判断: 证券研究报告|公司点评报告 [Table_Date] 2025 年 ...

Investment Rating - The report maintains a "Buy" rating for the company [1][6] Core Views - The company has shown steady growth in modified plastics, with a significant increase in revenue and profit in 2024, driven by strategic partnerships and new capacity from its southwestern headquarters [4][5] - The thermoplastic elastomer segment is building a competitive moat, benefiting from accelerated domestic substitution and expansion into new applications, particularly in the electric vehicle sector [4][5] - New product development across various technology platforms is expected to open long-term growth opportunities, with successful testing and commercialization of new materials like DVA and HNBR [5][6] Financial Performance Summary - In 2024, the company achieved revenue of 5.301 billion yuan, a year-on-year increase of 16.65%, and a net profit of 141 million yuan, up 0.67% [4][8] - The fourth quarter of 2024 saw a revenue of 1.532 billion yuan, representing a 29.17% year-on-year growth [4] - The first quarter of 2025 reported a net profit of 44.284 million yuan, a 25.44% increase compared to the previous year [4] Product Segment Performance - Revenue from modified plastics in 2024 reached 3.806 billion yuan, growing by 19.18%, with sales volume increasing by 20.60% [4] - The thermoplastic elastomer segment generated 768 million yuan in revenue, up 21.34%, with sales volume rising by 27.00% [4] Future Earnings Forecast - Expected EPS for 2025-2027 is projected at 0.43, 0.57, and 0.73 yuan respectively, indicating a positive growth trajectory [6][8] - Revenue growth rates are forecasted at 11.69% for 2025, 13.12% for 2026, and 12.67% for 2027 [8]

2025 年 4 月 29 日 公司研究 经营持续改善，外销维持高增 ——科沃斯（603486.SH）2024 年年报及 2025 年一季度业绩点评 买入（维持） 当前价：53.18 元 作者 分析师：洪吉然 执业证书编号：S0930521070002 021- 52523793 hongjiran@ebscn.com 联系人：周方正 021- 52523855 zhoufangzheng@ebscn.com 市场数据 | 总股本(亿股) | 5.75 | | --- | --- | | 总市值(亿元)： | 305.94 | | 一年最低/最高(元)： | 36.25/68.39 | | 近 3 月换手率： | 84.12% | 股价相对走势 -12% 5% 23% 40% 57% 04/24 07/24 10/24 01/25 科沃斯 沪深300 | 收益表现 | | | | | --- | --- | --- | --- | | % | 1M | 3M | 1Y | | 相对 | -10.80 | 25.30 | 12.62 | | 绝对 | -14.50 | 24.51 | 17.12 | | 资料来 ...

| [Table_DataInfo] 评级： | 增持 | 股票代码： | 000921 | | --- | --- | --- | --- | | 上次评级： | 增持 | 52 周最高价/最低价： | 43.18/22.82 | | 目标价格： | | 总市值(亿) | 378.80 | | 最新收盘价： | 27.33 | 自由流通市值(亿) | 378.80 | | | | 自由流通股数(百万) | 1,386.01 | 证券研究报告|公司点评报告 [Table_Date] 2025 年 04 月 29 日 [Table_Title] 海外收入增长亮眼，Q1 收入稳健增长 [Table_Title2] 海信家电(000921) 费用率端：2024 年，公司销售费用率、管理费用率、研发费用率、财务费用率为 9.71%、2.69%、3.72%、- 0.04%，分别同比-0.29、+0.01、+0.47、+0.20 pct；25Q1，公司销售费用率、管理费用率、研发费用率、财务 费用率为 9.55%、2.39%、3.32%、0.02%，分别同比+0.04、-0.25、+0.02、+0.33 pct。 净利率 ...

Investment Rating - The report maintains an "Accumulate" rating for the company Shenzhou Taiyue (300002) [1] Core Views - The company has shown stable operation of existing products and is focusing on the performance of several new SLG games set to launch [1] - In 2024, the company achieved a revenue of 6.452 billion yuan, representing a year-on-year growth of 8.22%, while the net profit attributable to shareholders increased by 60.92% to 1.428 billion yuan [3][4] - The first quarter of 2025 saw a decline in revenue to 1.323 billion yuan, down 11.07% year-on-year, and a net profit of 239 million yuan, down 19.09% year-on-year [3][4] Financial Performance - The company plans to distribute a cash dividend of 1 yuan for every 10 shares, totaling approximately 196 million yuan [3] - The core game "Age of Origins" saw a recharge flow increase of 7.26% year-on-year, contributing to the revenue growth in 2024 [4] - The company is expected to see revenue growth of 12.0%, 11.8%, and 10.0% for the years 2025, 2026, and 2027, respectively, with net profits projected at 1.111 billion yuan, 1.257 billion yuan, and 1.457 billion yuan [6][9] Game Development Strategy - The company is deepening its focus on SLG games while also expanding into RPG genres, with two new SLG games, "Stellar Sanctuary" and "Next Agers," currently in commercialization testing [5] - Three additional SLG games are planned for commercialization testing by mid-2026, alongside the development of a sci-fi RPG game [5] Valuation Metrics - The report provides a projected P/E ratio of 16 for 2024, increasing to 20 in 2025, and then decreasing to 15 by 2027 [9]

短期业绩承压，静待营收拐点 证券研究报告 航天宏图 (688066 CH) | 华泰研究 | | | 年报点评 | | --- | --- | --- | --- | | 2025 年 | 4 月 | 28 日│中国内地 | 计算机应用 | 航天宏图发布年报，2024 年实现营收 15.75 亿元（yoy-13.39%），归母净 利-13.93 亿元（同比增亏），扣非净利-14.53 亿元（同比增亏）。其中 Q4 实 现营收 2.30 亿元（yoy-0.81%，qoq-54.10%），归母净利-11.71 亿元（同比 增亏）。2024 年公司归母净利低于我们预期（0.83 亿元），我们判断主因： 2024 年 7 月 6 日起，公司特种领域采购资格暂停，导致 2024 年计提存货 跌价资产减值损失 9.3 亿元。我们认为，随着下游需求复苏，公司 25 年营 收有望回暖。维持"买入"评级。 25 年下游需求有望逐步企稳，静待营收拐点 2024 年公司数据分析应用服务业务收入 9.35 亿元，同比-10.77%，毛利率 30.76%，同比-4.90pct。系统设计开发业务收入 6.31 亿元，同比-16.04%， ...

Investment Rating - The investment rating for Xinbao Co., Ltd. is maintained at "Buy" [1] Core Views - In Q1 2025, the company continues to experience good external sales performance while the decline in domestic sales is narrowing. The overall revenue growth remains stable, with a projected net profit increase for 2025-2027 [5][6] - The company reported a revenue of 16.82 billion yuan in 2024, representing a year-on-year increase of 14.84%. The net profit attributable to the parent company was 1.05 billion yuan, up 7.75% year-on-year [5][6] - The company is expected to benefit from category expansion, which is likely to drive steady growth in external sales, while improvements in domestic sales will enhance profitability [5][6] Financial Summary - Revenue and Profit Forecasts: - 2025E Revenue: 18.52 billion yuan, with a year-on-year growth of 10.1% - 2025E Net Profit: 1.20 billion yuan, with a year-on-year growth of 14.4% [8][10] - Key Financial Ratios: - Gross Margin: 21.4% in 2025E - Net Margin: 6.5% in 2025E - Return on Equity (ROE): 13.3% in 2025E [8][11] Sales Performance - In Q1 2025, domestic sales revenue was 860 million yuan, down 5% year-on-year, while external sales revenue was 2.97 billion yuan, up 16% year-on-year. The trend shows a recovery in external sales and a narrowing decline in domestic sales [6][7] Market Outlook - The company is actively cooperating with downstream clients to shift production capacity, which is expected to support steady growth in external sales as overseas production ramps up [6][7]

Investment Rating - The report maintains a "Buy" investment rating for the company [1][8] Core Views - The company's operational trends are improving, leading to a release in profitability [1] - In 2024, total revenue reached 3.835 billion yuan, a year-on-year increase of 10%, while net profit attributable to shareholders was 268 million yuan, up 267% [4][8] - The company is focusing on cost control and efficiency improvements, with a slight recovery in gross margin expected [5][8] Financial Performance - In Q4 2024, total revenue was 1.118 billion yuan, a 22% year-on-year increase, and net profit was 65 million yuan, compared to a loss of 85 million yuan in Q4 2023 [4] - For Q1 2025, total revenue was 1.046 billion yuan, a 14% year-on-year increase, with net profit of 88 million yuan, up 15% [4] - The gross margin for 2024 and Q1 2025 was 31.47% and 29.99%, respectively, reflecting changes in channel and product structure [5] Product and Channel Strategy - The company is expanding its product matrix in the cream category, with significant growth in UHT cream products [6][8] - Revenue from the cream segment in 2024 was 1.058 billion yuan, a 62% increase year-on-year [6] - The company is actively exploring new channel opportunities and has seen good sales performance from new products launched in supermarkets [7] Profit Forecast - The company is expected to see continued profit recovery, with EPS projected at 1.97 yuan for 2025, 2.31 yuan for 2026, and 2.75 yuan for 2027 [8][10] - The current stock price corresponds to a PE ratio of 19 for 2025, 16 for 2026, and 14 for 2027 [8]

成都先导（688222.SH）2024 年报&2025 年一季报点评 行稳则致远，AI 再创星辰大海 2025 年 04 月 29 日 ➢ 事件：2025 年 4 月 26 日，成都先导发布 2024 年年报及 2025 年一季报业 绩。2024 年公司实现营业收入 4.27 亿元，同比上升 14.99%；归母净利润 0.51 亿元，同比上升26.13%。2025Q1公司实现营业收入1.07亿元，同比下滑0.60%， 归母净利润 0.28 亿元，同比上升 102.90%。 ➢ 毛利率持续改善，25Q1 利润端提升明显。单季度来看，公司 25Q1 收入 1.07 亿元，同比-0.60%，主要系英国子公司 Vernalis Limited 获得涉及或有对 价的项目里程碑收入减少，剔除此部分集团同比增长 8%，归母净利润 0.28 亿 元，同比+102.90%，主要系剔除 Vernalis 里程碑收入后的主营业务毛利率增加， 政府补助同比增加以及汇兑收益增加等。25Q1 公司毛利率 48.13%，同比 +2.92pcts，环比+5.83pcts，提升明显。费用端，25Q1 公司研发费用率 12.01%， 同比-0. ...