证券研究报告·公司点评报告 2026 年 2 月 3 日 江海证券研究发展部 机械军工行业研究组 执业证书编号：S1410524040001 | 投资评级： | 买入（维持） | | --- | --- | | 当前价格: | 69.37元 | | 市场数据 | | | | | | | | | --- | --- | --- | --- | --- | --- | --- | --- | | 总股本(百万股) | | | 120.76 | | | | | | A 股股本(百万股) | | | 120.76 | | | | | | B/H 股股本(百万股) | | | -/- | | | | | | A 股流通比例(%) | | | 31.25 | | | | | | 个月最高/最低(元) | | | 88.98/36.60 | | 12 | | | | 第一大股东 | | | 蒋修华 | | | | | | 第一大股东持股比例(%) | | | 39.75 | | | | | | 上证综指/沪深 300 | | 4015.75/4605.98 | | | | | | | 数据来源：聚源 | 2 | | 日数据 ...

Investment Rating - The report gives a "Buy" rating for the company, China Jushi (600176.SH), with a current price of 20.15 CNY [2]. Core Views - China Jushi is a leading player in the global fiberglass industry, with a strong focus on innovation and cost advantages. The company has maintained a solid growth trajectory, with significant increases in revenue and net profit over the years [6][14]. - The company is expected to continue its expansion and product high-endization, which will enhance its profitability and growth momentum. The report forecasts revenue growth rates of 20%, 11%, and 10% for 2025, 2026, and 2027, respectively [6][7]. Summary by Sections 1. Company Overview - China Jushi is recognized as a pioneer in the fiberglass industry in China, evolving into a global leader with the largest production capacity for both fiberglass roving and electronic fabrics [14]. - The company has a market share of approximately 34% in the domestic fiberglass sector and 25% in the electronic fabric sector, both ranking first globally [14]. 2. Production Capacity and Innovation - The company has consistently expanded its production capacity, with a focus on high-end products. As of October 2025, it has the largest production capacity for fiberglass roving and electronic fabrics globally [30][31]. - The report highlights that the company has maintained high capital expenditures to support its growth, with production capacity increasing from 210,000 tons in 2004 to 2.74 million tons by the end of 2024 for fiberglass roving [31]. 3. Cost Advantages and Profitability - China Jushi has a significant cost advantage, with its production cost per ton being 1,017 CNY lower than the average of its competitors in 2024. The company has successfully reduced its production costs from 5,888 CNY per ton in 2001 to 3,563 CNY per ton in 2024 [47][51]. - The company's gross margin for fiberglass products is projected to be 24.3% in 2024, which is 9.1 percentage points higher than the average of its competitors [51]. 4. Revenue and Profit Forecast - The report projects that the company's revenue will reach 15.86 billion CNY in 2024, with a year-on-year growth rate of 6.6%. By 2027, revenue is expected to grow to 23.13 billion CNY [2]. - Net profit attributable to shareholders is forecasted to be 2.45 billion CNY in 2024, with a significant increase of 39.3% expected in 2025 [2]. 5. Investment Recommendations - The report emphasizes that the growth potential of China Jushi should not be underestimated, and it recommends a "Buy" rating based on the company's strong market position and ongoing product high-endization efforts [6][7].

Investment Rating - The report maintains a "Recommended" rating for BYD (002594.SZ) with a current price of 87.05 CNY per share [4]. Core Insights - The company is expected to see revenue growth driven by high-end product offerings and international expansion, with projected revenues of 777.1 billion CNY in 2024, increasing to 1,104.5 billion CNY by 2027, reflecting a compound annual growth rate (CAGR) of approximately 12.6% [3][20]. - Net profit attributable to shareholders is forecasted to grow from 40.3 billion CNY in 2024 to 58.6 billion CNY in 2027, with a notable increase of 34.0% in 2024, followed by a decrease of 7.5% in 2025, and then a recovery with growth rates of 27.4% and 23.4% in 2026 and 2027 respectively [3][20]. - The report highlights a significant decline in January's sales figures, with wholesale sales of new energy vehicles dropping by 30.1% year-on-year and 50.0% month-on-month, indicating a challenging market environment [8]. Financial Forecasts - Revenue projections for the years 2024 to 2027 are as follows: - 2024: 777.1 billion CNY - 2025: 866.5 billion CNY - 2026: 981.3 billion CNY - 2027: 1,104.5 billion CNY - The expected growth rates for these years are 29.0%, 11.5%, 13.3%, and 12.6% respectively [3][20]. - Net profit attributable to shareholders is forecasted as follows: - 2024: 40.3 billion CNY - 2025: 37.2 billion CNY - 2026: 47.5 billion CNY - 2027: 58.6 billion CNY - Earnings per share (EPS) is projected to increase from 4.42 CNY in 2024 to 6.43 CNY in 2027 [3][20]. Sales Performance - In January, BYD's wholesale sales of new energy vehicles totaled 210,000 units, a year-on-year decrease of 30.1% and a month-on-month decrease of 50.0% [8]. - The report notes that the sales of plug-in hybrid vehicles and pure electric vehicles also saw significant declines, with respective year-on-year decreases of 28.5% and 33.6% [8]. - The high-end brand, Fangchengbao, has shown strong sales momentum, with cumulative sales surpassing 300,000 units, indicating a successful high-end strategy [8]. International Expansion - BYD's international sales have shown a positive trend, with January exports reaching 100,000 units, a year-on-year increase of 51.5% [8]. - The company is expanding its overseas manufacturing capabilities, with new factories in Brazil and plans for additional facilities in Uzbekistan, Hungary, Turkey, and Indonesia, which are expected to enhance profitability [8].

Investment Rating - The report assigns an "Accumulate" rating for the company, marking its first coverage [3][6]. Core Views - The company is expected to experience significant revenue and profit growth due to the increasing demand for high-speed optical modules driven by AI computing and data communication markets [5][6]. - The company has a strong technological foundation and competitive product offerings, particularly in low-power technologies, which create a high-margin moat [5][6]. - The company's overseas production capacity is expected to support order fulfillment and mitigate risks associated with geopolitical tensions and tariff fluctuations [5][6]. Financial Summary - The company forecasts a net profit of 9.4 to 9.9 billion yuan for 2025, representing a year-on-year increase of 231.24% to 248.86% [1]. - For Q4 2025, the net profit is projected to be between 3.073 to 3.573 billion yuan, with a quarter-on-quarter growth of 28.85% to 49.82% [1]. - Revenue projections for 2025, 2026, and 2027 are 26.255 billion, 44.707 billion, and 58.102 billion yuan, respectively, with corresponding net profits of 9.667 billion, 16.622 billion, and 21.674 billion yuan [6][7].

Investment Rating - The report maintains a "Buy" rating for Weichai Power with a target price of 38.52 CNY [5][20]. Core Insights - Weichai Power is expected to transition from a heavy-duty truck powertrain manufacturer to a comprehensive supplier of AIDC power generation equipment, driven by the rapid growth in global AIDC investments and the ongoing electricity shortages in the U.S. [2][11]. - The company is projected to achieve net profits attributable to shareholders of 12.4 billion CNY, 15.3 billion CNY, and 28 billion CNY for the years 2025, 2026, and 2027, respectively, with corresponding EPS of 1.43 CNY, 1.75 CNY, and 3.21 CNY [11][15]. - The report highlights the significant growth potential in the AIDC power generation sector, particularly for Weichai's gas engine generator sets and SOFC technology, as demand for distributed power generation increases [11][36]. Financial Summary - Total revenue is forecasted to grow from 213.96 billion CNY in 2023 to 277.18 billion CNY in 2027, reflecting a compound annual growth rate (CAGR) of approximately 7.3% [4][18]. - Net profit attributable to shareholders is expected to increase significantly from 9.01 billion CNY in 2023 to 27.96 billion CNY in 2027, with a CAGR of approximately 83.3% [4][18]. - The company's net asset return is projected to rise from 11.4% in 2023 to 23.2% in 2027, indicating improved profitability [4][18]. Business Segment Forecast - The intelligent logistics segment is expected to generate revenues of 91.39 billion CNY, 98.70 billion CNY, and 103.63 billion CNY for 2025, 2026, and 2027, respectively, with corresponding gross profits of 24.60 billion CNY, 27.23 billion CNY, and 28.95 billion CNY [15][18]. - The agricultural equipment segment is projected to achieve revenues of 20.18 billion CNY, 21.19 billion CNY, and 22.25 billion CNY for the same years, with gross profits of 2.68 billion CNY, 2.81 billion CNY, and 2.95 billion CNY [16][18]. - The complete vehicles and key components segment is forecasted to generate revenues of 103.25 billion CNY, 115.64 billion CNY, and 127.20 billion CNY, with gross profits of 20.83 billion CNY, 23.33 billion CNY, and 25.66 billion CNY [16][18]. Market Outlook - The global AIDC investment is expected to grow rapidly, with the total installed capacity of data centers projected to increase from 97 GW in 2024 to 226 GW by 2030, representing a compound annual growth rate of 15% [22][23]. - The report indicates a significant power supply gap in the U.S. AIDC market, with an estimated shortfall of approximately 1.5 GW in 2025, potentially expanding to nearly 7 GW by 2030, creating substantial opportunities for Weichai's gas engine generator sets and SOFC technology [36][39]. - The demand for distributed power generation equipment, such as gas engine generator sets and SOFC, is expected to rise significantly due to the limitations of existing power grids and gas turbine supply capabilities in the U.S. [36][39].

Investment Rating - The investment rating for the company is "Buy" and it is maintained [1] Core Insights - The company demonstrates strong growth momentum with a revenue increase of 10.50% year-on-year, reaching 1360.65 billion yuan in the first three quarters of 2025. The net profit attributable to shareholders increased by 99.75% to 30.47 billion yuan, while the net profit excluding non-recurring items surged by 233.33% to 24.29 billion yuan [4] - The semiconductor display business shows multiple breakthroughs, with significant growth in both large and small-sized displays. The market share for large-sized displays increased by 5 percentage points to 25%, and the small-sized display segment has become a core growth engine [5] - The company is effectively integrating its T11 production line and optimizing its product matrix and capacity configuration, while maintaining a steady operational rhythm in its OLED business, ranking fourth globally in flexible OLED smartphone shipments [5][6] Financial Performance - The company is expected to achieve revenues of 1903 billion yuan, 2236 billion yuan, and 2636 billion yuan for the years 2025, 2026, and 2027 respectively. The net profit attributable to shareholders is projected to be 43.2 billion yuan, 80.0 billion yuan, and 107.7 billion yuan for the same years [7] - The financial metrics indicate a significant recovery, with a projected EBITDA of 45105.49 million yuan in 2025, increasing to 60952.89 million yuan by 2027 [10]

2026 年 02 月 03 日 投资评级：买入（维持） | 日期 | 2026/2/2 | | --- | --- | | 当前股价(元) | 14.05 | | 一年最高最低(元) | 20.63/13.92 | | 总市值(亿元) | 1,615.09 | | 流通市值(亿元) | 1,615.09 | | 总股本(亿股) | 114.95 | | 流通股本(亿股) | 114.95 | | 近 3 个月换手率(%) | 37.74 | 股价走势图 -30% -20% -10% 0% 10% 20% 30% 2025-02 2025-06 2025-10 上汽集团 沪深300 数据来源：聚源 汽车/乘用车 上汽集团（600104.SH） 1 月销量同比高增，海外市场延续亮眼表现 相关研究报告 《Q3 自主品牌普遍表现亮眼，鸿蒙智 行尚界启新篇—公司信息更新报告》 -2025.11.4 《2024 年主动筑底，全面深化改革 2025Q1 起成效显现—公司信息更新 报告》-2025.5.8 《Q1 业绩预计同比明显增长，全面深 化改革成效显现—公司信息更新报 告》-2025.4.11 | ——公司信息更新报 ...

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected increase of over 15% relative to the CSI 300 index in the next six months [19]. Core Insights - The company, Zhongji Xuchuang, is experiencing rapid growth in orders for 1.6T optical modules, with a continuous increase in the proportion of silicon photonics [7][8]. - The company is a leading global supplier of optical modules, providing high-speed optical modules for cloud data centers and telecom equipment, with a significant market share growth [7]. - The demand for optical modules is driven by the increasing requirements for AI applications and data center interconnectivity, with the global optical module market expected to exceed $23 billion in 2025, growing by 50% year-on-year [8]. - The company has locked in supply capacity for core materials with suppliers, ensuring sustained growth in shipment volumes and competitive advantages in both scale-out and scale-up markets [8]. Financial Performance Summary - The company forecasts a net profit attributable to shareholders of 9.8 to 11.8 billion yuan for 2025, representing a year-on-year growth of 89.5% to 128.17% [5]. - The projected net profit for 2026 is 26.03 billion yuan, with a compound annual growth rate (CAGR) of 140.23% from 2025 to 2027 [10]. - The company’s gross margin is expected to improve due to the increased proportion of high-margin products and advancements in technology [7][8]. Market Position and Growth Potential - The company ranks first among global optical module manufacturers, with a significant portion of its revenue coming from high-end optical communication products [7]. - The proportion of silicon photonics in the company's product offerings is expected to continue rising, with predictions that silicon photonics will capture 59% of the optical module market by 2030 [8]. - The company is actively developing scale-up optical interconnect products, anticipating substantial demand growth starting in 2027 [8].

Investment Rating - The report maintains a "Strong Buy" rating for Beijing Lier [2][11]. Core Views - The company plans to raise up to 1.034 billion yuan through a private placement to invest in projects related to composite zirconia and zircon-based materials for new energy and aerospace applications, an innovation research center, and a production base in Vietnam for refractory materials [3][4]. - The private placement is a significant step in the company's strategy of "traditional refractory materials foundation + emerging technology dual-drive" [4]. - The new production line for composite zirconia is expected to have an investment scale of 365 million yuan, with an internal rate of return (after tax) of 29.35% and a payback period of 4.89 years [4][5]. - The construction of the new production line will not only upgrade traditional products but also open new pathways for emerging materials, enhancing the company's competitive edge in the refractory materials sector [5]. - The Vietnam production line aims for an annual output of 100,000 tons of non-fired refractory bricks and is part of the company's overseas development strategy, addressing the growing demand in Southeast Asia, particularly in Vietnam [6]. Financial Projections - The company forecasts net profits of 458.84 million yuan, 668.51 million yuan, and 929.17 million yuan for the years 2025, 2026, and 2027, respectively, with corresponding earnings per share (EPS) of 0.39 yuan, 0.56 yuan, and 0.78 yuan [11][12]. - Revenue is projected to grow from 5,648.68 million yuan in 2023 to 8,827.20 million yuan by 2027, reflecting a compound annual growth rate (CAGR) of approximately 11.76% [12][14].

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected relative increase in stock price of over 20% compared to the benchmark index within the next six months [5][13]. Core Insights - The company is projected to achieve a net profit attributable to shareholders of 7-7.3 billion yuan in 2025, representing a year-on-year growth of approximately 34.44%-40.20% [3]. - The acquisition of 70% equity in Haofei New Materials for 630 million yuan marks the company's entry into the lithium battery functional materials sector, which is expected to benefit from the growing demand in the new energy vehicle and energy storage markets [4]. - The company anticipates a non-recurring profit of approximately 39 million yuan for the reporting period, compared to 51.89 million yuan in the same period last year, primarily from government subsidies [3]. Financial Projections - Revenue projections for 2025, 2026, and 2027 are 37.79 billion yuan, 46.48 billion yuan, and 56.11 billion yuan, respectively, with net profits of 7.2 billion yuan, 9.5 billion yuan, and 12.6 billion yuan [5][9]. - The company expects a significant increase in its net profit margin, with net profit margins projected to be 19.0% in 2025 and 22.5% in 2027 [12]. - The earnings per share (EPS) is forecasted to grow from 0.76 yuan in 2025 to 1.33 yuan in 2027, reflecting a strong upward trend in profitability [9][12].