Investment Rating - The investment rating for the company is "Buy" with a 6-month outlook maintained [6][17]. Core Views - The company achieved a revenue of 9.39 billion yuan in 2024, marking a year-on-year increase of 4.51%, and a record high in revenue [1]. - The net profit attributable to the parent company for 2024 was 2.51 billion yuan, reflecting a slight increase of 0.4% year-on-year, driven by market share gains in hydraulic pump and valve products, as well as growth in non-engineering machinery products and overseas market expansion [1][2]. - The company is advancing its electrification strategy and has commenced mass production of linear actuators, which is expected to become a new growth driver [3]. - The company is actively expanding its international and diversified operations, with overseas revenue growing by 7.61% year-on-year in 2024 [4]. Financial Performance - In 2024, the company reported a gross margin of 42.83%, an increase of 0.93 percentage points year-on-year, while the net profit margin was 26.76%, a decrease of 1.11 percentage points [1]. - For Q1 2025, the company achieved a revenue of 2.42 billion yuan, up 2.56% year-on-year, and a net profit of 618 million yuan, reflecting a 2.61% increase [2]. - The company forecasts net profits of 2.77 billion yuan, 3.31 billion yuan, and 3.90 billion yuan for 2025, 2026, and 2027 respectively, with corresponding P/E ratios of 36, 30, and 26 [4][5]. Product Performance - The revenue breakdown for 2024 shows hydraulic cylinders at 4.76 billion yuan, hydraulic pumps and valves at 3.58 billion yuan, hydraulic systems at 296 million yuan, and parts and castings at 684 million yuan, with respective year-on-year growth rates of 1.44%, 9.63%, 1.64%, and 1.76% [2].

2024年公司仅床垫和其他业务营收增长 床垫毛利率微降至61% 分产品来看，慕思拥有床垫、床架、沙发、床品、其他，和其他业务，营收占比分别为47.81%、 29.72%、7.70%、5.43%、7.90%、1.44%。 其中床垫营收同比增长3.78%至26.79亿元，床架营收同比下滑0.07%至16.65亿元，沙发营收同比下滑 0.42%至4.32亿元，床品营收同比下滑7.47%至3.04亿元，其他营收同比下滑12.68%至4.43亿元，其他业 务营收同比增长29.43%至0.81亿元。 4月25日，慕思股份（001323.SZ）发布2024年财报，财报显示，2024年，公司营收同比增长0.43%至 56.03亿元，归母净利润同比下滑4.36%至7.67亿元，扣非净利润同比下滑7.67%至7.23亿元。 此外，2025年一季度，慕思股份营收同比下滑6.66%至11.21亿元，归母净利润同比下滑16.43%至1.18亿 元，扣非净利润同比下滑10.90%至1.19亿元。 财报披露了营收占比10%以上产品的毛利率，床垫和床架的毛利率分别为61.42%和47.89%，分别同比下 滑0.91%和同比增长1.25%。 ...

执业编号：S1500525030001 联系电话：13120151000 邮 箱：zhaoyueyuan@cindasc.com 丁泓婧 汽车行业分析师 执业编号：S1500524100004 联系电话：13615852266 邮 箱：dinghongjing@cindas.com 信达证券股份有限公司 CINDA SECURITIES CO.,LTD 北京市西城区宣武门西大街甲127号金隅大厦B 座 邮编：100031 [Table_Title] 腾龙股份 (603158.SZ)：盈利能力增强，集成 化与国际化战略效果显现 证券研究报告 公司研究 [Table_ReportType] 公司点评报告 军腾龙股份 (603158.SZ) 投资评级 上次评级 [Table_Author] 邓健全 汽车行业首席分析师 执业编号：S1500525010002 联系电话：13613012393 邮 箱：dengjianquan@cindasc.com 赵悦媛 汽车行业联席首席分析师 [Table_ReportDate] 2025 年 05 月 01 日 [Table_S 事件：公司发布 ummary] 2024 年年报 ...

证券研究报告 公司研究 [Table_ReportType] 公司点评报告 军腾龙股份 (603158.SZ) 投资评级 上次评级 [Table_Author] 邓健全 汽车行业首席分析师 执业编号：S1500525010002 联系电话：13613012393 邮 箱：dengjianquan@cindasc.com 赵悦媛 汽车行业联席首席分析师 执业编号：S1500525030001 联系电话：13120151000 邮 箱：zhaoyueyuan@cindasc.com 丁泓婧 汽车行业分析师 执业编号：S1500524100004 联系电话：13615852266 邮 箱：dinghongjing@cindas.com 信达证券股份有限公司 CINDA SECURITIES CO.,LTD 北京市西城区宣武门西大街甲127号金隅大厦B 座 邮编：100031 [Table_Title] 腾龙股份 (603158.SZ)：盈利能力增强，集成 化与国际化战略效果显现 [Table_ReportDate] 2025 年 05 月 01 日 [Table_S 事件：公司发布 ummary] 2024 年年报 ...

Group 1 - The company reported total revenue of 26.6 billion yuan in 2024, a year-on-year increase of 35.02%, and a net profit attributable to shareholders of 3.001 billion yuan, up 39.52% year-on-year [1] - Revenue growth was observed across all segments: shock absorption systems revenue reached 4.402 billion yuan (up 2.40%); interior functional components revenue was 8.434 billion yuan (up 28.24%); chassis systems revenue was 8.203 billion yuan (up 33.98%); automotive electronics revenue was 182 million yuan (up 907.63%); thermal management systems revenue was 2.14 billion yuan (up 38.24%); and electric drive systems revenue was 13.4273 million yuan (up 624.11%) [1] - The company reduced its sales expense ratio to 1.03% (down 0.28 percentage points), management expense ratio to 2.33% (down 0.43 percentage points), and R&D expense ratio to 4.60% (down 0.41 percentage points) [1] Group 2 - The robot electric drive actuator project is progressing smoothly, with batch supply initiated and multiple samples delivered to customers [2] - The company is actively expanding its product layout in robotics, including body structure components, sensors, foot shock absorbers, and electronic flexible skin [2] - The company has fully launched its North American factories for thermal management, chassis, shock absorption, and interior components, with the second phase of projects progressing in an orderly manner [2] Group 3 - The company forecasts net profit attributable to shareholders for 2025-2027 to be 3.607 billion yuan, 4.564 billion yuan, and 5.855 billion yuan respectively [3] - Corresponding P/E ratios are projected to be 25.17, 19.89, and 15.51 times, maintaining a "buy" rating [4]

| 日期 | 2025/4/30 | | --- | --- | | 当前股价(元) | 9.89 | | 一年最高最低(元) | 10.44/4.02 | | 总市值(亿元) | 87.87 | | 流通市值(亿元) | 85.75 | | 总股本(亿股) | 8.89 | | 流通股本(亿股) | 8.67 | | 近 3 个月换手率(%) | 262.45 | 股价走势图 纺织服饰/饰品 潮宏基（002345.SZ） 2025 年 04 月 30 日 投资评级：买入（维持） 数据来源：聚源 -60% -30% 0% 30% 60% 90% 2024-04 2024-08 2024-12 2025-04 潮宏基 沪深300 相关研究报告 《三季度营收优于行业大盘，品牌出 海开出海外首店—公司信息更新报 告》-2024.10.31 《二季度归母净利润+16.8%，加盟渠 道表现超预期—公司信息更新报告》 -2024.8.28 2025Q1 业绩高增超预期，差异化产品提升品牌势能 ——公司信息更新报告 黄泽鹏（分析师） huangzepeng@kysec.cn 证书编号：S0790519110001 2024 ...

Investment Rating - The report maintains a "Buy" rating for the company, with a projected net profit of 10.54 billion, 13.27 billion, and 15.77 billion for 2025-2027, corresponding to PE ratios of 20.95X, 16.64X, and 14.01X respectively [4][6]. Core Insights - The company achieved a revenue of 2.554 billion in 2024, a year-on-year increase of 2.62%, and a net profit of 787 million, up 9.79% year-on-year. For Q1 2025, revenue was 577 million, down 8.58% year-on-year, while net profit rose 14.18% to 193 million [1][2]. - The gross margin improved to 49.47% in 2024 and 50.79% in Q1 2025, driven by an increase in the proportion of high-end adsorption materials and a decrease in lower-margin system device revenue [2][3]. - The core business of adsorption materials showed robust growth, with a revenue of 1.99 billion from this segment, accounting for 80.9% of total revenue in 2024. The demand from downstream sectors such as metal resources and life sciences continues to drive performance [3][4]. Financial Summary - The company reported a total revenue of 2.554 billion in 2024, with a projected increase to 3.297 billion in 2025, reflecting a growth rate of 29.1%. The net profit is expected to rise from 1.054 billion in 2025 to 1.577 billion in 2027, with corresponding growth rates of 33.9% and 18.8% [5][13]. - The gross profit margin is projected to remain stable around 49.4% to 49.3% from 2025 to 2027, while the net profit margin is expected to improve from 32.0% in 2025 to 32.8% in 2027 [13]. International Expansion - The company reported overseas sales of 655 million in 2024, a significant increase of 45.1% year-on-year, with overseas revenue accounting for 25.65% of total revenue. The brand's reputation is growing internationally, with expansion into North America, Europe, Asia, South America, and Africa [4][6].

证券研究报告·公司点评报告·工程机械 恒立液压（601100） 2024 年报及 2025 年一季报点评：2025Q1 归 母净利润同比+3%符合预期，多元化、国际 化战略持续推进 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） | 8,985 | 9,390 | 11,198 | 12,531 | 15,011 | | 同比（%） | 9.61 | 4.51 | 19.25 | 11.91 | 19.78 | | 归母净利润（百万元） | 2,499 | 2,509 | 2,874 | 3,414 | 4,143 | | 同比（%） | 6.66 | 0.40 | 14.58 | 18.77 | 21.36 | | EPS-最新摊薄（元/股） | 1.86 | 1.87 | 2.14 | 2.55 | 3.09 | | P/E（现价&最新摊薄） | 39.55 | 39.40 | 34.38 | 28.95 | 2 ...

该条航线将中国"北方对外开放门户"青岛与日本"制造业心脏"名古屋紧密相连。前者是中国（山东）自 由贸易试验区青岛片区核心载体，后者坐拥丰田、三菱等世界500强企业，新航线将有效促进两地经贸 合作、文旅交流及人员往来，为青岛深化对日合作提供高效通道。此前的3月30日，青岛航空加密青岛 —大阪航线至每日1班，至此青航青岛至日本的周航班量增至11班。 在青岛城投集团党委坚强领导下，青岛航空始终与城市发展同频共振。近年来持续加码国际航线布局， 初步构建起"立足青岛、辐射国内、面向东北亚、连接东南亚"的航线网络。 东北亚方向，青岛航空已拥有韩国首尔、济州和日本大阪、名古屋4个通航城市并不断加密日韩航线， 其中青岛—首尔、青岛—大阪实现每日1班，为旅客搭建起贯通日韩、畅联内外的空中高速通道。 《中国民航报》、中国民航网 记者许晓泓 报道：4月30日，一架喷涂耐冬花标识的青岛航空空客飞机从 青岛胶东国际机场起飞，向着隔海相望的日本名古屋振翼启航。正值青岛城投集团旗下青岛航空开航11 周年之际，青岛—名古屋直飞航线的开通，标志着青岛航空国际化战略迈出坚实一步，也将为进一步推 动中日经贸合作注入动能。 青岛—名古屋航线每周一、 ...

[Table_Reportdate] 2025年04月30日 公 司 简 评 [Table_invest] 买入（维持） 报告原因：业绩点评 [相关研究 Table_Report] 《恒立液压（601100）：业绩稳步增 长，"国际化、多元化、电动化"持续 催 化 — — 公 司 简 评 报 告 》 2024.10.30 《恒立液压（601100）："国际化、多 元化、电动化"经营战略稳步推进— —公司简评报告》 2024.08.27 《恒立液压（601100）：线性驱动器 和海外项目稳步推进，下游承压难阻 公司成长 — — 公 司 简 评 报 告 》 2024.04.23 [恒立液压（ Table_NewTitle] 601100）：营收创历史新高， 线性驱动项目进入批产阶段 ——公司简评报告 [证券分析师 Table_Authors] 谢建斌 S0630522020001 xjb@longone.com.cn 联系人 商俭 shangjian@longone.com.cn | [数据日期 Table_cominfo] | 2025/04/29 | | --- | --- | | 收盘价 | 73.71 | ...