Investment Rating - The investment rating for the company is "Buy" and is maintained [7] Core Views - The company is expected to reach a turning point in performance, with an anticipated gradual increase in electronic cigarette orders [4] - For 2024, the company is projected to achieve total revenue of 3.573 billion yuan, a year-on-year decrease of 7%, and a net profit attributable to shareholders of 252 million yuan, down 44% year-on-year [2][4] - The fourth quarter of 2024 is expected to show a revenue increase of 15% year-on-year, while the first quarter of 2025 is projected to see a revenue increase of 12% year-on-year [2][4] Financial Performance Summary - In 2024, the company’s revenue is expected to be 3.573 billion yuan, with a net profit of 252 million yuan and a net profit excluding non-recurring items of 238 million yuan, reflecting year-on-year declines of 7%, 44%, and 38% respectively [2][4] - For Q4 2024, the expected revenue is 1.034 billion yuan, with a net profit of 80 million yuan and a net profit excluding non-recurring items of 94 million yuan, showing year-on-year changes of +15%, -32%, and -8% respectively [2][4] - In Q1 2025, the expected revenue is 859 million yuan, with a net profit of 77 million yuan and a net profit excluding non-recurring items of 74 million yuan, reflecting year-on-year increases of +12%, +38%, and +71% respectively [2][4] Business Segment Analysis - The company’s revenue from the intelligent control components and innovative consumer electronics is expected to decline by 14% and 2% respectively in 2024, while automotive electronics are projected to grow by 19% [4] - The electronic cigarette business is anticipated to improve gradually, with orders expected to increase as labor issues in the Malaysian base are resolved [4] - The automotive electronics segment is expected to maintain stable growth, contributing positively to overall revenue [4] Future Outlook - The company aims for a revenue increase of 25% to 50% in 2025, targeting a revenue range of 4.5 to 5.4 billion yuan, primarily driven by the electronic cigarette and automotive electronics segments [4] - The company is expected to achieve net profits of 500 million yuan, 690 million yuan, and 870 million yuan from 2025 to 2027, with corresponding price-to-earnings ratios of 24, 18, and 14 times [4]

Core Insights - Petty Co. reported a revenue of 1.659 billion yuan for 2024, marking a year-on-year increase of 17.6%, and achieved a net profit of 182 million yuan, reversing previous losses [1] - The gross margin for 2024 improved to 29.4%, an increase of over 10 percentage points, attributed to product structure optimization and enhanced capacity utilization in overseas bases [1] - The company experienced fluctuations in quarterly performance, with Q4 2024 and Q1 2025 revenues of 336 million yuan (down 32.1% year-on-year) and 329 million yuan (down 14.4% year-on-year), respectively, influenced by customer order volatility [1] Business Segments - Revenue from various business segments in 2024 included: - Pet skin chew toys: 505 million yuan (+19.1%) - Plant-based chew toys: 608 million yuan (+43.7%) - Nutritional meat snacks: 403 million yuan (+26.6%) - Staple food: 118 million yuan (-43.6%) [1] - The Cambodian factory significantly improved its profitability, achieving a net profit of 51 million yuan with a profit margin of 14.3% in 2024, compared to a loss in 2023 [2] - The New Zealand facility has commenced production of 40,000 tons of high-quality staple food, with expected capacity release of 20%-30% in 2025 [2] Market Strategy - The company has successfully shifted nearly all U.S. customer orders to Southeast Asian factories to mitigate tariff fluctuations, leveraging its global production layout [2] - In the domestic market, Petty Co. achieved sales revenue of 288 million yuan in 2024, primarily driven by its own brands, which saw a 33% revenue growth, with the Jueyan brand growing by 52% [2] - The gross margin for domestic sales reached 31.7%, reflecting an improvement of 8.04 percentage points, indicating enhanced profitability [2] Financial Forecast - Revenue projections for Petty Co. from 2025 to 2027 are estimated at 1.914 billion yuan, 2.163 billion yuan, and 2.387 billion yuan, representing year-on-year growth rates of 15.34%, 13.04%, and 10.37%, respectively [3] - Net profit forecasts for the same period are 199 million yuan, 221 million yuan, and 251 million yuan, with corresponding growth rates of 9.16%, 11.15%, and 13.53% [3] - The projected price-to-earnings ratios for 2025, 2026, and 2027 are 18.85x, 16.96x, and 14.94x, respectively, maintaining a "buy" rating [3]

证券研究报告 | 公司点评 | 饲料 佩蒂股份(300673) 报告日期：2025 年 04 月 29 日 发力自主品牌，全球化产能布局对冲扰动 ——佩蒂股份 2024 年报&2025 一季报点评 投资要点 佩蒂股份发布 2024 年报&2025 年一季报： 佩蒂股份 2024 年实现营业收入 16.59 亿元，同比增长 17.6%；归母净利润达 1.82 亿元，实现扭亏为盈。24 年毛利率提升至 29.4%，同比增加超过 10pct，得益于 产品结构优化、海外基地产能利用率提升。 分业务看，2024 年畜皮咬胶、植物咬胶、营养肉质零食、主粮和湿粮收入分别 为 5.05 亿元、6.08 亿元、4.03 亿元、1.18 亿元，同比+19.1%、+43.7%、 +26.6%、-43.6%。 分季度看，2024Q4 和 2025Q1 营业收入 3.36 亿元（同比-32.1%）和 3.29 亿元 （同比-14.4%），归母净利润分别为 0.27 亿元（同比+51.7%）和 0.22 亿元（同比 -46.7%），季度业绩受到客户订单波动影响。 海外产能利用率保持高位，全球化产能布局对冲扰动 | [Table_Forc ...

Core Insights - The company is focusing on a "China + Southeast Asia + North America" capacity layout to enhance its global manufacturing system and respond to international trade barriers effectively [2] Group 1: Global Capacity Layout - The company plans to coordinate supply between its U.S. factories and Southeast Asian factories (Vietnam, Thailand) for the North American market [2] - For non-North American markets, the company will utilize its manufacturing capabilities in China to cover regions such as Europe, South America, and Southeast Asia [2] Group 2: Manufacturing Base Functions - The North American manufacturing base will focus on vehicle production and core component manufacturing, aiming for complete localization in the U.S. [2] - Southeast Asian factories will supply certain vehicle products to the North American market and provide component support to U.S. factories [2] - The Chinese manufacturing center will deliver products to non-North American markets and serve as a technical hub, providing core components, process standards, and technical support to overseas bases [2] Group 3: Strategic Goals - The company aims to balance market response speed with trade policy adaptability through its global capacity layout and collaborative effects [2] - By deepening its capacity layout and leveraging synergies, the company seeks to enhance its global market competitiveness and brand influence [2]

Investment Rating - The report maintains a "Strong Buy" rating for the company, with a target price of 19.20 CNY, compared to the current price of 12.07 CNY [4][9]. Core Insights - The company has demonstrated stable operating performance, focusing on product competitiveness and global capacity layout. The revenue for 2024 reached 31,802 million CNY, a year-on-year increase of 22.42%, while the net profit attributable to shareholders was 4,063 million CNY, up 31.42% year-on-year [9][10]. - The company plans to distribute a cash dividend of 0.23 CNY per share for 2024, amounting to a total of 1,249 million CNY, which represents 30.76% of the annual net profit [9]. - The company has seen a steady increase in tire production and sales, with 2024 figures showing production of 74.81 million tires and sales of 72.16 million tires, reflecting year-on-year growth of 27.6% and 29.3%, respectively [9][10]. Financial Performance - For Q1 2025, the company reported revenue of 8,411 million CNY, a year-on-year increase of 15.29%, and a net profit of 1,039 million CNY, which is a slight increase of 0.47% year-on-year [9]. - The average selling price of tire products in Q1 2025 was 417.6 CNY per tire, showing a decrease of 0.4% year-on-year [9]. - The company’s gross margin for Q1 2025 was 24.74%, down 2.94 percentage points year-on-year, influenced by rising raw material costs [9]. Market and Production Insights - The company achieved revenues of 23,810 million CNY from overseas markets and 7,550 million CNY from domestic markets in 2024, with respective year-on-year growth rates of 23.6% and 19.9% [9]. - The overseas subsidiaries in Vietnam and Cambodia reported revenues of 8,644 million CNY and 4,039 million CNY, respectively, with significant growth in Cambodia [9]. - The company has a robust capacity planning, with a total planned annual production capacity of 27.65 million full-steel tires and 106 million semi-steel tires, indicating strong growth potential [9]. Future Projections - The report adjusts the net profit forecasts for 2025 and 2026 to 4,193 million CNY and 5,019 million CNY, respectively, with a new forecast for 2027 at 5,829 million CNY [9][10]. - The projected price-to-earnings (P/E) ratios for the upcoming years are 10x for 2024, 9x for 2025, and 8x for 2026, indicating a favorable valuation compared to historical averages [10].

公司报告 | 年报点评报告 开润股份（300577） 证券研究报告 嘉乐成长可期 公司发布年报及一季报 25Q1 公司营收 12 亿，同增 36%。归母净利 0.9 亿，同增 20%；扣非后归 母净利 0.8 亿，同增 7%；营收增长系服装及箱包收入增加，本期财务费用 0.3 亿，24Q1 为 686 万元，系并购企业并表后未实现汇兑损益增加所致。 24 年公司营收 42 亿，同增 37%。归母净利 3.8 亿，同增 229.5%。扣非后 归母净利 2.9 亿，同增 109.7%。 目前，开润美国业务主要为箱包及服装代工制造，占公司收入约 15%，由 印尼生产并出口。公司与客户主要采用 FOB，该模式下由客户承担货物装 运上船后的运费并自行清关支付关税。 包括印尼在内东南亚国家是继中国之后，当下全球纺织制造产品最主要生 产和出口国，美国消费市场及美国纺服品牌客户对其产能依赖度很高。东 南亚国家因其人口基数和人力成本优势，成为诸如箱包、鞋、服生产等劳 动密集型行业的重要产能地，而美国人力成本显著高于东南亚，通过关税 政策倒逼纺服制造行业回流至美国本土的可能性较低。 公司通过在中国、印尼、印度等多地建厂布局全球化 ...

Core Viewpoint - The company reported significant growth in its 2024 annual report and Q1 2025 report, with a notable increase in revenue and net profit, driven by strong performance in its OEM business and brand operations [1][2][5]. Financial Performance - In 2024, the company achieved revenue of 4.24 billion yuan, a year-on-year increase of 36.56%, and a net profit attributable to shareholders of 381 million yuan, up 229.52% [1]. - For Q4 2024, the company reported revenue of 1.215 billion yuan, a 47.91% increase year-on-year, and a net profit of 60 million yuan, marking a return to profitability [1]. - In Q1 2025, revenue reached 1.234 billion yuan, a 35.57% increase year-on-year, with a net profit of 85 million yuan, up 20.12% [1]. Business Segments - The OEM manufacturing segment generated revenue of 3.534 billion yuan in 2024, reflecting a 44.61% year-on-year growth, driven by increased demand in the sports sector and international events like the Paris Olympics [1][2]. - The brand management segment achieved revenue of 658 million yuan, a 5.07% increase year-on-year, focusing on the "Xiaomi" and "90 Points" brands and core travel product categories [2]. Profitability Metrics - The company's gross margin for 2024 was 22.86%, a decrease of 1.49 percentage points year-on-year, with a net profit margin of 8.99%, an increase of 5.26 percentage points [2][3]. - In Q4 2024, the gross margin was 22.12%, down 6.59 percentage points year-on-year, while the net profit margin was 4.97%, up 5.64 percentage points [2][3]. - For Q1 2025, the gross margin improved to 24.71%, an increase of 0.54 percentage points year-on-year, with a net profit margin of 6.92%, down 0.89 percentage points [3]. Market Position and Strategy - The company has over 70% of its production capacity located overseas, primarily in Southeast Asia, which helps mitigate the impact of tariffs and maintain competitive advantages [4]. - The company is focused on expanding its market share among existing clients and acquiring new clients, leveraging its global production capabilities [5]. Future Outlook - Revenue projections for 2025-2027 are 5.234 billion yuan, 6.140 billion yuan, and 7.055 billion yuan, representing year-on-year growth rates of 23.4%, 17.3%, and 14.9% respectively [5]. - Net profit forecasts for the same period are 367 million yuan, 460 million yuan, and 557 million yuan, with expected growth rates of -3.6%, +25.1%, and +21.1% respectively [5].

事件: 金盘科技4 月23 日发布2025 年一季报：2025 一季度，公司实现收入13.4 亿元，同比增长2.9%，环比下 滑36.1%；归母净利润1.1 亿元，同比增长13.3%，环比下降37.2%；扣非归母净利润9868 万元，同比下 降2.6%，环比下降41.3%。 投资要点: 提质增效效果初显，优质订单占比提升驱动经营现金流改善。2025年一季度公司收入、归母净利润同比 增长主要系数据中心、风能等优势下游销售收入递增，同时公司致力于不断将AI 技术覆盖企业全业务 链条，积极响应提质增效。费用率方面。一季度销售费用率为4.9%，同比增长0.03pct；管理费用率 （不含研发）为6.2%，同比增长0.4pct；财务费用率为0.7%，同比下降0.6pct。得益于公司客户群改 善，优质客户和订单比例提升及加大货款催收力度，一季度经营活动产生的现金流量净额1.3 亿元，比 上年同期改善4.7 亿元。 全球化产能布局优化，国内外双轮驱动。海外端，2024 年海外业务实现收入19.8 亿元，同比增长 68.3%。公司已在全球范围内建立生产基地，覆盖墨西哥、波兰、马来西亚等地区，新产能有望在2025 年内逐步落地。 ...

销售毛利率同比下降1.5pct，期间费用率同比提升0.7pct24 年公司销售毛利率同减1.5pct 至36.9%，我们 判断主要系业务结构变化所致（相对低毛利率的外销占比提升）。24 年期间费用率同增0.7pct 至 35.0%，其中销售费用率同增1.7pct 至23.5%，主要系推广自主品牌增加营销投放，电商运营相关费用增 长所致；管理+研发费用率同减0.4pct 至8.2%，主要系优化组织架构，提高管理效率所致；财务费用率 同减0.5pct至3.3%，主要系融资结构调整，借款利率降低所致。 公司发布 24 年报，24 年公司营收同增5.9%至84.49 亿元，归母净利同降242.0%至-1.51 亿元，符合此前 业绩预告区间指引（亏损1.2-1.6 亿元），利润下滑主要系：1）24 年计提3.9 亿元信用减值损失；2）公 司加快自主品牌推广，销售费用等投入增加，收入规模效应尚未充分释放。展望后续：1）公司全球化 产能布局领先，欧洲市场有望持续发力，美国市场需求有望逐步企稳；2）积极布局国内市场，发力品 牌及渠道建设，记忆棉品类在内销家居企业中具备独特性，亦有望受益家居国补等消费品以旧换新政策 落地。公司 ...

嘉乐成长可期 公司发布年报及一季报 25Q1 公司营收 12 亿，同增 36%。归母净利 0.9 亿，同增 20%；扣非后归 母净利 0.8 亿，同增 7%；营收增长系服装及箱包收入增加，本期财务费用 0.3 亿，24Q1 为 686 万元，系并购企业并表后未实现汇兑损益增加所致。 24 年公司营收 42 亿，同增 37%。归母净利 3.8 亿，同增 229.5%。扣非后 归母净利 2.9 亿，同增 109.7%。 目前，开润美国业务主要为箱包及服装代工制造，占公司收入约 15%，由 印尼生产并出口。公司与客户主要采用 FOB，该模式下由客户承担货物装 运上船后的运费并自行清关支付关税。 包括印尼在内东南亚国家是继中国之后，当下全球纺织制造产品最主要生 产和出口国，美国消费市场及美国纺服品牌客户对其产能依赖度很高。东 南亚国家因其人口基数和人力成本优势，成为诸如箱包、鞋、服生产等劳 动密集型行业的重要产能地，而美国人力成本显著高于东南亚，通过关税 政策倒逼纺服制造行业回流至美国本土的可能性较低。 公司报告 | 年报点评报告 开润股份（300577） 证券研究报告 公司通过在中国、印尼、印度等多地建厂布局全球化 ...