事件: 煤炭业务：2024 年煤炭量价齐升，吨煤毛利同比+16%。量端，公司2024 年实现煤炭产量约4800 万 吨，同比+3%，煤炭销量4776 万吨，同比+3%。价格端，公司煤炭实现单位售价213.5 元/吨，逆势提升 9%，成本及毛利端，公司实现吨煤销售成本89.3 元/吨，基本持平。公司实现吨煤毛利124 元/吨，同比 +16%。 2025 年4 月24 日，电投能源发布2024 年年度报告：2024 年，公司实现营业收入298.59 亿元，同比 +11.23%；归属于上市公司股东净利润53.42亿元，同比+17.15%；扣非后归属于上市公司股东净利润 50.98 亿元，同比+17.5%；基本每股收益2.38 元/股，同比+12.8%；加权平均ROE16.36%，同比 +0.12pct。 投资要点: 2024 年公司股息率4.5%。公司拟以总股本2,241,573,493.00 股为基数，按每10 股派8 元人民币现金（ 含 税） ， 向股东派发现金红利1,793,258,794.40 元（含税）。考虑已分派完毕的2024 年半年度分红，本年 度公司现金分红总额1,905,337,469.05 元， ...

存贷增速均边际上升，资负结构更加均衡 光大银行2025Q1 末贷款本金总额4.11 万亿元，较年初增长5.24%，增速高于2024年四个季度，贷款放 量有所加快。吸收存款方面，2025Q1 末存款余额为4.27 万亿元，同比增加3.49%，逆转了2024Q2-Q4 连续三个季度的同比负增长，资负结构更加均衡，更好匹配贷款的增长。高息存款收紧后，2024 年光 大银行存款成本率同比下降14BP 至2.18%，部分对冲了资产端收益率下降的影响，预计随着存款增长 加快，负债压力减轻，净息差降幅或继续收窄。 不良率环比持平，高分红+低估值属性较强 营收结构改善，利润增速保持平稳 光大银行2025 年一季度实现营收330.86 亿元（YoY-4.06%），营收降幅边际收窄；归母净利润124.64 亿 元（YoY+0.31%），盈利增速相对平稳。收入结构更加均衡，2025Q1 单季实现净利息收入225.38 亿元 （YoY-6.84%），虽同比下降但降幅较2024 年全年有所收窄；2025Q1 单季实现非息收入105.48 亿元 （YoY+2.46%），主要中收和投资净收益均同比正增长贡献。考虑到实体需求有待恢复、银行业 ...

事件描述 投资建议：2024 全年分红比例26%（占归母净利润的比例），同比上升1pct，未来一年预期股息率 4.5%。预计全年利润保持15%左右高增速，近年资产质量持续改善带动盈利加速释放。目前估值 0.71x2025PB，股价距离可转债强赎价6%，未来若转股完成，将增厚资本支撑业务进一步发展壮大，长 期成长可持续，重点推荐，维持"买入"评级。 风险提示 分支机构加速扩张带动信贷持续快速增长。2024 全年贷款增长12.3%，对公/票据/零售分别增长 15.5%/23%/3.2%。Q4 零售贷款环比下降0.7%，下半年零售贷款规模预计受按揭收缩、消费需求偏弱等 影响将有所收缩。2025Q1 末贷款较期初大幅增长6.1%，其中对公、票据增长9.0%、16.7%，零售规模 下降3.3%，预计按揭、经营贷规模继续收缩。 2024 全年存款增长10.4%，2025Q1 存款增长5.2%，Q1 存款增长良好，同比多增。 负债成本加速改善，预计2025 年息差降幅收窄。2024 全年净息差1.51%，较上半年下降3BP，同比下降 23BP，Q4 息差企稳推动利息净收入增速回升，预计2025Q1 息差基本稳定。全年贷款收 ...

证券研究报告·公司点评报告·食品饮料 青岛啤酒（600600） 2025 年一季报点评：跨过一季度压力位，后 续量价有望提速 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） | 33,937 | 32,138 | 33,614 | 34,783 | 35,909 | | 同比（%） | 5.49 | (5.30) | 4.59 | 3.48 | 3.24 | | 归母净利润（百万元） | 4,268 | 4,345 | 4,845 | 5,350 | 5,736 | | 同比（%） | 15.02 | 1.81 | 11.51 | 10.43 | 7.21 | | EPS-最新摊薄（元/股） | 3.13 | 3.19 | 3.55 | 3.92 | 4.20 | | P/E（现价&最新摊薄） | 24.70 | 24.26 | 21.75 | 19.70 | 18.38 | [Table_Tag] [Table_S ...

证券研究报告·公司点评报告·食品饮料 青岛啤酒（600600） 2025 年一季报点评：跨过一季度压力位，后 续量价有望提速 买入（维持） 2025 年 04 月 29 日 证券分析师 苏铖 执业证书：S0600524120010 such@dwzq.com.cn 证券分析师 郭晓东 执业证书：S0600525040001 guoxd@dwzq.com.cn 股价走势 -30% -25% -20% -15% -10% -5% 0% 5% 10% 15% 2024/4/29 2024/8/28 2024/12/27 2025/4/27 青岛啤酒 沪深300 | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 33,937 | 32,138 | 33,614 | 34,783 | 35,909 | | 同比（%） | 5.49 | (5.30) | 4.59 | 3.48 | 3.24 | | 归母净利润（百万元） | 4,268 | ...

丨证券研究报告丨 战略数据研究丨专题报告 [Table_Title] 红利资产的定价模式探索系列（I）：AH 红利资 产如何划分——W107 市场观察 报告要点 [Table_Summary] 2024 年全 A 现金分红金额和分红上市公司数量显著提升，有接近 74%的上市公司进行现金分 红，红利股的概念和选股范围得到极大的扩容。分红基础的提升对于红利配置的好处在于能够 进行充分的"高卖低买"，源源不断的选到新的红利标的；难度在于，红利资产内部的分化将会 持续和加剧，将打破以往股息率达到 4%或 5%则涨跌一致较强的选股范式，资产本身的定价逻 辑将显著影响个股和行业的收益表现。 分析师及联系人 [Table_Author] 陈洁敏 SAC：S0490518120005 SFC：BUT348 请阅读最后评级说明和重要声明 %% %% %% %% research.95579.com 1 [Table_Title 红利资产的定价模式探索系列（ 2] I）：AH 红利资 产如何划分——W107 市场观察 [Table_Summary2] 红利资产如何划分？ 当下核心关注点 机构赚钱效应：基金重仓跑赢北向重仓，深股通 ...

Investment Rating - The report maintains a "Recommended" rating for the company [6] Core Views - The company reported a significant improvement in profitability on a quarter-over-quarter basis, with a continuous increase in dividend yield [1] - Despite a year-on-year decline in revenue and net profit, the company managed to increase its market share against a backdrop of industry contraction [3] - The company is expanding its national footprint and exploring overseas markets, particularly in Southeast Asia and the Middle East [3] Revenue and Profitability Summary - In 2024, the company achieved revenue of 54.822 billion yuan, a year-on-year decrease of 10.01% - The net profit attributable to shareholders was 425 million yuan, down 25.46% year-on-year - In Q4 2024, revenue was 14.752 billion yuan, showing a year-on-year increase of 0.59% and a quarter-over-quarter increase of 8.10% - The net profit for Q4 2024 was 324 million yuan, a year-on-year increase of 146.00% and a quarter-over-quarter turnaround to profit [1][2] Production and Sales Summary - The company's pipe sales volume in 2024 was 13.4734 million tons, a slight year-on-year decline of 0.90% - The overall production volume was 20.0949 million tons, down 0.93% year-on-year - The gross margin for Q4 2024 improved both year-on-year and quarter-over-quarter, reaching 5.03% [2] Dividend Policy - The company plans to distribute a cash dividend of 1.5 yuan per 10 shares, amounting to a total cash payout of 209 million yuan, with an annual cumulative dividend of 418 million yuan - The dividend payout ratio stands at 98.41%, resulting in a dividend yield of 5.49%, an increase of 0.61 percentage points year-on-year [2] Future Outlook - The company aims to maintain its leading position in the industry while increasing market share despite overall market declines - It is actively pursuing a national expansion strategy and establishing new production bases in Yunnan and Anhui, while also exploring international market opportunities [3][4] - The company has implemented an employee stock ownership plan to enhance long-term development and employee motivation [4] Financial Forecast - The projected net profit for 2025 is 626 million yuan, with expected growth rates of 47.3% in 2025, followed by 3.8% and 4.6% in 2026 and 2027 respectively - The corresponding price-to-earnings (PE) ratios for 2025, 2026, and 2027 are estimated to be 12, 12, and 11 times respectively [5][9]

Investment Rating - The report maintains a "Recommended" rating for Huayang Co., Ltd. (600348.SH) [5] Core Views - The company has maintained a high dividend payout ratio of 50% for two consecutive years, with a dividend yield of 4.7% based on the closing price on April 25, 2025 [3] - The company is expected to see a gradual recovery in net profit from 2025 to 2027, with projected net profits of 2.40 billion, 2.78 billion, and 3.15 billion yuan respectively, corresponding to EPS of 0.66, 0.77, and 0.87 yuan per share [3][4] - The company has effectively controlled costs in the first quarter of 2025, leading to a year-on-year increase in gross profit despite a decline in revenue [2] Summary by Sections Financial Performance - In 2024, the company reported operating revenue of 25.06 billion yuan, a decrease of 12.13% year-on-year, and a net profit attributable to shareholders of 2.23 billion yuan, down 57.05% year-on-year [1] - For Q1 2025, the company achieved operating revenue of 5.82 billion yuan, a decline of 5.53% year-on-year, and a net profit of 597 million yuan, down 31.18% year-on-year [1] - The company experienced non-recurring gains of 127 million yuan in 2024 and non-recurring losses of 34 million yuan in Q1 2025 [1] Coal Production and Sales - In 2024, coal production and sales were 38.37 million tons and 35.54 million tons respectively, down 16.42% and 13.32% year-on-year [2] - In Q1 2025, coal production increased significantly by 16.85% year-on-year to 9.94 million tons, and sales rose by 5.67% to 8.75 million tons [2] - The gross profit margin for Q1 2025 was 35.96%, an increase of 3.83 percentage points year-on-year, driven by effective cost control [2] Dividend Policy - The company plans to distribute a cash dividend of 0.309 yuan per share for the 2024 fiscal year, totaling 1.115 billion yuan, maintaining a dividend payout ratio of 50.11% [3] - The high dividend payout ratio reflects the company's commitment to returning value to shareholders while pursuing growth [3]

Financial Performance - The company reported total revenue of 290 million yuan for Q1 2025, a decrease of 8.04% year-on-year [1] - The net profit attributable to shareholders was 53.26 million yuan, down 47.04% compared to the same period last year [1] - The gross margin was 49.41%, reflecting a decline of 5.43% year-on-year, while the net profit margin dropped to 18.62%, down 42.21% [1] - Total expenses (selling, administrative, and financial) amounted to 55.56 million yuan, representing 19.17% of total revenue, an increase of 94.99% year-on-year [1] - Earnings per share decreased to 0.42 yuan, a decline of 47.04% year-on-year [1] Financial Ratios and Metrics - The company's return on invested capital (ROIC) was 11.55%, indicating average capital returns [3] - The net profit margin for the previous year was 25.2%, suggesting high added value for products or services [3] - The company has a healthy cash asset position, with a significant amount of cash on hand [3] - The ratio of accounts receivable to profit reached 80.67%, indicating a need for attention in accounts receivable management [3] Shareholder Information - The company has raised a total of 1.098 billion yuan since its listing and has distributed 489 million yuan in dividends, resulting in a dividend-to-financing ratio of 0.45 [3] - The estimated dividend yield is 5.23% [3] - The largest fund holding shares in the company is the Industrial Bank Specialized New Mixed A Fund, which has increased its holdings to 190,200 shares [3]

2024年，西部矿业（601168）交出了一份令人瞩目的成绩单：全年实现营业收入500.26亿元，同比增长 17%；归属于上市公司股东的净利润为29.32亿元，同比增长5%；经营性现金流量净额82.46亿元，同比 增长32%。作为西部最大的有色金属矿业公司之一，西部矿业在2024年的表现不仅刷新了自身的历史纪 录，其分红方案也非常亮眼，股息率在有色金属行业中脱颖而出，成为资本市场关注的焦点。 营收首破500亿元大关 西部矿业在财报中表示，2024年公司紧紧围绕"十四五"发展战略，坚持稳中求进、以进促稳，完整准确 全面贯彻新发展理念，精益求精、追求卓越，不断增强公司核心竞争力。公司精准把握市场行情、全面 释放产线产能、夯实安全环保基础、提高项目建设质效、加快培育新质生产力、高质量发展实现重要突 破，经营指标创历史佳绩。全年实现营业收入500.26亿元，同比增长17%；实现利润总额59.92亿元，同 比增长27%；实现净利润52.94亿元，同比增长25%，其中归属于上市公司股东的净利润29.32亿元，同 比增长5%；经营性现金流量净额82.46亿元，同比增长32%；加权平均净资产收益率18.23%，同比增加 0. ...