证券研究报告·公司深度研究·中药Ⅱ 天士力（600535） 中药现代化领军企业，华润入主，厚积薄发 2025 年 06 月 22 日 买入（首次） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 8,674 | 8,498 | 8,994 | 9,606 | 10,189 | | 同比（%） | 0.42 | (2.03) | 5.83 | 6.81 | 6.06 | | 归母净利润（百万元） | 1,071.07 | 955.59 | 1,152.06 | 1,335.09 | 1,503.11 | | 同比（%） | 505.34 | (10.78) | 20.56 | 15.89 | 12.58 | | EPS-最新摊薄（元/股） | 0.72 | 0.64 | 0.77 | 0.89 | 1.01 | | P/E（现价&最新摊薄） | 21.62 | 24.23 | 20.10 | 17.34 | 15.41 | [T ...

Core Viewpoint - Yiling Pharmaceutical has significantly improved its profitability, driven by a robust innovation pipeline and high R&D investment, despite facing temporary losses in 2024 due to specific product issues [2][3][5]. Financial Performance - In Q1 2025, the company achieved revenue of 2.358 billion yuan, with a net profit of 326 million yuan, reflecting a year-on-year growth of 7.25% [2][3]. - For the full year 2024, Yiling reported a total revenue of 6.513 billion yuan but incurred a net loss of 725 million yuan due to inventory write-downs and reduced sales from certain respiratory products [3][4]. - The gross margin for Q1 2025 was 53.82%, an increase of 2.34 percentage points year-on-year, while the net margin rose by 1.85 percentage points to 13.82% [4]. R&D Investment - Yiling's R&D expenditure reached over 900 million yuan in 2024, accounting for 13.94% of its revenue, marking a six-year high and positioning the company as a leader in the industry [2][5]. - Cumulatively, from 2019 to 2024, the company invested 4.828 billion yuan in R&D, supporting its innovation pipeline [5]. Product Development - The company has expanded its innovative traditional Chinese medicine portfolio to 17 products, covering eight major clinical disease systems, with leading positions in cardiovascular and respiratory medications [2][5]. - New drug approvals include the treatment for allergic rhinitis and applications for drugs targeting cholecystitis and rheumatoid arthritis [5][6]. Market Position and Expansion - Yiling has successfully integrated 11 patented traditional Chinese medicines into the new medical insurance directory, enhancing its market presence [6]. - The company is also expanding into biopharmaceuticals and health sectors, with recent approvals for cancer treatment drugs, indicating a broadening of its business scope [6].

登录新浪财经APP 搜索【信披】查看更多考评等级 证券代码：002603 证券简称：以岭药业 公告编号：2025-008 一、重要提示 本年度报告摘要来自年度报告全文，为全面了解本公司的经营成果、财务状况及未来发展规划，投资者 应当到证监会指定媒体仔细阅读年度报告全文。 所有董事均已出席了审议本报告的董事会会议。 非标准审计意见提示 □适用 √不适用 董事会审议的报告期利润分配预案或公积金转增股本预案 √适用 □不适用 是否以公积金转增股本 □是 √否 公司经本次董事会审议通过的利润分配预案为：以2024年12月31日总股本1,670,705,376股为基数，向全 体股东每10股派发现金红利0元（含税），送红股0股（含税），不以公积金转增股本。 董事会决议通过的本报告期优先股利润分配预案 □适用 √不适用 二、公司基本情况 1、公司简介 ■ 2、报告期主要业务或产品简介 （一）主要业务情况 公司的主营业务是专利创新中药的研发、生产和销售。在专注创新中药研发的同时，公司积极布局化生 药和健康产业，构建了专利中药、化生药、健康产业协同发展、相互促进的医药健康产业格局。 1、在专利中药板块，公司形成了独具优势的以络 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [1][3] Core Views - The company has shown impressive growth in operating performance, with a revenue of 1.777 billion yuan in 2024, representing a year-on-year increase of 9.15%. The net profit attributable to the parent company reached 255 million yuan, up 36.61% year-on-year [3][4] - The company is focusing on innovative traditional Chinese medicine, which is expected to enhance long-term competitiveness and growth potential [3][5] - The company has increased its profit forecasts for 2025-2027, expecting net profits of 308 million yuan, 378 million yuan, and 457 million yuan respectively [3][6] Financial Performance - In 2024, the company achieved a gross margin of 71.85%, an increase of 3.75 percentage points, and a net margin of 14.06%, up 3.03 percentage points [3][6] - The revenue from cardiovascular drugs was 530 million yuan, a growth of 37.95%, while revenue from respiratory drugs was 213 million yuan, up 18.87% [4][6] - R&D expenses increased by nearly 30% in 2024, totaling 139 million yuan, indicating a strong commitment to innovation [5][6] Earnings Forecast - The earnings per share (EPS) for 2025, 2026, and 2027 are projected to be 0.70 yuan, 0.86 yuan, and 1.04 yuan respectively, with corresponding price-to-earnings (P/E) ratios of 14.1, 11.5, and 9.5 [3][6] - The company expects a revenue growth of 14.3% in 2025, followed by 13.1% in 2026 and 13.9% in 2027 [6][8] R&D and Innovation - The company has established a comprehensive scientific management system for new drug development, integrating five major R&D platforms [5][6] - As of the end of 2024, one innovative traditional Chinese medicine product has been submitted for production approval, with five others in various clinical research stages [5][6]

以岭药业于4月28日晚间披露了2024年年报，因部分呼吸类产品临近有效期冲减收入和存货减值升提等原因 导致全年净利润由盈转亏，该情况具有阶段性和特殊性。 不过，年报显示，以岭药业依然保持了较高的研发投入。2024年全年，公司研发投入超过9亿元，占营业收 入比重为13.94%，处于同行业领先水平。 以岭药业主营业务是专利创新中药的研发、生产和销售，聚焦于心脑血管、呼吸、内分泌、神经、消化、免 疫、泌尿等核心疾病领域，其中心脑血管和呼吸系统药物是其最主要的收入来源。 高研发投入为长期增长蓄力 长期以来，依托独具优势的络病理论，以岭药业在创新中药方面有着强大的研发能力，成为其独特的技术优 势所在。 从公立医疗端表现看，据米内网数据统计，2024年上半年中国公立医疗市场中成药感冒用药中，连花清瘟的 市场份额为24.36%，位列第一。 参松养心胶囊、通心络胶囊和芪苈强心胶囊三大创新专利中药作为以岭药业的心脑血管领域核心产品，公立 医疗市场领域的合计份额在2024年上半年时达到17.69%，分别位居2024年上半年中国公立医疗市场中成药心 血管疾病内服用药TOP10的第四、五、六位。糖尿病中成药方面，津力达颗粒在院内市场 ...

报告还显示，公司2025年一季度实现收入23.58亿元，实现归母公司净利润3.26亿元，同比增长7.25%， 扣非后归母净利润3.25亿元，同比增长11.23%，盈利能力显著提升；同期，公司毛利率为53.82%，同比 增加了2.34个百分点；净利率为13.82%，同比增加了1.85个百分点，期间费用率下降0.4个百分点，毛利 率和净利率双双触底回升。 经营性净现金流大幅改善 应收账款大幅下降 4月28日消息，以岭药业（维权）今晚发布2024年全年财报及2025年第一季度财务报告显示，公司2024 年全年收入65.13亿元，亏损7.25亿元，主要是因部分呼吸系统产品近效期冲减收入和存货减值计提所 致；2025年第一季度，扣非后归属于母公司的净利润为3.25亿元，同比增长11.23%，实现双位数增长。 2025年Q1净利润3.25亿元 盈利能力显著提升 2024年年报显示，公司报告期实现营业收入65.13亿元，归属于上市公司股东的净利润-7.25亿元。财报 称，"由于报告期内部分呼吸系统产品临近有效期，公司冲减相关产品销售收入，并对临近有效期存货 计提了资产减值损失，加之报告期内收入减少、原材料价格上涨导致毛利率 ...