2026 年 02 月 02 日 三棵树(603737.SH) 本报告版权属于国投证券股份有限公司，各项声明请参见报告尾页。 1 公司快报 | | 证券研究报告 | | --- | --- | | | 涂料油墨颜料 | | 投资评级 | 买入-A | | | 维持评级 | | 12 个月目标价 | 66.6 元 | | 股价 (2026-01-30) | 56.86 元 | | 交易数据 | | | 总市值(百万元) | 41,952.30 | | 流通市值(百万元) | 41,952.30 | | 总股本(百万股) | 737.82 | | 流通股本(百万股) | 737.82 | 2025 年归母净利润同比高增，高端零 售战略转型卓有成效 事件：公司发布 2025 年业绩预增公告，预计 2025 年归母净利 润 7.6 亿元-9.6 亿元，同比增加 128.96%-189.21%；预计 2025 年 扣非归母净利润 5.5 亿元-7.5 亿元之间，同比增加 273.57%- 409.42%。 2025 年归母净利润同比高增，2026 年盈利能力改善有望持续。 2025 年公司归母净利润预计 7.6 亿元- ...

Investment Rating - The investment rating for the company is "Buy-A" with a 6-month target price of 53.90 CNY [5]. Core Views - The company has shown continuous revenue growth in home decoration paint for 2024 and Q1 2025, with a significant increase in net profit due to reduced expenses and impairment losses [2][3]. - The decline in revenue growth is primarily attributed to the decrease in engineering wall paint sales, while home decoration wall paint revenue has increased due to expanded channels and promotional efforts [3][10]. - The company is transitioning towards high-end retail and enhancing its small B channel network, which is expected to drive growth in both retail and engineering segments [10][11]. Summary by Sections Financial Performance - In 2024, the company achieved a revenue of 12.105 billion CNY (down 2.97% YoY) and a net profit of 332 million CNY (up 91.27% YoY) [2][3]. - For Q1 2025, the revenue was 2.130 billion CNY (up 3.12% YoY) with a net profit of 105 million CNY (up 123.33% YoY) [2][9]. - The company plans to distribute a cash dividend of 3.20 CNY per 10 shares and increase capital stock by 4 shares for every 10 shares held [2]. Revenue Breakdown - Home decoration wall paint revenue reached 2.967 billion CNY (up 12.75% YoY), while engineering wall paint revenue was 4.084 billion CNY (down 12.65% YoY) [3]. - The company’s gross margin for 2024 was 29.60%, with a Q4 gross margin of 32.50% [4][8]. Future Projections - Revenue projections for 2025-2027 are 13.369 billion CNY, 14.674 billion CNY, and 16.016 billion CNY, with net profits expected to be 809 million CNY, 959 million CNY, and 1.125 billion CNY respectively [11][14]. - The company is expected to maintain a dynamic PE of 31.7x, 26.7x, and 22.8x for the years 2025, 2026, and 2027 [11][14].