东亚机械（301028）2024 年报以及 2025 年一季报点评 强推（维持） 盈利能力保持优异，国产替代及品类拓展持 续推进 事项： 公司发布 2024 年报以及 2025 年一季报业绩。公司 2024 年实现收入 11.40 亿 元，同比+18.9%，实现归母净利润 2.17 亿元，同比+33.23%。25 年 Q1 公司实 现收入 3.01 亿元，同比+6.53%，实现归母净利润 0.56 亿元，同比增长 9.78%。 评论： 公司研究 其他专用机械 2025 年 04 月 28 日 目标价：15.47 元 当前价：11.63 元 华创证券研究所 证 券 研 究 报 告 证券分析师：范益民 电话：021-20572562 邮箱：fanyimin@hcyjs.com 执业编号：S0360523020001 证券分析师：丁祎 邮箱：dingyi@hcyjs.com 执业编号：S0360523030001 公司基本数据 | 总股本(万股) | 38,177.41 | | --- | --- | | 已上市流通股(万股) | 24,618.39 | | 总市值(亿元) | 44.40 | | 流通市值(亿元) ...

Investment Rating - The report maintains a "Strong Buy" rating for the company, expecting it to outperform the benchmark index by over 20% in the next six months [1][16]. Core Views - The company reported a revenue of 1.58 billion yuan for 2024, representing a year-on-year increase of 19.65%, and a net profit of 227 million yuan, up 3.45% year-on-year. The first quarter of 2025 showed even stronger growth, with a revenue of 423 million yuan, up 27.21%, and a net profit of 73 million yuan, up 78.51% year-on-year [1][3]. - The target price for the company's stock is set at 33.60 yuan, based on a projected 40 times price-to-earnings ratio for 2025 [1][7]. Financial Performance Summary - **2024 Financials**: Total revenue is projected at 1.58 billion yuan with a net profit of 227 million yuan. The gross margin is 35.80%, and the net margin is 14.39% [3][7]. - **2025 Projections**: Expected revenue growth to 2.10 billion yuan, with net profit increasing to 343 million yuan, reflecting a significant growth rate of 51.5% [3][7]. - **Earnings Per Share (EPS)**: Projected EPS for 2025 is 0.84 yuan, increasing to 1.20 yuan by 2027 [3][7]. Business Segment Insights - **Tool Products**: Revenue from tool products is expected to reach 1.19 billion yuan in 2024, driven by demand in AI servers and high-value PCB products [7]. - **Smart CNC Equipment**: Revenue from smart CNC equipment is projected to be 55 million yuan in 2024, with a year-on-year growth of 15.55% [7]. - **Functional Film Materials**: Revenue from functional film materials is expected to reach 155 million yuan in 2024, showing a remarkable growth of 72.84% [7]. Market Position - The company holds approximately 26.5% market share in the global PCB drill needle market, benefiting from the increasing demand for high-performance PCB products [7].

Investment Rating - The report maintains a "Strong Buy" rating for the company, expecting it to outperform the benchmark index by over 20% in the next six months [7][16]. Core Views - The company reported a revenue of 1.58 billion yuan for 2024, representing a year-on-year increase of 19.65%. The net profit attributable to the parent company was 227 million yuan, up 3.45% year-on-year, while the net profit excluding non-recurring items was 202 million yuan, reflecting a 14.76% increase [1][3]. - For Q1 2025, the company achieved a revenue of 423 million yuan, marking a 27.21% year-on-year growth, with a net profit of 73 million yuan, up 78.51% year-on-year, and a net profit excluding non-recurring items of 66 million yuan, which is an 87.74% increase [1][3]. Financial Summary - The total revenue is projected to grow from 1.58 billion yuan in 2024 to 2.10 billion yuan in 2025, with a compound annual growth rate (CAGR) of 33% [3]. - The net profit is expected to rise from 227 million yuan in 2024 to 343 million yuan in 2025, reflecting a significant growth rate of 51.5% [3]. - Earnings per share (EPS) are forecasted to increase from 0.55 yuan in 2024 to 0.84 yuan in 2025 [3]. - The company’s price-to-earnings (P/E) ratio is projected to decrease from 47 times in 2024 to 31 times in 2025, indicating an improving valuation [3]. Business Segments - The company's tool products generated revenue of 1.19 billion yuan in 2024, a year-on-year increase of 14.26%. The company holds a 26.5% market share in the global PCB drill needle market, benefiting from the rising demand for high-value PCB products driven by AI servers and high-speed communication [7]. - The smart CNC equipment segment is expected to generate 55 million yuan in revenue in 2024, up 15.55% year-on-year [7]. - The grinding and polishing materials segment is projected to achieve 151 million yuan in revenue, reflecting a 30.70% increase, while functional film materials are expected to generate 155 million yuan, a 72.84% increase year-on-year [7]. Investment Recommendations - The report adjusts the company's revenue expectations for 2025-2027 to 2.10 billion yuan, 2.54 billion yuan, and 3.02 billion yuan respectively, with net profits of 343 million yuan, 416 million yuan, and 492 million yuan [7]. - The target price is set at 33.60 yuan, based on a 40 times P/E ratio for 2025, reflecting the company's position as a leading global PCB tool manufacturer and its expansion into CNC tools and automation equipment [7].

证券简称：花溪科技 证券代码：872895 河南省新乡市西工区花庄村南二号公路北侧 新乡市花溪科技股份有限公司 新乡市花溪科技股份有限公司招股说明书 本次股票发行后拟在北京证券交易所上市，该市场具有较高的投资风险。北京证券交易所主 要服务创新型中小企业，上市公司具有经营风险高、业绩不稳定、退市风险高等特点，投资者面 临较大的市场风险。投资者应充分了解北京证券交易所市场的投资风险及本公司所披露的风险因 素，审慎作出投资决定。 开源证券股份有限公司 保荐机构（主承销商） （西安市高新区锦业路 1 号都市之门 B 座 5 层） 1-1-1 中国证监会和北京证券交易所对本次发行所作的任何决定或意见，均不表明其对注册申 请文件及所披露信息的真实性、准确性、完整性作出保证，也不表明其对发行人的盈利能力、 投资价值或者对投资者的收益作出实质性判断或者保证。任何与之相反的声明均属虚假不实 陈述。 根据《证券法》的规定，股票依法发行后，发行人经营与收益的变化，由发行人自行负 责；投资者自主判断发行人的投资价值，自主作出投资决策，自行承担股票依法发行后因发 行人经营与收益变化或者股票价格变动引致的投资风险。 1-1-2 声明 发 ...