证券研究报告 索菲亚 (002572 CH) 扣非净利表现具韧性，重视股东回报 | 华泰研究 | | | 年报点评 | | --- | --- | --- | --- | | 2025 年 | 4 月 | 30 日│中国内地 | 家居用品 | 索菲亚发布年报，24 年实现营收 104.94 亿元（yoy-10.0%），归母净利 13.71 亿元（yoy+8.7%），超过我们此前预期（12.62 亿元），主要系公司出售参 股公司股权确认 2.6 亿投资收益所致。此外，25Q1 实现营收 20.38 亿元 （yoy-3.5%），归母净利 0.12 亿元（yoy-92.7%），扣非净利 1.51 亿元 （yoy-3.2%），扣非净利表现优于归母，主要系公司持有国联民生股票公允 价值下降带来约 2 亿公允价值变动损失所致。公司坚定"多品牌、全品类、 全渠道"发展战略，伴随地产有望企稳回升&以旧换新政策红利释放，终端 零售表现有望逐步回暖，维持"增持"评级。 索菲亚主品牌收入有所承压，期待 25 年改善，米兰纳/整装延续稳健成长 分品牌看：1）索菲亚品牌营收同减 10.5%至 94.48 亿元，伴随大家居战略 推进，客 ...

致欧科技2024 年实现营收81.2 亿元（yoy+33.7%），归母净利润3.3 亿元（yoy-19.2%），低于我们预期 （4.4 亿元），主因海运成本提高。1Q25 实现营收20.9 亿元（yoy+13.6 %），归母净利润1.1 亿元 （yoy+10.3%），利润率环比有所向好。展望后续，美国关税变动对短期业绩带来不确定性，但公司海 外产能布局较快推进，多元化供应链提升抗风险韧性，海外仓网布局持续提升物流效率，渠道结构迈向 多元化，助力公司行稳致远，维持买入评级。 供应链多元化应对不确定性，物流配送体系持续提效为应对贸易摩擦的不确定性，公司供应链全球化策 略已取得积极成效，截至24 年底实现20%的东南亚对美出货，我们预计25 年有望加快推进并逐步覆盖 对美多数出货需求，关税扰动有望逐季缓解。此外，公司积极构建"自营仓+平台仓+三方仓"的全球混 合仓储网络，截至24 年法国、意西前置仓发货比例分别同增30/14pct 至38%/73%，运输时长缩短1-2 天；美国自发订单比例增至28%，平均尾程价格下降4-5 美元/单，有望持续助力公司服务品质提升及费 用结构优化。 渠道结构日益多元化，新品梯度扩张体 ...

南都讯 4月30日上午，2025年江门外贸优品全城欢购季活动暨蓬江区商圈促消费活动启动仪式在蓬江区 幸福里一楼外广场举办。蓬江区委书记李志坚、江门市政府副秘书长岑明俸出席活动并致辞。 本次活动由蓬江区人民政府、江门市商务局、江门市贸促会联合主办，旨在助力江门市外贸企业出口转 内销，抢抓加力扩围实施消费品以旧换新的政策机遇，大力拓展国内市场。活动时间将持续至5月2日。 岑明俸在致辞中对蓬江区积极发挥江门市中心城区的关键作用、大力促进消费增长和外贸出口转内销表 示充分肯定，他呼吁内、外贸企业要加强合作，整合资源，实现优势互补、协同发展，共同开拓国内市 场，为消费者带来更多实惠。 李志坚表示，蓬江区将一如既往当好"服务员"，以实际行动赋能商圈焕新，始终坚持以创新为驱动，谋 划打造百亿商圈。 多家龙头企业线上线下展销 拓展国内市场 本次活动设立"外贸优品专区"，吸引了大冶摩托、建雅摩托、科业电器、贝尔斯顿电器、浩盈家居用 品、恒隆家居创新用品等江门市多家外贸龙头企业参与，集中展销摩托车、风扇、小家电、五金不锈钢 制品、家居用品等优质产品，助力江门市外贸企业拓展内销市场。 现场设置"京东助力江门企业外贸出口转内销展示区 ...

轻工制造/家居用品 相关研究报告 《2024Q3 收入增速亮眼，利润短期承 压不改长期成长—公司信息更新报 告》-2024.10.28 《2024H1 营收增速亮眼，海运费上涨 利 润 承 压 — 公 司 信 息 更 新 报 告 》 -2024.8.26 | 日期 | 2025/4/29 | | --- | --- | | 当前股价(元) | 18.11 | | 一年最高最低(元) | 29.89/14.81 | | 总市值(亿元) | 72.71 | | 流通市值(亿元) | 34.91 | | 总股本(亿股) | 4.02 | | 流通股本(亿股) | 1.93 | | 近 3 个月换手率(%) | 65.48 | 致欧科技（301376.SZ） 2024 年营收增速亮眼，渠道多元发展应对风险 股价走势图 2025 年 04 月 30 日 数据来源：聚源 -48% -32% -16% 0% 16% 32% 2024-04 2024-08 2024-12 致欧科技 沪深300 投资评级：买入（维持） | 指标 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | ...

Investment Rating - The investment rating for the company is "Buy" with a target price not specified [4]. Core Views - The company is actively implementing a "home furnishing" strategy and undergoing significant reforms to address operational challenges, aiming to enhance its business model and operational efficiency [2]. - Despite facing a challenging market environment with declining demand and increased competition, the company has managed to improve its profitability through cost control and operational optimization [1][2]. Financial Performance Summary - In Q1 2025, the company achieved revenue of 3.447 billion yuan, a year-on-year decrease of 4.80%, while net profit attributable to shareholders was 308 million yuan, an increase of 41.29% [1]. - For the year 2024, the company reported total revenue of 18.925 billion yuan, down 16.93%, and a net profit of 2.599 billion yuan, down 14.38% [1]. - The gross profit margin for 2024 was 35.91%, an increase of 1.76 percentage points year-on-year, while the net profit margin was 13.73%, up 0.41 percentage points [1]. Business Segment Performance - Revenue from kitchen cabinets in 2024 was 5.450 billion yuan, down 22.48%, with a gross margin of 35.62% [3]. - Revenue from wardrobes and related products was 9.791 billion yuan, down 18.06%, with a gross margin of 39.42% [3]. - The company has seen a significant increase in the number of retail stores adopting the "home furnishing" model, with over 1,100 effective stores as of the end of 2024 [3]. Brand Performance - The main brand, 欧派, generated revenue of 14.109 billion yuan in 2024, down 22.76%, with a gross margin of 37.42% [4]. - The brand 欧铂尼 reported revenue of 1.222 billion yuan, down 11.35%, with a gross margin of 25.60% [4]. - The brand 铂尼思 experienced a revenue increase of 26.23% in 2024, reaching 1.104 billion yuan, with a gross margin of 37.39% [4]. Future Outlook - The company is expected to continue optimizing its profitability under the "home furnishing" strategy and supply chain reforms, with projected net profits for 2025, 2026, and 2027 at 2.772 billion yuan, 3.020 billion yuan, and 3.304 billion yuan respectively [9].

Investment Rating - The investment rating for the company is maintained as "Buy" [1] Core Views - The company demonstrated strong performance in Q1 2025, with a revenue of 3.1 billion yuan, reflecting a 41.3% increase in net profit year-on-year, driven by the continued impact of the old-for-new policy and a recovery in the real estate sector [2] - The company is expected to achieve a net profit of 28.36 billion yuan in 2025, with corresponding EPS of 4.66 yuan, indicating a PE ratio of 13.9 times [2] - The company's strategy of expanding into the whole-home furnishing market is progressing steadily, showcasing resilience as an industry leader [2] Revenue Breakdown - In 2024, the company faced revenue declines across various product categories due to real estate market pressures, with cabinet, wardrobe, and supporting products generating revenues of 5.45 billion, 9.79 billion, 1.09 billion, and 1.13 billion yuan respectively, reflecting year-on-year declines of 22.5%, 18.1%, 3.6%, and 17.7% [3] - The company is actively pursuing a whole-home furnishing strategy, with stable revenue from direct sales channels, while dealer and bulk business revenues declined, with revenues of 14.04 billion, 3.05 billion, and 0.83 billion yuan respectively, showing year-on-year changes of -20.1%, -15.1%, and +0.6% [3] Profitability - The company's gross margin for 2024 was 35.9%, an increase of 1.8 percentage points, while the expense ratio rose to 21.0%, reflecting a 2.5 percentage point increase [4] - In Q1 2025, the gross margin was 34.3%, up 4.3 percentage points, with an expense ratio of 21.8%, down 2.7 percentage points, resulting in a net profit margin of 9.0%, an increase of 2.9 percentage points [4] Financial Summary and Valuation Indicators - The company reported a revenue of 18.925 billion yuan in 2024, down 16.9% year-on-year, with a net profit of 2.599 billion yuan, a decrease of 14.4% [6] - The projected revenues for 2025, 2026, and 2027 are 20.276 billion, 21.309 billion, and 22.714 billion yuan respectively, with corresponding net profits of 2.836 billion, 3.053 billion, and 3.342 billion yuan [6] - The company's PE ratio is projected to decrease from 13.9 in 2025 to 11.8 in 2027, indicating an improving valuation outlook [6]

Group 1: Financial Performance Overview - In 2024, the company achieved a revenue of 3.011 billion yuan, a year-on-year decrease of 0.60% [2] - The net profit attributable to shareholders was 542 million yuan, down 5.22% year-on-year [2] - For Q1 2025, revenue was 536 million yuan, a decline of 17.80% compared to the previous year [2] - The net profit attributable to shareholders for Q1 2025 was approximately 49 million yuan, a significant drop of 53.43% year-on-year [2] Group 2: Profitability Factors - The decline in Q1 2025 net profit was primarily due to a revenue drop of 116 million yuan, impacting profits by 63.23 million yuan [3] - Sales expenses increased by 20.38 million yuan, a growth rate of 11.65%, mainly due to rising e-commerce platform costs [3] - Financial expenses decreased by 2.21 million yuan, while other income fell by 58.16 million yuan due to reduced government subsidies [4] Group 3: Cash Flow and Operational Insights - Cash received from sales decreased by 87.23 million yuan, attributed to longer accounts receivable periods and reduced sales [6] - Cash paid for operating activities increased by 283 million yuan, a growth rate of 15.30%, due to higher procurement costs [6] - The company plans to maintain its high dividend policy, with a dividend payout ratio of 95.84% in 2024 [2]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company is expected to see a gradual recovery in revenue performance as government subsidies for home furnishings are implemented, despite facing short-term pressure on earnings in Q1 2025 [5] - The company has maintained a stable gross margin while increasing its investment in new business development, which has led to a temporary decline in net profit margin [5] - The company is actively expanding its product lines and sales channels, focusing on both online and offline markets to enhance revenue growth [6] Financial Performance Summary - In 2024, the company achieved revenue of 56.0 billion (up 0.4% year-on-year) and a net profit of 7.67 billion (down 4.4%) [5] - For Q1 2025, the company reported revenue of 11.2 billion (down 6.7%) and a net profit of 1.18 billion (down 16.4%) [5] - The gross margin for 2024 was 50.1%, with a net profit margin of 13.7% [5] - The gross margin improved to 51.8% in Q1 2025, while the net profit margin decreased to 10.5% [5] Revenue Breakdown - In 2024, the company's revenue from core products was as follows: mattresses 26.79 billion (up 3.8%), bed frames 16.65 billion (down 0.1%), sofas 4.32 billion (down 0.4%), and bedding 3.04 billion (down 7.5%) [6] - The company has over 5,400 offline stores and has achieved online sales revenue of 10.93 billion (up 6.0%) through various platforms [6] - The company is also expanding into smart products and international markets, including acquiring a 100% stake in the Singapore sales headquarters of Maxcoil [6] Financial Forecasts - The company forecasts net profits for 2025-2027 to be 7.99 billion, 8.72 billion, and 9.56 billion respectively, with corresponding EPS of 2.00, 2.18, and 2.39 [5] - The projected P/E ratios for 2025-2027 are 15.0, 13.7, and 12.5 respectively [5]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1][6]. Core Insights - The company reported strong performance in Q1 2025, with revenue of 7.9 billion yuan (up 15.3% year-on-year) and net profit of 1.6 billion yuan (up 28.7% year-on-year). The overall revenue for 2024 was 29.5 billion yuan (up 19.9% year-on-year) and net profit was 5.1 billion yuan (up 18.6% year-on-year) [6]. - The company is expected to maintain its leading position in the industry due to its global capacity expansion, with projected net profits of 6.10 billion yuan, 6.94 billion yuan, and 7.75 billion yuan for 2025, 2026, and 2027 respectively [6]. Financial Performance - In 2024, the company achieved a gross margin of 30.0% (down 1.6 percentage points) and a net profit margin of 17.3% (down 0.2 percentage points). For Q1 2025, the gross margin improved to 32.5% (up 2.1 percentage points) and the net profit margin increased to 19.7% (up 2.1 percentage points) [7]. - The company sold 91.07 million square meters of artificial turf in 2024 (up 25.5%), with significant revenue contributions from leisure turf (20.5 billion yuan, up 22.4%) and sports turf (5.9 billion yuan, up 6.4%) [8]. Revenue Breakdown - The international market contributed 26.2 billion yuan in revenue in 2024 (up 20.9%), accounting for 88.9% of total revenue, while domestic revenue was 3.3 billion yuan (up 13.0%) [8]. - The company is focusing on refined operations in key regions and increasing new customer development to further enhance its global market share [8]. Financial Summary and Valuation Metrics - The company’s projected earnings per share (EPS) for 2025, 2026, and 2027 are 1.52 yuan, 1.73 yuan, and 1.93 yuan respectively, with corresponding price-to-earnings (P/E) ratios of 13.1, 11.5, and 10.3 [9]. - The financial metrics indicate a stable growth trajectory, with revenue expected to reach 33.83 billion yuan in 2025, reflecting a year-on-year growth of 14.6% [9].

Investment Rating - The report maintains a "Buy" rating for the company, with a target price not specified [5]. Core Views - The company has achieved steady growth in mattress revenue, with a focus on advancing into the smart sleep sector, supported by strategic initiatives and product enhancements [2][3]. - The company reported a revenue of 17.30 billion yuan in Q1 2025, a decrease of 1.76% year-on-year, and a net profit attributable to the parent company of 0.71 billion yuan, down 4.02% year-on-year [1]. - The company aims to transition from "AI-assisted sleep" to a more human-centered "AI companionship" model, enhancing its product offerings [3]. Financial Performance Summary - In 2024, the company generated total revenue of 87.29 billion yuan, a slight increase of 0.59% year-on-year, while the net profit attributable to the parent company was 3.22 billion yuan, down 24.84% year-on-year [1]. - The gross margin for 2024 was 33.67%, a decrease of 0.7 percentage points, and the net profit margin was 3.7%, down 1.2 percentage points [1]. - The company expects net profits for 2025, 2026, and 2027 to be 4.2 billion yuan, 5.0 billion yuan, and 5.6 billion yuan respectively, with corresponding P/E ratios of 14X, 12X, and 11X [5]. Product Segment Performance - Mattress revenue in 2024 reached 52.7 billion yuan, up 5.05% year-on-year, with sales volume of 5.366 million units, an increase of 6.19% year-on-year [2]. - Revenue from soft beds and accessories was 24.4 billion yuan, down 8.39% year-on-year, while sofa revenue was 7.2 billion yuan, down 6.55% year-on-year [2]. Retail Business Transformation - The company reported distribution revenue of 32.1 billion yuan in 2024, with a gross margin of 45.41%, and a total of 5,065 exclusive stores by the end of 2024 [4]. - Online revenue reached 19.8 billion yuan, an increase of 9.88% year-on-year, with a gross margin of 44.61% [4]. - The company is enhancing its marketing network through a multi-channel strategy, including e-commerce and social media, to improve brand penetration and operational efficiency [4].