投资逻辑： 盈利预测、估值和评级 我们预测， 2025/2026/2027 年 公 司 实 现 营 业 收 入 27.71/32.22/36.83 亿元，同比+9.7%/+16.3%/+14.3%；归母 净利润分别为 1.66/2.86/3.68 亿元，同比+69.2%/72.5%/ 28.8%，采用市销率法，给予公司 2026 年 7 倍 PS 估值，目 标价 91.12 元，给予"买入"评级。 来源：公司年报、国金证券研究所 敬请参阅最后一页特别声明 1 风险提示 AI 业务拓展不及预期的风险，原材料价格波动风险，汇率利 率波动风险，家电行业景气度不及预期的风险。 0 200 400 600 800 1,000 1,200 1,400 20.00 28.00 36.00 44.00 52.00 60.00 68.00 250225 250525 250825 251125 人民币(元) 成交金额(百万元) 成交金额 禾盛新材 沪深300 | 公司基本情况（人民币） | | | | | | | --- | --- | --- | --- | --- | --- | | 项目 | 2023 | 2024 | ...

投资逻辑： 盈利预测、估值和评级 我们预测， 2025/2026/2027 年 公 司 实 现 营 业 收 入 27.71/32.22/36.83 亿元，同比+9.7%/+16.3%/+14.3%；归母 净利润分别为 1.66/2.86/3.68 亿元，同比+69.2%/72.5%/ 28.8%，采用市销率法，给予公司 2026 年 7 倍 PS 估值，目 标价 91.12 元，给予"买入"评级。 风险提示 AI 业务拓展不及预期的风险，原材料价格波动风险，汇率利 率波动风险，家电行业景气度不及预期的风险。 0 200 400 600 800 1,000 1,200 1,400 20.00 28.00 36.00 44.00 52.00 60.00 68.00 250225 250525 250825 251125 人民币(元) 成交金额(百万元) 成交金额 禾盛新材 沪深300 | 公司基本情况（人民币） | | | | | | | --- | --- | --- | --- | --- | --- | | 项目 | 2023 | 2024 | 2025E | 2026E | 2027E | | 营业收入( ...

Core Viewpoint - Suzhou Hesheng New Materials Co., Ltd. is undergoing a change in control for the second time in three years, with the current controlling shareholder Zhao Dongming and his associates planning to transfer 44.66 million shares (18% of total shares) to Moer Zhixin, making it the new controlling shareholder with Xie Haiwen as the new actual controller [1][2]. Group 1: Share Transfer Details - The share transfer agreement was signed on November 20, with a transfer price of 33.71 yuan per share, totaling approximately 1.505 billion yuan [2]. - After the transaction, Zhao Dongming and his associates will hold 34.03 million shares (13.72% of total shares) and will relinquish voting rights for 14.89 million shares (6% of total shares) [2]. Group 2: Company Background and Business Operations - Hesheng New Materials, established in 2002, specializes in the research, production, and sales of appearance composite materials for home appliances, primarily used in refrigerators and air conditioners [4]. - The company has established long-term partnerships with major home appliance brands such as Samsung, LG, and Midea, achieving a high market share in the composite materials sector [5]. Group 3: Future Business Plans and Investments - The new controlling shareholder, Moer Zhixin, has no immediate plans to make significant changes to the company's main business within the next 12 months [3]. - Hesheng New Materials has been increasing its investments in the artificial intelligence sector, including the establishment of Haixi Technology and a 10% stake in Yizhi Electronics [6].