丨证券研究报告丨 [Table_scodeMsg1] 公司研究丨点评报告丨利柏特（605167.SH） [Table_Title] 核电建设加速，看好利柏特投资机会 [Table_Author] 张弛 张智杰 袁志芃 SAC：S0490520080022 SAC：S0490522060005 SAC：S0490525070008 SFC：BUT917 请阅读最后评级说明和重要声明 报告要点 [Table_Summary] 近期利柏特受到市场较多关注。 核电建设加速是支撑增长的行业β，公司模块业务占比提升， 盈利能力有望加强，可转债项目扩产带来新的发展动能。 分析师及联系人 %% %% %% %% research.95579.com 1 [Table_scodeMsg2] 利柏特（605167.SH） cjzqdt11111 [Table_Title2] 核电建设加速，看好利柏特投资机会 [Table_Summary2] 事件描述 近期利柏特受到市场较多关注。 事件评论 ⚫ 核电建设加速是支撑增长的行业β。据《中国能源报》记者统计，从 2019 年至 2025 年， 我国核准核电机组数量分别为 6 台、4 台 ...

利柏特12月23日公告，针对市场将本公司列为"可控核聚变概念股"、"核电概念股"，公司经核实后作如 下澄清：公司主营业务为工业模块设计和制造及工程服务相关业务，截至目前，公司不涉及可控核聚变 业务，公司主营业务未发生改变。公司核电领域业务主要为"5BDA、7BUG模块建造安装工程及临时泊 位工程项目"，合同额为2.26亿元，占2024年度经审计营业收入的6.48%，规模较小，相关合同正在执行 中且盈利尚未确定。 ...

Investment Rating - The report assigns an "Accumulate" rating to the company, indicating a potential stock price increase of 5% to 15% over the next six months [2][3]. Core Insights - The company is a core manufacturer of industrial modules with a comprehensive service capability across the entire industry chain, including design, procurement, modularization, construction (EPFC) [1]. - The company has established long-term stable partnerships with leading clients in the chemical industry, such as BASF, Linde, Covestro, Honeywell, and Umicore, and is expanding into oil and gas energy, nuclear power, and other sectors [1]. - The modular construction approach is becoming a significant trend in modern manufacturing, providing advantages such as better cost and quality control, and the company is well-positioned to benefit from this industry development [1]. - The company has recently completed a large industrial module manufacturing project, which will lay the foundation for future growth and expansion into energy sectors [2]. Financial Summary - The company expects net profits of 212 million, 199 million, and 323 million for the years 2025, 2026, and 2027, respectively, with corresponding P/E ratios of 23x, 25x, and 15x [2]. - Revenue is projected to decline by 17.9% in 2025, followed by a slight decrease in 2026, before rebounding with a 20% increase in 2027 [2]. - The company's total revenue for 2023 is estimated at 3,242 million, with a significant growth of 88.39% compared to the previous year [2].

Investment Rating - The investment rating for the company is "Buy" and is maintained [10]. Core Insights - The company reported a revenue of 1.983 billion yuan for the first three quarters, a year-on-year decrease of 23.44%. The net profit attributable to shareholders was 178 million yuan, down 11.15% year-on-year. The net profit after deducting non-recurring items was 172 million yuan, a decrease of 8.12% year-on-year [2][6]. - In the third quarter alone, the company achieved a revenue of 543 million yuan, a year-on-year decline of 31.58%. The net profit attributable to shareholders was 56 million yuan, down 19.69% year-on-year, with the net profit after deducting non-recurring items also at 56 million yuan, a decrease of 12.93% year-on-year [2][6]. - The company benefits from the increasing demand for industrial modules and engineering services in sectors such as chemicals, oil and gas energy, nuclear power, mining, and water treatment. This trend provides significant growth opportunities for industrial module manufacturers [8]. - The company has secured a project with China General Nuclear Power Group for the construction and installation of modules, with a project scale of approximately 5,000 tons and a contract value of 226 million yuan [8]. Financial Performance Summary - The company's gross profit margin for the first three quarters was 20.44%, an increase of 2.91 percentage points year-on-year. In the third quarter, the gross profit margin was 26.78%, up 6.42 percentage points year-on-year [12]. - The company experienced a net cash outflow from operating activities of 84 million yuan for the first three quarters, a shift from positive cash flow in the previous year. The cash collection ratio was 91.95%, an increase of 6.66 percentage points year-on-year [12]. - As of the end of the third quarter, the company's asset-liability ratio increased by 15.68 percentage points year-on-year to 55.91% [12].

Group 1 - The core point of the news is the performance and characteristics of the convertible bond issued by Libat, which has seen a price increase and a notable premium rate [1] - The convertible bond has a credit rating of "AA" and a maturity period of 6 years with increasing interest rates from 0.10% in the first year to 2.00% in the sixth year [1] - The bond can be converted into the company's common stock starting from January 9, 2026, at a conversion price of 12.14 yuan [1] Group 2 - Jiangsu Libat Co., Ltd. is headquartered in Shanghai and operates several subsidiaries, focusing on industrial module design, manufacturing, and engineering services [2] - The company has received positive feedback from customers and is recognized for its efficient data management and advanced production processes [2] - For the first quarter of 2025, Libat reported a revenue of 668 million yuan, a year-on-year increase of 1.45%, while the net profit attributable to shareholders was 35.87 million yuan, a year-on-year decrease of 8.07% [2] - As of March 2025, the concentration of shareholding is high, with the top ten shareholders holding a combined 70.38% of the shares [2]

Report Industry Investment Rating - Not mentioned in the report Core Views - Last week, the equity market continued to rise, with sectors such as infrastructure, building materials, and coal performing well, while the banking sector adjusted. The bond market declined rapidly, and the convertible bond market saw most individual bonds close higher. The CSI Convertible Bond Index rose 2.14% for the week, the median price increased 1.66%, and the calculated arithmetic average parity rose 2.54%. The overall market conversion premium rate decreased 1.33% compared to the previous week [1][8]. - Catalyzed by the continuous implementation of the "anti - involution" policy and the official start of the Yarlung Zangbo River downstream hydropower project, market sentiment remained high. The convertible bond market also rose with increased trading volume, and the median market price approached 130 yuan. Although many convertible bonds triggered the call provisions, the premium rates of high - priced convertible bonds did not significantly compress. The current cost - effectiveness of convertible bonds is not high, and structural opportunities may still be dominant. It is recommended to focus on sectors such as technology growth, self - controllability, and those related to "anti - involution" [2][18]. Summary by Related Catalogs Market Trends (July 21 - 25, 2025) Stock Market - The equity market continued to rise. Driven by the Yarlung Zangbo River downstream hydropower project and the "anti - involution" policy, sectors like infrastructure, building materials, and coal performed well, while the previously high - rising banking sector adjusted. Most Shenwan primary industries closed higher, with building materials (+8.20%), coal (+7.98%), and steel (+7.67%) leading the gains, and banking (-2.87%), communication (-0.77%), and public utilities (-0.27%) lagging [7][8]. Bond Market - The bond market declined rapidly. Due to the hydropower project, the "anti - involution" policy, and the change in open - market operations from net injection to net withdrawal, bond market sentiment was weak. The 10 - year Treasury bond yield closed at 1.73% on Friday, up 6.72bp from the previous week [1][8]. Convertible Bond Market - Most convertible bond individual bonds closed higher. The CSI Convertible Bond Index rose 2.14% for the week, the median price increased 1.66%, and the arithmetic average parity rose 2.54%. The overall market conversion premium rate decreased 1.33% compared to the previous week. In terms of industries, building materials (+10.68%), coal (+6.01%), and agriculture, forestry, animal husbandry, and fishery (+4.74%) led the gains, while banking (-0.41%), social services (+0.57%), and environmental protection (+0.59%) lagged. Tianlu, Saili, Dayu, Songlin, and Punan convertible bonds had the highest gains, while Hongfeng, Huicheng, Bohui, Mingdian, and Limin convertible bonds had the largest losses. The total trading volume of the convertible bond market last week was 403.371 billion yuan, with an average daily trading volume of 80.674 billion yuan, a significant increase from the previous week [1][8][11] Valuation Overview - As of July 25, 2025, for equity - biased convertible bonds, the average conversion premium rates for par values in different ranges were at relatively high percentile levels. For bond - biased convertible bonds, the average YTM for par values below 70 yuan was -2.26%, at the 1%/0% percentile since 2010/2021. The average implied volatility of all convertible bonds was 37.04%, at the 70%/53% percentile since 2010/2021, and the difference between the convertible bond implied volatility and the long - term actual volatility of the underlying stocks was -10.2%, at the 41%/39% percentile since 2010/2021 [19]. Primary Market Tracking - Last week (July 21 - 25, 2025), no convertible bonds were announced for issuance, but Libo and Guanghe convertible bonds were listed. Libo Convertible Bond had a scale of 750 million yuan, and Guanghe Convertible Bond had a scale of 4.9 billion yuan. In the coming week (July 28 - August 1, 2025), no convertible bonds are announced for issuance, and Bo 25 Convertible Bond will be listed, with a scale of 2.802 billion yuan. As of now, there are 71 convertible bonds waiting to be issued, with a total scale of 113.9 billion yuan, including 4 approved for registration with a total scale of 4.28 billion yuan and 3 approved by the listing committee with a total scale of 3.95 billion yuan [28][29][30]

Core Viewpoint - Jiangsu Libert INC. is issuing convertible bonds to raise funds, with a total issuance amount of 750 million yuan, aimed at enhancing its operational capabilities and expanding its market presence [2][4]. Overview of Convertible Bonds - The convertible bonds are named "Libert Convertible Bonds" with the code 111023 [2]. - The total issuance volume is 750 million yuan, equivalent to 7.5 million bonds [2]. - The bonds will be listed on the Shanghai Stock Exchange on July 22, 2025 [2]. - The duration of the bonds is from July 3, 2025, to July 2, 2031 [2]. - The conversion period for the bonds is from January 9, 2026, to July 2, 2031 [2]. Company Profile - Jiangsu Libert INC. was established on October 20, 2006, and transformed into a joint-stock company on January 31, 2011 [5][6]. - The company is headquartered in Jiangsu Province, with a total share capital of 449,070,000 yuan [5]. - The company specializes in the design and manufacturing of industrial modules, with a focus on engineering services across various disciplines [12][19]. Business Operations - The company operates in the industrial module design and manufacturing sector, providing a full range of services including engineering design, procurement, construction, and maintenance [19][26]. - The company has established a strong market presence, serving well-known multinational clients such as BASF, Honeywell, and Dow Chemical [12][26]. - The company holds various international certifications, including ASME and EN certifications, enabling it to meet global market requirements [13][26]. Competitive Landscape - The company is recognized as a national high-tech enterprise and has a significant market share in the industrial module sector [26]. - The industry is experiencing a shift towards modular construction, driven by the increasing demand for efficiency and cost-effectiveness in project execution [22]. - The company faces competition from both domestic and international firms, but its extensive experience and technical capabilities provide a competitive edge [25][26].

Core Viewpoint - Jiangsu Libert INC. is issuing convertible bonds to unspecified investors, aiming to raise funds for its business expansion and enhance its market position [1][2]. Group 1: Bond Issuance Details - The company is issuing convertible bonds that have been rated AA by Zhongceng Pengyuan Credit Rating Co., Ltd., with a stable outlook [2]. - The bonds will not be secured, which may increase risk if significant negative events impact the company's operations and debt repayment ability [3]. Group 2: Profit Distribution Policy - The company has a proactive cash or stock dividend distribution policy, prioritizing cash dividends when conditions allow [3][4]. - Cash dividends will be distributed if the company has positive earnings and sufficient cash flow to meet operational needs, with a minimum of 10% of distributable profits allocated for cash dividends [3][6]. - In the last three years, the company distributed a total of 84.85 million yuan in cash dividends, representing 44.83% of the average annual distributable profits [10]. Group 3: Risk Factors - The company acknowledges potential risks related to macroeconomic fluctuations, operational performance declines, and procurement price volatility, which could adversely affect its financial stability [11][12][13]. - The company emphasizes the importance of effective management of its projects and resources to mitigate risks associated with order fulfillment and site resource allocation [12]. Group 4: Commitment to Shareholder Returns - The company commits to maintaining its dividend policy and ensuring reasonable returns to investors, particularly small shareholders, following the issuance of convertible bonds [15]. - Major shareholders and executives have pledged not to participate in the bond issuance if they have recently reduced their stock holdings, ensuring alignment with shareholder interests [16][18].

Core Insights - The company achieved a revenue of 3.493 billion yuan in 2024, representing a year-on-year growth of 7.72%, while net profit attributable to shareholders reached 240 million yuan, up 26.45% year-on-year [1][2] - In Q1 2025, the company reported a revenue of 668 million yuan, a slight increase of 1.45% year-on-year, but net profit attributable to shareholders decreased by 8.07% [1][2] Financial Performance - The gross margin for 2024 was 16.09%, an increase of 1.55 percentage points year-on-year, primarily due to a shift in revenue structure with industrial module design and manufacturing revenue growing by 46.36% [2][3] - The company's net profit margin for 2024 was 6.89%, up 1.02 percentage points year-on-year, while the net profit margin after deducting non-recurring items was 6.55%, an increase of 0.92 percentage points [3] Cash Flow and Orders - The company reported a net cash inflow from operating activities of 415 million yuan for the full year 2024, an increase of 64 million yuan year-on-year, with a cash collection ratio of 95.44% [4] - As of September 2024, the company had a backlog of orders amounting to approximately 4.881 billion yuan, with an estimated conversion rate for Q4 2024 orders ranging from 60.94% to 92.48% [4] Investment and Expansion - The company plans to use funds raised from convertible bonds for a large industrial module manufacturing project, aimed at enhancing its capacity to undertake larger scale projects in sectors such as petrochemicals and nuclear power [4]

Investment Rating - The investment rating for the company is "Buy" and is maintained [11] Core Views - The company achieved a revenue of 3.493 billion yuan in 2024, representing a year-on-year growth of 7.72%. The net profit attributable to shareholders was 240 million yuan, up 26.45% year-on-year. The net profit after deducting non-recurring items was 229 million yuan, an increase of 25.25% year-on-year. In Q1 2025, the company reported a revenue of 668 million yuan, a year-on-year increase of 1.45%, while the net profit attributable to shareholders decreased by 8.07% to 36 million yuan [2][8] Financial Performance Summary - In 2024, the company benefited from an increase in gross profit margin to 16.09%, up 1.55 percentage points year-on-year, primarily due to a 46.36% increase in revenue from industrial module design and manufacturing, while engineering service revenue grew only by 0.73%. The gross profit margin for Q1 2025 was 12.33%, a decrease of 0.70 percentage points year-on-year [14] - The company reported a net cash inflow from operating activities of 415 million yuan for the year, an increase of 64 million yuan year-on-year, with a cash collection ratio of 95.44%, up 0.17 percentage points [14] - As of September 2024, the company had a backlog of orders amounting to approximately 4.881 billion yuan, with an estimated conversion rate for Q4 2024 orders ranging from 60.94% to 92.48% [14] Growth and Expansion - The company plans to use the funds raised from convertible bonds for the construction of a new large-scale industrial module manufacturing project, which is expected to enhance its capacity to undertake larger projects in the petrochemical, oil and gas energy, and nuclear power sectors [14]