Investment Rating - The report assigns a "Buy-A" investment rating to the company with a target price of 42.63 CNY per share, based on a PE valuation of 61 times for 2025 [5][8]. Core Insights - The company's revenue for the first half of 2025 reached 2.883 billion CNY, a year-on-year increase of 27.42%, while net profit attributable to shareholders was 166 million CNY, up 118.54% year-on-year [1][2]. - The growth in revenue is primarily driven by increasing demand in downstream application areas, particularly in new energy, consumer electronics, and communication sectors [2][3]. - The company is expected to achieve revenues of 6.36 billion CNY, 7.95 billion CNY, and 9.98 billion CNY for the years 2025 to 2027, with corresponding net profits of 407 million CNY, 573 million CNY, and 748 million CNY [4][16]. Revenue and Profitability - The overall gross margin for the first half of 2025 was 19.58%, reflecting a slight increase of 1.72 percentage points year-on-year, impacted by high initial costs for new projects and rising prices of raw materials like copper and aluminum [2][3]. - The company's net profit margin improved to 6.07%, an increase of 3.86 percentage points year-on-year [2]. Business Segments Performance - Thermal management materials and devices generated 1.085 billion CNY in revenue, a year-on-year increase of 37.53%, with a gross profit of 181 million CNY and a gross margin of 16.70% [3]. - Electromagnetic shielding materials and devices achieved revenue of 783 million CNY, up 13.68% year-on-year, with a gross profit of 233 million CNY and a gross margin of 29.82% [3]. - Lightweight materials and devices reported revenue of 760 million CNY, a year-on-year increase of 35.21%, with a gross profit of 88 million CNY and a gross margin of 11.55% [3]. Future Projections - The company anticipates continued growth in its thermal management business, with projected revenues of 2.517 billion CNY, 3.271 billion CNY, and 4.253 billion CNY from 2025 to 2027, reflecting year-on-year growth rates of 35% [15]. - The electromagnetic shielding segment is expected to generate revenues of 1.506 billion CNY, 1.732 billion CNY, and 1.992 billion CNY over the same period, with a consistent growth rate of 15% [15]. - The lightweight materials segment is projected to achieve revenues of 975 million CNY, 1.316 billion CNY, and 1.777 billion CNY, also with a growth rate of 35% [15].

公司研究 证 券 研 究 报 告 恒铭达（002947）2025 年半年报点评 强推（维持） 大客户模切主业驱动 25Q2 高速增长，数通业务成 长可期 事项： 评论： [ReportFinancialIndex] 主要财务指标 | | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | | 营业总收入(百万) | 2,486 | 4,130 | 5,605 | 7,152 | | 同比增速(%) | 36.7% | 66.1% | 35.7% | 27.6% | | 归母净利润(百万) | 457 | 700 | 945 | 1,229 | | 同比增速(%) | 62.4% | 53.2% | 35.0% | 30.1% | | 每股盈利(元) | 1.78 | 2.73 | 3.69 | 4.80 | | 市盈率(倍) | 23 | 15 | 11 | 9 | | 市净率(倍) | 3.4 | 2.9 | 2.4 | 2.0 | 资料来源：公司公告，华创证券预测 注：股价为 2025 年 8 月 20 日收盘价 消费电子组件 2 ...

Investment Rating - The report maintains a "Strong Buy" rating for the company with a target price of 145 yuan per share [2][8]. Core Views - The company has introduced a restricted stock incentive plan for 2025, demonstrating management's confidence in future operations. The plan includes a grant price of 126.90 yuan per share for up to 608 core personnel, covering approximately 524.62 million shares, which is about 0.99% of the total share capital [2][8]. - The incentive plan's performance targets are based on 2024 revenue or non-recurring performance, with growth targets set at a minimum of 10%/20% for 2025/2026 if granted before the Q3 report of 2025, or 20%/30% if granted afterward [2][8]. - The company has shown strong revenue performance, with expectations of continued high-quality growth driven by core categories such as energy storage and security, alongside a rebound in the sweeping robot business, which grew by 75% year-on-year [8]. Financial Summary - Projected total revenue (in million yuan): - 2024: 24,710 - 2025: 32,128 - 2026: 40,075 - 2027: 47,919 - Year-on-year growth rates: - 2024: 41.1% - 2025: 30.0% - 2026: 24.7% - 2027: 19.6% [4][9]. - Projected net profit (in million yuan): - 2024: 2,114 - 2025: 2,737 - 2026: 3,441 - 2027: 4,161 - Year-on-year growth rates for net profit: - 2024: 30.9% - 2025: 29.4% - 2026: 25.7% - 2027: 20.9% [4][9]. Investment Recommendations - The report suggests that the company's diverse product categories and regional expansions are expected to continue delivering results, with earnings per share (EPS) forecasts for 2025, 2026, and 2027 at 5.15, 6.47, and 7.83 yuan respectively, corresponding to price-to-earnings (PE) ratios of 24, 19, and 16 [8][9].

Investment Rating - The report maintains a "Buy-A" investment rating with a target price of 11.02 CNY for the next six months [6][4]. Core Views - The company is expected to achieve a net profit of 900 million to 1.14 billion CNY in the first half of 2025, representing a year-on-year growth of 31.57% to 66.66% [1][2]. - The company is actively increasing its investment in AI terminal hardware and has made significant progress in product innovation across multiple fields, including foldable screens and robotics [3][2]. - The automotive sector has shown substantial improvement in operational efficiency compared to the previous year, contributing positively to overall profitability [2]. Financial Summary - Revenue projections for 2025 to 2027 are estimated at 50.93 billion CNY, 59.23 billion CNY, and 68.12 billion CNY respectively, with net profits of 2.41 billion CNY, 3.06 billion CNY, and 3.56 billion CNY [4][9]. - The company’s net profit margin is projected to improve, with a net profit margin of 4.7% in 2025 and stabilizing at 5.2% in 2026 and 2027 [10]. - The company’s earnings per share (EPS) is expected to increase from 0.34 CNY in 2025 to 0.51 CNY in 2027 [10].

Investment Rating - The report maintains a "Strong Buy" rating for the company, indicating an expectation to outperform the benchmark index by over 20% in the next six months [22]. Core Views - The company's Q1 2025 performance aligns with expectations, driven by major clients in the die-cutting sector and the Huayang Tong business, with a revenue of 649 million yuan, a year-over-year increase of 52.59%, and a net profit of 108 million yuan, up 53.69% year-over-year [1][7]. - The report highlights a robust growth trajectory for the company, with projected revenues increasing significantly from 2.486 billion yuan in 2024 to 7.152 billion yuan by 2027, reflecting a compound annual growth rate (CAGR) of 36.7% [3][8]. - The company is positioned to benefit from the expanding market for precision flexible components and metal parts, particularly in the consumer electronics sector, as it has established strong relationships with major clients like Apple and Google [7][8]. Financial Summary - For Q1 2025, the company reported a gross margin of 30.12%, an increase of 1.67 percentage points year-over-year [1]. - The projected net profit for 2025 is estimated at 700 million yuan, with a growth rate of 53.2% compared to 2024 [3][8]. - The earnings per share (EPS) is expected to rise from 1.78 yuan in 2024 to 4.77 yuan by 2027, indicating strong profitability growth [3][8]. Market Position - The company has successfully entered a harvest phase for its die-cutting business after years of strategic investment, with a significant market opportunity driven by AI and product upgrades in consumer electronics [7][8]. - Huayang Tong's server business is expected to benefit from the AI development trend, with increasing demand for charging piles and energy storage solutions [7][8]. - The company has built a flexible production network to adapt to client needs, enhancing its supply chain resilience [7].

Investment Rating - The report maintains a "Buy-A" rating for the company, indicating a strong potential for price appreciation in the coming months [1][7]. Core Insights - The company achieved a revenue of 7.41 billion yuan in 2024, representing a year-on-year growth of 59.08%, and a net profit of 692 million yuan, which is a significant increase of 140.80% compared to the previous year [3][9]. - The company's business segments, including data storage, AIoT terminals, server remanufacturing, and computing cloud services, are all experiencing rapid growth, contributing to an overall improvement in profitability [4][5]. - The gross margin for 2024 reached 17.36%, an increase of 3.79 percentage points from the previous year, driven by a higher proportion of high-margin businesses and improved supply chain management [4]. Financial Performance - The company reported a basic earnings per share (EPS) of 2.83 yuan for 2024, with projections for EPS of 4.43, 5.80, and 7.47 yuan for 2025, 2026, and 2027 respectively [2][7]. - The net profit margin for 2024 was 9.27%, up by 3.13 percentage points from the previous year, indicating enhanced operational efficiency [4][9]. - The company is expected to continue its growth trajectory, with projected revenues of 10.19 billion yuan in 2025, 13.18 billion yuan in 2026, and 16.76 billion yuan in 2027, reflecting a compound annual growth rate (CAGR) of 37.5% from 2024 to 2025 [9][11]. Business Segments - The data storage segment generated 4.46 billion yuan in revenue in 2024, a year-on-year increase of 54.98%, supported by investments in self-developed storage chips and server storage [4]. - The AIoT terminal segment saw revenues of 2.26 billion yuan, growing by 60.82%, with notable contributions from cloud video platforms and overseas smart security [4]. - The server remanufacturing business is expanding its production capacity, while the computing cloud services are establishing partnerships with leading companies in various sectors [5][6].