取向硅钢
Search documents
望变电气分析师会议-20260323
Dong Jian Yan Bao· 2026-03-23 14:55
Report Summary 1. Report Industry Investment Rating No information provided. 2. Core Viewpoints - The expansion of the company's overseas business and high - voltage business is expected to drive future growth. The 80,000 - ton high - end magnetic new material project is in full production and sales, and the proportion of high - grade output has increased, which may alleviate profit pressure. The price of grain - oriented silicon steel is expected to stabilize after market adjustment, and the demand for high - magnetic - induction grain - oriented silicon steel will increase [23][25][26]. 3. Summary of Directory Content 3.1. Research Basic Situation - The research object is Wangbian Electric, belonging to the power grid equipment industry. The reception time was February 10, 2026, and the reception personnel were the company's secretary of the board and relevant personnel in the securities department [16]. 3.2. Detailed Research Institutions - The research institutions include securities companies such as Changjiang Securities, Dongwu Securities, and industrial funds such as Western Lide Fund, Yongying Fund, etc [17]. 3.3. Research Institution Proportion No information provided. 3.4. Main Content Data - **Business Operation in Q4 2025**: The power transmission, distribution and control equipment business was stable, while the grain - oriented silicon steel business saw a price decline at the end of Q3, which may affect profits, but the increase in the proportion of high - grade output of the 80,000 - ton high - end magnetic new material project alleviated some profit pressure [23]. - **Overseas Business**: The export of grain - oriented silicon steel decreased year - on - year, while the export orders of transformers increased significantly. The company plans to increase the proportion of overseas business in the next three years. The company manages exchange rate risks through real - time monitoring and foreign exchange hedging [23]. - **Grain - Oriented Silicon Steel Overseas Orders**: Affected by comprehensive factors, the company adjusts its export strategy in real - time. Customer orders have increased compared with the same period, and future overseas prices and demand need to be continuously monitored [23]. - **Overseas Orders of Power Transmission, Distribution and Control Equipment**: The company's product orders cover South America, Texas in the US, Oman, etc., all for data center projects. There is room for export performance growth, and the company will continue to expand the international market [25]. - **Output of 80,000 - Ton High - End Magnetic New Material Project**: The project has been in full production since June 2024. It is currently in full production and sales, and the proportion of high - grade output has increased. The output proportion of grade 085 and above varies according to market demand, with a maximum of about 60% [25]. - **CGO Production Line Transformation Plan**: The company will comprehensively evaluate the technical transformation plan and start - up time based on the global production capacity layout of grain - oriented silicon steel and its own financial plan [25]. - **2026 Grain - Oriented Silicon Steel Price Outlook**: The price of grain - oriented silicon steel fluctuates every 3 - 5 years. The price increase of 100 yuan/ton announced by Baowu in 2026 is considered a turning point. The demand for general grain - oriented silicon steel will decrease, while that for high - magnetic - induction grain - oriented silicon steel will increase, and the price will gradually stabilize [26]. - **Solid - State Transformer R & D**: The company pays attention to the development of solid - state transformers and relevant policies, and the specific R & D progress will be announced [26]. - **Overseas Layout**: The company promotes the "Belt and Road" business layout in the power transmission, distribution and control equipment field and expands the market scale of grain - oriented silicon steel materials [27]. - **Gross Margin of Overseas Transformer Orders**: The gross margin of overseas transformers varies by market. After deducting overseas labor costs, the advantage is limited. The gross margin is expected to be relatively stable and increase in the future [27]. - **High - Voltage Development Plan**: After the acquisition of Yunbian Electric in 2024, the company can supply power transmission and distribution equipment for voltage levels of 500kV and below. It will focus on R & D of high - voltage core equipment to obtain more orders [27]. - **220kV Order Visibility**: The orders for 220kV and below (35 - 220kV) transformers are saturated, and the reserve orders are for 6 months [27]. - **Characteristics of Plateau Transformers**: They have low loss, low noise, low partial discharge, high insulation, strong short - circuit resistance, strong overload capacity, and require low maintenance [28]. - **Downstream Market of Yunbian Electric**: The downstream markets are mainly railways, power grids, new energy, and overseas [28]. - **Performance Development Plan of Yunbian Electric**: It exceeded 1 billion yuan in revenue in 2024 and aims to exceed 2 billion yuan in 2026. It will expand to 330kV and 500kV to improve performance [29]. - **Mega - Watt - Level Intelligent Super - Charging Network Project**: The project is under construction as planned. The benchmark station was put into use in December 2025, and it is expected to bring stable charging service revenue and enhance the company's market position [29]. - **Impact of Copper Price Increase**: Copper price affects the company's production cost. The company transfers cost pressure through negotiation, technological innovation, and inventory optimization [29]. - **Cost - Reduction Measures**: The company reduces costs through technological innovation and refined management [30]. - **Strategic Investment Planning**: The company's major investment plans will be announced [30]. - **Risk Management of Accounts Receivable**: The company will adjust the risk control system in real - time and consider using insurance tools for risk hedging [30]. - **Purpose of Stock Issuance to Specific Objects**: It can strengthen the controlling position of the controlling shareholder, send positive signals to the market, and raise funds to optimize the capital structure and support business development [31].
【光大研究每日速递】20260317
光大证券研究· 2026-03-16 23:06
Core Viewpoint - The article discusses the potential investment opportunities in various sectors amid rising concerns of "stagflation" in overseas economies, suggesting a focus on upstream resource products, essential consumer goods, and sectors benefiting from government policies and technological advancements [5]. Group 1: Investment Strategies - In the event of stagflation, upstream resource products such as oil, coal, non-ferrous metals, and agricultural products are recommended as core holdings [5]. - Essential consumer sectors including food and beverage, pharmaceuticals, and essential retail are highlighted as stable investment options [5]. - The article suggests exploring hard technology sectors like semiconductors, aerospace, high-end equipment manufacturing, and AI computing as flexible investment choices, alongside traditional and new infrastructure related to government spending [5]. Group 2: Market Performance - The article notes that the domestic equity market showed mixed performance, with the ChiNext Index rising by 2.51% [6]. - New energy-themed funds outperformed, with a net value increase of 4.22%, while other sector-themed funds experienced declines [6]. - The issuance of public funds, particularly FOF products, has been robust, with 30 new funds established, including 7 FOF funds [6]. Group 3: Sector-Specific Insights - The article mentions that oriented silicon steel prices have increased for the first time since October 12, 2024, indicating a potential upward trend in metal prices [7]. - The construction materials sector is experiencing significant price increases, with a focus on traditional materials and new materials, particularly in the fiberglass and electronic fabric segments [9]. - The disposable glove industry is expected to see price increases, benefiting domestic leading companies due to cost control and market share expansion [10].
【有色】取向硅钢自2024年10月12日以来首次涨价——金属周期品高频数据周报(2026.03.09-03.15)(王招华/戴默/方驭涛/王秋琪/张寅帅)
光大证券研究· 2026-03-16 23:06
Liquidity - SPDR Gold ETF holdings decreased week-on-week [4] - BCI small and medium enterprise financing environment index for February 2026 is 48.66, down 3.20% month-on-month [4] - M1 and M2 growth rate difference in February 2026 is -3.1 percentage points, up 1.0 percentage points month-on-month [4] - Current London gold spot price is $5018 per ounce [4] Infrastructure and Real Estate Chain - Blast furnace capacity utilization rate for January-February is at the highest level in five years [5] - Price changes this week: rebar +2.84%, cement price index -0.27%, rubber +3.89%, coke +0.00%, coking coal +0.22%, iron ore +3.67% [5] - National blast furnace capacity utilization rate, cement, and asphalt operating rates changed by +0.03 percentage points, +0.32 percentage points, and -6.5 percentage points respectively [5] Real Estate Completion Chain - Titanium dioxide and glass prices are at low levels [6] - This week, titanium dioxide and glass prices increased by 0.75% and 0.37% respectively, with titanium dioxide gross profit at -1901 yuan/ton and flat glass operating rate at 70.81% [6] Industrial Products Chain - National PMI new orders index for February is 48.60% [7] - Major commodity price performance this week: cold-rolled +0.87%, copper -0.57%, aluminum +2.83%, with corresponding gross profit changes of -70.77%, +19.53%, and +7.51% [7] - National semi-steel tire operating rate is 77.71%, up 3.68 percentage points month-on-month [7] Subcategories - Orientation silicon steel price increased for the first time since October 12, 2024 [8] - Graphite electrode price for ultra-high power is 19000 yuan/ton, unchanged, with a comprehensive gross profit of 1653.64 yuan/ton, down 6.45% [8] - Electrolytic aluminum price is 25100 yuan/ton, up 2.83%, with estimated profit at 7728 yuan/ton (excluding tax), up 7.51% [8] - Electrolytic copper price is 100630 yuan/ton, down 0.57% [8] - Tungsten concentrate price is 1050000 yuan/ton, up 14.25% from last week [8] Price Comparison - Hot-rolled and rebar price difference is at the lowest level in five years [9] - Rebar and iron ore price ratio this week is 4.02 [10] - Price difference between hot-rolled and rebar steel is 50 yuan/ton this week [10] - Price difference between Shanghai cold-rolled steel and hot-rolled steel is 390 yuan/ton, up 120 yuan/ton month-on-month [10] - Price ratio of stainless steel hot-rolled to electrolytic nickel is 0.10 [10] - Price difference between small rebar (mainly used in real estate) and large rebar (mainly used in infrastructure) is 150 yuan/ton this week, down 6.25% from last week [10] - Price difference between medium-thick plate and rebar steel is 100 yuan/ton this week [10] Export Chain - February PMI new export orders for China is 45.00%, down 2.8 percentage points month-on-month [11] - China export container freight index CCFI composite index this week is 1072.16 points, up 1.70% [11] - US crude steel capacity utilization rate is 77.40%, down 0.90 percentage points month-on-month [11] - Announcement No. 79 jointly issued by the Ministry of Commerce and the General Administration of Customs on December 12, 2026, will implement export license management for certain steel products starting January 1, 2026, aiming to further regulate China's steel product exports [11] Valuation Percentiles - This week, the CSI 300 index increased by 0.19%, with the best-performing cyclical sector being coal mining (+5.13%) [12] - The PB ratio of ordinary steel and industrial metals relative to the PB ratio of the Shanghai and Shenzhen markets are 38.60% and 75.51% respectively [12] - The current PB ratio of the ordinary steel sector relative to the Shanghai and Shenzhen markets is 0.53, with the highest value since 2013 being 0.82 (reached in August 2017) [12]
金属周期品高频数据周报(2026.3.9-2026.3.15):取向硅钢自2024年10月12日以来首次涨价-20260316
EBSCN· 2026-03-16 05:27
Investment Rating - The report maintains an "Overweight" rating for the steel and non-ferrous metals sectors [5] Core Insights - The report highlights that oriented silicon steel has increased in price for the first time since October 12, 2024, indicating a potential shift in market dynamics [2] - The liquidity indicators show a decrease in SPDR Gold ETF holdings, with the current price of London gold at $5,018 per ounce, reflecting a 2.90% decrease from the previous week [11] - The report notes that the national high furnace capacity utilization rate is at its highest level for the same period in five years, suggesting robust activity in the construction and real estate sectors [19] Summary by Sections Liquidity - SPDR Gold ETF holdings decreased by 0.16% this week, with a total of 1,071.56 tons [11] - The M1 and M2 growth rate difference was -3.1 percentage points in February 2026, showing a month-on-month increase of 1.0 percentage points [16] Infrastructure and Real Estate Chain - The national high furnace capacity utilization rate was 87% this week, with a slight increase of 0.03 percentage points [10] - The price of rebar increased by 2.84% this week, while the cement price index decreased by 0.27% [10] Real Estate Completion Chain - The price of titanium dioxide increased by 0.75% to 13,500 yuan per ton, with a gross profit margin of -1,901 yuan per ton [76] - The flat glass price rose by 0.37% to 1,175 yuan per ton, with an operating rate of 70.81% [76] Industrial Products Chain - The national PMI new orders index was reported at 48.60% in February [2] - The price of electrolytic aluminum increased by 2.83% to 25,100 yuan per ton, with estimated profits of 7,728 yuan per ton [10] Valuation Metrics - The report indicates that the PB ratio of the steel sector relative to the broader market is currently at 0.53, with historical highs reaching 0.82 [4] - The overall steel industry gross profit was reported at 153 yuan per ton, reflecting a 12.0% increase week-on-week [10]
电力大周期下取向硅钢行业发展展望
2026-03-16 02:20
Summary of the Conference Call on the Electrical Steel Industry Industry Overview - The conference call discusses the **oriented silicon steel industry** in China, highlighting significant supply-demand imbalances and future production capacity expectations. The total capacity is projected to reach **6-7 million tons** within 2-3 years, exceeding the expected production of **3.5 million tons** by 2025, indicating an impending oversupply cycle [1][2]. Key Points and Arguments Supply and Demand Dynamics - The current market is characterized by a **supply surplus**, with domestic production capacity growing at an annual rate exceeding **10%**, and in some cases, **15%**. This growth is outpacing demand, which is expected to grow at **10%** annually [2][3]. - The **price of oriented silicon steel** has reached a low point, nearing the cost line, leading some private enterprises to halt or reduce production. The price is expected to stabilize in **2026**, with limited room for further decline [2][3]. High-End Product Trends - High-grade products (85 and above) have become mainstream, accounting for over **70%** of the market. Leading companies like **Baowu** and **Shougang** have a high-grade product ratio of **80%**, while private enterprises lag at **20-30%** [1][3][10]. - The demand for high-grade products is expected to grow, driven by increasing energy efficiency requirements in transformer manufacturing [18]. International Market Dynamics - Demand in the **U.S. and Europe** is recovering, driven by data centers and equipment upgrades. However, high tariffs on direct imports from China have led to indirect exports through countries like **Mexico** [6][19]. - The global production capacity for oriented silicon steel is projected to increase, with non-China production expected to grow from **1.5-2 million tons** in 2025 to **3 million tons** in the next five years [8]. Production Capacity and Investment - The construction of a full-process production line requires approximately **2-3 years** and an investment of around **2 billion RMB**. The bottleneck lies in the matching of processes rather than equipment [1][7][16]. - Current production lines typically have a capacity of **100,000 tons**, with investments varying based on the scale of production [16]. Competitive Landscape - The competition between oriented silicon steel and **amorphous alloys** is manageable, as the latter faces limitations in strength and noise levels, slowing down its adoption in larger transformers [14][15]. - The pricing dynamics between high-end and low-end products are expected to diverge, with high-end products maintaining a premium due to their performance advantages [11][19]. Future Outlook - The demand for oriented silicon steel is primarily driven by the transformer industry, with significant contributions from both power and distribution transformers. The push for higher energy efficiency standards is expected to further increase demand for high-grade products [18]. - The anticipated growth in high-grade product demand may reach an annual increase of **15%**, maintaining a supply-demand imbalance in favor of high-end products [17]. Additional Important Insights - The **raw material costs**, particularly for silicon iron, significantly impact production costs, with raw materials accounting for over **50%** of manufacturing costs for companies focused solely on downstream processes [12]. - The selection criteria for suppliers by downstream transformer manufacturers vary, with larger firms prioritizing quality and stability over price, while smaller firms may focus on cost [13][20]. - Potential policy risks exist regarding U.S. tariffs on Chinese products, which could affect future supply chains and market dynamics [20]. This summary encapsulates the critical insights from the conference call, providing a comprehensive overview of the current state and future outlook of the oriented silicon steel industry.
吞下封锁的恶果,由于项目延期,印度放宽了对中国电力限制
3 6 Ke· 2026-02-27 01:09
Core Viewpoint - India has relaxed its five-year restriction on importing power transmission equipment from China, allowing state-owned enterprises to procure without government approval, as it aims to bolster its AI ambitions and address power infrastructure shortages [1][10][20]. Group 1: India's AI Ambitions - India aspires to become a major player in AI, recognizing the need for robust power infrastructure to support this goal [3][10]. - The recent AI summit hosted by India aimed to attract global talent and investment, although it faced criticism for lacking prominent participants [4][8]. - India's ambition in AI is hindered by the absence of a strong domestic AI industry, necessitating the attraction of foreign capital and expertise [8][24]. Group 2: Power Infrastructure Challenges - India's power infrastructure is critically lacking, with officials admitting a 40% shortfall in transformers and reactors for upcoming transmission projects [13][20]. - The ban on Chinese equipment has led to significant delays in power projects, with local manufacturers unable to meet demand or quality standards [17][20]. - The reliance on Chinese technology is evident, as India has struggled to find alternative suppliers for essential components like transformers and silicon steel [18][20]. Group 3: Historical Context of Restrictions - The restrictions on Chinese equipment originated from geopolitical tensions, with concerns over potential security risks associated with Chinese technology [16][20]. - The ban has resulted in severe consequences for India's power sector, including project delays and increased operational costs for local manufacturers [17][20]. - The initial intent to promote "Make in India" has not materialized effectively, leading to a realization that without Chinese imports, India's power needs cannot be met [20][22]. Group 4: Future Outlook - To compete in the global AI landscape, India must urgently address its power infrastructure deficiencies by lifting restrictions on Chinese equipment imports [20][24]. - The current state of India's power supply and infrastructure is insufficient to support its industrial and AI aspirations, highlighting the need for immediate action [22][24]. - India's ambition to become a significant player in AI is contingent upon establishing a reliable and robust power supply, which is currently lacking [24].
变压器全球告急短缺加剧,印度无奈承认:离了中国,电力缺口补不上
Sou Hu Cai Jing· 2026-02-23 18:15
Core Insights - India has acknowledged the necessity of purchasing Chinese equipment to replace its manufacturing capabilities, particularly in the power sector, due to a projected 40% supply gap in transformers and reactors over the next three years [1][4][10] - The Indian government has begun to relax restrictions on purchasing Chinese equipment, allowing state-owned power and coal companies to procure essential equipment without government approval, opening a market worth approximately $700 billion to $750 billion [4][11] - The global transformer shortage reflects a broader crisis, with delivery times in the U.S. increasing from 50 weeks to 127 weeks, and prices for transformers rising significantly since 2020 [5][7] Group 1: India's Power Sector Challenges - India's internal assessments reveal a structural supply gap of 40% for core equipment in transmission projects, exacerbated by delays in domestic manufacturing [4][10] - The largest state-owned power equipment manufacturer, BHEL, is experiencing extended delivery times, with project delays becoming commonplace [4][10] - Attempts to source equipment from Europe and the U.S. have been unsuccessful due to high prices and insufficient capacity [4] Group 2: Global Transformer Market Dynamics - The global transformer market is facing severe shortages, with aging infrastructure in the U.S. and Europe contributing to increased demand and longer delivery times [5][7] - The price index for global power transformers has surged by 1.5 times since 2020, with some models reaching 2.6 times their pre-pandemic prices [5] - The demand for transformers is driven by the renewable energy revolution and the exponential growth in electricity consumption from AI data centers [5] Group 3: China's Dominance in Transformer Production - China is the leading supplier in the global transformer market, accounting for over 60% of production capacity and achieving a record export value of 64.6 billion yuan in 2025, a 36% increase from the previous year [7][9] - Chinese manufacturers have developed a complete and efficient transformer production system, with significant advancements in technology and production capabilities [7][9] - The ability of Chinese companies to deliver customized products in a much shorter timeframe compared to U.S. suppliers positions them favorably in the global market [7][9] Group 4: Broader Implications for Global Trade - China's role as a stable supplier in the global power infrastructure market may enhance its bargaining power in trade negotiations [11][12] - India's decision to relax restrictions on Chinese equipment procurement could set a precedent for other developing countries in Southeast Asia, the Middle East, and Africa [11][12] - The easing of restrictions reflects a victory of market forces over political barriers, indicating a shift in India's approach to its energy and manufacturing needs [12]
望变电气(603191):大股东全额认购定增提振市场信心 高端变压器和取向硅钢受益于行业景气上行
Xin Lang Cai Jing· 2026-02-12 00:29
Group 1 - The company plans to issue 19,493,177 shares to a controlling shareholder, raising a total of 300 million yuan at an issue price of 15.39 yuan per share, with a lock-up period of 36 months. The funds will be used to supplement working capital after deducting issuance costs [1] - The full participation of the major shareholder in the issuance reinforces control and demonstrates confidence in the company's development. The company specializes in the research, production, and sales of power distribution and control equipment, as well as oriented silicon steel, which are widely used in various sectors including renewable energy and traditional power generation [2] - The domestic power grid investment during the "14th Five-Year Plan" is expected to reach 4 trillion yuan, a 40% increase from the previous plan, focusing on green energy transition and new power system construction, which will boost demand for electrical equipment [3] Group 2 - The company is one of the few that integrates the entire supply chain from oriented silicon steel to transformers, ensuring stable supply and cost advantages for high-end transformers. The revenue share of high-end transformers (110kV and above) is expected to increase to 44.26% by mid-2025 [4] - The company is actively expanding its global market presence, particularly in Southeast Asia, the Middle East, and Europe, while also exploring new business opportunities in the emerging sectors such as new energy heavy-duty vehicles [5] - The company is expected to benefit significantly from domestic power grid investments and overseas infrastructure demands, with projected net profits for 2025, 2026, and 2027 being 142 million, 215 million, and 290 million yuan respectively, indicating a positive long-term growth outlook [5]
望变电气:公司点评报告:大股东全额认购定增提振市场信心,高端变压器和取向硅钢受益于行业景气上行-20260212
Zhongyuan Securities· 2026-02-11 10:24
Investment Rating - The report assigns a rating of "Accumulate" to the company, indicating an expected relative increase of 5% to 15% compared to the CSI 300 index over the next six months [24]. Core Insights - The major shareholder's full participation in the private placement enhances market confidence and demonstrates commitment to the company's long-term value. The funds raised will be used to supplement working capital, which will lower the company's debt ratio and optimize its capital structure [10][7]. - The domestic power grid investment during the "14th Five-Year Plan" is expected to reach 4 trillion yuan, a 40% increase from the previous plan, which will boost demand for equipment in the industry. The high-end oriented silicon steel market is experiencing structural opportunities due to increased demand for high-grade products [10]. - The company is one of the few that integrates the entire supply chain from oriented silicon steel to transformers, ensuring stable supply and cost advantages for high-end transformers. The revenue share from high-end transformers (110kV and above) increased to 44.26% in the first half of 2025 [10][11]. - The company is actively expanding its global market presence, particularly in countries along the "Belt and Road" initiative, and is also exploring new business areas such as new energy heavy-duty vehicle charging [10]. Financial Summary - The company’s projected revenues for 2025, 2026, and 2027 are 41.11 billion yuan, 52.34 billion yuan, and 65.33 billion yuan, respectively, with growth rates of 22.65%, 27.33%, and 24.81% [12]. - Net profit is expected to recover from 0.65 billion yuan in 2024 to 1.42 billion yuan in 2025, and further to 2.90 billion yuan by 2027, reflecting a significant growth trajectory [12]. - The earnings per share (EPS) are projected to be 0.43 yuan, 0.65 yuan, and 0.87 yuan for the years 2025, 2026, and 2027, respectively, with corresponding price-to-earnings (P/E) ratios of 52.08, 34.54, and 25.56 [12].
望变电气(603191):公司点评报告:大股东全额认购定增提振市场信心,高端变压器和取向硅钢受益于行业景气上行
Zhongyuan Securities· 2026-02-11 09:29
Investment Rating - The report assigns a rating of "Accumulate" to the company, indicating an expected relative increase of 5% to 15% compared to the CSI 300 index over the next six months [24]. Core Insights - The major shareholder's full participation in the private placement enhances market confidence and demonstrates commitment to the company's long-term value. The funds raised will be used to supplement working capital, which will lower the company's debt ratio and optimize its capital structure [10][7]. - The domestic power grid investment during the "14th Five-Year Plan" is expected to reach 4 trillion yuan, a 40% increase from the previous plan, which will boost demand for electrical equipment. The high-end oriented silicon steel market is experiencing structural opportunities due to increased demand for high-grade products [10]. - The company is one of the few that integrates the entire supply chain from oriented silicon steel to transformers, ensuring stable supply and cost advantages. The revenue share from high-end transformers (110kV and above) increased to 44.26% in the first half of 2025 [10][11]. - The company is actively expanding its global market presence, particularly in countries along the "Belt and Road" initiative, and is also exploring new business areas such as new energy heavy-duty vehicle charging [10]. Financial Summary - The company’s projected revenues for 2025, 2026, and 2027 are 41.11 billion yuan, 52.34 billion yuan, and 65.33 billion yuan, respectively, with growth rates of 22.65%, 27.33%, and 24.81% [12]. - Net profit estimates for the same years are 1.42 billion yuan, 2.15 billion yuan, and 2.90 billion yuan, with corresponding earnings per share (EPS) of 0.43 yuan, 0.65 yuan, and 0.87 yuan [12]. - The company’s price-to-earnings (P/E) ratios for 2025, 2026, and 2027 are projected to be 52.08, 34.54, and 25.56, respectively, based on the closing price of 22.33 yuan per share on February 10 [12].