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 ...

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].

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%, and a net profit attributable to shareholders of 178 million yuan, down 11.15% year-on-year [1][2] - In Q3 alone, the company achieved a revenue of 543 million yuan, a decrease of 31.58% year-on-year, with a net profit of 56 million yuan, down 19.69% year-on-year [1][2] Financial Performance - The company's gross profit margin for the first three quarters was 20.44%, an increase of 2.91 percentage points year-on-year, while the gross profit margin for Q3 was 26.78%, up 6.42 percentage points year-on-year [2] - The net profit margin attributable to shareholders for the first three quarters was 8.97%, an increase of 1.24 percentage points year-on-year, and the net profit margin after deducting non-recurring gains and losses was 8.67%, up 1.45 percentage points year-on-year [2] Cash Flow and Debt - The company experienced a net cash outflow from operating activities of 84 million yuan for the first three quarters, a shift from positive to negative year-on-year [3] - The cash collection ratio was 91.95%, an increase of 6.66 percentage points year-on-year, while the asset-liability ratio increased by 15.68 percentage points year-on-year to 55.91% [3] Market Opportunities - The demand for industrial modules and engineering services in sectors such as chemicals, oil and gas energy, nuclear power, mining, and water treatment is expected to grow, providing significant development space for industrial module manufacturers [3] - 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 [3]

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].