Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected investment return that exceeds the market benchmark by over 20% in the next 6-12 months [5][10]. Core Insights - The company reported a revenue of 29.078 billion yuan for H1 2025, representing a year-on-year growth of 17.98%. The net profit attributable to shareholders was 2.768 billion yuan, up 9.88% year-on-year, while the net profit after deducting non-recurring items was 2.756 billion yuan, reflecting a 15.40% increase [2][5]. - The report highlights strong financial performance, with operating cash flow reaching 3.723 billion yuan, a 35.47% increase year-on-year, and a reduction in the debt-to-asset ratio to 21.95%, indicating improved debt structure and financial efficiency [2][3]. - The company emphasizes shareholder returns, with cash dividends amounting to 1.11 billion yuan, representing a payout ratio of 40.10% [2][3]. Summary by Sections Financial Performance - In H1 2025, the company produced 669,700 tons of alumina, 406,400 tons of carbon products (up 2.23%), and 1,613,200 tons of aluminum products (up 15.59%) [2]. - The revenue forecast for 2025 is set at 58.548 billion yuan, with a projected growth rate of 7.5% [4]. Profitability Forecast - The earnings per share (EPS) estimates for 2025-2027 are adjusted to 1.87, 2.13, and 2.38 yuan, respectively, with corresponding price-to-earnings (P/E) ratios of 10, 9, and 8 [3][4]. Industry Outlook - The company is positioned to benefit from the "High-Quality Development Implementation Plan for the Aluminum Industry (2025-2027)", which aims to enhance the resilience and safety of the supply chain and increase the domestic bauxite resource by 3%-5% by 2027 [3].

Group 1 - The company anticipates a significant decline in net profit for the first half of 2025, projecting a profit of between 50.02 million to 60 million yuan, which represents a decrease of 65.13% to 70.93% compared to the same period last year [1][2] - The expected net profit after deducting non-recurring gains and losses is estimated to be between 10.16 million to 12.19 million yuan, reflecting a year-on-year decrease of 94.15% to 95.12% [1][2] - The previous year's net profit attributable to shareholders was 172.09 million yuan, with a non-recurring profit of 208.38 million yuan [2] Group 2 - The decline in performance is primarily attributed to the impact on the main business, with a decrease in operating income and net profit, although the company maintains a competitive advantage in carbon products [2] - The company has a robust structure with multiple subsidiaries and a reasonable geographical layout, allowing for resource sharing and coordinated marketing, which enhances its competitive edge [2] - Non-operating gains and losses are expected to impact net profit by approximately 44 million yuan, mainly due to changes in fair value and government subsidies [2]

Core Viewpoint - The company reported strong revenue growth in 2024, with a significant increase in aluminum production, but faced challenges in Q4 2024 due to a sharp decline in net profit [1][2]. Financial Performance - In 2024, the company achieved operating revenue of 54.45 billion yuan, an increase of 27.61% year-on-year, and a net profit attributable to shareholders of 4.41 billion yuan, up 11.52% [1]. - The net profit for Q4 2024 was 592 million yuan, showing a year-on-year decline of 59.21% and a quarter-on-quarter decline of 54.52% [1]. - For Q1 2025, the net profit was 974 million yuan, down 16.26% year-on-year but up 64.66% quarter-on-quarter [2]. Production and Pricing - The increase in 2024 profits was primarily driven by higher production volumes, with aluminum production rising by 22.45% year-on-year to 2.9383 million tons [2]. - The average price of alumina in 2024 was 4,100 yuan per ton, up 42% from 2023, while the average price of electrolytic aluminum was 19,922 yuan per ton, an increase of 7% [2]. - In Q1 2025, the average price of alumina fell to 3,938 yuan per ton, a decrease of 26% from the previous quarter, which is expected to positively impact profits in Q2 2025 [2]. Future Outlook - The company plans to increase electrolytic aluminum production in 2025, targeting an output of approximately 3.01 million tons [3]. - The financial condition is robust, with a significant reduction in the debt-to-asset ratio from 75.44% in 2018 to 23.97% in Q1 2025 [3]. - The company has increased its dividend payout ratio from 11.76% in 2021 to 32.23% in 2024, with total cash dividends of 1.422 billion yuan, a growth of 78.26% from 2023 [3]. Investment Rating - The company maintains a "strong buy" investment rating, with projected net profits of 6.19 billion yuan, 8.31 billion yuan, and 8.38 billion yuan for 2025-2027, corresponding to price-to-earnings ratios of 9, 6, and 6 times [4]. - The company benefits from abundant green electricity in Yunnan province, with over 80% of its production electricity sourced from clean energy [4].

Group 1 - The company held its 10th temporary board meeting of the 9th session on April 17, 2025, with all 11 directors present, complying with legal regulations and company bylaws [2][3][4] - The board approved the proposal for expected daily related transactions for 2025, which will not create dependency on related parties [3][9] - The board also approved the establishment of a market value management system to enhance investor returns and maintain investor interests [5][6] Group 2 - The expected daily related transactions for 2025 include sales and purchases with related parties, with a total estimated amount of approximately 66 million yuan for sales and 38 million yuan for purchases [29][30] - The company will engage in transactions with several related parties, including 方大特钢科技股份有限公司, 江西萍钢实业股份有限公司, and 北京方大炭素科技有限公司, among others [10][29] - The pricing policy for these transactions will be based on fair market prices, ensuring that the interests of the company and its shareholders are not harmed [31][32]

Core Viewpoint - The company reported strong financial performance for 2024, with significant growth in revenue and profit driven by increased production and prices of electrolytic aluminum [1][3]. Financial Performance - In 2024, the company achieved total operating revenue of 54.45 billion yuan, a year-on-year increase of 27.61% [1] - The total profit reached 5.972 billion yuan, up 7.74% year-on-year [1] - The net profit attributable to shareholders was 4.412 billion yuan, reflecting an 11.52% increase year-on-year [1] Production Highlights - The company produced 1.4088 million tons of alumina and 2.9383 million tons of primary aluminum, marking a 22.45% year-on-year increase and setting a historical production high [1] - Production of carbon products reached 805,800 tons, up 2.85% year-on-year, while aluminum alloy and processing products totaled 1.2541 million tons, a 1.75% increase [1] - The average price of electrolytic aluminum in 2024 was approximately 19,921.61 yuan per ton, a 6.5% increase compared to 2023 [1] Future Outlook - The company anticipates continued production growth in 2025, with targets of approximately 1.41 million tons of alumina, 3.01 million tons of electrolytic aluminum, 1.28 million tons of aluminum alloy and processing products, and 780,000 tons of carbon products [2] - The decline in alumina prices is expected to enhance electrolytic aluminum profits, with the average alumina price as of March 25, 2025, at 3,160.00 yuan per ton, down 43.6% from the beginning of the year [2] - The domestic electrolytic aluminum industry profit level was approximately 3,689.79 yuan per ton as of March 26, 2025, indicating a recovery and a 39.6% year-on-year increase [2] Investment Recommendations - The company is projected to achieve total operating revenues of 57.4 billion yuan, 58.8 billion yuan, and 60.4 billion yuan for the years 2025 to 2027, with net profits attributable to shareholders of 6.8 billion yuan, 7.3 billion yuan, and 8.0 billion yuan respectively [3] - The investment rating is maintained at "Buy" based on the positive outlook for production and profitability [3]

Core Viewpoint - The company, Suotong Development, is acquiring a 23.9681% stake in its subsidiary, Shandong Suotong Innovative Carbon Materials, for 470 million yuan, aiming to enhance shareholder equity amid a recovering prebaked anode industry [1][3]. Group 1: Acquisition Details - Suotong Development's wholly-owned subsidiary, Linyi Suotong International Trade Co., plans to purchase the stake from China Orient Asset Management [1]. - The acquisition was unanimously approved by the board of directors and does not constitute a major asset restructuring as per the regulations of the China Securities Regulatory Commission [1][2]. - Following the transaction, China Orient Asset Management will no longer hold shares in Suotong Innovative [2]. Group 2: Financial Performance and Projections - Suotong Innovative, established in August 2016, has a registered capital of 692 million yuan and focuses on producing prebaked anode carbon blocks and related products [1]. - The company anticipates a net profit of 240 million to 270 million yuan for 2024, marking a turnaround from losses in 2023 [4][5]. - The recovery in the prebaked anode industry is expected to positively impact the company's financial performance, with stable growth in raw aluminum production and a stabilization in prices for petroleum coke and prebaked anodes [4]. Group 3: Expansion Plans - In addition to the acquisition, Suotong Development plans to establish a new prebaked anode production project in Jiangsu Province, with an annual capacity of 300,000 tons and a total investment of approximately 1 billion yuan [4]. - The company has been actively expanding its production capacity through acquisitions and new projects, reflecting a strategic response to the industry's recovery [3][4].

本报告依据中国资产评估准则编制 包头铝业有限公司拟吸收合并内蒙 古华云新材料有限公司所涉及的内 蒙古华云新材料有限公司股东全部 权益价值 资产评估报告 国众联评报字（2025）第 3-0010 号 此为二维码防伪标志,内含 本报告估值主要信息,建议 报告使用方查证核实 评估机构:国众联资产评估土地房地产估 价有限公司 联系地址:深圳市罗湖区清水河街道清水 河社区清水河三路 7 号中海慧 智大厦 1 栋 1C618 网址： www.gzlchina.com 电话: 0755-88832456 邮编: 518024 报告日期: 二〇二五年二月二十八日 包 头 铝 业 有 限 公 司 拟 吸 收 合 并 内 蒙 古 华 云 新 材 料 有 限 公 司 所 涉 及 的 内 蒙 古 华 云 新 材 料 有 限 公 司 股 东 全 部 权 益 价 值 目 录 | 声 月】 | | --- | | 摘 英 … | | 资产评估报告 | | 一、绪言 . | | 二、委托人、被评估单位概况及其他评估报告使用人 | | 三、评估目的 . | | 四、评估对象和评估范围 . | | 五、价值类型及其定义 . | | 六、评估基准 ...

包头铝业有限公司 已审财务报表 2024年度 包头铝业有限公司 目 录 | | | 页 | | 次 | | --- | --- | --- | --- | --- | | 一、 | 审计报告 | 1 | - | 4 | | 二、 | 已审财务报表 | | | | | | 合并资产负债表 | 5 | - | 6 | | | 合并利润表 | | 7 | | | | 合并所有者权益变动表 | 8 | - | 9 | | | 合并现金流量表 | 10 | - | 11 | | | 公司资产负债表 | 12 | - | 13 | | | 公司利润表 | | 14 | | | | 公司所有者权益变动表 | 15 | - | 16 | | | 公司现金流量表 | 17 | - | 18 | | | 财务报表附注 | 19 | - | 92 | 审计报告 安永华明（2025）审字第80016849_A01号 包头铝业有限公司 包头铝业有限公司董事会： 一、审计意见 我们审计了包头铝业有限公司的财务报表，包括2024年12月31日的合并及公司资 产负债表，2024年度的合并及公司利润表、所有者权益变动表和现金流量表以及相关 财 ...

内蒙古华云新材料有限公司 已审财务报表 2024年度 内蒙古华云新材料有限公司 目 录 | | | 页 | | 次 | | --- | --- | --- | --- | --- | | 一、 | 审计报告 | 1 | - | 4 | | 二、 | 已审财务报表 | | | | | | 资产负债表 | 5 | - | 6 | | | 利润表 | | 7 | | | | 所有者权益变动表 | 8 | - | 9 | | | 现金流量表 | 10 | - | 11 | | | 财务报表附注 | 12 | - | 62 | 审计报告 安永华明（2025）审字第80016850_A01号 内蒙古华云新材料有限公司 内蒙古华云新材料有限公司董事会： 一、审计意见 我们审计了内蒙古华云新材料有限公司的财务报表，包括2024年12月31日的资产 负债表，2024年度的利润表、所有者权益变动表和现金流量表以及相关财务报表附 注。 我们认为，后附的内蒙古华云新材料有限公司的财务报表在所有重大方面按照企 业会计准则的规定编制，公允反映了内蒙古华云新材料有限公司2024年12月31日的财 务状况以及2024年度的经营成果和现金流量 ...