风险提示：下游晶圆厂扩产不及预期，美国半导体设备出口管制加剧，新品研发不及预期，行业竞争加 剧的风险。 团队介绍 点击招商研究小程序查看PDF报告原文 北方华创发布25Q1业绩预告，预计收入73.4-89.8亿元，同比+23.4%-50.9%/环比-22.6%~-5.3%；归母净 利润14.2-17.4亿元，同比+24.7%-52.8%/环比+22.6%-50.2%。在国内设备自主可控强化的背景下，公司 工艺覆盖范围扩大，平台化优势不断凸显。 25Q1收入利润同比快速增长，盈利能力维持高位。 1）2024年公司收入预计298.4亿元，同比+35.1%； 归母净利润56.2亿元，同比+44.2%；扣非净利润55.7亿元，同比+55.5%；2）25Q1公司预计收入73.4- 89.8亿元，同比+23.4%-50.9%/环比-22.6%~-5.3%；归母净利润14.2-17.4亿元，同比+24.7%-52.8%/环比 +22.6%-50.2%；扣非净利润14-17亿元，同比+29%-58.6%/环比+7.4%-32%。25Q1公司扣非净利率约 19%，同比+1pct/环比+5pcts。 公司平台化布局进一步完善，各 ...

Investment Rating - The report maintains an "Accumulate" investment rating for the company [1][3]. Core Views - The company is expected to achieve a revenue of 73.4 to 89.8 billion yuan in Q1 2025, representing a year-on-year growth of 23.4% to 50.9% and a quarter-on-quarter decline of 22.6% to 5.3% [1][6]. - The net profit attributable to the parent company is projected to be between 14.2 to 17.4 billion yuan, showing a year-on-year increase of 24.7% to 52.8% [1][6]. - The company's platform advantages are becoming increasingly prominent as it expands its process coverage in the semiconductor equipment sector [6]. Financial Data and Valuation - The total revenue for 2022 was 14.688 billion yuan, with a projected growth of 52% [2][8]. - The net profit attributable to the parent company for 2022 was 2.353 billion yuan, with a year-on-year growth of 118% [2][8]. - The projected revenue for 2024, 2025, and 2026 is 29.838 billion yuan, 39.220 billion yuan, and 48.456 billion yuan respectively, with corresponding net profits of 5.622 billion yuan, 7.547 billion yuan, and 9.573 billion yuan [2][8]. Key Financial Ratios - The company’s return on equity (ROE) for 2022 was 12.8%, expected to rise to 23.1% by 2026 [9]. - The net profit margin is projected to increase from 16.0% in 2022 to 19.8% in 2026 [9]. - The price-to-earnings (PE) ratio is expected to decrease from 97.8 in 2022 to 24.0 by 2026, indicating improving valuation metrics [9].