公司报告 | 半年报点评 华谊集团（600623） 证券研究报告 盈利能力方面：轮胎制造/能源化工/精细化工/日化产品/化工服务五个板 块 2025 年上半年毛利率分别为 9.9%/4.8%/7.2%/25.5%/4.3%，其中轮胎制 造毛利率同比-4.9PCT，日化产品毛利率同比-4.1PCT，降幅明显，其他业务 毛利率同比+6.3%增幅明显。 半年度主要产品量价涨跌不一，子公司中上海华谊投资子公司业绩亮眼 根据公司半年度经营数据公告，25H1 销量方面：甲醇、醋酸及酯/工业气 体/丙烯及下游产品/涂料及树脂/轮胎五个主要产品类别销量同比分别 +4.2%/-6.0%/-13.2%/-2.6%/+13.6%，其中轮胎、甲醇、醋酸及酯两个板块产 品销量同比上升，丙烯及其下游产品销量下滑较为明显。产品价格方面： 甲醇、醋酸及酯/工业气体/丙烯及下游产品/涂料及树脂/轮胎平均售价同 比分别-11.2%/-10.4%/-4.1%/+2.5%/-6.5%。 子公司中，华谊集团 100%持股的上海华谊集团投资有限公司（其子公司包 括上海回力鞋业等孙公司）上半年实现净利润 3.12 亿元，同比+58.4%，在 众多子公司中 ...

Company Overview - Shanghai Huayi Group Co., Ltd. is located at 809 Changde Road, Jing'an District, Shanghai, established on August 5, 1992, and listed on December 4, 1992. The company's main business involves the research, production, and sales of tires, energy chemicals, fine chemicals, and chemical services [2]. Business Segmentation - The revenue composition of Huayi Group includes: Fine Chemicals 19.84%, Tire Manufacturing 12.51%, Fine Chemicals: Propylene and downstream products 12.20%, Tire Manufacturing: Full steel radial tires 10.97%, Energy Chemicals 8.71%, Chemical Services 6.50%, and other segments contributing smaller percentages [2]. Financial Performance - As of June 30, Huayi Group reported a total revenue of 24.192 billion yuan for the first half of 2025, representing a year-on-year growth of 6.81%. The net profit attributable to shareholders was 488 million yuan, reflecting a year-on-year increase of 17.93% [3]. Shareholder Information - As of June 30, the number of shareholders for Huayi Group was 58,000, a decrease of 4.67% from the previous period. The average circulating shares per person remained at 0 shares [3]. Dividend Distribution - Huayi Group has cumulatively distributed 4.298 billion yuan in dividends since its A-share listing, with 1.064 billion yuan distributed over the past three years [4]. Institutional Holdings - As of June 30, 2025, the top ten circulating shareholders included Hong Kong Central Clearing Limited, holding 10.6497 million shares (a decrease of 5.2555 million shares), and the China Securities Shanghai State-owned Enterprise ETF, holding 8.6198 million shares (a decrease of 1.0099 million shares). The Southern China Securities 1000 ETF entered as a new shareholder with 6.9902 million shares [4]. Stock Performance - On September 18, Huayi Group's stock price decreased by 2.04%, trading at 8.64 yuan per share with a total market capitalization of 18.341 billion yuan. The stock has increased by 26.69% year-to-date, with a slight decline of 1.59% over the last five trading days [1].

Core Viewpoint - Huayi Group shows steady growth in performance with strong operational resilience, achieving a net profit attributable to shareholders of 490 million yuan in the first half of the year, a year-on-year increase of 1.50% after adjustments for acquisitions in 2024 [1] Financial Performance - The sales prices of various segments, including methanol, acetic acid and esters, industrial gases, propylene and downstream products, and tires, have declined compared to the same period last year, leading to a decrease in overall gross margin from 8.48% in H1 2024 to 7.82% [1] - The propylene and downstream products segment experienced a significant volume decline of 13.2% due to maintenance at the Guangxi base in the first half of the year [1] Investment Outlook - Despite the slight year-on-year decline in performance across chemical segments due to macroeconomic factors and maintenance, the company maintains stable investment income and effective expense management, resulting in a small increase in net profit attributable to shareholders [1] - The forecast for earnings per share for the company from 2025 to 2027 is 0.43 yuan, 0.60 yuan, and 0.60 yuan respectively, with a target price of 10.32 yuan based on a 24x PE ratio of comparable companies for 2025, maintaining a "buy" rating [1]

Investment Rating - The report maintains a "Buy" rating for the company, with a target price of 10.32 CNY based on a 24x PE ratio for comparable companies in 2025 [4]. Core Views - The company has shown steady revenue growth and ongoing optimization of its asset structure. Despite a slight decline in revenue and profit margins, the company has managed to achieve a small increase in net profit due to effective cost management and stable investment income [9]. - The acquisition of San Aifu, a leading domestic fluorochemical enterprise, is expected to enhance the company's competitiveness in emerging fields and facilitate its transition from a traditional chemical company to a high-end manufacturing and high-tech enterprise [9]. Financial Performance Summary - Revenue (CNY million): - 2023A: 40,856 - 2024A: 44,645 - 2025E: 44,438 - 2026E: 47,234 - 2027E: 47,969 - Year-on-Year Growth (%): 6.1%, 9.3%, -0.5%, 6.3%, 1.6% [6] - Operating Profit (CNY million): - 2023A: 1,594 - 2024A: 1,493 - 2025E: 1,442 - 2026E: 2,163 - 2027E: 2,265 - Year-on-Year Growth (%): -21.9%, -6.4%, -3.4%, 50.0%, 4.7% [6] - Net Profit Attributable to Parent Company (CNY million): - 2023A: 861 - 2024A: 911 - 2025E: 922 - 2026E: 1,278 - 2027E: 1,283 - Year-on-Year Growth (%): -32.8%, 5.8%, 1.2%, 38.7%, 0.4% [6] - Earnings Per Share (CNY): - 2023A: 0.41 - 2024A: 0.43 - 2025E: 0.43 - 2026E: 0.60 - 2027E: 0.60 [6] - Gross Margin (%): - 2023A: 8.3% - 2024A: 7.2% - 2025E: 7.8% - 2026E: 8.9% - 2027E: 9.2% [6] - Net Margin (%): - 2023A: 2.1% - 2024A: 2.0% - 2025E: 2.1% - 2026E: 2.7% - 2027E: 2.7% [6] - Return on Equity (%): - 2023A: 3.9% - 2024A: 4.0% - 2025E: 4.0% - 2026E: 5.3% - 2027E: 5.0% [6]

上海华谊集团股份有限公司 2025 年半年度主要经营数据公告 证券代码：600623 900909 股票简称：华谊集团 华谊 B 股 编号：2025-049 | 主要原料 | 单位 | 2025 年 1-6 月 | | --- | --- | --- | | | | 价格变动情况 | | 化工煤 | 元/吨 | 739-969 | | 动力煤 | 元/吨 | 578-745 | | 乙醇 | 元/吨 | 4630-4982 | | 丙烷 | 元/吨 | 3903-4944 | | 天然胶 | 元/吨 | 12451-17970 | | 合成胶 | 元/吨 | 8616-13805 | | 丙烯 | 元/吨 | 5631-6699 | | 丁醇 | 元/吨 | 5065-6752 | | 萤石 | 元/吨 | 2955-3629 | 三、主要原材料的价格变动情况 四、报告期内无其他对公司生产经营具有重大影响的事项。 特此公告 本公司董事会及全体董事保证本公告内容不存在任何虚假记载、误导性陈述 或者重大遗漏，并对其内容的真实性、准确性和完整性承担法律责任。 上海华谊集团股份有限公司（以下简称"公司"）根据上海证券 ...

证券代码：600623 900909 股票简称：华谊集团 华谊 B 股 编号：2025-029 上海华谊集团股份有限公司 2025 年一季度主要经营数据公告 四、报告期内无其他对公司生产经营具有重大影响的事项。 主要产品 2025 年 1-3 月 生产量 2025 年 1-3 月 销售量 2025 年 1-3 月 销售金额（元） 甲醇、醋酸及酯（吨） 624,186.62 437,247.42 1,089,419,080.80 工业气体（千立方米） 279,166.46 279,166.46 294,449,139.33 丙烯及下游产品（吨） 621,175.18 314,596.18 2,382,247,228.38 涂料及树脂（吨） 8,852.69 8,893.18 236,255,310.37 轮胎（条） 4,097,833.00 4,429,811.00 2,643,467,752.33 一、主要产品的产量、销量及收入实现情况 二、主要产品的价格情况 | 主要产品 | 单位 | 2025 年 1-3 月 | | --- | --- | --- | | | | 平均售价 | | 甲醇、醋酸及酯 | 元 ...