证券代码：600301 证券简称：华锡有色 编号：2025-057 注：本报告期内，受矿山原矿品位下降、矿山环保治理、子公司更换采矿权 证补计提前期采矿权出让收益等因素影响，叠加锡锭及深加工产品的外购原料占 比提升，成本有所提高，导致锡、锌、铅锑主要产品毛利率下降。 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。 根据上海证券交易所关于行业经营性信息披露的相关要求，广西华锡有色金 属股份有限公司（以下简称"公司"）现就 2025 年第三季度主要经营数据披露如 下： 一、 主营业务分行业分产品情况 单位：元 | | | 主营业务分行业情况 | | | | | | --- | --- | --- | --- | --- | --- | --- | | 分行业 | 2025 年 7-9 月 营业收入 | 2025 年 7-9 月 营业成本 | 毛利 率（%） | 营业收入 比上年同 | 营业成本 比上年同 | 毛利率比上 年同期增减 | | | | | | 期增减（%） | 期增减（%） | （%） | | 有色金属采 选业 | 1 ...

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected relative increase in stock price of over 20% compared to the benchmark index within the next six months [12]. Core Views - The company's revenue for the first half of 2025 reached 2.787 billion yuan, a year-on-year increase of 23.66%, with a net profit attributable to shareholders of 382 million yuan, up 9.49% year-on-year. The second quarter saw revenues of 1.543 billion yuan, reflecting a quarter-on-quarter increase of 19.61% and a year-on-year increase of 23.94% [3]. - The growth in performance is primarily driven by rising prices of tin and antimony, alongside ongoing efficiency improvements [3]. - The company has stable production levels for tin and antimony concentrates, with tin ingot production increasing by 19.30% year-on-year [4]. - Significant improvements in profitability were noted across subsidiaries, with net profits for Huaxi Mining, Gaofeng Mining, and Fozu Mining increasing by 13.71%, 47.02%, and 123.53% respectively [4]. - Future growth potential is highlighted by ongoing projects aimed at increasing mining capacity and efficiency, including the expansion of the Gaofeng mine and the successful transition of exploration rights at the Tongkeng tin-zinc mine to mining rights [5]. Financial Projections - The company is projected to achieve revenues of 5.709 billion yuan in 2025, 6.476 billion yuan in 2026, and 7.327 billion yuan in 2027, with year-on-year growth rates of 23.28%, 13.43%, and 13.15% respectively [5][8]. - Net profit attributable to shareholders is expected to reach 829 million yuan in 2025, 953 million yuan in 2026, and 1.164 billion yuan in 2027, with growth rates of 26.02%, 14.98%, and 22.17% respectively [5][8]. - The projected price-to-earnings (P/E) ratios for 2025, 2026, and 2027 are 24.32, 21.15, and 17.31 respectively [5][8].

Core Viewpoint - The report highlights that Huaxi Nonferrous (600301) has shown significant performance growth driven by the resonance of tin and antimony, with promising potential for future resource expansion [1][6]. Financial Performance - In H1 2025, the company achieved operating revenue of 2.787 billion yuan, a year-on-year increase of 23.66%, and a net profit attributable to shareholders of 382 million yuan, up 9.49% year-on-year [2]. - For Q2 2025, the company reported operating revenue of 1.543 billion yuan, a quarter-on-quarter increase of 23.95% and a year-on-year increase of 26.64%, with a net profit of 228 million yuan, up 48.87% quarter-on-quarter and 7.83% year-on-year [2]. Production Volume - In H1 2025, the company produced approximately 3,273.80 tons of tin concentrate, down 6.18% year-on-year, while sales increased by 41.02% to about 124.34 tons [3]. - Tin ingot production was approximately 6,147.02 tons, up 19.30% year-on-year, with sales of about 5,781.59 tons, an increase of 7.39% [3]. - Zinc concentrate production was about 27,100 tons, down 1.17% year-on-year, with sales of 11,000 tons, down 4.67% [3]. Pricing and Margins - The average price for tin, antimony, zinc, lead, and copper in H1 2025 was 262,100 yuan/ton, 189,000 yuan/ton, 23,100 yuan/ton, 17,000 yuan/ton, and 77,600 yuan/ton, respectively, with year-on-year changes of +2,120 yuan, +8,310 yuan, +90 yuan, -10 yuan, and +270 yuan [4]. - The company's overall gross margin was 36.36%, a decrease of 2.56 percentage points year-on-year, with specific product margins showing varied performance [4]. Resource Expansion Potential - The company has made progress in resource layout, with significant increases in mineral reserves, including a 93.59% increase in lead-zinc resources at the Fozichong mining area [5]. - As of H1 2025, the company holds a total mineral resource of 89.591 million tons, with metal resources including tin, antimony, indium, zinc, lead, silver, and copper totaling 4.4925 million tons [5]. Investment Recommendations - The company is positioned as a leader in tin and antimony, with rich mineral resource reserves and ongoing exploration projects that suggest further resource expansion [6]. - Future net profit forecasts for 2025, 2026, and 2027 are 984 million yuan, 1.139 billion yuan, and 1.323 billion yuan, respectively, with corresponding price-to-earnings ratios of 17, 14, and 12 times based on the closing price on August 18, 2025 [6].

Investment Rating - The report maintains a "Recommended" rating for the company [5][7]. Core Views - The company has shown significant performance growth driven by the synergy of tin and antimony prices, with a notable increase in resource reserves potential [4][5]. - The company is positioned as a leader in the tin and antimony industry, with robust resource endowments and a strong market presence [45][46]. Summary by Sections Financial Performance - In H1 2025, the company achieved operating revenue of 2.787 billion yuan, a year-on-year increase of 23.66%, and a net profit attributable to shareholders of 382 million yuan, up 9.49% year-on-year [1][13]. - In Q2 2025, the company reported operating revenue of 1.543 billion yuan, a quarter-on-quarter increase of 23.95% and a year-on-year increase of 26.64% [1][13]. Production and Sales - The company’s tin concentrate production in H1 2025 was approximately 3,273.80 tons, a decrease of 6.18% year-on-year, while sales increased by 41.02% [2][22]. - The production of zinc ingots rose by 8.47% year-on-year, with sales also increasing by 8.06% [2][22]. Pricing and Margins - The average prices for the company's main products in H1 2025 were 262,100 yuan/ton for tin, 189,000 yuan/ton for antimony, and 23,100 yuan/ton for zinc, with significant year-on-year increases for antimony [3][26]. - The overall gross margin for H1 2025 was 36.36%, a decrease of 2.56 percentage points year-on-year [3][26]. Resource Development - The company has made progress in resource development, with significant increases in mineral reserves, particularly in the Fozichong lead-zinc mine, which saw a 93.59% increase in verified reserves [4][47]. - The company holds mining rights for three major mines, with a total resource amount of 89.591 million tons as of H1 2025 [4][47]. Future Outlook - The company is expected to achieve net profits of 984 million yuan, 1.139 billion yuan, and 1.323 billion yuan for the years 2025, 2026, and 2027, respectively, with corresponding PE ratios of 17, 14, and 12 [6][5]. - The anticipated demand surge, coupled with relaxed export policies, is expected to create a favorable market environment for tin and antimony [49].

Core Viewpoint - Huaxi Nonferrous is positioned as a key nonferrous listed platform in Guangxi Province, expected to benefit significantly from the rising prices of tin and antimony, maintaining a "buy" rating [1] Group 1: Production and Financial Performance - In Q2 2025, the company's tin ingot production is projected to reach 3,237.96 tons, representing a year-on-year increase of 90% and a quarter-on-quarter increase of 11% [1] - The tin concentrate output is estimated at 1,650.28 tons, showing a year-on-year decrease of 7% but a quarter-on-quarter increase of 2% [1] - The estimated non-tax selling price of lead-antimony concentrate in Q2 2025 is approximately 84,700 yuan per ton, with the segment achieving a gross profit of 240 million yuan, a quarter-on-quarter increase of 53%, and a gross margin close to 90%, up by 9.36 percentage points [1] Group 2: Strategic Initiatives - The company has proposed a "Three-Year Action Plan," with plans for a 1.09 billion yuan investment in March 2025 to develop the deep mining project for ore bodies 100 and 105, increasing production capacity from 330,000 tons per year to 450,000 tons per year [1] - In April 2025, the deep zinc polymetallic mine at the copper pit in Nandan County, Guangxi, completed a transition from exploration to mining, with the reported scale of the Huaxi Mining copper pit increasing from 2.376 million tons per year to 3.5 million tons per year [1]

Investment Rating - The investment rating for the company is "Buy" (maintained) [2][15] Core Views - The company is expected to benefit significantly from the rising prices of tin and antimony, with a projected increase in revenue and net profit for the coming years [5][6] - The company achieved a revenue of 2.787 billion yuan in H1 2025, representing a year-on-year increase of 23.66%, and a net profit of 382 million yuan, up 9.49% year-on-year [5][6] - The forecast for net profit from 2025 to 2027 has been adjusted upwards, with expected figures of 942 million yuan, 1.051 billion yuan, and 1.328 billion yuan respectively [5][6] Financial Performance Summary - In Q2 2025, the company reported a revenue of 1.543 billion yuan, a year-on-year increase of 19.55% and a quarter-on-quarter increase of 23.95% [5][6] - The net profit for Q2 2025 was 228 million yuan, showing a year-on-year increase of 2.22% and a quarter-on-quarter increase of 48.87% [5][6] - The company’s tin ingot production in Q2 2025 was 3,237.96 tons, a year-on-year increase of 90% and a quarter-on-quarter increase of 11% [6] Production and Pricing Insights - The average market price for tin ingots in Q2 2025 was approximately 264,000 yuan per ton, with a slight increase compared to the previous periods [6] - The company’s gross profit from the tin ingot segment in Q2 2025 was 186 million yuan, reflecting a quarter-on-quarter increase of 38% [6] - The antimony segment achieved a gross profit of 240 million yuan in Q2 2025, with a gross margin close to 90% [6] Strategic Initiatives - The company is actively promoting a "Three-Year Action Plan" aimed at enhancing production capacity, including a planned investment of 1.09 billion yuan for deep mining projects [7] - The company’s copper mine project has seen an increase in certified scale from 2.376 million tons per year to 3.5 million tons per year [7] Financial Projections - Revenue projections for 2025 to 2027 are 5.103 billion yuan, 5.435 billion yuan, and 6.506 billion yuan respectively, with corresponding net profit estimates of 942 million yuan, 1.051 billion yuan, and 1.328 billion yuan [9][12] - The expected EPS for 2025, 2026, and 2027 are 1.49 yuan, 1.66 yuan, and 2.10 yuan respectively, with P/E ratios of 17.8, 15.9, and 12.6 [9][12]

Investment Rating - The investment rating for the company is "Outperform the Market" [4][22]. Core Views - The company achieved a significant increase in profits in Q2, primarily due to a notable rise in self-produced ore sales. The revenue for the first half of 2025 reached 2.787 billion yuan, a year-on-year increase of 23.66%, with a net profit of 382 million yuan, up 9.49% year-on-year [2][10]. - The company is focusing on resource expansion and production capacity enhancement, with several major projects underway, including the increase of ore reserves at the Fozi Mine and the acceleration of mining projects [4][19]. Financial Performance - In the first half of 2025, the company produced 3,273.80 tons of tin concentrate, a decrease of 6.18% year-on-year, while tin ingot production increased by 19.30% to 6,147.02 tons. Zinc concentrate production was 27,100 tons, down 1.17% year-on-year, and zinc ingot production was 16,500 tons, up 8.47% [2][14]. - The gross profit structure shows that tin ingot business contributed 321 million yuan, accounting for 31.68% of total gross profit, while antimony ingot and lead-antimony concentrate contributed 413 million yuan, accounting for 40.73% [3][14]. Future Outlook - The company has slightly adjusted its profit forecast, expecting revenues of 5.349 billion yuan in 2025, with a year-on-year growth rate of 15.5%. The net profit is projected to be 1.001 billion yuan, reflecting a growth rate of 52.2% [5][22]. - The company is one of the few in China focusing on tin and antimony as primary minerals, which positions it well to benefit from price increases in these metals [5][22].

证券代码：600301 证券简称：华锡有色 编号：2025-049 | | | 主营业务分行业情况 | | | | | | --- | --- | --- | --- | --- | --- | --- | | | 2025 年 1-6 月 | 2025 年 1-6 月 毛利 | | 营业收入 | 营业成本 | 毛利率比上 | | 分行业 | | | | 比上年同 | 比上年同 | 年同期增减 | | | 营业收入 | 营业成本 | 率（%） | 期增减（%） | 期增减（%） | （%） | | 有色金属采 | 2,591,291,212.11 | 1,617,919,210.01 | 37.56 | 22.18 | 25.98 | 减少 1.89 个 | | 选业 | | | | | | 百分点 | | 有色金属深 | | | | | | 减少 16.97 | | 加工业 | 128,494,259.80 | 104,092,129.18 | 18.99 | 86.84 | 136.34 | 个百分点 | | 服务行业 | 67,598,955.18 | 51,830,801.58 | 23.33 | 5 ...

Investment Rating - The report maintains an "Outperform the Market" rating for the company [3][5][12] Core Insights - The company achieved a revenue of 4.631 billion yuan in 2024, a year-on-year increase of 44.68%, and a net profit attributable to shareholders of 658 million yuan, up 87.72% year-on-year [6][8] - The production of core products is expected to continue increasing, benefiting from rising prices of tin and antimony [1][3] - The company is actively advancing major projects to enhance resource reserves and production capacity, with significant mineral resources identified [12][8] Financial Performance - In 2024, the company reported a gross profit of 738 million yuan from tin ingot business, accounting for 39.43% of total gross profit, while lead-antimony concentrate business contributed 551 million yuan, or 29.46% [2][8] - The company’s revenue projections for 2025-2027 are 5.469 billion, 5.975 billion, and 6.499 billion yuan, with year-on-year growth rates of 18.1%, 9.3%, and 8.8% respectively [3][4] - The net profit attributable to shareholders is projected to be 1.174 billion, 1.285 billion, and 1.400 billion yuan for the same period, with growth rates of 78.5%, 9.4%, and 8.9% respectively [3][4] Production and Sales Outlook - The company plans to produce a total of 85,200 tons of tin, zinc, and lead-antimony metals in 2025, along with 35,400 tons of processed tin and zinc products [1][8] - The production of tin concentrate is expected to reach 6,965 tons in 2024, a year-on-year increase of 7.15% [8][12] Resource Development - As of the end of 2024, the company has approximately 62.79 million tons of ore resources, with a total of 3.26 million tons of various metal resources including tin, antimony, indium, zinc, lead, silver, and copper [12][8] - The company is accelerating the development of key mining projects to enhance its competitive edge and asset scale [12][8]

Investment Rating - The report maintains an "Outperform the Market" rating for the company [3][5][12] Core Insights - The company achieved a revenue of 4.631 billion yuan in 2024, a year-on-year increase of 44.68%, and a net profit attributable to shareholders of 658 million yuan, up 87.72% year-on-year [6][8] - The production of core products is expected to continue increasing, benefiting from rising prices of tin and antimony [1][3] - The company is actively advancing major projects to enhance resource reserves and production capacity, with significant mineral resources identified [12][8] Financial Performance - In 2024, the company reported a gross profit of 738 million yuan from tin ingot business, accounting for 39.43% of total gross profit, while lead-antimony concentrate business contributed 551 million yuan, or 29.46% [2][8] - The company’s revenue projections for 2025-2027 are 5.469 billion, 5.975 billion, and 6.499 billion yuan, with corresponding net profits of 1.174 billion, 1.285 billion, and 1.400 billion yuan [3][4][14] - The company’s cash flow from operating activities was 1.237 billion yuan in 2024, reflecting a year-on-year increase of 35.17% [6][9] Production and Sales Outlook - The company plans to produce a total of 85,200 tons of tin, zinc, and lead-antimony metals in 2025, along with 35,400 tons of processed tin and zinc products [1][8] - The production of tin concentrate in 2024 was 6,965 tons, a year-on-year increase of 7.15%, while zinc concentrate production reached 54,100 tons, up 17.87% [8][12] Resource Development - As of the end of 2024, the company has approximately 62.79 million tons of ore resources, with a total of 3.26 million tons of various metal resources including tin, antimony, indium, zinc, lead, silver, and copper [12][8] - The company is accelerating the development of key mining projects to enhance its competitive position [12][8]