公司点评报告 ·建材行业 | | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | | 营业收入(百万元) | 25821.12 | 29512.92 | 32931.62 | 35270.03 | | 收入增长率% | 15.14 | 14.30 | 11.58 | 7.10 | | 归母净利润(百万元) | 3646.94 | 4479.58 | 5192.93 | 5740.55 | | 利润增速% | 3.49 | 22.83 | 15.92 | 10.55 | | 摊薄 EPS(元) | 2.16 | 2.65 | 3.07 | 3.40 | | PE | 13.15 | 10.70 | 9.23 | 8.35 | | 1/89 11/2 - 1/2 - 1/2 - /\ == /\ H+ | and and for the state of 3 met ML T TT rear Promote | | | | 资料来源：公司公告,中国银河证券研究院 www.chinastock.com.cn 证券研究报告 | (0007 ...

"两翼"业务快速发展，国际化业务持续向好。2025 年一季度，公司防水业务实现收入利润双增长，实 现营业收入10.54 亿元，同比增长10.54%，净利润为0.43 亿元，同比增长19.89%；公司涂料业务深度融 合发展，实现营业收入9.08 亿元，同比增长111.44%，净利润为0.44 亿元，同比增长48.17%；公司国际 化业务持续向好，营业收入同比增长73%，净利润同比增长143.08%。 事件： 盈利预测及投资评级：公司是全球最大石板轻钢龙骨产业集团，防水和涂料业务"两翼"快速发展，国际 化业务持续增长。我们预计公司2025-2027 年分别实现营业收入288.20 亿元、323.73 亿元、362.49 亿 元，归母净利润44.62 亿元、49.99 亿元、56.16 亿元，当前股价对应PE 分别为11.2、10.0、8.9 倍。参考 2025 年可比公司平均估值23.1 倍PE，维持"增持"评级。 2025 年4 月25 日，北新建材发布2025 年一季报：2025 年一季度公司实现营业收入62.46 亿元，同比增 长5.09%；实现归属上市公司股东的净利润8.42 亿元，同比增长2.46%。 ...

证券研究报告：建筑材料 | 公司点评报告 发布时间：2025-04-28 股票投资评级 公司基本情况 | 最新收盘价（元） | 29.53 | | --- | --- | | 总股本/流通股本（亿股）16.90 / 16.32 | | | 总市值/流通市值（亿元）499 / 482 | | | 52 周内最高/最低价 | 36.03 / 23.20 | | 资产负债率(%) | 24.0% | | 市盈率 | 13.68 | | 第一大股东 | 中国建材股份有限公司 | 研究所 分析师:赵洋 SAC 登记编号:S1340524050002 Email:zhaoyang@cnpsec.com 北新建材(000786) Q1 石膏板保持韧性，一体两翼持续推进 买入|维持 个股表现 -28% -24% -20% -16% -12% -8% -4% 0% 4% 8% 2024-04 2024-07 2024-09 2024-12 2025-02 2025-04 北新建材 建筑材料 资料来源：聚源，中邮证券研究所 事件 公司发布 25 年一季报，25Q1 公司实现收入 62.46 亿元，同比 +5.09%；归母净利润 ...

Core Viewpoint - The company experienced a decline in net profit due to increased market investment and reduced investment income, despite relatively resilient revenue performance [1][2]. Revenue and Profit Summary - In 2024, the company achieved revenue of 6.27 billion yuan, a year-on-year decrease of 1.8%, with a net profit attributable to shareholders of 0.95 billion yuan, down 33.5% year-on-year [1]. - The fourth quarter alone saw revenue of 2.49 billion yuan, a decline of 5.26% year-on-year, while the first three quarters showed mixed results with growth in Q1 and Q2 but a decline in Q3 [1]. Product Performance - The company sold 300,000 tons of pipeline products in 2024, marking a 2.3% increase year-on-year, although revenue from PPR, PE, and PVC products declined [2]. - The revenue breakdown for these products was 2.94 billion yuan for PPR, 1.42 billion yuan for PE, and 0.83 billion yuan for PVC, with respective year-on-year declines of 1.7%, 6.9%, and 8.1% [2]. - The gross margin for these products also decreased, reflecting the impact of weak demand and intensified competition [2]. Marketing and Cash Flow - The company increased its marketing efforts, leading to a rise in sales expenses by 14% year-on-year, contributing to a comprehensive gross margin of 41.7% in 2024, down 2.6 percentage points [3]. - Operating cash flow was reported at 1.15 billion yuan, a decrease of 16.5% year-on-year, but the cash collection ratio remained healthy, supporting a high dividend payout of 0.943 billion yuan, representing a 99% payout ratio [3].