上 市 公 司 轻工制造 ——复用材料业务供应链优势，拓展机器人电子皮肤业 务，延伸成长曲线 报告原因：有信息公布需要点评 | 买入（维持） | | --- | 2025 年 06 月 30 日 天安新材 (603725) | 市场数据： | 2025 年 06 月 27 日 | | --- | --- | | 收盘价（元） | 8.55 | | 一年内最高/最低（元） | 9.31/5.32 | | 市净率 | 3.4 | | 股息率%（分红/股价） | 1.17 | | 流通 A 股市值（百万元） | 2,451 | | 上证指数/深证成指 | 3,424.23/10,378.55 | | 注："股息率"以最近一年已公布分红计算 | | | 基础数据: | 2025 年 03 月 31 日 | | --- | --- | | 每股净资产（元） | 2.54 | | 资产负债率% | 67.93 | | 总股本/流通 A 股（百万） | 305/287 | | 流通 B 股/H 股（百万） | -/- | 一年内股价与大盘对比走势： 06-27 07-27 08-27 09-27 10-27 11-27 1 ...

Investment Rating - The investment rating for the company is "Buy" and is maintained [10]. Core Views - The company reported a significant revenue increase of 36.7% year-on-year, reaching 2.69 billion yuan in 2024, although net profit decreased by 2.1% to 55 million yuan [2][7]. - In Q1 2025, the company achieved a revenue of 670 million yuan, reflecting a slight year-on-year increase of 1.1% but a quarter-on-quarter decrease of 1.9% [2][7]. - The company is in a phase of ramping up new production capacities, which is expected to enhance sales volume in the future [13]. Summary by Sections Financial Performance - In 2024, the company achieved a total revenue of 2.69 billion yuan, with a net profit of 55 million yuan and a non-recurring net profit of 21 million yuan, marking a year-on-year decrease of 46.4% [2][7]. - For Q1 2025, the company reported a net profit of 10 million yuan, which is a 48.3% decrease year-on-year but a significant increase of 767.5% quarter-on-quarter [2][7]. Business Development - The company is a leader in functional coating composite materials, expanding its product lines into areas such as functional films, electronic-grade adhesives, and thermal management composites [13]. - The company is focusing on new product categories, particularly in OCA adhesives and upstream PET base films, to enhance its core competitiveness [13]. Future Outlook - The company has ongoing projects that are expected to contribute to future growth, with a projected net profit of 120 million yuan, 210 million yuan, and 300 million yuan for 2025, 2026, and 2027 respectively [13]. - The OCA adhesive market is anticipated to grow significantly, driven by demand from the smartphone and automotive sectors, particularly with the rise of foldable screen technology [13].