证券研究报告 | 公司深度报告 2025 年 08 月 26 日 道恩股份（002838.SZ） DVA 成功在即，机器人仿真皮肤弹性体技术突破 周期/化工 强烈推荐（维持） 公司发布 2025 年半年报，2025 年上半年实现营业收入 28.81 亿元，同比增长 24.08%；实现归属于上市公司股东的净利润 8404.47 万元，同比增长 25.80%； 实现归属于上市公司股东的扣除非经常性损益的净利润 7936.58 万元，同比增 长 41.69%。 目标估值：NA 当前股价：28.2 元 基础数据 | 总股本（百万股） | 478 | | --- | --- | | 已上市流通股（百万股） | 421 | | 总市值（十亿元） | 13.5 | | 流通市值（十亿元） | 11.9 | | 每股净资产（MRQ） | 7.4 | | ROE（TTM） | 4.5 | | 资产负债率 | 45.0% | | 主要股东 | 道恩集团有限公司 | | 主要股东持股比例 | 41.4% | 股价表现 % 1m 6m 12m 绝对表现 25 120 245 相对表现 18 110 213 资料来源：公司数据、招商证 ...

Investment Rating - The report maintains a "Strong Buy" investment rating for the company [6]. Core Insights - The company is expected to achieve a significant increase in net profit for the first half of 2025, with projections ranging from 78.17 to 90.19 million yuan, representing a year-on-year growth of 17% to 35% [1]. - The growth in the company's main business is driven by record sales in elastomers and modified plastics, supported by favorable government policies promoting consumption in the new energy vehicle and home appliance sectors [5]. - The TPV (Thermoplastic Vulcanizate) business is anticipated to accelerate due to price increases and expanding applications in various sectors, including new energy vehicles [5]. - The company is strategically investing in R&D for advanced technologies like DVA (Dynamic Vapor Absorption), which is expected to enhance its competitive edge and growth potential [5]. Financial Data Summary - The company reported total revenue of 4.544 billion yuan in 2023, with projected revenues of 6.133 billion yuan in 2025, reflecting a growth rate of 16% [7]. - The net profit attributable to the parent company is expected to rise from 140 million yuan in 2023 to 205 million yuan in 2025, indicating a growth rate of 46% [9]. - The company's return on equity (ROE) is projected to improve from 4.6% in 2023 to 6.4% in 2025, showcasing enhanced profitability [10].