Investment Rating - The stock rating for Zhejiang Huayou Cobalt Co Ltd is Equal-weight [4] - The industry view is Attractive [4] Core Insights - The company reported a net profit of Rmb1.3 billion for 3Q24, which is an increase from Rmb1.1 billion in 2Q24 and Rmb928 million in 3Q23, exceeding expectations [1] - The 9M24 profit reached Rmb3 billion, reflecting a year-on-year increase of 0.2% [1] - The good performance is attributed to better-than-expected gross profit margin (GPM), lower tax expenses, and reduced minority interest [2] - The GPM for 3Q24 was 18.8%, only slightly down by 1.4 percentage points quarter-on-quarter [2] - The effective tax rate decreased to 3.7% in 3Q24 from 4.4% in 2Q24 and 12.1% in 3Q23 [2] - Minority interest accounted for 4.5% of profit after tax, significantly lower than 35.5% in 2Q24 [2] Capacity Expansion - Ongoing construction of the Huaneng 50kt ternary precursor project in Indonesia was completed on October 18, 2024 [2] - The Huaxiang 50kt sulfuric nickel project and the Hungary 25kt cathode material projects are currently under construction [2] Financial Metrics - The price target for the stock is set at Rmb27.00, indicating a downside of 7% from the current price of Rmb28.95 [4] - The market capitalization is Rmb49.507 billion, with an enterprise value of Rmb70.270 billion [4] - Projected EPS for fiscal years ending in 2023, 2024, 2025, and 2026 are Rmb2.05, Rmb1.34, Rmb1.42, and Rmb2.00 respectively [4] - Revenue projections for the same fiscal years are Rmb65.936 billion, Rmb63.642 billion, Rmb66.235 billion, and Rmb70.900 billion respectively [4] - The P/E ratio is projected to be 16.1 for 2023 and 21.5 for 2024 [4]

关于公司控股股东及一致行动人部分股份解除质押及质押的公告 | 股票代码：603799 | 股票简称：华友钴业 | 公告编号：2024-101 | | --- | --- | --- | | 转债代码：113641 | 转债简称：华友转债 | | 浙江华友钴业股份有限公司 关于公司控股股东及一致行动人部分股份 解除质押及质押的公告 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个别及连带责任。 重要内容提示: 近日，浙江华友钴业股份有限公司（以下简称"公司"）收到控股股东华友控 股集团有限公司（以下简称"华友控股"）及一致行动人陈雪华先生的通知，华友 控股和陈雪华先生办理了部分股份解除质押和质押业务，具体情况如下： 一、本次股份质押及解除质押情况 1、本次股份解除质押情况 1 截至本公告日，公司控股股东华友控股持有本公司股份 260,313,967 股，占公司 总股本的 15.34%；其中已累计质押 182,119,994 股，占其所持公司股份总数的 69.96%，占公司总股本的 10.73%。 截至本公告日，公司控股股东一致行动人陈雪华 ...

华友钴业（603799.SH） 能源金属 证券研究报告/公司点评报告 2024 年 10 月 23 日 603 一体化优势逐步显现，Q3 业绩超预期 | --- | --- | --- | --- | --- | --- | --- | |----------------------------------------------------------------------------------------------------------------------------------|-----------------------------------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- ...

华友钴业（ [Table_StockNameRptType] 603799） 公司点评 | --- | --- | --- | --- | --- | --- | --- | --- | |-----------------------------------------------------------------|----------------|--------------------------------------------|---------------------------------------------------------------------------------------------|------------------|--------------------------------------------------|-------------------------|------------| | [Table_Rank] 投资评级：买入（维持） | | 主要观点： | | | | | | | 报告日期： 2024-10-23 | | ⚫ [Table_Summ ...

Investment Rating - The investment rating for the company is "Recommended (Maintain)" [1] Core Views - The company reported a significant year-on-year increase in Q3 performance, with a total revenue of 154.38 billion yuan, a 13% decrease compared to the same quarter last year, but a net profit attributable to shareholders of 13.5 billion yuan, reflecting a 45.42% increase [5] - The integrated advantages of the company are becoming increasingly evident, particularly following the achievement of production capacity at the Indonesian project, which has led to a continuous increase in nickel product shipments [6] - The company has adjusted its profit forecasts for 2024-2026, expecting net profits of 41.75 billion yuan, 48.16 billion yuan, and 54.19 billion yuan respectively, with a corresponding PE ratio of 12.5, 10.8, and 9.6 times [6] Financial Summary - For the first three quarters of 2023, the company achieved total revenue of 454.88 billion yuan, a 10.97% decrease year-on-year, while the net profit attributable to shareholders was 30.2 billion yuan, a slight increase of 0.24% [5] - The company's gross profit margin for Q3 was 19.42%, which is a 4.58 percentage point increase year-on-year, despite a 1.58 percentage point decrease quarter-on-quarter [6] - The company’s total assets are projected to reach 125.52 billion yuan in 2023, increasing to 182.56 billion yuan by 2026 [10]

%% %% 丨证券研究报告丨 联合研究丨公司点评丨华友钴业（603799.SH） [Table_Title] 量增价稳，业绩环比逆势增长——华友钴业 2024Q3 业绩点评 | --- | --- | |------------------------------------------------------------------------------------------------------------------------|-------| | | | | 报告要点 | | | [Table_Summary] 公司 2024Q3 实现营业收入 154.38 亿元，同比 -13% ，环比 +2.32% ；实现归母净利 13.5 亿元， | | | 同比 +45.42% ，环比 +17.53% ；实现扣非归母净利 12.89 亿元，同比 +45.35% ，环比 +8.9% 。 | | 分析师及联系人 [Table_Author] 王鹤涛 邬博华 王筱茜 叶之楠 肖百桓 SAC： SFC：BQK482 SFC：BQT626 SAC：S0490512070002 S0490514040001 SAC ...

Investment Rating - The report assigns a "Buy" rating to the company, with a target price of 36.16 CNY per share based on a 15x PE valuation for 2024 [4][2]. Core Insights - The company's performance in Q3 2024 showed a 45% year-on-year increase in net profit, driven by the timely release of nickel production capacity in Indonesia. However, revenue for the first three quarters of 2024 decreased by 11% year-on-year due to falling prices of nickel and lithium products [2][3]. - The company plans to change its fundraising projects to improve capital efficiency, shifting focus to a new project that will add 70,000 tons of high-purity nickel capacity, expected to be operational by December 2025 [2][3]. - The integrated mining and metallurgy investments are progressing well, with several nickel projects in Indonesia reaching production milestones, indicating a strong focus on building the nickel supply chain in the region [2][3]. Financial Summary - Revenue for 2024 is projected at 64.328 billion CNY, reflecting a 3% decrease from the previous year, with an expected recovery in subsequent years [3]. - The company's EPS is forecasted to be 2.41 CNY in 2024, with a gradual increase to 2.73 CNY by 2026, indicating a positive growth trajectory [3]. - The PE ratio is expected to be 12 for 2024, decreasing to 11 by 2026, suggesting a favorable valuation compared to historical performance [3].

证券研究报告·公司点评报告·能源金属 华友钴业（603799） 2024 年三季报点评：Q3 业绩超预期，镍出货 增量显著 2024 年 10 月 20 日 买入（维持） | --- | --- | --- | --- | --- | --- | |------------------------------|-------|---------|---------|-------|-------| | 盈利预测与估值 [Table_EPS] | 2022A | 2023A | 2024E | 2025E | 2026E | | 营业总收入（百万元） | 63034 | 66304 | 59496 | 67680 | 71832 | | 同比（ % ） | 78.48 | 5.19 | (10.27) | 13.76 | 6.13 | | 归母净利润（百万元） | 3908 | 3351 | 4356 | 4779 | 5181 | | 同比（ % ） | 0.26 | (14.25) | 29.98 | 9.73 | 8.40 | | EPS- 最新摊薄（元 / 股） | 2.30 | 1.97 | 2.57 ...

华友钴业（603799.SH）2024 年三季报点评 [盈利预测与财务指标 Table_Forcast] Q3 业绩超预期，一体化优势显现 2024 年 10 月 20 日 ➢ 事件：公司发布 2024 年三季报。2024 年前三季度，公司实现营收 454.88 亿元，同比-10.97%；实现归母净利润 30.20 亿元，同比+0.24%；实现扣非归 母净利润为 30.41 亿元，同比+11.56%。2024Q3，公司实现营收 154.38 亿元， 同比-13.00%，环比+2.32%；实现归母净利润为 13.50 亿元，同比+45.32%， 环比+17.53%；实现扣非归母净利润为 12.89 亿元，同比+45.35%，环比 +8.90%，业绩超我们预期。 ➢ 量&价：上游镍资源华飞项目持续放量，产业一体化经营战略成效逐步显现。 24 年前三季度镍产品呈现持续增量趋势，主要系华飞 12 万吨镍金属量湿法冶炼 项目于 2024 年一季度末基本实现达产后呈现持续放量趋势。2024Q3，公司主 要产品价格环比呈现下行趋势，主要产品 LME 铜/MB 钴/LME 镍/碳酸锂/三元 前驱体（622）/三元正极材料等价 ...

Revenue and Profit - Revenue for the third quarter of 2024 was RMB 15,437,871,842.91, a decrease of 13.00% year-over-year[4] - Net profit attributable to shareholders of the listed company for the third quarter of 2024 was RMB 1,349,638,540.94, an increase of 45.42% year-over-year[4] - Total operating income for the first three quarters of 2024 was 45.49 billion RMB, down from 51.09 billion RMB in 2023[19] - Operating profit for the first three quarters of 2024 was 4.00 billion RMB, down from 4.52 billion RMB in 2023[19] - Net profit attributable to parent company shareholders: 3,020,370,672.11 RMB, a slight increase from 3,013,180,644.02 RMB in the previous period[20] Cash Flow - Net cash flow from operating activities for the first three quarters of 2024 was RMB 3,839,696,475.41, an increase of 54.65% year-over-year[5] - Cash received from sales of goods and services: 49,582,422,440.14 RMB, a decrease from 52,875,064,705.06 RMB in the previous period[23] - Net cash flow from operating activities: 3,839,696,475.41 RMB, an increase from 2,482,811,185.05 RMB in the previous period[23] - Net cash flow from investing activities: -5,932,541,034.66 RMB, an improvement from -10,983,030,693.10 RMB in the previous period[24] - Net cash flow from financing activities: 3,173,240,848.59 RMB, a decrease from 18,649,513,278.48 RMB in the previous period[24] - Net increase in cash and cash equivalents: 1,402,700,650.19 RMB, a significant decrease from 10,386,034,225.72 RMB in the previous period[24] Assets and Liabilities - Total assets as of the end of the third quarter of 2024 were RMB 132,238,379,285.85, an increase of 5.35% compared to the end of the previous year[5] - Equity attributable to shareholders of the listed company as of the end of the third quarter of 2024 was RMB 35,684,613,196.91, an increase of 4.10% compared to the end of the previous year[5] - Total current assets as of September 30, 2024, amounted to 49,926,139,780.90, compared to 49,131,776,810.26 as of December 31, 2023[15] - Monetary funds increased to 16,813,844,607.45 as of September 30, 2024, from 15,259,921,078.81 at the end of 2023[15] - Accounts receivable decreased to 6,082,993,598.87 as of September 30, 2024, from 7,977,267,961.62 at the end of 2023[15] - Inventory increased to 16,329,063,861.32 as of September 30, 2024, from 15,763,401,257.63 at the end of 2023[15] - Prepayments increased to 2,467,371,857.41 as of September 30, 2024, from 1,810,825,646.66 at the end of 2023[15] - Other receivables decreased to 354,218,313.35 as of September 30, 2024, from 392,878,676.92 at the end of 2023[15] - Trading financial assets increased to 1,205,586,158.86 as of September 30, 2024, from 373,221,093.05 at the end of 2023[15] - Derivative financial assets decreased to 1,197,434,587.80 as of September 30, 2024, from 1,395,343,385.26 at the end of 2023[15] - Receivables financing decreased to 1,565,478,512.75 as of September 30, 2024, from 2,425,306,902.49 at the end of 2023[15] - Other current assets increased to 3,910,148,283.09 as of September 30, 2024, from 3,733,610,807.82 at the end of 2023[15] - Total assets increased to 132.24 billion RMB, up from 125.52 billion RMB in the previous period[16] - Long-term equity investments rose to 11.08 billion RMB, compared to 9.71 billion RMB previously[16] - Fixed assets remained stable at 46.10 billion RMB, slightly down from 46.34 billion RMB[16] - Total liabilities increased to 84.74 billion RMB, up from 80.79 billion RMB[17] - Short-term borrowings surged to 20.67 billion RMB, up from 15.05 billion RMB[16] Earnings and Shareholder Information - Basic earnings per share for the third quarter of 2024 was RMB 0.80, an increase of 42.86% year-over-year[5] - The company's weighted average return on equity (ROE) for the third quarter of 2024 was 3.84%, an increase of 0.94 percentage points year-over-year[5] - The company's total number of ordinary shareholders as of the end of the third quarter of 2024 was 243,835[10] - Basic earnings per share: 1.80 RMB, a slight decrease from 1.88 RMB in the previous period[22] Expenses and Costs - Operating costs decreased to 42.27 billion RMB, compared to 47.75 billion RMB in the same period last year[19] - R&D expenses for the first three quarters of 2024 were 1.04 billion RMB, down from 1.14 billion RMB in 2023[19] - Financial expenses increased significantly to 1.95 billion RMB, up from 1.03 billion RMB in 2023[19] Government Subsidies and Investments - Government subsidies received during the period amounted to RMB 55,142,269.99, an increase of 99,908,762.91 year-over-year[6] - The company's upstream nickel resource development projects have gradually reached production and capacity, contributing to the significant increase in net profit and earnings per share[9] Comprehensive Income and Minority Interests - Minority shareholders' profit and loss: 763,239,973.81 RMB, a decrease from 1,034,181,956.23 RMB in the previous period[20] - Total comprehensive income: 3,906,652,507.63 RMB, a decrease from 4,834,102,024.75 RMB in the previous period[20]