Investment Rating - The report maintains a "Buy" rating for the company [2] Core Insights - The company reported a revenue of 47.543 billion yuan for 2024, a year-on-year increase of 2.98%, but a net profit of 0.2 million yuan, reflecting a significant decline of 97.66% [4] - The company's coke business faced challenges due to falling prices, with an average price of 1,847.7 yuan per ton in 2024, down 16.1% year-on-year [4] - The chemical business outperformed the coke segment, with revenue of 20.729 billion yuan, a year-on-year increase of 10.97% [4] - The hydrogen energy segment saw a substantial increase in sales volume, reaching 20.1 million cubic meters, a growth of 212% year-on-year [4] - Future projections indicate a potential rebound in coke prices and an increase in revenue and net profit for the years 2025 to 2027 [4] Financial Summary - The company achieved a total revenue of 47.543 billion yuan in 2024, with projected revenues of 48.323 billion yuan, 50.939 billion yuan, and 53.939 billion yuan for 2025, 2026, and 2027 respectively [5][6] - The net profit is expected to recover to 508 million yuan in 2025, 850 million yuan in 2026, and 915 million yuan in 2027 [5][6] - The gross margin is projected to improve from 7.3% in 2024 to 8.9% by 2027 [6] - The company's total assets are estimated to be 64.620 billion yuan, with a total market capitalization of approximately 11.403 billion Hong Kong dollars [5]

[Table_Main] 证券研究报告 | 宏观专题 证券分析师 张浩 资格编号：S0120524070001 邮箱：zhanghao3＠tebon.com.cn 研究助理 相关研究 美国"吃亏论"或是伪命题 兼论美国制造业回流及关税叙事 [Table_Summary] 摘要： 请务必阅读正文之后的信息披露和法律声明 深度报告 2025 年 04 月 03 日 宏观专题 核心观点:特朗普所提出的制造业回流与关税保护政策，即所谓"让美国再次伟大" （MAGA）的经济叙事，或是一个伪命题。美国是全球贸易受益者而并非输家，通 过产业结构升级，淘汰低端制造业，成功实现了服务业的高度繁荣和贸易顺差增 长。服务贸易的强劲顺差，尤其是美国在金融、技术、文化娱乐、旅游教育等服务 领域的绝对优势，使美国实际上成为全球贸易的最大受益者之一。特朗普的关税和 制造业回流政策，不仅未必能够带动经济增长和就业增加，还面临盟友反制、衰退 冲击、执政基础不稳等多重内外掣肘因素，从根本上难以实现。 MAGA 有关制造业回流及关税的叙事：特朗普发起的 MAGA 运动主张"让美国再 次伟大"，将提高关税、推动制造业回流作为其核心政策，强调这些政策 ...

Investment Rating - The report maintains a "Buy" rating for the company [2] Core Views - The company has shown significant improvement in its financial performance, with a 25% year-on-year increase in total revenue for 2024, reaching 9.026 billion yuan, and a remarkable 119.46% increase in net profit, amounting to 1.764 billion yuan [10] - The production of gold has increased by 5.6% year-on-year, with domestic mines contributing 3.91 tons (up 14.6%) and overseas mines contributing 11.25 tons [10] - The company has successfully reduced production costs, with the cost of gold sales approximately 278 yuan per gram in 2024, down from 280 yuan per gram in 2023 [10] - The company is expected to continue its upward trend in gold production, projecting a total of 16.70 tons for 2025 [10] - The rising gold prices, which have increased by approximately 17.5% since the beginning of 2025, are anticipated to further enhance the company's profitability [10] Financial Data Summary - Total revenue is projected to reach 11.425 billion yuan in 2025, with net profits expected to be 2.623 billion yuan [11] - The gross profit margin is forecasted to improve from 43.8% in 2024 to 51.7% by 2027 [11] - The company's net asset return is expected to rise from 13.1% in 2024 to 22.8% in 2027 [11] - The company has shown a strong cash flow position, with free cash flow increasing by 279.22% year-on-year to 1.749 billion yuan in 2024 [10]

Investment Rating - The report maintains a "Buy" rating for the company [2] Core Views - The company has shown significant improvement in production and cost reduction, leading to increased profits. In 2024, the company achieved a total revenue of 9.026 billion yuan, a year-on-year increase of 25%, and a net profit attributable to the parent company of 1.764 billion yuan, up 119.46% year-on-year [10] - The company's gold production has consistently increased, with a projected output of 16.70 tons in 2025, supported by internal exploration and external resource integration [10] - The rising gold prices are expected to continue benefiting the company's performance, with domestic gold prices rising approximately 17.5% since the beginning of 2025 [10] Financial Data Summary - Total shares outstanding: 1,869.56 million [9] - Total market capitalization: 42.813 billion yuan [9] - Revenue forecast for 2025-2027: 11.4 billion, 12.6 billion, and 13.8 billion yuan respectively [10] - Net profit forecast for 2025-2027: 2.623 billion, 3.121 billion, and 3.523 billion yuan respectively [10] - Gross margin is expected to improve from 43.8% in 2024 to 51.7% in 2027 [11] - The company’s cash flow from operations reached 3.268 billion yuan in 2024, with a projected increase in subsequent years [11]

证券研究报告 | 行业深度 计算机 行业投资评级 | 优于大市（维持） 2025年3月31日 IDC：供需格局改善，AIDC开启行业新周期 证券分析师 姓名：陈涵泊 资格编号：S0120524040004 邮箱：chenhb3＠tebon.com.cn 证券分析师 姓名：李佩京 资格编号：S0120524090004 邮箱：lipj＠tebon.com.cn 研究助理 姓名：王思 邮箱：wangsi＠tebon.com.cn 0 核心逻辑 请务必阅读正文之后的信息披露及法律声明。 1 IDC向AIDC演进，智算需求或推动行业景气度回暖。数据中心作为人工智能、云计算等新一代信息通信技术的重要载体，已经成为新型数字基础设施的算力底座，具有空前重要的战略 地位，堪称"数字经济发动机"。我国数据中心市场规模稳定攀升，2023年全国在用算力中心机架总规模超810万标准机架，同比增长25%，算力总规模达230EFLOPS，位居全球第二。 近些年，我国数据中心的快速供给也致使行业经历了短期的供给过剩。当前，在生成式AI浪潮下，智算需求的爆发或推动我国IDC行业景气度再次回升。 20-23年：新基建强供给&互联网监管弱需求， ...

[Table_Main] 证券研究报告 | 宏观专题 宏观专题 证券分析师 张浩 资格编号：S0120524070001 邮箱：zhanghao3＠tebon.com.cn 研究助理 一方面，从总量层面来说，经济逐步进入"见龙在田"阶段，中期宏观逻辑发生系 统性变化，悲观叙事的二阶拐点已现，是时候调整预期了。一是 DeepSeek 时刻的 发生为国产算力、AI 应用及 AI+的发展打下了良好开局，二是高利率和强美元难以 持续，三是逻辑反转导致全球跨境资本寻求再平衡，四是去地产化的负面影响拐点 已至，五是 2024 年 9 月底宏观政策转向后有助于经济和预期的回升。 另一方面，在结构层面，"制造立国"和"去地产化"背景下的"两个对冲"强化 经济韧性。站在当前位置，我们认为这两种对冲的持续性仍存，而地产和消费对于 经济形成的掣肘也有望逐步减弱，在总量上看见"见龙在田"、结构上存在"两个 对冲"的宏观环境之下，对中国经济可以多一份耐心和信心。 德邦证券 2025 年 4 月金股组合 化工 卓越新能（688196.SH）：公司是中国生物柴油工业化生产先驱，是我国第一 家从事废油脂制备生物柴油的技术研发并率先实现工业化 ...

5[Table_Main] 证券研究报告 | 公司点评 藏格矿业(000408.SZ) 2025 年 03 月 31 日 买入（维持） 所属行业：有色金属/能源金属 当前价格(元)：35.81 证券分析师 翟堃 资格编号：s0120523050002 邮箱：zhaikun＠tebon.com.cn 康宇豪 资格编号：S0120524050001 邮箱：kangyh＠tebon.com.cn 研究助理 市场表现 -34% -23% -11% 0% 11% 23% 34% 2024-04 2024-08 2024-12 藏格矿业 沪深300 | 沪深300对比 | 1M | 2M | 3M | | --- | --- | --- | --- | | 绝对涨幅(%) | 9.78 | 16.42 | 28.35 | | 相对涨幅(%) | 11.11 | 13.85 | 30.45 | | 资料来源：德邦研究所，聚源数据 | | | | 相关研究 公司点评 藏格矿业（000408.SZ） 1.《藏格矿业（000408.SZ）：巨龙铜 业投资收益大幅增长；结则茶卡与龙 木错盐湖项目进展顺利》，2024.10.25 2 ...

5[Table_Main] 证券研究报告 | 公司点评 藏格矿业(000408.SZ) 2025 年 03 月 31 日 所属行业：有色金属/能源金属 当前价格(元)：35.81 证券分析师 翟堃 资格编号：s0120523050002 邮箱：zhaikun＠tebon.com.cn 康宇豪 资格编号：S0120524050001 邮箱：kangyh＠tebon.com.cn 研究助理 市场表现 -34% -23% -11% 0% 11% 23% 34% 2024-04 2024-08 2024-12 藏格矿业 沪深300 | 沪深300对比 | 1M | 2M | 3M | | --- | --- | --- | --- | | 绝对涨幅(%) | 9.78 | 16.42 | 28.35 | | 相对涨幅(%) | 11.11 | 13.85 | 30.45 | | 资料来源：德邦研究所，聚源数据 | | | | 相关研究 买入（维持） 1.《藏格矿业（000408.SZ）：巨龙铜 业投资收益大幅增长；结则茶卡与龙 木错盐湖项目进展顺利》，2024.10.25 2.《铜行业跟踪：24Q3 降息影响定价， ...

Investment Rating - The report maintains a "Buy" rating for the company [2] Core Insights - The company achieved a total operating revenue of 54.45 billion yuan in 2024, representing a year-on-year growth of 27.61%. The total profit reached 5.972 billion yuan, an increase of 7.74% year-on-year, while the net profit attributable to the parent company was 4.412 billion yuan, up 11.52% year-on-year [7] - The production of electrolytic aluminum saw a significant increase, with a total output of 2.9383 million tons in 2024, marking a year-on-year growth of 22.45%, setting a historical high for the company [7] - The average price of electrolytic aluminum in 2024 was approximately 19,921.61 yuan per ton, reflecting a year-on-year increase of about 6.5%, contributing to the company's performance improvement [7] - The company anticipates continued growth in electrolytic aluminum production in 2025, with production targets set at approximately 3.01 million tons for electrolytic aluminum and 1.41 million tons for alumina [7] - The report forecasts total operating revenues of 57.4 billion yuan, 58.78 billion yuan, and 60.38 billion yuan for 2025, 2026, and 2027 respectively, with net profits projected at 6.8 billion yuan, 7.3 billion yuan, and 8.07 billion yuan for the same years [7] Financial Data Summary - The company reported a total market capitalization of 60.24 billion yuan and a total asset value of 41.90 billion yuan [6] - The earnings per share (EPS) for 2024 is projected at 1.27 yuan, with expectations to rise to 1.96 yuan in 2025 and 2.11 yuan in 2026 [8] - The gross profit margin is expected to improve from 13.2% in 2024 to 19.8% by 2027 [8]

Investment Rating - The report maintains a "Buy" rating for the company [2] Core Views - The company achieved a total operating revenue of 54.45 billion yuan in 2024, representing a year-on-year increase of 27.61%. The total profit reached 5.972 billion yuan, up 7.74% year-on-year, and the net profit attributable to the parent company was 4.412 billion yuan, an increase of 11.52% year-on-year [7] - The production of electrolytic aluminum increased significantly, with a historical high of 2.9383 million tons in 2024, a year-on-year growth of 22.45%. The average price of electrolytic aluminum in 2024 was approximately 19,921.61 yuan per ton, up about 6.5% from 2023 [7] - The company is expected to continue its upward production trend in 2025, with production targets set at approximately 3.01 million tons of electrolytic aluminum and 141,000 tons of alumina [7] - The decline in alumina costs is anticipated to enhance electrolytic aluminum profits, with the average price of alumina as of March 25, 2025, being 3,160.00 yuan per ton, down about 43.6% from the beginning of the year [7] - The company forecasts total operating revenues of 57.4 billion yuan, 58.8 billion yuan, and 60.4 billion yuan for 2025, 2026, and 2027 respectively, with net profits of 6.8 billion yuan, 7.3 billion yuan, and 8.0 billion yuan for the same years [7] Financial Data Summary - Total shares outstanding: 3,467.96 million shares [6] - Market capitalization: 60,238.42 million yuan [6] - Revenue forecast for 2024: 54,450 million yuan, with a year-on-year growth of 27.6% [8] - Net profit forecast for 2024: 4,412 million yuan, with a year-on-year growth of 11.5% [8] - Earnings per share (EPS) for 2024: 1.27 yuan [8] - Gross margin for 2024: 13.2% [8] - Return on equity (ROE) for 2024: 15.6% [8]