Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company is strategically positioning itself in the field of embodied intelligence and has a robust pipeline of new mobile games [1] - The revenue for 2024 is projected to be 33.02 billion yuan, with a year-over-year decrease of 9.67%, while the net profit attributable to shareholders is expected to be 2.10 billion yuan, reflecting a year-over-year increase of 97.93% [7] - The company is focusing on global expansion in its industrial internet business, with a strong growth trajectory in overseas services [7] Financial Summary - Total revenue is forecasted to grow from 33.02 billion yuan in 2024 to 51.01 billion yuan in 2027, with a compound annual growth rate (CAGR) of approximately 12.17% [1][8] - The net profit attributable to shareholders is expected to increase from 2.10 billion yuan in 2024 to 4.70 billion yuan in 2027, indicating a significant growth potential [1][8] - The earnings per share (EPS) is projected to rise from 0.50 yuan in 2024 to 1.12 yuan in 2027, with corresponding price-to-earnings (P/E) ratios decreasing from 44.98 to 20.08 [1][8] Business Segments - In the industrial internet segment, revenue is expected to be 18.66 billion yuan in 2024, with a year-over-year decrease of 8.10%, while the mobile internet segment is projected to generate 14.36 billion yuan, down 11.63% year-over-year [7] - The company is set to launch several new games in 2025, which are anticipated to contribute positively to revenue growth [7]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company has entered a profit realization phase, with significant revenue and profit growth reported for 2024 and Q1 2025. The revenue for 2024 reached 2.83 billion yuan, a year-on-year increase of 1,046%, while the net profit attributable to shareholders was 0.53 billion yuan, up 158% year-on-year [8] - The company has launched an employee stock ownership plan, allowing 275 core employees, including 13 executives, to acquire shares at a price of 45.91 yuan per share, with a total investment cap of 1.25 billion yuan [8] - The company is expected to continue to release profits as it stabilizes operations post-employee stock plan implementation, with revised net profit forecasts for 2025-2027 being 3.7 billion, 4.5 billion, and 4.9 billion yuan respectively [8] Financial Performance Summary - For 2024, total revenue is projected at 28.33 billion yuan, with a year-on-year growth of 1,046% and a net profit of 0.53 billion yuan, reflecting a 158% increase [8] - The first quarter of 2025 shows revenue of 8.27 billion yuan, a 19% increase year-on-year, and a net profit of 1.21 billion yuan, up 67% year-on-year [8] - The non-academic training business has seen substantial growth, with revenue reaching 2.79 billion yuan in 2024, a year-on-year increase of 1,309% [8] Valuation Metrics - The company’s earnings per share (EPS) for 2024 is projected at 0.38 yuan, increasing to 2.62 yuan in 2025, and further to 3.22 yuan in 2026 [1] - The price-to-earnings (P/E) ratio is expected to be 34.78 for 2025, 28.32 for 2026, and 26.27 for 2027, indicating a relatively reasonable valuation within the public examination training industry [8]

Investment Rating - The report maintains an "Accumulate" rating for the company [1] Core Views - The banquet demand is recovering, and attention should be paid to the performance release of new stores [7] - The company is expected to benefit from its established brand in the banquet catering market and the ongoing expansion of its restaurant and hotel operations [7] - The new store openings are anticipated to improve performance, although initial losses from these stores may impact overall profitability [7] Financial Summary - Total revenue for 2023 is projected at 2,401 million, with a year-on-year growth of 43.76%. For 2024, revenue is expected to reach 2,525 million, reflecting a 5.14% increase [1] - The net profit attributable to the parent company for 2023 is estimated at 304.11 million, with a significant year-on-year increase of 224.91%. However, for 2024, it is expected to drop to 100.08 million, a decrease of 67.09% [1] - The earnings per share (EPS) for 2023 is projected at 1.17, which is expected to decline to 0.38 in 2024 before recovering to 0.85 in 2025 [1] - The price-to-earnings (P/E) ratio is forecasted to be 52.81 for 2024, decreasing to 23.89 in 2025 and further to 14.60 in 2026 [1] Store Expansion and Performance - The company plans to open 4 new restaurant locations in 2024, including 3 banquet halls and 1 wedding banquet center, with a total area increase of 46% [7] - By the end of 2024, the company will have 127 direct-operated stores, with a mix of brands including Tongqinglou and Fumao [7] - The capital expenditure for 2025 is planned between 500 to 700 million, with expectations to open 3 to 5 new restaurant locations and upgrade 20 existing stores [7] Market and Demand Outlook - The banquet demand is expected to recover in 2025, which is a double-spring year, leading to improved performance as new stores ramp up operations [7] - The company anticipates that the performance of new stores will gradually improve, alleviating some of the profit pressure caused by initial losses [7]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company's Q1 performance exceeded expectations, with revenue reaching 10.82 billion yuan, a year-on-year increase of 124.0%, and a net profit of 210 million yuan, up 3344.1% year-on-year [7] - The snack wholesale business continues to show strong growth, with Q1 revenue of 10.688 billion yuan, a year-on-year increase of 127.6% [7] - The net profit margin for the snack wholesale business significantly improved, reaching 3.85% in Q1, up from previous quarters [7] - The report anticipates continued growth for the company, with revised profit forecasts for 2025-2027, projecting net profits of 944 million, 1.257 billion, and 1.608 billion yuan respectively, reflecting year-on-year growth rates of 221.68%, 33.18%, and 27.85% [7] Financial Summary - Total revenue forecast for 2023 is 9.294 billion yuan, with significant growth expected in subsequent years, reaching 49.460 billion yuan in 2025 [1] - The company is expected to achieve a net profit of 944 million yuan in 2025, with an EPS of 5.25 yuan [1] - The P/E ratio is projected to decrease from 69.23 in 2024 to 21.52 in 2025, indicating improved valuation as earnings grow [1] - The gross margin is expected to improve to 13.46% by 2025, with a net profit margin of 1.91% [8]

证券研究报告·公司点评报告·专用设备 豪迈科技（002595） 2025 年一季报点评：业绩持续快速增长，业 务布局多点开花 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 7,166 | 8,813 | 10,816 | 13,124 | 15,639 | | 同比（%） | 7.88 | 22.99 | 22.73 | 21.34 | 19.17 | | 归母净利润（百万元） | 1,612 | 2,011 | 2,455 | 2,989 | 3,546 | | 同比（%） | 34.33 | 24.77 | 22.03 | 21.78 | 18.62 | | EPS-最新摊薄（元/股） | 2.02 | 2.51 | 3.07 | 3.74 | 4.43 | | P/E（现价&最新摊薄） | 28.24 | 22.63 | 18.55 | 15.23 | 12.84 | [Table_Tag] [Table ...

证券研究报告·公司点评报告·风电设备 天顺风能（002531） 2024 年报及 2025 年一季报点评：业绩承压， 静待出货起量 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 7727 | 4860 | 7072 | 8711 | 10018 | | 同比（%） | 14.67 | (37.10) | 45.50 | 23.18 | 15.00 | | 归母净利润（百万元） | 795.23 | 204.44 | 712.10 | 1,007.96 | 1,270.09 | | 同比（%） | 26.53 | (74.29) | 248.33 | 41.55 | 26.01 | | EPS-最新摊薄（元/股） | 0.44 | 0.11 | 0.40 | 0.56 | 0.71 | | P/E（现价&最新摊薄） | 14.64 | 56.96 | 16.35 | 11.55 | 9.17 | [Table_T ...

证券研究报告·公司点评报告·生物制品 奥浦迈（688293） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 243.12 | 297.24 | 390.60 | 518.08 | 655.77 | | 同比（%） | (17.41) | 22.26 | 31.41 | 32.64 | 26.57 | | 归母净利润（百万元） | 54.04 | 21.05 | 66.50 | 108.58 | 140.94 | | 同比（%） | (48.72) | (61.04) | 215.86 | 63.29 | 29.80 | | EPS-最新摊薄（元/股） | 0.48 | 0.19 | 0.59 | 0.96 | 1.24 | | P/E（现价&最新摊薄） | 86.68 | 222.49 | 70.44 | 43.14 | 33.23 | [Table_Tag] [Table_Summary] 投资要点 2025 年 04 月 ...

证券研究报告·公司点评报告·医疗服务 2025 年 04 月 29 日 证券分析师 朱国广 执业证书：S0600520070004 zhugg@dwzq.com.cn 证券分析师 刘若彤 执业证书：S0600525040006 2024 年报&2025 年一季报点评：利润短期承 压，海外业务维持高增长 买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 622.19 | 686.84 | 814.88 | 935.27 | 1,067.83 | | 同比（%） | 20.45 | 10.39 | 18.64 | 14.77 | 14.17 | | 归母净利润（百万元） | 158.91 | 109.82 | 132.74 | 161.11 | 196.15 | | 同比（%） | (3.49) | (30.89) | 20.87 | 21.38 | 21.75 | | EPS-最新摊薄（元/股） | 0.39 | 0 ...

证券研究报告·公司点评报告·通用设备 2025Q1 公司毛利率为 32.02%，同比-0.97pct。公司毛利率小幅下降，我 们判断系收入结构变化与在建工程转固导致折旧提升。 新锐股份（688257） 2025 年一季报点评：业绩稳步提升，加速拓 展布局海外市场 增持（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 1,549 | 1,862 | 2,456 | 2,929 | 3,495 | | 同比（%） | 30.89 | 20.17 | 31.94 | 19.24 | 19.32 | | 归母净利润（百万元） | 162.99 | 180.73 | 225.22 | 275.34 | 332.45 | | 同比（%） | 10.94 | 10.89 | 24.61 | 22.25 | 20.74 | | EPS-最新摊薄（元/股） | 0.90 | 1.00 | 1.24 | 1.52 | 1.84 | | P ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The report highlights stable growth across various business segments, with notable performance in investment net income [1] - The company achieved a significant increase in total revenue and net profit in Q1 2025, with total revenue reaching 17.76 billion and net profit at 6.55 billion, representing year-on-year growth of 29.1% and 32.0% respectively [8] - The brokerage business saw a substantial increase in revenue due to a surge in trading volume, while investment income also experienced significant growth [8] Financial Performance Summary - Total revenue forecast for 2023A is 60.068 billion, with a projected increase to 70.842 billion by 2025E, reflecting a year-on-year growth of 11.06% [1] - Net profit attributable to shareholders is expected to rise from 19.721 billion in 2023A to 25.669 billion in 2025E, indicating an 18.27% increase [1] - The latest diluted EPS is projected to be 1.73 for 2025E, with a P/E ratio of 15.58 [1] Business Segment Performance - Brokerage revenue increased by 36.2% year-on-year, contributing 20.5% to total revenue [8] - Investment banking revenue grew by 12.2%, with a significant increase in underwriting scale [8] - Asset management revenue rose by 8.7%, maintaining the company's leading position in the market [8] - Investment income saw a remarkable increase of 62.3% year-on-year, with adjusted net investment income up by 35.6% [8]