wanhua(600309) 华鑫证券·2025-04-25 09:30Investment Rating - The report maintains a "Buy" investment rating for the company [1][8] Core Views - The company, a leading player in the polyurethane sector, continues to experience growth in production and sales, although profitability has declined, impacting overall performance [5][8] - In 2024, the company achieved total revenue of 182.07 billion yuan, a year-on-year increase of 3.83%, while net profit attributable to shareholders fell by 22.49% to 13.03 billion yuan [4][5] - The report highlights the company's strong position in the MDI and TDI markets, with current capacities of 3.8 million tons/year and 1.11 million tons/year, respectively, expected to increase after new projects are completed [5][8] Summary by Sections Market Performance - The company's stock price is currently at 54.45 yuan, with a market capitalization of 171 billion yuan [1] Revenue and Profitability - The company reported a 16.22% increase in polyurethane production and a 15.40% increase in sales volume in 2024, contributing to a revenue growth of 13% in this segment [5] - The petrochemical segment also saw production and sales increases of 14.37% and 15.69%, respectively, with a revenue growth of 5% [5] - The fine chemicals and new materials segment experienced a production increase of 26.87% and sales increase of 27.65%, leading to a revenue growth of 19% [5] Cost and Cash Flow - The overall expense ratio has increased due to rising employee costs and depreciation, with sales, management, financial, and R&D expense ratios rising by 0.12, 0.26, 0.19, and 0.17 percentage points, respectively [6] - The net cash flow from operating activities for 2024 was 30.05 billion yuan, an increase of 32.56% year-on-year, primarily driven by increased sales volume [6] Future Outlook - The company is expected to face short-term performance pressure, but its unique position in the domestic polyurethane market remains strong, with new capacities set to further solidify its leading status [8] - Forecasted net profits for 2025, 2026, and 2027 are 15.27 billion yuan, 18.11 billion yuan, and 19.50 billion yuan, respectively, with corresponding P/E ratios of 11.2, 9.4, and 8.8 [8][10]