Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company faces short-term pressure on Q3 performance due to increased credit loss provisions, but is expanding its boundaries by developing optoelectronic hybrid interconnection products [5] - The company has shown resilience through various measures such as multi-channel expansion, product iteration, and supply chain optimization, particularly with the production phase of its Thailand factory starting in July 2025 [7] - The non-automotive parts business is rapidly growing, with revenue of 64.99 million yuan in the first half of 2025, accounting for 17.34% of total revenue and showing a year-on-year growth of 183.18% [7] - The company is actively exploring the pre-installation market and does not rule out potential acquisitions in the automotive electronics and micro-motor sectors [7] - The company plans to purchase industrial buildings to enhance its automotive electronics business and is partnering with Haibang Optoelectronics to develop optoelectronic hybrid interconnection products [7] Financial Summary - Revenue projections for the company are as follows: 2023: 558 million yuan, 2024: 752 million yuan, 2025E: 869 million yuan, 2026E: 992 million yuan, 2027E: 1,175 million yuan, with respective growth rates of 31.93%, 34.71%, 15.51%, 14.21%, and 18.44% [6] - The projected net profit attributable to the parent company is: 2023: 70 million yuan, 2024: 107 million yuan, 2025E: 113 million yuan, 2026E: 145 million yuan, 2027E: 174 million yuan, with growth rates of 38.24%, 52.91%, 5.97%, 28.35%, and 20.04% [6] - The projected earnings per share (EPS) are: 2023: 1.06 yuan, 2024: 1.62 yuan, 2025E: 1.71 yuan, 2026E: 2.20 yuan, 2027E: 2.64 yuan [6] - The company’s return on equity (ROE) is expected to be 13.79% in 2023, increasing to 21.22% by 2027 [6]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company's profitability continues to improve, with steady growth in operating quality. For the first three quarters of 2025, the company achieved revenue of 1.933 billion, a year-on-year increase of 0.85%, and a net profit attributable to shareholders of 347 million, a year-on-year increase of 16.92% [4] - The company is actively expanding its business through mergers and acquisitions, particularly in the rail transit and low-altitude economy sectors, which are expected to open new growth opportunities [4] - The company has made significant progress in international markets, with recent contracts signed for projects in Serbia and Vietnam, indicating a steady advancement in overseas business [4] Financial Performance Summary - Revenue forecast for 2025 is 2.934 billion, with a year-on-year growth rate of 6.77% [3] - Net profit attributable to shareholders for 2025 is projected to be 553 million, with a year-on-year growth rate of 12.44% [3] - The company's gross margin for the first three quarters of 2025 was 38.97%, an increase of 2.88 percentage points year-on-year, with a significant rise in Q3 gross margin to 43.73% [4] - The company's net profit margin for the first three quarters of 2025 was 18.03%, an increase of 2.34 percentage points year-on-year [4] Valuation Metrics - The projected P/E ratios for 2025, 2026, and 2027 are 11.53, 10.70, and 9.75 respectively [3] - The company is focusing on expanding its low-altitude economy applications, particularly in drone inspection and low-altitude platform construction, to cultivate new growth drivers [4]

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [5] Core Views - The traditional home appliance business is impacting short-term performance, but the outlook for server slide rails is optimistic due to advancements in R&D and production capacity [5] - The company has diversified its R&D efforts into server slide rails, home appliance hinges, and automotive products, which are expected to drive long-term growth [7] Financial Performance Summary - For Q1-Q3 2025, the company achieved revenue of 284 million yuan (down 2% year-on-year) and a net profit attributable to shareholders of 52.16 million yuan (down 4% year-on-year) [7] - In Q3 2025, revenue was 102 million yuan (down 5% year-on-year, up 16% quarter-on-quarter) with a net profit of 19.10 million yuan (down 14% year-on-year, up 38% quarter-on-quarter) [7] - The company’s operating cash flow improved significantly, with a net cash flow from operating activities of 58.71 million yuan (up 46% year-on-year) for Q1-Q3 2025 [7] Revenue and Profit Forecast - Revenue projections for 2025-2027 are as follows: 467 million yuan in 2025, 546 million yuan in 2026, and 639 million yuan in 2027, with corresponding growth rates of 11.89%, 16.96%, and 17.15% respectively [6] - Net profit attributable to shareholders is forecasted to be 92 million yuan in 2025, 108 million yuan in 2026, and 127 million yuan in 2027, with growth rates of 12.56%, 18.07%, and 17.21% respectively [6] R&D and Product Development - R&D expenses reached 10.51 million yuan in Q1-Q3 2025, with a significant year-on-year increase of 26% in Q3, indicating a commitment to new product development in the server and home appliance sectors [7] - The company is developing various types of server slide rails, including ball-type, friction-type, L-type, tray-type, and square tube-type, with specific applications in different server configurations [7] Valuation Metrics - The projected P/E ratios for 2025-2027 are 28.40, 24.06, and 20.52 respectively, reflecting a positive outlook on the company's growth potential [6]

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [5] Core Views - The company's packaging business revenue has declined, putting pressure on performance, while the development of AI and trendy toy businesses has shown significant progress [5] - In Q1-Q3 2025, the company achieved operating revenue of 377 million yuan (down 16% year-on-year) and a net profit attributable to shareholders of 24.41 million yuan (down 37% year-on-year) [6] - The decline in revenue is attributed to a sluggish domestic liquor packaging market and intensified competition, leading to reduced customer orders [6] - The company is actively expanding its overseas market presence, with packaging business accounting for 92.93% of total revenue in the first half of 2025, down 10.16% year-on-year [6] - The company is enhancing its design and IP development capabilities, with its cultural and trendy toy business making rapid progress [6] Summary by Sections Financial Performance - In Q3 2025, the company reported operating revenue of 125 million yuan (down 29% year-on-year) and a net profit of 3.44 million yuan (down 71% year-on-year) [6] - The sales expense ratio was 9.06% (up 1.3 percentage points year-on-year), management expense ratio was 11.96% (up 2.3 percentage points year-on-year), and R&D expense ratio was 4.03% (up 0.3 percentage points year-on-year) [6] Revenue Forecast - The company is expected to achieve net profits of 41 million yuan, 53 million yuan, and 68 million yuan for the years 2025 to 2027, respectively [6] - The projected operating revenue for 2025 is 572 million yuan, reflecting a year-on-year decline of 3.48% [7] Market Strategy - The company is diversifying its product offerings in the domestic market, expanding into categories such as yellow wine, beer, and fruit wine, while also innovating in channels from traditional supermarkets to e-commerce and instant retail [6] - The cultural and trendy toy business is focusing on the Z generation's new consumption demands, with core original IP products entering the industrialization preparation stage [6]

Investment Rating - The investment rating for the company is "Accumulate" (maintained) [5] Core Views - The company reported a year-on-year increase of 68% in net profit attributable to shareholders for Q3 2025, benefiting from a strategic partnership with the National Third Generation Semiconductor Technology Innovation Center [5][8] - The company is positioned as a leader in electronic measurement instruments, capitalizing on the growing demand in semiconductor devices and new energy testing scenarios [8] - The company has established a wholly-owned subsidiary in Munich, Germany, to enhance its market share in Europe and expand overseas operations [8] Financial Performance - For Q1-Q3 2025, the company achieved revenue of 151 million yuan (up 16% year-on-year) and a net profit of 44.14 million yuan (up 59% year-on-year) [8] - Q3 2025 revenue was 51 million yuan (up 16% year-on-year, down 18% quarter-on-quarter), with a net profit of 14.83 million yuan (up 68% year-on-year, down 23% quarter-on-quarter) [8] - The company’s cash flow from operating activities improved significantly, with a net cash flow of 3.53 million yuan (up 211% year-on-year) [8] Earnings Forecast and Valuation - Revenue projections for 2025-2027 are 236 million yuan, 287 million yuan, and 348 million yuan, respectively, with year-on-year growth rates of 21.88%, 21.25%, and 21.39% [7] - Net profit attributable to shareholders is forecasted to be 66 million yuan, 80 million yuan, and 97 million yuan for the same period, with growth rates of 30.08%, 21.68%, and 21.86% [7] - The current price-to-earnings (P/E) ratios for 2025-2027 are projected to be 94.58, 77.73, and 63.78, respectively [7]

Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company's Q3 2025 performance met expectations, with orderly expansion of various offline stores [5] - The company achieved a revenue of 207 million yuan in Q3 2025, representing a year-on-year increase of 20.74%, and a net profit attributable to shareholders of 4 million yuan, up 1033.98% year-on-year [7] - The company has been expanding its offline store network, including new openings in Beijing and Shenyang [7] - The company has a strong portfolio of outdoor brands and has been enhancing its brand matrix through acquisitions [7] - The company is expected to see significant growth in net profit in the coming years, with projections of 46 million yuan, 68 million yuan, and 85 million yuan for 2025, 2026, and 2027 respectively [7] Financial Summary - Revenue projections for the company are as follows: 800 million yuan in 2024, 1,028 million yuan in 2025, 1,279 million yuan in 2026, and 1,509 million yuan in 2027, with respective growth rates of -5.45%, 28.51%, 24.33%, and 18.05% [6] - The projected net profit for 2025 is 46 million yuan, with a year-on-year growth of 314.98% [6] - The company’s return on equity (ROE) is expected to improve from -3.22% in 2024 to 9.79% in 2027 [6] - The company’s total assets are projected to grow from 1,111 million yuan in 2024 to 1,506 million yuan in 2027 [8]

Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company has significantly improved its profits in Q3 2025, driven by expansion in the Xinjiang market and collaboration with Rio Tinto to establish benchmarks in overseas markets [5] - The projected net profits for the company from 2025 to 2027 are estimated to be 0.887 billion, 0.994 billion, and 1.114 billion RMB respectively, with corresponding PE ratios of 10.4, 9.3, and 8.3 times [5] - The company is focusing on product innovation in the fields of unmanned driving and new energy, and is rapidly expanding its overseas sales channels [5][7] Financial Performance Summary - In Q1-Q3 2025, the company achieved revenue of 4.796 billion RMB (YoY +9%) and a net profit of 535.27 million RMB (YoY +16%) [7] - For Q3 2025, the company reported revenue of 1.627 billion RMB (YoY +4%) and a net profit of 214.04 million RMB (YoY +31% / QoQ +60%) [7] - The company’s revenue is expected to grow from 6.145 billion RMB in 2024 to 8.174 billion RMB in 2027, with a CAGR of approximately 9.98% [6][8] Market Strategy - The company is prioritizing the Xinjiang market due to its high operating rates and quality customers, with a significant increase in market share expected in the next 2-5 years [7] - The pricing strategy maintains a premium of 2-3 percentage points over competitors for new energy and unmanned driving products, leveraging quality and after-sales service to counter potential price wars [7] - The company is collaborating with Rio Tinto to deliver high-standard electric vehicles, which is expected to enhance its reputation and facilitate more overseas orders [7]

证券研究报告 交通运输 | 铁路公路 非金融|公司点评报告 hyzqdatemark 2025 年 10 月 29 日 孙延 SAC：S1350524050003 sunyan01@huayuanstock.com 刘晓宁 SAC：S1350523120003 liuxiaoning@huayuanstock.com 王惠武 SAC：S1350524060001 wanghuiwu@huayuanstock.com 曾智星 SAC：S1350524120008 zengzhixing@huayuanstock.com 张付哲 SAC：S1350525070001 zhangfuzhe@huayuanstock.com 市场表现： | 基本数据 | | 2025 | 年 | 10 | 27 日 | | | | 月 | | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | | 收盘价（元） | | | | | 4.46 | | | | | | 年 内 最 最 低 | / | | | | | | 一 | 高 | | | （元） | | | | | ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [4] Core Views - The company's Q3 2025 performance was slightly below expectations due to external factors such as weather, but the multi-brand strategy remains a cornerstone for long-term growth [4][6] - The company has shown stable growth in its main brand and FILA, while other brands have experienced significant growth, particularly in the outdoor segment [6] - The company is expanding its offline presence with new store formats, which are expected to drive future growth [6] - The multi-brand strategy is central to the company's operations, with recent acquisitions and partnerships aimed at enhancing market presence [6] - The establishment of a sneaker design program in collaboration with universities aims to foster innovation and talent in the industry [6] Financial Summary - Revenue projections for 2023 to 2027 are as follows: 62,356 million RMB (2023), 70,826 million RMB (2024), 78,015 million RMB (2025E), 86,289 million RMB (2026E), and 95,069 million RMB (2027E) [5][7] - The expected growth rates for revenue are 16.23% (2023), 13.58% (2024), 10.15% (2025E), 10.61% (2026E), and 10.17% (2027E) [5] - The projected net profit for 2025 is 13,443 million RMB, with a year-on-year decrease of 13.81%, followed by growth of 14.96% in 2026 and 14.06% in 2027 [5][6] - The company's return on equity (ROE) is expected to be 17.90% in 2025, decreasing from 25.27% in 2024 [5][7] - The price-to-earnings (P/E) ratio is projected to be 16.82 in 2025, indicating a favorable valuation compared to historical levels [5]

Group 1 - The "14th Five-Year Plan" includes quantum technology as a core future industry, with a focus on quantum computing, communication, and measurement [7][8][10] - By 2025, China's quantum technology market is expected to exceed 20 billion yuan, with a compound annual growth rate of 35%-40% [2][33][35] - The global quantum computing market was valued at 1.1 billion USD in 2022 and is projected to grow to approximately 7.6 billion USD by 2027 [14][16] Group 2 - The median price-to-earnings (P/E) ratio for the information technology sector on the Beijing Stock Exchange increased by 5.26% to 62.4X [43][54] - The median market capitalization for electronic device companies on the Beijing Stock Exchange rose from 2.28 billion yuan to 2.43 billion yuan [45][48] - The median P/E ratio for mechanical equipment companies on the Beijing Stock Exchange increased from 52.5X to 54.4X, with total market capitalization rising from 117.67 billion yuan to 123.18 billion yuan [50][52]