东兴证券：首次覆盖国力股份给予增持评级

Core Viewpoint - Guoli Co., Ltd. is a leading enterprise in the vacuum device sector, with significant growth potential in downstream industries such as semiconductors and new energy, leading to an initial "Buy" rating from Dongxing Securities [1][2]. Company Overview - Guoli Co., Ltd. specializes in the field of electronic vacuum devices, experiencing rapid revenue growth in recent years. The company has over 60 years of experience in the electronic vacuum device sector, with products widely used in military, new energy, and semiconductor industries [2]. - The company has a stable shareholding structure, with the actual controller holding 30.71% of the shares. As of mid-2025, the chairman controls 30.71% of the company through Kunshan Guoyi Investment Management Center [2]. - Guoli has six wholly-owned or controlled subsidiaries focusing on high-power device R&D, electronic device manufacturing, special electrical equipment, overseas business expansion, and new energy technology [2]. Financial Performance - Revenue has steadily increased, with sales rising from 332 million yuan in 2019 to 792 million yuan in 2024. In the first half of 2025, revenue reached 569 million yuan, marking a year-on-year growth of 70.49% [2]. - The company has consistently increased its R&D investment, which is crucial for meeting the new requirements for miniaturization, lightweight, and high reliability in high-end applications such as aerospace, military, semiconductors, and new energy vehicles [2]. Market Opportunities - The semiconductor equipment market is expected to grow rapidly, benefiting Guoli Co., Ltd. The domestic integrated circuit industry is projected to drive growth in the vacuum device sector, with the sales scale of China's integrated circuit industry expected to reach 1.35 trillion yuan by 2025 [3]. - The global semiconductor equipment market is anticipated to reach 139.82 billion yuan by 2025, providing a significant opportunity for Guoli as a manufacturer of vacuum devices [3]. New Energy Vehicle Sector - The expansion of the new energy vehicle market both domestically and internationally will create vast market opportunities for Guoli Co., Ltd. High-voltage relays (DC contactors) are key components in new energy vehicles, with increasing demand as vehicle voltage rises to 400V, 800V, and 1000V [4]. - From 2020 to 2025, new energy vehicle sales are expected to increase from approximately 1.376 million to 16.5 million units, driving demand for high-voltage relays [4]. Profit Forecast and Investment Rating - Guoli Co., Ltd. is expected to benefit from the growth in the semiconductor and new energy sectors, with projected net profits of 143 million yuan, 216 million yuan, and 314 million yuan for 2025, 2026, and 2027, respectively. Corresponding EPS is expected to be 1.50, 2.27, and 3.29 yuan [4].