KEBODA(603786) Capital Securities·2024-09-01 05:30Investment Rating - The investment rating for the company is "Buy" [1] Core Insights - The company reported a total revenue of 2.742 billion yuan for the first half of 2024, representing a year-on-year growth of 39.85%. The net profit attributable to shareholders reached 372 million yuan, up 34.85% year-on-year. In Q2 2024, the revenue was 1.325 billion yuan, showing a year-on-year increase of 26.45% [4] - Revenue and profit are maintaining stable growth, although there are short-term fluctuations in profitability. In Q2, the revenue was 1.325 billion yuan, with year-on-year and quarter-on-quarter changes of +26.45% and -6.49% respectively. The net profit for Q2 was 153 million yuan, with year-on-year and quarter-on-quarter changes of +6.08% and -30.38% respectively [4] - The company is actively expanding its customer base by deepening cooperation with new energy vehicle manufacturers, with revenue from these manufacturers accounting for 15% of total revenue in the first half of the year [4] - The company has secured 43 new project approvals and expanded its product line across various fields, demonstrating its comprehensive layout and technological innovation capabilities in the automotive electronics sector [4] - Revenue forecasts for 2024 to 2026 are projected at 6.2 billion yuan, 8.02 billion yuan, and 10.43 billion yuan respectively, with net profits expected to be 810 million yuan, 1.02 billion yuan, and 1.33 billion yuan [4][5] Financial Data Summary - The latest closing price is 43.68 yuan, with a market capitalization of 17.642 billion yuan. The current P/E ratio is 25.02 and the P/B ratio is 3.67 [2] - The company’s total assets are projected to grow from 63.56 billion yuan in 2023 to 99.98 billion yuan in 2026, with total liabilities increasing from 15.57 billion yuan to 23.13 billion yuan over the same period [6] - The operating income for 2023 is estimated at 4.625 billion yuan, with a growth rate of 36.7%. The projected operating income for 2024 is 6.204 billion yuan, with a growth rate of 34.1% [5][6]