Willfar(688100) 国海证券·2024-10-28 15:01Investment Rating - The report maintains a "Buy" rating for the company [1][5][9] Core Insights - The company has demonstrated steady growth in performance, with international business emerging as a "second engine" for growth [1][6] - For the first three quarters of 2024, the company achieved revenue of 1.9 billion yuan, a year-on-year increase of 17%, and a net profit attributable to shareholders of 420 million yuan, up 22% year-on-year [3][6] - The company has a strong order backlog of 3.8 billion yuan, reflecting a year-on-year increase of 29% [6] Financial Performance Summary - Revenue for Q3 2024 was 720 million yuan, representing an 11% year-on-year increase but a 7% decrease quarter-on-quarter [3] - The gross profit margin for Q3 2024 was 40.2%, a decrease of 0.4 percentage points year-on-year but an increase of 3.7 percentage points quarter-on-quarter [3] - The net profit margin for Q3 2024 was 21.0%, an increase of 0.7 percentage points year-on-year [3] Earnings Forecast and Valuation - The company is expected to achieve revenues of 2.6 billion, 3.2 billion, and 3.9 billion yuan for 2024, 2025, and 2026, respectively, with year-on-year growth rates of 19%, 21%, and 22% [5][9] - The forecasted net profit attributable to shareholders for the same period is 650 million, 800 million, and 1 billion yuan, with growth rates of 23%, 24%, and 24% [5][9] - The current price corresponds to a price-to-earnings ratio (PE) of 32X for 2024, 26X for 2025, and 21X for 2026 [5][9]