Desay SV(002920) 华龙证券·2024-11-05 00:31Investment Rating - The report maintains a "Buy" rating for Desay SV (002920 SZ) [1] Core Views - Desay SV achieved a 31 13% YoY increase in revenue to 18 975 billion yuan and a 46 49% YoY increase in net profit attributable to the parent company to 1 407 billion yuan in the first three quarters of 2024 [1] - The company's Q3 2024 revenue grew 26 74% YoY to 7 282 billion yuan, driven by new customers and product launches [1] - Desay SV's Q3 2024 non-GAAP net profit attributable to the parent company surged 96 11% YoY to 659 million yuan, benefiting from cost control and efficiency improvements [1] - The company is expanding its domestic and international production capacity, including a 4 5 billion yuan fundraising plan for domestic projects and the construction of a smart factory in Spain [1] Financial Performance - Desay SV's 2024 Q3 gross margin was 20 91%, with a period expense ratio of 11 46% [1] - The company's sales expense ratio, management expense ratio, R&D expense ratio, and financial expense ratio decreased YoY by 0 22pct, 0 15pct, 0 26pct, and 0 01pct respectively [1] - The report forecasts Desay SV's net profit attributable to the parent company to reach 2 074 billion yuan in 2024, 2 787 billion yuan in 2025, and 3 475 billion yuan in 2026 [1][2] Valuation and Comparison - Desay SV's current PE ratio is 31 7x for 2024E, lower than the industry average of 37 3x [1][3] - The company's PB ratio is projected to decrease from 6 9x in 2024E to 4 3x in 2026E [2] - Desay SV's ROE is expected to increase from 21 37% in 2024E to 22 65% in 2026E [5] Growth Prospects - Desay SV has secured new projects from major clients including Toyota, Great Wall Motors, GAC Aion, SAIC-GM, and Dongfeng Nissan for its high-computing power intelligent driving domain controller [1] - The company has obtained new project designations from Chery and FAW Hongqi for its lightweight intelligent driving domain control products [1] - Desay SV is developing a new generation of high-computing power central computing platform chips to meet L4 level autonomous driving requirements [1] Financial Projections - The company's revenue is expected to grow from 27 556 billion yuan in 2024E to 43 269 billion yuan in 2026E, with a CAGR of 25 47% [2] - Desay SV's EPS is projected to increase from 3 74 yuan in 2024E to 6 26 yuan in 2026E [2] - The company's EV/EBITDA ratio is forecasted to decline from 25 54x in 2024E to 16 14x in 2026E [5]