KSHG(605333) 中泰证券·2025-01-23 03:00Investment Rating - The report maintains a "Buy" rating for the company, expecting a relative performance increase of over 15% against the benchmark index in the next 6 to 12 months [2][7]. Core Insights - The company is projected to achieve a net profit attributable to shareholders of 6.00-7.10 billion yuan in 2024, representing a year-on-year increase of 1009.12%-1212.46% [4]. - The company has shown consistent revenue growth, with expected revenues of 7.57 billion yuan in 2024, up 89% year-on-year, and further growth anticipated in subsequent years [2][5]. - The company is positioned as a leader in the domestic wiring harness market, benefiting from trends in electrification and intelligence, which are expected to enhance revenue and profit margins [5][6]. Financial Performance Summary - Revenue Forecast: - 2022A: 3,278 million yuan - 2023A: 4,003 million yuan - 2024E: 7,573 million yuan - 2025E: 9,686 million yuan - 2026E: 11,632 million yuan - Year-on-year growth rates: 34% (2022A to 2023A), 22% (2023A to 2024E), 89% (2024E to 2025E), 28% (2025E to 2026E) [2][6]. - Net Profit Forecast: - 2022A: 41 million yuan - 2023A: 54 million yuan - 2024E: 656 million yuan - 2025E: 907 million yuan - 2026E: 1,162 million yuan - Year-on-year growth rates: 3988% (2022A to 2023A), 32% (2023A to 2024E), 1113% (2024E to 2025E), 38% (2025E to 2026E) [2][6]. - Earnings Per Share (EPS): - 2022A: 0.09 yuan - 2023A: 0.12 yuan - 2024E: 1.50 yuan - 2025E: 2.08 yuan - 2026E: 2.66 yuan [2][6]. Market Position and Strategy - The company is expanding its customer base and improving its market share among existing high-quality clients, which is expected to enhance its revenue and profit growth [5][6]. - The company is also focusing on optimizing its product structure and increasing its presence in the European market, which will help meet overseas customer demands [5][6].