WG Tech(603773) 财信证券·2025-03-13 09:38Investment Rating - The report maintains an "Accumulate" rating for the company [5][6] Core Views - The company is actively expanding its main business into mini/micro LED backlight, semiconductor packaging, and CPI/PI film materials, indicating a strategic shift towards high-growth areas [5][6] - The stock buyback plan, with an amount between 30 million to 45 million RMB, reflects the company's confidence in its business development [5][6] - The commercialization of glass substrates is still in the technology introduction phase, which presents some uncertainties [5][6] - The company expects revenue growth, with projections of 2.25 billion RMB in 2024, 3.01 billion RMB in 2025, and 4.05 billion RMB in 2026 [5][6] Financial Projections - Main revenue (in million RMB): 1,398.68 (2022A), 1,813.61 (2023A), 2,249.90 (2024E), 3,011.73 (2025E), 4,053.17 (2026E) [5][6] - Net profit attributable to shareholders (in million RMB): -328.25 (2022A), -4.54 (2023A), -111.88 (2024E), 102.77 (2025E), 178.47 (2026E) [5][6] - Earnings per share (EPS): -1.47 (2022A), -0.02 (2023A), -0.50 (2024E), 0.46 (2025E), 0.80 (2026E) [5][6] - Price-to-earnings ratio (P/E): -16.67 (2022A), -1,205.31 (2023A), -48.92 (2024E), 53.25 (2025E), 30.66 (2026E) [5][6] - Price-to-book ratio (P/B): 3.98 (2022A), 3.98 (2023A), 4.33 (2024E), 3.75 (2025E), 3.03 (2026E) [5][6]