Crystal-Optech(SZ:002273) Shanxi Securities·2025-04-15 05:14Investment Rating - The report maintains a "Buy-A" rating for the company [1][6] Core Views - The company achieved a revenue of 6.278 billion yuan in 2024, representing a year-on-year increase of 23.67%, and a net profit attributable to shareholders of 1.03 billion yuan, up 71.57% year-on-year [3][9] - The optical components business continues to evolve, solidifying its core position in the client market, with revenue from optical components reaching 2.88 billion yuan, a growth of 17.92% year-on-year [4] - The film optical panel business is expanding steadily, with revenue of 2.47 billion yuan, an increase of 33.69% year-on-year, driven by deepening cooperation with major North American clients [4] - The automotive HUD business is performing well, with shipments nearing 300,000 units, and the company is actively investing in AR/VR business [5] Financial Data Summary - The company forecasts net profits for 2025-2027 to be 1.286 billion, 1.479 billion, and 1.711 billion yuan respectively, with corresponding EPS of 0.92, 1.06, and 1.23 yuan [6][9] - The projected revenue for 2025 is 7.365 billion yuan, with a year-on-year growth of 17.3% [9][11] - The gross margin is expected to improve, reaching 31.3% in 2025 [9][11]