Willfar(688100) 华泰证券·2025-04-27 10:25Investment Rating - The report maintains an "Accumulate" rating for the company with a target price of 49.76 RMB [7][5]. Core Views - The company reported a revenue of 555 million RMB in Q1 2025, representing a year-on-year growth of 23.96%, and a net profit attributable to the parent company of 139 million RMB, slightly above expectations, with a year-on-year increase of 25.33% [1][2]. - Both domestic and international revenues showed strong growth, with domestic revenue at 455 million RMB (up 22.57%) and international revenue at 97 million RMB (up 30.58%) [2]. - The company has a robust order backlog, with total contracts signed in Q1 2025 amounting to 777 million RMB, a 30.41% increase year-on-year, and a total backlog of 4.108 billion RMB, up 17.86% [2][4]. - The gross margin for Q1 2025 was 41.61%, remaining stable year-on-year, with effective cost control reflected in the sales, management, and R&D expense ratios [3][4]. Summary by Sections Financial Performance - The company expects net profits for 2025, 2026, and 2027 to be 816 million RMB, 999 million RMB, and 1.193 billion RMB respectively, with a projected PE ratio of 30x for 2025 [5][11]. - Revenue forecasts for 2025, 2026, and 2027 are 3.391 billion RMB, 4.078 billion RMB, and 4.761 billion RMB, indicating growth rates of 23.56%, 20.24%, and 16.76% respectively [11][27]. Product Development - The company launched nearly 50 new products in 2024, generating 1.338 billion RMB in revenue, which accounted for 49% of total revenue, with AI products contributing 30% of new product revenue [4]. Market Outlook - The company is expected to benefit from the construction of new power systems in China and has significant potential for growth in international markets [1][4].