Sirui(SH:688102) HTSC·2025-04-30 01:55Investment Rating - The report maintains an "Accumulate" rating for the company with a target price of 13.69 RMB [8][9] Core Views - The company achieved a revenue of 1.33 billion RMB in 2024, representing a year-on-year increase of 12.73%, and a net profit of 114 million RMB, up 16.17% year-on-year [1] - The company is expanding its copper alloy product applications, leading to steady growth in performance [1] - The report highlights the successful entry into mass production of liquid rocket engine components and the development of new products in emerging fields such as medical imaging [3][4] Summary by Sections Financial Performance - In Q4 2024, the company reported a revenue of 365 million RMB, a year-on-year increase of 17.62%, and a net profit of 35.97 million RMB, up 20.32% year-on-year [1] - For Q1 2025, the company achieved a revenue of 344 million RMB, a year-on-year increase of 19.79%, and a net profit of 32 million RMB, up 31.62% year-on-year [4] Product Segmentation - Copper alloy materials and products generated revenue of 591 million RMB in 2024, up 10.63% year-on-year, with a gross margin of 20.34% [2] - Medical imaging components saw revenue of 60.22 million RMB, a year-on-year increase of 24.61%, with a gross margin of 30.40% [2] - The company is also developing new products in the controlled nuclear fusion sector and has established production capacity for various medical imaging components [3] Growth Projections - The company expects net profits of 153 million RMB, 209 million RMB, and 278 million RMB for the years 2025, 2026, and 2027 respectively [5] - The report anticipates a target market capitalization of 9.956 billion RMB based on a segmented valuation approach [5] Valuation Metrics - The report provides a price-to-earnings (PE) ratio forecast for 2025 of 81X for high-strength and high-conductivity copper alloy materials, 46X for medium and high-voltage electrical contact materials, 44X for high-performance chromium powder, and 31X for medical imaging components [5][13]