Zoomlion(SZ:000157) Tianfeng Securities·2025-05-03 03:23Investment Rating - The report maintains a "Buy" rating for the company, with a target price not specified [7]. Core Insights - The company reported strong performance in Q1 2025, achieving revenue of 12.117 billion yuan, a year-on-year increase of 2.92%. Overseas revenue reached 6.568 billion yuan, up 15.17% year-on-year, accounting for 54.2% of total revenue, an increase of 5.77 percentage points [1]. - The net profit attributable to shareholders for Q1 2025 was 1.41 billion yuan, reflecting a significant year-on-year growth of 53.98%. The non-recurring net profit was 874 million yuan, up 12.4% year-on-year [1]. - The company has a robust overseas presence, with products and services covering over 170 countries and more than 430 overseas outlets. In Q1, the company added over 30 new outlets and 12 service parts warehouses [2]. - The company plans to distribute a cash dividend of 3 yuan per 10 shares, highlighting its commitment to shareholder returns. Since its listing, the company has distributed dividends 25 times, totaling approximately 26.3 billion yuan, with a historical overall dividend payout ratio of about 43% [3]. Financial Performance and Forecast - The company expects net profits attributable to shareholders to reach 4.84 billion yuan in 2025, 6.03 billion yuan in 2026, and 7.54 billion yuan in 2027, with corresponding PE ratios of 13.1, 10.6, and 8.4 times [4]. - The financial data indicates a projected revenue growth rate of 10.28% in 2025, followed by 15.00% in 2026 and 17.20% in 2027 [5]. - The company's total assets are projected to be 123.29 billion yuan in 2025, with a debt-to-asset ratio of 50.20% [12].