Xingyu Co.,Ltd(SH:601799) Soochow Securities·2025-05-03 08:23Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company's Q1 2025 performance met expectations, with a revenue of 3.095 billion yuan, representing a year-on-year growth of 28.28% and a quarter-on-quarter decline of 23.16% [7] - The net profit attributable to the parent company for Q1 2025 was 322 million yuan, showing a year-on-year increase of 32.68% and a quarter-on-quarter decrease of 25.28% [7] - The company is expected to continue its growth trajectory driven by product upgrades and customer expansion, particularly in the LED headlight segment [7] Financial Summary - Revenue projections for the company are as follows: - 2023A: 10.248 billion yuan - 2024A: 13.253 billion yuan (growth of 29.32%) - 2025E: 16.305 billion yuan (growth of 23.03%) - 2026E: 19.715 billion yuan (growth of 20.91%) - 2027E: 23.530 billion yuan (growth of 19.35%) [1][8] - Net profit projections are as follows: - 2023A: 1.102 billion yuan - 2024A: 1.408 billion yuan (growth of 27.78%) - 2025E: 1.761 billion yuan (growth of 25.02%) - 2026E: 2.189 billion yuan (growth of 24.31%) - 2027E: 2.683 billion yuan (growth of 22.60%) [1][8] - The latest diluted EPS forecasts are: - 2023A: 3.86 yuan - 2024A: 4.93 yuan - 2025E: 6.16 yuan - 2026E: 7.66 yuan - 2027E: 9.39 yuan [1][8] - The projected P/E ratios for the years 2025-2027 are 21.52, 17.31, and 14.12 respectively [1][8]