万马股份（002276）：传统业务规模提升，机器人线缆创新拓展

Investment Rating - The report maintains a "Buy" rating for the company, with a target price of 17.28 CNY based on a 32x P/E ratio for 2025 [2][5]. Core Insights - The company is experiencing growth in traditional business segments while innovating in the robot cable sector, which is expected to enhance its market position [1][9]. - Revenue for 2024 is projected to be 17.76 billion CNY, reflecting a year-on-year growth of 17.5%, while net profit is expected to decline by 38.6% to 341 million CNY [4][9]. - The company is focusing on high polymer materials and has achieved significant market share in the high voltage cable segment, with a revenue increase of 32.29% in 2024 [9]. - The robot cable division has developed advanced technology, positioning the company as a leader in the domestic market, with products capable of exceeding 30 million bending cycles [9]. Financial Summary - Revenue Forecast: - 2023: 15.12 billion CNY - 2024: 17.76 billion CNY (17.5% growth) - 2025: 21.70 billion CNY (22.2% growth) - 2026: 23.41 billion CNY (7.9% growth) - 2027: 25.22 billion CNY (7.8% growth) [4][11] - Net Profit Forecast: - 2023: 555 million CNY - 2024: 341 million CNY (-38.6% growth) - 2025: 544 million CNY (59.3% growth) - 2026: 700 million CNY (28.8% growth) - 2027: 874 million CNY (24.8% growth) [4][11] - Earnings Per Share (EPS): - 2023: 0.55 CNY - 2024: 0.34 CNY - 2025: 0.54 CNY - 2026: 0.69 CNY - 2027: 0.86 CNY [4][11] - Profitability Ratios: - Gross Margin: Expected to improve from 11.3% in 2024 to 12.1% in 2027 - Net Margin: Expected to increase from 1.9% in 2024 to 3.5% in 2027 - Return on Equity (ROE): Expected to rise from 6.2% in 2024 to 12.0% in 2027 [4][11].