Investment Rating - The report maintains an "Accumulate-A" rating for the company [4]. Core Views - The company's performance in Q1 2025 shows rapid growth in revenue and net profit, driven by the high demand in the server PCB market, particularly due to the upgrade of traditional servers and the ongoing high demand for AI servers [5][6]. - The company achieved a revenue of 1.117 billion yuan in Q1 2025, representing a year-on-year increase of 42.41%, and a net profit of 240 million yuan, up 65.68% year-on-year [5][6]. Summary by Sections Market Performance - As of May 9, 2025, the closing price was 49.55 yuan, with a year-to-date high of 67.64 yuan and a low of 32.77 yuan. The circulating A shares are 150 million out of a total of 425 million shares, resulting in a circulating market value of 7.445 billion yuan and a total market value of 21.072 billion yuan [2]. Financial Data - As of March 31, 2025, the basic earnings per share (EPS) was 0.56 yuan, with a diluted EPS also at 0.56 yuan. The net asset per share was 7.83 yuan, and the return on equity (ROE) was 7.22% [3]. Revenue and Profit Forecast - The company is expected to achieve revenues of 5.047 billion yuan, 5.980 billion yuan, and 6.960 billion yuan for the years 2025, 2026, and 2027, respectively, with year-on-year growth rates of 35.2%, 18.5%, and 16.4%. The net profits are projected to be 854 million yuan, 1.075 billion yuan, and 1.313 billion yuan for the same years, with growth rates of 26.4%, 25.8%, and 22.1% [7][10]. Profitability Metrics - The gross profit margin for Q1 2025 was 35.19%, an increase of 0.74 percentage points year-on-year, while the net profit margin was 21.52%, up 3.02 percentage points year-on-year [6]. Valuation Ratios - The projected price-to-earnings (P/E) ratios for 2025, 2026, and 2027 are 24.7x, 19.6x, and 16.1x, respectively, based on the closing price of 49.55 yuan on May 9, 2025 [7][12].
广合科技（001389）：传统服务器迭代及AI服务器高景气度延续驱动公司业绩快速增长