Daimay(SH:603730) Orient Securities·2025-05-18 02:59Investment Rating - The report maintains a "Buy" rating for the company with a target price of 12.18 CNY [2][5] Core Views - The company is experiencing continuous overseas capacity expansion, with the roof business becoming a new growth point [1] - The revenue and profit forecasts have been adjusted, with projected net profits for 2025-2027 at 963 million, 1.164 billion, and 1.365 billion CNY respectively, reflecting a growth rate of 20.0%, 20.9%, and 17.3% [2][4] Financial Summary - The company’s revenue for 2023 is reported at 5.861 billion CNY, with a year-on-year growth of 13.9%. Projections for 2024, 2025, 2026, and 2027 are 6.377 billion, 7.387 billion, 8.638 billion, and 9.875 billion CNY, respectively, indicating growth rates of 8.8%, 15.8%, 16.9%, and 14.3% [4] - The gross profit margin is expected to improve gradually from 26.9% in 2023 to 27.5% in 2027, while the net profit margin is projected to increase from 11.2% to 13.8% over the same period [4] - The company’s operating profit for 2023 is 802 million CNY, with forecasts of 943 million, 1.107 billion, 1.344 billion, and 1.581 billion CNY for the following years, showing growth rates of 35.7%, 17.6%, 17.4%, and 21.4% [4] Business Development - The roof business is entering a phase of significant growth, with sales of roof products expected to increase substantially, supported by contracts with major clients such as General Motors, Ford, Tesla, and Rivian [9] - The company’s overseas business accounted for 86.4% of its revenue in 2024, with production facilities in Mexico ensuring compliance with trade agreements, thus minimizing the impact of potential tariffs [9] - The construction of a new production facility in Mexico is progressing, with an expected annual output of 700,000 roof products, which is anticipated to be operational by the end of 2024 [9]