THDB(SH:600867) Orient Securities·2025-05-23 06:42Investment Rating - The report maintains a "Buy" rating for the company, with a target price of 8.00 CNY based on a 25x PE valuation for 2025 [2][5]. Core Views - The impact of centralized procurement is gradually clearing, and the progress of the innovation pipeline is smooth [1]. - The company has adjusted its revenue and gross margin expectations downward due to the effects of centralized procurement, while overall expense ratios have been adjusted upward [2]. - The company is expected to recover in revenue in 2025, with projected earnings per share of 0.32 CNY, 0.40 CNY, and 0.47 CNY for 2025, 2026, and 2027 respectively [2]. Financial Information Summary - Revenue Forecast: The company is projected to generate revenues of 2,708 million CNY in 2025, 3,216 million CNY in 2026, and 3,546 million CNY in 2027, reflecting a growth of 34.7%, 18.8%, and 10.3% respectively [4]. - Net Profit: The forecasted net profit attributable to the parent company is expected to be 630 million CNY in 2025, 788 million CNY in 2026, and 911 million CNY in 2027, showing significant growth of 1575.4% in 2025 [4]. - Gross Margin: The gross margin is projected to decline from 80.1% in 2023 to 71.3% in 2027 [4]. - Earnings Per Share: The earnings per share are expected to recover from a loss of 0.02 CNY in 2024 to 0.32 CNY in 2025, 0.40 CNY in 2026, and 0.47 CNY in 2027 [4]. Market Performance - The company's stock price was 7.67 CNY as of May 21, 2025, with a 52-week high of 9.8 CNY and a low of 7 CNY [5]. - The company has shown a relative performance of 2.67% over the past month compared to the CSI 300 index [6].