Investment Rating - The investment rating for the company is "Outperform" (maintained) [3] Core Views - The company achieved a revenue of 242 million yuan in Q1 2025, representing a year-on-year increase of 12.12%, while the net profit attributable to the parent company was 28.42 million yuan, down 5.12% [5] - The company is planning to establish a subsidiary in Thailand to expand its overseas market presence, with a total investment not exceeding 20 million USD [7] - The global PCB industry is showing signs of recovery, with emerging sectors like artificial intelligence expected to contribute to incremental demand [6] Financial Summary - In 2024, the company is projected to achieve a revenue of 1.043 billion yuan (+5.96%) and a net profit of 123 million yuan (+4.45%) [5] - The revenue for 2025 is estimated at 1.139 billion yuan (+9.2%), with net profit expected to reach 140 million yuan (+13.5%) [8] - The company's gross margin is projected to be 24.7% in 2025, with a net margin of 12.3% [8] Production Capacity and Utilization - The company has excess capacity for single-sided boards with a utilization rate of 68.36%, while the double-sided multilayer board capacity is nearly saturated at 91.73% [7] - A new project for high-end PCB production is expected to be completed by August 2026, with an annual production capacity of 500,000 square meters [7] Earnings Forecast - The forecasted net profits for 2025, 2026, and 2027 are 140 million yuan, 156 million yuan, and 182 million yuan, respectively, with corresponding EPS of 0.92, 1.03, and 1.20 yuan per share [5][8]
万源通（920060）：北交所信息更新：拟建立泰国子公司布局海外市场，2025Q1营收2.42亿元（+12.12%）