ADD(SH:603089) Huaxin Securities·2025-07-02 08:38Investment Rating - The report assigns a "Buy" investment rating for Zhengyu Industrial (603089.SH) [2][6] Core Views - Zhengyu Industrial is a well-established automotive shock absorber company benefiting from domestic and overseas capacity expansion [4] - The company aims to transition from an aftermarket and OEM production model to providing comprehensive design and manufacturing solutions for automotive suspension systems [4] - In 2024, the company achieved revenue of 2.303 billion yuan, a year-on-year increase of 30.98%, and a net profit of 71.46 million yuan, up 21.39% year-on-year [4] - The revenue from automotive suspension system shock absorbers was 1.635 billion yuan, growing by 32.09%, with a gross margin of 23.38% [4] - The company has expanded its production capacity significantly and is moving upstream in the supply chain, producing key shock absorber components in-house [5] - The company has begun production at its smart manufacturing base in Thailand, which will enhance its competitiveness in international markets [5] Financial Summary - Revenue projections for 2025-2027 are 3.057 billion yuan, 3.808 billion yuan, and 4.533 billion yuan, respectively, with corresponding EPS of 0.58 yuan, 0.83 yuan, and 1.10 yuan [6][10] - The current stock price corresponds to a PE ratio of 22.2, 15.5, and 11.7 for the years 2025, 2026, and 2027, respectively [6][10] - The company is expected to achieve a net profit growth rate of 95.3% in 2025 and maintain strong growth in subsequent years [10]