GoerTek(SZ:002241) Bank of China Securities·2025-07-24 02:54Investment Rating - The report maintains a "Buy" rating for the company, with a previous rating also being "Buy" [2][4][6]. Core Views - The company is planning a significant equity acquisition to expand its precision structural components business, which is expected to create synergies with the listed company and enhance its competitive edge in the precision structural components sector [4][6][9]. - The acquisition is valued at approximately RMB 95 billion, funded by the company's own cash reserves, which are sufficient to cover the acquisition costs [9]. - The report projects the company's net profit for 2025, 2026, and 2027 to be RMB 3.64 billion, RMB 4.21 billion, and RMB 5.07 billion respectively, with corresponding P/E ratios of 22.6, 19.5, and 16.2 [6][8]. Financial Summary - The company's revenue is projected to grow from RMB 98.57 billion in 2023 to RMB 139.20 billion in 2027, with a compound annual growth rate (CAGR) of approximately 19.2% from 2025 to 2027 [8][10]. - The EBITDA is expected to increase from RMB 4.92 billion in 2023 to RMB 10.09 billion in 2027, indicating a strong growth trajectory [8][10]. - The report anticipates a significant recovery in net profit growth, with a forecasted increase of 144.9% in 2024, followed by steady growth rates of 36.6% and 15.6% in the subsequent years [8][10].