Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected investment return exceeding the market benchmark by more than 15% over the next 6-12 months [4]. Core Insights - The company has introduced a positive stock incentive plan, which is expected to drive future performance growth. The plan's assessment period spans from 2025 to 2027, with revenue and net profit targets set to grow by at least 25%, 56.25%, and 95.31% respectively over the three years, based on 2024 figures [1][2]. - The revenue and net profit trigger values are also set, with growth rates of at least 20%, 45%, and 76.25% required to achieve an 80% vesting ratio [1]. - The stock incentive plan aims to enhance the motivation and creativity of talented personnel, thereby improving the core team's cohesion and the company's competitive edge [2]. Summary by Sections Revenue and Profit Forecast - The company is projected to achieve revenues of 1,173 million, 1,437 million, and 1,725 million for the years 2025, 2026, and 2027 respectively, reflecting growth rates of 24.76%, 22.47%, and 20.11% [3][8]. - The net profit forecast for the same years is 117 million, 143 million, and 174 million, with growth rates of 41.23%, 22.89%, and 21.66% [3][8]. Valuation Metrics - The current price-to-earnings (P/E) ratios for 2025, 2026, and 2027 are projected to be 76, 62, and 51 respectively, indicating a potential for valuation improvement as performance enhances [2][11]. - The company is recognized as a leader in the domestic sensor market, particularly in the context of replacing imported components in automotive applications [2]. Financial Performance Indicators - The report outlines a projected gross margin of 32.2% for 2025, with a return on equity (ROE) expected to reach 9.03% [10]. - The company's total assets are expected to grow from 2,100 million in 2023 to 3,060 million by 2027, while total liabilities are projected to increase from 952 million to 1,540 million over the same period [9].
安培龙（301413）：动态跟踪：股权激励方案积极，未来业绩增长可期