Valiant(SZ:002643) Great Wall Securities·2025-09-08 09:08Investment Rating - The report maintains a "Buy" rating for Wanrun Co., Ltd. [5] Core Views - The company is expected to see a revenue increase from 43.42 billion yuan in 2025 to 53.94 billion yuan in 2027, with a compound annual growth rate (CAGR) of 17.6% from 2025 to 2027 [11] - The net profit attributable to the parent company is projected to grow significantly, from 4.52 billion yuan in 2025 to 6.30 billion yuan in 2027, reflecting a strong recovery and growth potential [11] - The report highlights the company's strategic focus on the new materials sector, particularly in semiconductor manufacturing materials and high-performance polymer materials, which are expected to enhance overall competitiveness [4][9] Financial Summary - For 2023, the company reported a revenue of 4,305 million yuan, which is expected to decline to 3,693 million yuan in 2024 before recovering to 4,342 million yuan in 2025 [12] - The net profit for 2023 was 763 million yuan, with a significant drop to 246 million yuan in 2024, followed by a recovery to 452 million yuan in 2025 [12] - The company's return on equity (ROE) is projected to improve from 4.9% in 2024 to 8.7% in 2027, indicating a positive trend in profitability [12] Cash Flow and Expenses - The net cash flow from operating activities for the first half of 2025 was 590 million yuan, a decrease of 11.97% year-on-year [3] - The company has seen a significant reduction in financial expenses, down 72.10% year-on-year, contributing positively to its financial health [2] - The report notes fluctuations in cash flow from various activities, with investment activities showing a net cash outflow of 221 million yuan in the first half of 2025 [3] Strategic Development - Wanrun Co., Ltd. is actively expanding its presence in the new materials sector, with ongoing projects in semiconductor materials and high-performance polymers [4][10] - The company has initiated the construction of a new industrial park project aimed at increasing production capacity for photolithography materials and polyimide materials [10] - The report emphasizes the potential for increased production capacity in electronic information materials and special engineering materials, which are expected to contribute to future revenue growth [10]