Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company reported significant growth in shipments and accelerated overseas expansion in Q2 2025, indicating a substantial future potential in independent storage and operational maintenance [1] - The company achieved a revenue of 4.52 billion yuan in H1 2025, representing a year-on-year increase of 22.7%, with a net profit of 320 million yuan, up 12.1% year-on-year [1] - The company is expected to ship over 30 GWh in total for the year, with overseas shipments projected to reach 3 GWh [1] Financial Summary - Revenue projections for the company are as follows: - 2023A: 6,982 million yuan - 2024A: 8,270 million yuan - 2025E: 15,200 million yuan - 2026E: 21,300 million yuan - 2027E: 27,322 million yuan - Net profit projections are as follows: - 2023A: 578.12 million yuan - 2024A: 647.84 million yuan - 2025E: 915.87 million yuan - 2026E: 1,266.87 million yuan - 2027E: 1,815.67 million yuan - The latest diluted EPS is projected to be: - 2023A: 3.21 yuan - 2024A: 3.60 yuan - 2025E: 5.09 yuan - 2026E: 7.03 yuan - 2027E: 10.08 yuan - The P/E ratios based on the latest diluted EPS are: - 2023A: 46.13 - 2024A: 41.16 - 2025E: 29.12 - 2026E: 21.05 - 2027E: 14.69 [1][8]
海博思创（688411）：2025年中报点评：25Q2出货高增、海外加速起量，未来独储+运维空间巨大