Proya(SH:603605) Orient Securities·2025-09-27 08:24Investment Rating - The report maintains a "Buy" rating for the company with a target price of 116.85 CNY [3][4][10] Core Views - The company is expected to achieve earnings per share of 4.44, 5.13, and 5.88 CNY for the years 2025, 2026, and 2027 respectively, indicating a positive growth trajectory [3][10] - The report highlights the importance of ongoing research and development, which has been recognized at international levels, as a key driver for sustainable growth in the competitive cosmetics industry [9] - Recent investments, including a significant stake in a domestic makeup brand, are seen as strategic moves to enhance market insights and expand the company's ecosystem [9] - The report suggests that the company's current market valuation is based on overly pessimistic short-term assumptions, presenting an opportunity for left-side positioning [9] Financial Summary - Projected revenue growth from 8,905 million CNY in 2023 to 14,156 million CNY in 2027, with a compound annual growth rate (CAGR) of approximately 9.5% [3][12] - Operating profit is expected to increase from 1,503 million CNY in 2023 to 2,837 million CNY in 2027, reflecting a strong growth rate [3][12] - Net profit attributable to the parent company is forecasted to grow from 1,194 million CNY in 2023 to 2,330 million CNY in 2027, with a notable increase in net profit margin from 13.4% to 16.5% [3][12] - The company’s gross margin is projected to improve from 69.9% in 2023 to 73.6% in 2027, indicating enhanced operational efficiency [3][12]