Investment Rating - The report assigns an "Accumulate" rating to the company [5]. Core Insights - The company's Q3 revenue reached a historical high of 4.197 billion RMB, representing a year-on-year increase of 27.2% and a quarter-on-quarter increase of 27.5%. However, the net profit attributable to the parent company was 317 million RMB, down 16.4% year-on-year but up 5.7% quarter-on-quarter. Excluding equity incentive expenses, the net profit increased by 4.0% year-on-year and 4.8% quarter-on-quarter [9][10]. - The report highlights the company's strong performance in various business segments, including OEM and proprietary brands, with significant growth in HNB (Heated Not Burned) and vaping products. The company is actively supporting strategic customers in global market expansion, leading to a substantial increase in product shipments [9][10]. - The industry is experiencing an upward trend, with traditional vaping businesses expected to benefit from regulatory changes in Europe and the U.S. The new Glo Hilo product has received positive feedback, and the company is assisting clients in expanding into key markets [9][10]. Financial Summary - The financial summary indicates total revenue projections for 2023 to 2027, with expected revenues of 11.168 billion RMB in 2023, increasing to 19.137 billion RMB by 2027, reflecting a compound annual growth rate (CAGR) of approximately 17% [3][10]. - The gross profit is projected to grow from 4.334 billion RMB in 2023 to 7.845 billion RMB in 2027, while net profit is expected to recover from 1.645 billion RMB in 2023 to 2.541 billion RMB in 2027 [3][10]. - The report also provides a valuation based on a PE ratio of 110.0X for 2025, resulting in a target price of 19.87 HKD, equivalent to approximately 18.28 RMB [9][10].
思摩尔国际（06969）：2025年三季度财务更新点评：Q3收入同增27%，创历史新高，业务加速突破