松原安全（300893）：2025Q3业绩符合预期，被动安全国产替代持续推进

Investment Rating - The investment rating for the company is "Buy" [1] Core Insights - The company's Q3 2025 performance met expectations, with total revenue of 6.86 billion yuan, a year-on-year increase of 35.39% and a quarter-on-quarter increase of 12.08%. The net profit attributable to shareholders was 1.02 billion yuan, a year-on-year increase of 50.88% and a quarter-on-quarter increase of 15.76% [7] - The company is experiencing a continuous push for domestic substitution in passive safety products, with significant growth in the safety belt business and the introduction of steering wheel and airbag products as a new growth curve [7] - The company maintains profit forecasts for 2025-2027, with net profits of 3.92 billion yuan, 5.21 billion yuan, and 6.99 billion yuan respectively, corresponding to EPS of 0.83 yuan, 1.10 yuan, and 1.48 yuan [7] Financial Summary - For 2023, the total revenue is projected at 1.28 billion yuan, with a year-on-year growth of 29.09%. The net profit attributable to shareholders is expected to be 197.78 million yuan, reflecting a year-on-year increase of 67.56% [1] - The company’s total revenue is forecasted to reach 2.70 billion yuan in 2025, with a year-on-year growth of 37.03%, and a net profit of 392.40 million yuan, indicating a growth of 50.70% [1] - The projected P/E ratios for 2025-2027 are 32.25, 24.28, and 18.12 respectively, indicating a favorable valuation trend [1][8]