Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company has shown a revenue increase of 21.8% year-on-year for the first three quarters of 2025, reaching 343 million yuan, with a net profit of 91.17 million yuan, up 28.9% year-on-year [3] - The third quarter revenue was 106 million yuan, reflecting a 9.9% year-on-year increase, but the performance was below market expectations [3] - The company is experiencing a slowdown in revenue growth due to changes in the delivery schedule of honeycomb core materials, which impacted overall revenue growth [7] - The company maintains stable gross and net profit margins, with a gross margin of 40.4% for the first three quarters, up 2.8 percentage points year-on-year [7] - The company is in a ramp-up phase for its new production capacity, which is expected to gradually release in the future [7] - The company is positioned as a leading domestic aramid paper manufacturer, with significant potential for domestic substitution and is actively developing a second growth curve to ensure long-term development [7] Financial Forecast - Total revenue is projected to grow from 340.47 million yuan in 2023 to 801.96 million yuan in 2027, with a compound annual growth rate (CAGR) of approximately 24.84% [6] - Net profit is expected to increase from 81.63 million yuan in 2023 to 209.45 million yuan in 2027, with a CAGR of approximately 28.22% [6] - The company’s return on equity (ROE) is forecasted to rise from 12.10% in 2023 to 16.62% in 2027 [6] - The earnings per share (EPS) is projected to grow from 0.56 yuan in 2023 to 1.43 yuan in 2027 [6] Market Data - The current stock price is 39.75 yuan, with a total share capital of 146.25 million shares [1] - The stock has a price-to-earnings (P/E) ratio projected at 44x for 2025, 36x for 2026, and 28x for 2027 [7]
民士达（920394）：受蜂窝芯材交付节奏影响，公司业绩略低于预期