Orient Securities·2025-10-28 05:24Investment Rating - The report maintains a "Buy" rating for the company [3][5]. Core Insights - The company has implemented a flexible inventory management strategy to respond to fluctuations in rare earth material prices, which has positively impacted profit stability [9]. - The establishment of a rubber soft magnetic division is expected to create synergies and enhance operational efficiency [9]. - The gross profit margin has shown a steady increase, reaching 19.49% in the first three quarters of the year, with expectations for continued stability and potential further improvement [9]. Financial Performance Summary - Revenue projections for 2023A to 2027E are as follows: 6,688 million, 6,763 million, 9,511 million, 13,186 million, and 17,882 million, respectively, with growth rates of -6.7%, 1.1%, 40.6%, 38.6%, and 35.6% [4][11]. - Operating profit is forecasted to increase significantly from 619 million in 2023A to 1,508 million in 2027E, with growth rates of -19.5%, -48.5%, 173.8%, 38.3%, and 24.8% [4][11]. - Net profit attributable to the parent company is expected to rise from 564 million in 2023A to 1,397 million in 2027E, with growth rates of -19.8%, -48.4%, 178.8%, 38.0%, and 24.8% [4][11]. - Earnings per share are projected to grow from 0.41 yuan in 2023A to 1.02 yuan in 2027E [4][11]. Valuation Metrics - The report estimates a reasonable valuation level for the company at a 51x price-to-earnings ratio for 2026, corresponding to a target price of 41.82 yuan [3][5]. - The company's current price-to-earnings ratio is 97.7 for 2023A, decreasing to 39.4 by 2027E [4][11]. - The price-to-book ratio is projected to decline from 7.8 in 2023A to 5.8 in 2027E [4][11].