V-Test(SH:688372) Guoxin Securities·2025-10-28 15:15Investment Rating - The investment rating for the company is "Outperform the Market" [4][6]. Core Insights - The company achieved a revenue of 1.083 billion yuan in the first three quarters of 2025, representing a year-on-year growth of 46.22%. The net profit attributable to shareholders reached 202 million yuan, up 226% year-on-year, with a net profit margin increasing by 10.3 percentage points to 18.70% [1][4]. - In Q3 2025, the company recorded a revenue of 448 million yuan, marking a quarterly high and a year-on-year increase of 44.40%. The net profit attributable to shareholders was 101 million yuan, reflecting a year-on-year growth of 98% [1][2]. - The gross margin for the first three quarters of 2025 was 38.68%, an increase of 4.3 percentage points year-on-year, with Q3 2025 gross margin at 44.59%, up 2.1 percentage points year-on-year [2][3]. - The company is benefiting from increased demand for advanced packaging testing and domestic testing, driven by AI testing needs, rising penetration of smart driving, and the recovery of consumer electronics [3][4]. Financial Forecast and Metrics - The company’s projected revenues for 2025-2027 are 2.70 billion yuan, 3.26 billion yuan, and 4.31 billion yuan respectively, with corresponding PE ratios of 40x, 33x, and 25x based on the stock price as of October 24, 2025 [4][5]. - The forecasted operating revenues for 2023, 2024, 2025E, 2026E, and 2027E are 737 million yuan, 1.077 billion yuan, 1.542 billion yuan, 1.965 billion yuan, and 2.392 billion yuan respectively, with growth rates of 0.5%, 46.2%, 43.2%, 27.5%, and 21.7% [5][29]. - The projected net profit for 2025 is 270 million yuan, with a significant increase of 110.6% compared to the previous year [5][29].