GW COMPOS(SZ:300699) Soochow Securities·2025-10-28 15:38Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company's revenue for the first three quarters of 2025 reached 1.986 billion yuan, a year-on-year increase of 4.40%, while the net profit attributable to shareholders was 415 million yuan, a year-on-year decrease of 32.55% [1][8] - The decline in profit is attributed to a high base effect, adjustments in the delivery schedule of military orders, and fluctuations in raw material costs impacting short-term profitability [8] - The company's gross margin decreased to 41.18% from 46.76% in the same period last year, and the net profit margin fell from 30.31% to 20.49%, indicating ongoing cost pressures [8] - Despite the profit growth slowdown, the company has significantly increased its R&D investment to 177 million yuan, up 85.03% year-on-year, demonstrating a commitment to core technology development [8] Financial Summary - Revenue Forecast: - 2023A: 2,518 million yuan - 2024A: 2,450 million yuan - 2025E: 2,694 million yuan - 2026E: 3,059 million yuan - 2027E: 3,539 million yuan [1][9] - Net Profit Forecast: - 2023A: 873.17 million yuan - 2024A: 741.18 million yuan - 2025E: 761.01 million yuan - 2026E: 1,074.92 million yuan - 2027E: 1,285.82 million yuan [1][9] - The company's asset-liability ratio as of Q3 2025 was 36.03%, up from 28.45% year-on-year, but still within a safe range [8] - The net cash flow from operating activities for the first three quarters of 2025 was 288 million yuan, a significant increase of 179.27% year-on-year [8] Valuation Metrics - The company is expected to have a P/E ratio of 32, 22, and 19 for the years 2025, 2026, and 2027 respectively [1][9] - The projected EPS for 2025, 2026, and 2027 are 0.92 yuan, 1.29 yuan, and 1.55 yuan respectively [1][9]