Career International(SZ:300662) Xinda Securities·2025-10-29 12:00Investment Rating - The report maintains a "Buy" rating for the company, indicating a strong performance relative to the benchmark [3]. Core Insights - The company achieved a revenue of 3.68 billion yuan in Q3 2025, representing a year-on-year increase of 23.7%, and a net profit attributable to the parent company of 93.23 million yuan, up 89.6% year-on-year [2][3]. - The sale of a subsidiary contributed to investment income, with Q3 2025 reporting investment income of 63.49 million yuan, primarily from the sale of 55% equity in Tianjin Zhirui for 41.96 million yuan [3]. - The company has seen a steady revenue growth trend throughout the year, with quarterly revenue growth rates of 25.1%, 30.0%, and 23.7% for Q1, Q2, and Q3 respectively [3]. - The flexible staffing business has seen a net increase of approximately 1,400 personnel, with over 50,900 outsourced employees by the end of September [3]. - The launch of AI capabilities has significantly improved operational metrics, with a 427% increase in new registered hunting companies and a fivefold increase in job matching accuracy [3]. - The report forecasts net profits attributable to the parent company of 289 million yuan, 358 million yuan, and 420 million yuan for 2025, 2026, and 2027 respectively, with corresponding P/E ratios of 19x, 16x, and 13x [3][4]. Financial Summary - Total revenue is projected to grow from 9.778 billion yuan in 2023 to 19.262 billion yuan by 2027, with a compound annual growth rate (CAGR) of 14.0% [4]. - The net profit attributable to the parent company is expected to increase from 201 million yuan in 2023 to 420 million yuan in 2027, reflecting a significant growth trajectory [4]. - The gross margin is projected to stabilize around 6.5% from 2025 onwards, while the return on equity (ROE) is expected to improve from 11.2% in 2023 to 14.5% in 2027 [4].