KORRUN(SZ:300577) Shenwan Hongyuan Securities·2025-10-30 10:48Investment Rating - The report maintains an "Outperform" rating for the company [2][7]. Core Insights - The company reported stable performance in Q3 2025, with a revenue of 3.72 billion yuan for the first three quarters, reflecting a year-on-year growth of 22.9%. However, the net profit attributable to the parent company decreased by 13.4% to 280 million yuan [7][13]. - The company completed the acquisition of a 20% stake in Shanghai Jiale, increasing its total ownership to 81.2%. This strategic move is expected to enhance profit margins and open up new growth avenues [7][6]. - The company is focusing on expanding its production capacity in Indonesia and India, which is anticipated to improve cost advantages and mitigate tariff impacts [7]. Financial Data and Profit Forecast - Total revenue for 2025 is projected at 5.31 billion yuan, with a year-on-year growth rate of 25.3%. The net profit attributable to the parent company is expected to be 367 million yuan, reflecting a slight decrease of 3.6% [6][19]. - The gross margin for Q1-Q3 2025 was reported at 24.4%, an increase of 1.2 percentage points year-on-year, while the net profit margin was 7.5%, down by 3.1 percentage points [7][14]. - The company anticipates a gradual increase in net profit to 558 million yuan by 2027, with corresponding price-to-earnings ratios of 15, 12, and 10 for the years 2025, 2026, and 2027 respectively [6][19].