AMOYTOP(SH:688278) Orient Securities·2025-10-31 09:25Investment Rating - The report maintains a "Buy" rating for the company with a target price of 92.05 CNY based on a 35x PE valuation for 2025 [3][6]. Core Insights - The company's revenue continues to grow significantly, driven by the clinical promotion of its core product, Paigebin, which has seen a 26.9% year-on-year increase in revenue for the first three quarters of 2025 [9]. - Paigebin has received approval for a new indication, which is expected to enhance its market penetration and accelerate growth [9]. - The integration of Jiutian Cayman into the company's financials has led to an increase in R&D and sales expenses, impacting profitability [9]. Financial Performance Summary - Revenue projections for 2025-2027 are 3,633 million CNY, 4,878 million CNY, and 6,232 million CNY, respectively, with year-on-year growth rates of 29.0%, 34.3%, and 27.7% [5]. - The net profit attributable to the parent company is forecasted to be 1,072 million CNY in 2025, reflecting a 29.6% year-on-year growth [5]. - The company’s gross margin is expected to remain stable around 93.3% to 93.7% over the forecast period [5].