AMOYTOP(SH:688278) Orient Securities·2025-10-31 10:34Investment 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, with a 26.9% year-on-year increase in the first three quarters of 2025, reaching 2.48 billion CNY, while the net profit attributable to the parent company increased by 20.2% to 670 million CNY [9]. - The approval of a new indication for the core product, Paigebin, is expected to enhance its market penetration, as it is now recognized as a key drug for achieving functional cure in chronic hepatitis B patients [9]. - The consolidation of Jiutian Cayman into the company's financials has led to a slight increase in R&D and sales expenses, impacting profitability in the short term [9]. Financial Performance Summary - Revenue projections for 2025-2027 are 3.63 billion CNY, 4.88 billion CNY, and 6.23 billion 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 1.07 billion CNY in 2025, with a growth rate of 29.6% [5]. - The company’s gross margin is expected to remain stable around 93.3% to 93.7% over the forecast period [5].