松原安全（300893）：运动安全系统持续放量，三季度利润同比增长51%

Investment Rating - The investment rating for the company is "Outperform the Market" [4][19][22] Core Views - The company has experienced significant growth in net profit, with a 51% year-on-year increase in Q3 2025, driven by the continuous ramp-up of passive safety systems and cost optimization [2][8] - The gross margin for Q3 2025 remained stable at 29.1%, with expectations of steady improvements in airbag and steering wheel business margins due to scale effects and increased self-manufacturing rates [3][10] - The company is positioned to benefit from the rise of domestic automotive brands, with a projected global market size for passenger vehicle passive safety systems exceeding 100 billion yuan [4][19] Summary by Sections Financial Performance - For the first three quarters of 2025, the company achieved revenue of 1.83 billion yuan, a 40% increase year-on-year, and a net profit of 260 million yuan, up 37.9% [2][8] - In Q3 2025 alone, revenue reached 690 million yuan, reflecting a 35.4% year-on-year increase and a 12.1% quarter-on-quarter increase, with net profit at 102 million yuan, up 50.9% year-on-year [2][8] Margin and Cost Management - The gross margin for Q3 2025 was 29.1%, showing slight improvement year-on-year, with effective cost control reflected in stable expense ratios [3][10] - Sales expense ratio was 1.2%, down 0.3 percentage points quarter-on-quarter, while management expense ratio was 3.4%, up slightly [3][10] Market Position and Product Development - The company is expanding its product matrix with airbags and steering wheels, enhancing the per-vehicle value from approximately 200 yuan to potentially 1,000-1,500 yuan as it upgrades to a full passive safety system supplier [4][19] - The company has established partnerships with various domestic brands and is also targeting foreign brands, expanding its customer base significantly [18][19] Profit Forecast and Valuation - The profit forecast remains unchanged, with expected net profits of 390 million yuan, 520 million yuan, and 700 million yuan for 2025, 2026, and 2027 respectively, alongside EPS projections of 1.22 yuan, 1.64 yuan, and 2.20 yuan [4][19][23]