KORRUN(SZ:300577) Tianfeng Securities·2025-11-04 00:16Investment Rating - The investment rating for the company is "Buy" with a target price not specified [6][4]. Core Insights - The company reported a revenue of 1.3 billion in Q3 2025, representing an 8% year-on-year increase, and a net profit attributable to shareholders of 90 million, which is a 26% increase year-on-year [1]. - For the first three quarters of 2025, the company achieved a revenue of 3.7 billion, a 23% increase year-on-year, while the net profit attributable to shareholders decreased by 13% to 280 million [1]. - The gross profit margin for Q3 2025 was 23.80%, an increase of 1.84 percentage points year-on-year, attributed to improvements in production management through automation and digitalization [1]. - The company is focusing on a strategy of expanding customer categories within the same product line and vice versa, enhancing collaboration with top global brands like Nike and Adidas [1]. - The company is actively integrating Shanghai Jiale's operations following the acquisition of a 20% stake, aiming to improve operational efficiency and strategic alignment [2]. Financial Performance - The company adjusted its profit forecast for 2025-2027, expecting net profits of 370 million, 450 million, and 550 million respectively, with corresponding P/E ratios of 15, 12, and 10 [4]. - The financial data indicates a projected revenue growth rate of 13.28% in 2023, 36.56% in 2024, and 23.72% in 2025 [10]. - The company’s total assets are projected to grow from 3.59 billion in 2023 to 6.67 billion by 2027, reflecting a robust growth trajectory [12]. Production Capacity and Risk Management - As of H1 2025, the company has established production bases in Indonesia, China, and India, with domestic capacity for bags at 29.13% and clothing at 20.04% [3]. - The company has a high capacity utilization rate of 95.10% for domestic bag production and 61.04% for domestic clothing production, while overseas capacity utilization is 92.69% and 48.14% respectively [3]. - The diversified production layout allows the company to respond quickly to market demands and mitigate overseas trade risks, enhancing its competitive advantage [3].