Desay SV(SZ:002920) Orient Securities·2025-11-15 09:27Investment Rating - The report maintains a "Buy" rating for the company with a target price of 163.80 CNY, based on an estimated EPS of 4.20, 5.32, and 6.59 CNY for 2025-2027 [3][6]. Core Insights - The company is accelerating its overseas market expansion and has launched a low-speed unmanned vehicle business, which is expected to become a new growth engine for performance [2][9]. - The company continues to lead in the intelligent cockpit and intelligent driving sectors, securing new project orders from various automakers and expanding its international presence with strategic branches in multiple countries [9]. - The financial forecast indicates significant revenue growth, with projected revenues of 21.91 billion CNY in 2023, increasing to 49.53 billion CNY by 2027, reflecting a compound annual growth rate (CAGR) of approximately 19.5% [5][9]. Financial Summary - Revenue (CNY million): - 2023: 21,908 - 2024: 27,618 - 2025: 34,149 - 2026: 41,452 - 2027: 49,526 - Year-on-Year Growth (%): - 2023: 46.7% - 2024: 26.1% - 2025: 23.6% - 2026: 21.4% - 2027: 19.5% [5] - Net Profit (CNY million): - 2023: 1,547 - 2024: 2,005 - 2025: 2,504 - 2026: 3,174 - 2027: 3,930 - Year-on-Year Growth (%): - 2023: 30.6% - 2024: 29.6% - 2025: 24.9% - 2026: 26.8% - 2027: 23.8% [5] - EPS (CNY): - 2023: 2.59 - 2024: 3.36 - 2025: 4.20 - 2026: 5.32 - 2027: 6.59 [5] Market Performance - As of November 14, 2025, the stock price is 113.14 CNY, with a 52-week high of 154.17 CNY and a low of 89.90 CNY [6]. - The company has shown a relative performance decline of -12.3% over the past year compared to the market index [6].