IMDTECL(SZ:002128) GOLDEN SUN SECURITIES·2025-11-16 13:19Investment Rating - The report maintains a "Buy" rating for the company [4][6]. Core Views - The company has announced the acquisition of 100% equity in Baiyinhu Coal Power, furthering its integrated "coal-electricity-aluminum" strategy [1]. - Post-transaction, the company's net profit attributable to shareholders is projected to increase from 2.787 billion yuan to 3.549 billion yuan by June 30, 2025, with the debt-to-asset ratio rising from 27.26% to 41.61% [2]. - The target asset's net profit attributable to shareholders for the first three quarters of 2022-2025 is expected to be 150 million yuan, 490 million yuan, 1.45 billion yuan, and 1.4 billion yuan respectively [3]. Financial Projections - The company is expected to achieve net profits attributable to shareholders of 5.9 billion yuan, 6.0 billion yuan, and 6.4 billion yuan for the years 2025, 2026, and 2027 respectively, with corresponding P/E ratios of 11.0X, 10.6X, and 10.0X [4]. - The financial indicators for 2023A to 2027E show a steady increase in revenue and net profit, with revenue projected to grow from 26.846 billion yuan in 2023 to 32.480 billion yuan in 2027 [11]. - The net profit margin is expected to improve from 17.0% in 2023 to 19.7% in 2027, indicating enhanced profitability [12]. Transaction Details - The acquisition involves a total transaction price of 11.149 billion yuan, with cash consideration of 1.56 billion yuan and share consideration of 9.588 billion yuan [10]. - The transaction is expected to add approximately 1.867 billion yuan to the annualized net profit of the listed company, with a transaction P/E of about 6.0X [10]. - The acquisition will increase the company's total coal production capacity to 63 million tons per year [10].