BNBMPLC(SZ:000786) Shenwan Hongyuan Securities·2025-11-30 04:43Investment Rating - The report maintains an "Outperform" rating for the company [2] Core Insights - The company is set to enhance its waterproof segment through the acquisition of Tangshan and Suzhou Yuanda Hongyu, with a total investment of approximately 41.8 million yuan for 80% equity in each entity [7] - The acquisition is deemed reasonably valued, with a price-to-book (PB) ratio of 0.9 and a price-to-earnings (PE) ratio of 4.9 for Tangshan Yuanda Hongyu [7] - The merger is expected to strengthen the company's regional competitiveness and is anticipated to release significant earnings elasticity by 2026 as market demand recovers [7] - The company has been actively expanding through both external and internal mergers, with ongoing projects in various locations including Tanzania and Uzbekistan [7] - Price increases for gypsum boards are expected to improve profitability, indicating a potential end to price wars in the industry [7] - The profit forecasts for 2025-2027 are 3.516 billion, 4.030 billion, and 4.802 billion yuan respectively, with corresponding PE valuations of 12, 11, and 9 times [7] Financial Data and Earnings Forecast - Total revenue for 2025 is projected at 25,997 million yuan, with a year-on-year growth rate of 0.7% [6] - The net profit attributable to the parent company for 2025 is estimated at 3,516 million yuan, reflecting a decline of 3.6% year-on-year [6] - Earnings per share (EPS) for 2025 is expected to be 2.07 yuan [6] - The company's gross margin is forecasted to be 28.1% in 2025, with a return on equity (ROE) of 12.7% [6]