MYS(SZ:002303) Huafu Securities·2025-12-16 14:59Investment Rating - The report maintains a "Hold" rating for the company, indicating a projected relative performance between 10% and 20% over the next six months [6][19]. Core Insights - The report highlights the impact of Mexico's proposed tariffs on 1,463 products from non-free trade countries, including China, which will increase import costs and encourage local sourcing [3][4]. - The company is positioned to benefit from the structural trend of localized supply and supply chain migration, with significant overseas operations in Mexico, Vietnam, Thailand, and Malaysia [4]. - The company's overseas sales revenue is projected to grow by 34.5% year-on-year in 2024, contributing to a higher gross margin compared to domestic sales [4]. - The company emphasizes a light asset expansion model, maintaining a high dividend payout ratio, with projected cash dividends of 874 million yuan in 2024, resulting in a dividend yield of 15.95% [5]. Financial Projections - Revenue growth rates are forecasted at 7%, 15%, and 18% for 2025, 2026, and 2027, respectively, with net profit growth rates of 18%, 31%, and 22% [6]. - The earnings per share (EPS) are expected to be 0.22 yuan, 0.28 yuan, and 0.35 yuan for the years 2025, 2026, and 2027, respectively [6]. - The current stock price corresponds to a price-to-earnings (P/E) ratio of 13.7x for 2026, indicating a favorable safety margin and highlighting the company's dividend value [6].