LY iTECH(SZ:002600) KAIYUAN SECURITIES·2025-12-25 08:15Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company plans to acquire 35% equity in Limin Da for 875 million yuan, gaining control over 52.78% of voting rights, which will enhance its position in the AI server market, particularly in cooling and power supply [1][2] - The acquisition is expected to create synergies between the company's existing businesses in consumer electronics, robotics, and AI servers, potentially unlocking long-term growth opportunities [1][3] - The profit forecast for the company has been revised upwards, with expected net profits of 2.516 billion, 3.575 billion, and 4.765 billion yuan for the years 2025, 2026, and 2027 respectively [1] Financial Summary - Revenue projections for the company are as follows: 34.124 billion yuan in 2023, 44.211 billion yuan in 2024, 54.127 billion yuan in 2025, 63.373 billion yuan in 2026, and 73.550 billion yuan in 2027, reflecting a year-on-year growth of 29.6% in 2024 and 22.4% in 2025 [4] - The expected net profit margins are projected to be 6.0% in 2023, increasing to 6.5% by 2027, with a net profit of 2.051 billion yuan in 2023 and 4.765 billion yuan in 2027 [4] - The company's P/E ratios are forecasted to decrease from 57.0 in 2023 to 24.5 in 2027, indicating an improving valuation over time [4] Business Overview - Limin Da, established in 2009, specializes in thermal management for enterprise-level servers and is a core supplier for NVIDIA, providing critical components for liquid cooling systems [2] - The company has a comprehensive product matrix in server thermal management, covering both liquid and air cooling solutions, and has established significant customer relationships with industry leaders [2] - The strategic acquisition is expected to enhance the company's capabilities in high-power AI server power supply and cooling systems, aligning with the increasing performance demands in the AI server sector [2][3]