LY iTECH(SZ:002600) Shenwan Hongyuan Securities·2025-12-31 03:45Investment Rating - The report upgrades the investment rating to "Buy" for the company [6][14]. Core Insights - The company plans to acquire a 35% stake in Limin Da for 875 million yuan, gaining control over 52.78% of the voting rights, which will be consolidated into the company's financial statements [4][6]. - Limin Da specializes in thermal management solutions and has been a key player in the industry for over 30 years, focusing on liquid cooling and air cooling technologies [6][7]. - The financial forecast for the company shows a significant increase in revenue and net profit, with a projected compound annual growth rate (CAGR) of 44% for net profit from 2025 to 2027 [14][15]. Financial Data and Profit Forecast - Total revenue is expected to reach 53,933 million yuan in 2025, with a year-on-year growth rate of 22% [5]. - The net profit for 2025 is projected at 2,453 million yuan, reflecting a 39.9% increase compared to the previous year [5]. - The earnings per share (EPS) is forecasted to be 0.34 yuan in 2025, increasing to 0.70 yuan by 2027 [5][15]. - The company's return on equity (ROE) is expected to rise from 11.2% in 2025 to 16.7% in 2027 [5]. Market Position and Client Base - Limin Da's client base includes major industry players such as NVIDIA, Intel, and Foxconn, positioning the company within the core of the global computing power supply chain [10][14]. - The company is recognized as a supplier for NVIDIA's cooling solutions, enhancing its market credibility and potential for growth [6][9].