CJS(SH:600176) GUOTAI HAITONG SECURITIES·2026-01-06 08:40Investment Rating - The investment rating for the company is "Accumulate" with a target price of 23.57, compared to the current price of 17.50 [6]. Core Insights - The company has launched a restricted stock incentive plan, which reflects confidence in future operations. The plan targets both growth and stability, covering a wide range of employees including executives and core middle management [2][12]. - The incentive plan proposes to grant 34,528,200 shares, accounting for 0.86% of the total share capital, with a grant price of 10.19 yuan per share. The total number of incentive recipients is 618, representing 4.59% of the total workforce [12]. - The performance commitments of the incentive plan include three key metrics for unlocking shares, with compound annual growth rates (CAGR) for net profit set at no less than 38.5% from 2024 to 2026, 27% from 2024 to 2027, and 22% from 2024 to 2028 [12]. Financial Summary - Total revenue is projected to grow from 14,876 million yuan in 2023 to 22,105 million yuan in 2027, reflecting a CAGR of approximately 10.8% [4]. - Net profit attributable to the parent company is expected to increase from 3,044 million yuan in 2023 to 4,802 million yuan in 2027, with a notable recovery in 2025 showing a 44.8% increase [4]. - Earnings per share (EPS) is forecasted to rise from 0.76 yuan in 2023 to 1.20 yuan in 2027 [4]. Market Data - The company's market capitalization is approximately 70,055 million yuan, with a total share capital of 4,003 million shares [7]. - The stock has traded within a range of 10.80 to 17.50 yuan over the past 52 weeks [7]. Valuation Metrics - The price-to-earnings (P/E) ratio is projected to decrease from 23.01 in 2023 to 14.59 in 2027, indicating an improving valuation as earnings grow [4]. - The return on equity (ROE) is expected to improve from 10.6% in 2023 to 12.9% in 2027 [4].