裕同科技（002831）：收购华研科技51%股权，包装+战略深化

Investment Rating - The investment rating for the company is "Buy" [6][21]. Core Insights - The company is acquiring a 51% stake in Huayan Technology for 448.8 million RMB, which will make Huayan a subsidiary and included in the consolidated financial statements. The performance commitment for Huayan is a non-net profit of at least 75 million RMB, 100 million RMB, and 155 million RMB for the years 2026 to 2028 respectively [3][4]. - The acquisition price reflects a valuation of approximately 8.0X PE and 4.0X PB based on the average performance commitment, which is at a discount compared to comparable transactions [4]. - The expected net profit contribution from Huayan to the company's consolidated financials is estimated to be between 38 million RMB and 79 million RMB, which corresponds to an increase of approximately 2.7% to 5.6% to the company's net profit for 2024 [4]. Financial Performance and Forecast - The company expects to achieve a net profit of 1.637 billion RMB, 1.916 billion RMB, and 2.210 billion RMB for the years 2025 to 2027, reflecting year-on-year growth rates of 16%, 17%, and 15% respectively [6][7]. - Revenue projections for the company are 17.157 billion RMB, 19.129 billion RMB, 21.315 billion RMB, and 23.262 billion RMB for the years 2024 to 2027, with growth rates of 13%, 11%, 11%, and 9% respectively [7][14].