SHAREATE(SH:688257) Soochow Securities·2026-02-14 00:45Investment Rating - The report maintains an "Accumulate" rating for the company [1] Core Views - The company plans to acquire a 70% stake in Huilian Electronics for no more than 700 million RMB, enhancing its position in the hard alloy sector and entering the PCB tool market [2] - Huilian Electronics is recognized as the fourth largest PCB tool manufacturer in China, with a strong competitive edge in the market [2] - The rise in tungsten prices has led to significant price increases for the company's products, enhancing profit margins due to locked-in low-cost inventory [3] - The company has adjusted its net profit forecasts for 2025-2027, reflecting strong earnings potential driven by product price increases and the acquisition of Huilian Electronics [3] Financial Summary - Projected total revenue (in million RMB): - 2023A: 1,549 - 2024A: 1,862 - 2025E: 2,287 - 2026E: 4,570 - 2027E: 5,266 - Year-on-year revenue growth rates: - 2023A: 30.89% - 2024A: 20.17% - 2025E: 22.83% - 2026E: 99.84% - 2027E: 15.24% [1][10] - Projected net profit (in million RMB): - 2023A: 162.99 - 2024A: 180.73 - 2025E: 213.25 - 2026E: 407.94 - 2027E: 501.45 - Year-on-year net profit growth rates: - 2023A: 10.94% - 2024A: 10.89% - 2025E: 17.99% - 2026E: 91.30% - 2027E: 22.92% [1][10] - Projected EPS (in RMB): - 2023A: 0.65 - 2024A: 0.72 - 2025E: 0.84 - 2026E: 1.62 - 2027E: 1.99 [1][10] - Current P/E ratios: - 2024A: 76.59 - 2025E: 64.91 - 2026E: 33.93 - 2027E: 27.60 [1][10]