Core Viewpoint - Yongxing Co., Ltd. achieved a net profit attributable to shareholders of 284 million yuan in Q3 2025, representing a year-on-year growth of 25.61%, aligning with expectations [1] Group 1: Financial Performance - The company continues to experience high growth, with a further increase in gross profit margin quarter-on-quarter [1] - The profit increment from waste heat utilization is estimated at approximately 80 yuan per ton of waste [1] Group 2: Strategic Developments - The company has established a steam supply agreement with several local groups, which is expected to enhance heating capacity in the second half of the year, laying a foundation for profit improvement [1] - As the only waste-to-energy enterprise in Guangzhou, the company is well-positioned to benefit from the national green development initiatives for data centers [1] Group 3: Industry Outlook - The National Development and Reform Commission's action plan emphasizes reducing PUE and increasing the share of green electricity, which aligns with the company's operational focus [1] - Guangzhou's data center planning aims for 600,000 cabinets by 2025 and 800,000 by 2027, indicating potential for accelerated collaboration with service providers and subsequent profit growth [1]

Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company continues to experience high growth in Q3 2025, with operating revenue reaching 1.186 billion yuan, a year-on-year increase of 23.36%, and net profit attributable to shareholders of 284 million yuan, up 25.61% year-on-year, aligning with expectations [7] - The increase in performance is primarily driven by the co-incineration of municipal solid waste and continuous improvements in heating supply [7] - The company has seen a significant increase in cash flow, with net cash flow from operating activities amounting to 1.48 billion yuan in the first three quarters, an increase of 100 million yuan year-on-year [7] - The company is positioned to benefit from the ongoing development of data centers and the government's support, with expectations for increased collaboration with service providers to drive profit growth [7] Financial Summary - Revenue projections for the company are as follows: 3,536 million yuan in 2023, 3,765 million yuan in 2024, 4,126 million yuan in 2025E, 4,378 million yuan in 2026E, and 4,540 million yuan in 2027E, with corresponding growth rates of 7.38%, 6.45%, 9.58%, 6.12%, and 3.70% [6] - Net profit attributable to shareholders is projected to be 735 million yuan in 2023, 821 million yuan in 2024, 917 million yuan in 2025E, 1,022 million yuan in 2026E, and 1,130 million yuan in 2027E, with growth rates of 2.71%, 11.67%, 11.74%, 11.43%, and 10.64% respectively [6] - The company's earnings per share (EPS) are expected to be 0.82 yuan in 2023, 0.91 yuan in 2024, 1.02 yuan in 2025E, 1.14 yuan in 2026E, and 1.26 yuan in 2027E [6]