Investment Rating - The report maintains a "Buy" rating for the company with a target price of 163.80 CNY, based on an estimated EPS of 4.20, 5.32, and 6.59 CNY for 2025-2027 [3][6]. Core Insights - The company is accelerating its overseas market expansion and has launched a low-speed unmanned vehicle business, which is expected to become a new growth engine for performance [2][9]. - The company continues to lead in the intelligent cockpit and intelligent driving sectors, securing new project orders from various automakers and expanding its international presence with strategic branches in multiple countries [9]. - The financial forecast indicates significant revenue growth, with projected revenues of 21.91 billion CNY in 2023, increasing to 49.53 billion CNY by 2027, reflecting a compound annual growth rate (CAGR) of approximately 19.5% [5][9]. Financial Summary - Revenue (CNY million): - 2023: 21,908 - 2024: 27,618 - 2025: 34,149 - 2026: 41,452 - 2027: 49,526 - Year-on-Year Growth (%): - 2023: 46.7% - 2024: 26.1% - 2025: 23.6% - 2026: 21.4% - 2027: 19.5% [5] - Net Profit (CNY million): - 2023: 1,547 - 2024: 2,005 - 2025: 2,504 - 2026: 3,174 - 2027: 3,930 - Year-on-Year Growth (%): - 2023: 30.6% - 2024: 29.6% - 2025: 24.9% - 2026: 26.8% - 2027: 23.8% [5] - EPS (CNY): - 2023: 2.59 - 2024: 3.36 - 2025: 4.20 - 2026: 5.32 - 2027: 6.59 [5] Market Performance - As of November 14, 2025, the stock price is 113.14 CNY, with a 52-week high of 154.17 CNY and a low of 89.90 CNY [6]. - The company has shown a relative performance decline of -12.3% over the past year compared to the market index [6].

Investment Rating - The report does not specify a clear investment rating for the company, but it suggests continuous attention due to its potential for steady growth in the AI and new business sectors [1][7]. Core Insights - The company achieved a revenue of 87.3 billion yuan in 2024, with a year-on-year growth of 0.6%, while the net profit attributable to the parent company was 3.2 billion yuan, down 24.8% year-on-year [7]. - The company is focusing on AI and new business opportunities, with the launch of AI smart mattresses and electric bed frames, which have seen sales exceed 100 million yuan [7][8]. - The company’s mattress segment showed steady growth, with revenue reaching 5.27 billion yuan, a year-on-year increase of 5.1% [7][8]. Financial Performance Summary - **Revenue Forecast**: Expected revenues for 2025, 2026, and 2027 are 94.3 billion yuan, 101.3 billion yuan, and 107.8 billion yuan, respectively, with growth rates of 8.0%, 7.5%, and 6.5% [2][9]. - **Net Profit Forecast**: Projected net profits for the same years are 3.47 billion yuan, 3.69 billion yuan, and 3.95 billion yuan, with growth rates of 7.5%, 6.4%, and 7.1% [2][9]. - **Earnings Per Share (EPS)**: EPS is expected to increase from 0.85 yuan in 2024 to 1.04 yuan in 2027 [2][9]. Business Segment Performance - **Mattress Segment**: Revenue is projected to grow from 5.27 billion yuan in 2024 to 7.00 billion yuan in 2027, with a compound annual growth rate (CAGR) of approximately 10% [8]. - **Soft Beds and Accessories**: Revenue is expected to decline slightly, from 2.44 billion yuan in 2024 to 2.41 billion yuan in 2027 [8]. - **Sofas**: Revenue is forecasted to grow from 719 million yuan in 2024 to 883 million yuan in 2027, reflecting a recovery in demand [8]. Market and Channel Analysis - **Sales Channels**: The company reported revenue from distribution stores, bulk business, and online sales of 32.1 billion yuan, 34 billion yuan, and 19.8 billion yuan, respectively, with online sales growing by 9.9% [7][8]. - **Geographical Performance**: Domestic sales decreased by 6.4% to 64.7 billion yuan, while international sales increased by 27.5% to 21.3 billion yuan [7][8]. Valuation Metrics - **Price-to-Earnings (PE) Ratio**: The PE ratio is projected to decrease from 18 in 2024 to 15 in 2027, indicating a potential increase in valuation attractiveness [2][9]. - **Price-to-Book (PB) Ratio**: The PB ratio is expected to decline from 1.58 in 2024 to 1.24 in 2027, suggesting a strengthening balance sheet [2][9].