Core Viewpoint - The company is a leading outdoor inflatable mattress manufacturer with solid profitability, driving growth through expanding existing product lines and accelerating new product categories, resulting in better-than-expected performance [1] Group 1: Revenue and Profit Forecast - The company is projected to achieve revenue of 1 billion and net profit of 185 million in 2024, with expectations of returning to growth after inventory depletion and successfully onboarding large clients in the new energy sector [2] - The company anticipates a compound annual growth rate (CAGR) of over 30% in revenue from 2025 to 2027, driven by both existing product line expansion and new product category growth [2] Group 2: Domestic Factory Performance - The company holds a significant market share in the inflatable mattress category, with expectations for steady growth following inventory depletion in the first half of 2023 and a recovery in the second half of 2024 [3] - Continuous customer expansion efforts, alongside the ramp-up of new energy vehicles, are expected to contribute positively to traditional product growth, exceeding market expectations [3] Group 3: International Factory Developments - The company is expanding into new categories such as insulated hard cases and surfboards, leveraging its existing customer base and the scarcity of overseas production capacity [4] - The company has established strong customer relationships, particularly in Vietnam and Cambodia, which are expected to facilitate order growth despite concerns over tariffs affecting U.S. orders [4] Group 4: Performance Indicators and Catalysts - Key performance indicators include financial reports and order outlooks, with catalysts being better-than-expected performance and order forecasts in the second half of 2025 [7][8] Group 5: Profitability and Valuation - Revenue projections for 2025-2027 are 1.27 billion, 1.87 billion, and 2.4 billion respectively, with year-on-year growth rates of 27%, 47%, and 29% [9] - The company is expected to maintain strong profitability compared to peers, with a projected price-to-earnings ratio of 16.1, 10.7, and 8.3 for the respective years [9]

Investment Rating - The report assigns a "Hold" rating for the company, Zhejiang Natural [1] Core Views - The company has shown strong performance with a continuous expansion of its product matrix, achieving a revenue of 1 billion yuan in 2024, a year-on-year increase of 21.7%, and a net profit of 190 million yuan, up 41.7% year-on-year [6][17] - The company is actively expanding its market share and optimizing its product structure, with significant growth in overseas production capacity [6][30] - The outdoor equipment market is expected to grow steadily, providing ample opportunities for the company [16] Financial Performance Summary - Revenue projections for 2024A, 2025E, 2026E, and 2027E are 1002.35 million yuan, 1380.00 million yuan, 2009.16 million yuan, and 2439.80 million yuan respectively, with growth rates of 21.75%, 37.68%, 45.59%, and 21.43% [2] - The net profit attributable to the parent company is projected to be 185.13 million yuan in 2024A, increasing to 471.49 million yuan by 2027E, with growth rates of 41.67%, 51.24%, 37.55%, and 22.43% [2] - The earnings per share (EPS) is expected to rise from 1.31 yuan in 2024A to 3.33 yuan in 2027E [2] Product and Market Insights - The company has a diverse product matrix, with significant revenue contributions from inflatable mattresses, outdoor bags, and other main businesses, achieving respective revenue growth rates of 13.9%, 30.9%, and 48.0% in 2024 [6][27] - The company has established long-term stable partnerships with over 200 global brands, including Decathlon and REI, enhancing its market presence [7][18] - The overseas sales accounted for 79.8% of total revenue in 2024, reflecting the company's strong international market position [18] Growth Strategy and Outlook - The company is focusing on expanding its overseas production capacity, particularly in Cambodia and Vietnam, which is expected to contribute significantly to revenue and profit in the coming years [29][30] - The outdoor equipment market is projected to grow from approximately 26.29 billion USD in 2024 to 34.9 billion USD by 2029, indicating a favorable market environment for the company [16][19] - The company aims to maintain high growth rates in its key product categories, with expectations of continued revenue and profit increases driven by its global expansion strategy [30][47]

Investment Rating - The report maintains a "Buy" rating for the company, indicating a positive outlook for its stock performance relative to the market index [7]. Core Views - The company is expected to achieve significant revenue growth in 2024, with a projected revenue of CNY 1.0 billion, representing a year-on-year increase of 22%, and a net profit of CNY 190 million, reflecting a 42% increase [1]. - The company is actively expanding its product categories, with new products anticipated to drive rapid growth in 2025 [3]. - The company has a competitive advantage due to its integrated domestic supply chain and successful international production base expansion [4]. - The financial forecasts for 2025 to 2027 indicate strong growth in both revenue and net profit, with net profit expected to reach CNY 272 million in 2025, a 47.1% increase year-on-year [5][6]. Summary by Sections Financial Performance - In 2024, the company is projected to have a gross margin of 33.7%, with a net profit margin of 18.9% [1]. - For Q1 2025, the company reported a revenue of CNY 360 million, a 30% increase year-on-year, and a net profit of CNY 100 million, marking a 148% increase [2]. - The company plans to distribute cash dividends totaling CNY 28 million in 2024, with a payout ratio of approximately 15% [1]. Product and Market Expansion - The company has established stable long-term partnerships with major clients, including Decathlon, and expects its international sales to grow significantly [3]. - The revenue breakdown for 2024 shows that inflatable mattresses, bags, and other categories are expected to contribute significantly, with respective year-on-year growth rates of 14%, 31%, and 48% [3]. Operational Efficiency - The company is enhancing its production capabilities in various regions, including China, Vietnam, and Cambodia, which is expected to improve profitability [4]. - Inventory levels have increased, with a year-on-year rise of 34.4% by the end of 2024, but inventory turnover days have decreased, indicating effective inventory management [4]. Future Outlook - The company anticipates continued strong growth in its core inflatable mattress business and expects production capacity in overseas subsidiaries to ramp up smoothly [5]. - The financial projections suggest a robust growth trajectory, with expected revenues of CNY 1.37 billion in 2025, a 36.7% increase from 2024 [6].