Investment Rating - The report maintains a rating of "Accumulate" for the company [5][11]. Core Viewpoints - The company is expected to face rising costs due to the increase in raw material prices in 2024, with a focus on market development and brand promotion in 2025, alongside ongoing technological research and innovation [2][11]. - The projected revenue for 2024 is 10.156 billion yuan, a decrease of 2.55% year-on-year, while the net profit attributable to the parent company is expected to drop by 21.03% to 1.103 billion yuan [11]. - The company is actively promoting its brand internationally and enhancing its product offerings, including the introduction of the DIAMONDBACK brand to the domestic market and the launch of the "Journey" series products [11]. - There is a continuous increase in R&D investment to align with global trends in tire greenization and intelligence, focusing on high-performance green tires and innovative materials [11]. Financial Summary - **Revenue Forecast**: - 2023A: 10,422 million yuan - 2024A: 10,156 million yuan (-2.6%) - 2025E: 10,336 million yuan (+1.8%) - 2026E: 10,559 million yuan (+2.2%) - 2027E: 11,228 million yuan (+6.3%) [4][12] - **Net Profit (Attributable to Parent)**: - 2023A: 1,396 million yuan - 2024A: 1,103 million yuan (-21.0%) - 2025E: 1,108 million yuan (+0.5%) - 2026E: 1,181 million yuan (+6.6%) - 2027E: 1,325 million yuan (+12.2%) [4][12] - **Earnings Per Share (EPS)**: - 2023A: 1.75 yuan - 2024A: 1.38 yuan - 2025E: 1.39 yuan - 2026E: 1.48 yuan - 2027E: 1.66 yuan [4][12] - **Return on Equity (ROE)**: - 2023A: 10.8% - 2024A: 8.2% - 2025E: 7.8% - 2026E: 7.9% - 2027E: 8.4% [4][12] Market Data - **Current Price**: 13.84 yuan [5] - **Market Capitalization**: 11,072 million yuan [6] - **52-Week Price Range**: 13.19 - 16.37 yuan [6] - **Price-to-Earnings Ratio (P/E)**: - 2024A: 10.04 - 2025E: 9.99 - 2026E: 9.37 - 2027E: 8.35 [4][12]