Investment Rating - The report maintains a "Buy" rating for the company [1] Core Insights - The company has multiple core pipeline catalysts, with KN026 having submitted a listing application and expected to be approved by the end of 2026 or early 2027. The product has been granted exclusive domestic rights to a partner company for commercialization while retaining production rights [7][12] - The first ADC pipeline, JSKN003, is progressing rapidly, with promising clinical data for multiple indications, including ovarian and colorectal cancers. The company anticipates submitting a domestic listing application for this product in 2026 [21][24] - The self-developed platform continues to yield new ADC molecules, with several expected to enter clinical trials soon. Notable candidates include JSKN022 and JSKN027, which have shown superior efficacy and are set to begin clinical studies in 2026 [28][30] Financial Projections - The company forecasts total revenue of CNY 4.14 billion and CNY 4.71 billion for 2025 and 2026, respectively, with an additional projection of CNY 5.63 billion for 2027. Adjustments to R&D expense forecasts have led to revised net profit estimates of -CNY 1.15 billion and -CNY 0.97 billion for 2025 and 2026, respectively, with a projected loss of -CNY 0.26 billion in 2027 [1][33]

买入（维持） | [Table_EPS] 盈利预测与估值 | 2023A | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | --- | | 营业总收入（百万元） | 218.77 | 640.08 | 414.00 | 471.00 | 563.00 | | 同比(%) | 31.12 | 192.58 | (35.32) | 13.77 | 19.53 | | 归母净利润（百万元） | (210.59) | 166.34 | (115.44) | (96.59) | (26.41) | | 同比(%) | 35.35 | 178.99 | (169.40) | 16.33 | 72.65 | | EPS-最新摊薄（元/股） | (0.22) | 0.17 | (0.12) | (0.10) | (0.03) | | P/E（现价&最新摊薄） | (45.43) | 57.52 | (82.88) | (99.05) | (362.23) | 证券研究报告·海外公司研究简报·药品及生物科技(HS) 康宁杰瑞制药-B（09966. ...