Xingyu Co.,Ltd(601799) 中国银河·2025-03-25 10:04Investment Rating - The report maintains a "Recommended" rating for the company [2][7]. Core Insights - The company has shown strong performance in 2024, achieving a revenue of 13.25 billion yuan, a year-on-year increase of 29.32%, and a net profit attributable to shareholders of 1.41 billion yuan, up 27.78% year-on-year [4][9]. - The growth is driven by the increase in sales from major domestic brand clients, with notable sales increases for brands such as Chery (+43.7%), Seres (+180.0%), Li Auto (+33.1%), Xpeng (+34.2%), and Zeekr (+87.2%) in 2024 [4]. - The company has implemented an employee stock ownership plan to align the interests of core employees with the company, which is expected to enhance growth potential [2]. Financial Performance Summary - In Q4 2024, the company reported a revenue of 4.03 billion yuan, a 33.73% increase year-on-year, and a net profit of 431 million yuan, up 34.49% year-on-year [4]. - The company has undertaken 69 new model development projects in 2024, an increase of 19% from the previous year, and has achieved mass production for 40 models [4]. - The average price of vehicle lights increased by 25.31% to 203.13 yuan, indicating a trend towards higher-end products [4]. - The gross profit margin for 2024 was 19.28%, slightly down by 1.30 percentage points year-on-year, primarily due to a decline in profitability from overseas operations [4][9]. Financial Forecast - The company is projected to achieve revenues of 16.52 billion yuan, 19.75 billion yuan, and 23.23 billion yuan for 2025, 2026, and 2027 respectively, with corresponding net profits of 1.88 billion yuan, 2.33 billion yuan, and 2.77 billion yuan [6][7]. - The diluted EPS is expected to rise to 6.57 yuan in 2025, 8.15 yuan in 2026, and 9.70 yuan in 2027, with PE ratios of 18.89, 15.21, and 12.79 respectively [6][7].