BIYI(603215) 天风证券·2025-04-25 10:18Investment Rating - The investment rating for the company is "Accumulate" [7] Core Views - The company achieved a revenue of 2.059 billion yuan in 2024, representing a year-on-year increase of 32.01%, while the net profit attributable to the parent company was 140 million yuan, a decrease of 30.84% [1] - The company is expanding into new product categories, particularly in the environmental appliance sector, which generated revenue of 27.0187 million yuan, accounting for 1.32% of total revenue [1] - The company is actively increasing its overseas production capacity, with the first phase of its factory in Thailand already in operation [1] Financial Performance - The gross margin for 2024 was 15.55%, down 5.67 percentage points year-on-year, while the net margin was 6.45%, down 6.47 percentage points [2] - The company’s revenue for Q4 2024 was 579 million yuan, a year-on-year increase of 93.11%, with a net profit of 38 million yuan, up 44.53% [1] - The company’s revenue for Q1 2025 is projected to be 530 million yuan, a year-on-year increase of 65.68% [1] Expense Ratios - The sales expense ratio for 2024 was 1.46%, an increase of 0.35 percentage points year-on-year, while the management expense ratio was 3.12%, a slight decrease of 0.04 percentage points [3] - The financial expense ratio for 2024 was -0.93%, reflecting an increase due to higher loan interest [3] Future Projections - The company expects net profits attributable to the parent company to be 170 million yuan in 2025, 200 million yuan in 2026, and 230 million yuan in 2027 [4] - The projected revenue growth rates for 2025, 2026, and 2027 are 26.60%, 24.93%, and 22.86%, respectively [5] Valuation Metrics - The dynamic price-to-earnings (PE) ratios are projected to be 16.8x for 2025, 14.1x for 2026, and 12.2x for 2027 [4] - The company’s earnings per share (EPS) is expected to be 0.90 yuan in 2025, 1.07 yuan in 2026, and 1.24 yuan in 2027 [5]