Willfar(688100) 招商证券·2025-04-26 03:02Investment Rating - The report maintains a "Strong Buy" investment rating for the company [3]. Core Views - The company reported Q1 2025 revenue of 555 million yuan, a year-on-year increase of 23.96%, and a net profit attributable to shareholders of 139 million yuan, up 25.33% year-on-year [1]. - The company has successfully opened its first overseas factory in Indonesia, which is expected to accelerate its international expansion [6]. - The company has a robust order backlog, with new contracts signed in Q1 2025 amounting to 777 million yuan, a 30.41% increase year-on-year [6]. - The company is well-positioned to benefit from the ongoing investment in China's power grid, which saw a 24.8% increase in investment in the first quarter of 2025 [6]. - The company is focusing on digital power grids and smart cities, with expectations for continued domestic business expansion and significant growth in overseas markets [6]. Financial Data and Valuation - Total revenue is projected to grow from 2.225 billion yuan in 2023 to 6.146 billion yuan in 2027, with a compound annual growth rate (CAGR) of approximately 30% [2][14]. - Net profit attributable to shareholders is expected to increase from 525 million yuan in 2023 to 1.280 billion yuan in 2027, reflecting a CAGR of 27% [2][14]. - The company's price-to-earnings (PE) ratio is projected to decrease from 34.0 in 2023 to 14.0 in 2027, indicating improving valuation metrics [2][15]. - The return on equity (ROE) is expected to rise from 20.8% in the most recent twelve months to 25.6% by 2027, showcasing enhanced profitability [3][15]. Business Developments - The company has established a new factory in Indonesia, which is expected to produce millions of units of various smart energy products [6]. - The company has secured international certifications for its self-developed communication chip modules, laying the groundwork for future overseas orders [6]. - The company is actively involved in the development of a rapid maglev transportation system, indicating its commitment to innovation and technology advancement [6].