Willfar(688100) 天风证券·2025-04-26 06:48Investment Rating - The investment rating for the company is "Buy" with a target price not specified [6][17]. Core Views - The company has shown strong growth in revenue and net profit, with Q1 2025 revenue reaching 555 million yuan, a year-on-year increase of 23.96%, and net profit of 139 million yuan, up 25.33% [1]. - The company is expanding its international presence, with a new factory in Indonesia that has advanced manufacturing capabilities and aims to meet diverse market needs in Southeast Asia [2]. - The company has a robust order backlog, with new orders signed in Q1 2025 amounting to 777 million yuan, a 30.41% increase year-on-year, and a total backlog of 4.108 billion yuan, up 17.86% [3]. - The integration of AI technology into the energy sector is a key focus, enhancing operational efficiency and supporting the national "dual carbon" goals [4]. - The company is expected to benefit from significant investments in the digital grid and smart energy sectors, with projected net profits for 2025-2027 of 787 million, 972 million, and 1.185 billion yuan respectively [5]. Financial Data and Valuation - Revenue is projected to grow from 2.225 billion yuan in 2023 to 5.013 billion yuan in 2027, with a compound annual growth rate (CAGR) of approximately 21.41% [5][12]. - The company's net profit is expected to increase from 525 million yuan in 2023 to 1.185 billion yuan in 2027, reflecting a strong growth trajectory [5][12]. - The price-to-earnings (P/E) ratio is projected to decrease from 34.03 in 2023 to 15.09 in 2027, indicating improving valuation metrics over time [5][12].