MAYAIR(688376) 国金证券·2025-04-27 03:23Investment Rating - The report maintains a "Buy" rating for the company, with expected earnings per share (EPS) of 2.11, 2.78, and 3.54 yuan for 2025, 2026, and 2027 respectively, corresponding to price-to-earnings (PE) ratios of 17, 13, and 10 [4]. Core Insights - In 2024, the company achieved revenue of 1.723 billion yuan, a year-on-year increase of 14.45%, and a net profit attributable to shareholders of 192 million yuan, up 10.83% year-on-year [2]. - The company is focusing on the incremental demand from existing customers, with the proportion of consumables in revenue exceeding 30% in 2024, driven by the replacement market for filters and related products [2]. - The company is accelerating its overseas business expansion, with foreign revenue reaching 228 million yuan in 2024, accounting for 13.21% of total revenue, and showing a year-on-year growth of 33.38% [3]. - The completion of the privatization of Jiexinlong has expanded the company's business scope in the cleanroom sector, enhancing its technical capabilities and market reach [3]. Summary by Sections Performance Review - In Q1 2025, the company reported revenue of 317 million yuan, a 16.02% increase year-on-year, and a net profit of 42 million yuan, up 18.45% year-on-year [2]. - The fourth quarter of 2024 saw a revenue of 521 million yuan, a 20.13% increase year-on-year, but a slight decrease in net profit by 1.85% [2]. Business Analysis - The company is prioritizing the replacement market for existing customers, which has led to a continuous increase in the proportion of consumables in total revenue [2]. - The establishment and acquisition of subsidiaries in Southeast Asia and other regions are part of the company's strategy to enhance its international presence [3]. Financial Forecast - The company is projected to achieve net profits of 283 million, 374 million, and 475 million yuan for 2025, 2026, and 2027 respectively, with corresponding EPS of 2.11, 2.78, and 3.54 yuan [4].