FORYOU(002906) 华泰证券·2025-04-27 10:15Investment Rating - The report maintains a "Buy" rating for the company with a target price of RMB 42.13 [8][9]. Core Views - The company reported Q1 2025 revenue of RMB 2.489 billion, a year-on-year increase of 25.03% but a quarter-on-quarter decrease of 24.95%. The net profit attributable to the parent company was RMB 155 million, up 9.27% year-on-year but down 16.71% quarter-on-quarter, aligning with expectations [1]. - The company is expected to benefit from the wave of smart technology and accelerate its overseas expansion [1]. - The gross margin for Q1 was 18.19%, showing a slight decrease, while the net margin improved by 0.63 percentage points to 6.29% [3]. - The company has established itself as a platform enterprise in smart cockpits, with ongoing projects in intelligent driving and international expansion [4]. Summary by Sections Q1 Performance - Q1 2025 revenue was RMB 2.489 billion, with a year-on-year growth of 25.03% and a quarter-on-quarter decline of 24.95%. The net profit was RMB 155 million, reflecting a year-on-year increase of 9.27% [1][2]. - The company outperformed the overall industry growth rates, with significant contributions expected from major clients like Xiaomi, Chery, and Geely [2]. Financial Metrics - Q1 gross margin was 18.19%, down 3.38 percentage points year-on-year, while the net margin improved by 0.63 percentage points [3]. - Management and R&D expense ratios increased, primarily due to higher employee compensation and depreciation [3]. Business Development - The company has transitioned into a smart cockpit platform enterprise, expanding its client base to leading domestic and new energy vehicle manufacturers [4]. - New projects in HUD, cockpit domain control, and wireless charging are expected to contribute to revenue growth [2][4]. Profit Forecast and Valuation - Revenue forecasts for 2025-2027 are RMB 13.461 billion, RMB 16.933 billion, and RMB 21.130 billion, respectively, with net profits projected at RMB 926.66 million, RMB 1.226 billion, and RMB 1.621 billion [5][19]. - The company is assigned a 24x PE for 2025, reflecting a 15% premium over comparable companies due to its client structure optimization [5].