Investment Rating - The report maintains a "Hold" rating for the company, indicating that the stock is expected to perform in line with the market benchmark over the next six months [4][18]. Core Insights - The company reported a revenue of 10.3 billion in 2024, a decrease of 9.7% year-on-year, and a net profit of 1.262 billion, down 36.1% year-on-year. However, in Q1 2025, the company achieved a revenue of 2.48 billion, reflecting a growth of 5.4% year-on-year, and a net profit of 370 million, up 1.9% year-on-year [2][4]. - The domestic bidding trend is accelerating, leading to a recovery in performance in Q1 2025, supported by policy implementation and market recovery. The company is expected to continue to see growth as installations increase [2][3]. - The company achieved a market share increase of over 3 percentage points in 2024, despite an overall industry slowdown, with high-end products seeing a 5 percentage point increase in market share [3]. Financial Performance Summary - In 2024, the company’s revenue from CT was 3.04 billion (down 25%), MR revenue was 3.19 billion (down 2.7%), MI revenue was 1.3 billion (down 16.3%), XR revenue was 590 million (down 22.8%), and RT revenue was 320 million (up 18.1%). Maintenance revenue grew significantly to 1.356 billion, up 26.8% [3]. - The company’s overseas revenue reached 2.2 billion in 2024, a 34% increase year-on-year, with nearly 300 high-end machines sold globally [2][3]. - The report projects revenues for 2025-2027 to be 12.5 billion, 15 billion, and 17.5 billion respectively, with corresponding year-on-year growth rates of 21%, 21%, and 16% [4][6]. Product Development and Market Strategy - The company is launching several innovative products, including the uMR Jupiter 5T and uLinac HalosTx, which are expected to enhance its competitive edge in the market [3]. - The company is also focusing on AI integration with its imaging devices, which is anticipated to open new avenues for market penetration [3].

Group 1 - Company achieved total operating revenue of 1,030,010.44 million yuan in 2024, a year-on-year decrease of 9.73% [2] - Net profit attributable to shareholders of the listed company was 126,186.95 million yuan, down 36.08% year-on-year [2] - The decline in revenue is primarily due to the impact of domestic equipment update policy implementation, leading to an overall contraction in the industry [2] Group 2 - Company has increased R&D investment, with no significant changes in core competitiveness [2][4] - Company has applied for a total of 11,502 intellectual property rights and has obtained 5,882 [2][4] - There were no violations found in the use of raised funds, and there were no significant changes in the holdings of controlling shareholders and executives during the reporting period [2]

中信证券股份有限公司、中国国际金融股份有限公司 关于上海联影医疗科技股份有限公司 2024 年度持续督导跟踪报告 中信证券股份有限公司（以下简称"中信证券"或"保荐人"）和中国国际金 融股份有限公司（以下简称"中金公司"或"保荐人"）作为上海联影医疗科技股 份有限公司（以下简称"联影医疗"或"公司"）首次公开发行股票并在科创板上市 项目的保荐人，根据《证券发行上市保荐业务管理办法》《上海证券交易所科创 板股票上市规则》等相关规定，中信证券和中金公司履行持续督导职责，并出具 本持续督导年度跟踪报告。 一、持续督导工作概述 1、保荐人制定了持续督导工作制度，制定了相应的工作计划，明确了现场 检查的工作要求。 2、保荐人已与公司签订保荐协议，该协议已明确了双方在持续督导期间的 权利义务，并报上海证券交易所备案。 3、本持续督导期间，保荐人通过与公司的日常沟通、现场回访等方式开展 持续督导工作，并于 2025 年 4 月 17 日对公司进行了现场检查。 4、本持续督导期间，保荐人根据相关法规和规范性文件的要求履行持续督 导职责，具体内容包括： （1）查阅公司章程、三会议事规则等公司治理制度、三会会议材料； （2）查阅 ...

Investment Rating - The report maintains a "Recommended" investment rating for the company with a target price of 156 yuan [1]. Core Insights - The company has experienced rapid growth overseas, with its overseas revenue reaching 2.266 billion yuan in 2024, a year-on-year increase of 35.07%, accounting for 22% of total revenue [6]. - Despite a decline in domestic revenue due to industry adjustments, the company has managed to increase its market share in China by over 3 percentage points [6]. - The maintenance service business has shown steady growth, with revenue increasing by 26.80% to 1.356 billion yuan, contributing to an overall gross margin improvement to 48.54% [6]. - The forecasted net profit for 2025-2027 is expected to be 1.885 billion, 2.288 billion, and 2.784 billion yuan respectively, with corresponding EPS of 2.29, 2.78, and 3.38 yuan [6]. Financial Performance Summary - Total revenue for 2024 is projected at 10.3 billion yuan, with a year-on-year decline of 9.7%. However, growth is expected to rebound with a forecasted increase of 20.5% in 2025 [2]. - The net profit for 2024 is estimated at 1.262 billion yuan, reflecting a significant year-on-year decrease of 36.1%, but a recovery is anticipated with a 49.3% increase in 2025 [2]. - The company’s price-to-earnings ratio is projected to decrease from 90 in 2024 to 41 by 2027, indicating an improving valuation over time [2]. Market Position and Strategy - The company has established a global marketing and service network covering over 85 countries and regions, with a team of more than 700 marketing personnel and over 1,000 service engineers [6]. - The company has successfully set up localized sales and service platforms in key markets such as the Netherlands, France, Italy, and Spain, enhancing its global footprint [6]. - The report highlights the structural opportunities arising from a large-scale medical equipment update policy initiated in 2024, which is expected to benefit the industry in the long term [6].

Core Viewpoint - The China Securities Index for Healthcare Equipment and Services has shown a slight decline of 0.23% recently, reflecting a mixed performance over different time frames, with a year-to-date decrease of 0.88% [1]. Group 1: Index Performance - The China Securities Index for Healthcare Equipment and Services closed at 13,568.19 points with a trading volume of 15.409 billion yuan [1]. - Over the past month, the index has increased by 2.13%, while it has decreased by 5.63% over the last three months [1]. - The index has a year-to-date decline of 0.88% [1]. Group 2: Index Composition - The index is composed of listed companies in the healthcare sector, selected from the broader China Securities Index to reflect the overall performance of healthcare-related securities [1]. - The top ten weighted companies in the index include Mindray Medical (9.73%), Aier Eye Hospital (8.29%), and United Imaging Healthcare (7.73%) [1]. - The index is primarily composed of companies listed on the Shenzhen Stock Exchange (61.00%) and the Shanghai Stock Exchange (39.00%) [1]. Group 3: Fund Tracking - Several public funds track the China Securities Index for Healthcare Equipment and Services, including Southern Asset Management's various funds and Tianhong's ETF [2].

Investment Rating - The investment rating for the company is "Accumulate" [6] Core Views - The company is expected to see a recovery in demand and significant profit growth in 2025, driven by the resumption of hospital bidding and the introduction of high-end products [1][2] - The company's revenue for 2024 is projected to be 10.3 billion yuan, a decrease of 9.7% year-on-year, while the net profit attributable to the parent company is expected to be 1.262 billion yuan, down 36.1% year-on-year [1] - The first quarter of 2025 shows positive revenue growth of 5.4% year-on-year, with net profit attributable to the parent company increasing by 1.9% [1][2] Summary by Sections Revenue and Profitability - In Q4 2024, the company reported revenue of 3.346 billion yuan, a decline of 15.9% year-on-year but a 106% increase quarter-on-quarter [1] - The company’s revenue for Q1 2025 is 2.478 billion yuan, reflecting a year-on-year growth of 5.4% [1] - The net profit for Q1 2025 is 370 million yuan, up 1.9% year-on-year, while the non-recurring net profit is 379 million yuan, showing a significant increase of 26.1% [1] Market Position and Product Development - The company’s market share increased by over 3 percentage points in 2024, particularly in high-end products, which saw a nearly 5 percentage point increase in market share [2] - New product launches in 2024 include the uLinacHalosTx precision radiotherapy system and the uMRMax next-generation 3.0T MRI, which are expected to enhance the company's competitive position [2] International Expansion - The company achieved overseas revenue of 2.22 billion yuan in 2024, a year-on-year increase of 33.81%, with overseas revenue accounting for 21.55% of total revenue [3] - The company has received CE certification for 46 products and FDA approval for 49 products, enhancing its international market presence [3] Profitability Forecast - The gross profit margin for 2024 is expected to be 48.54%, with a slight increase anticipated in 2025 [4] - The net profit margin for 2024 is projected at 12.06%, with expectations for improvement in 2025 as the company benefits from economies of scale [4] Financial Projections - Revenue projections for 2025, 2026, and 2027 are 12.251 billion yuan, 14.478 billion yuan, and 17.325 billion yuan, respectively, with year-on-year growth rates of 18.94%, 18.18%, and 19.67% [5] - The net profit attributable to the parent company is expected to reach 1.799 billion yuan in 2025, reflecting a year-on-year growth of 42.59% [5]

Investment Rating - The investment rating for the company is "Accumulate" [6] Core Views - The company is expected to see a recovery in demand and significant profit growth in 2025 due to the resumption of hospital bidding and the introduction of high-end products [2][4] - The company's revenue for 2024 is projected to be 10.3 billion yuan, a decrease of 9.7% year-on-year, while the net profit attributable to the parent company is expected to be 1.262 billion yuan, down 36.1% year-on-year [1][5] - The company is expanding its overseas market presence, with overseas revenue reaching 2.22 billion yuan in 2024, a year-on-year increase of 33.81% [3] Summary by Sections Financial Performance - In Q4 2024, the company reported revenue of 3.346 billion yuan, a year-on-year decrease of 15.9%, but a quarter-on-quarter increase of 106% [1] - For Q1 2025, revenue is expected to be 2.478 billion yuan, a year-on-year increase of 5.4%, with net profit attributable to the parent company at 370 million yuan, up 1.9% year-on-year [1][5] Growth Potential - The company’s market share in high-end products is expected to continue to rise, with a nearly 5 percentage point increase in 2024 [2] - The introduction of innovative products such as the uLinacHalosTx precision radiotherapy system and the uMRMax next-generation 3.0T MRI is anticipated to drive growth [2] Profitability Outlook - The gross profit margin for 2024 is projected to be 48.54%, with an expected increase to 49.94% in Q1 2025 [4] - The net profit margin for 2024 is expected to be 12.06%, with an anticipated increase in 2025 due to the recovery of hospital bidding and improved operational efficiency [4] Revenue Forecast - The company’s total revenue is forecasted to be 12.251 billion yuan in 2025, representing a year-on-year growth of 18.94% [5] - The net profit attributable to the parent company is expected to reach 1.799 billion yuan in 2025, a year-on-year increase of 42.59% [5]

Investment Rating - The investment rating for the company is "Buy" and is maintained [8]. Core Views - The company's performance meets expectations, with a turning point observed in domestic performance. In 2024, the company achieved revenue of 10.3 billion yuan, a year-on-year decrease of 9.73%. The net profit attributable to the parent company was 1.262 billion yuan, down 36.08% year-on-year. However, in Q1 2025, the company reported revenue of 2.478 billion yuan, a year-on-year increase of 5.42%, indicating a recovery trend [5][10]. - The company is deepening its globalization strategy, achieving overseas revenue of 2.266 billion yuan in 2024, a year-on-year increase of 35.07%. The company has expanded its overseas business to over 85 countries and regions, with significant market penetration in North America and Europe [10][11]. - The company is focusing on research and innovation, with R&D investment of 2.261 billion yuan in 2024, accounting for 21.95% of revenue. The company has launched several strategic innovative products and is a leader in AI-enabled imaging devices [10][11]. Summary by Sections Financial Performance - In 2024, the company achieved total revenue of 10.3 billion yuan, with a decline in sales of medical imaging and radiation therapy equipment by 14.93% to 8.445 billion yuan. The domestic revenue was 7.664 billion yuan, down 19.43% year-on-year. However, Q4 2024 showed improvement in domestic bidding data, and Q1 2025 revenue growth indicates a recovery [10][11]. - The company expects net profits for 2025-2027 to be 2.0 billion, 2.5 billion, and 3.15 billion yuan respectively, with corresponding PE ratios of 55X, 44X, and 35X [10][11]. Global Expansion - The company has made significant strides in its global strategy, with a focus on high-end markets and emerging regions. It has established local sales in key markets such as the Netherlands, France, and Italy, and has covered over 70% of the U.S. state-level administrative regions [10][11]. Research and Development - The company is advancing its R&D efforts, with a focus on the entire supply chain from core components to intelligent system platforms. In 2024, it launched several innovative products and has over 20 AI-enabled devices approved, leading the industry [10][11].

Investment Rating - The report maintains an "Outperform" rating for the company with a target price of RMB 156.55, representing a potential upside of 17% from the current price of RMB 132.90 [1][9]. Core Insights - The company achieved a revenue of RMB 10.30 billion in 2024, a decrease of 9.73% year-on-year, and a net profit attributable to shareholders of RMB 1.26 billion, down 36.08% [9][10]. - In Q1 2025, the company reported a revenue of RMB 2.48 billion, an increase of 5.42%, and a net profit of RMB 370 million, up 1.87% [9][10]. - The company is expected to have EPS of RMB 2.20 in 2025 and RMB 2.65 in 2026, with a new forecast for 2027 at RMB 3.18 [9][10]. Financial Summary - Revenue and Profit Forecasts: - 2023A: Revenue of RMB 11.41 billion, Net Profit of RMB 1.97 billion - 2024A: Revenue of RMB 10.30 billion, Net Profit of RMB 1.26 billion - 2025E: Revenue of RMB 12.44 billion, Net Profit of RMB 1.81 billion - 2026E: Revenue of RMB 14.97 billion, Net Profit of RMB 2.18 billion - 2027E: Revenue of RMB 17.99 billion, Net Profit of RMB 2.62 billion [2][5]. - Key Financial Ratios: - Net Asset Return Rate (ROE) is projected to be 6.3% in 2024 and 10.2% in 2027 [2][5]. - The Price-to-Earnings (P/E) ratio is expected to be 86.80 in 2024 and decrease to 41.84 by 2027 [2][5]. Market Position and Strategy - The company continues to increase its domestic market share, with a structural growth of over 3 percentage points year-on-year, particularly in high-end products [10][11]. - In 2024, the company achieved overseas revenue of RMB 2.27 billion, a growth of 35.07%, accounting for 22% of total revenue [11][12]. - The service revenue reached RMB 1.36 billion in 2024, representing a 26.80% increase and accounting for 13.16% of total revenue [12]. Conclusion - The report highlights the company's strong position in the medical imaging equipment sector, supported by ongoing domestic policy and international market expansion, justifying the "Outperform" rating and the target price increase [9][10][11].