特别提示： 证券代码：300002 证券简称：神州泰岳 公告编号：2024-049 北京神州泰岳软件股份有限公司 关于持股5%以上股东、副董事长减持股份的预披露公告 公司股东、副董事长李力先生保证向本公司提供的信息内容真实、准确、完 整，没有虚假记载、误导性陈述或重大遗漏。 本公司及董事会全体成员保证公告内容与信息披露义务人提供的信息一致。 北京神州泰岳软件股份有限公司（以下简称"公司"）第一大股东、副董事长 李力先生持有公司股份 172,191,092 股（占公司总股本比例 8.77%），计划自本 公告发布之日起 15 个交易日后的 3 个月内以集中竞价交易或大宗交易方式减持 公司部分股份，合计减持数量不超过 39,251,299 股（占公司总股本比例 2.00%）。 一、股东的基本情况 第一大股东、副董事长李力先生持有公司股份 172,191,092 股，占公司总股 本比例 8.77%。 二、本次减持计划的主要内容 1、减持原因：个人资金需求。 2、股份来源：首发前股份孳生股份、资本公积金转增股本取得的股份，集 中竞价交易取得的股份。 3、拟减持方式、数量及比例： 李力先生计划以集中竞价交易或大宗交易方式 ...

Investment Rating - The report maintains a "Buy" rating for the company, with a 6-month target price of 14.52 CNY [4] Core Views - The company's Q3 2024 revenue reached 1.46 billion CNY, a 5% YoY increase, while net profit attributable to the parent company surged 191% YoY to 460 million CNY [1] - The company plans to launch two new "SLG + simulation" games overseas by the end of 2024, which are expected to drive growth starting in 2025 [1] - The software and IT services business grew 30% YoY in H1 2024, with Q4 expected to be the peak season for revenue recognition [2] Financial Performance - Q3 2024 gross margin declined 2.13 ppts YoY to 61.2%, while sales expenses decreased 48% YoY [1] - Operating cash flow in Q3 2024 increased 188% YoY and 79% QoQ [1] - The company's 2024-2026 forecasted net profit was revised upward to 1.37/1.46/1.73 billion CNY, representing YoY growth of 54%/7%/18% [2] Game Business - Core game "Age of Origins" ranked 7th, 9th, and 7th in China's overseas mobile game revenue chart from July to September 2024 [1] - In the US iOS market, "Age of Origins" maintained a median ranking of 19th in Q3 2024, slightly down from 16th in Q2 2024 [1] Valuation Metrics - The company's 2024-2026 forecasted P/E ratios are 21x, 20x, and 16x, respectively [2] - The 2024-2026 forecasted P/B ratios are 4.10x, 3.47x, and 2.93x, respectively [3] Industry Outlook - The company operates in the media/gaming industry, with a focus on overseas SLG (strategy) games [4] - The report highlights the importance of monitoring the company's new game launch and marketing strategies in the coming quarters [2]

Investment Rating - The report maintains a "Recommended" investment rating for the company [1]. Core Views - The company has launched two new products, which are in line with expectations, and the basic profit is steadily released, with attention to future developments [1]. - The company achieved a revenue of 1.46 billion yuan in Q3 2024, representing a year-over-year increase of 5% and a quarter-over-quarter decrease of 7% [1]. - The gross profit for the quarter was 890 million yuan, with a net profit attributable to shareholders of 1.09 billion yuan, reflecting a year-over-year increase of 94% [1]. - The company is expected to maintain stable profitability, with two new SLG products anticipated to launch by the end of the year, which could drive revenue and profit growth [1]. Financial Summary - Revenue projections have been adjusted to 6.5 billion yuan for 2024, 7.4 billion yuan for 2025, and 8.3 billion yuan for 2026, with corresponding net profit estimates of 1.43 billion yuan, 1.45 billion yuan, and 1.7 billion yuan respectively [1][3]. - The company’s earnings per share (EPS) is projected to be 0.73 yuan in 2024, 0.74 yuan in 2025, and 0.86 yuan in 2026 [3]. - The report indicates a stable financial outlook with a projected net profit growth rate of 61% in 2024 and 2% in 2025 [3].

Investment Rating - The investment rating for the company is "Buy" [1][7][10] Core Views - The company reported a revenue of 4.514 billion yuan for the first three quarters of 2024, representing a year-on-year growth of 11.42%, with a net profit attributable to shareholders of 1.094 billion yuan, up 94.33% year-on-year [5][6] - The company plans to launch two new games overseas by the end of the year, which are expected to contribute to revenue growth [7][8] - The sales expense ratio has decreased, indicating improved cost management, while the company maintains a stable R&D expense ratio [6][8] Financial Summary - The company achieved a revenue of 5,962.24 million yuan in 2023, with projections of 6,874.80 million yuan for 2024, 7,783.56 million yuan for 2025, and 8,628.35 million yuan for 2026 [4][8] - The net profit attributable to shareholders is expected to reach 1,202.25 million yuan in 2024, 1,342.33 million yuan in 2025, and 1,461.92 million yuan in 2026 [4][8] - Earnings per share (EPS) are projected to be 0.61 yuan in 2024, 0.68 yuan in 2025, and 0.74 yuan in 2026, with corresponding price-to-earnings (PE) ratios of 21.07, 18.88, and 17.33 respectively [7][8]

Investment Rating - The investment rating for the company is "Outperform the Market" and is maintained [1] Core Views - The company has shown impressive performance in the first three quarters of 2024, with revenue reaching 4.514 billion yuan, a year-on-year increase of 11.42%, and net profit attributable to the parent company at 1.094 billion yuan, up 94.33% year-on-year [5] - The third quarter of 2024 saw a significant increase in net profit, achieving 1.463 billion yuan, a year-on-year growth of 191.43%, driven by effective cost control and a recovery of bad debt provisions [5] - The company’s existing games have performed well, particularly in overseas markets, with its subsidiary ranking high in revenue among Chinese game developers [6] Summary by Sections Financial Performance - For the first three quarters of 2024, the company reported revenue of 4.514 billion yuan, a growth of 11.42% year-on-year, and a net profit of 1.094 billion yuan, which is a 94.33% increase year-on-year [5] - In Q3 2024, revenue was 1.461 billion yuan, up 4.53% year-on-year, and net profit reached 463 million yuan, reflecting a 191.43% increase year-on-year [5] Product Development - The company is focusing on new product launches, with two self-developed games, "Code LOA" and "Code DL," expected to be released overseas by the end of 2024 [6] - The existing games, "Sunrise City" and "War Fire and Order," have shown stable revenue performance, contributing to the company's solid financial base [6] Earnings Forecast and Valuation - The revenue forecast for 2024-2026 is projected at 7.118 billion, 8.689 billion, and 10.067 billion yuan respectively, with net profits expected to be 1.207 billion, 1.344 billion, and 1.547 billion yuan [7] - The estimated EPS for 2024-2026 is projected to be 0.61, 0.68, and 0.79 yuan respectively, with a dynamic PE ratio of 25-30 times for 2025, leading to a target price range of 17.00-20.40 yuan per share [7]

Investment Rating - The report assigns an "Increase" rating to the company [1][6] Core Insights - The company achieved a revenue of 4.514 billion yuan in the first three quarters of 2024, representing a year-on-year growth of 11.42%. The net profit attributable to shareholders reached 1.094 billion yuan, up 94.33% year-on-year [2][3] - In Q3 2024, the company reported a revenue of 1.461 billion yuan, a year-on-year increase of 4.53%, and a net profit of 463 million yuan, which is a remarkable year-on-year growth of 191.43% [2][3] - The company continues to see strong performance from its core products, "Age of Origins" and "War and Order," while optimizing costs, leading to improved profitability [3][4] Financial Performance - The company's net profit attributable to shareholders in Q3 2024 increased by 37.72% quarter-on-quarter, driven by strong product performance and reduced expenses [3] - Sales expenses decreased by 18.29% quarter-on-quarter, and R&D expenses fell by 21.72%, indicating effective cost management [3][4] - The company has two new SLG games expected to launch by the end of 2024, which are anticipated to contribute to revenue growth [5][6] Revenue and Profit Forecast - The company is projected to achieve revenues of 6.737 billion yuan, 7.568 billion yuan, and 8.437 billion yuan for 2024, 2025, and 2026, respectively, with corresponding growth rates of 12.99%, 12.34%, and 11.47% [6][10] - The net profit attributable to shareholders is expected to be 1.328 billion yuan, 1.376 billion yuan, and 1.555 billion yuan for the same years, with growth rates of 49.68%, 3.65%, and 12.98% [6][10]

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company's performance in Q1-Q3 2024 met expectations, with total revenue of 4.514 billion yuan, a year-on-year increase of 11.42%, and a net profit attributable to shareholders of 1.094 billion yuan, a year-on-year increase of 94.33% [2] - The core gaming business remains stable, while the computer business shows seasonal fluctuations. The revenue in Q3 2024 was 1.461 billion yuan, a year-on-year increase of 4.53% but a quarter-on-quarter decrease of 6.62% [3] - The company expects new games to contribute to revenue growth, with two new titles set to launch in Q4 2024 [5] Financial Performance Summary - For Q3 2024, the company reported a net profit of 463 million yuan, with non-recurring gains contributing 248 million yuan, primarily from the recovery of a lawsuit receivable [4] - Management expenses increased significantly, reaching 356 million yuan in Q3 2024, a year-on-year increase of 51% [4] - The company has adjusted its earnings forecast, expecting EPS of 0.71, 0.72, and 0.80 yuan for 2024, 2025, and 2026 respectively, reflecting a positive outlook on the gaming business and non-recurring gains [5]

Investment Rating - The investment rating for the company is "Buy" based on the expected performance and growth potential [2]. Core Insights - The company achieved a revenue of 4.514 billion yuan in the first three quarters, representing a year-on-year growth of 11.42%. The net profit attributable to shareholders reached 1.094 billion yuan, with a significant year-on-year increase of 94.33%, resulting in a net profit margin of 24.2% [2]. - In Q3, the company reported a revenue of 1.461 billion yuan, a quarter-on-quarter decrease of 6.62% but a year-on-year increase of 4.53%. The net profit attributable to shareholders was 463 million yuan, showing a quarter-on-quarter growth of 37.72% and a year-on-year increase of 191.43%, with a net profit margin of 31.67% [2]. - The company has stable performance from existing products and anticipates the launch of new products in Q4, which are expected to support future growth [2]. Revenue and Profit Analysis - The company’s revenue for 2024 is projected to be 6.891 billion yuan, with year-on-year growth rates of 15.57%, 15.96%, and 12.67% for the years 2024, 2025, and 2026 respectively. The net profit attributable to shareholders is expected to be 1.226 billion yuan in 2024, with growth rates of 38.16%, 12.08%, and 14.13% for the same years [2]. - The company has maintained good cost control, with a significant increase in management expenses attributed to one-time legal fees related to contract disputes, which are not expected to recur [2]. Product Performance - Existing games such as "Sunrise City" and "War Fire and Order" have shown stable revenue performance, ranking in the top 10 and top 30 of the SensorTower overseas game revenue charts from July to September [2]. - The company is set to launch two new SLG games, "Code LOA" and "Code DL," which are currently in overseas testing and are expected to be launched by the end of the year [2].

Investment Rating - The report maintains a "Recommended" rating for the company, indicating a positive outlook for its performance relative to the market [2][4]. Core Insights - The company reported a revenue of 1.461 billion yuan for Q3 2024, a year-on-year increase of 4.53%, with a net profit attributable to shareholders of 463 million yuan, reflecting a significant growth of 191.43% [1]. - The gaming segment remains robust, with key titles like "City of the Rising Sun" and "Fire and Order" sustaining long-term operations, while new games are expected to launch soon, potentially boosting overseas revenue [1]. - The company has optimized its cost structure, achieving a total expense ratio of 40.78% for the first three quarters, a decrease of 5.8 percentage points from the previous year, indicating improved operational efficiency [2]. Financial Summary - For the first three quarters of 2024, the company achieved a total revenue of 4.514 billion yuan, a year-on-year increase of 11.42%, and a net profit of 1.094 billion yuan, up 94.33% [1]. - The projected revenues for 2024 to 2026 are 7.042 billion yuan, 8.107 billion yuan, and 9.123 billion yuan, respectively, with corresponding net profits of 1.484 billion yuan, 1.377 billion yuan, and 1.549 billion yuan [3]. - The company’s PE ratios for the next three years are projected at 17x, 19x, and 16x, respectively, indicating a favorable valuation trend [2][3].

Investment Rating - The report maintains a "Buy" rating for the company [3] Core Insights - The company reported a revenue of 4.514 billion yuan for the first three quarters of 2024, representing a year-on-year growth of 11.42%. The net profit attributable to shareholders reached 1.094 billion yuan, up 94.33% year-on-year [1] - The company is focusing on building a product matrix for large models, enhancing its AI capabilities to meet the needs of its operator customers in various intelligent scenarios [1] - The gaming business is performing steadily, with flagship products driving long-term operations and revenue growth [1] Financial Overview - For 2024, the company is projected to achieve revenues of 6.260 billion yuan, 7.074 billion yuan in 2025, and 7.923 billion yuan in 2026, with corresponding net profits of 1.380 billion yuan, 1.593 billion yuan, and 1.820 billion yuan respectively [2][10] - The company's gross margin for Q3 2024 improved slightly to 61.19%, while the sales expense ratio continued to decline [1] - The company’s earnings per share (EPS) is expected to be 0.70 yuan in 2024, 0.81 yuan in 2025, and 0.93 yuan in 2026 [2][10] Business Performance - The company’s flagship game, "Age of Origins," ranked 7th in the overseas revenue chart for Chinese mobile games from July to September 2024, indicating strong performance in the gaming sector [1] - The company has developed multiple large models and received certifications for its AI platforms, enhancing its service capabilities in the ICT sector [1]