北京华大九天科技股份有限公司 证券代码：301269 证券简称：华大九天 公告编号：2025-024 一、召开时间、地点及方式 关于举行 2024 年度暨 2025 年第一季度业绩说明会的公告 本公司及董事会全体成员保证信息披露的内容真实、准确、完整，没有虚 假记载、误导性陈述或重大遗漏。 北京华大九天科技股份有限公司（以下简称"公司"）《2024 年年度报告》及 《2025 年第一季度报告》已分别于 2025 年 4 月 28 日、2025 年 4 月 29 日披露， 为了让投资者能进一步了解公司 2024 年度及 2025 年第一季度经营情况，公司将 于 2025 年 5 月 20 日（星期二）16:00-17:00 在"价值在线"（www.ir-online.cn） 举行 2024 年度暨 2025 年第一季度业绩说明会，与投资者进行沟通和交流，广泛 听取投资者的意见和建议。具体安排如下： （一）召开日期及时间：2025 年 5 月 20 日（星期二）16:00-17:00 （二）召开地点：价值在线（www.ir-online.cn） （三）召开方式：网络互动方式 （四）参与方式：投资者可于 2025 ...

中信证券股份有限公司 关于北京华大九天科技股份有限公司 2024 年度持续督导定期现场检查报告 | 保荐人名称：中信证券股份有限公司 被保荐公司简称：华大九天 | | --- | | （以下简称"中信证券"或"保荐人"） | | 保荐代表人姓名：罗峰 联系电话：010-60837549 | | 保荐代表人姓名：何洋 联系电话：021-20262372 | | 现场检查人员姓名：王金石 | | 现场检查对应期间：2024 年 1 月 1 日-2024 年 12 月 31 日 | | 现场检查时间：2025 年 4 月 21 日至 2025 年 4 月 22 日 | | 一、现场检查事项 现场检查意见 | | （一）公司治理 是 否 不适用 | | 现场检查手段： | | 查阅了上市公司最新章程、三会文件及议事规则，取得上市公司董事、监事、高 级管理人员名单及其变化情况，取得上市公司关联方清单，查阅关于公司董事、 | | 监事、高级管理人员的信息披露文件，查看上市公司生产经营场所，对上市公司 | | 高级管理人员进行访谈。 | | 1.公司章程和公司治理制度是否完备、合规 √ | | 2.公司章程和三会规则是否得 ...

Core Viewpoint - The company reported a revenue growth in 2024 but faced a significant decline in net profit, while the first quarter of 2025 showed positive trends in both revenue and net profit [1][2]. Financial Performance - In 2024, the company achieved a revenue of 1.22 billion, representing a year-on-year increase of 20.98%, while the net profit attributable to shareholders was 109 million, a decrease of 45.46% [1]. - For the first quarter of 2025, the company reported a revenue of 234 million, an increase of 9.77% year-on-year, and a net profit of 10 million, which is a year-on-year growth of 26.72% [2]. Industry Position and Growth - The company maintained a strong growth in software sales and technical services, solidifying its leading position in the domestic EDA (Electronic Design Automation) market. In 2024, EDA software sales reached 1.09 billion, up 20.71%, and technical service revenue was 115 million, up 40.01% [3]. - As one of the earliest companies engaged in EDA research and development in China, the company has become the largest and most comprehensive EDA enterprise domestically, holding the top market share among local EDA companies in 2024 [3]. Research and Development - The company emphasizes continuous R&D innovation, with R&D expenses amounting to 868.12 million in 2024, accounting for 71.02% of its revenue. It has achieved full-process tool coverage in various circuit design fields and is enhancing its coverage in other EDA areas [3]. - On March 31, 2025, the company announced a plan to acquire 100% of Chip and Semiconductor, aiming to build a comprehensive EDA solution from chip to system level, thereby enhancing the domestic EDA ecosystem [3]. Product and Customer Base - The company's EDA tool software and services cover multiple fields, including various circuit designs and wafer manufacturing. It has nearly 700 global customers, establishing a strong reputation in the industry [4]. - In 2024, the company achieved over 50% coverage in domestic process nodes for PDK (Process Design Kit), with plans for full coverage in the next two to three years [4]. Revenue Forecast - The company forecasts total revenues of 1.65 billion, 2.12 billion, and 2.68 billion for 2025, 2026, and 2027, respectively, with growth rates of 35.28%, 28.47%, and 26.04%. The net profit attributable to shareholders is expected to be 220 million, 337 million, and 470 million, reflecting year-on-year growth of 100.84%, 53.37%, and 39.51% [4].

关于北京华大九天科技股份有限公司 2024 年度持续督导培训情况的报告 深圳证券交易所： 中信证券股份有限公司（以下简称"中信证券"、"保荐机构"）根据《深 圳证券交易所上市公司自律监管指引第 13 号——保荐业务》等相关规定，对北 京华大九天科技股份有限公司（以下简称"华大九天"、"公司"）进行了 2024 年度持续督导培训，报告如下： 一、本次持续督导培训的基本情况 （一）保荐机构：中信证券股份有限公司 （二）保荐代表人：罗峰、何洋 中信证券股份有限公司 三、本次持续督导培训的结论 保荐机构按照《深圳证券交易所上市公司自律监管指引第 13 号——保荐业 务》的相关要求，对华大九天进行了 2024 年度持续督导培训。 1 保荐机构认为：通过本次培训，公司的董事、监事、高级管理人员对上市公 司治理、信息披露相关要求、募集资金规划使用及防范关联交易、内幕交易及资 金占用等有了更加深刻的理解与认识。本次持续督导培训总体上提高了培训对象 的规范运作意识及对资本市场的理解，有助于提高公司的规范运作和信息披露水 平。本次持续督导培训达到了预期效果，有助于进一步提升公司的规范运作水平。 （以下无正文） （三）培训时间：2 ...

Core Viewpoint - The company is experiencing growth in revenue and is strategically positioning itself in the EDA industry through acquisitions and partnerships, while also facing challenges from being placed on the U.S. entity list. Group 1: Financial Performance - In Q1 2025, the company reported revenue of 234 million yuan, a year-on-year increase of 9.8% but a quarter-on-quarter decrease of 51.1% [1] - For 2024, the company expects revenue of 1.222 billion yuan, a year-on-year increase of 20.98%, with a projected net profit of 109 million yuan, down 45.46% year-on-year [1] - The company anticipates total stock-based compensation expenses of approximately 179 million yuan for 2024, which will impact net profit margins [1] Group 2: Strategic Developments - The company has established a comprehensive EDA tool system covering various circuit design areas and is expected to enhance its capabilities in digital circuit design and wafer manufacturing [2] - The acquisition of Chip and Semiconductor is aimed at complementing the company's product line and enhancing its offerings in the EDA space, particularly in system-level design [3] - The company is now under the control of China Electronics Group, which is expected to provide strategic support and resources for further development [2] Group 3: Market Position and Outlook - The company has been listed on the U.S. entity list, which is expected to accelerate the domestic EDA tool localization process [4] - The company is positioned as a leading player in the domestic EDA market and is expected to benefit from the trend of domestic substitution in the EDA sector [4] - Revenue projections for 2025-2027 are estimated at 1.6 billion, 1.93 billion, and 2.32 billion yuan respectively, with corresponding net profits of 166 million, 295 million, and 409 million yuan [4]

Investment Rating - The investment rating for the company is "Accumulate" [1] Core Views - The company is experiencing accelerated domestic EDA core segment localization and has acquired Chip and Semiconductor to enhance its business layout in TMT and small-cap/electronic sectors [1] - The company is expected to benefit from the domestic EDA substitution trend, having established a comprehensive layout across seven major fields and four complete processes [1] - The acquisition of Chip and Semiconductor is anticipated to complement the company's product lines and provide a more comprehensive chip-to-system level product offering [1] Financial Performance Summary - For Q1 2025, the company reported revenue of 234 million yuan, a year-on-year increase of 9.8% but a quarter-on-quarter decrease of 51.1%, with a net profit attributable to shareholders of 9.71 million yuan [1] - The 2024 revenue is projected to be 1.222 billion yuan, representing a year-on-year growth of 20.98%, with a net profit of 109 million yuan, down 45.46% year-on-year due to stock payment expenses [1] - The company expects revenues of 1.6 billion yuan, 1.93 billion yuan, and 2.32 billion yuan for 2025, 2026, and 2027 respectively, with corresponding net profits of 166 million yuan, 295 million yuan, and 409 million yuan [5][12] Business Development Summary - The company has established a full-process EDA tool system for analog, storage, RF, and flat panel display circuit design, with plans to quickly complete the EDA full process for digital circuits, wafer manufacturing, and advanced packaging [1] - The company was included in the U.S. Entity List, which is expected to accelerate the localization process of EDA tools [1] - The company is now under the control of China Electronics Group, which is expected to support its development and integration into the group's financial statements [1]

公 司 报 告 计算机 2025年05月05日 华大九天(301269.SZ) 一季度利润表现良好，国内EDA领先地位持续稳固 推荐 ( 维持) 股价:119.19元 行情走势图 证券分析师 | 闫磊 | 投资咨询资格编号 | | --- | --- | | | S1060517070006 | | | YANLEI511@pingan.com.cn | | 黄韦涵 | 投资咨询资格编号 | S1060523070003 HUANGWEIHAN235@pingan.com.cn 事项： 公司公告2024年年报和2025年一季报。2024年，公司实现营业收入12.22亿 元，同比增长20.98%；实现归母净利润1.09亿元，同比减少45.46%。2025年 一季度，公司实现营业收入2.34亿元，同比增长9.77%；实现归母净利润0.10 亿元，同比增长26.72%。公司发布利润分配预案：以542,941,768为基数，向 全体股东每10股派发现金红利1.50元（含税），送红股0股（含税），以资本 公积金向全体股东每10股转增0股。 平安观点： 券 研究助理 | 王佳一 | 一般证券从业资格编号 | | --- ...

投资要点 我们预计公司 2025-2027 年：营收为17.56、25.05、35.10 亿元， CAGR 达41.4%；归母净利润为2.25、 3.49、4.74 亿元，CAGR 达45.0%；PS 倍数37/26/18 倍。公司营收实现强劲增长，利润显著提升，对比 全球巨头，公司市值仍有较大成长空间，维持"买入"评级。 股份支付致24 年利润承压，25Q1 归母净利润增26.72%1）24 全年：公司实现营收12.22 亿元，同比增 20.98%；归母净利润1.09 亿元，同比减45.46%；扣非净利润-0.57 亿元。公司毛利率93.31%，2023 年毛 利率为93.78%。利润端下滑主要系股份支付费用大幅增加：本期计提股份支付费用1.79 亿元，占归母 净利润的163.05%。 风险提示 2）25Q1：营收2.34 亿元，同比增9.77%；归母净利润0.10 亿元，同比增26.72%。 EDA 市场24-27 年CAGR 预计达36%，公司实控人变更带来新机遇EDA 国产化叠加正版化趋势明显， 预计25-27 年EDA 占半导体比重上升至1.1%、1.2%、1.4%。我们预计，24-27 年我国ED ...

主要财务指标 毛利率和净利率 近期华大九天（301269）发布2025年一季报，证券之星财报模型分析如下： 营收与利润 华大九天在2025年一季度实现了营业总收入2.34亿元，较去年同期的2.13亿元同比增长9.77%。归母净 利润达到971.39万元，同比增长26.72%。扣非净利润为-38.78万元，虽然仍为负值，但相比去年同期 的-1650.18万元，同比上升了97.65%。 销售费用、管理费用、财务费用总计7160.79万元，占营收比例为30.56%，同比增加了26.18%。这显示 出公司在费用控制方面面临一定压力。 现金流和资产状况 每股经营性现金流为0.44元，同比大幅增长281.38%，显示出公司经营活动产生的现金流量显著改善。 然而，货币资金从29.8亿元减少至8.66亿元，降幅达70.95%，需关注其流动性风险。 应收账款 公司的毛利率为91.42%，同比下降5.35%；净利率为4.15%，同比增加15.44%。这表明公司在保持较高 毛利的同时，盈利能力有所提升。 费用控制 截至本报告期末，公司应收账款为3.55亿元，同比增幅达59.58%，应收账款与利润的比例高达 324.51%，建议密切 ...

北京华大九天科技股份有限公司 关于重大资产重组的进展公告 本公司及董事会全体成员保证信息披露的内容真实、准确、完整，没有虚 假记载、误导性陈述或重大遗漏。 一、本次交易概述 北京华大九天科技股份有限公司（以下简称"公司"）拟以发行股份及支付 现金的方式收购芯和半导体科技（上海）股份有限公司 100%股份并募集配套资 金（以下简称"本次交易"）。本次交易预计构成重大资产重组但不构成重组上 市。 二、本次交易的进展情况 经向深圳证券交易所申请，公司股票（证券简称：华大九天，证券代码：301269） 自 2025 年 3 月 17 日（星期一）开市起开始停牌，具体内容详见公司于 2025 年 3 月 17 日披露的《关于筹划发行股份及支付现金等方式购买资产事项的停牌公 告》（公告编号：2025-004）。 证券代码：301269 证券简称：华大九天 公告编号：2025-023 自预案披露以来，公司正在组织相关方积极推进本次交易的相关工作。截至 本公告披露日，本次交易所涉及的审计、评估及尽职调查等工作尚未完成。在审 计、评估及尽职调查等工作完成后，公司将再次召开董事会审议本次交易相关的 议案，并按照相关法律法规的规定 ...