Core Viewpoint - The company is a leading player in the Chinese IDC market, focusing on customized and global services, with significant growth in revenue and EBITDA in the first half of 2025 [1][2]. Group 1: Company Performance - As of the first half of 2025, the company achieved a revenue of 5.623 billion yuan, representing a year-on-year growth of 12.4%, and an adjusted EBITDA of 2.696 billion yuan, with a growth of 13.8% [1]. - The company has a total IT power of 1,326 MW in its data centers, leading the domestic third-party service providers [1]. Group 2: Market Dynamics - The supply-demand landscape is evolving, with a complementary development between "first-tier" and "emerging nodes," which is expected to accelerate the bidding and delivery rhythm for IDC projects [1]. - The company is well-positioned to benefit from the explosive demand for computing power driven by AI, with significant resources available for development in the next 3-4 years [2]. Group 3: Global Expansion - The company is expanding its global footprint, particularly in Southeast Asia and Northern Europe, with a focus on building intelligent computing centers [2]. - As of the second quarter of 2025, the company has an operational capacity of 224 MW and over 1,200 MW in construction and reserve capacity, indicating strong growth potential [2]. Group 4: Financial Projections - Revenue projections for the company are estimated at 11.478 billion yuan, 12.992 billion yuan, and 14.634 billion yuan for the years 2025 to 2027, with corresponding EBITDA of 5.281 billion yuan, 5.855 billion yuan, and 6.476 billion yuan [3]. - The company is assigned a "buy" rating based on a SOTP valuation method, with a target market value of 80.3 billion HKD [3].
万国数据-SW(09698.HK)深度：全球AI基建下乘势而起的中国IDC巨头