UIH(688271) 招银国际·2025-02-25 08:25Investment Rating - The report maintains a "Buy" rating for the company with a target price of 168.08 RMB, representing a potential upside of 19.6% from the current price of 140.52 RMB [3][6][12]. Core Insights - The company is transitioning from a traditional equipment manufacturer to a smart imaging solution provider by deeply integrating AI applications into its product line, enhancing diagnostic support and data processing capabilities [1][6]. - The collaboration with its AI subsidiary, United Imaging Intelligence, is expected to strengthen the company's competitive edge in the medical imaging market, particularly through the "Device + AI" synergy [1][12]. - The report anticipates a recovery in performance due to ongoing medical equipment tender activities and a favorable policy environment for equipment upgrades and AI application penetration [13][12]. Financial Summary - Sales Revenue (Million RMB): - FY22A: 9,238 - FY23A: 11,411 (27.4% YoY growth) - FY24E: 10,852 (-4.9% YoY decline) - FY25E: 13,194 (21.6% YoY growth) - FY26E: 16,097 (22.0% YoY growth) [2] - Net Profit (Million RMB): - FY22A: 1,650.1 - FY23A: 1,977.8 (17.6% YoY growth) - FY24E: 1,573.1 (-20.5% YoY decline) - FY25E: 2,123.9 (35.0% YoY growth) - FY26E: 2,611.4 (23.0% YoY growth) [2] - Adjusted Net Profit (Million RMB): - FY22A: 1,328 - FY23A: 1,665 - FY24E: 1,342 - FY25E: 1,962 - FY26E: 2,449 [2] - Price-to-Earnings Ratio: - FY23A: 58.6 - FY24E: 73.6 - FY25E: 54.5 - FY26E: 44.3 [2] Market Position and Shareholder Structure - The company has a market capitalization of approximately 106.26 billion RMB and a significant shareholder structure, with United Imaging Technology Group holding 20.3% and Shanghai United Investment Co., Ltd. holding 16.4% [3][4]. - The company has shown strong stock performance, with a 33.5% absolute return over six months [5]. AI Integration and Product Development - United Imaging Intelligence has developed over 100 AI medical products, with numerous certifications including 12 NMPA Class III certificates and 15 FDA approvals, indicating a strong competitive position in the AI medical imaging sector [6][7]. - The integration of AI algorithms into imaging devices enhances operational efficiency and image quality, positioning the company favorably in the market [8][11]. Future Outlook - The report projects a significant recovery in the company's performance in 2025, driven by a resurgence in medical equipment tenders and a supportive policy environment for AI applications in healthcare [13][12]. - The DCF model used in the report estimates a per-share value of 168.08 RMB, based on a WACC of 9.0% and a perpetual growth rate of 4.1% [18].