Autel(688208) 海通国际证券·2025-03-19 09:54Investment Rating - The report maintains an "Outperform" rating for the company, with a target price of RMB 62.30, representing a potential upside of 36% [4][14]. Core Insights - The company is experiencing rapid growth, with total revenue projected to reach RMB 3.93 billion in 2024, a year-on-year increase of 20.95%. Net profit attributable to shareholders is expected to be RMB 640 million, up 257.34% year-on-year [4][14]. - The company is leveraging AI as a core driver for its business expansion, focusing on three growth curves: digital maintenance, digital energy, and air-ground integrated smart solutions [4][14]. - The digital maintenance business is expected to generate revenue of approximately RMB 3.04 billion in 2024, while the digital energy segment is projected to reach RMB 867 million, reflecting growth rates of 14.59% and 52.98% respectively [4][14]. Financial Data and Forecast - Revenue and profit forecasts for 2024-2026 are as follows: - 2024: Revenue of RMB 3.93 billion, net profit of RMB 640 million - 2025: Revenue of RMB 4.73 billion, net profit of RMB 804 million - 2026: Revenue of RMB 5.67 billion, net profit of RMB 970 million - The expected earnings per share (EPS) for the same period are RMB 1.42, RMB 1.78, and RMB 2.15 respectively [3][4][14]. - The company’s gross margin is projected to be around 56.6% in 2024, with slight fluctuations in subsequent years [3][4]. Business Segmentation - The company’s revenue breakdown for 2024 includes: - ADAS products: RMB 378.21 million - New energy charging services: RMB 793.14 million - Software cloud services: RMB 73.54 million - TPMS products: RMB 708.14 million - Automotive diagnostic products: RMB 1,415.25 million - The overall revenue for 2024 is expected to be RMB 3.93 billion, with a gross margin of 56.6% [8][11].