WUS(002463) 中银国际·2025-04-10 09:04Investment Rating - The report maintains a "Buy" rating for the company [1][5] Core Views - The company has shown significant growth in 2024, with a projected continued increase in performance for Q1 2025, driven by AI and automotive business segments [3][8] - The company is expected to achieve revenues of RMB 166.97 billion, RMB 209.95 billion, and RMB 248.00 billion for the years 2025, 2026, and 2027 respectively, with corresponding net profits of RMB 33.30 billion, RMB 44.24 billion, and RMB 51.48 billion [5][7] Financial Performance Summary - In 2024, the company achieved a revenue of RMB 13,342 million, representing a year-on-year growth of 49.3%, and a net profit of RMB 2,587 million, up 71.1% [7][8] - The company’s EBITDA for 2024 was RMB 3,231 million, with a projected EBITDA of RMB 4,405 million for 2025 [7][8] - The gross margin for 2024 was 34.54%, an increase of 3.37 percentage points year-on-year, while the net profit margin was 19.39%, up 2.47 percentage points [8] Revenue and Profit Forecast - The company forecasts a revenue of RMB 16,697 million for 2025, with a growth rate of 25.2% [7][8] - The projected net profit for 2025 is RMB 3,330 million, reflecting a growth rate of 28.7% [7][8] Market Position and Strategy - The company is focusing on the AI and HPC sectors, with a significant increase in revenue from AI server and HPC-related PCB products, which accounted for approximately 29.48% of total revenue in 2024 [8] - The automotive segment is also growing, with revenue expected to reach RMB 24.08 billion in 2024, a year-on-year increase of 11.61% [8]