VISHEE(SH:688580) Huaan Securities·2025-04-30 07:21Investment Rating - The investment rating for the company is "Buy" (maintained) [2] Core Views - The company's cornerstone business remains stable, while the medical aesthetics segment is expected to grow significantly [5][8] - In 2024, the company reported a revenue of 400 million yuan, a decrease of 13.45%, and a net profit of 102 million yuan, down 25.16% [5][6] - The first quarter of 2025 showed a revenue increase of 9.40% year-on-year, with net profit growth of 52.71% [6][7] Financial Performance Summary - 2024 revenue: 400 million yuan, down 13.45% year-on-year - 2024 net profit: 102 million yuan, down 25.16% year-on-year - 2025 Q1 revenue: 96 million yuan, up 9.40% year-on-year - 2025 Q1 net profit: 33 million yuan, up 52.71% year-on-year [5][6][7] Business Segment Insights - The cornerstone business, including mental health, pelvic floor, and rehabilitation, is currently stable, but the medical aesthetics sector is anticipated to see rapid growth [8][10] - The company has a strong market share in pelvic floor rehabilitation and is expanding into new areas such as medical aesthetics and urology [8][10] Future Projections - Revenue projections for 2025-2027 are 473 million yuan, 561 million yuan, and 668 million yuan, with year-on-year growth rates of 18.2%, 18.6%, and 19.1% respectively [11] - Net profit projections for the same period are 134 million yuan, 160 million yuan, and 192 million yuan, with growth rates of 31.8%, 19.2%, and 20.0% respectively [11] Valuation Metrics - Expected EPS for 2025-2027 are 1.40 yuan, 1.67 yuan, and 2.01 yuan, with corresponding P/E ratios of 31x, 26x, and 22x [11]