AtHub(SH:603881) Haitong Securities International·2025-05-13 07:53Investment Rating - The report maintains an "Outperform" rating for the company with a target price of 35.04 RMB, indicating a potential upside from the current price of 33.52 RMB [4][9]. Core Insights - The company is expected to benefit significantly as a core data center service provider for large internet companies, with a clear trend of accelerating revenue and profit from major clients [5][9]. - Revenue projections for 2025-2027 are set at 1.81 billion RMB, 1.97 billion RMB, and 2.01 billion RMB, reflecting year-on-year growth rates of 4.97%, 8.95%, and 1.99% respectively [5][9]. - The net profit attributable to shareholders is projected to grow significantly, with estimates of 173 million RMB, 196 million RMB, and 216 million RMB for 2025, 2026, and 2027 respectively, indicating a growth rate of 30.6%, 13.5%, and 10.0% [3][5]. Financial Summary - The company achieved a revenue of approximately 1.72 billion RMB in 2024, representing an 11.57% year-on-year increase, while the net profit attributable to shareholders was about 132 million RMB, up 7.49% year-on-year [5][9]. - The gross profit margin for IDC services improved to 32.12%, an increase of 3.09 percentage points year-on-year [5][9]. - In Q1 2025, the company reported a revenue of 395 million RMB, a 3.57% increase year-on-year, and a net profit of 44.06 million RMB, which is a 23.22% increase year-on-year [5][9]. Valuation Metrics - The report assigns a forward EV/EBITDA multiple of 19x for 2025, valuing the company at approximately 20.98 billion RMB [5][9]. - The company’s current P/E ratio is noted at 116.25 for 2025, with a projected decrease to 93.04 by 2027 [3][5].