Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 69.5, indicating a potential upside of 22.4% from the current price of HKD 56.80 [1][3]. Core Insights - The recent EDA export ban by the Trump administration is expected to accelerate the domestic replacement process for EDA tools in China, which could benefit companies like the report's subject, as they possess self-developed EDA capabilities [1][9]. - The company is positioned as a key beneficiary of the semiconductor domestic replacement trend, with its independent EDA capabilities allowing it to maintain robust revenue growth and high profit margins amid increasing geopolitical risks [9]. Financial Summary - Sales revenue is projected to grow from RMB 464 million in FY23A to RMB 1,284 million by FY27E, with a CAGR of approximately 27.6% [2][14]. - Net profit is expected to increase from RMB 109.2 million in FY23A to RMB 363.3 million in FY27E, reflecting a strong growth trajectory [2][14]. - The company’s P/E ratio is forecasted to decrease from 21.5 in FY23A to 8.6 in FY27E, suggesting an attractive valuation compared to the industry average of 64.0 [2][9]. Market Position - The company has developed a comprehensive EDA platform that integrates EDA tools, IP libraries, and design processes, significantly lowering the barriers to chip design [9]. - As of the end of 2024, the company has integrated over 600 IP modules, establishing a complete tool-IP-design framework [9]. Shareholder Structure - Major shareholders include CICCFT with 12.6% and Value Partners with 6.6% [5]. Stock Performance - The stock has shown strong performance with a 96.2% increase over the past three months [6].
贝克微（02149）：潜在的EDA禁令不会阻碍公司成长