概伦电子（688206）：山川焕彩，智绘芯图

Investment Rating - The investment rating for the company is "Buy" and is maintained [1] Core Views - The company plans to acquire 100% of Rui Cheng Microelectronics and 45.64% of NaNeng Microelectronics through a combination of stock issuance and cash payment, aiming to build a dual-engine model of "EDA + IP" [4] - The company has achieved a revenue of 419 million yuan in 2024, representing a year-on-year growth of 27.42%, with a significant contribution from EDA software licensing and semiconductor device testing systems [5] - The company has increased its R&D investment to 289 million yuan in 2024, accounting for 68.90% of its operating revenue, indicating a strong commitment to innovation and domestic substitution [6] Company Overview - The latest closing price of the company's stock is 27.66 yuan, with a total market capitalization of 12 billion yuan [3] - The company has a total share capital of 4.35 billion shares, with 1.78 billion shares in circulation [3] - The company has a debt-to-asset ratio of 20.0% and a negative price-to-earnings ratio of -125.73 [3] Financial Projections - The company is expected to achieve revenues of 525 million yuan, 658 million yuan, and 826 million yuan in 2025, 2026, and 2027 respectively, with corresponding net profits of 10 million yuan, 30 million yuan, and 64 million yuan [8][10] - The projected growth rates for revenue are 25.29%, 25.39%, and 25.46% for the years 2025, 2026, and 2027 respectively [10] - The company anticipates a significant improvement in net profit margins, with a projected net profit margin of 7.7% by 2027 [10]