Ping An Securities·2025-06-11 01:25Investment Rating - The report maintains a "Recommended" investment rating for Hygon Information [1][13] Core Views - Hygon Information is merging with Zhongke Shuguang to achieve a closed-loop layout in the computing power industry, enhancing its competitive position and resource utilization [4][9] - The merger will allow Hygon Information to transition from high-end chip design to high-end computer systems, thereby strengthening its industry chain [8][9] - The expected net profits for Hygon Information from 2025 to 2027 are projected to be 2.956 billion, 4.314 billion, and 6.153 billion yuan respectively, with corresponding P/E ratios of 111.7X, 76.5X, and 53.6X [6][9] Financial Summary - Revenue Projections: Expected revenues for 2023A, 2024A, 2025E, 2026E, and 2027E are 6,012 million, 9,162 million, 13,757 million, 19,419 million, and 27,014 million yuan respectively, with year-over-year growth rates of 17.3%, 52.4%, 50.2%, 41.2%, and 39.1% [6][11] - Net Profit Projections: Expected net profits for the same years are 1,263 million, 1,931 million, 2,956 million, 4,314 million, and 6,153 million yuan, with year-over-year growth rates of 57.2%, 52.9%, 53.1%, 45.9%, and 42.6% [6][11] - Profitability Ratios: Gross margin is projected to be 59.7%, 63.7%, 64.0%, 64.3%, and 64.0% from 2023A to 2027E, while net margin is expected to be 21.0%, 21.1%, 21.5%, 22.2%, and 22.8% [6][11] - Return on Equity (ROE): ROE is projected to increase from 6.8% in 2023A to 19.6% in 2027E [6][11] Balance Sheet Summary - Total Assets: Expected total assets for 2024A, 2025E, 2026E, and 2027E are 28,559 million, 30,297 million, 36,386 million, and 45,159 million yuan respectively [10] - Total Liabilities: Expected total liabilities for the same years are 5,908 million, 4,069 million, 4,939 million, and 6,268 million yuan [10] - Equity: The equity attributable to shareholders is projected to grow from 20,251 million in 2024A to 31,336 million in 2027E [10] Cash Flow Summary - Operating Cash Flow: Expected operating cash flow for 2024A, 2025E, 2026E, and 2027E is 948 million, 3,034 million, 3,226 million, and 4,412 million yuan respectively [12] - Net Cash Increase: The net cash increase is projected to be -2,108 million, 392 million, 2,220 million, and 3,128 million yuan for the respective years [12]