HIKVISION(SZ:002415) Orient Securities·2025-07-01 08:58Investment Rating - The report maintains a "Buy" rating for the company with a target price of 42.09 CNY based on a projected PE ratio of 23 times for 2026 [2][5][11]. Core Views - The Canadian government's ban on Hikvision's operations is expected to have a limited impact, as the Canadian market accounts for less than 0.3% of the company's revenue. The company continues to focus on global operations and aims to provide services to Canadian clients despite the ban [1][10]. - The company reported a 10.1% year-on-year growth in overseas revenue for 2024, reaching 31.895 billion CNY, which constitutes 34.5% of total revenue. This indicates a strong momentum in international markets [10]. - The company is committed to its globalization strategy, implementing localized management across various regions to enhance competitiveness and drive growth [10]. Financial Forecasts - The company is projected to achieve earnings per share (EPS) of 1.57 CNY, 1.83 CNY, and 2.12 CNY for the years 2025 to 2027, respectively [2][11]. - Revenue is expected to grow from 89.341 billion CNY in 2023 to 130.399 billion CNY by 2027, reflecting a compound annual growth rate (CAGR) of approximately 12% [4][14]. - Operating profit is forecasted to increase from 16.040 billion CNY in 2023 to 23.268 billion CNY in 2027, with a notable recovery in profit margins after a dip in 2024 [4][14]. Key Financial Metrics - The company's gross margin is projected to remain stable around 44% from 2025 to 2027, indicating effective cost management [4][14]. - The net profit margin is expected to improve from 12.9% in 2024 to 15.0% in 2027, showcasing enhanced profitability [4][14]. - The return on equity (ROE) is anticipated to rise from 15.3% in 2024 to 18.4% in 2027, reflecting better utilization of equity capital [4][14].