Investment Rating - The investment rating for the company is "Accumulate" (maintained) [2] Core Views - The company reported a significant decline in revenue for the first half of 2025, with a revenue of 366 million yuan, down 42.47% year-on-year, and a net profit attributable to shareholders of -178 million yuan, compared to a profit of 98.61 million yuan in the same period last year [8] - The gross margin decreased year-on-year, while the expense ratios increased, with a gross margin of 4.7%, down 2.4 percentage points, and an increase in sales expense ratio to 2.9%, up 1.0 percentage points [8] - The company is making rapid progress in research and development, particularly in embodied intelligence, with the launch of the iDC500 combination auxiliary domain driving controller and plans for mass production in collaboration with major Chinese automotive groups [8] - The company expects to achieve net profits of -158 million yuan, 63 million yuan, and 163 million yuan for 2025, 2026, and 2027 respectively, with corresponding PE ratios of 47.59 and 18.52 for 2026 and 2027 [8] Financial Performance Summary - The company’s revenue forecast for 2023A, 2024A, 2025E, 2026E, and 2027E is 1,216 million, 1,248 million, 1,710 million, 2,439 million, and 3,369 million yuan respectively, with growth rates of -8.27%, 2.58%, 37.02%, 42.68%, and 38.12% [7] - The net profit attributable to shareholders is forecasted to be -195 million, -288 million, -158 million, 63 million, and 163 million yuan for the same years, with a significant growth rate of 156.92% in 2027 [7] - The company’s cash flow from operating activities is projected to improve from -262 million yuan in 2023A to 249 million yuan in 2027E [9]
知行科技（01274）：研发取得较快进展，积极拓展具身智能业务