华大九天（301269）：业绩实现稳健增长，全流程拓展持续突破

Investment Rating - The report maintains a "Recommendation" rating for the company, indicating an expectation to outperform the benchmark index by 10%-20% over the next six months [2][8][18]. Core Insights - The company achieved steady revenue growth in the first half of 2025, with total revenue reaching 502 million yuan, a year-on-year increase of 13.01%. However, the net profit attributable to shareholders decreased significantly by 91.90% to 3 million yuan [2][3]. - The company's EDA software sales contributed 414 million yuan, growing by 7.41% year-on-year, while the technical services segment saw a notable increase of 28.37%, generating 67 million yuan [2][3]. - The company's global expansion efforts are showing positive results, with overseas revenue reaching 55 million yuan, a substantial increase of 90.39% year-on-year, indicating strong competitiveness in international markets [2][3]. - High R&D investment remains a priority, with 365 million yuan allocated in the first half of 2025, resulting in a R&D expense ratio of 72.84%. This investment supports the launch of seven new core EDA tools and the development of nine key solutions [2][3]. - The company is positioned to benefit from the trend of domestic substitution in the semiconductor industry, aiming for comprehensive tool coverage in design by 2025, and focusing on advanced technologies like 3DIC and Chiplet [2][3]. Financial Summary - For 2025, the company forecasts total revenue of 1.599 billion yuan, with a growth rate of 30.8%. The net profit attributable to shareholders is projected to be 200 million yuan, reflecting an 82.5% increase [5][9]. - The earnings per share (EPS) are expected to rise from 0.20 yuan in 2024 to 0.37 yuan in 2025, with a corresponding decrease in the price-to-earnings (P/E) ratio from 560 to 307 [5][9]. - The company's total assets are projected to grow from 5.629 billion yuan in 2024 to 6.612 billion yuan by 2027, with a steady increase in equity attributable to shareholders [9].