VeriSilicon(SH:688521) China Post Securities·2025-09-22 07:12Investment Rating - The report maintains a "Buy" rating for the company [1] Core Insights - The company has a strong order backlog of 3.025 billion yuan as of the end of Q2 2025, with AI-related orders accounting for approximately 64% of new contracts signed, which increased by 85.88% compared to the same period last year [4][5] - The company plans to acquire Chiplet Technology to enhance its CPU IP offerings, aiming to build a comprehensive heterogeneous computing IP platform [5] - Revenue projections for 2025, 2026, and 2027 are estimated at 3.1 billion, 4 billion, and 5.3 billion yuan respectively, with net profits expected to turn positive by 2026 [6][8] Company Overview - The latest closing price is 173.00 yuan, with a total market capitalization of 90.9 billion yuan [3] - The company has a debt-to-asset ratio of 54.2% and is primarily owned by VeriSilicon Limited [3] Financial Forecasts - Revenue is expected to grow at rates of -0.69% in 2024, 31.96% in 2025, 31.77% in 2026, and 31.37% in 2027 [8][13] - The company is projected to achieve a net profit of 98.29 million yuan in 2026 and 286.71 million yuan in 2027, indicating a significant turnaround from losses in 2024 and 2025 [8][13] Relative Valuation - The company is positioned as a leading AI ASIC enterprise with a strong IP reserve, competing effectively with global peers [11] - The relative valuation analysis suggests a price-to-sales (P/S) ratio of 30.65x for 2025, reflecting the company's growth potential in the semiconductor industry [11][12]