HQTI(SH:688281) Soochow Securities·2025-11-03 11:36Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company achieved a total revenue of 800 million yuan in the first three quarters of 2025, representing a year-on-year increase of 8.63%, while the net profit attributable to the parent company was 243 million yuan, down 21.48% year-on-year. This performance change was primarily due to rising costs and increased R&D expenses [2] - The company is increasing R&D investment to strengthen its market position, with R&D expenses rising from 58 million yuan in the same period of 2024 to 105 million yuan, an increase of 81.39% [2] - The company's gross profit margin decreased from 54.61% in the first three quarters of 2024 to 47.69% in 2025, and the net profit margin fell from 39.55% to 27.03%, mainly due to rising costs and increased R&D spending [2] - The asset-liability ratio as of the first three quarters of 2025 was 27.01%, up from 19.54% in the same period of 2024, indicating a moderate increase in leverage during expansion [2] - The net cash flow from operating activities for the first three quarters of 2025 was 251 million yuan, a year-on-year increase of 60.60%, reflecting enhanced profit realization capability [7] Financial Summary - Total revenue forecast for 2023A is 917.46 million yuan, with a projected growth rate of 36.45% [1] - The net profit attributable to the parent company for 2023A is forecasted at 335.01 million yuan, with a year-on-year growth of 0.48% [1] - The earnings per share (EPS) for 2023A is estimated at 1.23 yuan, with a P/E ratio of 57.19 [1] - The company’s total assets are projected to reach 6.47 billion yuan by 2025E, with a total liability of 1.42 billion yuan [8] - The forecasted net profit for 2025-2027 is 416.91 million yuan, 513.97 million yuan, and 625.43 million yuan respectively, with corresponding P/E ratios of 45.95, 37.28, and 30.63 [7][8]