ZWSOFT(SH:688083) Orient Securities·2025-11-12 15:19Investment Rating - The report maintains a "Buy" rating for the company with a target price of 76.67 CNY [3][10][6] Core Insights - The company's revenue for the first nine months of 2025 reached 538 million CNY, reflecting a year-over-year growth of 5.0%. However, the net profit attributable to the parent company was a loss of 40.85 million CNY, compared to a profit of 10.77 million CNY in the same period last year [2] - The company has made significant progress in the research and development of its 3D CAD products, which are expected to benefit from the domestic industrial software localization trend [9] - The company is experiencing a slowdown in domestic business, with a decline of 5.4% in the first half of 2025, while overseas business is growing rapidly at 42.2% [9] Financial Performance Summary - Revenue projections for 2025-2027 are 1.017 billion CNY, 1.172 billion CNY, and 1.384 billion CNY, respectively, with year-over-year growth rates of 14.6%, 15.2%, and 18.1% [5] - The net profit attributable to the parent company is forecasted to be 87 million CNY in 2025, 147 million CNY in 2026, and 256 million CNY in 2027, with growth rates of 36.1%, 68.6%, and 74.0% respectively [5] - The company’s gross margin is projected to remain high, at 94.9% in 2025, increasing to 95.5% by 2027 [5] Valuation and Forecast - The DCF valuation model indicates an enterprise value of 11.183 billion CNY and an equity value of 13.002 billion CNY, leading to a per-share value of 76.67 CNY [11][10] - The report highlights a decrease in operating expenses due to workforce optimization, which may lead to further reductions in expense ratios in the future [9]