AtHub(SH:603881) GUOTAI HAITONG SECURITIES·2025-11-13 11:47Investment Rating - The investment rating for the company is "Accumulate" with a target price of 35.77 CNY [5][11]. Core Insights - The company has shown steady growth in revenue and profitability in the first three quarters of 2025, with total revenue reaching 1.241 billion CNY, a year-on-year increase of 4.93%, and a net profit attributable to shareholders of 120 million CNY, up 14.05% year-on-year [2][11]. - The company is focusing on optimizing its debt structure, which has led to a decrease in financial expenses and an improvement in profitability and financial health [11]. - Increased investment in research and development is expected to drive future growth, with R&D expenses rising to 66.81 million CNY, a 7.10% increase year-on-year [11]. Financial Summary - Total revenue projections for the upcoming years are as follows: 1.814 billion CNY in 2025, 1.987 billion CNY in 2026, and 2.111 billion CNY in 2027, reflecting growth rates of 5.4%, 9.6%, and 6.2% respectively [4][12]. - Net profit attributable to shareholders is projected to reach 169 million CNY in 2025, 205 million CNY in 2026, and 243 million CNY in 2027, with growth rates of 28.0%, 20.9%, and 18.9% respectively [4][12]. - The company's net asset return rate is expected to improve from 3.9% in 2023 to 6.4% in 2027 [4][12]. Market Data - The current stock price is 30.14 CNY, with a 52-week price range of 16.07 CNY to 42.59 CNY [6]. - The company's total market capitalization is 21.652 billion CNY, with a total share count of 718 million [6][12]. Balance Sheet Highlights - Shareholder equity stands at 3.301 billion CNY, with a net asset value per share of 4.60 CNY [7][12]. - The company has a net debt ratio of -6.36%, indicating a strong financial position [7].