ZWSOFT(SH:688083) Haitong Securities International·2025-12-17 09:41Investment Rating - The report maintains an "Outperform" rating for the company, with a target price of 81.85 RMB per share, reflecting a 5% decrease from previous estimates [4][7]. Core Insights - The company is a leader in domestic CAD software, steadily advancing its 3D product development and deepening its global presence by recruiting top talent [4][14]. - Revenue projections for 2025-2027 are estimated at 0.938 billion, 1.068 billion, and 1.235 billion RMB, respectively, with net profits expected to be 0.061 billion, 0.084 billion, and 0.100 billion RMB [4][14]. - The company achieved a revenue growth of 5% year-on-year in the first three quarters of 2025, with a notable improvement in Q3 net profit, which increased by 141% year-on-year [4][14]. Financial Summary - Total revenue for 2023A was 828 million RMB, with projections of 888 million RMB for 2024A, 938 million RMB for 2025E, 1.068 billion RMB for 2026E, and 1.235 billion RMB for 2027E, reflecting growth rates of 37.7%, 7.3%, 5.6%, 13.9%, and 15.6% respectively [3]. - Net profit attributable to the parent company for 2023A was 61 million RMB, with projections of 64 million RMB for 2024A, 61 million RMB for 2025E, 84 million RMB for 2026E, and 100 million RMB for 2027E, showing significant growth in 2023A at 922.8% [3]. - Earnings per share (EPS) are projected to be 0.36 RMB for 2025E, 0.50 RMB for 2026E, and 0.59 RMB for 2027E [3][4]. Business Segmentation Forecast - The company anticipates a revenue growth of 5% for self-developed software in 2025, with an increase to 13% in 2026 and 15% in 2027 [11][12]. - The entrusted development segment is expected to see a revenue growth of 10% in 2025, rebounding to 20% in 2026 and 2027 as market demand increases [11][12]. - Revenue from purchased products and other businesses is projected to maintain steady growth at 5% for 2025-2027 [11][12].