AtHub(SH:603881) NORTHEAST SECURITIES·2025-12-24 07:56Investment Rating - The report initiates coverage with a "Buy" rating for the company [2][4] Core Insights - The company focuses on data center services, with a strong emphasis on the full lifecycle management of data centers. It is a leading third-party data center service provider in China, with its core business being IDC services, which accounted for a significant portion of its revenue. By mid-2025, the company plans to have established 35 data centers across key regions in China, aligning with the "East Data West Computing" policy [1] - The company's revenue model is primarily wholesale, with 98% of its income derived from wholesale business, serving major global internet clients. The revenue from its largest client is expected to remain stable at 98% for 2024, ensuring a reliable cash flow for the next 8 to 10 years through a flexible billing model [1] - The company employs advanced energy-saving technologies, achieving a minimum PUE of 1.09 and an average PUE of 1.21, which positions it competitively in the market [1] - The company is actively exploring the upstream and downstream of the industry chain to enhance its cloud service offerings, driven by increasing customer demands for customized solutions [2] Financial Summary - The company forecasts revenues of CNY 1.89 billion, CNY 2.05 billion, and CNY 2.19 billion for 2025, 2026, and 2027, respectively, with corresponding net profits of CNY 181 million, CNY 225 million, and CNY 272 million [3][10] - The projected growth rates for revenue are 10.02%, 8.02%, and 7.02% for the years 2025, 2026, and 2027, respectively, while net profit growth rates are expected to be 37.30%, 24.07%, and 20.58% for the same years [3][10] - The report indicates a PE ratio of 119.38, 96.21, and 79.79 for the years 2025, 2026, and 2027, respectively, reflecting the company's valuation trends [3][10]