HIKVISION(SZ:002415) Orient Securities·2026-01-21 02:23Investment Rating - The investment rating for Hikvision is "Buy" (maintained) with a target price of 47.52 CNY [1][7] Core Insights - Hikvision is recognized as a leading AI application company in China, with rapid growth in innovative business segments [5] - The company has implemented a mid-term dividend strategy, demonstrating significant effects of high-quality development [5] - There is a notable improvement in cash flow and accelerated growth in net profit [5] - The company is focusing on profit-centered strategies, enhancing operational quality, and accelerating digital transformation for sustainable growth [11] - The self-developed AI model, "Guanlan," significantly enhances application capabilities and reduces deployment costs [11] - Recent policies are expected to boost market demand for Hikvision's products, particularly in video surveillance [11] Financial Summary - Revenue projections for 2025-2027 are 92,518 million CNY, 103,737 million CNY, and 116,624 million CNY respectively, with a growth rate of 0%, 12%, and 12% [9] - Operating profit for the same period is forecasted at 16,977 million CNY, 19,306 million CNY, and 22,313 million CNY, reflecting growth rates of 19%, 14%, and 16% [9] - Net profit attributable to the parent company is expected to be 14,188 million CNY, 16,127 million CNY, and 18,632 million CNY, with growth rates of 18%, 14%, and 16% [9] - Earnings per share are projected to be 1.55 CNY, 1.76 CNY, and 2.03 CNY for 2025, 2026, and 2027 respectively [9][12] - The gross margin is expected to improve slightly from 45.2% in 2025 to 45.4% in 2027 [9] Valuation Metrics - The price-to-earnings (P/E) ratio is projected to decrease from 20.1 in 2025 to 15.3 in 2027 [9] - The price-to-book (P/B) ratio is expected to decline from 3.3 in 2025 to 2.6 in 2027 [9] - The average P/E ratio of comparable companies is noted to be 31.46 for 2026 [13]