VeriSilicon(SH:688521) Shenwan Hongyuan Securities·2026-01-25 04:48Investment Rating - The report maintains a "Buy" rating for the company [2] Core Insights - The company has a strong order backlog exceeding 5 billion yuan, driven by demand for AI and data processing chips [1] - Revenue for 2025 is projected at 3.153 billion yuan, reflecting a year-on-year growth of 35.8%, while the net profit is expected to narrow to -449 million yuan [8] - The company has signed new orders amounting to 5.96 billion yuan in 2025, with over 73% related to AI computing and over 50% in data processing [8] - The company ranks as the largest domestic and eighth largest global design IP vendor, with a diverse portfolio of over 1600 IPs [8] - The report adjusts revenue forecasts for 2025 from 3.35 billion yuan to 3.153 billion yuan, while maintaining projections for 2026 and 2027 at 6.104 billion yuan and 8.525 billion yuan respectively [8] Financial Data and Profitability Forecast - Total revenue is expected to grow from 2.322 billion yuan in 2024 to 6.104 billion yuan in 2026, with a significant increase in net profit projected for 2027 at 337 million yuan [7][10] - The gross margin is forecasted to decline from 39.9% in 2024 to 30.9% in 2026, indicating potential pressure on profitability [7] - The company's return on equity (ROE) is expected to improve from -28.3% in 2023 to 9.1% in 2027, reflecting a recovery in profitability [7]