VeriSilicon(SH:688521) Shenwan Hongyuan Securities·2026-01-25 05:52Investment Rating - The report maintains a "Buy" rating for the company [6]. Core Insights - The company is experiencing significant growth in AI and data processing chip demand, with a backlog of orders exceeding 5 billion yuan [1][6]. - In 2025, the company expects revenue of 3.153 billion yuan, representing a year-on-year growth of 35.8%, and a narrowing of net loss to 449 million yuan [6]. - The company signed new orders totaling 5.96 billion yuan in 2025, with over 73% related to AI computing and over 50% in data processing [6]. - The company is positioned as the largest domestic and eighth largest global design IP vendor, with a diverse portfolio of over 1600 IPs [6]. Financial Data and Profit Forecast - Total revenue projections for 2025 are set at 3,153 million yuan, with a year-on-year growth rate of 35.8% [6]. - The company anticipates a net profit of -449 million yuan for 2025, improving from -601 million yuan in 2024 [6]. - The gross margin is expected to be 37.5% in 2025, with a projected decline to 30.9% by 2026 [6]. - The return on equity (ROE) is forecasted to improve from -12.7% in 2025 to 9.1% in 2027 [6]. Market Position and Competitive Landscape - The semiconductor design IP market is projected to grow to 8.5 billion USD in 2024, with the top four companies holding a 75% market share [6]. - The company is expected to benefit from scale effects and channel advantages, which will enhance profit elasticity [6]. - The average price-to-sales (PS) ratio for comparable companies is 31 times for 2026, compared to the company's 18 times, indicating a potential undervaluation [6].