XUEDA(SZ:000526) Xinda Securities·2026-01-27 10:30Investment Rating - The investment rating for the company is upgraded to "Buy" from "Hold" [3] Core Insights - The company plans to invest up to 35 million yuan in Jiangyin Qixin Linghang through a newly established partnership, acquiring a 6.48% stake [3] - Jiangyin Qixin Linghang is in its cultivation and development stage, with projected revenues of 51.71 million yuan in 2024 and 29.10 million yuan in the first three quarters of 2025, alongside net losses of 36.03 million yuan and 12.91 million yuan respectively [3] - The investment is expected to benefit from the domestic substitution boom in the EDA industry, where U.S. companies dominate with a combined market share of 74% globally and over 80% in the domestic market [3] - The founding team of Qixin Linghang has over 20 years of experience in EDA, which positions the company well for industrialization in this sector [3] - The partnership is anticipated to create synergies in vocational education within the EDA field, leveraging the company's extensive network and resources in vocational training [3] Financial Summary - Total revenue is projected to grow from 2,213 million yuan in 2023 to 4,931 million yuan in 2027, with a compound annual growth rate (CAGR) of 19.2% [4] - Net profit attributable to the parent company is expected to increase significantly from 154 million yuan in 2023 to 345 million yuan in 2027, reflecting a growth rate of 1035.2% in 2024 [4] - The company's EPS is forecasted to rise from 1.26 yuan in 2023 to 2.83 yuan in 2027, with corresponding P/E ratios decreasing from 31.28 to 13.95 [4]