Workflow
股权激励坚定长期信心,外延并购有望强化内核+增厚业绩

Investment Rating - The report assigns a "Buy" rating, indicating an expected investment return exceeding 15% over the next six months compared to the CSI 300 index [2]. Core Insights - The company is positioned as a leader in the cybersecurity software sector in China, focusing on safeguarding the industrial internet and becoming a security intelligent platform enterprise in the 5G cloud network era. The forecasted revenue for 2024-2026 is projected to be 19.50 billion, 23.46 billion, and 27.99 billion yuan, with corresponding net profits of 0.26 billion, 1.02 billion, and 1.84 billion yuan, reflecting significant growth rates [30][19]. Financial Projections - Revenue projections for the company are as follows: 2024E at 19.50 billion yuan, 2025E at 23.46 billion yuan, and 2026E at 27.99 billion yuan, with year-on-year growth rates of 21.3%, 20.3%, and 19.3% respectively [7][30]. - The gross profit margins are expected to be 50.7%, 50.6%, and 50.6% for the years 2024, 2025, and 2026 [7][30]. - The net profit for 2024 is projected to be 0.26 billion yuan, with a significant increase to 1.02 billion yuan in 2025 and 1.84 billion yuan in 2026, indicating growth rates of 108.8%, 297.7%, and 80.6% respectively [30][19]. Product Segmentation - The revenue from cybersecurity products is expected to grow from 17.27 billion yuan in 2024 to 24.31 billion yuan in 2026, with a compound annual growth rate (CAGR) of 20.5% [19]. - The cybersecurity services segment is projected to see revenue growth from 1.24 billion yuan in 2024 to 2.31 billion yuan in 2026, with a CAGR of 39.0% [19]. - Revenue from cloud network virtualization software is expected to increase from 0.99 billion yuan in 2024 to 1.37 billion yuan in 2026, with a CAGR of 15.9% [19]. Market Trends - The report highlights that the demand for cybersecurity products and services is expected to rebound due to the ongoing penetration of 5G-A communication technology and the emergence of new market applications such as AI large models [7][30]. - The integration of AI and machine learning technologies in cloud security is anticipated to drive the evolution of automated threat detection and response mechanisms, making cloud security a rapidly growing area in enterprise security and risk management spending [15][30].