Investment Rating - The report maintains a "Buy" rating for the company with a target price of HKD 11.28, indicating a potential upside of 43.0% from the current price of HKD 7.89 [2][6]. Core Insights - The company's Q1 2024 performance was broadly in line with expectations, showing steady growth with a revenue of approximately RMB 2.63 billion, a year-on-year increase of 9.1%. Adjusted EBITDA was RMB 1.18 billion, up 4.7% year-on-year, representing 25.5% of the annual forecast [1][5]. - The company has maintained its full-year guidance, expecting total revenue between RMB 11.34 billion and RMB 11.76 billion, with a year-on-year growth rate of 13.9% to 18.1% [1][5]. - The company is expanding its business scale, with operational area increasing to 583,229 square meters, a 1.9% quarter-on-quarter rise, and a utilization rate of 74.9% [1][5]. - International business continues to progress, with significant capacity reservations and a recent increase in funding for international data center expansion [1][5]. Financial Summary - For the fiscal year ending December 31, 2024, the company is projected to achieve revenues of RMB 11.36 billion, with a compound annual growth rate (CAGR) of 12% from 2024 to 2026. Adjusted EBITDA is expected to be RMB 4.65 billion, with a CAGR of 11% during the same period [2][4]. - The company reported a net loss of RMB 1.10 billion for 2024, with an expected improvement in losses over the following years [4][7]. - The company’s operational metrics show a total operational area of 583,229 square meters and a signed area of 668,012 square meters, reflecting a stable business environment [5][7].
万国数据-SW：1季度业绩大致符合預期，规模稳步扩大