Investment Rating - The investment rating for the company is "Accumulate" (maintained) [5] Core Views - The company achieved a year-on-year turnaround in performance for Q3 2025, collaborating with Alibaba Cloud to promote domestic computing power and AI technology across multiple scenarios [5] - The company is expected to provide flexible and customized cloud computing services to emerging technology enterprises and traditional industries, benefiting from national development priorities [6] - The company is positioned to expand its market share amid the domestic computing power replacement trend, leveraging its resource integration capabilities and technological advantages [8] Financial Performance Summary - For Q1-Q3 2025, the company reported revenue of 734 million yuan (up 69% year-on-year) and a net profit attributable to shareholders of 8.41 million yuan (up 179% year-on-year) [8] - The company’s revenue for Q3 2025 was 276 million yuan (up 69% year-on-year and up 7% quarter-on-quarter), with a net profit of 3.33 million yuan (up 124% quarter-on-quarter) [8] - The company’s fixed assets increased by 32% year-on-year to 1.11 billion yuan, indicating a rapid growth in computing power resources to meet market demand [8] Earnings Forecast and Valuation - The forecasted net profits for the company from 2025 to 2027 are 24 million yuan, 36 million yuan, and 48 million yuan, respectively, corresponding to price-to-sales ratios of 10, 8, and 6 times [6] - The projected revenue growth rates for 2025 to 2027 are 31.86%, 29.27%, and 22.28%, respectively [9] - The company is expected to achieve a return on equity (ROE) of 10.48% by 2027, with a gradual improvement in profitability metrics [9]

Investment Rating - The report initiates coverage with a "Buy" rating for the company [6] Core Views - The company is a leading third-party cloud computing service provider in China, focusing on IaaS and PaaS, while expanding into high-value products like big data and AI [1][17] - The launch of DeepSeek models significantly lowers deployment barriers and costs, benefiting cloud computing vendors as demand for inference increases [2][45] - The company's quick response to DeepSeek model releases showcases its industry insight and execution capabilities, positioning it as a preferred choice for data-sensitive clients [3][48] Financial Forecast and Valuation - Revenue projections for 2025-2027 are estimated at 1,849 million, 2,156 million, and 2,459 million yuan, with year-on-year growth rates of +23.03%, +16.58%, and +14.08% respectively [4][63] - The company is expected to achieve net profits of -105 million, 5 million, and 100 million yuan in the same period [4][63] - The report employs a PS valuation method, with a 2026 projected PS of 4 times compared to a peer average of 6 times [4][63] Business Model and Product Matrix - The company offers a comprehensive cloud product matrix, including public, private, and hybrid cloud services, with public cloud revenue expected to grow significantly due to lower deployment costs for models [1][17][65] - The hybrid cloud model allows seamless integration of local infrastructure with public cloud resources, catering to industries with strict regulatory requirements [23][65] - The company has developed various products for AI applications, including a smart computing platform and a model service platform, enhancing its service offerings [25][63] Management and Team - The management team has a strong technical background, with the chairman having over 20 years of experience in the industry and recognition for his contributions [41][44] - The company has a stable employee structure, with high revenue generation per employee, indicating operational efficiency [36][37]