Core Viewpoint - The report from Dongfang Securities indicates that Yuanguang Software's net profit attributable to the parent company for the first nine months is 123 million, reflecting a year-on-year increase of 11.9%. However, the net profit for Q3 2025 decreased by 10.9% to 48.06 million, while operating cash flow significantly improved to 44.39 million from a cash outflow of 123 million in the same period last year. [1] Financial Performance - For the first nine months, the net profit attributable to the parent company reached 123 million, marking an increase of 11.9% year-on-year [1] - In Q3 2025, the net profit attributable to the parent company decreased by 10.9% to 48.06 million [1] - Operating cash flow improved to 44.39 million, a significant turnaround from a cash outflow of 123 million in the previous year [1] Cost Management - There is a noticeable downward trend in the expense ratio, which is expected to enhance future profit growth [1] Business Growth Drivers - The gradual maturity of the new generation enterprise digital core system DAP and the accelerated domestic replacement of ERP in central and state-owned enterprises are likely to boost the company's digital enterprise business [1] - The implementation of large models in enterprise application scenarios is expected to accelerate the artificial intelligence business significantly [1] - With the deepening construction of new power systems, the intelligence of distribution networks and the prevalence of electricity spot trading are anticipated to grow, potentially leading to breakthroughs in related businesses in collaboration with the controlling shareholder, State Grid Digital Technology [1] Valuation - Based on comparable companies' PE levels for 2025, the reasonable valuation level for the company is estimated at a 47 times price-to-earnings ratio, corresponding to a target price of 8.46 yuan, maintaining a "buy" rating [1]

Investment Rating - The report maintains a "Buy" rating for the company, with a target price of 6.84 CNY based on a 38x PE ratio for 2025 [5][11]. Core Insights - The company reported a slight revenue increase of 0.4% to 2.4 billion CNY for 2024, while net profit attributable to the parent company decreased by 14.9% to 293 million CNY [1][10]. - The first quarter of 2025 saw a revenue decline of 9.5% to 416 million CNY, but net profit attributable to the parent company grew by 2.7% to 9.39 million CNY [1][10]. - The company is expected to enter an accelerated growth phase, driven by the maturation of its new digital core system DAP and the acceleration of domestic ERP replacement in state-owned enterprises [10]. Financial Performance Summary - **Revenue**: 2023A: 2,389 million CNY, 2024A: 2,398 million CNY, 2025E: 2,722 million CNY, 2026E: 3,126 million CNY, 2027E: 3,599 million CNY [4]. - **Net Profit**: 2023A: 344 million CNY, 2024A: 293 million CNY, 2025E: 340 million CNY, 2026E: 445 million CNY, 2027E: 595 million CNY [4]. - **Gross Margin**: 2024A: 55.6%, with a slight decline from previous years [10]. - **Operating Cash Flow**: Increased by 4.5 million CNY in 2024, indicating improved operational quality [10]. Future Outlook - The company is expected to see a rebound in net profit growth, with projections of 340 million CNY in 2025, 445 million CNY in 2026, and 595 million CNY in 2027 [11]. - The digital enterprise business is anticipated to accelerate, supported by advancements in AI applications and the development of new power systems [10].