Core Insights - The company, Gaon Electronics, closed at 23.85 yuan, up 1.27%, with a latest price-to-book ratio of 5.28 and a total market capitalization of 10.349 billion yuan [1] - As of the first quarter of 2025, 15 institutions held shares in Gaon Electronics, with a total holding of 71.7666 million shares valued at 1.704 billion yuan [1] - Gaon Electronics specializes in providing EDA (Electronic Design Automation) solutions, including manufacturing and design EDA, semiconductor device testing systems, and technical development solutions [1] - The company has been recognized as a top 100 hard-tech enterprise in Shanghai for two consecutive years and has won the annual industry outstanding contribution award in EDA for four years [1] - Gaon Electronics received the "Industry Pioneer" title at the fifth anniversary of the Dongfang Chip Port in Shanghai, highlighting its leadership in technology innovation and product development [1] Financial Performance - In the first quarter of 2025, the company reported operating revenue of 91.424 million yuan, a year-on-year increase of 11.75%, and a net profit of 1.5041 million yuan, a year-on-year increase of 104.12% [2] - The sales gross margin for the company was reported at 95.64% [2] - The company's price-to-earnings (P/E) ratio (TTM) was -178.45, while the industry average was 113.31 [2]

Investment Rating - The report maintains a "Buy" rating for the company, expecting a price increase of over 15% in the next 6-12 months [5][13]. Core Insights - In 2024, the company achieved a revenue of 1.222 billion RMB, representing a year-on-year growth of 20.98%, while maintaining the leading market share among domestic EDA companies. However, the net profit attributable to the parent company decreased by 45.46% to 109 million RMB, with a non-recurring net profit loss of 57 million RMB [2]. - The company continues to expand its product matrix through self-research and mergers and acquisitions, launching new EDA tools that enhance simulation efficiency significantly. The acquisition of a semiconductor control company is expected to improve the company's market coverage and share [4]. Summary by Sections Performance Review - In Q4 2024, the company reported a revenue of 479 million RMB, a year-on-year increase of 29.13%, and a net profit of 51 million RMB, up 73.71% year-on-year [2]. Operational Analysis - The EDA software sales revenue for 2024 was 1.092 billion RMB, growing by 20.71%, while the technical services revenue reached 115 million RMB, up 40.01%. However, hardware and other income fell by 35.71% to 15 million RMB. The overseas revenue accounted for 4.72% of total revenue, declining by 13.32% [3]. - The gross profit margin for 2024 was 93.31%, a slight decrease of 0.48 percentage points from the previous year. The sales, management, and R&D expense ratios were 16.31%, 12.05%, and 60.79%, respectively, showing a year-on-year decline [3]. Profit Forecast and Valuation - Revenue projections for 2025 to 2027 are 1.661 billion RMB, 2.138 billion RMB, and 2.708 billion RMB, with growth rates of 35.91%, 28.68%, and 26.66%, respectively. The net profit forecasts for the same period are 158 million RMB, 218 million RMB, and 285 million RMB, corresponding to price-to-sales ratios of 39.67, 30.83, and 24.34 [5][10].