Investment Rating - The report maintains a "Buy" rating for the company with a target price of 27.82 RMB [8][9]. Core Views - The company reported a revenue of 525 million RMB in Q1 2025, a year-over-year decrease of 12.57%, while net profit attributable to shareholders increased by 81.09% to 58.15 million RMB [1][2]. - The company is focusing on AI applications, overseas markets, and innovative operations, which are expected to drive rapid growth in 2025 [1][3]. - The AI Agent is anticipated to be a significant growth driver in the banking IT sector in 2025, transitioning from technology validation to value release [4]. Summary by Sections Financial Performance - In Q1 2025, the company experienced a decline in revenue primarily due to a decrease in system integration income. However, net profit and non-recurring net profit grew significantly due to improved gross margins and cost control measures [2]. - The gross margin for Q1 2025 was reported at 27.77%, an increase of 1.36 percentage points year-over-year [2]. Growth Drivers - The company has developed multiple AI Agent products, which are expected to meet the strong demand for AI in the banking sector, particularly in credit and data fields [3][4]. - The company has successfully expanded its product offerings overseas, securing new orders worth nearly 100 million RMB and winning a major project with a multinational bank [3]. Profitability Forecast - The report projects earnings per share (EPS) for 2025 to be 0.68 RMB, with net profit expected to grow by 25.76% year-over-year [5][20]. - The company is positioned in a transitional phase with significant potential for overseas revenue growth, leading to a projected price-to-earnings (PE) ratio of 41 for 2025 [5].

证券研究报告 四维图新 (002405 CH) 业绩同比减亏，受益于智驾平权趋势 | 华泰研究 | | | 年报点评 | | --- | --- | --- | --- | | 2025 年 | 4 月 | 28 日│中国内地 | 计算机应用 | 公司发布年报与一季报，24 年实现营收 35.18 亿元（yoy+12.68%）；归母 净利-10.95 亿元，亏损同比收窄 16.68%；扣非净利-11.18 亿元，亏损同比 收窄 21.69%。净利润低于前次预期（-6.58 亿元），主要系公司投资亏损影 响。25Q1 实现营收 7.56 亿元（yoy+6.87%、qoq-23.62%），归母净利-1.52 亿元，亏损同比收窄 10.18%，环比收窄 74.91%。看好公司智驾市场份额 不断提升，预计公司亏损将持续收窄，给予"买入"。 智云业务持续增长，智舱智驾短期承压 分业务看，24 年智云业务收入 22.54 亿元，同增 28.96%，主因公司深耕数 据合规领域，紧抓车路云一体化发展契机，中标多个北京试点项目，运营项 目持续增长；智芯业务收入 5.66 亿元，同增 10.92%，SoC 芯片出货量达 到 86 ...

短期业绩承压，静待营收拐点 证券研究报告 航天宏图 (688066 CH) | 华泰研究 | | | 年报点评 | | --- | --- | --- | --- | | 2025 年 | 4 月 | 28 日│中国内地 | 计算机应用 | 航天宏图发布年报，2024 年实现营收 15.75 亿元（yoy-13.39%），归母净 利-13.93 亿元（同比增亏），扣非净利-14.53 亿元（同比增亏）。其中 Q4 实 现营收 2.30 亿元（yoy-0.81%，qoq-54.10%），归母净利-11.71 亿元（同比 增亏）。2024 年公司归母净利低于我们预期（0.83 亿元），我们判断主因： 2024 年 7 月 6 日起，公司特种领域采购资格暂停，导致 2024 年计提存货 跌价资产减值损失 9.3 亿元。我们认为，随着下游需求复苏，公司 25 年营 收有望回暖。维持"买入"评级。 25 年下游需求有望逐步企稳，静待营收拐点 2024 年公司数据分析应用服务业务收入 9.35 亿元，同比-10.77%，毛利率 30.76%，同比-4.90pct。系统设计开发业务收入 6.31 亿元，同比-16.04%， ...

Core Viewpoint - The company reported a revenue of 6.452 billion yuan in 2024, representing a year-over-year increase of 8.22%, with a net profit of 1.428 billion yuan, up 60.92% year-over-year, indicating strong financial performance despite a decline in Q1 2025 [1] Group 1: Game Business - The gaming segment achieved a revenue of 4.662 billion yuan in 2024, with a year-over-year growth of 3.66% and a gross margin of 72.70%, reflecting a 1.56 percentage point increase [2] - The net profit from gaming was 1.552 billion yuan, up 40.47% year-over-year, with a net profit margin of 33.28%, an increase of 8.72 percentage points [2] - The company expects a natural decline in revenue from existing products in Q1 2025, leading to an overall revenue decrease of 11.07% year-over-year [2][3] Group 2: Future Outlook - The company plans to maintain long-term operations for existing games, with expectations for stable revenue from key titles like "Age of Origins" and "War and Order" [3] - New games "Stellar Sanctuary" and "Next Agers" are set to launch in overseas markets by the end of 2024, with plans for large-scale promotion in mid to late 2025 [3] - The company has additional RPG and SLG games in the pipeline, which are anticipated to contribute to revenue growth [3] Group 3: Computer Business - The computer and other businesses generated revenue of 1.790 billion yuan in 2024, marking a year-over-year increase of 22.21% [4] - AI/ICT operations accounted for 1.478 billion yuan, growing 20.53% year-over-year, while IoT/communications revenue reached 133 million yuan, up 62.30% [4] - The company is focusing on integrating AI across various business lines, enhancing profitability and growth potential [4] Group 4: Profit Forecast and Investment Rating - The company has adjusted its earnings per share (EPS) forecasts for 2025-2027 to 0.59, 0.64, and 0.69 yuan, respectively, reflecting a downward revision from previous estimates [5] - The current price-to-earnings (PE) ratios are projected at 19, 18, and 17 times for 2025-2027 [5] - The company maintains a "buy" rating, supported by strong computer business growth and a robust pipeline of new games [5]

Investment Rating - The investment rating for the company is maintained as "Buy" with a target price of RMB 93.66 [8][5]. Core Views - The company has benefited significantly from the trend of edge AI, with a focus on deepening its layout in the edge intelligence sector [1]. - The launch of the AI-native vehicle operating system, Drip OS 1.0 Evo, positions the company well in the smart automotive space, leveraging AI large model technology for autonomous decision-making [2]. - The company is expanding its presence in various AI-related fields, including AI glasses, AIPC, robotics, and AI IoT smart hardware, which are expected to contribute to its growth [3]. Financial Performance - In Q1 2025, the company reported revenue of RMB 1.469 billion, a year-over-year increase of 24.69%, but a quarter-over-quarter decrease of 13.10%. The net profit attributable to the parent company was RMB 92.57 million, up 2.00% year-over-year but down 63.77% quarter-over-quarter [1]. - The overall gross margin for Q1 2025 was 36.28%, a decrease of 3.54 percentage points year-over-year, influenced by fluctuations in downstream demand and longer acceptance cycles from automotive manufacturers [4]. - The company’s EPS forecasts for 2025, 2026, and 2027 are RMB 1.40, RMB 1.91, and RMB 2.58, respectively [5]. Growth Potential - The company is expected to see a rebound in revenue growth in its smart automotive business as central computing architectures become more prevalent and large models are integrated into vehicles [2]. - The TurboX AI glasses solution is anticipated to achieve mass production by the end of 2025, enhancing the company's product offerings in the AI hardware space [3]. - The company’s strategic cost control measures have led to a decrease in sales, management, and R&D expense ratios, which may strengthen its competitive position and profitability as market conditions improve [4].

Investment Rating - The investment rating for the company is "Buy" with a target price of 50.40 RMB [8][9]. Core Views - The company has successfully commercialized its AI applications, leading to an expected acceleration in performance in 2025, despite a slight underperformance in 2024 due to delayed demand from downstream clients [1][2]. - The company is leveraging AI technology to enhance internal operational efficiency, resulting in significant reductions in sales, management, and R&D expense ratios [2]. - The company is capitalizing on the trend of Chinese enterprises expanding into Southeast Asia, with notable revenue growth from non-mainland regions, particularly Taiwan and Southeast Asia [3]. - The company's AI business indicators for Q1 2025 show continued improvement, with expectations that AI will drive future growth [4]. - Revenue forecasts have been adjusted downwards due to traditional business pressures, but earnings per share (EPS) estimates have been raised due to significant improvements in operational efficiency [5]. Summary by Sections Financial Performance - In 2024, the company achieved revenue of 2.331 billion RMB (up 4.62% YoY) and a net profit of 156 million RMB (up 3.59% YoY) [1][7]. - The company expects revenues of 2.719 billion RMB, 3.206 billion RMB, and 3.816 billion RMB for 2025, 2026, and 2027 respectively, with growth rates of 16.64%, 17.92%, and 19.05% [5][7]. AI Business Development - The company reported revenue from self-developed smart software products and integrated smart hardware solutions of 662 million RMB and 555 million RMB respectively in 2024, with growth rates of 13.57% and 12.64% [2]. - The AI business in Taiwan saw a remarkable growth of 135.07% YoY [2]. Market Expansion - Revenue from the mainland China region was 1.177 billion RMB (up 1.92% YoY), while revenue from non-mainland regions was 1.154 billion RMB (up 7.53% YoY), driven by growth in Taiwan and Southeast Asia [3]. - The company is expanding its local teams in Thailand, Vietnam, and Malaysia, achieving a localization rate of over 90% [3]. Profitability and Valuation - The company’s EPS is projected to be 0.84 RMB, 1.18 RMB, and 1.65 RMB for 2025, 2026, and 2027 respectively, reflecting an increase in profitability [5][7]. - The target price of 50.40 RMB is based on a 60x PE ratio for 2025, compared to an average of 58.0x PE for comparable companies [5][13].

Investment Rating - The investment rating for the company is "Buy" with a target price of 50.40 RMB [8][9]. Core Views - The company has successfully commercialized AI applications, leading to an expected acceleration in performance in 2025 [1][2]. - The company is leveraging AI technology to enhance internal operational efficiency, resulting in a significant reduction in expense ratios [2]. - The company is capitalizing on the trend of Chinese enterprises expanding into Southeast Asia, with promising results in overseas market development [3]. - The AI business indicators for Q1 2025 show continued improvement, indicating a broad growth potential for the future [4]. - Revenue forecasts have been adjusted downwards due to traditional business pressures, but earnings per share (EPS) estimates have been raised due to significant improvements in operational efficiency [5]. Summary by Sections Financial Performance - In 2024, the company achieved revenue of 2.331 billion RMB (up 4.62% YoY) and a net profit of 156 million RMB (up 3.59% YoY) [1][7]. - The company expects revenues of 2.719 billion RMB, 3.206 billion RMB, and 3.816 billion RMB for 2025, 2026, and 2027 respectively, with growth rates of 16.64%, 17.92%, and 19.05% [5][7]. AI Business Development - The company reported revenue from self-developed smart software products and integrated solutions of 662 million RMB and 555 million RMB respectively in 2024, with growth rates of 13.57% and 12.64% YoY [2]. - The AI business in Taiwan saw a remarkable growth of 135.07% YoY [2]. Overseas Market Expansion - Revenue from non-mainland China regions reached 1.154 billion RMB in 2024, growing by 7.53% YoY, driven by markets in Taiwan and Southeast Asia [3]. - The company has established strategic partnerships to enhance services for Chinese enterprises venturing abroad, focusing on key industries such as automotive and electronics [3]. Profitability and Valuation - The company’s EPS is projected to be 0.84 RMB, 1.18 RMB, and 1.65 RMB for 2025, 2026, and 2027 respectively, reflecting an increase in profitability [5][7]. - The target price of 50.40 RMB is based on a 60x PE ratio for 2025, considering the company's product and industry advantages [5].

Investment Rating - The report maintains a "Buy" rating for the company with a target price of 16.00 RMB [8][9]. Core Views - The company's revenue for 2024 was 529.28 million RMB, a year-over-year decrease of 5.71%, while the net profit attributable to the parent company was 36.81 million RMB, a slight decrease of 0.42%. However, the non-recurring net profit increased significantly by 233.45% to 15.69 million RMB, indicating a shift towards higher-margin business segments [1][2]. - The company is expected to recover its performance in 2025, driven by the expansion into new industry clients such as judiciary, telecommunications, and tobacco, as well as overseas clients along the Belt and Road Initiative [1][3]. Summary by Sections Financial Performance - In 2024, the company's revenue from PKI infrastructure products, PKI security application products, and general security products was 1.58 billion RMB, 2.48 billion RMB, and 1.23 billion RMB respectively, showing year-over-year growth of 41.41%, 10.64%, and a decline of 45.28% [2]. - The overall gross margin improved by 4.52 percentage points to 51.99% due to the increased revenue share from high-margin businesses [2]. Business Opportunities - The company is focusing on new security scenarios such as quantum security and AI security, and has made significant progress in product development [3]. - New industry clients are expected to contribute to sustained growth in 2025, with successful projects like the digital trust system in Algeria indicating potential for international expansion [3]. Earnings Forecast and Valuation - The revenue projections for 2025, 2026, and 2027 are 642.05 million RMB, 774.72 million RMB, and 919.08 million RMB respectively, with corresponding EPS estimates of 0.37 RMB, 0.54 RMB, and 0.74 RMB [5][7]. - The report adjusts the revenue and profit forecasts downward due to the transition period affecting low-margin businesses, but maintains a target price based on a 43.3x PE ratio for 2025 [5].

Investment Rating - The investment rating for the company is maintained as "Buy" with a target price of 17.18 RMB [8][9]. Core Insights - The company reported Q1 2025 revenue of 215 million RMB, a year-on-year increase of 10.86%, but a net loss attributable to the parent company of 126 million RMB, compared to a loss of 34 million RMB in the same period last year. The increased loss is primarily due to a 140 million RMB investment income recorded in the previous year. Excluding this investment income, the adjusted net loss was 128 million RMB, an improvement from a loss of 161 million RMB in the previous year, attributed to revenue growth and enhanced cost control [1]. - The company's gross margin for Q1 2025 was 35.20%, a decrease of 6.04 percentage points year-on-year. The sales, management, and R&D expense ratios were 35.99%, 35.00%, and 43.71%, respectively, showing significant improvements in expense management [2]. - The implementation of the "Artificial Intelligence Generated Content Identification Measures" in September 2025 is expected to drive demand for AI content verification, benefiting the company significantly as it has been involved in drafting related standards [3]. - The company has launched an integrated model machine for public safety, combining its electronic evidence collection products with AI capabilities, enhancing its competitive edge in the market [4]. - Revenue forecasts for 2025-2027 are projected at 1.969 billion RMB, 2.193 billion RMB, and 2.447 billion RMB, respectively, with a target price based on a 7.5x PS ratio for 2025 [5]. Summary by Sections Financial Performance - Q1 2025 revenue: 215 million RMB, up 10.86% YoY - Net loss: 126 million RMB, compared to 34 million RMB loss last year - Adjusted net loss: 128 million RMB, improved from 161 million RMB [1] Expense Management - Q1 2025 gross margin: 35.20%, down 6.04 percentage points YoY - Expense ratios: Sales 35.99%, Management 35.00%, R&D 43.71%, all showing improvement [2] Regulatory Environment - New AI content identification measures expected to increase demand for the company's services starting September 2025 [3] Product Development - Launch of integrated AI model machine for public safety, enhancing product offerings [4] Revenue Forecast - Projected revenues for 2025-2027: 1.969 billion RMB, 2.193 billion RMB, 2.447 billion RMB [5]

Investment Rating - The investment rating for the company is "Buy" [1][2] Core Views - The company has demonstrated strong revenue growth across multiple downstream industries, with a notable increase in revenue from the coal industry by 63.61% year-on-year [1] - The company is focusing on enhancing its research and development efforts, particularly in the field of predictive maintenance through AI technologies [1] - Strategic initiatives, including partnership strategies and service productization, are expected to drive high-quality growth for the company [1] Financial Performance Summary - In 2025, the company achieved revenue of 584 million, a year-on-year increase of 17.21%, and a net profit attributable to shareholders of 108 million, up 71.49% [1][3] - The gross profit margin for the company was 63.62%, an increase of 1.49 percentage points year-on-year [1] - The company’s revenue from the power industry reached 229 million in 2024, a 17.92% increase, while the revenue from the coal industry was 80 million, reflecting a 63.61% increase [1] - The company’s R&D expense ratio was 18.36% in 2024, indicating a strong commitment to innovation [1] Earnings Forecast - The projected earnings per share (EPS) for 2025, 2026, and 2027 are 1.74, 2.31, and 3.06 respectively, with corresponding price-to-earnings (P/E) ratios of 30.34, 22.87, and 17.23 [2][3]