Investment Rating - The investment rating for the company is "Buy" (maintained) [7] Core Insights - The company's stock option incentive plan targets 85 individuals, accounting for approximately 26.32% of the total workforce of 323 employees as of December 31, 2024 [1] - The performance targets for the incentive plan are set for the years 2025, 2026, and 2027, focusing on revenue growth and specific revenue milestones for physical AI products [2][3][4] - The company is concentrating on physical AI, aiming to create a comprehensive service platform that is expected to drive the intelligent upgrade of industrial manufacturing [5] - Continuous mergers and acquisitions are anticipated to integrate quality resources, which may accelerate the company's performance growth [6] Financial Forecasts - The company is projected to achieve revenues of 566.48 million, 788.01 million, and 1,073.86 million yuan for the years 2025, 2026, and 2027, respectively, representing year-on-year growth rates of 49.54%, 39.11%, and 36.27% [12] - The net profit attributable to the parent company is expected to reach 68.88 million, 102.37 million, and 142.02 million yuan for the same years, with growth rates of 66.18%, 48.62%, and 38.73% [12] - The earnings per share (EPS) are forecasted to be 0.77, 1.15, and 1.59 yuan for 2025, 2026, and 2027, respectively [12]

Investment Rating - The investment rating for the company is "Buy-A" with a target price of 98.18 CNY over the next six months [4][10]. Core Viewpoints - The company has demonstrated steady revenue growth, achieving 379 million CNY in revenue for 2024, a year-on-year increase of 18.24%, although net profit decreased by 27.89% to 41 million CNY [1]. - The engineering simulation software business is the main driver of the company's performance, with general engineering simulation software products generating 228 million CNY in revenue, a 21.72% increase year-on-year [2]. - The company is expanding its market space through the development of a physical AI platform, which is expected to open new opportunities in civil sectors such as aerospace, new energy, and robotics [4][10]. Financial Performance - In Q1 2025, the company reported revenue of 39 million CNY, a 21.73% increase year-on-year, while net profit was -16 million CNY, an improvement from -21 million CNY in the same period last year [1]. - The company’s operating expenses are well-controlled, with a sales expense ratio of 6.44% in 2024, a slight increase from the previous year, while the management expense ratio rose to 17.95% due to increased acquisition-related costs [3]. - The company expects revenues of 515 million CNY, 692 million CNY, and 921 million CNY for 2025, 2026, and 2027 respectively, with net profits projected at 79.5 million CNY, 102.3 million CNY, and 142.4 million CNY [10][12]. Strategic Initiatives - The company has been actively pursuing strategic acquisitions to enhance its industry chain layout, including investments in leading firms in atmospheric waveguide prediction and assessment [9]. - The launch of the physical AI platform is part of the company's strategy to broaden its civil market presence, with various applications planned across multiple industries [4][10].