Group 1 - The company has announced a restricted stock incentive plan for 2025, granting 5 million shares at a price of 95 yuan per share to 1,368 individuals, representing 0.61% of the total share capital at the time of the announcement [2] - The incentive plan's assessment period is set from 2025 to 2027, with revenue growth targets of 20.00%, 44.00%, and 72.80% for the respective years, based on the 2024 revenue as a baseline [3] - The expected amortization expenses for the stock incentive plan from 2025 to 2028 are projected to be 57.34 million, 87.30 million, 44.76 million, and 14.80 million yuan respectively [3] Group 2 - The company has invested 2.261 billion yuan in R&D in 2024, accounting for 21.95% of its revenue, indicating a strong commitment to innovation [4] - The company has launched several strategic innovative products, including the uLinacHalosTx precision radiotherapy system and the uMR Max 3.0T MRI, which are expected to enhance its competitive position [4] - The domestic medical imaging equipment bidding market is projected to grow by 100.36% year-on-year from January to May 2025, suggesting a potential improvement in the company's performance as the market recovers [4]

Investment Rating - The report maintains a "Buy" rating for the company [5] Core Views - The recent stock incentive plan reflects the company's confidence in long-term development, with a target revenue growth rate of 20.00%/44.00%/72.80% for 2025-2027 [2] - The company continues to invest heavily in R&D, with an expected investment of 2.261 billion yuan in 2024, accounting for 21.95% of revenue [3] - The medical imaging equipment bidding market is expected to recover, which will significantly improve the company's performance [3] Summary by Sections Investment Rating - The company is rated as "Buy" based on its strong market position and growth potential [5] Stock Incentive Plan - The company announced a stock incentive plan for 1,368 employees, granting 5 million shares at 95 yuan per share, representing 0.61% of the total share capital [1] - The assessment period for the stock incentive is set for 2025-2027, with specific revenue growth targets and trigger values for each year [2] R&D and Product Development - The company has launched several innovative products, including the uLinacHalosTx precision radiotherapy system and the uMR Max 3.0T MRI [3] - The R&D investment is projected to continue to support the company's competitive edge in the medical imaging sector [3] Financial Forecasts - The company is projected to achieve net profits of 1.966 billion yuan, 2.281 billion yuan, and 2.817 billion yuan for 2025, 2026, and 2027 respectively [3] - Revenue is expected to grow from 11.863 billion yuan in 2025 to 17.390 billion yuan in 2027, with corresponding growth rates of 15.17%, 20.43%, and 21.73% [4]

Investment Rating - The investment rating for the company is "Accumulate" [6] Core Views - The company is expected to see a recovery in demand and significant profit growth in 2025 due to the resumption of hospital bidding and the introduction of high-end products [2][4] - The company's revenue for 2024 is projected to be 10.3 billion yuan, a decrease of 9.7% year-on-year, while the net profit attributable to the parent company is expected to be 1.262 billion yuan, down 36.1% year-on-year [1][5] - The company is expanding its overseas market presence, with overseas revenue reaching 2.22 billion yuan in 2024, a year-on-year increase of 33.81% [3] Summary by Sections Financial Performance - In Q4 2024, the company reported revenue of 3.346 billion yuan, a year-on-year decrease of 15.9%, but a quarter-on-quarter increase of 106% [1] - For Q1 2025, revenue is expected to be 2.478 billion yuan, a year-on-year increase of 5.4%, with net profit attributable to the parent company at 370 million yuan, up 1.9% year-on-year [1][5] Growth Potential - The company’s market share in high-end products is expected to continue to rise, with a nearly 5 percentage point increase in 2024 [2] - The introduction of innovative products such as the uLinacHalosTx precision radiotherapy system and the uMRMax next-generation 3.0T MRI is anticipated to drive growth [2] Profitability Outlook - The gross profit margin for 2024 is projected to be 48.54%, with an expected increase to 49.94% in Q1 2025 [4] - The net profit margin for 2024 is expected to be 12.06%, with an anticipated increase in 2025 due to the recovery of hospital bidding and improved operational efficiency [4] Revenue Forecast - The company’s total revenue is forecasted to be 12.251 billion yuan in 2025, representing a year-on-year growth of 18.94% [5] - The net profit attributable to the parent company is expected to reach 1.799 billion yuan in 2025, a year-on-year increase of 42.59% [5]

Investment Rating - The investment rating for the company is "Buy" and is maintained [8]. Core Views - The company's performance meets expectations, with a turning point observed in domestic performance. In 2024, the company achieved revenue of 10.3 billion yuan, a year-on-year decrease of 9.73%. The net profit attributable to the parent company was 1.262 billion yuan, down 36.08% year-on-year. However, in Q1 2025, the company reported revenue of 2.478 billion yuan, a year-on-year increase of 5.42%, indicating a recovery trend [5][10]. - The company is deepening its globalization strategy, achieving overseas revenue of 2.266 billion yuan in 2024, a year-on-year increase of 35.07%. The company has expanded its overseas business to over 85 countries and regions, with significant market penetration in North America and Europe [10][11]. - The company is focusing on research and innovation, with R&D investment of 2.261 billion yuan in 2024, accounting for 21.95% of revenue. The company has launched several strategic innovative products and is a leader in AI-enabled imaging devices [10][11]. Summary by Sections Financial Performance - In 2024, the company achieved total revenue of 10.3 billion yuan, with a decline in sales of medical imaging and radiation therapy equipment by 14.93% to 8.445 billion yuan. The domestic revenue was 7.664 billion yuan, down 19.43% year-on-year. However, Q4 2024 showed improvement in domestic bidding data, and Q1 2025 revenue growth indicates a recovery [10][11]. - The company expects net profits for 2025-2027 to be 2.0 billion, 2.5 billion, and 3.15 billion yuan respectively, with corresponding PE ratios of 55X, 44X, and 35X [10][11]. Global Expansion - The company has made significant strides in its global strategy, with a focus on high-end markets and emerging regions. It has established local sales in key markets such as the Netherlands, France, and Italy, and has covered over 70% of the U.S. state-level administrative regions [10][11]. Research and Development - The company is advancing its R&D efforts, with a focus on the entire supply chain from core components to intelligent system platforms. In 2024, it launched several innovative products and has over 20 AI-enabled devices approved, leading the industry [10][11].

Core Viewpoint - The company reported a decline in revenue and net profit for the year 2024, but showed signs of recovery in the first quarter of 2025, indicating a potential turnaround in performance [3][4]. Group 1: Financial Performance - In 2024, the company achieved operating revenue of 10.3 billion, a decrease of 9.7% year-on-year; net profit attributable to shareholders was 1.262 billion, down 36.1% year-on-year; and the net profit excluding non-recurring items was 1.010 billion, down 39.3% year-on-year [3]. - For Q1 2025, the company reported operating revenue of 2.478 billion, an increase of 5.4% year-on-year, and net profit attributable to shareholders of 370 million, up 1.87% year-on-year, with net profit excluding non-recurring items at 379 million, up 26.1% year-on-year [3]. Group 2: Business Segments - The decline in equipment sales was influenced by changes in industry policies, with 2024 equipment revenue reaching 8.44 billion, a decrease of 14.93% year-on-year. Breakdown by business line shows CT revenue at 3.048 billion (down 25.03%), MR revenue at 3.192 billion (down 2.66%), MI revenue at 1.299 billion (down 16.31%), XR revenue at 587 million (down 22.80%), and RT revenue at 319 million (up 18.05%) [4]. - The company’s maintenance service revenue in 2024 was 1.356 billion, reflecting a growth of 26.80% [4]. Group 3: R&D and International Expansion - The company maintained strong R&D investment in 2024, totaling 2.261 billion, which accounted for 21.95% of revenue. New strategic innovative products were launched, including the uLinacHalosTx precision radiotherapy system and the uMR Max next-generation 3.0T MRI [5]. - International revenue reached 2.220 billion in 2024, marking a year-on-year increase of 33.81%, with international revenue accounting for 22.46% of total revenue [5].

Core Viewpoint - The company reported a decline in revenue and net profit for 2024, but showed growth in Q1 2025, indicating a potential recovery trend in the near future [1][2]. Group 1: Financial Performance - In 2024, the company achieved operating revenue of 10.3 billion yuan, a year-on-year decrease of 9.7%, and a net profit attributable to shareholders of 1.262 billion yuan, down 36.1% year-on-year [1]. - For Q1 2025, the company reported operating revenue of 2.478 billion yuan, a year-on-year increase of 5.4%, and a net profit attributable to shareholders of 370 million yuan, up 1.87% year-on-year [1]. Group 2: Business Segments - The company's equipment sales were affected by industry changes, with 2024 equipment revenue reaching 8.44 billion yuan, a year-on-year decrease of 14.93% [2]. - The CT business line generated 3.048 billion yuan, down 25.03% year-on-year, while the MR business line brought in 3.192 billion yuan, a decrease of 2.66% [2]. - The maintenance service revenue grew to 1.356 billion yuan in 2024, reflecting a year-on-year increase of 26.8% [2]. Group 3: R&D and International Expansion - The company maintained strong R&D investment of 2.261 billion yuan in 2024, accounting for 21.95% of revenue [3]. - The company launched several strategic innovative products in 2024, including the uLinac HalosTx precision radiotherapy system and the uMR Max next-generation 3.0T MRI [3]. - International revenue reached 2.22 billion yuan in 2024, a year-on-year increase of 33.81%, representing 22.46% of total revenue [3]. Group 4: Profit Forecast and Valuation - The company is a leader in the domestic medical imaging equipment sector, with ongoing R&D and technological innovation enhancing its global competitiveness [3]. - The net profit forecasts for 2025 and 2026 have been revised down to 1.966 billion yuan and 2.281 billion yuan, respectively, reflecting reductions of 33.9% and 39.5% from previous estimates [3]. - A new net profit forecast for 2027 is set at 2.817 billion yuan, with a "buy" rating maintained due to increasing installation volumes and a structured product pipeline [3].