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]

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].