Core Viewpoint - The company, Wanxing Technology, has received a loan commitment of up to 45 million yuan from China Bank's Shenzhen branch, specifically for the purpose of repurchasing its own shares [1] Group 1: Loan Details - The loan amount is capped at 45 million yuan, with a term of 3 years, and is designated solely for stock repurchase [1] - The company plans to utilize both self-owned and self-raised funds to repurchase shares through the Shenzhen Stock Exchange, with a total repurchase amount not less than 25 million yuan and not exceeding 50 million yuan [1]

关于取得金融机构股票回购贷款承诺函的公告 本公司及董事会全体成员保证信息披露的内容真实、准确、完整，没有 虚假记载、误导性陈述或重大遗漏。 一、回购股份方案的基本情况 证券代码：300624 证券简称：万兴科技 公告编号：2025-025 万兴科技集团股份有限公司 万兴科技集团股份有限公司 董事会 2025 年 4 月 30 日 万兴科技集团股份有限公司（以下简称"公司"）根据《中华人民共和国公 司法》《中华人民共和国证券法》《上市公司股份回购规则》《深圳证券交易所 上市公司自律监管指引第 9 号——回购股份》及《公司章程》等相关规定，于 2025 年 4 月 25 日召开第四届董事会第二十四次会议审议通过了《关于回购公司 股份方案的议案》，同意使用自有资金和自筹资金通过深圳证券交易所股票交易 系统以集中竞价交易方式回购公司股份，用于员工持股计划或股权激励计划，回 购股份的期限自董事会审议通过本次回购股份方案之日起 12 个月内，回购股份 的价格为不超过人民币 89.85 元/股（含），回购的资金总额不低于人民币 2,500 万元（含），不超过人民币 5,000 万元（含），具体回购资金总额以回购期满时 实际 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company has increased its investment in AI, leading to a significant rise in revenue from AI-native applications, with an expected income of approximately 67 million yuan in 2024, representing over 100% year-on-year growth [8] - Despite short-term pressure on profits due to increased R&D and sales expenses, the company is expected to see revenue growth driven by product capability enhancements and successful marketing efforts [8] - The company aims to optimize its product offerings and user experience, which is anticipated to lead to continued revenue growth in the coming quarters [8] Financial Summary - Total revenue for 2023 is projected at 1,481 million yuan, with a year-on-year growth of 25.49%, while 2024 revenue is expected to decline slightly to 1,440 million yuan, a decrease of 2.78% [1] - The net profit attributable to the parent company is forecasted to be 86.21 million yuan in 2023, but is expected to turn negative in 2024 at -163.46 million yuan, reflecting a significant year-on-year decline of 289.61% [1] - The earnings per share (EPS) for 2025 is estimated at 0.31 yuan, with projections for 2026 and 2027 at 0.56 yuan and 0.84 yuan respectively [1]

Investment Rating - The report maintains a "Buy" rating for the company, with a current price of 57.45 CNY and a fair value of 66.13 CNY [3]. Core Insights - The company is currently in a strategic investment phase focusing on multi-platform development and AI integration, awaiting a performance turning point [1][7]. - In 2024, the company reported a revenue of 1.44 billion CNY, a year-over-year decrease of 2.8%, and a net loss attributable to shareholders of 163 million CNY, marking a shift from profit to loss [8][9]. - The company is experiencing high costs and goodwill impairment, primarily due to increased operating costs, R&D, and sales expenses, alongside a significant rise in server costs related to AI functionality development [7][9]. - The AI commercialization process is showing initial success, with over 500 million AI server calls and a 100% year-over-year increase in AI native application revenue, reaching approximately 67 million CNY [10][11]. - Despite short-term pressures, the long-term outlook remains positive due to ongoing multi-platform advancements and AI product commercialization, with expectations of a performance turnaround as mobile product engagement and B2B market orders increase [11][27]. Financial Forecast - The company forecasts revenues of 1.60 billion CNY, 1.81 billion CNY, and 2.10 billion CNY for 2025, 2026, and 2027, respectively, with growth rates of 11.0%, 13.3%, and 16.1% [2][27]. - The net profit attributable to shareholders is expected to recover to 61 million CNY, 129 million CNY, and 206 million CNY over the same period, with growth rates of 137.2%, 111.9%, and 59.9% [2][27]. - The report highlights the company's strong position in the domestic digital creative sector and suggests a valuation of 8X PS for 2025, leading to a fair value estimate of 66.13 CNY per share [27].

证券代码：300624 证券简称：万兴科技 公告编号：2025-024 万兴科技集团股份有限公司 关于回购股份事项前十名股东及前十名无限售条件股东持 股情况的公告 | 本公司及董事会全体成员保证信息披露的内容真实、准确、完整，没有 | | --- | | 虚假记载、误导性陈述或重大遗漏。 | 万兴科技集团股份有限公司（以下简称"公司"）于 2025 年 4 月 25 日召开 第四届董事会第二十四次会议，审议通过了《关于回购公司股份方案的议案》。 具体内容详见刊登于巨潮资讯网（www.cninfo.com.cn)的《关于回购公司股份的 方案公告》（公告编号：2025-019）。 根据《上市公司股份回购规则》《深圳证券交易所上市公司自律监管指引第 9 号——回购股份》等相关规定，现将公司董事会公告回购股份决议的前一个交 易日（即 2025 年 4 月 25 日）登记在册的前十名股东和前十名无限售条件股东的 名称及持股数量、比例情况公告如下： 1 持有人名称 持有数量（股） 占总股本比例（%） 吴太兵 29,462,422 15.24 宿迁兴亿网络科技有限公司 22,600,500 11.69 香港中央结算有限公司 ...

Financial Performance - In 2024, the company achieved a revenue of CNY 1.44 billion, with AI native application revenue approximately CNY 67 million, marking a year-on-year growth of over 100% [3][11] - In Q1 2025, the company reported a revenue of CNY 380 million, representing a year-on-year increase of 6.06% [3][10] Research and Development - In 2024, the company invested CNY 442 million in R&D, with a R&D expense ratio of 30.73%, highlighting its commitment to innovation [4] - The company developed a multimedia model "Tianmu" covering video, audio, image, and language models, and enhanced its AI capabilities across various products [4] Product Innovation - The video creative product Filmora upgraded to version 14, introducing over ten innovative features, resulting in a 68% increase in Trustpilot ratings [5] - The mobile version of Filmora saw a 90% increase in monthly active users in 2024, with a significant rise in revenue share [5][14] - AI marketing short video tool Virbo's revenue grew approximately 200% year-on-year, while the AI image product SelfyzAI's revenue increased about 400% [6] Team Development - By the end of 2024, the company employed 1,704 people, an increase of 8.26% year-on-year, with R&D personnel accounting for approximately 54% [7] - The company promotes a "big platform, medium product, small team" management strategy to foster innovation and entrepreneurship among employees [7] Ecosystem Collaboration - The company actively participates in AI hardware and software ecosystem collaborations, achieving a 34% year-on-year growth in government and enterprise revenue in 2024 [8] - The company received the "Outstanding Contribution Member Unit" award from the Xinchuang Working Committee in 2024, enhancing its brand recognition [8] Future Outlook - The company is optimistic about the development of multimodal AI applications and aims to integrate AI capabilities deeply into traditional workflows [9] - The company plans to continue expanding its user base and enhancing the perceived value of AI through real experiences [9][12] Marketing and Commercialization - The company increased marketing expenses significantly in 2024 to enhance brand awareness and product visibility, with a 9% decrease in sales expenses in Q1 2025 compared to Q4 2024 [10] - AI native application revenue is expected to continue growing, with the company focusing on enhancing user experience and commercializing AI features [11][12] External Model Integration - The company maintains an open attitude towards external large models while focusing on self-developed algorithms for vertical user scenarios [17][18] - The integration of external models is expected to accelerate the iteration and commercialization of AI functions [18]

Core Viewpoint - Wankey Technology is leveraging the synergy between Shenzhen and Changsha to create a dual operational model that enhances its global software development capabilities and talent ecosystem [2][3][10]. Group 1: Company Overview - Founded in 2003 by Wu Taibing in Shenzhen, Wankey Technology has evolved from a small office to a global team of nearly 2,000 employees, with operations in seven major cities worldwide [2][3]. - The company specializes in creative design software, offering products such as Wondershare Filmora, Wondershare SelfyzAI, and others, catering to a global user base [2][3]. Group 2: Strategic Development - After going public in 2018, Wankey Technology responded to the "Xiang Business Return" initiative by establishing its global operations headquarters and creative software R&D center in Changsha in 2022 [3][6]. - The company aims to build a digital creative industry cluster by collaborating with partners across the industry chain, research institutions, and universities [3][6]. Group 3: Talent Acquisition and Management - Wankey Technology has adopted a strategy to attract high-end talent by offering competitive salaries comparable to first-tier cities while providing a lower cost of living in Changsha [7][9]. - The company employs a diverse workforce, with over 20% being foreign or returnee talents, and emphasizes the recruitment of high-potential graduates from computer and software-related fields [6][9]. Group 4: Innovation and Collaboration - The integration of teams from Shenzhen and Changsha facilitates real-time collaboration, enhancing the company's ability to innovate and serve global users effectively [3][10]. - Wankey Technology's approach exemplifies a successful model of regional economic collaboration, merging the rapid development pace of Shenzhen with the cultural depth of Hunan [10].

Investment Rating - The report maintains a "Buy" rating for the company, indicating an expected price increase of over 15% in the next 6-12 months [5]. Core Insights - The company's FY24 revenue was 1.44 billion RMB, a year-over-year decrease of 2.78%, while Q4 2024 revenue showed a slight increase of 0.43% year-over-year [2]. - The company reported a net loss of 163 million RMB for FY24, primarily due to a goodwill impairment of 59.06 million RMB [2]. - The gross margin for FY24 was 93.22%, reflecting a decrease of 1.58 percentage points year-over-year, attributed to rising costs of AI servers [2]. - The company has seen a gradual recovery in revenue since Q3 2024, with Q1 2025 revenue increasing by 6.06% year-over-year [2]. Revenue Breakdown - Video creative products generated 961 million RMB in revenue, a slight increase of 0.06% year-over-year, accounting for 66.76% of total revenue [3]. - Practical tools revenue decreased by 8.70% year-over-year to 234 million RMB, while document creative products and drawing creative products also saw declines of 10.13% and 5.88%, respectively [3]. - International revenue accounted for 90.51% of total revenue, totaling 1.30 billion RMB, with a year-over-year decrease of 3.51% [3]. Expense Analysis - R&D, sales, and management expense ratios for FY24 were 30.72%, 58.94%, and 11.40%, respectively, with significant increases in sales expenses [4]. - In Q1 2025, the R&D expense ratio decreased to 27.79%, while the sales expense ratio increased to 62.78% [4]. - The company reported AI-related revenue of 67 million RMB in FY24, doubling year-over-year, and has integrated AI tools to enhance productivity [4]. Profit Forecast and Valuation - Revenue projections for 2025 to 2027 are set at 1.68 billion RMB, 1.97 billion RMB, and 2.36 billion RMB, respectively, with net profit estimates of 1 million RMB, 175 million RMB, and 218 million RMB [5]. - The current stock price corresponds to a price-to-sales (P/S) ratio of approximately 6.3, 5.4, and 4.5 for the years 2025 to 2027 [5].

Investment Rating - The report maintains a "Buy" rating for the company, with expected revenue growth and profitability improvements in the coming years [5]. Core Views - The company reported a revenue of 1.44 billion RMB for FY24, a year-over-year decrease of 2.78%, but showed signs of recovery with a 6.06% increase in Q1 2025 [2]. - The net profit for FY24 was a loss of 163 million RMB, primarily due to goodwill impairment of 59.06 million RMB, indicating challenges in profitability [2]. - The gross margin for FY24 was 93.22%, slightly down from the previous year, attributed to rising costs in AI server operations [2]. Revenue and Profit Analysis - FY24 revenue breakdown shows video creative products generated 961 million RMB, a slight increase of 0.06%, while practical tools and document creative categories saw declines of 8.70% and 10.13% respectively [3]. - International revenue accounted for 90.51% of total revenue, amounting to 1.30 billion RMB, with a year-over-year decrease of 3.51% [3]. Expense Structure - The company increased its R&D, sales, and management expense ratios to 30.72%, 58.94%, and 11.40% respectively in FY24, indicating a strategic focus on growth despite the losses [4]. - In Q1 2025, the sales expense ratio rose significantly to 62.78%, reflecting increased investment in sales efforts [4]. Future Projections - Revenue forecasts for 2025 to 2027 are set at 1.68 billion RMB, 1.97 billion RMB, and 2.36 billion RMB respectively, with expected net profits turning positive in 2025 [5]. - The projected price-to-sales (P/S) ratios for the next three years are approximately 6.3, 5.4, and 4.5 times, indicating a favorable valuation trend [5].

Core Insights - DeepSeek has emerged as a significant player in the AI market, prompting various companies to integrate its technology to enhance their products and services [1][5][7] - The AI industry is witnessing a shift towards diversification and specialization, with DeepSeek's innovative model injecting new momentum into the sector [1][5] - Wanjun Technology is among the first companies to adopt DeepSeek's model, enhancing its product offerings and achieving significant upgrades in its AIGC technology [1][5][7] Company Strategy - Wanjun Technology has a long-standing commitment to the overseas market, having established a presence in North America, Europe, and Japan, and is now expanding into emerging markets like the Middle East and Southeast Asia [2][10][13] - The company reported a revenue of 1.44 billion yuan for 2024, with a first-quarter revenue of 380 million yuan in 2025, reflecting a year-on-year growth of 6.06% [2][16] - The company has been focusing on AI technology to enhance its product intelligence, launching the multimedia model "Tianmu" and integrating various external models to strengthen its competitive edge [8][12] Market Position and Performance - Wanjun Technology's core business in video creativity generated 961 million yuan, accounting for 67.06% of software revenue, with a total paid user growth exceeding 20% [17] - The company has seen significant growth in its drawing creativity business, with a total renewal sales increase of over 50%, and a 40% increase in revenue from its cloud document product HiPDF [17] - AI commercialization is progressing, with over 500 million calls to AI servers and AI-native application revenue reaching approximately 67 million yuan, a year-on-year increase of over 100% [17][18] Industry Trends - The AI landscape is rapidly evolving, with companies needing to adapt quickly to technological changes and market demands to maintain competitiveness [5][7] - The AI ecosystem in China is developing across three levels: infrastructure, model, and application, with DeepSeek's success contributing to the synergy among these layers [7][18] - Analysts are optimistic about Wanjun Technology's growth potential, citing its commitment to AIGC technology and product innovation as key drivers for future performance [18]