JINGJIA MICRO(300474) 长江证券·2024-11-18 07:24Investment Rating - The report maintains a "Buy" rating for Jingjia Micro (300474 SZ) [5] Core Views - Jingjia Micro's short-term performance is under pressure, but the company continues to advance its GPU layout [1] - The company achieved revenue of 441 million yuan in the first three quarters of 2024, a year-on-year decrease of 5 99% [2][5] - Net profit attributable to the parent company was 24 million yuan, a year-on-year increase of 53 28% [2][5] - Non-GAAP net profit was 6 million yuan, a year-on-year increase of 119 90% [2][5] - Gross margin was 53 85%, a year-on-year decrease of 7 0 percentage points [2][5] - In Q3 2024, revenue was 91 million yuan, a year-on-year decrease of 26 55% [2][5] - Net profit attributable to the parent company was -10 million yuan, a year-on-year decrease of 144 24% [2][5] - Non-GAAP net profit was -15 million yuan, a year-on-year decrease of 127 60% [2][5] - Gross margin in Q3 2024 was 57 27%, a year-on-year increase of 1 0 percentage points [2][5] GPU Market and Product Development - The global processor market (including CPU, GPU, APU, SoC FPGA, AI ASIC, and DPU) was approximately 220 billion USD in 2023, accounting for 42% of the semiconductor market [6] - From 2023 to 2029, the compound annual growth rates for GPU, CPU, and APU markets are expected to be 25%, 5%, and 8%, respectively [6] - By 2029, the GPU market size is expected to be twice that of the CPU market [6] - The company's GPU products include JM5400, JM7200, and JM9 series [6] - In 2024, the company successfully developed the Jinghong series of high-performance intelligent modules and complete machines for AI computing, AI inference, and scientific computing [6] Equity Incentive Plan - In June 2024, the company released a restricted stock incentive plan, proposing to grant 947,880 shares, accounting for 0 2067% of the total share capital [7] - The plan involves 439 core personnel, with a grant price of 55 52 yuan per share [7] - The performance targets for 2024 and 2025 are revenue growth rates of no less than 11% and 25%, respectively, compared to 2023 [7] Financial Forecasts - The company is expected to achieve net profit attributable to the parent company of 178 million yuan, 281 million yuan, and 435 million yuan in 2024, 2025, and 2026, respectively [8] - The corresponding P/E ratios are 273x, 173x, and 112x [8] Financial Data - Current stock price: 92 99 yuan [10] - Total share capital: 522 62 million shares [10] - Net asset per share: 7 48 yuan [10] - The highest and lowest stock prices in the past 12 months were 105 48 yuan and 42 31 yuan, respectively [10]