HIKVISION(002415) 东方证券·2025-04-22 06:39Investment Rating - The report maintains a "Buy" rating for the company with a target price of 43.92 CNY based on a 24x PE valuation for 2026 [2][11]. Core Insights - The company has shown stability in its business operations in Q1, with a focus on expanding application scenarios for large models [1]. - Revenue for 2024 is projected to grow by 4% to 92.5 billion CNY, while net profit is expected to decline by 15% to 12 billion CNY [10]. - The innovative business segment has seen a significant growth rate of 21%, contributing to 24% of total revenue [10]. Financial Forecasts - The company’s earnings per share (EPS) are forecasted to be 1.57 CNY, 1.83 CNY, and 2.12 CNY for the years 2025 to 2027, respectively [2][11]. - Revenue is expected to reach 130.4 billion CNY by 2027, with a consistent growth rate of 12% from 2025 onwards [4][10]. - The gross margin is projected to stabilize around 44% over the forecast period [4][10]. Business Performance - The company reported a 4% year-on-year revenue increase in Q1 2025, amounting to 18.5 billion CNY, with a net profit growth of 6% to 2.04 billion CNY [10]. - The overseas business segment has shown resilience, with an 8% revenue increase to 26 billion CNY in 2024, and a gross margin of 46.1% [10]. Innovation and Technology - The company is leveraging large model technology to enhance product lines and expand application scenarios, significantly improving detection rates in various security applications [10]. - The innovative business, particularly in industrial IoT and smart logistics, is positioned as a leader in the domestic market [10]. Market Position - The company has a market capitalization of approximately 261.9 billion CNY, with a total share capital of 923.32 million shares [5]. - The stock has shown a 52-week price range of 24.71 CNY to 35.52 CNY [5]. Valuation Metrics - The company’s price-to-earnings (P/E) ratio is projected to decrease from 18.6 in 2023 to 13.4 by 2027, indicating a potential undervaluation as earnings grow [4][11]. - The price-to-book (P/B) ratio is expected to decline from 3.4 in 2023 to 2.3 in 2027, reflecting improved financial health [4][11].