G-bits(603444) 太平洋·2025-04-24 14:23Investment Rating - The report maintains an "Accumulate" rating for the company [1][9][14] Core Views - The company experienced a revenue decline of 11.69% year-on-year in 2024, with total revenue of 3.696 billion yuan. However, Q1 2025 showed a revenue increase of 22.47% year-on-year, reaching 1.136 billion yuan [4][9] - The company is expected to benefit from new game launches, with two new games planned for release in 2025, which are anticipated to contribute positively to revenue [6][9] - The company has a strong commitment to returning cash to shareholders, with a proposed cash dividend of 35 yuan per 10 shares for 2024, totaling approximately 251 million yuan, representing a cash dividend payout ratio of 75.94% [7][9] Summary by Sections Financial Performance - In 2024, the company reported a total revenue of 3.696 billion yuan, a decrease of 11.69% year-on-year, and a net profit of 945 million yuan, down 16.02% year-on-year. In Q1 2025, revenue was 1.136 billion yuan, up 22.47% year-on-year, with a net profit of 283 million yuan, an increase of 11.82% year-on-year [4][5][11] Game Development and Launches - The company has two new games in development, with plans to launch a Japanese fantasy-themed mobile game and a Three Kingdoms-themed SLG game in 2025. Additionally, the overseas version of "Wanjian Changsheng" is set to launch in various regions [6][9] Shareholder Returns - The company plans to distribute a total cash dividend of approximately 718 million yuan for 2024, which is 81.46% of the annual net profit. The board has also proposed a cash dividend plan for the first half and third quarter of 2025 [7][9] Revenue and Profit Forecast - The company forecasts revenues of 4.322 billion yuan, 4.631 billion yuan, and 4.855 billion yuan for 2025, 2026, and 2027, respectively, with corresponding growth rates of 16.95%, 7.16%, and 4.84%. Net profits are expected to be 1.046 billion yuan, 1.219 billion yuan, and 1.336 billion yuan for the same years, with growth rates of 10.68%, 16.58%, and 9.60% [9][11]