HIKVISION(002415) 国元证券·2025-04-27 10:44Investment Rating - The report maintains a "Buy" rating for Hikvision Technology Co., Ltd. (002415.SZ) with a target price of 28.18 CNY per share [7]. Core Views - The company's revenue for 2024 reached 92.496 billion CNY, a year-on-year increase of 3.53%, while the net profit attributable to shareholders decreased by 15.10% to 11.977 billion CNY. The innovative business segments are growing rapidly, contributing significantly to overall performance [2][4]. - In Q1 2025, the company reported a revenue of 18.532 billion CNY, up 4.01% year-on-year, and a net profit of 2.039 billion CNY, an increase of 6.41% [2]. - The innovative business accounted for 24.31% of total revenue, with Hikrobot, Ezviz, and Hikvision Micro Imaging leading in their respective fields [4]. Summary by Sections Financial Performance - In 2024, total revenue was 92.496 billion CNY, with a 3.53% increase year-on-year. The net profit attributable to shareholders was 11.977 billion CNY, down 15.10% [2]. - For Q1 2025, revenue was 18.532 billion CNY, reflecting a 4.01% increase, while net profit was 2.039 billion CNY, up 6.41% [2]. Business Segments - The Public Service Business Group (PBG) generated 13.467 billion CNY, a decrease of 12.29%, while the Enterprise Business Group (EBG) achieved 17.651 billion CNY, down 1.09%. The overseas business grew by 8.39% to 25.989 billion CNY [3]. - The innovative business segments, including Hikrobot and Ezviz, are becoming key growth drivers, with Hikrobot focusing on industrial IoT and smart logistics [4]. Profitability Forecast - The company forecasts revenues of 98.696 billion CNY, 106.732 billion CNY, and 115.307 billion CNY for 2025, 2026, and 2027, respectively. The net profit is expected to be 13.133 billion CNY, 14.601 billion CNY, and 16.222 billion CNY for the same years [5][8]. - The earnings per share (EPS) is projected to be 1.42 CNY, 1.58 CNY, and 1.76 CNY for 2025, 2026, and 2027, with corresponding price-to-earnings (P/E) ratios of 19.81, 17.82, and 16.04 [5][8].