Investment Rating - The investment rating for the company is "Buy" and is maintained [2] Core Views - The company reported a revenue of 547 million yuan in 2024, representing a year-on-year increase of 14.50%. However, the net profit attributable to shareholders decreased by 37.68% to 80.27 million yuan [5][6] - In Q1 2025, the company achieved a revenue of 66.48 million yuan, a significant year-on-year growth of 51.43%, but reported a net loss attributable to shareholders of 13.71 million yuan [5][6] - The company is focusing on enhancing its EDA product matrix, particularly in DFT and DFM tools, which are crucial for improving chip yield and manufacturing efficiency [7][8] Company Overview - The latest closing price of the company's stock is 48.50 yuan, with a total market capitalization of 9.7 billion yuan [4] - The company has a total share capital of 200 million shares, with 108 million shares in circulation [4] - The company has a low debt-to-asset ratio of 7.6% and a high price-to-earnings ratio of 121.25 [4] Financial Performance - The company’s revenue is projected to grow to 705 million yuan in 2025, 903 million yuan in 2026, and 1.201 billion yuan in 2027, with corresponding net profits of 112.75 million yuan, 180.74 million yuan, and 268.95 million yuan respectively [10][12] - The company’s gross margin improved from 60.30% in 2023 to 61.90% in 2024, indicating better cost management and product mix [6] - The R&D expenses increased by 33.49% in 2024, reflecting the company's commitment to innovation and product development [6] Investment Recommendations - The current stock price corresponds to a price-to-earnings ratio of 86 times for 2025, 54 times for 2026, and 36 times for 2027, supporting the "Buy" rating [10][12]
广立微：良率服务助力制程演进，EDA产品矩阵逐步丰富-20250430