Investment Rating - The report assigns an "Accumulate" rating for Horizon Robotics (09660.HK) [4] Core Views - Horizon Robotics is a leading supplier of advanced driver assistance systems (ADAS) and high-level autonomous driving solutions, benefiting from the expansion of the smart driving solutions market driven by the trend of driving equality [4][5] - The company is expected to achieve revenues of 3.644 billion, 5.618 billion, and 8.190 billion CNY for 2025, 2026, and 2027 respectively, with year-on-year growth rates of 52.9%, 54.2%, and 45.8% [4][18] - The current stock price of 7.48 HKD corresponds to price-to-sales ratios of 25, 16, and 11 for the years 2025, 2026, and 2027 respectively [4] Financial Summary and Valuation Indicators - Revenue (CNY million): 2023A: 1,552; 2024A: 2,384; 2025E: 3,644; 2026E: 5,618; 2027E: 8,190 [8] - Year-on-Year Growth (%): 2023A: 71.3; 2024A: 53.6; 2025E: 52.9; 2026E: 54.2; 2027E: 45.8 [8] - Net Profit (CNY million): 2023A: -6,739; 2024A: 2,347; 2025E: -1,634; 2026E: -945; 2027E: 75 [8] - Gross Margin (%): 2023A: 70.5; 2024A: 77.3; 2025E: 75.1; 2026E: 71.5; 2027E: 69.1 [8] - Net Margin (%): 2023A: -434.3; 2024A: 98.4; 2025E: -44.8; 2026E: -16.8; 2027E: 0.9 [8] - Return on Equity (ROE) (%): 2023A: -27.3; 2024A: 19.7; 2025E: -15.9; 2026E: -10.1; 2027E: 0.8 [8] - Earnings Per Share (EPS): 2023A: -2.5; 2024A: 0.2; 2025E: -0.1; 2026E: -0.1; 2027E: 0.0 [8] Market Position and Competitive Landscape - Horizon Robotics holds a dominant position in the Chinese OEM advanced driver assistance solutions market with a market share of 35.9% as of H1 2024 [5][6] - The company is accelerating its growth in the high-level autonomous driving market and aims to increase its market share with the launch of the HSD solution in 2025 [5][6] - The global and Chinese smart driving solutions market is projected to reach 1,017.2 billion and 407 billion CNY by 2030, with a CAGR of 49.2% and 49.4% respectively from 2023 to 2030 [5][6] Product and Technology Overview - The company offers a comprehensive range of products including hardware, algorithms, and solutions, with a focus on soft-hard integration [4][28] - The latest series of chips, the Journey 6 series, provides significant computational power, with the J6P chip offering 560 TOPS [6][28] - Horizon Robotics has developed a full-stack algorithm capability that meets the development requirements for both advanced driver assistance and high-level autonomous driving solutions [33][34]
地平线机器人-W（09660）：港股公司首次覆盖报告：智能驾驶解决方案龙头，软硬协同构筑核心竞争力