中微公司公告，公司董事长、总经理尹志尧计划减持不超过28万股，占公司总股本的0.045%。公司财 务负责人、副总经理陈伟文计划减持不超过12.5万股，占公司总股本的0.020%。此次减持因个人资金需 求，计划自公告披露日起15个交易日后的3个月内进行，减持方式为集中竞价，减持价格将按市场价格 确定。 ...

Investment Rating - The report maintains a "Strong Buy" rating for the company, indicating an expectation to outperform the benchmark index by over 20% in the next six months [6][21]. Core Views - The company's performance is driven by the growth in etching equipment, with a successful platform development progress. The revenue for 2024 is projected to reach 90.65 billion yuan, representing a year-on-year increase of 44.73% [6][7]. - The company is benefiting from the acceleration of semiconductor equipment localization, particularly in etching and film deposition equipment, which are seeing increased demand due to advanced process expansions [6][7]. - High R&D investment is enhancing the company's platform capabilities, with a 94.3% increase in R&D spending to 24.52 billion yuan, accounting for approximately 27.05% of revenue [6][7]. Financial Summary - **Revenue Projections**: - 2024: 90.65 billion yuan, +44.7% YoY - 2025: 120.21 billion yuan, +32.6% YoY - 2026: 155.82 billion yuan, +29.6% YoY - 2027: 192.94 billion yuan, +23.8% YoY [2][7] - **Net Profit Projections**: - 2024: 16.15 billion yuan, -9.5% YoY - 2025: 22.11 billion yuan, +36.9% YoY - 2026: 30.57 billion yuan, +38.3% YoY - 2027: 40.31 billion yuan, +31.8% YoY [2][7] - **Earnings Per Share (EPS)**: - 2024: 2.59 yuan - 2025: 3.55 yuan - 2026: 4.91 yuan - 2027: 6.47 yuan [2][7] - **Valuation Ratios**: - Price-to-Earnings (P/E) ratio for 2025 is projected at 52 times, decreasing to 29 times by 2027 [2][7]. Market Position - The company has seen a significant increase in market share and product coverage due to the expansion of storage clients and advanced process requirements, with etching equipment revenue reaching 72.77 billion yuan in 2024, a 54.72% increase YoY [6][7]. - The company has also introduced new LPCVD equipment, contributing 1.56 billion yuan in its first year, marking it as a new growth point [6][7].

3）毛利率41.54%，同比-3.40pcts，处在正常水平上，表观毛利率有所下滑的原因：一方面，会计准则 修改影响毛利率，另一方面，产品结构变动也会造成毛利率波动。 事件：中微公司发布25Q1 业绩报告 1）收入21.73 亿元，同比+35.40%，相比去年q4 增幅有所放缓，判断系前期发货和验收节奏所致。 2）归母净利润3.13 亿元，同比+25.67%，扣非归母净利润2.98 亿元，同比+13.44%。 点评：高研发投入导致利润不及预期，合同负债显示发货正常进行，持续关注平台化进程。 风险提示：下游客户扩产进度不及预期风险、新产品验证不及预期风险、地缘政治加剧风险。 国内半导体产业进入创新驱动阶段后，高研发投入是设备公司必选项，核心应当持续关注公司平台化进 程和关键设备的验证进展。 盈利预测与投资建议：下游客户驱动下，公司新品开发周期明显缩短，除了下游fab 的招标动向之外， 核心需要关注公司新品的验证进展。预计25-27 年收入119.43/156.56/197.10 亿元，归母净利润 23.12/32.41/41.97 亿元，对应25 年PE 50X，维持"强烈推荐"评级。 利润率的下滑的主要原因系 ...

Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Views - The company has shown rapid growth in etching equipment and is accelerating the launch of new film deposition products [1] - The company reported a total revenue of 9.07 billion yuan in 2024, a year-on-year increase of 44.7%, while the net profit attributable to shareholders decreased by 9.5% to 1.62 billion yuan [8] - The company expects to sign new orders worth 11 to 13 billion yuan in 2024, reflecting a year-on-year growth of 31.6% to 55.5% [8] - The company is expanding its layout in the field of measurement equipment, particularly focusing on electron beam measurement [8] Financial Data and Profit Forecast - Total revenue forecast for 2025 is 12.09 billion yuan, with a year-on-year growth rate of 33.4% [7] - Net profit attributable to shareholders is expected to reach 2.44 billion yuan in 2025, representing a year-on-year growth of 51.2% [7] - The company’s gross profit margin is projected to improve from 41.1% in 2024 to 42.5% in 2025 [7] - The return on equity (ROE) is expected to increase from 8.2% in 2024 to 11.0% in 2025 [7]

Investment Rating - The report maintains a "Buy" rating for the company [1][6][9] Core Insights - The company achieved a revenue of 2.17 billion yuan in Q1 2025, representing a year-on-year increase of 35.4% and a quarter-on-quarter decrease of 38.9% [5][6] - The net profit attributable to the parent company was 313 million yuan, up 25.7% year-on-year but down 55.4% quarter-on-quarter [5][6] - The company’s R&D expenses surged by 116.8% year-on-year, indicating a strong commitment to innovation despite pressure on profit margins [6] - The gross margin for Q1 2025 was 41.5%, a decrease of 3.4 percentage points year-on-year, primarily due to changes in accounting standards affecting warranty costs [6] - The company’s inventory and contract liabilities increased by 5.8% and 18.6% respectively compared to the end of 2024, reflecting future growth potential [6] Revenue and Profit Forecast - Revenue projections for 2025-2027 are 11.7 billion yuan, 15.1 billion yuan, and 19.3 billion yuan, with year-on-year growth rates of 29%, 29%, and 28% respectively [6][8] - Net profit forecasts for the same period are 2.4 billion yuan, 3.3 billion yuan, and 4.3 billion yuan, with growth rates of 50%, 35%, and 32% respectively [6][8] - The corresponding price-to-earnings ratios (PE) for these years are projected to be 48 times, 36 times, and 27 times [6][8]

Investment Rating - The report assigns a "Buy" rating to the company, indicating a potential upside in the stock price [4][5]. Core Insights - The company has demonstrated strong revenue growth, with a 35% year-over-year increase in Q1 2025, driven by the domestic advancement in semiconductor equipment [5][8]. - The company is positioned as a leader in the domestic semiconductor etching equipment sector, enhancing its market share while expanding its product offerings [5]. - The valuation of the company is expected to increase due to the intensifying US-China technology disputes, with projected P/E ratios for 2025-2027 at 53x, 43x, and 34x respectively [5][8]. Summary by Sections Company Overview - The company operates in the mechanical equipment industry, with a current stock price of 187.35 CNY as of April 24, 2025, and a market capitalization of 116.74 billion CNY [2]. - Major shareholders include Shanghai Venture Capital Co., Ltd. with a 15.02% stake [2]. Recent Performance - In Q1 2025, the company achieved revenue of 2.17 billion CNY, reflecting a 35.4% year-over-year growth, and a net profit of 310 million CNY, up 25.7% year-over-year [8]. - The company’s gross margin for Q1 2025 was 41.5%, a decrease of 3.4 percentage points compared to the previous year [8]. Financial Projections - Revenue is projected to grow to 11.76 billion CNY in 2025, with a net profit forecast of 2.2 billion CNY, representing a 36% year-over-year increase [7][8]. - The company’s earnings per share (EPS) are expected to rise to 3.54 CNY in 2025, with further increases anticipated in subsequent years [7][8]. Market Dynamics - The demand for semiconductor equipment is expected to continue rising, particularly in advanced processes, as domestic manufacturers seek to overcome restrictions imposed by foreign entities [8]. - The report highlights that local equipment manufacturers will benefit from increased investments in advanced process technology to meet the growing needs of industries such as AI [8].

Investment Rating - The report maintains a "Buy" rating for the company [1] Core Insights - The company experienced rapid revenue growth, with Q1 2025 revenue reaching 2.17 billion yuan, a year-on-year increase of 35.4%. This growth is attributed to a significant increase in the delivery volume of high-end etching equipment and repeat orders for new products like LPCVD and ALD [7] - The gross margin improved sequentially to 41.5%, with R&D investment increasing by 90.5% year-on-year to 690 million yuan in Q1 2025. The company is actively developing over 20 new devices across six categories [7] - The company has a strong order backlog, with contract liabilities reaching 3.07 billion yuan, up 162.4% year-on-year, and inventory increasing by 33.4% to 7.45 billion yuan [7] - The company is leading in etching products and successfully expanding its coating products, with significant advancements in various technologies and applications [7] - The profit forecast for 2025-2027 is maintained at 2.43 billion, 3.40 billion, and 4.45 billion yuan respectively, with corresponding dynamic P/E ratios of 48, 34, and 26 times [7] Financial Summary - Total revenue for 2023 is projected at 6.26 billion yuan, with a year-on-year growth of 32.15%. The net profit attributable to the parent company is expected to be 1.79 billion yuan, reflecting a 52.67% increase [1] - The company’s earnings per share (EPS) for 2025 is estimated at 3.91 yuan, with a projected P/E ratio of 47.94 [1] - The company’s total assets are expected to reach 32.58 billion yuan by 2025, with a debt-to-asset ratio of 31.97% [8]

Investment Rating - The report assigns a "Buy" rating to the company, indicating a potential upside in the stock price [4][5]. Core Insights - The company has demonstrated strong revenue growth, with a 35% year-over-year increase in Q1 2025, driven by the domestic advancement in semiconductor equipment [5][8]. - The company is positioned as a leader in the domestic semiconductor etching equipment sector, enhancing its market share while expanding its product offerings [5]. - The valuation of the company is expected to increase due to the intensifying US-China technology conflict, with projected P/E ratios for 2025-2027 at 53x, 43x, and 34x respectively [5][8]. Summary by Sections Company Overview - The company operates in the mechanical equipment industry, with a current stock price of 187.35 CNY as of April 24, 2025, and a market capitalization of 116.74 billion CNY [2]. Recent Ratings - The company has consistently received "Buy" ratings in recent evaluations, reflecting positive market sentiment [3][4]. Financial Performance - In Q1 2025, the company achieved revenue of 2.17 billion CNY, a 35.4% increase year-over-year, and a net profit of 310 million CNY, up 25.7% [8]. - The company’s gross margin for Q1 2025 was 41.5%, a decrease of 3.4 percentage points from the previous year [8]. - For 2024, the company is projected to generate revenue of 9.07 billion CNY, a 44.7% increase, with a net profit of 1.62 billion CNY, reflecting a 9.5% decline [8]. Market Dynamics - The demand for semiconductor equipment is expected to rise as domestic manufacturers like Huawei and Yangtze Memory Technologies strive to overcome technological restrictions imposed by the US [8]. - The report anticipates that domestic wafer fabs will increasingly focus on advanced process investments to meet the growing needs of industries such as AI [8]. Profit Forecast - The company is expected to achieve net profits of 2.2 billion CNY, 2.68 billion CNY, and 3.38 billion CNY for 2025, 2026, and 2027 respectively, with year-over-year growth rates of 36%, 21%, and 19% [8].

Investment Rating - The report maintains a "Buy" rating for the company [1] Core Insights - The company experienced rapid revenue growth, with Q1 2025 revenue reaching 2.17 billion yuan, a year-on-year increase of 35.4% driven by higher shipments of high-end etching equipment and repeat orders for new products [7] - The gross margin improved sequentially to 41.5%, with R&D investment significantly increasing by 90.5% year-on-year to 690 million yuan in Q1 2025 [7] - The company has a strong order backlog, with contract liabilities increasing by 162.4% year-on-year to 3.07 billion yuan and inventory rising by 33.4% to 7.45 billion yuan [7] - The company is leading in etching products and successfully expanding its coating products, with significant advancements in various semiconductor technologies [7] - The profit forecast for 2025-2027 is maintained at 2.43 billion, 3.40 billion, and 4.45 billion yuan respectively, with corresponding dynamic P/E ratios of 48, 34, and 26 times [7] Financial Summary - Total revenue for 2023 is projected at 6.26 billion yuan, with a year-on-year growth of 32.15% [1] - The net profit attributable to shareholders for 2023 is estimated at 1.79 billion yuan, reflecting a year-on-year increase of 52.67% [1] - The latest diluted EPS for 2023 is expected to be 2.87 yuan per share [1] - The company’s total assets are projected to reach 32.58 billion yuan by 2025, with total liabilities of 10.41 billion yuan [8]

Investment Rating - The report maintains a "Buy" rating for the company [4] Core Views - The company reported a revenue of 2.173 billion yuan in Q1 2025, achieving a year-on-year growth of 35.40%, continuing its trend of over 35% annual growth in revenue over the past 14 years [2] - The net profit attributable to the parent company reached 313 million yuan, with a year-on-year increase of 25.67% [2] - The significant revenue growth is attributed to a notable increase in shipment volumes of high-end products in advanced logic and memory device manufacturing, with successful mass production of key etching processes [2] - The company has increased its R&D investment, with R&D expenses reaching 687 million yuan in Q1 2025, a year-on-year increase of 90.53%, representing approximately 31.60% of its revenue, significantly higher than industry peers [3] - The company has successfully launched six types of LPCVD film deposition equipment for advanced memory and logic devices, receiving bulk orders worth approximately 476 million yuan in 2024 [3] Summary by Sections Performance Review - In Q1 2025, the company achieved a revenue of 2.173 billion yuan, with a year-on-year growth of 35.40% and a net profit of 313 million yuan, up 25.67% [2] Operational Analysis - The company is focusing on R&D, with over 20 new equipment projects under development, and has reduced the time to market for competitive new devices to two years or less [3] - The revenue from etching equipment in 2024 was 7.277 billion yuan, reflecting a year-on-year increase of 54.73% [3] - The company has established a subsidiary for the layout of measurement equipment, indicating a strategic expansion into this segment [3] Profit Forecast, Valuation, and Rating - Revenue projections for 2025-2027 are 11.8 billion, 15.2 billion, and 19.8 billion yuan, with expected year-on-year growth rates of 30%, 29%, and 30% respectively [4] - Net profit forecasts for the same period are 2.2 billion, 3.1 billion, and 4.2 billion yuan, with growth rates of 36%, 41%, and 35% respectively, leading to P/E ratios of 53, 37, and 28 times [4]