Workflow
FIT HON TENG:3Q24 先行 : 盈利与利润率稳健回升一致 ; 关注 4Q24E GB200 产品

Investment Rating - The report maintains a Buy rating for FIT Hon Teng with a target price of **HK4.25,representinga64.84.25**, representing a **64.8% upside** from the current price of HK2.58 [3][13] Core Views - FIT Hon Teng's 3Q24 revenue and net profit grew by 1% and 24% YoY, respectively, driven by improved product mix, cost control, and operational efficiency [1][2] - The company's net profit margin (NPM) recovered to 5.8% in 3Q24, up from 1.1% and 2.0% in 1Q24 and 2Q24, respectively, supported by high-margin AI server products [1][2] - The GB200 AI server products are expected to start small-volume shipments in 4Q24, with mass production anticipated in 1Q25, driving revenue growth in connectors, cooling, and power-related products [2][3] - The report forecasts FY24E revenue and net profit growth of 12% and 42% YoY, respectively, with further improvements in operating efficiency and margins [2][13] Financial Performance - FY24E revenue is projected at 4,677million,a11.54,677 million**, a **11.5% YoY increase**, while **FY25E revenue** is expected to grow **30.8% YoY** to **6,117 million [4][9] - FY24E net profit is estimated at 183.5million,a41.6183.5 million**, a **41.6% YoY increase**, with **FY25E net profit** expected to grow **62.8% YoY** to **298.7 million [4][9] - The gross profit margin (GPM) is expected to improve to 21% in FY24E, up from 19% in FY23, driven by better product mix and cost control [9][16] - Operating profit margin (OPM) is forecasted to increase to 7.0% in FY24E, compared to 6.3% in FY23, with further improvement to 7.7% in FY25E [9][16] AI Server Opportunity - The GB200/GB300 AI server revenue is estimated to reach 885.9millioninabullcasescenario,with885.9 million** in a bull case scenario, with **422.4 million in a base case and 191.3millioninabearcase[11]KeycomponentscontributingtoAIserverrevenueincludeconnectors/cables,power/thermalsolutions,andNVLinkcoppercables/connectors,withFITHonTengholdinga20191.3 million** in a bear case [11] - Key components contributing to AI server revenue include **connectors/cables**, **power/thermal solutions**, and **NVLink copper cables/connectors**, with FIT Hon Teng holding a **20% share** in connectors/cables and **5% in power/thermal solutions** [11] - The **HGX/MGX AI server revenue** is projected at **76.7 million in a bull case, with 61.9millioninabasecaseand61.9 million** in a base case and **47.0 million in a bear case [12] Valuation - The target price of HK$4.25 is based on a 13x FY25E P/E, reflecting the company's growth potential and margin recovery [13] - The current share price implies a 12.9x FY24E P/E and 7.9x FY25E P/E, which is considered attractive given the company's growth prospects [13][14] - The ROE is expected to improve to 10.8% in FY25E, up from 7.3% in FY24E, driven by higher profitability and operational efficiency [4][20] Catalysts - Key catalysts include the mass production of GB200 server products, progress in the Auto Kabel acquisition, updates on AirPods production in Vietnam/India, and further margin improvements [3][13]