PNC(SH:603690) HUAXI Securities·2025-03-14 12:54Investment Rating - The report assigns an "Accumulate" rating to the company [3]. Core Views - The acquisition of Guizhou Weidun Crystal Phosphorus will enhance the company's presence in the high-purity electronic materials sector, further solidifying its business layout in the semiconductor field [1]. - Weidun Crystal Phosphorus is a leading domestic supplier of high-end semiconductor materials, with established relationships with major clients, contributing to the domestic substitution trend [2]. - The acquisition is expected to strengthen the company's electronic materials business, improve its overall performance, and align with its strategic development goals [3]. Summary by Sections Company Overview - The company, established in 2000, focuses on high-purity process systems and semiconductor wet cleaning equipment, providing solutions for various advanced manufacturing sectors [14]. - The main products include precursor materials and doping/oxidation materials, primarily used in diffusion and thin-film deposition processes [2]. Financial Performance - In 2024, Weidun Crystal Phosphorus is projected to achieve revenue of 249 million yuan and a net profit of 69.05 million yuan, with a net profit margin of 27.71% [2]. - The company anticipates a decline in net profit for 2024, estimated between 90 million and 135 million yuan, primarily due to increased R&D expenses and other non-recurring losses [3][6]. Acquisition Impact - The acquisition is expected to enhance the company's electronic materials capabilities and contribute positively to its financial performance post-merger [3]. - The company has a history of investment in Weidun Crystal Phosphorus, indicating a strong relationship and a high degree of certainty regarding the acquisition [7]. Revenue and Profit Forecast - The company forecasts revenues of 34.23 billion, 44.49 billion, and 56.64 billion yuan for 2024, 2025, and 2026, respectively, with year-on-year growth rates of 8.6%, 30%, and 27% [8][21]. - The projected net profits for the same period are 1.11 billion, 3.48 billion, and 4.88 billion yuan, with significant growth expected in 2025 and 2026 [8][21]. Valuation Metrics - As of March 12, 2025, the company's stock price of 25.73 yuan corresponds to price-to-earnings ratios of 89, 28, and 20 for the years 2024, 2025, and 2026, respectively [8][24].