V-Test(688372) Tianfeng Securities·2025-05-21 00:14Investment Rating - The investment rating for the company is upgraded to "Buy" based on the recovery in the semiconductor industry and changes in revenue structure [6][5]. Core Viewpoints - The company achieved a revenue of 1.077 billion yuan in 2024, representing a year-on-year growth of 46%, and a net profit of 128 million yuan, up 8.67% year-on-year. In Q1 2025, the company reported a revenue of 285 million yuan, a 55% increase year-on-year, and turned a profit with a net profit of 26 million yuan [1][2]. - The growth in revenue is attributed to improved industry conditions, optimized product structure, new customer mass production, and increased capacity utilization. Despite the net profit growth being lower than revenue growth, the company demonstrated solid cost control and profitability [2][4]. - The company is focusing on high-performance chip testing, including CPU, GPU, AI, and advanced packaging chips, with a significant increase in revenue from wafer testing (6.15 billion yuan, up 38.91%) and finished chip testing (3.67 billion yuan, up 50.07%) [3][4]. - The company plans to raise 1.175 billion yuan through convertible bonds to enhance its testing capabilities and increase revenue from high-end services [3]. Financial Data Summary - The company’s projected revenues for 2025 and 2026 are 1.369 billion yuan and 1.743 billion yuan, respectively, with expected net profits of 196 million yuan and 280 million yuan [5][11]. - The EBITDA for 2025 is estimated at 618 million yuan, with a projected growth rate of 27.14% [5][11]. - The company’s earnings per share (EPS) is expected to reach 1.72 yuan in 2025, with a price-to-earnings (P/E) ratio of 40.18 [5][11].