NAURA(SZ:002371) Zhao Yin Guo Ji·2025-05-21 08:23Investment Rating - The report maintains a "BUY" rating for Naura Technology, indicating a potential return of over 15% over the next 12 months [19]. Core Insights - Naura Technology's new orders increased by approximately 25% year-over-year in 2024, driven by strong integrated circuit (IC) orders, with continued momentum into the first quarter of 2025 [1]. - The company is expanding its product portfolio through internal R&D and external acquisitions, including a planned acquisition of a 17.9% stake in Kingsemi, a photolithography coating equipment maker [1]. - Naura is positioned as a leading player in China's semiconductor equipment market, benefiting from the country's push for semiconductor localization amid tightening export restrictions [1][9]. - The target price remains unchanged at RMB 512, based on a price-to-earnings ratio of 36.8x for 2025 estimates, reflecting an 18.1% upside from the current price of RMB 433.66 [3][9]. Financial Summary - Revenue is projected to grow from RMB 22,079 million in FY23A to RMB 38,909 million in FY25E, representing a compound annual growth rate (CAGR) of 30.4% [2]. - Net profit is expected to increase from RMB 3,899.1 million in FY23A to RMB 7,426.9 million in FY25E, with a year-over-year growth of 32.1% [2]. - The gross margin is forecasted to improve from 41.1% in FY23A to 43.4% in FY25E, indicating enhanced operational efficiency [2]. Market Context - The semiconductor equipment capital expenditure in China is estimated to exceed US$50 billion in 2024, driven by strong demand amid geopolitical uncertainties [9]. - Naura anticipates a normalization of demand for overseas products, which may create more opportunities for local vendors [9]. - The company expects investment in domestic mature nodes to stabilize over the next 2-3 years, while advanced logic and memory segments are projected to drive future growth [9].