Tianfeng Securities·2025-06-19 11:29Investment Rating - The report assigns a "Buy" rating for the company with a target price of 76.88 CNY, based on a 3.0x PB valuation for 2025 [7][48]. Core Views - The report highlights three main factors supporting the long-term growth of the company: the potential for a new price increase cycle, the growth from the expansion of the 9th factory, and the acquisition of Huali Microelectronics enhancing overall competitiveness [2][3][4]. Summary by Sections Company Overview - The company, Huahong Semiconductor, is a leading specialty foundry in mainland China, focusing on embedded/non-volatile memory, power devices, analog and power management, and logic/RF technologies, with applications in emerging fields such as electric vehicles, green energy, and IoT [1][20]. Price Increase Cycle - The company is expected to initiate a new price increase cycle due to full production capacity and rising costs, with a capacity utilization rate of 102.7% in Q1 2025 and increasing market demand [2][25]. - The anticipated price increases in the wafer foundry industry are expected to enhance the company's profitability [2][28]. Expansion of the 9th Factory - The 9th factory is projected to generate a future revenue potential of 1.277 billion USD, with a monthly capacity of 83,000 wafers and a total investment of 6.7 billion USD [3][36]. - The factory is expected to be operational by December 2024, contributing significantly to revenue growth as it ramps up production [3][36]. Acquisition of Huali Microelectronics - The acquisition of Huali Microelectronics is expected to enhance the company's competitive edge, with plans to integrate Huali Micro into Huahong Semiconductor within three years of its IPO [4][39]. - Huali Micro is noted for its advanced 12-inch fully automated IC manufacturing line, which will bolster Huahong's production capabilities [4][39]. Financial Projections - Revenue projections for 2025, 2026, and 2027 are estimated at 17.2 billion, 20.4 billion, and 24.4 billion CNY, respectively, with net profits of 800.82 million, 1.286 billion, and 1.985 billion CNY [5][46]. - The company is expected to maintain a high capacity utilization rate of around 100% due to strong demand in sectors like new energy vehicles and AI hardware [46][48]. Valuation - The report suggests that the company is better suited for PB valuation due to its heavy asset nature and the impact of depreciation on short-term profits [48]. - The average PB for comparable companies is projected at 3.19 for 2025, with Huahong's target PB set at 3.0x, reflecting its leading position in specialty foundry technology [48][49].