KAIYUAN SECURITIES·2025-08-10 08:00Investment Rating - The investment rating for the company is "Buy" (maintained) [1][4] Core Views - The company is expected to see a 15% year-on-year revenue growth in 2025, driven by sufficient orders, the resolution of production disruptions, and advancements in technology [4][5] - The net profit forecasts for 2025 and 2026 have been revised down to $560 million and $918 million respectively, while the 2027 net profit forecast remains at $1.27 billion, reflecting growth rates of 14%, 64%, and 38% respectively [4][5] - The current stock price of HKD 48.66 corresponds to a price-to-book ratio (PB) of 2.2, 2.0, and 1.8 for the years 2025-2027 [4][5] Financial Performance - For Q2 2025, the company reported revenue of $2.21 billion, a slight decrease of 1.7% quarter-on-quarter, which was better than the previous guidance of a 4%-6% decline [5][6] - The gross margin for Q2 2025 was 20.4%, slightly above the upper limit of the guidance range of 18%-20% [5][6] - The net profit for Q2 2025 was $132 million, with a significant drop in minority interest from $135 million in Q1 2025 to $14 million [5][6] Revenue Guidance - The company has provided a revenue guidance for Q3 2025 indicating a quarter-on-quarter growth of 5%-7%, which is slightly below previous expectations [6] - Despite a slowdown in urgent orders and pre-pull schedules, the company anticipates that Q4 2025 will continue to see revenue growth due to strong demand [6] Financial Summary and Valuation Metrics - The projected financial metrics for the company are as follows: - Revenue (in million USD): 2023A: 6,322, 2024A: 8,030, 2025E: 9,262, 2026E: 11,227, 2027E: 13,001 [7] - Net Profit (in million USD): 2023A: 903, 2024A: 493, 2025E: 560, 2026E: 918, 2027E: 1,269 [7] - Gross Margin (%): 2023A: 19.3, 2024A: 18.0, 2025E: 20.8, 2026E: 22.3, 2027E: 25.1 [7]