China Post Securities·2025-09-23 03:36Investment Rating - The report maintains a "Buy" rating for the company [1][8] Core Insights - The company is expected to achieve revenues of 16.9 billion, 19.8 billion, and 22.9 billion yuan in 2025, 2026, and 2027 respectively, with net profits of 669 million, 1.11 billion, and 1.52 billion yuan [8][10] - The company plans to acquire a 97.4988% stake in Huali Micro, enhancing its 12-inch wafer foundry capacity and creating synergies in technology and production [5][14] - The company has seen a strong performance in its analog and power management platforms, with significant revenue growth driven by demand in AI servers and related applications [4][14] Company Overview - The latest closing price of the company's stock is 83.00 yuan, with a total market capitalization of 143.9 billion yuan [3] - The company has a total share capital of 1.734 billion shares, with 408 million shares in circulation [3] - The company has a debt-to-asset ratio of 28.7% [3] Financial Projections - The company is projected to have a revenue growth rate of 17.56% in 2025, followed by 17.31% in 2026 and 15.35% in 2027 [10][16] - The EBITDA is expected to increase significantly from 3.18 billion yuan in 2024 to 11.12 billion yuan in 2027 [10][16] - The company's net profit margin is projected to improve, with net profit as a percentage of revenue increasing from 2.6% in 2025 to 6.7% in 2027 [16]