Leadmicro(SH:688147) ZHESHANG SECURITIES·2025-09-25 07:49Investment Rating - The investment rating for the company is "Buy" (maintained) [5] Core Views - The company has released a 2025 restricted stock incentive plan, aiming to bind core technology and management talent, reflecting confidence in the development of semiconductor equipment [1] - The performance assessment targets for the incentive plan include a net profit margin of no less than 10% or a compound annual growth rate (CAGR) of 35% for semiconductor equipment orders from 2025 to 2027, indicating the company's focus on semiconductor equipment as a core development area [2] - The company is a leading domestic ALD equipment provider, with products covering mainstream ALD thin film materials and processes, and has developed the first domestically successful mass production High-k ALD equipment for integrated circuit manufacturing [3] - The company has successfully developed a complete line solution for XBC solar cells and is positioned to benefit from the next generation of battery technologies in the photovoltaic equipment sector [8] Summary by Sections Incentive Plan - The company plans to grant 3.8276 million restricted stocks, accounting for approximately 0.83% of the total share capital, to 420 individuals, which represents 28% of the total employees as of the end of 2024 [1] - The estimated amortization costs for the stock options from 2025 to 2028 are projected to be 9.02 million, 49.15 million, 21.76 million, and 7.53 million yuan respectively [2] Semiconductor Equipment - The company has developed various technologies including HKMG, column capacitors, and high aspect ratio 3D NAND, covering major application scenarios in logic chips, storage chips, advanced packaging, and compound semiconductors [3] - The PECVD equipment is being developed from high-end materials to general materials, with successful customer validation and batch orders in high-end materials [4] Financial Forecast - Revenue is expected to grow from 2.748 billion yuan in 2025 to 3.432 billion yuan in 2027, with corresponding net profits of 348 million yuan, 459 million yuan, and 546 million yuan, reflecting growth rates of 53%, 32%, and 19% respectively [9] - The price-to-earnings (P/E) ratios for 2025, 2026, and 2027 are projected to be 76, 58, and 48 times respectively [9]