First Shanghai Securities·2025-11-19 08:46Investment Rating - The report assigns a "Buy" rating to the company with a target price of HKD 90.00, representing a potential upside of 21.63% from the current stock price of HKD 74.00 [3][6]. Core Insights - The semiconductor industry is experiencing strong domestic substitution demand, and the consumer electronics market is showing signs of recovery. The company is expected to benefit from these trends, with projected revenue growth driven by increased capacity utilization and demand from domestic clients [6][7]. - The company’s revenue for the fiscal year ending December 31, 2023, is reported at USD 6.32 billion, with a year-on-year decline of 13.09%. However, a significant recovery is anticipated in the following years, with a projected revenue CAGR of 38.6% over the next three years [5][6]. - The company’s net profit for 2023 is reported at USD 492.75 million, a decrease of 50.35% from the previous year, but is expected to rebound significantly in subsequent years, with a CAGR of 90.6% [5][6]. Financial Summary - For the fiscal year 2023, the company reported total revenue of USD 6.32 billion, with a projected increase to USD 8.03 billion in 2024 and further growth to USD 9.40 billion in 2025 [5][6]. - The gross profit margin for 2023 is reported at 18.0%, with expectations of improvement to 21.0% in 2024 and 24.5% in 2025 [7]. - The company’s capital expenditure for Q3 2025 increased by 27.0% to USD 2.39 billion, driven by the recovery of equipment shipments previously affected by geopolitical issues [6][7]. - The company’s cash flow from operations is projected to improve significantly, with operating cash flow expected to reach USD 4.71 billion by 2025 [8].