MAYAIR(SH:688376) Guotou Securities·2025-11-28 15:34Investment Rating - The investment rating for the company is "Buy-A" with a target price of 58.73 CNY per share, maintaining the rating [5][9]. Core Views - The company has completed the first vesting period of its 2024 stock incentive plan, with a total of 3.1926 million shares vested to 142 individuals, including directors and key personnel [1]. - The acquisition of CM Hi-Tech Cleanroom Limited is expected to drive revenue growth, expanding the company's market presence in cleanroom solutions [2]. - The semiconductor cleanroom market share is anticipated to continue increasing, with consumables expected to become a long-term revenue driver, potentially improving overall profitability [3]. Financial Projections - Revenue projections for 2025-2027 are 2.278 billion CNY, 2.881 billion CNY, and 3.524 billion CNY, respectively, with net profits of 248 million CNY, 327 million CNY, and 409 million CNY [4][10]. - The company is expected to achieve a gross margin of over 30% for consumable products, while equipment margins are estimated at 15% to 20% [3]. Market Performance - The company's stock price as of November 27, 2025, is 44.43 CNY, with a 12-month price range of 31.7 to 56.8 CNY [5]. - The total market capitalization is approximately 6.008 billion CNY [5].