SCC(SZ:002916) Bank of China Securities·2025-12-14 06:20Investment Rating - The report maintains a "Buy" rating for the company [2][4] Core Views - The company demonstrates confidence through its second phase of restricted stock incentive plan, indicating strong commitment [4][9] - The AI and storage sectors continue to show favorable market conditions, supporting the company's growth prospects [4][9] Financial Projections - The company is expected to achieve revenues of RMB 230.02 billion, RMB 321.10 billion, and RMB 419.23 billion for the years 2025, 2026, and 2027 respectively [6] - Projected net profits for the same years are RMB 33.41 billion, RMB 58.16 billion, and RMB 76.43 billion, with corresponding EPS of RMB 5.01, RMB 8.72, and RMB 11.46 [6] - The PE ratios for 2025, 2026, and 2027 are projected to be 38.4, 22.0, and 16.8 respectively [6] Revenue and Profit Growth - The company’s main revenue is projected to grow from RMB 13,526 million in 2023 to RMB 41,923 million by 2027, reflecting a compound annual growth rate (CAGR) of approximately 30.6% [8] - The net profit is expected to increase from RMB 1,398 million in 2023 to RMB 7,643 million in 2027, indicating a significant growth trajectory [8] Shareholder Incentives - The incentive plan involves granting 15.16 million shares, representing 2.27% of the total share capital, with a grant price of RMB 114.72 per share [9] - The plan aims to align the interests of management and key personnel with the company's long-term performance [9] Market Position and Strategy - The company is enhancing its high-end PCB production capacity through new factories and technological upgrades, which will support future demand [9] - The focus on AI computing upgrades and structural growth in the storage market is expected to drive revenue and profit growth [9]