NAURA(SZ:002371) EBSCN·2026-01-12 08:18Investment Rating - The report maintains a "Buy" rating for the company, indicating a strong potential for investment returns exceeding the market benchmark by more than 15% over the next 6-12 months [5]. Core Insights - The company is positioned as a leading platform for semiconductor equipment, benefiting from the ongoing domestic production process. It has established a comprehensive product lineup in etching, thin film deposition, and thermal processing equipment, with projected revenues exceeding 50 billion yuan for etching equipment and 65 billion yuan for thin film deposition equipment in the first half of 2025 [2]. - The company has announced a stock incentive plan aimed at binding its core team more closely, with performance targets set for revenue growth and R&D investment ratios over the next four years [3]. - The company reported a revenue of 273.01 billion yuan for the first three quarters of 2025, reflecting a year-on-year growth of 32.97%, and a net profit of 51.30 billion yuan, up 14.83% year-on-year [2]. Financial Summary - Revenue projections for the company are as follows: 22,079 million yuan in 2023, 29,838 million yuan in 2024, 38,778 million yuan in 2025, 49,856 million yuan in 2026, and 59,820 million yuan in 2027, with corresponding growth rates of 50.32%, 35.14%, 29.96%, 28.57%, and 19.99% respectively [4]. - The forecasted net profit for the company is 3,899 million yuan in 2023, 5,621 million yuan in 2024, 7,628 million yuan in 2025, 10,030 million yuan in 2026, and 12,812 million yuan in 2027, with growth rates of 65.73%, 44.17%, 35.71%, 31.48%, and 27.74% respectively [4]. - The company's earnings per share (EPS) are projected to be 7.35 yuan in 2023, 10.53 yuan in 2024, 10.53 yuan in 2025, 13.84 yuan in 2026, and 17.68 yuan in 2027 [4]. Valuation Metrics - The company is expected to have a price-to-earnings (P/E) ratio of 68 in 2023, decreasing to 28 by 2027, while the price-to-book (P/B) ratio is projected to decline from 10.8 in 2023 to 6.1 in 2027 [4][12]. - Return on equity (ROE) is forecasted to improve from 16.00% in 2023 to 21.56% in 2027, indicating increasing profitability and efficiency [11].