GUOXIN MICRO(SZ:002049) GUOTAI HAITONG SECURITIES·2026-01-21 15:24Investment Rating - The report assigns a rating of "Accumulate" to the company with a target price of 107.06 CNY [5][11]. Core Insights - The company plans to acquire 100% equity of Ruineng Semiconductor through a combination of issuing shares and cash payment, which constitutes a related party transaction. The target company is a leader in power semiconductors, which will enhance the company's supply chain and create significant synergies [2][11]. - The acquisition is expected to complete the company's power semiconductor industry chain, accelerate the localization of high-end components, and cultivate new profit growth points, thereby enhancing its risk resistance [11]. - The company reported a total revenue of 49.04 billion CNY and a net profit attributable to the parent company of 12.63 billion CNY for the first three quarters of 2025, indicating a solid financial foundation [11]. Financial Summary - Total revenue projections for the company are as follows: 7,576 million CNY in 2023, 5,511 million CNY in 2024, 7,834 million CNY in 2025, 9,399 million CNY in 2026, and 10,731 million CNY in 2027, with a growth rate of 6.4% in 2023 and a projected increase of 42.2% in 2025 [4][12]. - Net profit attributable to the parent company is projected to be 2,532 million CNY in 2023, decreasing to 1,179 million CNY in 2024, and then increasing to 1,716 million CNY in 2025, 1,939 million CNY in 2026, and 2,296 million CNY in 2027 [4][12]. - The company's earnings per share (EPS) are expected to be 2.98 CNY in 2023, dropping to 1.39 CNY in 2024, and then recovering to 2.02 CNY in 2025, 2.28 CNY in 2026, and 2.70 CNY in 2027 [4][12]. Market Data - The current stock price is 86.36 CNY, with a market capitalization of 73,374 million CNY. The stock has traded within a range of 59.12 CNY to 92.78 CNY over the past 52 weeks [6][11]. - The company has a total share capital of 850 million shares, with 849 million shares in circulation [6]. Valuation Metrics - The price-to-earnings (P/E) ratio is projected to be 29.08 for 2023, increasing to 62.45 in 2024, and then decreasing to 42.91 in 2025, 37.98 in 2026, and 32.08 in 2027 [4][12]. - The price-to-book (P/B) ratio is currently at 6.32, with projections of 5.94 for 2024, 5.40 for 2025, 4.81 for 2026, and 4.27 for 2027 [12].