Thinkon Semi(SH:688233) Shenwan Hongyuan Securities·2026-01-25 09:44Investment Rating - The investment rating for the company is "Buy" (maintained) [1] Core Insights - The company has experienced a significant increase in revenue from silicon components over the past three years, with a notable recovery in the etching silicon materials market [1] - The company is expected to benefit from a resurgence in global storage semiconductor demand and accelerated domestic substitution in the second half of 2025 [8] - The company has adjusted its revenue and net profit forecasts for 2025, 2026, and 2027, reflecting a positive outlook due to increasing demand [8] Financial Data and Profit Forecast - Total revenue projections are as follows: - 2024: 303 million - 2025: 441 million - 2026: 764 million - 2027: 1,028 million - Year-on-year growth rates for total revenue are projected at: - 2024: 124.2% - 2025: 45.8% - 2026: 73.2% - 2027: 34.5% [7] - Net profit forecasts are as follows: - 2024: 41 million - 2025: 105 million - 2026: 222 million - 2027: 319 million - Year-on-year growth rates for net profit are projected at: - 2025: 155.4% - 2026: 110.8% - 2027: 44.0% [7] - The company’s gross margin is expected to improve, reaching 47.3% in 2026 [8]