Orient Securities·2026-02-12 13:39Investment Rating - The report maintains a "Buy" rating for the company with a target price of 150.27 CNY [4][11] Core Insights - The company reported Q4 revenue of 2.49 billion USD, exceeding guidance with a quarter-on-quarter growth of 12.8% and a year-on-year growth of 4.5% [10] - The company is expected to benefit from the ongoing domestic substitution in the supply chain, with a projected 18% year-on-year revenue growth from Chinese customers in 2025 [10] - The company is focusing on increasing the proportion of high-value-added products, with a 1.5% quarter-on-quarter growth in wafer revenue in Q4 [10] Financial Forecasts - The forecasted net profit attributable to the parent company for 2025-2027 is 5.04 billion, 6.74 billion, and 8.04 billion CNY respectively, with adjustments made to gross margin and expense ratios [4][11] - Revenue projections for 2023-2027 are 45.25 billion, 57.80 billion, 67.31 billion, 78.96 billion, and 90.36 billion CNY, reflecting a year-on-year growth of -9%, 28%, 16%, 17%, and 14% respectively [6][14] - The gross margin is expected to improve from 21.9% in 2023 to 23.2% in 2026 and 2027 [6][14]