Orient Securities·2026-02-13 00:25Investment 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 its 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 2025 [10] Financial Forecast and Investment Recommendations - 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] - The company’s revenue is projected to grow from 45.25 billion CNY in 2023 to 90.36 billion CNY in 2027, reflecting a compound annual growth rate [6][14] - The gross margin is expected to stabilize around 21.9% in 2025 and 2027, with net profit margins improving gradually [6][14]