Core Viewpoint - The company is focusing on the verification progress of its ArF immersion high-capacity coating and developing machine, actively promoting its introduction and validation across different clients [1] Investment Highlights - The company's EPS forecast for 2025-2027 has been updated to 1.35, 2.14, and 3.36 yuan, reflecting growth rates of 34.08%, 58.60%, and 56.93% respectively. The 2025E and 2026E forecasts have been slightly downgraded, while 2027E is a new addition. Given the low domestic localization rate of front-end coating and developing equipment, achieving breakthroughs will create significant competitive barriers, leading to a projected PE valuation of 80 times for 2025, corresponding to a target price of 108.00 yuan [2] Operating Performance Pressure - The company anticipates a revenue of 1.753 billion yuan in 2024, a year-on-year increase of 2.13%, with a net profit of 73.31 million yuan, down 60.83% year-on-year. The decline in net profit is primarily due to increased R&D investment, with R&D expenses expected to reach 297 million yuan in 2024, a 49.93% increase. The company is currently in a critical transition period for upgrading coating and developing equipment and validating new products, resulting in significant performance pressure [3] Product Development Progress - The main products are advancing smoothly at client sites. The high-end offline machines, including SOC, SOD, and NTD, have achieved rapid breakthroughs, and I-Line and KrF machines are showing good production data at multiple client sites. The introduction and validation of the ArF immersion high-capacity coating and developing machine are actively being promoted across different clients [3] - New products are steadily progressing and are expected to contribute to new growth points for the company. The front-end chemical cleaning machine launched in March 2024 has passed client process validation and received orders from several major domestic clients. The temporary bonding and debonding machines have successfully passed validation from multiple clients and are entering a gradual ramp-up phase, with nearly 20 orders in hand. The new Frame cleaning equipment for 2.5D/3D advanced packaging has also passed client validation and is entering small-batch sales [4]

公司研究 证 券 研 究 报 告 芯源微（688037）2024 年报&2025 年一季报点评 强推（维持） 订单稳健增长，化学清洗&Track 进展顺利 目标价：122.0 元 事项： 评论： [ReportFinancialIndex] 主要财务指标 | | 2024A | 2025E | 2026E | 2027E | | --- | --- | --- | --- | --- | | 营业总收入(百万) | 1,754 | 2,046 | 2,748 | 3,598 | | 同比增速(%) | 2.1% | 16.7% | 34.3% | 30.9% | | 归母净利润(百万) | 203 | 261 | 418 | 606 | | 同比增速(%) | -19.1% | 28.7% | 60.2% | 45.0% | | 每股盈利(元) | 1.01 | 1.30 | 2.08 | 3.01 | | 市盈率(倍) | 95 | 73 | 46 | 32 | | 市净率(倍) | 7.1 | 6.7 | 6.0 | 5.3 | 资料来源：公司公告，华创证券预测 注：股价为 2025 年 4 月 30 日 ...

Core Viewpoint - The transfer of shares from Shen Yang Zhongke Tiansheng Automation Technology Co., Ltd. to Northern Huachuang is expected to enhance the collaboration between the two companies, potentially leading to accelerated growth in performance for Chip Source Microelectronics [3][4]. Group 1: Share Transfer Details - Shen Yang Zhongke Tiansheng Automation Technology Co., Ltd. transferred 16,899,750 shares, accounting for 8.41% of the total share capital of Chip Source Microelectronics [3]. - Northern Huachuang is set to acquire an additional 9.49% of shares from Advanced Manufacturing, totaling 19,064,915 shares, which will increase its stake to 17.90% if both transfers are completed [4]. Group 2: Business Performance and Strategy - In 2024, Chip Source Microelectronics experienced revenue growth in the front-end wafer processing sector, particularly in photoresist coating and development, with ongoing advancements in high-capacity machine models [4]. - The company maintains its leading position in the domestic market for front-end physical cleaning machines, with successful client introductions for new strategic products, including chemical cleaning machines [4].