Investment Rating - The report maintains an "Accumulate" rating for the company [1] Core Views - The company has shown significant improvement in performance, with a notable increase in revenue and a positive outlook on its coating and developing equipment business [7] - The company is positioned as a leader in the semiconductor equipment sector, particularly in coating and developing equipment, and is expected to benefit from the growth of its chemical cleaning machines [7] - The financial forecasts for the company indicate a steady increase in revenue and net profit over the next few years, with a projected net profit of 2.33 billion, 3.75 billion, and 5.92 billion for 2025, 2026, and 2027 respectively [7][8] Financial Summary - Total revenue is projected to grow from 1,717 million in 2023 to 3,525 million by 2027, reflecting a compound annual growth rate (CAGR) of approximately 39.04% [1][8] - The net profit is expected to recover from a decline in 2024 to 591.84 million by 2027, with a significant growth rate of 57.66% in 2027 [1][8] - The earnings per share (EPS) is forecasted to increase from 1.25 in 2023 to 2.94 in 2027, indicating strong profitability growth [1][8] - The company’s gross margin is expected to improve gradually, reaching 40.42% by 2027 [8]

Core Viewpoint - ChipSource Micro has become the only domestic company capable of providing mass-produced mid-to-high-end coating and developing equipment in China [1][2]. Group 1: Industry Context - The photolithography process is crucial in integrated circuit manufacturing, accounting for 50% of production time and 30% of costs. The domestic replacement rate for photolithography machines is less than 3%, while the coating and developing equipment, which is highly monopolized by Japanese companies, has a replacement rate of less than 10% [2][4]. - Coating and developing machines, along with photolithography machines and photoresists, are considered the three essential elements of the photolithography process [2]. Group 2: Company Development - ChipSource Micro was founded in 2002 when the domestic semiconductor market was undeveloped, lacking products, supply chains, and customers. The company has grown from 4-inch and 6-inch wafers to 8-inch and 12-inch, expanding from LED to advanced packaging and front-end fields [2]. - The company successfully went public on the Shanghai Stock Exchange's Sci-Tech Innovation Board in 2019, becoming the first stock from Liaoning Province on this board, and has since become a leader in the domestic coating and developing equipment sector [2]. Group 3: Market Position and Growth Potential - The low domestic replacement rate indicates significant growth potential. ChipSource Micro's front-end equipment covers all process nodes above 28nm, accounting for over 90% of China's mature semiconductor processes. The company has achieved international advanced levels in front-end physical cleaning equipment, becoming the market leader domestically [4]. - In the advanced packaging sector, ChipSource Micro has over 50% market share as a key supplier of mass production equipment, while also expanding into emerging fields like 2.5D and 3D packaging [4]. Group 4: R&D and Innovation - ChipSource Micro has maintained R&D expenses at over 10% of its revenue for several years, with R&D investment reaching 297 million yuan in 2024, a nearly 50% increase year-on-year [4]. - The company emphasizes the complexity of coating and developing equipment, which consists of over 150 units and requires high precision and reliability to avoid affecting the performance of photolithography machines [5].