Core Viewpoint - 瑞声科技's 2025 performance shows a revenue of 31.82 billion CNY, a year-on-year increase of 16%, but 4.8% lower than Bloomberg's expectations, with a gross margin of 22.1% remaining stable year-on-year, and a net profit attributable to shareholders of 2.51 billion CNY, which aligns with Bloomberg's expectations [1] Group 1: Financial Performance - Revenue for 2025 is reported at 31.82 billion CNY, reflecting a year-on-year growth of 16% [1] - Gross margin stands at 22.1%, showing no change year-on-year [1] - Net profit attributable to shareholders is 2.51 billion CNY, marking a year-on-year increase of 40% and meeting Bloomberg's expectations [1] Group 2: Business Segments - Cooling products experienced significant growth, with revenue from major clients reaching 1.67 billion CNY, a year-on-year increase of 411%, contributing to a 21% growth in electromagnetic transmission and precision components revenue [1] - Optical business revenue reached 5.73 billion CNY, a year-on-year increase of 15%, with gross margin improving by 5.0 percentage points to 11.5% [3] - Sensor and semiconductor revenue was 1.57 billion CNY, reflecting a year-on-year increase of 103%, driven by the increased market share of high signal-to-noise ratio microphones [1] Group 3: Future Outlook - For 2026, the company anticipates continued market share growth, particularly in AI and new terminal forms such as robotics and XR [1] - The optical business is expected to improve further due to the WLG application, which is projected to be a core driver of profitability in 2026 [3] - The electromagnetic transmission and precision components segment is expected to benefit from new hardware in liquid cooling, XR, and AI, with revenue projected at 11.77 billion CNY, a year-on-year increase of 21% [4] Group 4: Valuation and Price Target - The target price has been adjusted to 42 HKD from a previous 60.3 HKD, maintaining a "buy" rating [5] - Net profit forecasts for 2026 and 2027 have been raised by 14% and 19% to 3.01 billion CNY and 3.49 billion CNY, respectively [5] - The company is assigned a 14.6x PE for 2026, compared to a comparable company average of 24.9x [5]

Investment Rating - The report maintains an investment rating of "Buy" for the company [1] Core Views - The company achieved a revenue of 31.82 billion CNY in 2025, representing a year-over-year increase of 16%, which was below Bloomberg's expectations by 4.8%. The gross margin remained stable at 22.1%, while the net profit attributable to shareholders reached 2.57 billion CNY, up 40% year-over-year, aligning with Bloomberg's expectations [1] - The rapid profit growth is attributed to several factors, including a significant increase in revenue from thermal products, which saw a year-over-year growth of 411% to 1.67 billion CNY. This growth also positively impacted the revenue from electromagnetic transmission and precision structural components, which increased by 21% year-over-year [1] - The optical business continues to improve profitability, driven by a higher proportion of high-end products and the ongoing growth of the WLG glass-plastic hybrid lens business, with the optical gross margin increasing by 5.0 percentage points year-over-year to 11.5% [1] - The sensor and semiconductor revenue reached 1.57 billion CNY, reflecting a year-over-year increase of 103%, benefiting from the increased market share of high signal-to-noise ratio microphones in major customer models [1] - Looking ahead to 2026, the company is expected to continue gaining market share by focusing on AI-driven innovations and actively entering new terminal forms such as robotics and XR [1] Summary by Sections Acoustic and Automotive Acoustic - The acoustic business generated a total revenue of 8.35 billion CNY, with a year-over-year growth of 2%. The gross margin decreased by 2.6 percentage points to 27.6%, primarily due to the evolution of product forms towards integrated antenna brackets and other peripheral components [2] - Automotive acoustic revenue reached 4.12 billion CNY, up 16% year-over-year, with the Zeekr 9X model featuring the Naim brand's full-stack acoustic system now in mass production. The company expects the brand system penetration rate to exceed 10% in FY2026 [2] Optical - The optical business achieved a revenue of 5.73 billion CNY, reflecting a year-over-year increase of 15%, with the gross margin improving by 5.0 percentage points to 11.5% [3] - The company shipped nearly 15 million units of 7P plastic and 1G6P hybrid lenses, marking a milestone breakthrough in WLG applications, with multiple flagship series from clients adopting the 1G6P lens and micro-prism [3] - The management expects the average selling price (ASP) of plastic lenses to increase by 5%-10% in 2026, with gross margins projected to rise from over 30% to above 35% [3] Electromagnetic Transmission / Precision Structural Components / Sensors - Revenue from electromagnetic transmission and precision structural components reached 11.77 billion CNY, up 21% year-over-year. The company has made significant strides in thermal management, with high-end models adopting VC heat spreaders and plans to enter the liquid cooling market for data centers [4] - In the XR segment, the company has integrated Dispelix and secured multiple top-tier clients for optical engines and waveguides, with the optical value per pair of glasses estimated at 100-200 USD, expected to enter mass production in 2026 [4] - The company is also collaborating with major clients to develop portable AI devices, with a unit value exceeding that of smartphones, anticipated to hit the market by the end of this year or in the first half of 2027 [4] Profit Forecast and Valuation - The target price has been adjusted to 42 HKD, maintaining the "Buy" rating. The net profit forecasts for 2026 and 2027 have been raised by 14% and 19% to 3.01 billion CNY and 3.49 billion CNY, respectively, with a new forecast for 2028 set at 4.06 billion CNY [5] - The company is assigned a PE ratio of 14.6x for 2026E, compared to the comparable company average of 24.9x [5]

Investment Rating - The report maintains a "BUY" rating for AAC Tech, with a target price of HK$55.27, implying a potential upside of 71.5% from the current price of HK$32.22 [3][16]. Core Insights - AAC Tech's FY25 revenue and net profit are projected to grow by 16% and 40% year-over-year, respectively, driven by improved profitability in optics and strong growth in the automotive and thermal segments [1][9]. - The management provided positive guidance for FY26, expecting revenue growth of 16-17% year-over-year and stable gross profit margins, despite challenges in the smartphone market [1][9]. - The company is well-positioned to leverage emerging opportunities in AI, AR/VR, and automotive sectors, with significant growth expected from thermal and optics businesses [1][9][16]. Financial Summary - FY25 revenue is estimated at RMB 31.8 billion, with a year-over-year growth of 16.4%, while net profit is expected to reach RMB 2.51 billion, reflecting a 39.8% increase [2][10]. - The gross profit margin for FY25 is projected at 22.1%, slightly below previous estimates due to changes in the acoustics product mix [9][10]. - For FY26, revenue is expected to grow to RMB 36.7 billion, with net profit reaching RMB 2.90 billion, indicating continued growth momentum [11][12]. Business Segments - The report highlights robust growth in the thermal VC and sensor & semi segments, with year-over-year increases of 400% and 103%, respectively [9][15]. - The optics business has shown significant profitability improvement, with margins increasing to 11.5% from 6.5% in the previous year, supported by gains in high-end lens markets [9][15]. - The automotive segment is expected to grow by 15-20% year-over-year, contributing to overall revenue growth [9][11]. Valuation - The target price of HK$55.27 is based on a sum-of-the-parts (SOTP) valuation, reflecting different growth profiles across business segments, with a weighted-average target P/E multiple of 20.0x for FY26E [3][16]. - The valuation considers near-term headwinds in the automotive and smartphone industries, adjusting P/E multiples accordingly [16][17].

Financial Performance - AAC Technologies' net profit for 2025 increased by 40% to CNY 2.512 billion, exceeding market expectations by 2.6%[5] - Operating cash flow reached a record high of CNY 7.18 billion, while free cash flow also hit a historical peak of CNY 4.88 billion[5] - Gross margin for 2025 was 22.1%, slightly below market consensus by 0.7 percentage points[5] 2026 Outlook - The company expects revenue growth in 2026 to be no less than that of 2025, with a steady improvement in gross margin[6] - Acoustic business revenue is projected to grow in the mid-to-high single digits year-on-year, with gross margin expected to improve[6] - The average selling price of plastic lens products is anticipated to increase by approximately 10%[6] Strategic Moves - AAC Technologies announced the acquisition of a 51% stake in JYUN5DEI6, a leading liquid cooling company, to expand its global customer base[7] - The impact of rising storage chip prices is expected to be limited due to a customer base primarily consisting of high-end product users[7] Long-term Growth Drivers - Key growth drivers include improvements in optical business profitability, iPhone thermal management business, and emerging AI/AR glass and edge AI device markets[8] Investment Risks - Downside risks include lower-than-expected shipments of iPhones and Android phones, as well as potential underperformance in plastic lens shipments and profit margins[10]

Core Viewpoint - The company, AAC Technologies (瑞声科技), reported a revenue of RMB 31.82 billion for the fiscal year ending December 31, 2025, marking a 16.4% year-on-year increase, with a net profit attributable to shareholders of RMB 2.51 billion, up 39.8% year-on-year, indicating strong growth driven by advancements in AI and consumer electronics [2]. Group 1: Financial Performance - The company achieved a record revenue of RMB 31.82 billion for the fiscal year, reflecting a 16.4% increase compared to the previous year [2]. - Net profit attributable to shareholders reached RMB 2.51 billion, representing a 39.8% year-on-year growth [2]. - Basic earnings per share were reported at RMB 2.18, with a proposed final dividend of HKD 0.35 per share [2]. Group 2: Business Development and Innovation - The company is transitioning from a hardware provider to a leader in AI perception and interaction systems, leveraging core technologies in acoustics, optics, and electromagnetic fields [2][5]. - The company has solidified its leadership in the acoustic and electromagnetic transmission sectors, with significant advancements in heat dissipation technology through automated production lines [3]. - The optical business is expanding its market share, with increasing adoption of the company's products in high-end camera modules [3]. Group 3: Emerging Markets and Future Prospects - The company is enhancing R&D efficiency and capitalizing on opportunities in emerging markets, particularly in non-mobile AI hardware [4]. - The XR market is accelerating, with the company establishing a leadership position in AR optical design through strategic acquisitions [4]. - The company is focusing on the robotics sector, applying its micro-motor technology to develop advanced robotic joints, indicating a commitment to future growth in this area [5].

Group 1 - The core viewpoint of the news is that 瑞声科技 has achieved record revenue and profit growth for the fiscal year ending December 31, 2025, driven by strong performance in its core businesses and rapid growth in emerging sectors [1] - The company's revenue reached RMB 31.82 billion, representing a year-on-year increase of 16.4% [1] - The profit attributable to shareholders was RMB 2.512 billion, an increase of 39.8% compared to the previous year [1] - Basic earnings per share were reported at RMB 2.18, and the company proposed a final dividend of HKD 0.35 per share, up 45.8% from HKD 0.24 in the same period last year [1] Group 2 - 瑞声科技's stock price increased by over 3%, reaching HKD 34.44, with a trading volume of HKD 1.25 billion [2] - The stock showed a percentage change of -2.18% for the day, with fluctuations observed in the intraday trading [2]

Core Viewpoint - 瑞声科技 reported a strong financial performance for the year 2025, with significant growth in revenue and net profit, indicating robust operational health and strategic advancements in various business segments [1][2]. Financial Performance - The company achieved a revenue of 31.82 billion yuan, representing a year-on-year growth of 16.4% [1]. - The net profit attributable to shareholders reached 2.51 billion yuan, marking a substantial increase of 39.8% compared to the previous year [1]. - Basic earnings per share increased by 42.5% to 2.18 yuan [1]. - A final dividend of 0.35 HKD per share was proposed, reflecting a growth of 45.8% from the previous year [1]. Business Segments - The company has established a core business matrix including acoustics, optics, electromagnetic transmission, and precision structural components, all showing steady performance in 2025 [2]. - Revenue from the electromagnetic transmission and precision structural components segment was 11.77 billion yuan, with a year-on-year growth of 21.3% [2]. - The optics segment generated revenue of 5.73 billion yuan, with a gross margin increase of 5 percentage points to 11.5% [2]. - The sensor and semiconductor business saw a remarkable year-on-year revenue surge of 103.1% [2]. Strategic Initiatives - In 2025, the company accelerated its transformation from a basic hardware provider to a leader in AI perception and interaction systems, with R&D investment reaching 2.31 billion yuan, a 14.3% increase year-on-year [2]. - The acquisition of Hebei Chuguang and Pioneer Group enhanced the company's vertical integration capabilities in the automotive acoustics sector [2]. - The company applied its core micro-motor technology in the development of robotic joints for XR and humanoid robots, achieving mass production with annual revenue exceeding 100 million yuan [2]. Financial Health - Operating cash flow reached 7.18 billion yuan, reflecting a year-on-year growth of 38.1% [2]. - The net debt-to-equity ratio stood at a low 2.1%, indicating a strong financial position [2].

Core Viewpoint - AAC Technologies (02018) reported a record high revenue for the fiscal year ending December 31, 2025, driven by strong performance in its acoustic, electromagnetic, and optical businesses, as well as rapid growth in emerging sectors like thermal management [1] Financial Performance - The company's revenue reached RMB 31.82 billion, representing a year-on-year increase of 16.4% [1] - Net profit attributable to shareholders was RMB 2.512 billion, an increase of 39.8% compared to the previous year [1] - Basic earnings per share were RMB 2.18 [1] Dividend Announcement - The company proposed a final dividend of HKD 0.35 per share, a significant increase of 45.8% from HKD 0.24 per share in the same period last year [1]

Stock Code：02018.HK Copyright © 2026 AAC Technologies. Confidential. All Rights Reserved. PART 01 Copyright © 2026 AAC Technologies. Confidential. All Rights Reserved. 2025 P&L Summary Total Revenue of AAC from 2021-2025 (in bn RMB) 2025 Highlights 17.67 20.63 20.42 27.33 31.82 2021 2022 2023 2024 2025 *CE refers to consumer electronics | | 2024 | 2025 | YoY | | --- | --- | --- | --- | | Revenue | 27,328 | 31,817 | +16.4% | | Gross profit | 6,042 | 7,016 | +16.1% | | R&D costs | 2,022 | 2,311 | +14.3% | | D ...

Core Viewpoint - The company, AAC Technologies (02018.HK), reported record revenue for 2025, reaching RMB 31.82 billion, a year-on-year increase of 16.4% driven by strong performance in acoustic, electromagnetic, and optical businesses, along with rapid growth in emerging sectors like thermal management [1] Financial Performance - Revenue for 2025 was RMB 31.82 billion, reflecting a 16.4% year-on-year growth [1] - Gross margin remained stable at 22.1%, unchanged from the previous year [1] - Net profit increased by 39.8% to RMB 2.51 billion, primarily due to improved profitability in the optical business and revenue growth from high-margin sectors [1] Dividend Proposal - The board proposed a final dividend of HKD 0.35 per share for the fiscal year 2025, representing a payout ratio of 15% [1] - Total dividend for the fiscal year 2025 is also set at HKD 0.35 per share [1]