Research report

Semiconductor equipment accelerates volume release, perovskite first-mover advantage is significant

Published 2025-11-18 · Soochow Securities · Zhou Ershuang,Li Wenyi
Source: 300751_12716.html

Semiconductor equipment accelerates volume release, perovskite first-mover advantage is significant

300751.SZBuyPhotovoltaic Equipment
Date2025-11-18
InstitutionSoochow Securities
AnalystsZhou Ershuang,Li Wenyi
RatingBuy
IndustryPhotovoltaic Equipment
StockMaxwell Technologies (300751)
Report typeStock

Maxwell Technologies (300751.SZ): Semiconductor Equipment Acceleration and Perovskite Leadership Drive Long-Term Value

Date: November 18, 2025
Rating: BUY (Maintained)
Current Price: CNY 106.54
Target Price Implied Upside: Supported by earnings recovery trajectory and multiple expansion in semiconductor/next-gen PV segments.


Executive Summary

Maxwell Technologies (hereinafter referred to as "Maxwell" or the "Company"), a leading provider of high-end intelligent equipment for photovoltaic (PV), display, and semiconductor industries, is undergoing a strategic transformation from a pure-play PV equipment supplier to a diversified platform company. While the traditional Heterojunction (HJT) solar cell equipment market faces short-term cyclical headwinds due to downstream capacity consolidation, the Company’s aggressive expansion into semiconductor packaging and next-generation perovskite technologies is beginning to yield tangible results.

Our analysis indicates that Maxwell is successfully mitigating the volatility of the solar cycle through three key pillars:
1. Semiconductor Breakthroughs: The Company has achieved significant milestones in both front-end wafer processing (etching and Atomic Layer Deposition - ALD) and back-end advanced packaging (2.5D/3D integration). Notably, Maxwell has secured a dominant position in the laser grooving equipment market for semiconductor wafers, holding the number one market share, and has successfully delivered multiple batches of equipment to leading domestic closed-loop testing enterprises.
2. HJT Technology Leadership & Cost Reduction: Despite industry-wide caution on capex, Maxwell continues to push the efficiency boundaries of HJT technology. The introduction of its new 1.2GW whole-line upgrade aims to break the 760-780W module power threshold, significantly enhancing the levelized cost of electricity (LCOE) advantage of HJT over TOPCon. This technological moat ensures that when the next wave of high-efficiency capacity expansion occurs, Maxwell will remain the primary beneficiary.
3. Perovskite First-Mover Advantage: Maxwell has rapidly expanded its product matrix to cover the entire perovskite tandem cell production line, including inkjet printing, vacuum drying, evaporation, and ALD. This comprehensive solution positions the Company at the forefront of the impending commercialization of perovskite-silicon tandem cells.

Financially, we anticipate a temporary contraction in revenue and profitability in 2025 as the Company navigates the transition period and absorbs R&D costs for new platforms. However, we project a robust recovery in 2026 and 2027, driven by the volume ramp-up in semiconductor equipment and the eventual stabilization of high-end PV orders. We maintain our BUY rating, with estimated net profits attributable to shareholders of CNY 765 million, CNY 879 million, and CNY 1,097 million for 2025, 2026, and 2027, respectively. At current valuation levels, the stock trades at approximately 39x, 34x, and 27x forward P/E, offering an attractive entry point for long-term institutional investors seeking exposure to China’s semiconductor localization and next-generation renewable energy themes.


Key Takeaways

1. Semiconductor Equipment: From Niche Player to Core Growth Engine

The semiconductor sector represents the most critical diversification strategy for Maxwell, reducing its reliance on the highly cyclical solar industry. The Company’s approach is bifurcated into front-end wafer fabrication and back-end advanced packaging, leveraging its core competencies in laser processing, vacuum deposition, and precision automation.

A. Front-End Wafer Processing: Technological Differentiation

Maxwell has made substantial inroads into the front-end semiconductor manufacturing process, specifically in High-Selectivity Etching and Atomic Layer Deposition (ALD).
* Technological Breakthroughs: The Company has utilized differentiated technological innovations to overcome key barriers in high-selectivity etching and ALD processes. These technologies are critical for advanced node manufacturing where precision and material integrity are paramount.
* Commercial Validation: As of late 2025, Maxwell has completed multiple batch deliveries to customers in the front-end segment. The equipment has entered the mass production phase, signaling that the technology has passed rigorous qualification tests by major foundries. This transition from "R&D prototype" to "mass production tool" is a pivotal de-risking event for the Company’s semiconductor narrative.
* Strategic Implication: Success in front-end equipment, traditionally dominated by international giants like Applied Materials, Lam Research, and TEL, validates Maxwell’s engineering capabilities and opens up a Total Addressable Market (TAM) significantly larger than its traditional PV niche.

B. Back-End Advanced Packaging: Dominance in Laser Grooving & Expansion into Hybrid Bonding

The global semiconductor industry is increasingly shifting towards advanced packaging solutions (2.5D/3D ICs, Chiplets) to continue Moore’s Law scaling. Maxwell has positioned itself strategically in this high-growth segment.
* Market Leadership in Laser Grooving: Maxwell’s Wafer Laser Grooving equipment has achieved the number one market share in the industry. This equipment is essential for Ultra-Thin Wafer (UTW) processing and Know-How-Free (KGF) dicing processes, which are critical for minimizing kerf loss and improving yield in advanced packaging.
* Comprehensive Solution Provider: Beyond laser grooving, the Company offers a suite of core equipment including:
* Laser Modification Cutting
* Blade Dicing
* Grinding/Thinning
* Temporary Bonding/De-bonding
* Thermal Compression Bonding (TCB)
* Hybrid Bonding
* Customer Penetration: Multiple units of these devices have been delivered to leading domestic OSAT (Outsourced Semiconductor Assembly and Test) providers and IDM (Integrated Device Manufacturer) firms, achieving stable mass production. This confirms the reliability and throughput of Maxwell’s tools in high-volume manufacturing environments.
* 2024-2025 Product Matrix Expansion: In 2024, Maxwell further broadened its portfolio by successfully developing and delivering:
* Wafer Temporary Bonding Machines: Critical for handling ultra-thin wafers during backside processing.
* Wafer Laser De-bonding Machines: Enables precise separation of carrier wafers without damaging the device layer.
* Thermal Compression & Hybrid Bonding Machines: These are key enablers for high-bandwidth memory (HBM) and high-performance computing (HPC) chip stacking. Notably, the Fusion Bonding equipment has entered the trial production phase, indicating imminent revenue contribution from this high-value segment.

Investment Implication: The semiconductor division is no longer a speculative venture but a revenue-generating business with proven market leadership in specific niches. As China accelerates its semiconductor self-sufficiency drive, Maxwell is well-positioned to capture a significant share of the localization budget for packaging and specialized front-end tools.

2. Photovoltaic (PV) Sector: HJT Efficiency Breakthroughs and Cost Optimization

While the broader PV industry faces overcapacity and price wars, Maxwell remains the undisputed leader in Heterojunction (HJT) equipment. The Company’s strategy focuses on driving down the Levelized Cost of Electricity (LCOE) of HJT modules to make them commercially competitive against, and eventually superior to, TOPCon technology.

A. Path to 760-780W Module Power

The core investment thesis for HJT rests on its higher efficiency potential. Maxwell’s latest technical roadmap aims to push standard module power output beyond 760W, a significant leap from current commercial averages.
* 1.2GW Whole-Line Upgrade: Maxwell has introduced a comprehensive upgrade to its 1.2GW HJT production line. This upgrade integrates four key technological innovations that collectively contribute to a 26W increase in power output:
1. Back Polishing 2.0: Enhanced surface texturing and damage removal on the rear side of the wafer, improving light trapping and passivation.
2. PECVD Edge Optimization: Improved Plasma-Enhanced Chemical Vapor Deposition processes at the wafer edges to reduce leakage currents and improve fill factor (FF).
3. PED Replacing PVD: The substitution of Physical Vapor Deposition (PVD) with Photo-Electrochemical Deposition (PED) or similar advanced metallization techniques for certain layers, potentially reducing silver consumption and improving contact resistance.
4. Full-Edge Isolation: Advanced laser or chemical isolation techniques to prevent shunting and improve module reliability.

  • Advanced Metallization & Sintering Strategies:
    • Scenario 1 (766W Target): By combining "Double-Sided Steel Mesh" screen printing with "Photon Sintering" technology, Maxwell targets a module power of 766W. Photon sintering allows for lower thermal budget processing, preserving the quality of the amorphous silicon layers in HJT cells while ensuring good metal-semiconductor contact.
    • Scenario 2 (775W Target): A more aggressive approach involves "P-side Photon Sintering" combined with "N-side Seedless Copper Plating." Copper plating replaces expensive silver paste, significantly reducing Bill of Materials (BOM) costs, while seedless plating simplifies the process flow. This configuration targets a module power of 775W.

B. Operational Efficiency and CAPEX Reduction

Beyond efficiency, Maxwell is addressing the high capital expenditure (CAPEX) associated with HJT lines.
* GW-Scale Capacity Upgrade: The Company has upgraded its single-line annual capacity to the GW level. This scaling effect drastically reduces the unit cost of equipment.
* OpEx Reduction: The new line design optimizes footprint, energy consumption, and labor requirements. By lowering both CAPEX and OpEx, Maxwell improves the internal rate of return (IRR) for its customers, making HJT investments more attractive even in a tight financing environment.

C. Market Position

Despite the slowdown in new PV expansions, Maxwell’s technology leadership ensures it remains the "supplier of choice" for any high-efficiency capacity additions. The ability to deliver >760W modules provides a clear differentiation from TOPCon, which is approaching its theoretical efficiency limits.

3. Display Sector: Solidifying Presence in OLED and MLED

The display equipment business serves as a stable cash flow generator and a bridge between Maxwell’s laser/vacuum technologies and new applications.

A. OLED: Strategic Win with BOE

  • BOE 6th Gen AMOLED Line: In the first half of 2024 (2024H1), Maxwell successfully won the bid for OLED laser cutting and laser repair equipment for BOE’s 6th-generation AMOLED production line.
  • Strategic Significance: This win is not just about immediate revenue; it establishes Maxwell as a qualified vendor for BOE, a global display giant. More importantly, it lays the groundwork for future supply opportunities in 8.6th-generation lines, which are currently being planned or constructed by major panel makers for IT applications (tablets/laptops). The 8.6G line represents a significant step up in substrate size and complexity, requiring high-precision laser processing where Maxwell excels.

B. Mini/Micro LED (MLED): Full-Line Solutions

  • Product Portfolio: Since extending into novel displays in 2020, Maxwell has developed a full suite of equipment for Mini and Micro LED manufacturing.
  • Turnkey Capability: The Company provides whole-line process solutions for the MLED industry, covering key steps such as laser lift-off, repair, and inspection. As MLED technology matures for large-screen and automotive applications, this segment offers moderate but steady growth potential.

4. Perovskite Solar Cells: Capturing the Next Disruption

Perovskite-silicon tandem cells are widely regarded as the next major disruption in photovoltaics, offering theoretical efficiencies exceeding 30%. Maxwell is aggressively positioning itself to dominate the equipment supply chain for this emerging technology.

A. Comprehensive Equipment Matrix

Maxwell has leveraged its existing expertise in HJT (which shares some process similarities with perovskite, such as transparent conductive oxides and thin-film deposition) to build a complete perovskite toolset.
* New Additions: On top of its established texturing, PECVD, PVD, and screen printing platforms, Maxwell has developed:
* Inkjet Printing Equipment: Critical for precise deposition of perovskite precursor inks and interconnection layers.
* Vacuum Drying Machines: Essential for controlling the crystallization process of perovskite films.
* Evaporation Machines: Used for depositing organic transport layers and metal electrodes with high uniformity.
* ALD (Atomic Layer Deposition): For creating ultra-thin, pinhole-free barrier and buffer layers.
* Automation & Inspection: The Company also provides matching automation systems and offline detection equipment, ensuring a seamless, integrated production line.

B. First-Mover Advantage

By offering a "whole-line" solution, Maxwell reduces the integration risk for early adopters of perovskite technology. As pilot lines scale to GW-level commercial production (expected in the 2026-2027 timeframe), Maxwell’s early engagement with leading research institutes and startup manufacturers positions it to secure a dominant market share, similar to its trajectory in HJT.


Financial Analysis & Valuation

1. Revenue and Profitability Trends

The financial data reflects a company in transition. The year 2024 showed modest growth, but 2025 is expected to see a contraction in top-line revenue due to the cyclical downturn in PV capex and the timing of revenue recognition for new semiconductor orders. However, profitability metrics are expected to improve structurally due to a shift in product mix towards higher-margin semiconductor and advanced PV tools.

Metric (CNY Million) 2023A 2024A 2025E 2026E 2027E
Total Revenue 8,089 9,830 7,561 8,330 9,414
YoY Growth (%) 94.99% 21.53% -23.09% 10.17% 13.02%
Net Profit (Attrib.) 913.9 925.9 764.9 878.7 1,097.1
YoY Growth (%) 6.03% 1.31% -17.39% 14.88% 24.85%
EPS (Diluted) 3.27 3.31 2.74 3.14 3.93
Gross Margin (%) N/A 28.11% 31.38% 32.42% 33.26%
Net Margin (%) N/A 9.42% 10.12% 10.55% 11.65%

Source: Company Reports, Dongwu Securities Institute Estimates

Key Observations:
* 2025 Revenue Dip: The projected 23% decline in 2025 revenue is primarily attributed to the delayed confirmation of orders in the PV sector and the lumpy nature of semiconductor equipment deliveries. However, this is viewed as a temporary trough.
* Margin Expansion: Despite lower revenues, Gross Margin is forecast to expand from 28.11% in 2024 to 33.26% in 2027. This is driven by:
1. Higher margins in semiconductor equipment compared to standard PV tools.
2. Economies of scale in the new GW-level HJT lines.
3. Reduced competition in the high-end HJT and Perovskite segments allowing for better pricing power.
* Profit Recovery: Net profit is expected to bottom out in 2025 and grow at a CAGR of ~19% from 2025 to 2027, outpacing revenue growth due to operating leverage and margin improvement.

2. Balance Sheet and Cash Flow Health

Maxwell maintains a robust balance sheet, providing the financial flexibility to sustain high R&D spending during the industry downturn.

Metric (CNY Million) 2024A 2025E 2026E 2027E
Cash & Equivalents 5,211 5,313 6,081 7,350
Total Assets 23,838 21,690 23,100 25,391
Total Liabilities 16,311 13,367 13,862 15,011
Contract Liabilities 8,200 6,021 6,533 7,291
Operating Cash Flow 56 1,324 1,007 1,418
  • Strong Liquidity: Cash reserves remain healthy, exceeding CNY 5 billion throughout the forecast period. This supports ongoing R&D in semiconductor and perovskite technologies without necessitating dilutive equity raises.
  • Contract Liabilities as Leading Indicator: Contract liabilities (advance payments from customers) decreased in 2025E (CNY 6,021M) compared to 2024A (CNY 8,200M), reflecting the slower order intake in the PV sector. However, the sequential increase in 2026E and 2027E suggests a recovery in order book strength, particularly from semiconductor and new technology lines.
  • Cash Flow Improvement: Operating Cash Flow is projected to surge to CNY 1,324 million in 2025 from just CNY 56 million in 2024. This significant improvement indicates better working capital management and the collection of receivables from previous large deliveries, enhancing the quality of earnings.

3. Valuation Analysis

We value Maxwell using a Price-to-Earnings (P/E) relative valuation method, benchmarked against its historical averages and peers in the semiconductor/PV equipment space.

Valuation Metric 2024A 2025E 2026E 2027E
P/E (Current Price) 32.15x 38.92x 33.88x 27.13x
P/B (Current Price) 3.94x 3.58x 3.24x 2.89x
ROE (Diluted) 12.26% 9.20% 9.56% 10.66%
  • Current Valuation Context: At ~39x 2025E P/E, the stock appears expensive relative to its near-term earnings dip. However, this multiple reflects the "option value" of its semiconductor and perovskite businesses. Investors are paying for future growth rather than current earnings.
  • Forward Looking: The P/E compresses to 27x by 2027 as earnings recover. Given the high growth potential in semiconductor localization (often commanding 40-50x multiples) and the disruptive potential of perovskite, a 27-30x forward P/E is reasonable for a company with >20% earnings CAGR.
  • PEG Ratio: With a projected 2-year earnings CAGR (2025-2027) of approximately 20%, the forward PEG ratio approaches 1.3-1.5x, which is attractive for a high-tech platform company with multiple growth engines.

Risks / Headwinds

While the long-term outlook is positive, investors must be aware of several near-to-medium-term risks that could impact financial performance and stock price volatility.

1. Downstream Capacity Expansion Delays (PV Sector)

  • Risk Description: The global PV industry is currently experiencing severe overcapacity, leading to plummeting module prices and reduced profitability for cell manufacturers. This has caused many players to delay or cancel new capacity expansion plans.
  • Impact on Maxwell: Since a significant portion of Maxwell’s revenue still derives from HJT equipment sales, a prolonged freeze in PV capex could lead to further downward revisions in 2025/2026 revenue estimates. If HJT fails to gain market share from TOPCon faster than expected, the demand for Maxwell’s core products could remain suppressed.
  • Mitigation: The Company’s diversification into semiconductors and display sectors helps offset this risk, but the PV segment remains large enough to drag overall growth if the downturn persists.

2. New Product Development and Commercialization Risks

  • Risk Description: The semiconductor and perovskite businesses are in earlier stages of the product lifecycle. There is inherent risk in the technical validation, yield ramp-up, and customer acceptance of new tools (e.g., hybrid bonders, perovskite evaporation tools).
  • Impact on Maxwell: Failure to meet strict technical specifications or reliability standards could result in order cancellations, delayed revenue recognition, and increased R&D write-offs. Additionally, competition in semiconductor equipment is fierce, with established international players and aggressive domestic rivals.
  • Mitigation: Maxwell’s successful delivery of laser grooving tools and entry into mass production for front-end etching/ALD de-risks this somewhat, but execution risk remains for newer products like fusion bonding.

3. Geopolitical and Supply Chain Constraints

  • Risk Description: As Maxwell expands into semiconductor equipment, it becomes more exposed to geopolitical tensions, particularly export controls on advanced components (e.g., high-end lasers, precision optics, specialized chips) sourced from abroad.
  • Impact on Maxwell: Restrictions on key components could disrupt production schedules or increase costs. Conversely, if Maxwell is perceived as a strategic asset in China’s semiconductor self-sufficiency, it may face indirect pressures or scrutiny.
  • Mitigation: The Company is likely accelerating the localization of its supply chain, but this transition takes time and may initially impact margins.

4. Financial and Working Capital Pressure

  • Risk Description: Equipment manufacturing is capital intensive. High levels of inventory (CNY 8.9B in 2024) and receivables tie up cash.
  • Impact on Maxwell: If customers face liquidity issues (common in the distressed PV sector), Maxwell may face higher bad debt provisions or delays in payment collection, impacting operating cash flow.
  • Mitigation: The projected improvement in operating cash flow in 2025 suggests management is actively managing working capital, but vigilance is required.

Rating / Sector Outlook

Sector Outlook: Mixed but Structurally Positive

  • Photovoltaics: The sector is in a "clearing" phase. Short-term pain is inevitable as inefficient capacity exits. However, the long-term trend towards higher efficiency (HJT, BC, Perovskite) is irreversible. Leaders with technological moats will survive and thrive post-consolidation. We view the HJT segment as poised for a resurgence once LCOE parity/benefit is clearly demonstrated at scale.
  • Semiconductor Equipment: The sector enjoys strong structural tailwinds driven by China’s national strategy for self-sufficiency. Demand for advanced packaging and mature node fabrication tools remains robust. Localization rates are rising, benefiting domestic leaders like Maxwell.
  • Display: The OLED sector is stabilizing, with growth shifting to larger sizes (IT/Auto). MLED is an emerging growth vector. The sector offers steady, moderate growth.

Investment Rating: BUY (Maintained)

We maintain our BUY rating on Maxwell Technologies.
* Rationale: The current stock price largely reflects the near-term PV downturn. It does not fully price in the successful commercialization of semiconductor equipment and the optionality of perovskite technology.
* Target Horizon: 6-12 months.
* Catalysts:
1. Announcement of large-scale semiconductor equipment orders from major foundries/OSATs.
2. Customer validation data showing >760W module efficiency in HJT lines.
3. Progress in perovskite pilot lines moving towards GW-scale commercial orders.
4. Quarterly earnings beats driven by better-than-expected gross margins.


Investment View

1. The "Platformization" Premium

Maxwell is transitioning from a cyclical solar equipment vendor to a multi-platform high-tech equipment company. Historically, solar equipment stocks trade at lower multiples (15-25x P/E) due to extreme cyclicality. Semiconductor equipment stocks trade at higher multiples (30-50x P/E) due to structural growth and high barriers to entry.

As Maxwell’s semiconductor revenue mix increases (currently growing from a small base but with high visibility), the market should re-rate the stock towards a semiconductor-like multiple. Our model assumes a gradual compression of P/E from 39x to 27x as earnings grow, but if the semiconductor business accelerates faster than expected, the multiple could remain elevated, providing upside surprise.

2. HJT: The "Wait and See" Opportunity

Investors are currently skeptical of HJT due to CAPEX concerns. However, Maxwell’s technological roadmap (760-780W modules) is the key to unlocking the next wave of adoption.
* Investment Strategy: View the current weakness in PV orders as a temporary setback. The technological gap between Maxwell and its competitors in HJT is widening. When the industry cycle turns, Maxwell will capture the majority of the high-end market. The current valuation offers a favorable risk-reward ratio for accumulating positions before the next upcycle.

3. Perovskite: The Long-Term Call Option

Perovskite technology is still in the early commercialization phase. Maxwell’s comprehensive equipment lineup gives it a "first-mover" advantage.
* Strategic Value: Even if perovskite commercialization takes longer than expected (e.g., pushed to 2027-2028), Maxwell’s involvement ensures it remains at the cutting edge of PV innovation. For long-term investors, this represents a valuable call option on the next generation of solar energy. The recent convertible bond issuance (mentioned in related research) to fund perovskite expansion demonstrates management’s commitment and confidence in this technology.

4. Financial Resilience Supports R&D Continuity

Unlike smaller competitors, Maxwell’s strong balance sheet (CNY 5.2B cash) allows it to continue heavy R&D spending (CNY 900M+ annually) even during downturns. This counter-cyclical investment is crucial for maintaining technological leadership. The projected improvement in operating cash flow in 2025 further strengthens this narrative, suggesting that the Company can fund its growth internally without excessive dilution.

Conclusion

Maxwell Technologies stands at a pivotal juncture. While the short-term financials reflect the challenges of the PV cycle, the underlying business fundamentals are strengthening through diversification and technological innovation. The Company’s success in semiconductor equipment and its leadership in HJT/Perovskite technologies provide a compelling dual-engine growth story.

For institutional investors, the current pullback in revenue expectations presents an attractive entry point. The risk-reward profile is favorable, with limited downside supported by strong assets and cash flow, and significant upside driven by the secular trends of semiconductor localization and next-generation renewable energy. We recommend accumulating shares on weakness, with a focus on the long-term structural growth drivers rather than short-term cyclical noise.


Appendix: Detailed Financial Forecasts

Income Statement Forecast (CNY Million)

Item 2024A 2025E 2026E 2027E
Revenue 9,830 7,561 8,330 9,414
Cost of Goods Sold 7,067 5,188 5,629 6,283
Gross Profit 2,763 2,373 2,701 3,131
Gross Margin % 28.11% 31.38% 32.42% 33.26%
Selling Expenses 409 340 375 424
Admin Expenses 249 212 225 235
R&D Expenses 951 907 983 1,083
Financial Expenses (87) 6 8 8
Other Income/Gains 332 60 0 0
Impairment Losses (516) 0 0 0
Operating Profit 1,023 937 1,076 1,344
Non-Operating Net 7 0 0 0
Total Profit 1,030 937 1,076 1,344
Income Tax 67 141 161 202
Net Profit 964 797 915 1,142
Minority Interest 38 32 36 45
Net Profit Attrib. to Shareholders 926 765 879 1,097

Balance Sheet Highlights (CNY Million)

Item 2024A 2025E 2026E 2027E
Current Assets 19,022 17,003 18,569 21,130
Cash & Equivalents 5,211 5,313 6,081 7,350
Receivables 4,570 3,674 3,975 4,485
Inventory 8,923 7,676 8,174 8,951
Non-Current Assets 4,815 4,687 4,530 4,261
Fixed Assets 2,720 2,776 2,704 2,517
Total Assets 23,838 21,690 23,100 25,391
Current Liabilities 14,136 11,192 11,687 12,836
Short-term Debt 1,926 923 903 883
Contract Liabilities 8,200 6,021 6,533 7,291
Non-Current Liabilities 2,175 2,175 2,175 2,175
Long-term Debt 1,959 1,959 1,959 1,959
Total Liabilities 16,311 13,367 13,862 15,011
Shareholders' Equity 7,526 8,323 9,238 10,380

Cash Flow Statement Highlights (CNY Million)

Item 2024A 2025E 2026E 2027E
Operating Cash Flow 56 1,324 1,007 1,418
Net Profit 964 797 915 1,142
Depreciation & Amort. 193 347 377 398
Working Capital Chg. (1,504) 181 (285) (122)
Investing Cash Flow (300) (219) (220) (129)
CapEx (769) (205) (205) (113)
Financing Cash Flow 1,924 (1,004) (20) (20)
Net Change in Cash 1,689 102 767 1,269

Key Financial Ratios

Ratio 2024A 2025E 2026E 2027E
ROE (Diluted) 12.26% 9.20% 9.56% 10.66%
ROIC 8.53% 6.64% 7.91% 9.08%
Debt-to-Asset Ratio 68.43% 61.63% 60.01% 59.12%
Current Ratio 1.35x 1.52x 1.59x 1.65x
Asset Turnover 0.41x 0.35x 0.36x 0.37x

Analyst Contact Information

Zhou Ershuang
* Practicing Certificate: S0600515110002
* Phone: 021-60199784
* Email: zhouersh@dwzq.com.cn

Li Wenyi
* Practicing Certificate: S0600524080005
* Email: liwenyi@dwzq.com.cn

Dongwu Securities Institute
* Address: No. 5 Xingyang Street, Suzhou Industrial Park, Suzhou, 215021
* Website: http://www.dwzq.com.cn


Disclaimer

This report is prepared by Dongwu Securities Co., Ltd. (hereinafter referred to as "the Company") and is intended solely for the use of the Company's clients. The receipt of this report by any person does not constitute them as a client of the Company. Under no circumstances shall the information or opinions expressed in this report constitute investment advice to any person, and the Company and its authors shall not be liable for any consequences arising from the use of the contents of this report. Any written or oral promise to share securities investment returns or bear securities investment losses is invalid.

Where permitted by law, Dongwu Securities and its affiliated institutions may hold securities issued by the companies mentioned in this report and engage in transactions, and may also provide investment banking services or other services to these companies.

The market carries risks, and investment requires caution. This report is based on information that the Company's analysts believe to be reliable and publicly available. The Company strives for but does not guarantee the accuracy and completeness of such information, nor does it guarantee that the views or statements herein will not change. At different times, the Company may issue reports with data, opinions, and projections inconsistent with those contained in this report.

The copyright of this report belongs to the Company. Without written permission, no institution or individual may reproduce, copy, or publish this report in any form. If authorized to publish or forward this report or its abstract, the source must be cited as Dongwu Securities Research Institute, and the publisher and date of publication must be indicated, along with a warning of the risks of using this report. The report must not be quoted, deleted, or modified in a manner contrary to its original intent. Unauthorized or non-compliant publication or forwarding of this report shall bear corresponding legal responsibilities. The Company reserves the right to pursue legal liability.

Dongwu Securities Investment Rating Standards

Investment ratings are based on analysts' expectations of the relative performance of the industry or company's return potential compared to the benchmark within 6 to 12 months after the report's release. (A-share market benchmark: CSI 300 Index; Hong Kong market benchmark: Hang Seng Index; US market benchmark: S&P 500 Index; New Third Board benchmark: Three-Board Component Index (for agreement transfer targets) or Three-Board Market-Making Index (for market-making transfer targets); Beijing Stock Exchange benchmark: BSE 50 Index).

Company Investment Ratings:
* BUY: Expected individual stock price change relative to the benchmark is above 15% in the next 6 months.
* OUTPERFORM: Expected individual stock price change relative to the benchmark is between 5% and 15% in the next 6 months.
* NEUTRAL: Expected individual stock price change relative to the benchmark is between -5% and 5% in the next 6 months.
* UNDERPERFORM: Expected individual stock price change relative to the benchmark is between -15% and -5% in the next 6 months.
* SELL: Expected individual stock price change relative to the benchmark is below -15% in the next 6 months.

Industry Investment Ratings:
* OUTPERFORM: Expected industry index to outperform the benchmark by more than 5% in the next 6 months.
* NEUTRAL: Expected industry index to perform between -5% and 5% relative to the benchmark in the next 6 months.
* UNDERPERFORM: Expected industry index to underperform the benchmark by more than 5% in the next 6 months.

Please note that different securities research institutions adopt different rating terms and standards. We use a relative rating system, indicating the relative weight of investment recommendations. Investors' decisions to buy or sell securities should fully consider their own specific circumstances, such as specific investment purposes, financial status, and specific needs, and fully understand and use the content of this report. This report should not be regarded as the sole basis for making investment decisions.