Research report

2025 Interim Report Review: Performance under short-term pressure due to industry cycle; bullish on platform layout & overseas market expansion

Published 2025-08-27 · Soochow Securities · Zhou Ershuang,Li Wenyi
Source: 688516_18976.html

2025 Interim Report Review: Performance under short-term pressure due to industry cycle; bullish on platform layout & overseas market expansion

688516.SHBuyPhotovoltaic Equipment
Date2025-08-27
InstitutionSoochow Securities
AnalystsZhou Ershuang,Li Wenyi
RatingBuy
IndustryPhotovoltaic Equipment
StockAutowell (688516)
Report typeStock

Aote Wei (688516.SH): Navigating Cyclical Headwinds; Platform Diversification and Global Expansion Offer Long-Term Resilience

Date: August 27, 2025
Rating: BUY (Maintained)
Current Price: CNY 41.38
Target Price Implied Valuation: ~18x 2025E P/E
Analyst: Zhou Ershuang, Li Wenyi | Dongwu Securities Research Institute


Executive Summary

Aote Wei (688516.SH), a leading provider of intelligent automation equipment primarily serving the photovoltaic (PV), lithium-ion battery, and semiconductor industries, reported its interim results for the first half of 2025 (1H25). The company’s performance reflects the broader cyclical downturn in the domestic PV capital expenditure cycle, resulting in significant year-over-year declines in revenue and profitability. However, sequential improvements in the second quarter (2Q25) and robust growth in non-PV segments—specifically semiconductor and lithium battery equipment—highlight the efficacy of the company’s strategic pivot toward platform diversification and international market expansion.

In 1H25, Aote Wei recorded total revenue of CNY 3.379 billion, a year-over-year (YoY) decline of 23.6%, and attributable net profit of CNY 308 million, down 59.5% YoY. Despite these headline contractions, 2Q25 demonstrated signs of stabilization, with quarterly revenue rising 20.3% quarter-over-quarter (QoQ) and net profit increasing 17.7% QoQ. Crucially, the structural composition of the business is shifting favorably. Overseas orders accounted for nearly 40% of new signings in 1H25, and the newly commissioned Malaysia facility is poised to capture higher-margin international demand. Furthermore, the semiconductor equipment division is experiencing exponential growth, with 1H25 new orders approaching the full-year total of 2024.

We maintain our BUY rating on Aote Wei. While we have adjusted our earnings forecasts downward for 2025-2027 to reflect the delayed recovery in the domestic PV sector and margin pressures, we believe the current valuation adequately prices in these near-term headwinds. The company’s evolution into a cross-sector automation platform, coupled with its accelerating global footprint and high-barrier semiconductor breakthroughs, provides a compelling long-term investment thesis. We project the stock to trade at approximately 18x, 21x, and 20x P/E for 2025, 2026, and 2027 respectively, offering an attractive entry point for institutional investors seeking exposure to high-quality manufacturing automation with diversified end-market resilience.


Key Takeaways

1. Financial Performance: Cyclical Trough with Sequential Stabilization

The 1H25 financial results underscore the impact of the prolonged downturn in the global PV industry, particularly within China, where overcapacity has led to deferred capital expenditures and intense price competition among equipment suppliers. However, a granular analysis of the data reveals that the worst of the contraction may be behind us, evidenced by sequential improvements in 2Q25.

Revenue and Profitability Analysis

  • Top-Line Contraction: Total revenue for 1H25 stood at CNY 3.379 billion, representing a 23.6% YoY decline. This was primarily driven by the PV equipment segment, which generated CNY 2.665 billion in revenue, down 31.6% YoY. The PV segment still constitutes the majority of the business at 78.9% of total revenue, indicating that the company’s top line remains heavily correlated with PV capex cycles.
  • Bottom-Line Pressure: Attributable net profit fell to CNY 308 million (-59.5% YoY), while non-GAAP net profit (deducting non-recurring items) declined to CNY 289 million (-62.2% YoY). The disproportionate drop in profit compared to revenue highlights operating leverage working in reverse, as fixed costs and R&D expenditures remain elevated despite lower sales volumes.
  • Sequential Recovery in 2Q25: The second quarter showed meaningful momentum. Q2 revenue reached CNY 1.845 billion, down 24.9% YoY but up 20.3% QoQ. More importantly, Q2 net profit was CNY 166 million, down 61.1% YoY but up 17.7% QoQ. Non-GAAP net profit in Q2 rose 32.8% QoQ to CNY 165 million. This sequential improvement suggests that order delivery schedules are normalizing and that the company is successfully managing cost structures amidst lower volumes.
Metric (CNY Million) 1H24 1H25 YoY Change (%) 2Q24 2Q25 QoQ Change (%)
Total Revenue 4,423 3,379 -23.6% 2,457 1,845 +20.3%
PV Equipment Rev 3,896 2,665 -31.6% N/A N/A N/A
Li-Battery Rev 132 176 +33.8% N/A N/A N/A
Semiconductor Rev 8.4 72 +726.6% N/A N/A N/A
Net Profit (Attr.) 761 308 -59.5% 427 166 +17.7%
Non-GAAP Net Profit 765 289 -62.2% 125 165 +32.8%

Source: Company Reports, Dongwu Securities Research Institute

Margin Dynamics and Expense Control

Gross margins faced pressure in 1H25 due to product mix shifts and competitive pricing in the PV sector, but showed resilience in 2Q25.

  • Gross Margin Trends: The overall gross margin for 1H25 was 27.7%, a decline of 6.1 percentage points (pct) YoY.
    • PV Equipment: Margin contracted to 25.1% (-8.2 pct YoY), reflecting intense competition in stringer and module assembly lines.
    • Lithium Battery: Margin fell to 21.4% (-12.7 pct YoY), likely due to initial scaling costs and competitive bidding in the energy storage sector.
    • Semiconductor: Margin was reported at 16.1% (-31.8 pct YoY). Note: This significant decline is likely attributable to the early-stage nature of certain new product validations and the mix of lower-margin initial batch orders versus high-margin recurring service revenue, which typically scales later in the product lifecycle.
    • Retrofit & Others: This segment delivered a strong margin of 46.3% (+8.2 pct YoY), benefiting from high-value aftermarket services and upgrades.
  • 2Q25 Margin Improvement: In the second quarter, the gross margin improved to 28.3%, up 1.4 pct QoQ and showing a smaller YoY decline (-4.9 pct). This sequential improvement is a critical positive signal, suggesting that the company is either passing on some costs, optimizing production efficiency, or shifting sales mix toward higher-value proprietary components.
  • Operating Expenses: The net profit margin for 1H25 was 8.5% (-9.7 pct YoY). Period expense ratios increased to 13.8% (+4.1 pct YoY).
    • R&D Intensity: R&D expenses remained robust at 6.0% of revenue (+1.9 pct YoY), underscoring management’s commitment to innovation despite short-term profit pressure. This is vital for maintaining technological leadership in stringers, low-oxygen single crystal furnaces, and semiconductor wire bonders.
    • Administrative & Sales: Administrative expenses rose to 5.0% (+1.5 pct YoY), partly due to the expansion of overseas operations (Malaysia factory setup). Sales expenses were stable at 2.1%.

2. Order Book and Backlog: Structural Shift Toward Overseas and Non-PV Segments

While the total order book has contracted in line with the industry cycle, the quality and geographic distribution of new orders have improved significantly. This structural shift is a key driver for our maintained bullish outlook, as it reduces reliance on the volatile domestic PV market.

Order Book Status

  • Total Orders on Hand: As of the end of 2Q25, the company held orders worth CNY 10.569 billion (tax-inclusive), a decrease of 26.32% YoY.
  • Contract Liabilities: Contract liabilities (a proxy for advance payments and future revenue recognition) stood at CNY 2.76 billion, down 15.4% YoY.
  • Inventory Levels: Inventory decreased to CNY 4.85 billion (-34.0% YoY), indicating efficient inventory management and potentially faster conversion of work-in-progress to finished goods for delivery.

New Order Composition: The "Overseas & Diversification" Story

The most compelling aspect of the 1H25 report is the composition of new orders signed during the period. Although the total volume of new orders declined due to the PV slump, the diversification is evident:

  1. Overseas Expansion Accelerating:

    • Overseas orders accounted for nearly 40% of total new signings in 1H25. This is a substantial increase from historical averages and marks a strategic inflection point.
    • Overseas revenue in 1H25 reached CNY 790 million, up 10.1% YoY, representing 23.4% of total revenue.
    • Margin Premium: Crucially, the gross margin for overseas business was 11.1 percentage points higher than the domestic average. This arbitrage between domestic price wars and international premium pricing will be a major earnings driver as the Malaysia facility ramps up.
  2. Semiconductor Breakthrough:

    • New orders for semiconductor equipment exceeded CNY 90 million in 1H25.
    • Contextually, this 1H25 figure is close to the entirety of the new orders secured in the full year of 2024. This indicates an exponential acceleration in customer adoption and validation success.
    • Key clients include Qipai Technology, Renmao Electronics, Applied Optoelectronics (AAOI), and Universal Scientific Industrial (USI).
  3. Lithium & Energy Storage Resilience:

    • Orders in the lithium battery and energy storage sectors continued to grow, offsetting some PV weakness. The company is gaining traction in electrochemical energy storage module/PACK lines and container assembly lines.

3. Strategic Pillars: Platformization and Global Manufacturing Footprint

Aote Wei is successfully executing a dual strategy: transforming from a PV-centric vendor into a multi-industry automation platform, and establishing a global manufacturing presence to mitigate geopolitical risks and capture higher margins.

A. Photovoltaic Segment: Defending Leadership Through Innovation

Despite the cyclical downturn, Aote Wei is strengthening its moat in PV through technological iteration and vertical integration.

  • Module Assembly (Core Strength): The company maintains a dominant global market share of over 60% in string welding machines (stringers). It has supplied equipment to over 600 production bases globally, covering all top-10 PV module manufacturers. This installed base creates a powerful recurring revenue stream through spare parts, upgrades, and retrofitting services, which exhibited high margins (46.3%) in 1H25.
  • Wafer Processing (Growth Engine):
    • Low-Oxygen Single Crystal Furnaces: The company’s cost-effective low-oxygen single crystal furnace has gained significant traction. It has secured repeat orders from industry giants such as Trina Solar, JinkoSolar, and Canadian Solar. The ability to win share in this capital-intensive segment demonstrates strong engineering competitiveness against established incumbents.
    • Wafer Sorting Machines: Continuous innovation in sorting technology has led to widespread adoption by major wafer producers including LONGi Green Energy, GCL System Integration, and Hongyuan Green Energy.
  • Cell Processing: Through subsidiaries and acquisitions, the company is expanding into cell-level equipment.
    • Xurui Technology: Handles screen printing entire line equipment.
    • Pule New Energy (Acquired): Provides LPCVD (Low Pressure Chemical Vapor Deposition) coating equipment, a critical step in TOPCon cell manufacturing.
    • Laser LEM Equipment: Newly launched laser edge isolation/structuring equipment adds to the cell-side portfolio.

B. Semiconductor Segment: High-Growth Second Curve

The semiconductor division is transitioning from R&D/validation to commercial scale-up, representing the highest potential growth vector for the company.

  • Wire Bonding Machines: Aluminum wire bonders are seeing rapid uptake. The order momentum in 1H25 (near 2024 full-year levels) confirms that the product has passed the "chasm" of early adoption and is entering mainstream production lines.
  • AOI (Automated Optical Inspection): AOI equipment is securing batch orders from key players like AAOI and USI, complementing the bonding machines to offer a more comprehensive backend packaging solution.
  • New Product Pipeline:
    • Dicing Saw & Die Attach Machines: Currently undergoing customer validation. Successful certification here would significantly expand the addressable market in backend packaging.
    • CMP (Chemical Mechanical Polishing) Equipment: In internal debugging stages. This represents a move into more complex, high-value front-end/middle-end processes, though commercialization is likely further out (2026+).

C. Lithium Battery & Energy Storage: Capturing the ESS Boom

While the EV battery capex cycle has slowed, the Energy Storage System (ESS) market is booming. Aote Wei is strategically positioned to benefit from this shift.

  • Product Focus: The company focuses on intelligent production lines for lithium battery modules and PACKs, specifically tailored for electrochemical energy storage, as well as container assembly lines.
  • Customer Wins: Orders have been secured from leading integrated energy players including Canadian Solar (Trina Storage), Jinko Storage, CRRC Zhuzhou Institute, and Sungrow Power Supply. These partnerships validate the company’s ability to transfer its automation expertise from PV to large-scale storage manufacturing.

D. Globalization: The Malaysia Catalyst

The establishment of overseas manufacturing capacity is a transformative step for Aote Wei, addressing both tariff concerns and customer proximity needs.

  • Malaysia Factory Operational: The Malaysia base was officially completed and began operations in May 2025.
  • Strategic Benefits:
    1. Tariff Mitigation: Producing outside of China helps bypass potential trade barriers (e.g., U.S. tariffs, EU investigations) for customers exporting globally.
    2. Service Responsiveness: Local presence allows for faster installation, commissioning, and after-sales support for Southeast Asian and potentially Western customers.
    3. Margin Enhancement: As noted, overseas projects carry significantly higher gross margins. As the Malaysia factory ramps up production volume in 2H25 and 2026, it will directly contribute to margin expansion, counteracting domestic price pressures.

Risks / Headwinds

Investors must consider several material risks that could impede the company’s recovery and growth trajectory. Our analysis identifies the following key headwinds:

1. Downstream Capacity Expansion Delays (PV Sector)

The primary risk remains the pace of recovery in the global PV industry.
* Overcapacity Persistence: If the global supply-demand imbalance in PV modules and cells persists longer than anticipated, manufacturers may continue to defer or cancel capital expenditure plans. This would directly impact Aote Wei’s order intake and revenue recognition in 2025-2026.
* Price War Intensification: Continued aggressive pricing by competitors in the stringer and furnace markets could further erode gross margins, potentially pushing them below our current estimates.

2. Execution Risk in New Business Lines

  • Semiconductor Validation Failures: The semiconductor equipment industry has high barriers to entry and long validation cycles. Any delays in the certification of dicing saws, die attach machines, or CMP equipment could slow down the expected revenue ramp. Furthermore, failure to meet yield or uptime requirements could damage reputation with key clients.
  • Lithium Market Volatility: The energy storage market, while growing, is also becoming increasingly competitive. Margin compression in the lithium segment could persist if raw material prices fluctuate wildly or if downstream battery makers exert extreme pressure on equipment suppliers.

3. Geopolitical and Trade Policy Risks

  • Trade Barriers: While the Malaysia factory mitigates some risk, escalating trade tensions between China and Western economies (US, EU) could lead to stricter rules of origin requirements or secondary sanctions, limiting the effectiveness of the overseas manufacturing strategy.
  • Foreign Exchange Fluctuations: With overseas revenue accounting for nearly 40% of new orders, fluctuations in the USD/CNY or other currency pairs could impact reported earnings. Although hedging strategies are typically employed, significant volatility remains a risk.

4. R&D and Integration Challenges

  • M&A Integration: The acquisition of Pule New Energy and the development of new semiconductor products require effective integration of talent and technology. Failure to realize synergies or manage cultural differences could hinder progress.
  • R&D ROI: The company maintains high R&D spending (6% of revenue). If new product launches do not achieve commercial success at the expected scale, this fixed cost burden will weigh disproportionately on profits during periods of low revenue growth.

Rating / Sector Outlook

Investment Rating: BUY (Maintained)

We maintain our BUY rating on Aote Wei (688516.SH). This rating reflects our confidence in the company’s ability to navigate the current industry trough and emerge as a stronger, more diversified platform player.

Rationale for Rating:
1. Valuation Support: At a current price of CNY 41.38, the stock trades at approximately 17.9x 2025E P/E and 21.5x 2026E P/E. Given the company’s historical growth profile and its transition into higher-margin semiconductor and overseas markets, this multiple offers a reasonable safety margin. The market has largely priced in the 2025 earnings decline.
2. Counter-Cyclical Growth Drivers: Unlike pure-play PV equipment vendors, Aote Wei has viable, growing revenue streams in semiconductors and energy storage. These segments are less correlated with the PV cycle and provide earnings stability.
3. Global Alpha: The successful launch of the Malaysia factory and the high proportion of overseas orders provide a unique competitive advantage. The 11.1% margin premium on overseas sales is a tangible lever for profitability improvement as international revenue scales.

Sector Outlook: Cautiously Optimistic on Automation Platforms

The broader intelligent equipment sector is undergoing a consolidation phase.
* PV Equipment: We expect the sector to remain under pressure in 2025, with a gradual recovery likely in late 2025 or 2026 as outdated capacity is cleared and next-generation technologies (such as BC or HJT iterations) drive replacement cycles. Leaders with strong balance sheets and diversified portfolios (like Aote Wei) will gain market share at the expense of weaker competitors.
* Semiconductor Equipment: The domestic substitution trend in China continues to provide a tailwind for local equipment makers. Backend packaging equipment, in particular, is seeing robust demand due to the rise of advanced packaging technologies (Chiplet, 2.5D/3D IC). Aote Wei is well-positioned to benefit from this secular trend.
* Energy Storage: The ESS market is expected to maintain double-digit growth rates globally. Equipment suppliers who can offer integrated, high-efficiency solutions for module and PACK assembly will see sustained demand.


Investment View

Revised Financial Forecasts

In light of the 1H25 results and the slower-than-expected recovery in domestic PV capex, we have adjusted our earnings forecasts for the upcoming years. However, we believe the long-term earnings power of the company remains intact due to the structural shifts in its business mix.

Metric (CNY Million) 2023A 2024A 2025E (Revised) 2026E (Revised) 2027E (Revised)
Total Revenue 6,302 9,198 7,092 6,187 6,472
YoY Growth (%) 78.05% 45.94% -22.89% -12.76% 4.60%
Attributable Net Profit 1,256 1,273 729 607 644
YoY Growth (%) 76.10% 1.36% -42.69% -16.77% 6.13%
EPS (Diluted) 3.98 4.04 2.31 1.93 2.04
P/E (Current Price) 10.39 10.25 17.88 21.48 20.24

Note: Previous estimates for 2025-2027 were CNY 930m, CNY 800m, and CNY 1.02bn respectively. The downward revision reflects the extended PV downturn and margin compression.

Core Investment Logic

1. The "Platform" Valuation Re-Rating

Historically, Aote Wei was valued as a PV equipment supplier, subject to the high volatility of solar cycles. As the semiconductor and lithium businesses scale, the market should begin to assign a "platform" premium.
* Semiconductor Upside: If the semiconductor division continues its current trajectory, reaching CNY 200-300 million in annual revenue within 2-3 years with improving margins, it could contribute disproportionately to earnings quality. Semiconductor equipment companies typically command higher P/E multiples (30x-50x) than PV equipment peers (10x-15x). Even a small contribution from this segment can lift the overall valuation multiple.
* Recurring Revenue Model: The large installed base of stringers and sorters generates stable aftermarket revenue. This "annuity-like" cash flow provides a floor for earnings during downturns, reducing overall business risk.

2. Overseas Margin Arbitrage

The divergence between domestic and international margins is a critical, underappreciated driver.
* Current State: Domestic margins are compressed due to fierce competition. Overseas margins are ~11% higher.
* Future Trajectory: With the Malaysia factory now operational, the company can fulfill overseas orders more efficiently. As overseas revenue grows from 23% of the total (1H25) to potentially 35-40% in the medium term, the blended gross margin of the company will structurally improve. This means that even if total revenue remains flat, profitability can expand significantly.

3. Technological Moat in Next-Gen PV

While the current cycle is tough, the next wave of PV technology adoption will require new equipment.
* Low-Oxygen Furnaces: The success in securing repeat orders from top-tier clients proves that Aote Wei’s technology is competitive. As the industry shifts towards higher-efficiency wafers, demand for these specialized furnaces will grow.
* BC/HJT Readiness: The company’s investments in laser equipment and LPCVD position it well for the eventual mass adoption of Back Contact (BC) and Heterojunction (HJT) technologies. When the next capex cycle begins, Aote Wei will be a primary beneficiary.

Strategic Recommendations for Institutional Investors

  1. Accumulate on Weakness: Given the cyclical nature of the stock, current levels around CNY 41-42 offer an attractive risk-reward ratio. The downside is limited by the company’s strong balance sheet (low debt-to-equity relative to peers, healthy cash flow) and the floor provided by aftermarket services.
  2. Monitor Leading Indicators: Investors should closely track:
    • Monthly/Quarterly New Order Data: Specifically the split between domestic PV vs. overseas/semiconductor.
    • Malaysia Factory Utilization: Evidence of ramp-up in 2H25 and 2026 reports.
    • Semiconductor Customer Announcements: New wins in dicing saws or die attach machines would be significant catalysts.
  3. Long-Term Hold: For investors with a 2-3 year horizon, Aote Wei represents a high-quality asset in the Chinese manufacturing ecosystem. The transition from a cyclical PV play to a diversified automation platform is a multi-year story that is currently in its early innings.

Conclusion

Aote Wei’s 1H25 results were inevitably impacted by the severe downturn in the PV industry, leading to significant YoY declines in revenue and profit. However, the sequential improvement in 2Q25, combined with the robust growth in semiconductor and overseas orders, signals that the company is successfully navigating the cycle. The strategic deployment of the Malaysia factory and the breakthrough in semiconductor equipment provide clear pathways for margin expansion and revenue diversification.

We believe the market has overly penalized the stock for short-term cyclical weaknesses, ignoring the long-term structural improvements in its business model. With a revised but still robust earnings outlook and a compelling valuation, we reiterate our BUY rating. Aote Wei is well-positioned to emerge from this cycle as a stronger, more resilient, and more valuable global automation platform.


Appendix: Detailed Financial Analysis & Valuation Metrics

Balance Sheet Strength

Aote Wei maintains a healthy balance sheet, which provides the flexibility to invest in R&D and overseas expansion despite lower cash flows from operations.

  • Assets: Total assets stood at CNY 14.03 billion at the end of 2024. Current assets comprise the majority, including CNY 2.49 billion in cash and equivalents and CNY 5.34 billion in inventory. The high inventory level is typical for equipment manufacturers with long production cycles but is being managed down (down 34% YoY in 1H25).
  • Liabilities: Total liabilities were CNY 9.90 billion. The company has manageable debt levels, with long-term borrowings at CNY 579 million and bonds payable at CNY 1.028 billion. The debt-to-asset ratio is approximately 70%, which is standard for the industry but requires monitoring as interest rates fluctuate.
  • Equity: Shareholders' equity stood at CNY 4.07 billion, providing a solid buffer.

Cash Flow Analysis

  • Operating Cash Flow (OCF): In 2024, OCF was CNY 788 million. For 2025E, we project OCF to improve to CNY 1.236 billion. This improvement is driven by better working capital management and the collection of receivables from previous years’ deliveries.
  • Capital Expenditure (CapEx): CapEx was CNY 686 million in 2024, largely related to the construction of the Malaysia facility and R&D centers. We expect CapEx to normalize to around CNY 129 million annually in 2025-2027 as major construction projects complete, freeing up cash flow.
  • Free Cash Flow: The reduction in CapEx and improvement in OCF suggests that Free Cash Flow will turn significantly positive in 2025-2026, supporting potential dividend increases or share buybacks in the future.

Valuation Comparison

Company Ticker P/E (2025E) P/E (2026E) Primary Business
Aote Wei 688516.SH 17.9x 21.5x PV/Li/Semi Automation
Peer A (PV Pure Play) XXXXXX.SH 12.0x 15.0x PV Stringers/Loaders
Peer B (Semi Equipment) XXXXXX.SH 35.0x 28.0x Semi Packaging/Test
Peer C (Li Automation) XXXXXX.SH 18.0x 16.0x Li Battery Lines

Note: Peer data is illustrative based on sector averages. Aote Wei trades at a premium to pure PV players due to its semiconductor exposure and overseas growth, but at a discount to pure semi players due to the still-dominant PV revenue share. As the semiconductor mix grows, the valuation gap should narrow.

Sensitivity Analysis

Our target price and rating are sensitive to the following variables:

  1. PV Recovery Timing: If the PV market recovers faster than expected (e.g., in 1H26), our 2026/2027 estimates could be upgraded, leading to significant upside. Conversely, a delay to 2027 would pressure the stock.
  2. Semiconductor Order Conversion: If the CNY 90 million in 1H25 semiconductor orders convert to revenue with higher-than-expected margins (e.g., >25%), earnings beat potential is high.
  3. Overseas Margin Realization: If the Malaysia factory achieves full utilization and sustains the 11% margin premium, overall net margins could expand by 1-2%, boosting EPS by ~10%.

Disclaimer

This report is prepared by Dongwu Securities Research Institute. The information contained herein is based on sources believed to be reliable, but Dongwu Securities does not guarantee its accuracy or completeness. The opinions expressed are those of the analysts as of the date of publication and are subject to change without notice. This report is for informational purposes only and does not constitute an offer to sell or a solicitation of an offer to buy any securities. Investors should make their own investment decisions based on their specific financial situation and risk tolerance. Past performance is not indicative of future results.

Analyst Certification: The analysts named in this report certify that they have accurately represented their personal views about the subject company and its securities. They also certify that no part of their compensation was, is, or will be, directly or indirectly, related to the specific recommendations or views expressed in this report.

Important Disclosures: Dongwu Securities may hold positions in the securities mentioned in this report and may engage in trading activities for its own account or for the accounts of its clients. Conflicts of interest may exist. Please refer to the full disclosure statement on the Dongwu Securities website for more details.