20221103-招银国际-卓胜微-300782.SZ-3Q_performance_dragged_by_weak_mobile__It_is_always_darkest_before_dawn_6页_1mb
报告摘要
Maxscend (300782 CH) Company Update Summary
Core Content
Maxscend, a key player in the domestic RFFE (Radio Frequency Front-End) market, reported its 3Q22 financial results, which showed a decline in revenue and net profit compared to the previous year and quarter. The company's 3Q22 revenue dropped by 30.5% YoY and 13.6% QoQ to RMB782mn, while net profit to shareholders fell by 54.6% YoY and 20.5% QoQ to RMB233mn. This decline was primarily due to the weak mobile market, especially in Android segments.
Despite the challenges, Maxscend's gross margin (GPM) improved slightly to 54.1%, outperforming its peers. The company is expected to maintain a GPM of ~50% in 2023, which is significantly higher than the industry average. This strong margin is attributed to continuous R&D investment, with R&D expenses increasing by 55.1% YoY in 3Q22.
Main Points
1. Financial Performance
- Revenue: 3Q22 declined to RMB782mn (down 30.5% YoY and 13.6% QoQ).
- Net Profit: 3Q22 dropped to RMB233mn (down 54.6% YoY and 20.5% QoQ).
- GPM: Improved to 54.1% in 3Q22 (up 1.3% from 2Q22).
- EPS: 3Q22 was RMB0.44, down 20.7% QoQ and 71.7% YoY.
2. Market Outlook
- The mobile market weakness is a major drag, especially in Android segments.
- The semi-localization trend in China is expected to create opportunities for domestic RFFE suppliers, including Maxscend.
- Sector consolidation is anticipated, and Maxscend is positioned to benefit from this trend, similar to global peers like Skyworks and Qorvo.
3. R&D Progress
- Maxscend has made solid progress in internal R&D, including the launch of its own filter products and the mass production of a new fab line.
- Diplexer and multiplexers are currently under client testing.
- The company is expected to deliver more progress in high-end filter and integrated modules in the coming year.
4. Valuation and Investment Recommendation
- Target Price (TP) is revised to RMB107.8, reflecting revised 2022/23E sales forecasts.
- The new TP is based on a 36x P/E ratio for 2023, which is lower than the 1SD below 2-yr historical average of 43.6x.
- The analyst maintains a BUY recommendation, citing Maxscend's leading position in the domestic RFFE market and its proven management track record.
Key Financial Metrics
| Metric | FY20A | FY21A | FY22E | FY23E | FY24E |
|---|---|---|---|---|---|
| Revenue (RMBmn) | 2,792 | 4,634 | 3,849 | 4,698 | 5,957 |
| YoY Growth (%) | 84.6% | 66.0% | -16.9% | 22.1% | 26.8% |
| Gross Margin (%) | 52.6% | 57.7% | 53.0% | 51.1% | 50.2% |
| Net Profit (RMBmn) | 1,073 | 2,135 | 1,237 | 1,598 | 2,087 |
| YoY Growth (%) | 115.8% | 99.0% | -42.1% | 29.2% | 30.6% |
| EPS (RMB) | 2.07 | 4.01 | 2.32 | 2.99 | 3.91 |
| Consensus EPS (RMB) | NA | NA | 7.67 | 9.81 | 0.00 |
| P/E (x) | 45.2 | 23.3 | 40.3 | 31.2 | 23.9 |
Company Positioning
Maxscend has a comprehensive product portfolio covering GaAs PA, SOI Switch, LNA, Filter, Receiver module, Transmitter module, and Wi-Fi module, with a leading position in domestic RFFE market.
Risks and Upsides
Risks:
- Disappointing demand in the mobile segment.
- Intensified competition.
- Slower-than-expected R&D progress.
- Further deterioration in the macroeconomic environment.
Upsides:
- M&A opportunities.
- Sector consolidation.
- Continued R&D investments in key areas.
Market and Share Data
| Metric | Value (RMB) |
|---|---|
| Market Cap (mn) | 49,297 |
| Average 3 months turnover (mn) | 654.61 |
| 52-week High/Low | 240.63 / 78.25 |
| Total Issued Shares (mn) | 533.7 |
Shareholding Structure
| Shareholder | Percentage |
|---|---|
| WX HUIZHI UNITED INV ENT | 12.79% |
| Feng Chenhui | 7.87% |
| Tang Zhuang | 7.67% |
Share Performance
| Period | Absolute (%) | Relative (%) |
|---|---|---|
| 1-month | -1.8 | -0.1 |
| 3-months | -9.7 | 4.8 |
| 6-months | -25.1 | -25.2 |
Analysts and Contact Information
- Lily Yang, Ph.D.: (852) 3916 3716 | lilyyang@cmbi.com.hk
- Alex Ng: (852) 3900 0881 | alexng@cmbi.com.hk
CMBIGM Ratings
- BUY: Potential return of over 15% over the next 12 months.
- HOLD: Potential return of +15% to -10% over the next 12 months.
- SELL: Potential loss of over 10% over the next 12 months.
Important Disclosures
- The report is not tailored to individual investors and should not be relied upon for investment decisions without professional advice.
- CMBIGM is not a registered broker-dealer in the U.S., and the report is intended solely for major U.S. institutional investors.
- The report is distributed in Singapore by CMBISG, an Exempt Financial Adviser.
- The report contains analyst certifications and disclosure statements to ensure independence and objectivity.
Conclusion
Maxscend faces challenges due to the weak mobile market, but its strong GPM and R&D progress position it well for future growth. The BUY recommendation is maintained, with a revised target price of RMB107.8, reflecting the semi-localization trend in China and the potential for sector consolidation. The company's leading position and proven management team are key factors in this positive outlook.
试读结束,高清完整版pdf/doc/ppt,请点下载