20220112-招银国际-卓胜微-300782.SZ-Long-term_positive_outlook_unchanged_despite_short_term_fluctuation_6页_1mb
报告摘要
Maxscend (300782 CH) Company Update Summary
Core Content
Maxscend (300782 CH) has reported its FY21 preliminary results, showing strong net profit growth of 91-101% YoY to RMB2.05bn-2.157bn, with 4Q21 net profit expected to reach RMB576mn, representing 62% YoY and 12% QoQ growth. Excluding a one-time gain of RMB196mn, FY21 adjusted net profit is projected at RMB1.87bn, a 81% YoY increase, and 4Q21 adjusted net profit at RMB361mn, a 9% YoY increase but a 30% QoQ decline.
The company delivered a quality performance in FY21 despite challenging macroeconomic conditions and the ongoing impact of the pandemic. The analysts maintain their BUY rating with a target price of RMB450.0, which represents a 42% upside from the current price.
Key Financial Highlights
Earnings Summary (YE 31 Dec)
| Metric | FY19A | FY20A | FY21E | FY22E | FY23E |
|---|---|---|---|---|---|
| Turnover (RMB mn) | 1,512 | 2,792 | 4,811 | 6,955 | 9,070 |
| YoY growth (%) | 170.0% | 84.6% | 72.3% | 44.6% | 30.4% |
| Gross margin (%) | 52.5% | 52.8% | 57.6% | 56.2% | 55.1% |
| Net profit (RMB mn) | 497 | 1,073 | 2,073 | 2,945 | 3,712 |
| YoY growth (%) | 206.3% | 115.8% | 93.2% | 42.1% | 26.0% |
| Diluted EPS (RMB) | 3.16 | 3.31 | 6.31 | 8.97 | 11.30 |
| PE (x) | 100.1 | 95.4 | 49.3 | 35.2 | 28.0 |
| PB (x) | 29.2 | 38.5 | 22.7 | 14.6 | 10.1 |
Share Performance
| Period | Absolute Return (%) | Relative Return (%) |
|---|---|---|
| 1-mth | -13.0% | -9.2% |
| 3-mth | -0.7% | -2.3% |
| 6-mth | -35.0% | -35.1% |
Main Viewpoints
- Long-term positive outlook remains unchanged: Despite short-term volatility, the analysts are confident in Maxscend's long-term growth prospects.
- 4Q21 performance: The company's 4Q21 net profit is expected to grow 62% YoY and 12% QoQ, but adjusted net profit is likely to decline 30% QoQ due to one-time gains.
- Valuation: Maxscend is currently trading 1-SD below its historical P/E, which is seen as attractive given its leading position in the RFFE market, broad product offerings, and transition to a fab-lite model.
- Catalysts for FY22E: Favorable product mix, new receiver/transmitter modules, and progress in a new manufacturing plant are key growth drivers.
- Risks: Potential risks include slower-than-expected R&D progress, intensified competition, and worsened macroeconomic conditions or trade tensions.
Key Information
- Target Price: RMB450.0, based on 50x FY22E P/E.
- Investment Strategy: The company continues to invest heavily in R&D to develop future products.
- Market Position: Maxscend holds a leading position in the RFFE market and has a broad range of in-house designed products.
- Manufacturing Transition: The company is transitioning to a fab-lite model to secure production capacity and enhance its technological capabilities.
- Shareholding Structure:
- WX HUIZHI UNITED INVENT: 12.8%
- Feng Chenhui: 7.87%
- Tang Zhuang: 7.67%
Financial Forecasts
P&L Forecast
| Metric | FY18 | FY19 | FY20 | FY21E | FY22E | FY23E |
|---|---|---|---|---|---|---|
| Revenue (RMB mn) | 560 | 1,512 | 2,792 | 4,811 | 6,955 | 9,070 |
| Gross Profit (RMB mn) | 290 | 793 | 1,475 | 2,773 | 3,908 | 4,998 |
| Operating Profit (RMB mn) | 176 | 563 | 1,218 | 2,366 | 3,353 | 4,232 |
| Net Profit (RMB mn) | 162 | 497 | 1,073 | 2,073 | 2,945 | 3,712 |
Balance Sheet
| Metric | FY19A | FY20A | FY21E | FY22E | FY23E |
|---|---|---|---|---|---|
| Total Assets (RMB mn) | 1,923 | 3,090 | 4,945 | 7,933 | 11,174 |
| Total Liabilities (RMB mn) | 226 | 438 | 419 | 865 | 955 |
| Total Equity (RMB mn) | 1,698 | 2,652 | 4,526 | 7,068 | 10,219 |
Analyst Ratings
- BUY: For stocks with potential return of over 15% over the next 12 months.
- HOLD: For stocks with potential return of +15% to -10% over the next 12 months.
- UNDERPERFORM: For stocks with potential loss of over 10% over the next 12 months.
Conclusion
Maxscend is viewed as a quality semi-fabless company with a strong long-term outlook. The analysts believe the recent stock weakness presents an attractive opportunity for investors to gain exposure to a company poised to benefit from strategic trends in the technology sector. The company's transition to a fab-lite model and its broad product portfolio are key strengths, supporting its growth potential. However, potential risks include R&D delays, increased competition, and macroeconomic uncertainties.
试读结束,高清完整版pdf/doc/ppt,请点下载