Northern Huachuang : Product process coverage continues to expand, and we are optimistic about the company's continued breakthroughs in the field of advanced process equipment.
Investment points: The silicon thin film epitaxy equipment research and development and industrialization project won the first prize of the Beijing Science and Technology Progress Award; it continues to increase investment in research and development and continuously expands the process coverage of its products.
The industry's status and influence continue to increase. In November 2023, the company's silicon thin film epitaxial equipment research and development and industrialization project won the first prize of the Beijing Science and Technology Progress Award; at the "2023 Sixth China International Photovoltaic Industry Conference", Northern Huachuang was ranked among the top 100 photovoltaic companies in China brand list, jumping to 21st place on the list.
Revenue in 23Q3 was 6.162 billion yuan, an increase of 34.88% from the previous quarter. The company's revenue in 23Q3 was 6.162 billion yuan, a year-on-year increase of 34.88%, and a month-on-month increase of 35.26%; the net profit attributable to the parent company was 1.085 billion yuan, a year-on-year increase of 16.48%, and a month-on-month decrease of 10.15%; the net profit after non-profit deductions was 1.031 billion yuan, a year-on-year increase of 24.05% , a month-on-month decrease of 4.12%.
The gross sales profit margin in the single quarter of 23Q3 was 36.37%, a year-on-year decrease of 4.75pct and a month-on-month decrease of 7.00pct.
Contract liabilities in the first three quarters of 2023 reached 9.380 billion yuan, continuing to increase. The total revenue in the first three quarters of 23Q1-Q3 was 14.588 billion yuan, a year-on-year increase of 45.70%; the net profit attributable to the parent company was 2.884 billion yuan, a year-on-year increase of 71.06%; the net profit attributable to the parent company after deducting non-profit items was 2.640 billion yuan, a year-on-year increase of 78.82%; the overall gross The interest rate is 39.83%, a year-on-year decrease of 4.15pct. In terms of items, the revenue of electronic process equipment reached 12.9 billion yuan, a year-on-year increase of 63.43%, accounting for 88.43% of the total revenue. In terms of contract liabilities, as of September 30, 2023, the company's contract liabilities amounted to 9.380 billion yuan, a year-on-year increase of 44.05% and a month-on-month increase of 9.26%.
The company will be guided by customer needs and continue to increase investment in research and development. The company's sales expenses, administrative expenses, and R&D expenses in the first three quarters of 2023 were 612 million yuan, 1.040 billion yuan, and 1.389 billion yuan respectively, accounting for 4.19%, 7.13%, and 9.52% of operating income respectively. According to the "Northern Huachuang Investor Relations Activity Record Form (20230531)", the company's etching, thin film deposition, furnace tube and cleaning equipment are currently supplied to the market in batches, and process coverage and market share continue to increase; the company will focus on semiconductor basic products The company continues to increase investment in R&D in the field and continuously improves its innovation capabilities guided by customer needs.
Continuously expand the process coverage of products. In June 2023, the company released the 12-inch glue removal machine ACE i300, opening up a new territory in the 12-inch etching field and achieving full coverage of the glue removal process; in September 2023, the China Electronic Information Industry Federation released the "Competitiveness of Electronic Information Enterprises in 2023" Report and List of Top 100 Enterprises", the company ranked 69th, and has been listed among the top 100 most competitive electronic information enterprises in China for three consecutive years.
Profit forecasts and valuation recommendations. We estimate that the company's revenue from 2023E to 2025E will be 20.479 billion yuan, 26.154 billion yuan, and 32.306 billion yuan respectively, a year-on-year increase of 39.42%, 27.71%, and 23.52%; the net profit attributable to the parent company will be 3.629 billion yuan, 5.065 billion yuan, and 6.660 billion yuan respectively. , a year-on-year increase of 54.24%, 39.57%, and 31.50%. Using the PS valuation method and combining the PS valuation levels of comparable companies, we give the company PS (2023E) 6.5x~8.0x, the reasonable market value range is 133.112 billion yuan~163.830 billion yuan, and the reasonable value range per share is 251.09 yuan~309.03 yuan , covered for the first time with an "outperform" rating.