股票
板块
用户
资讯
首页
天眼
自选
发现
开户
首页
天眼
自选
发现
我的

3Q26 earnings:Solid fundamentals amid supply chain tightness

Innolight (300308 CH)

3Q26 earnings: Solid fundamentals amid supply chain tightness

Innolight reported 3Q26 revenue of RMB27.8bn, up 172% YoY/24.6% QoQ. Net profit reached RMB8.6bn, up 174% YoY/8.5% QoQ, while net profit excluding non-recurring items increased to RMB9.0bn, up 190% YoY/22.3% QoQ. GPM expanded to 46.6%, continuing to accelerate from 46.1%/46.4% in 1Q/2Q26, supported by strong 800G/1.6T shipments, a favorable product mix and operating leverage. Fair-value losses on equity investment and FX losses related to the H-share proceeds weighed on earnings, masking stronger underlying profitability. We view the recent share price weakness as largely sentiment-driven rather than a reflection of operating performance, and maintain BUY with unchanged TP at RMB1400 (26x 2027E P/E).

Demand visibility and margins remain solid. The Company disclosed during earnings call that major overseas hyperscalers’ orders already extend into 2027, while certain key clients have provided explicit demand guidance for 2028. Product pricing remained broadly stable in 3Q26, and the Company described the current pricing environment as healthy and customer quotations as rational. Although DSP supply remains tight, mgmt. indicated that the Company has sufficient supply to support deliveries, reinforced by strategic relationships and LTAs with core suppliers.

 NPO is expected to ramp from 2H27E. Mgmt. expects 2.4T/NPO/XPO to enter initial volume production in 2H27, followed by faster scale-up deployment in 2028. The Company has already commenced joint development and sample deliveries with select key clients. Optical interconnects currently account for only c.5% of global AI capex, per mgmt., while this share is expected to increase to c.10% or more over the long term as scale-out/-up/-across/-in applications expand. Mgmt. expects 200G-perlane to remain mainstream through 2027-2028E, with 400G-per-lane solutions beginning to emerge in 2028E.

 Maintain BUY. Despite the recent share-price correction and geopolitica risk overhang, we see no imminent or material deterioration in Innolight’s fundamentals or global leadership in high-speed optical interconnects. Order visibility, pricing, margins and supply-chain execution remain solid. Key risks include supply chain disruptions, change in tech upgrade roadmaps, geopolitical uncertainties, etc.

Earnings Summary

(YE 31 Dec)FY24AFY25AFY26EFY27EFY28E
Revenue (RMB mn)23,86238,240106,599175,373234,707
YoY growth (%)122.660.3178.864.533.8
Gross margin (%)33.842.046.647.747.9
Net profit (RMB mn)5,171.510,797.336,006.759,809.482,085.6
YoY growth (%)137.9108.8233.566.137.2
EPS (Reported) (RMB)4.729.8032.4153.8373.88
P/E (x)117.256.417.110.37.5

Source: Company data, Bloomberg, CMBIGM estimates

BUY (Maintain)

Target Price RMB1400.00

Up/Downside 153.2%

Current Price RMB553.00

China Semiconductors

Zhimin ZHOU (852) 3850 5268 zhouzhimin@cmbi.com.hk

Kevin ZHANG (852) 3761 8727 kevinzhang@cmbi.com.hk

Aaron GUO (852) 3916 3715 aaronguo@cmbi.com.hk

Stock Data

Mkt Cap (RMB mn)616,705.6
Avg 3 mths t/o (RMB mn)24,956.5
52w High/Low (RMB)1382.33/456.80
Total Issued Shares (mn)1115.2
Source: FactSet

Shareholding Structure

Shandong Zhongji Investment Holdings Co.10.9%
Wang Weixiu6.3%
Source: Bloomberg

Share Performance

AbsoluteRelative
1-mth-31.6%-20.1%
3-mth-36.0%-26.2%
6-mth-35.5%-13.0%

Source: FactSet

Financial Summary

INCOME STATEMENT2023A2024A2025A2026E2027E2028E
YE 31 Dec (RMB mn)
Revenue10,71823,86238,240106,599175,373234,707
Cost of goods sold(7,182)(15,796)(22,166)(56,958)(91,683)(122,363)
Gross profit3,5368,06716,07449,64183,690112,343
Operating expenses(1,042)(2,017)(2,477)(5,028)(11,164)(12,805)
Selling expense(51)(47)(78)(397)(263)(352)
SG&A expense(558)(879)(987)(2,194)(3,673)(5,150)
R&D expense(739)(1,244)(1,615)(2,632)(8,769)(11,735)
Others3061532021961,5414,433
Operating profit2,4946,05013,59744,61272,52699,539
Other income2510479
Other expense(4)(2)(7)(9)(15)(21)
Pre-tax profit2,4926,05213,60044,60772,51899,528
Income tax(285)(681)(2,020)(6,107)(9,561)(13,122)
After tax profit2,2085,37211,58038,50162,95786,406
Minority interest342007822,4943,1484,320
Net profit2,1745,17110,79736,00759,80982,086
BALANCE SHEET2023A2024A2025A2026E2027E2028E
YE 31 Dec (RMB mn)
Current assets11,31918,19631,08468,948135,002209,015
Cash & equivalents3,3175,05410,98721,57278,874141,233
Account receivables2,5814,6046,27720,59222,65126,220
Inventories4,2957,05112,68124,77130,49036,559
Prepayment5980134299492658
Other current assets1,0671,4071,0051,7142,4954,347
Non-current assets8,68710,67114,20520,72231,07844,226
PP&E3,9485,8207,08113,14018,27525,535
Right-of-use assets27341051,0602,4274,025
Deferred income tax822225415411,0701,982
Intangibles401378378295384569
Goodwill1,9391,9391,9391,9391,9391,939
Other non-current assets2,2912,2794,1633,7486,98210,175
Total assets20,00728,86645,28989,670166,080253,241
Current liabilities4,3606,49711,55819,36135,98541,760
Short-term borrowings621,4263019133,2793,113
Account payables1,8572,9917,33011,39621,25822,323
Tax payable2132441,2502,4754,5846,990
Other current liabilities2,0391,5452,2873,8065,4467,188
Contract liabilities310265183111
Accrued expenses1872823647201,3342,034
Non-current liabilities8722,0762,1093,6776,3759,453
Long-term borrowings319606510510510510
Bond payables000000
Deferred income2162702915771,0681,628
Other non-current liabilities3371,2001,3082,5904,7977,314
Total liabilities5,2328,57313,66823,03842,36051,213
Share capital8031,1211,1111,1111,1111,111
Retained earnings5,87010,62420,24852,188105,167177,838
Other reserves7,5897,3888,4068,9849,94311,261
Total shareholders equity14,26119,13429,76562,282116,222190,210
Minority interest5131,1591,8564,3507,49811,818
Total equity and liabilities20,00728,86645,28989,670166,080253,241
CASH FLOW2023A2024A2025A2026E2027E2028E
YE 31 Dec (RMB mn)
Operating
Profit before taxation2,4926,05213,60044,60772,51899,528
Depreciation & amortization5257139341,2051,5732,194
Tax paid(285)(681)(2,020)(6,107)(9,561)(13,122)
Change in working capital(830)(3,210)(1,958)(21,050)3,749(7,650)
Others(6)2903402,5102,7152,482
Net cash from operations1,8973,16510,89621,16670,99483,432
Investing
Capital expenditure(1,704)(2,866)(2,760)(7,279)(10,220)(13,675)
Acquisition of subsidiaries/ investments(3,971)(2,725)0000
Net proceeds from disposal of short-term investments4,4352,6190000
Others65371211,0351,6972,272
Net cash from investing(1,176)(2,935)(2,639)(6,244)(8,523)(11,403)
Financing
Dividend paid(207)(399)(1,083)(3,630)(6,034)(8,279)
Net borrowings(884)1,685(1,114)6122,366(166)
Proceeds from share issues(109)246205000
Others884(40)(152)(1,150)(1,317)(1,317)
Net cash from financing(316)1,492(2,144)(4,168)(4,985)(9,762)
Net change in cash
Cash at the beginning of the year2,8093,2344,98810,94421,52978,831
Exchange difference2039(178)000
Cash at the end of the year3,2344,98810,94421,52978,831141,189
GROWTH2023A2024A2025A2026E2027E2028E
YE 31 Dec
Revenue11.2%122.6%60.3%178.8%64.5%33.8%
Gross profit25.1%128.1%99.3%208.8%68.6%34.2%
Operating profit87.9%142.6%124.7%228.1%62.6%37.2%
Net profit77.6%137.9%108.8%233.5%66.1%37.2%
PROFITABILITY2023A2024A2025A2026E2027E2028E
YE 31 Dec
Gross profit margin33.0%33.8%42.0%46.6%47.7%47.9%
Operating margin23.3%25.4%35.6%41.9%41.4%42.4%
Return on equity (ROE)16.6%31.0%44.2%78.2%67.0%53.6%
GEARING/LIQUIDITY/ACTIVITIES2023A2024A2025A2026E2027E2028E
YE 31 Dec
Current ratio (x)2.62.82.73.63.85.0
VALUATION2023A2024A2025A2026E2027E2028E
YE 31 Dec
P/E276.5117.256.417.110.37.5
P/E (diluted)280.5119.457.017.110.37.5

Disclosures & Disclaimers

Analyst Certification

The research analyst who is primary responsible for the content of this research report, in whole or in part, certifies that with respect to the securities or issuer that the analyst covered in this report: (1) all of the views expressed accurately reflect his or her personal views about the subject securities or issuer; and (2) no part of his or her compensation was, is, or will be, directly or indirectly, related to the specific views expressed by that analyst in this report. Besides, the analyst confirms that neither the analyst nor his/her associates (as defined in the code of conduct issued by The Hong Kong Securities and Futures Commission) (1) have dealt in or traded in the stock(s) covered in this research report within 30 calendar days prior to the date of issue of this report; (2) will deal in or trade in the stock(s) covered in this research report 3 business days after the date of issue of this report; (3) serve as an officer of any of the Hong Kong listed companies covered in this report; and (4) have any financial interests in the Hong Kong listed companies covered in this report.

CMBIGM Ratings

BUY

: Stock with potential return of over 15% over next 12 months

HOLD

: Stock with potential return of +15% to -10% over next 12 months

SELL

: Stock with potential loss of over 10% over next 12 months

NOT RATED

: Stock is not rated by CMBIGM

OUTPERFORM OUTPERFORM MARKET-PERFORM UNDERPERFORM UNDERPERFORM

: Industry expected to outperform the relevant broad market benchmark over next 12 months

: Industry expected to perform in-line with the relevant broad market benchmark over next 12 months

: Industry expected to underperform the relevant broad market benchmark over next 12 months

CMB International Global Markets Limited

Address: 45/F, Champion Tower, 3 Garden Road, Hong Kong, Tel: (852) 3900 0888 Fax: (852) 3900 0800

CMB International Global Markets Limited (“CMBIGM”) is a wholly owned subsidiary of CMB International Capital Corporation Limited (a wholly owned subsidiary of China Merchants Bank)

Important Disclosures

There are risks involved in transacting in any securities. The information contained in this report may not be suitable for the purposes of all investors. CMBIGM does not provide individually tailored investment advice. This report has been prepared without regard to the individual investment objectives, financial position or special requirements. Past performance has no indication of future performance, and actual events may differ materially from that which is contained in the report. The value of, and returns from, any investments are uncertain and are not guaranteed and may fluctuate as a result of their dependence on the performance of underlying assets or other variable market factors. CMBIGM recommends that investors should independently evaluate particular investments and strategies, and encourages investors to consult with a professional financial advisor in order to make their own investment decisions.

This report or any information contained herein, has been prepared and distributed in Hong Kong by CMBIGM under its regulatory framework for the regulated activities licensed and regulated by the Securities and Futures Commission of Hong Kong. The report is solely for the purpose of supplying information to the clients of CMBIGM or its affiliate(s) to whom it is distributed. This report is not and should not be construed as an offer or solicitation to buy or sell any security or any interest in securities or enter into any transaction. Neither CMBIGM nor any of its affiliates, shareholders, agents, consultants, directors, officers or employees shall be liable for any loss, damage or expense whatsoever, whether direct or consequential, incurred in relying on the information contained in this report. Anyone making use of the information contained in this report does so entirely at their own risk.

The information and contents contained in this report are based on the analyses and interpretations of information believed to be publicly available and reliable. CMBIGM has exerted every effort in its capacity to ensure, but not to guarantee, their accuracy, completeness, timeliness or correctness. CMBIGM provides the information, advices and forecasts on an "AS IS" basis. The information and contents are subject to chan e without notice. CMBIGM may issue other publications having information and/ or conclusions different from this report. These publications reflect different assumption, point-of-view and analytica methods when compiling. CMBIGM may make investment decisions or take proprietary positions that are inconsistent with the recommendations or views in this report.

CMBIGM may have a position, make markets or act as principal or engage in transactions in securities of companies referred to in this report for itself and/or on behalf of its clients from time to time. Investors should assume that CMBIGM does or seeks to have investment banking or other business relationships with the companies in this report. As a result, recipients should be aware that CMBIGM may have a conflict of interest that could affect the objectivity of this report and CMBIGM will not assume any responsibility in respect thereof. This report is for the use of intended recipients only and this publication, may not be reproduced, reprinted, sold, redistributed, directly or indirectly, to any other person, published in whole or in part for any purpose without prior written consent of CMBIGM.

Additional information on recommended securities is available upon request. If there is any inconsistency between the Chinese and English versions of this Important Disclosure, the English version shall prevail.

For recipients of this document in the United Kingdom

This report has been provided only to persons (I)falling within Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (as amended from time to time)(“The Order”) or (II) are persons falling within Article 49(2) (a) to (d) (“High Net Worth Companies, Unincorporated Associations, etc.,) of the Order, and may not be provided to any other person without the prior written consent of CMBIGM.

For recipients of this document in the United States

CMBIGM is not a registered broker-dealer in the United States. As a result, CMBIGM is not subiect to US, rules regarding the preparation of research reports and the independence of research analysts. The research analyst who is primary responsible for the content of this research report is not registered or qualified as a research analyst with the Financial Industry Regulatory Authority (“FINRA”). The analyst is not subject to applicable restrictions under FINRA Rules intended to ensure that the analyst is not affected by potential conflicts of interest that could bear upon the reliability of the research report. This report is intended for distribution in the United States solely to "maior US institutional investors", as defined in Rule 15a-6 under the US. Securities Exchange Act of 1934, as amended, and may not be furnished to any other person in the United States. Each major US institutional investor that receives a copy of this report by its acceptance hereof represents and agrees that it shall not distribute or provide this report to any other person. Any U.S. recipient of this report wishing to effect any transaction to buy or sell securities based on the information provided in this report should do so only through a U.S.-registered broker-dealer.

For recipients of this document in Singapore

This report is distributed in Singapore by CMBI (Singapore) Pte. Limited (CMBISG) (Company Regn. No. 201731928D), an Exempt Financial Adviser as defined in the Financial Advisers Act (Cap. 110) of Singapore and regulated by the Monetary Authority of Singapore. CMBISG may distribute reports produced by its respective foreign entities, affiliates or other foreign research houses pursuant to an arrangement under Regulation 32C of the Financial Advisers Regulations. Where the report is distributed in Singapore to a person who is not an Accredited Investor, Expert Investor or an Institutional Investor, as defined in the Securities and Futures Act (Cap. 289) of Singapore, CMBISG accepts legal responsibility for the contents of the report to such persons only to the extent required by law. Singapore recipients should contact CMBISG at +65 6350 4400 for matters arising from, or in connection with the report.

原文链接
多空观点 观点仅供交流,不构成投资建议
点赞
踩一踩
收藏
分享

评论 (0)

0/200
声明:社区内容仅代表用户个人观点,不构成任何投资建议。投资有风险,入市需谨慎。