Date post: | 30-Apr-2023 |
Category: |
Documents |
Upload: | khangminh22 |
View: | 0 times |
Download: | 0 times |
Accelerating OLED innovationDisplay
Chuljoong Kim [email protected]
September 1, 2021
Analysts who prepared this report are registered as research analysts in Korea but not in any other jurisdiction, including the U.S. PLEASE SEE ANALYST CERTIFICATIONS AND IMPORTANT DISCLOSURES & DISCLAIMERS IN APPENDIX 1 AT THE END OF REPORT.
Mirae Asset Securities Research2 | Display
I. Higher LCD prices to boost OLED penetration 3
II. OLED shipments to expand meaningfully in 2H21 7
III. Slower-than-expected OLED investments in 1H 9
IV. Warm reception for foldable smartphones 10
V. Technological changes 12
VI. Status check by segment 18
VII. Investment strategy 22
VIII. Global peer valuations 23
Contents
Mirae Asset Securities Research3 | Display
0
1
2
3
4
5
0
15
30
45
60
1Q16 1Q17 1Q18 1Q19 1Q20 1Q21 1Q22
OLED smartphone penetration (L) OLED TV penetration (R)
(%) (%)
• The increase in LCD panel prices is intensifying cost pressures for TV/monitor/smartphone manufacturers; this is leading to higher adoption of OLED panels.
• The current LCD up-cycle is leading to higher panel prices across TVs, notebooks, monitors, and smartphones (in contrast to the 2017 up-cycle, which was more limited in scope). As a result, we are seeing a rise in OLED penetration across all products.
OLED penetration on the rise
Higher LCD prices = Rising OLED adoption
Source: IHS, Mirae Asset Securities Research
I. Higher LCD prices to boost OLED penetration
Higher LCD prices = Rising OLED adoption
LCD panel price surge
LCD panel price surge
Mirae Asset Securities Research4 | Display
-20
-10
0
10
20
1Q15 3Q15 1Q16 3Q16 1Q17 3Q17 1Q18 3Q18 1Q19 3Q19 1Q20 3Q20 1Q21 3Q21F
LGE HE OP margin LGD OP margin
(%)
• In 2H21, we expect LG Display’s (LGD) OP margin to surpass that of LG Electronics’ (LGE) home entertainment (HE) division.
• In fact, we see LGD’s OP margin rising to levels not seen since 2017 as a result of higher LCD prices and improving OLED margins.
• Meanwhile, as increased cost pressures should lead to a continued fall in demand (from TVs, smartphones, etc.), we forecast LCD prices to start falling in 3Q21 and a cycle of declining LCD profits to begin in 2022.
LGD’s OP margin likely to rise to levels not seen since 2017
OP margin comparison: LGD vs. LGE’s HE business
Source: Company data, Mirae Asset Securities Research
I. LGD to overtake LGE for the first time since 2017
TV makers with no OLED exposure are believed to
have suffered more serious margin erosion
LGD’s OP margin started to surpass that of LGE’s HE
division
Mirae Asset Securities Research5 | Display
-1,000
-500
0
500
1,000
1,500
2,000
2,500
1Q19 3Q19 1Q20 3Q20 1Q21 3Q21F 1Q22F 3Q22F
LGD OP Samsung Display OP
(Wbn)
Price gap between laptop-use OLED and LCD panels (rigid OLED and LTPS LCD) continues narrowing
Source: Mirae Asset Securities Research
LCD profitability to decline, OLED profitability to improve in 2022
Source: Company data, Mirae Asset Securities Research
Price gap between LCD and rigid OLED has narrowed sharply
I. LCD-OLED price gap now minimal
• The price gap between rigid OLED and LTPS LCD panels (for notebooks, monitors, and smartphones) has contracted significantly. This should support an increase in rigid OLED penetration.
• Indeed, Samsung Display is raising its 2021 shipment target for laptop OLED from 4-5mn units to 6-7mn units.
• In 2H21-2022, we expect LCD demand to decline gradually and OLED demand to grow.
• Accordingly, we expect quarterly operating profit to start falling for LCD and rising for OLED from 3Q21.
Screen size
Resolution Price (US$) Notes
13.3” 1,920 x 1,080 90-95
Laptop-use OLED panels have seen their prices fall 15-20% from 2020 levels and are now only 10-15%
more expensive than LTPS LCD panels
(same specifications).
15.6” 1,920 x 1,080 120-130
15.6” 2,880 x 1,800 160-180
15.6” 3,456 x 2,160 220-230
LCD profitability to fall, OLED
profitability to expand in 2022
Mirae Asset Securities Research6 | Display
CSOT to expand T9 LCD line to meet demand from IT devices/autos
Source: Omdia, Mirae Asset Securities Research
BOE raises W3.7tr through a private share sale
Source: BOE, Mirae Asset Securities Research
Fast and decisive LCD shutdown strategy is needed
I. In need of a nimble strategy to stop LCD production
• Domestic panel makers need to decide whether to invest in converting LCD lines or building new OLED lines.
• Panel makers need to defend against the likely fall in LCD prices and at the same time focus on increasing OLED penetration.
• CSOT has announced a plan to invest in a Gen 8.5 LCD line (T9), which is scheduled to go online in 2023 with a capacity of 180,000 units/month.
• Recently, BOE raised W3.7tr in funding through a share sale to ramp up panel investments.
1) Price: CNY5.57 (3.6% discount to share price at time of issuance)
2) Total funding: CNY20.3bn (W3.7tr)
3) Purpose of funding:
- Investment in Chongqing display line (B12) and Gen 6 line
- Purchase of 24% stake in Wuhan BOE Optoelectronics Technology
- R&D project: 12” silicon wafers for OLED production
- Working capital
Mirae Asset Securities Research7 | Display
124 164
220
0
100
200
300
400
500
2020 2021F 2022F
Apple SEC Xiaomi Oppo Vivo Huawei Other
(mn units)
OLED shipments to jump 29% YoY in 2022
Source: Stone Partners, Mirae Asset Securities Research
Apple’s flexible OLED demand to drive overall market growth
Source: Stone Partners, Mirae Asset Securities Research
Increase in OLED penetration to gather pace from 2H21
II. OLED shipments to expand meaningfully in 2H21
• We expect to see broader OLED adoption during the peak-demand season (Singles’ Day and Black Friday).
• We forecast global OLED shipments to jump 29% YoY in 2022, with demand starting to grow meaningfully in 2H21.
• With new flagship smartphone releases limited in 2H21, we expect to see robust demand for the new iPhone series.
• We project Apple’s flexible OLED panel demand to jump from 124mn units in 2020 to 164mn units in 2021 and 220mn units in 2022.
Flexible OLED: +45% YoY in 2022Apple/Xiaomi to lead demand growth
0
200
400
600
800
2020 2021F 2022F
Rigid Flexible Foldable
+9%
+29%
(mn units)
Mirae Asset Securities Research8 | Display
• Among global panel makers, we expect Samsung Display to enjoy the strongest profit growth next year, as it has the highest OLED exposure.
• Notably, depreciation of the A3 fab (W400bn annually per line) is coming to an end, after which profit expansion should accelerate meaningfully.
• With the end of the depreciation, the company should be able to cut selling prices to gain market share.
• Starting with the A4-2 line (30,000 sheets/month), investments are projected to resume gradually, including the construction of A5 in early 2022.
1) Meaningful profit growth
2) Resumption of investments
Samsung Display: Depreciation costs to fall sharply in 2022 as A3 depreciation ends
Source: Mirae Asset Securities Research
II. Samsung Display to show robust OLED profitability growth
Facility Ph. Max./mo. 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22
Samsung Display A3
1 15
2 15
3 15
4 15
5 15
6 15
7 15
8 15
9 15
Mass production Completion of depreciation
A3: Depreciation of seven lines to end in 2022 (including the Apple line in 1Q22), leading to cost savings of W2-2.5tr
Mirae Asset Securities Research9 | Display
• OLED investments (both new/converted lines) by Korean panel makers are on track to meet the levels projected at the start of the year.
• Samsung Display: Gradual investments in A4-2 (30,000 sheets/month, back plate); LGD: E6-Ph3 (15,000 sheets/month, back plate)
• Chinese panel makers (CSOT, Visionox, etc.): Investments pushed back to 2022
• EverDisplay: Investments in the Gen 6 flexible OLED line (30,000 sheets/month) in 2H21
• We lower our estimate for 2021 panel investments from 105,000 sheets/month to 75,000 sheets/month in light of the delays in China.
Weaker-than-expected investments globally in 1H; investments to resume gradually in 2H, led by Korean OLED makers
Investments in Gen 6 OLED lines to inch up YoY; Samsung Display to resume investments in 2H21
Source: Omdia, Mirae Asset Securities Research
III. Slower-than-expected OLED investments in 1H
Company Line 2016 2017 2018 2019 2020F 2021FSamsung Display A3 105
A4 30A4-2 30A5Total 105 30 0 0 0 30
LGD E5 15E6-1 15E6-2 15E6-3 15Total 30 15 0 0 0 15
BOE B7 15 30B11 15 30B12 45B15Total 15 45 30 0 45 0
Visionox V2 15 15V3 30V4Total 0 15 0 30 15 0
CSOT T4 15 30T5 0Total 0 15 0 30 0 0
Tianma Wuhan 15 15Xiamen 15 0Total 15 0 0 15 15 0
EverDisplay Shanghai 2 30Total 0 0 0 0 0 30
Total (global) 165 120 30 75 75 75No. of lines 11 8 2 5 5 5
Mirae Asset Securities Research10 | Display
• The market response to Samsung Electronics’ (SEC) latest foldable smartphones has been favorable.
• Pre-orders are rising sharply thanks to aggressive price cuts (compared to earlier models).
• Z Fold 3 features: UPC, pol-less structure (no polarizer), LTPO technology, S-Pen
Expanding foldable smartphone lineup
Foldable smartphone specifications and release dates
Source: Stone Partners, Mirae Asset Securities Research
IV. Warm reception for foldable smartphones
Brand Panel maker Panel production Model Size Status Form
factor Cover window Notes
SEC Samsung Display
3Q20 Z Fold 2 7.7” Mass prod. Inward UTG Launched in 3Q20
2Q21 Z Fold Lite 7.29” Development Inward CPI Affordable version of Galaxy Fold
2Q21 Z Flip 2 6.7” Development Inward UTG Same panel as the Z Flip
3Q21 Z Fold 3 7.7~7.8” Development Inward UTG S-Pen, UPC, pol-less, LTPO (projected)
4Q21 Laptop/tablet 13.x” Development Inward CPI -
LGE BOE 2Q21 Rollable 7.4” Development Rollable CPI Mass production expected in Feb./Mar. 2021; 100,000 units/year
HuaweiBOE 1Q20 Mate Xs 8.03” Mass prod. Outward CPI -
BOE/Samsung Display 4Q20 Mate X2 8.03” Pending Inward CPI Pending
Xiaomi CSOT 1Q21 - 8.01” Development Inward CPI 6.52” sub-display, hole punch
LenovoBOE/CSOT 4Q19 Razr 6.2” Mass prod. Inward CPI Mass production began in 1Q20
BOE/Tianma/CSOT 1Q21 Razr 2 6.85” Development Inward CPI
Mirae Asset Securities Research11 | Display
38
32
22
12
8
0
10
20
30
40
50
6.06" (iPhone) 6.68" (iPhone) 7.7" (Z Fold 2) 10.5"(iPad) 13.0"(laptop/tablet)
(mn units)
SEC: Monthly production and forecasts for foldable devices
Source: DSCC, Mirae Asset Securities Research
OLED production capacity required for adoption in foldable/IT devices(based on Gen 6)
Source: Mirae Asset Securities Research
Foldable OLED demand from IT devices is rising
IV. Investments in foldable OLED likely to resume
• If foldable smartphones continue to be well received by users, we will likely see steady upward adjustments to demand forecasts for foldable IT devices.
• Foldable device demand outlook (Counterpoint): 7.8mn units in 2021, 14.1mn in 2022, and 31.1mn in 2023
• Demand forecasts for 2023 and beyond could change if Apple joins the foldable race.
• Production of large-sized OLED panels requires larger capacity (than for existing products).
15,000 units/month (one line) annually (assuming 90% yield,
90% utilization)
Mirae Asset Securities Research12 | Display
Tandem RGB
Pol-less(black PDL)
Gen 8 oxide RGB
• As demand grows, OLED technology for mobile/IT devices is changing rapidly.
• We advise investors to pay attention to three OLED technology innovations that are set to play out in the coming years:1) Pol-less 2) Gen 8 oxide RGB 3) Tandem RGB
Pay attention to three OLED technology innovations
Three OLED technology innovations
Source: Mirae Asset Securities Research
V. Technological changes: Three major innovations
Korean panel makers lead innovation in OLED technology
Mirae Asset Securities Research13 | Display
Eco2 (pol-less) concept
Source: Omdia, Mirae Asset Securities Research
Black PDL takes the place of the polarizer
Source: DSCC, Mirae Asset Securities Research
1) Pol-less/black PDL
V. Technological changes: Pol-less/black PDL
• Samsung Display applied pol-less technology (which it calls Eco2) to the Galaxy Z Fold 3.
• By removing the polarizer film from the top of the display, this new technology achieves: 1) up to a 33% improvement in brightness; 2) lower thickness; and 3) higher flexibility.
• In conventional panels, the polarizer is responsible for filtering unwanted light from the outside; in panels with a pol-less structure, a separator material called black pixel definition layer (PDL) performs this function.
• Among back-end processes, polarizer lamination is the most expensive. Reduction in spending per unit of capacity
Effects of polarizer removal:1) Improved brightness
(33%)2) Reduced thickness
(by 5081Чm)3) Higher flexibility
Mirae Asset Securities Research14 | Display
Substrate size comparison: Gen 6 vs. 8.5
Source: Omdia, Mirae Asset Securities Research
Vertical deposition method
Source: OLEDON, Mirae Asset Securities Research
2) Gen 8 oxide-based RGB technology
V. Technological changes: Gen 8 oxide-based RGB technology
• Increasing OLED demand from large IT devices (laptops and monitors) has prompted panel makers to revisit Gen 8 oxide-based RGB technology.
• Since the mid-2010s, Samsung Display has been developing a vertical RGB deposition-method evaporator in cooperation with Ulvac (Japan) to overcome the limitations of horizontal RGB deposition technology. In addition, the company is working with DNP (Japan) for fine metal mask (FMM).
• After testing the technology later this year, we believe the display maker will invest in a pilot line (for Gen 8 small/mid-sized OLED) in 1H22.
• For the A5 line, Gen 6 capex will likely be limited, while we see high visibility on Gen 8 oxide-based RGB and LTPS capex.
Mirae Asset Securities Research15 | Display
Panelization: No. of panels that can be produced from a sheet of glass
V. Technological changes: Gen 8 oxide-based RGB technology
Gen Glass size (mm) 10” 14” 17” 22” 26” 32” 37” 42” 47” 55”
1 300 x 350 2 12 370 x 470 4 2 13 550 x 670 9 4 3 2 1
4 730 x 920 15 10 6 3 2 2 1
5 1100 x 1250 36 18 12 8 6 3 2 2 1
6 1500 x 1850 72 40 24 15 12 8 6 3 3 2
7 1950 x 2250 112 60 40 24 18 12 8 8 6 3
8 2200 x 2500 136 78 55 32 24 18 10 8 8 6
10 2880 x 3130 24 18 15 10 8
Gen 4 (15.1”, sixpanels)
Gen 7 (42”, eight panels)
LCD glass size and no. of panels that can be produced from a sheet of glass
Source: Mirae Asset Securities Research
Mirae Asset Securities Research16 | Display
Capex should initially be based on Gen 8 oxide-based RGB technology (for which equipment has already been developed). In the medium to long term, however, capex should be concentrated on Gen 8 LTPS equipment.
V. Technological changes: Gen 8 oxide-based RGB technology
Gen 8.5 LTPS lithography equipment
Producers: Nikon, Canon
Gen 8.5 LTPS ELA
Producers: AP Systems, JSW
Processes/equipment essential for Gen 8.5 LTPS
Gen 8.5 LTPS ion doping equipment
Producer: Nissin Ion
Gen 8.5 LTPS evaporator
Producers: Ulvac, Canon Tokki, Sunic System
Gen 8.5 LTPS 8 FMM
Producer: DNP
Gen 8.5 LTPS TFE
Producer: AMAT
Source: Omdia, Mirae Asset Securities Research
Mirae Asset Securities Research17 | Display
iPad models to feature OLED starting in 2023
Source: Omdia, Mirae Asset Securities Research
RGB structure: Single stack vs. tandem stack
Source: Omdia, Mirae Asset Securities Research
3) Tandem RGB
V. Technological changes: Tandem RGB
• We expect the adoption of OLED in iPads to start with a single-stack structure in 2023 and later move to a tandem-stack structure in 2024.
• The RGB tandem stack yields improved brightness and a longer life span.
• LGD has already applied this technology to automotive OLED, while Samsung Display is currently engaged in R&D.
• We expect demand for OLED organic materials to expand.
Mirae Asset Securities Research18 | Display
FMM-RGB materials: 2022 demand forecasts being upgraded
Source: Omdia, Mirae Asset Securities Research
WOLED/QD-OLED materials: 2022 demand forecasts being upgraded
Source: Omdia, Mirae Asset Securities Research
1) OLED organic materials
VI. Status check by segment
• Amid the OLED up-cycle, market forecasts for OLED organic materials continue to be upgraded.
• FMM RGB materials: Demand forecasts revised up 7% for self-emitting materials, 8% for commodity materials
• WOLED/QD-OLED materials: Demand forecasts revised up 7% for self-emitting materials, 7% for commodity materials
• We expect demand forecasts to continue to be adjusted upward, given increasing OLED adoption by IT devices and new capex by domestic panel makers.
5
26
6
28
6.8 7.2
0
2
4
6
8
10
0
5
10
15
20
25
30
Light-emitting materials Commodity materials
Previous est. (May, L)
Revised est. (Sep., L)
Revision rate (R)
('000 tonnes) (%)
20
74
22
80
6.6
8.3
0
2
4
6
8
10
0
20
40
60
80
100
Light-emitting materials Commodity materials
Previous est. (May, L)
Revised est. (Sep., L)
Revision rate (R)
('000 tonnes) (%)
Mirae Asset Securities Research19 | Display
OLED organic materials value chain
Source: Omdia, Mirae Asset Securities Research
Samsung Display: Material sets for small/mid-sized OLED (M10/M11)
Source: Omdia, Mirae Asset Securities Research
1) OLED organic materials
VI. Status check by segment
• OLED organic materials value chain and material sets (M10/M11) used in Samsung Display’s small/mid-sized OLED
• Going forward, M9/M10 material sets (used in existing high-end OLED products) will likely see gradual adoption in low/mid-end smartphones.
Mirae Asset Securities Research20 | Display
LGD: Material sets for small/mid-sized OLED (RS-J, RS-K)
Source: Omdia, Mirae Asset Securities Research
LGD: Material sets for WOLED (WB-E)
Source: Omdia, Mirae Asset Securities Research
1) OLED organic materials
VI. Status check by segment
• LGD recently announced plans to expand its 6G flexible OLED panel capacity (+15,000 sheets/month each for the E6-3 and E6-4 lines).
• In our view, suppliers of OLED organic materials to LGD have secured a medium/long-term growth driver.
Mirae Asset Securities Research21 | Display
DDI supply and demand (8” wafer)
Source: Omdia, Mirae Asset Securities Research
DDI supply and demand (12” wafer)
Source: Omdia, Mirae Asset Securities Research
2) DDI: Shortages to ease gradually starting in 4Q21
VI. Status check by segment
• Of all display components/materials, display drive-ICs (DDIs) have suffered the severest shortages over the past year.
• Following the price increases for LCD DDIs arising from sharp demand growth in 3Q20, rising OLED penetration has kept OLED DDI demand tight through 3Q21.
• We expect DDI shortages to ease in 4Q21-1Q22. Price increases unlikely to continue in 2022
• With device/panel makers coming under growing cost pressures, demand for TV monitors has slowed in some markets.
Mirae Asset Securities Research22 | Display
• Our preferences by application, form factor, and segment:1) Application: Smartphone/IT panels > TV monitors2) Technology: OLED > LCD3) Segment: Materials > Equipment
• Top picks: 1) Duksan Neolux (TP: W100,000), 2) Innox Advanced Materials (TP: W110,000)
We favor OLED over LCD
Our preferences: 1) Smartphone/IT panels > TV monitors; 2) OLED > LCD; 3) Materials > Equipment
Source: Mirae Asset Securities Research
VII. Investment strategy
TV/LCD Smartphone, IT/OLED
Innolux
AUO
BOE
CSOT
LG Display
LX Semicon
Innox Advanced Materials
Duksan Neolux
UDC
We favor smartphone/IT panel suppliers and other names with high exposure to OLED
Novatek
Top picks
Top picks
Mirae Asset Securities Research23 | Display
VIII. Global peer valuations
Source: Bloomberg, Quantiwise, Mirae Asset Securities Research
Panel makers: Global peer valuation table (Wbn, %, x)
Panel makers: Relative share performance
Source: Bloomberg, Mirae Asset Securities Research
Panel makers: 2022F P/B-ROE
Source: Bloomberg, Mirae Asset Securities Research
Market cap
Revenue OP NP ROE P/E P/B EV/EBITDA
21F 22F 21F 22F 21F 22F 21F 22F 21F 22F 21F 22F 21F 22F
TCL Technology 18,054 26,211 30,655 3,076 3,522 2,438 2,740 29.6 23.7 8.1 7.3 2.24 1.81 9.1 8.3
BOE 39,736 36,396 41,250 5,684 6,302 4,357 4,474 19.6 18.2 8.6 8.5 1.69 1.40 6.2 5.8
LGD 7,210 29,701 29,092 2,677 2,117 1,490 1,217 11.0 8.1 5.0 6.1 0.56 0.51 2.1 2.0
AUO 7,270 15,628 14,942 3,017 2,171 2,776 1,858 28.8 17.6 2.6 4.1 0.69 0.64 1.8 2.2
Innolux 7,646 15,252 14,064 3,418 2,396 2,944 1,965 24.7 14.9 2.5 3.9 0.57 0.54 1.5 2.0
Tianma 6,192 6,432 7,624 443 500 371 414 6.0 6.3 16.9 14.9 0.97 0.91 9.8 8.9
Japan Display 323 2,967 2,953 -221 21 -186 -3 - - - - 2.40 1.50 - 19.9
Avg. 19.9 14.8 7.3 7.5 1.3 1.0 5.1 7.0
0
100
200
300
400
1/20 7/20 1/21 7/21
(1/20 = 100)TCL BOELGD AUOInnolux TianmaJapan Display
TCL
BOE
LGDAUO
Innolux
Tianma
Japan Display
0.0
0.5
1.0
1.5
2.0
0 5 10 15 20 25
(P/B, x)
(ROE, %)
Mirae Asset Securities Research24 | Display
VIII. Global peer valuations
Display materials suppliers: Global peer valuation table (Wbn, %, x)
Source: Bloomberg, Quantiwise, Mirae Asset Securities Research
Marketcap
Revenue OP NP ROE P/E P/B EV/EBITDA
21F 22F 21F 22F 21F 22F 21F 22F 21F 22F 21F 22F 21F 22F
Duksan Neolux 1,693 190 235 53 70 49 62 22.7 22.8 33.5 26.6 6.9 5.5 25.8 19.4
UDC 11,460 641 775 275 352 224 290 17.7 19.9 50.5 38.6 9.1 7.5 33.2 26.2
PI Advanced Materials 1,700 325 372 89 100 69 79 22.6 22.1 24.5 21.3 5.2 4.4 14.8 13.2
Taimide Tech 241 - - - - - - - - - - - - - -
Kaneka 3,274 6,836 6,966 425 447 256 273 6.6 6.9 12.3 11.6 0.8 0.7 5.2 4.9
Innox Advanced Materials 848 447 528 77 93 61 71 26.1 23.7 13.6 11.7 3.1 2.4 8.5 6.8
BH 713 897 1,028 51 91 47 77 14.0 20.2 15.0 9.1 1.9 1.6 8.7 5.4
Tanyuan Technology 447 - - - - - - - - - - - - - -
Jones Tech 1,243 - - - - - - - - - - - - - -
LX Semicon 1,874 1,807 1,922 288 304 240 240 38.1 28.9 7.8 7.8 2.6 2.0 5.2 5.2
Novatek 11,607 5,645 6,017 1,896 1,937 1,537 1,567 68.7 50.9 7.7 7.5 4.3 3.8 5.4 5.4
Avg. 27.1 24.4 20.6 16.8 4.2 3.5 13.3 10.8
Mirae Asset Securities Research25 | Display
VIII. Global peer valuations
Display equipment: Global peer valuation table
Source: Bloomberg, Quantiwise, Mirae Asset Securities Research
Market cap
Revenue OP NP ROE P/E P/B EV/EBITDA
21F 22F 21F 22F 21F 22F 21F 22F 21F 22F 21F 22F 21F 22F
AP Systems 415 609 696 60 69 42 48 26.5 23.7 10.2 9.0 2.4 1.9 6.5 5.1
ICD 257 259 365 45 69 37 56 19.0 23.5 7.8 5.2 1.3 1.0 4.2 2.5
SFA Engineering 1,381 1,615 1,822 183 226 139 174 10.5 12.1 10.6 8.4 1.2 1.1 3.8 2.9
Wonik IPS 2,187 1,318 1,490 223 266 172 202 22.8 21.5 12.9 11.0 2.6 2.1 7.3 5.7
EO Technics 1,470 409 455 83 99 70 83 15.8 16.1 21.4 17.9 3.1 2.7 14.2 11.6
STI 254 343 367 36 39 31 30 16.5 14.3 8.1 8.2 1.2 1.1 3.3 3.0
YAS 187 240 - 54 - 45 - 23.7 - 3.7 - 0.6 - 0.4 -
Philoptics 218 254 321 14 27 12 23 13.5 26.1 25.7 13.0 3.6 2.8 16.3 9.1
Viatron Technologies 129 111 - 25 - 20 - 12.5 - 6.7 - 0.5 - 1.1 -
Youngwoo DSP 109 151 - 17 - - - - - 9.9 - - - - -
Jusung Engineering 577 316 361 59 70 62 68 24.2 21.5 9.4 8.6 2.0 1.7 8.9 7.4
Coherent 7,174 1,750 1,949 184 367 -67 161 - - 40.0 30.2 - - 23.3 14.1
AMAT 143,162 27,055 30,159 8,570 9,658 6,965 8,279 53.3 52.2 19.8 17.0 10.3 8.8 15.9 13.9
Ulvac 3,094 2,241 2,455 282 358 196 252 10.8 12.9 15.7 12.2 1.6 1.5 7.0 5.8
TEL 77,784 19,274 20,407 5,329 5,718 3,932 4,293 33.8 32.3 19.9 17.9 6.1 5.2 12.7 11.5
Avg. 21.8 23.3 14.8 13.2 2.8 2.7 8.9 7.7
Mirae Asset Securities Research26 | Display
Disclosures As of the publication date, Mirae Asset Securities Co., Ltd. and/or its affiliates do not have any special interest with the subject company and do not own 1% or more of the subject company's shares outstanding. Analyst certification The research analysts who prepared this report (the “Analysts”) are registered with the Korea Financial Investment Association and are subject to Korean securities regulations. They are neither registered as research analysts in any other jurisdiction nor subject to the laws or regulations thereof. Each Analyst responsible for the preparation of this report certifies that (i) all views expressed in this report accurately reflect the personal views of the Analyst about any and all of the issuers and securities named in this report and (ii) no part of the compensation of the Analyst was, is, or will be directly or indirectly related to the specific recommendations or views contained in this report. Mirae Asset Daewoo Co., Ltd. (“Mirae Asset Securities”) policy prohibits its Analysts and members of their households from owning securities of any company in the Analyst’s area of coverage, and the Analysts do not serve as an officer, director, or advisory board member of the subject companies. Except as otherwise specified herein, the Analysts have not received any compensation or any other benefits from the subject companies in the past 12 months and have not been promised the same in connection with this report. Like all employees of Mirae Asset Securities, the Analysts receive compensation that is determined by overall firm profitability, which includes revenues from, among other business units, the institutional equities, investment banking, proprietary trading, and private client divisions. At the time of publication of this report, the Analysts do not know or have reason to know of any actual, material conflict of interest of the Analyst or Mirae Asset Securities except as otherwise stated herein. Disclaimers This report was prepared by Mirae Asset Securities, a broker-dealer registered in the Republic of Korea and a member of the Korea Exchange. Information and opinions contained herein have been compiled in good faith and from sources believed to be reliable, but such information has not been independently verified and Mirae Asset Securities makes no guarantee, representation or warranty, express or implied, as to the fairness, accuracy, completeness, or correctness of the information and opinions contained herein or of any translation into English from the Korean language. In case of an English translation of a report prepared in the Korean language, the original Korean language report may have been made available to investors in advance of this report. The intended recipients of this report are sophisticated institutional investors who have substantial knowledge of the local business environment, its common practices, laws, and accounting principles, and no person whose receipt or use of this report would violate any laws or regulations or subject Mirae Asset Securities or any of its affiliates to registration or licensing requirements in any jurisdiction shall receive or make any use hereof. This report is for general information purposes only and is not and shall not be construed as an offer or a solicitation of an offer to effect transactions in any securities or other financial instruments. The report does not constitute investment advice to any person, and such person shall not be treated as a client of Mirae Asset Securities by virtue of receiving this report. This report does not take into account the particular investment objectives, financial situations, or needs of individual clients. The report is not to be relied upon in substitution for the exercise of independent judgment. Information and opinions contained herein are as of the date hereof and are subject to change without notice. The price and value of the investments referred to in this report and the income from them may depreciate or appreciate, and investors may incur losses on investments. Past performance is not a guide to future performance. Future returns are not guaranteed, and a loss of original capital may occur. Mirae Asset Securities, its affiliates, and their directors, officers, employees, and agents do not accept any liability for any loss arising out of the use hereof. Mirae Asset Securities may have issued other reports that are inconsistent with, and reach different conclusions from, the opinions presented in this report. The reports may reflect different assumptions, views, and analytical methods of the analysts who prepared them. Mirae Asset Securities may make investment decisions that are inconsistent with the opinions and views expressed in this research report. Mirae Asset Securities, its affiliates, and their directors, officers, employees, and agents may have long or short positions in any of the subject securities at any time and may make a purchase or sale, or offer to make a purchase or sale, of any such securities or other financial instruments from time to time in the open market or otherwise, in each case either as principals or agents. Mirae Asset Securities and its affiliates may have had, or may be expecting to enter into, business relationships with the subject companies to provide investment banking, market-making, or other financial services as are permitted under applicable laws and regulations. No part of this document may be copied or reproduced in any manner or form or redistributed or published, in whole or in part, without the prior written consent of Mirae Asset Securities. For further information regarding company-specific information as it pertains to the representations and disclosures in this Appendix 1, please contact [email protected] or +1 (212) 407-1000. Distribution United Kingdom: This report is being distributed by Mirae Asset Securities (UK) Ltd. in the United Kingdom only to (i) investment professionals falling within Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (the “Order”), and (ii) high net worth companies and other persons to whom it may lawfully be communicated, falling within Article 49(2)(A) to (E) of the Order (all such persons together being referred to as “Relevant Persons”). This report is directed only at Relevant Persons. Any person who is not a Relevant Person should not act or rely on this report or any of its contents. United States: Mirae Asset Securities is not a registered broker-dealer in the United States and, therefore, is not subject to U.S. rules regarding the preparation of research reports and the independence of research analysts. This report is distributed in the U.S. by Mirae Asset Securities (USA) Inc., a member of FINRA/SIPC, to “major U.S. institutional investors” in reliance on the exemption from registration provided by Rule 15a-6(b)(4) under the U.S. Securities Exchange Act of 1934, as amended. All U.S. persons that receive this document by their acceptance hereof represent and warrant that they are a major U.S. institutional investor and have not received this report under any express or implied understanding that they will direct commission income to Mirae Asset Securities or its affiliates. Any U.S. recipient of this document wishing to effect a transaction in any securities discussed herein should contact and place orders with Mirae Asset Securities (USA) Inc. Mirae Asset Securities (USA) Inc. accepts responsibility for the contents of this report in the U.S., subject to the terms hereof, to the extent that it is delivered to a U.S. person other than a major U.S. institutional investor. Under no circumstances should any recipient of this research report effect any transaction to buy or sell securities or related financial instruments through Mirae Asset Securities. The securities described in this report may not have been registered under the U.S. Securities Act of 1933, as amended, and, in such case, may not be offered or sold in the U.S. or to U.S. persons absent registration or an applicable exemption from the registration requirements. Hong Kong: This report is distributed in Hong Kong by Mirae Asset Securities (HK) Limited, which is regulated by the Hong Kong Securities and Futures Commission. The contents of this report have not been reviewed by any regulatory authority in Hong Kong. This report is for distribution only to professional investors within the meaning of Part I of Schedule 1 to the Securities and Futures Ordinance of Hong Kong (Cap. 571, Laws of Hong Kong) and any rules made thereunder and may not be redistributed in whole or in part in Hong Kong to any person. India: This report is being distributed by Mirae Asset Capital Markets (India) Private Limited (“MACM”) in India to the customers based in India and is personal information only for those authorised recipient(s). MACM is inter alia a Securities and Exchange Board of India (“SEBI”) registered Research Analyst in India and is not registered outside India. MACM and Mirae Asset, Korea are group entities. MACM makes no guarantee, representation or warranty, express or implied, as to the fairness, accuracy, completeness or correctness of the information and opinions contained herein. The user assumes the entire risk of any use made of this information. This report has been provided for assistance only and is not intended to be and must not alone be taken as the basis for an investment decision. Recipient must read the entire Appendix 1 to the report carefully for Important Disclosures & Disclaimers. All other jurisdictions: Customers in all other countries who wish to effect a transaction in any securities referenced in this report should contact Mirae Asset Securities or its affiliates only if distribution to or use by such customer of this report would not violate applicable laws and regulations and not subject Mirae Asset Securities and its affiliates to any registration or licensing requirement within such jurisdiction.
Compliance Notice
Mirae Asset Securities Research27 | Display
Mirae Asset Securities International Network
Mirae Asset Securities Co., Ltd. (Seoul) Mirae Asset Securities (HK) Ltd. Mirae Asset Securities (UK) Ltd. One-Asia Equity Sales Team Mirae Asset Center 1 Building 26 Eulji-ro 5-gil, Jung-gu, Seoul 04539 Korea
Units 8501, 8507-8508, 85/F International Commerce Centre 1 Austin Road West Kowloon Hong Kong
41st Floor, Tower 42 25 Old Broad Street, London EC2N 1HQ United Kingdom
Tel: 82-2-3774-2124 Tel: 852-2845-6332 Tel: 44-20-7982-8000
Mirae Asset Securities (USA) Inc. Mirae Asset Wealth Management (USA) Inc. Mirae Asset Wealth Management (Brazil) CCTVM 810 Seventh Avenue, 37th Floor New York, NY 10019 USA
555 S. Flower Street, Suite 4410, Los Angeles, California 90071 USA
Rua Funchal, 418, 18th Floor, E-Tower Building Vila Olimpia Sao Paulo - SP 04551-060 Brazil
Tel: 1-212-407-1000 Tel: 1-213-262-3807 Tel: 55-11-2789-2100
PT. Mirae Asset Sekuritas Indonesia Mirae Asset Securities (Singapore) Pte. Ltd. Mirae Asset Securities (Vietnam) LLC Equity Tower Building Lt. 50 Sudirman Central Business District Jl. Jend. Sudirman, Kav. 52-53 Jakarta Selatan 12190 Indonesia
6 Battery Road, #11-01 Singapore 049909 Republic of Singapore
7F, Saigon Royal Building 91 Pasteur St. District 1, Ben Nghe Ward, Ho Chi Minh City Vietnam
Tel: 62-21-515-3281 Tel: 65-6671-9845 Tel: 84-8-3911-0633 (ext.110)
Mirae Asset Securities Mongolia UTsK LLC Mirae Asset Investment Advisory (Beijing) Co., Ltd Beijing Representative Office
#406, Blue Sky Tower, Peace Avenue 17 1 Khoroo, Sukhbaatar District Ulaanbaatar 14240 Mongolia
2401B, 24th Floor, East Tower, Twin Towers B12 Jianguomenwai Avenue, Chaoyang District Beijing 100022 China
2401A, 24th Floor, East Tower, Twin Towers B12 Jianguomenwai Avenue, Chaoyang District Beijing 100022 China
Tel: 976-7011-0806 Tel: 86-10-6567-9699 Tel: 86-10-6567-9699 (ext. 3300)
Shanghai Representative Office Ho Chi Minh Representative Office Mirae Asset Capital Markets (India) Private Limited
38T31, 38F, Shanghai World Financial Center 100 Century Avenue, Pudong New Area Shanghai 200120 China
7F, Saigon Royal Building 91 Pasteur St. District 1, Ben Nghe Ward, Ho Chi Minh City Vietnam
Unit No. 506, 5th Floor, Windsor Bldg., Off CST Road, Kalina, Santacruz (East), Mumbai – 400098 India
Tel: 86-21-5013-6392 Tel: 84-8-3910-7715 Tel: 91-22-62661336