PDF 原檔：報告_Citi_順達3211_20261018_original.pdf
圖片清單（已驗證 2026-10-19）
| 檔名 | size | 分類 | 親眼所見內容 |
|---|---|---|---|
報告_Citi_順達3211_20261018_001.png |
47KB | 真資料圖 | Figure 1：順達 3Q26 初步業績對照表（2Q26／3Q25／3Q26A、QoQ、YoY、Citi 估值、BBG 共識與差異；Sales 3,682、EPS 2.33、OPM 10.7%） |
報告_Citi_順達3211_20261018_002.png |
156KB | 真資料圖 | Panasonic Holdings 與 Dynapack 評等與目標價歷史圖（股價走勢＋評等變動註記表；Dynapack 2026-07-07 Buy、TP 800） |
報告_Citi_順達3211_20261018_003.png |
148KB | 真資料圖 | Panasonic 與 Dynapack 短期觀點／Catalyst Watch 歷史圖（Dynapack 2026-08-27 Add CW，Upside，90 天） |
原始內容
Prepared for [讀者資訊已遮蔽] citi
18 Oct 2026 16:16:07 ET │ 13 pages
Dynapack International (3211.TWO)
Looking Through Shipment Delays to Strong 2027E BBU Demand
CITI'S TAKE
We believe that Dynapack's 3Q26 EPS miss was well anticipated following the reported sales shortfall, but component shortages at its PSU vendor could prolong shipment volatility, weighing on near-term sentiment. We expect Oct-26 BBU sales to decrease slightly m/m due to the postponed pull-ins of BBU, although improving PC sales should support modest group sales growth m/m. Accelerating 12kW shipments from Nov-26 should drive a stronger BBU sales rebound. We remain bullish on the sector, viewing these disruptions primarily as timing issues. Strong expected demand in 2027E and ample opportunity for Dynapack to gain share from Panasonic, particularly as power architectures migrate toward HVDC, underpin our positive medium-term outlook.
Improving 3Q GPM helped by better mix - Dynapack's preliminary 3Q26 results showed margin recovery yet weak PC sales remained the key drag on the earnings. 3Q26 EPS of NT$2.33 (+72% q/q and +49% y/y) missed our/BBG est by 45%/27%, although we believe the earnings shortfall was well anticipated given the 3Q sales miss owing to the delayed shipment of one of the BBU products and weaker PC demand. GPM improved q/q on a richer product mix, with higher-margin BBU making up c.50% of 3Q sales on our estimate, while OPM recovered to 10.7%, +4.2ppt q/q and +1.3ppt y/y. Nevertheless, the sales shortfall constrained op leverage, leaving margin improvement insufficient to offset weaker sales.
PSU vendor shortages weigh on Oct; 12kW ramp to drive Nov sales rebound -
Our industry checks suggest that Dynapack's major PSU vendor has encountered component supply shortages (related to power management IC) and therefore delayed BBU pull-ins, weighing on shipments of Dynapack's existing 3kW and 5kW BBU products in Oct. We therefore expect Oct-26 BBU sales to decline slightly m/m. Meanwhile, PC sales should recover sequentially and more than to offset the BBU softness, supporting a slight m/m increase in group sales. Looking beyond Oct-26,
Earnings Summary
| Year to 31 Dec | Net Profit (NT$M) | Diluted EPS (NT$) | EPS growth (%) | P/E (x) | P/B (x) | ROE (%) | Yield (%) |
|---|---|---|---|---|---|---|---|
| 2024A | 2,673 | 17.59 | 236.1 | 19.7 | 4.9 | 28.0 | 3.6 |
| 2025A | 1,382 | 9.05 | -48.5 | 38.2 | 5.3 | 13.4 | 3.3 |
| 2026E | 2,178 | 14.25 | 57.4 | 24.3 | 6.0 | 23.2 | 3.3 |
| 2027E | 3,821 | 25.00 | 75.5 | 13.8 | 5.5 | 41.5 | 5.8 |
| 2028E | 5,709 | 37.35 | 49.4 | 9.3 | 4.9 | 56.2 | 8.6 |
Source: Powered by dataCentral
we expect accelerating shipments of the new 12kW BBU series from Nov-26 to drive a strong rebound in BBU sales.
See Appendix A-1 for Analyst Certification, Important Disclosures and Research Analyst Affiliations
| Buy | Buy |
|---|---|
| Catalyst Watch: Upside, expires 26-NOV-26 | Catalyst Watch: Upside, expires 26-NOV-26 |
| Price (16 Oct 26 15:00) | NT$346.00 |
| Target price | NT$800.00 |
| Expected share price return | 131.2% |
| Expected dividend yield | 3.5% |
| Expected total return | 134.7% |
| Market Cap | NT$53,785M |
| US$1,658M |
Angela Hsu AC
+886-2-8726-9083 angela.hc.hsu@citi.com Prepared for [讀者資訊已遮蔽] Implications - We reiterate our bullish stance on the BBU sector despite near-term volatility from external supply-chain constraints, which is likely to put pressure on near-term sentiment. We view the component-driven delays in product pull-ins primarily as a shipment-timing issue, with underlying demand remaining strong into 2027E. We also see ample opportunity for Dynapack to gain market share from Panasonic, its major Japanese peer, particularly as power architectures migrate toward HVDC. This share-gain potential remains intact, reinforcing our confidence in Dynapack's medium term BBU growth outlook.
Prepared for [讀者資訊已遮蔽]
Figure 1. Dynapack: 3Q Preliminary Results Comp
| NT$mn | 2Q26 | 3Q25 | 3Q26A | QoQ | YoY | Citi Estimate | Diff. | BBG Consensus | Diff. |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 3,491 | 3,622 | 3,682 | 5% | 2% | 4,639 | -21% | 4,215 | -13% |
| Operatingprofits | 227 | 341 | 395 | 74% | 16% | 718| | -45% | 583 | -32% |
| Pre-tax profits | 242 | 262 | 430 | 78% | 64% | 758 | -43% | 601 | -28% |
| Net Income | 207 | 239 | 336 | 62% | 41% | 651 | -48% | 496 | -32% |
| EPS (NT$) | 1.36 | 1.56 | 2.33 | 72% | 49% | 4.26 | -45% | 3.20 | -27% |
| Margins | |||||||||
| OPM | 6.5% | 9.4% | 10.7% | 4.2ppt | 1.3ppt | 15.5% | -4.7ppt | 13.8% | -3.1ppt |
| Net Margin | 5.9% | 6.6% | 9.1% | 3.2ppt | 2.5ppt | 14.0% | -4.9ppt | 11.8% | -2.6ppt |
© 2026 Citigroup Inc. No redistribution without Citigroup's written permission.
Source: Company Reports, Bloomberg, Citi Research, Citi Research Estimates Prepared for [讀者資訊已遮蔽]
Dynapack International
Valuation
We assign a 32x target P/E to our 2027E EPS of NT$25 to derive a target price of NT$800. We value Dynapack based on 2027E target P/E as we believe 2027E better reflects its earnings power after BBU capacity expansion. Our target P/E of 32x is based on our forecast EPS CAGR of 66% in 2025-2027E and a PEG of 0.5x, which we benchmark against its major PSU partner, as we expect Dynapack to grow alongside its partner.
Risks
Our quantitative model assigns a High Risk rating to Dynapack. However, we believe such a rating is not warranted for Dynapack due to: 1) the company is generating solid revenue and earnings growth over next 3 years; the underlying industry, BBU for AIDC, also enjoys secular growth; 2) the business model that involves with product customization and strict safety/reliability requirements would imply relatively benign competition and therefore stable pricing and margins; and 3) the company has a strong balance sheet and has been in net cash position since 2019.
Key downside risks to our price target/rating are: 1) Slower-than-expected BBU adoption in AIDC, 2) Delay in PSU customer qualifications, 3) Competition from larger battery or power solution vendors, 4) Safety, certification and reliability issues.
Panasonic Holdings
(6752.T; ¥3957.0; 1; 16 Oct 26; 15:30)
Valuation
To derive our target price, we use a global sum-of-the-parts (SoTP) approach. In the case of Panasonic Holdings, we reference 52 other companies in the Citi coverage universe to set a fair value PER for each business division, which we sum to derive our overall target price.
Panasonic fair-value PERs for individual business segments range from 8x to 31x, and have a weighted average of 26.2x (excluding subsidies in the battery business), taking minority interest and equity in earnings into account. We estimate business-derived equity value of ¥5,000/share. We calculate the present value of the amount we expect Panasonic to receive in battery subsidies over five years at ¥400/share. Combining these two values, we derive a target price of ¥5,400.
Risks
Risks to our target price include 1) unsuccessful management policies or strategies resulting in weaker-than-expected business investment returns or sales growth, or conversely producing greater-than-expected results at a relatively early stage, 2) stagnation in the global economy or an upturn in it, and rises or declines in demand in the electrical industry, and 3) forex trends. If these factors manifest themselves differently than we have anticipated, the share price may vary from our target price.
Prepared for [讀者資訊已遮蔽] If you are visually impaired and would like to speak to a Citi representative regarding the details of the graphics in this document, please call USA 1-888-500-5008 (TTY: 711), from outside the US +1-210-677-3788