Stock LLM Wiki

報告_Daiwa_南亞科_20260706

更新 2026-07-07

PDF 原檔:報告_Daiwa_南亞科_20260706_original.pdf

圖片清單(已驗證 2026-07-07)

ingest 時建立的「眼見為憑」圖片索引,是 lib/ 嵌圖的唯一真相來源;嵌入時只從這裡挑分類為「真資料圖」的,不照 trimmed 引用順序猜。建立步驟見 ingest_steps.md Step 2.5。

檔名 size 分類 親眼所見內容

(本報告共 6 張圖,全部 <40KB,預設裝飾 / logo,免逐張 Read,無真資料圖候選。)

原始內容

Taiwan

Nanya Technology (2408 TT)

Target price:

TWD650.00 (from TWD292.00)

Share price (6 Jul): TWD420.50 | Up/downside: +54.6%

Solid 2Q26 revenue: intact earnings momentum

  • 2Q26 revenue exceeds Bloomberg consensus on DRAM price hikes
  • Further earnings upside in 2H26E; DDR4 price momentum until 2027E
  • Reaffirming our Buy (1) rating; raising 12-month TP to TWD650

What's new: Nanya announced its June revenue after market hours on 3 July. It posted robust revenue growth in 2Q26 (68% QoQ, 684% YoY) led by DRAM price hikes despite limited bit shipments. With the DDR4 premium over DDR5 maintained, we expect major players' supply reductions to prolong the supply shortage and price uplift into 2027. Nanya will hold its 2Q26 conference call on 10 July. With a positive market outlook and earnings forecasts, we expect the announcement of an enhanced shareholder return plan given the visibility of mid- to long-term demand.

What's the impact: 2Q26 revenue exceeds consensus. Nanya posted revenue of TWD82.5bn (68% QoQ, 684% YoY) in 2Q26, beating the Bloomberg consensus. We also assume its operating profit of TWD49.0bn (101% QoQ, turned positive YoY) was higher than consensus. While we assume limited bit shipments (-3% QoQ) for 2Q26, given a reduced inventory level, we expect an earnings surprise led by a significant increase in DRAM prices of 68% QoQ, driven by sustained strong demand. We expect further earnings improvement in 3Q26, fuelled by continued DRAM price momentum.

Further earnings upside in 2H26E, with DDR4 price momentum likely to extend into 2027. Per Trendforce's report on 30 June, consumer DRAM remained in shortage through June, extending the price uptrend. Notably, not only DDR4 but DDR3 and DDR2 have also seen significant price hikes. With major DRAM players focusing on HBM and server DRAM, upward pressure on legacy product pricing continues to build. We also expect PC DRAM prices to rise by 20% QoQ in 3Q26. As enterprise SSD demand surges due to rising inference AI demand, we assume strong buffer DRAM demand to be sustained into 2027 and beyond, based on long-term agreements (LTA). Backed by a solid earnings outlook, we expect Nanya to sustain or raise its payout ratio of 50% over 2027-28, despite management having guided for a potential cut due to heavy capex in April. We raise our 2026-2028 EPS by 37-91% reflecting the DRAM price hikes.

What we recommend: We reiterate our Buy (1) rating and raise our 12month TP to TWD650 (from TWD292), based on a target PER of 9.2x (from 6.8x) on our 2026-27E EPS (from 2026E EPS). Our new multiple applies a 25% premium to the average PER of major DRAM peers, reflecting upside from the buffer DRAM LTA secured via private placement with global customers on 25 March. Downside risk: weaker-than-expected commodity DRAM demand due to delays in data centre build-out.

How we differ: Our 2026-27E EPS are 27-41% above the Bloomberg consensus, likely as we are more positive about the DDR4 price outlook.

6 July 2026

4

Daiwa

5

3

2

1

Buy

SK Kim

SK Kim (82) 2 787 9173 sk.kim@kr.daiwacm.com

Forecast revisions (%)

Year to 31 Dec 26E 27E 28E
Revenue change 33.6 55.7 64.9
Net profit change 37.3 68.6 91.3
Core EPS (FD) change 37.3 68.6 91.3

Source: Daiwa forecasts

Share price performance

260706_daiwa_Nanya Technology_001
260706_daiwa_Nanya Technology_002
12-month range 40.55-505.00
Market cap (USDbn) 44.21
3m avg daily turnover (USDm) 1,273.69
Shares outstanding (m) 3,362
Major shareholder Nanya Plastics Corp (29.3%)

Financial summary (TWD)

Year to 31 Dec 26E 27E 28E
Revenue (m) 331,568 471,416 480,253
Operating profit (m) 243,875 354,173 323,990
Net profit (m) 198,062 285,757 261,610
Core EPS (fully-diluted) 58.907 82.823 75.824
EPS change (%) n.a. 40.6 (8.5)
Daiwa vs Cons. EPS (%) 27.3 41.0 47.1
PER (x) 7.1 5.1 5.5
Dividend yield (%) 6.8 9.8 9.0
DPS 28.7 41.4 37.9
PBR (x) 3.2 2.3 2.0
EV/EBITDA (x) 4.6 2.9 3.0
ROE (%) 39.2 53.8 38.2

Source: FactSet, Daiwa forecasts

Nanya: 2Q26 preview

(TWDm) 2Q26E 1Q26 QoQ growth 2Q25 YoY growth BBG consensus Diff
Revenue 82,549 49,087 68% 10,526 684% 71,242 16%
Operating Profit 60,570 30,111 101% -4,501 Positive turnaround 51,850 17%
OP margin 73.4% 61.3% -42.8% 72.8%

Source: Company, Bloomberg

Note: Bloomberg consensus as of 3 July 2026, 2Q26 revenue reflects actual figures (June data announced on 3 July).

Nanya: earnings outlook

(TWDm) 1Q26 2Q26E 3Q26E 4Q26E 2025E 2026E 2027E 2028E
Revenue 49,087 82,549 96,950 102,983 66,587 331,568 471,416 480,253
Operating profit 30,111 60,570 73,627 79,567 5,243 243,875 354,173 323,990
OP margin (%) 61.3% 73.4% 75.9% 77.3% 7.9% 73.6% 75.1% 67.5%
Net profit 26,063 48,675 59,599 63,729 7,882 198,062 285,757 261,610

Source: Company, Daiwa forecasts

Nanya: key assumptions

1Q26 2Q26E 3Q26E 4Q26E 2025 2026E 2027E 2028E
DRAM
Bit growth (q-q%) 1.0% -2.9% 0.0% -2.0% 53.8% 30.8% -0.8% 5.0%
ASP (q-q%) 56.3% 68.0% 15.0% 7.0% 22.7% 274.5% 35.0% -4.3%

Source: Company, Daiwa forecasts

Nanya: revenue and operating margin forecasts

260706_daiwa_Nanya Technology_003

Source: Company, Daiwa forecasts

DRAM spot price trend

260706_daiwa_Nanya Technology_004

Source: DRAM eXchange, Daiwa

Note: As of 6 July, 2026

Nanya: peers valuation comparison

Company Ticker (Bloomberg) Recom. Price curr) Mkt cap (USD $m) P/E (x) P/BV (x) FY26E ROE (%) EV/EBITDA EV/EBITDA Div yield (%) Div yield (%)
(Local FY26E FY27E FY26E FY27E FY27E FY26E FY27E FY26E FY27E
Coverage
Nanya Technology 2408 TT Buy 410 43,054 7.0 5.0 3.1 2.2 39.6% 53.0% 4.4 2.8 7.1% 10.3%
Semiconductor
Samsung Electronics 005930 KS Buy 309,500 1,187,439 6.5 4.4 2.8 1.8 47.2% 50.6% 3.4 1.8 0.6% 0.6%
SK Hynix 000660 KS Buy 2,425,000 1,091,139 7.4 5.0 4.9 2.6 98.4% 68.1% 5.1 2.9 0.2% 0.2%
Micron Technology MU US Buy 976 1,101,791 14.2 6.8 8.7 4.0 74.3% 72.0% 10.5 4.8 0.1% 0.1%
Average 9.4 5.4 5.4 2.8 73.3% 63.6% 6.3 3.2 0.3% 0.3%

Source: Bloomberg, Daiwa forecasts

Note: Share price as of 3 July 2026, US company as of 2 July 2026

Nanya Technology (2408 TT): 6 July 2026

Nanya: monthly revenue and growth YoY trend

260706_daiwa_Nanya Technology_005

Source: Company

Nanya: 12-month forward PER band

260706_daiwa_Nanya Technology_006

Source: Company, Bloomberg, Daiwa forecasts

Daiwa

Financial summary

Key assumptions

Year to 31 Dec 2021 2022 2023 2024 2025 2026E 2027E 2028E
DRAM bit growth (%) (0.5) (27.4) (4.3) 0.9 53.8 30.8 (0.8) 5.0
DRAM ASP (%) 50.7 (16.8) (44.7) 11.3 22.7 274.5 35.0 (4.3)
Wafer capacity per month 73.0 66.3 55.8 61.3 60 70 83.8 106.3

Profit and loss (TWDm)

Year to 31 Dec 2021 2022 2023 2024 2025 2026E 2027E 2028E
DRAM 85,604 56,952 29,892 34,132 66,607 333,062 471,416 480,253
Other Revenue n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a.
Total Revenue 85,604 56,952 29,892 34,132 66,587 331,568 471,416 480,253
Other income 0 0 0 0 0 0 0 0
COGS (48,560) (35,610) (34,375) (34,552) (51,602) (77,987) (108,972) (148,531)
SG&A (2,358) (2,498) (2,401) (2,449) (2,700) (3,052) (2,734) (2,829)
Other op.expenses (7,500) (7,841) (7,576) (7,685) (7,041) (6,655) (5,536) (4,904)
Operating profit 27,186 11,002 (14,460) (10,555) 5,243 243,875 354,173 323,990
Net-interest inc./(exp.) 250 1,346 3,014 2,974 1,907 2,171 2,296 2,282
Assoc/forex/extraord./others 331 4,529 742 1,103 337 676 727 741
Pre-tax profit 27,767 16,877 (10,705) (6,477) 7,487 246,722 357,196 327,012
Tax (4,918) (2,258) 3,265 1,055 395 (48,660) (71,439) (65,402)
Min. int./pref. div./others 0 0 0 0 0 5 5 5
Net profit (reported) 22,849 14,619 (7,440) (5,422) 7,882 198,062 285,757 261,610
Net profit (adjusted) 22,849 14,619 (7,440) (5,422) 7,882 198,062 285,757 261,610
EPS (reported)(TWD) 7.378 4.720 (2.401) (1.750) 2.544 58.907 82.823 75.824
EPS (adjusted)(TWD) 7.378 4.720 (2.401) (1.750) 2.544 58.907 82.823 75.824
EPS (adjusted fully-diluted)(TWD) 7.378 4.720 (2.401) (1.750) 2.544 58.907 82.823 75.824
DPS (TWD) 3.703 2.130 2.130 2.130 1.348 28.704 41.412 37.913
EBIT 27,186 11,002 (14,460) (10,555) 5,243 243,875 354,173 323,990
EBITDA 42,480 26,249 865 5,589 19,524 257,781 370,736 342,298

Cash flow (TWDm)

Year to 31 Dec 2021 2022 2023 2024 2025 2026E 2027E 2028E
Profit before tax 27,767 16,877 (10,705) (6,477) 7,487 246,722 357,196 327,012
Depreciation and amortisation 15,294 15,247 15,326 16,144 14,281 13,906 16,563 18,308
Tax paid (4,918) (2,258) 3,265 1,055 395 (48,660) (71,439) (65,402)
Change in working capital 130 (6,179) (6,486) (8,461) (3,638) (47,710) (22,861) 5,527
Other operational CF items 6,160 (2,251) (7,028) (182) 249 7,153 (10,945) (11,024)
Cash flow from operations 44,433 21,436 (5,628) 2,079 18,774 171,411 268,513 274,421
Capex (11,260) (20,711) (13,245) (16,143) (13,446) (52,410) (85,083) (95,656)
Net (acquisitions)/disposals 0 0 0 0 (612) 0 0 0
Other investing CF items 5 (511) (8) (172) (257) (100) (109) (109)
Cash flow from investing (11,255) (21,222) (13,253) (16,315) (14,315) (52,511) (85,192) (95,765)
Change in debt (71) 2,837 11,117 14,041 (6,102) (2,295) 420 24
Net share issues/(repurchases) 1,261 55 5 11 0 78,718 0 0
Dividends paid (4,000) (11,470) (6,600) (6,600) 0 (6,600) (99,034) (142,881)
Other financing CF items (250) (3,193) (326) 6,255 (215) (214) (165) (160)
Cash flow from financing (3,060) (11,771) 4,196 13,707 (6,317) 69,610 (98,779) (143,017)
Forex effect/others 323 (3,190) 38 (697) 214 236 225 231
Change in cash 30,441 (14,748) (14,647) (1,226) (1,644) 188,746 84,767 35,870
Free cash flow 33,173 724 (18,873) (14,063) 5,328 119,001 183,430 178,765

Source: FactSet, Daiwa forecasts

Nanya Technology (2408 TT): 6 July 2026

Daiwa

Financial summary continued …

Balance sheet (TWDm)

Year to 31 Dec 2021 2022 2023 2024 2025 2026E 2027E 2028E
Cash & short-term investment 80,700 73,593 58,812 61,903 58,074 256,855 352,675 399,654
Inventory 11,611 23,384 27,634 35,318 27,288 23,402 29,429 40,112
Accounts receivable 11,569 4,359 5,220 4,132 16,558 77,164 109,709 111,766
Other current assets 2,580 4,175 4,844 6,593 6,621 6,328 6,329 6,336
Total current assets 106,460 105,512 96,510 107,946 108,541 363,748 498,142 557,868
Fixed assets 77,914 89,421 86,263 88,677 89,257 123,101 191,621 268,969
Goodwill & intangibles 1,014 767 927 688 531 872 832 792
Other non-current assets 6,034 6,536 8,650 9,396 10,124 7,241 7,241 7,241
Total assets 191,421 202,236 192,351 206,706 208,453 494,962 697,836 834,871
Short-term debt 215 361 11,574 21,687 5,517 433 383 339
Accounts payable 15,477 15,818 8,544 11,093 13,503 34,628 50,341 68,615
Other current liabilities 0 0 0 0 0 0 0 0
Total current liabilities 15,692 16,179 20,118 32,780 19,020 35,061 50,724 68,955
Long-term debt 1,510 4,200 4,104 8,032 18,101 20,890 21,359 21,427
Other non-current liabilities 1,242 898 1,205 841 794 903 917 918
Total liabilities 18,443 21,278 25,427 41,653 37,914 56,854 73,000 91,300
Share capital 30,973 30,981 30,981 30,981 30,981 34,497 34,497 34,497
Reserves/R.E./others 142,005 149,977 135,943 134,072 139,419 403,474 590,202 708,936
Shareholders' equity 172,978 180,958 166,924 165,053 170,400 437,971 624,699 743,433
Minority interests 0 0 0 0 139 137 137 137
Total equity & liabilities 191,421 202,236 192,351 206,706 208,453 494,962 697,836 834,871
EV 1,334,877 1,344,820 1,370,718 1,381,669 1,379,534 1,178,457 1,083,057 1,036,102
Net debt/(cash) (78,975) (69,032) (43,134) (32,183) (34,457) (235,532) (330,932) (377,887)
BVPS (TWD) 55.856 58.426 53.881 53.274 54.992 130.259 181.061 215.475

Key ratios (%)

Year to 31 Dec 2021 2022 2023 2024 2025 2026E 2027E 2028E
Sales (YoY) 40.3 (33.5) (47.5) 14.2 95.1 398.0 42.2 1.9
EBITDA (YoY) 85.6 (38.2) (96.7) 545.8 249.3 1,220.3 43.8 (7.7)
Operating profit (YoY) 222.3 (59.5) n.a. n.a. n.a. 4,551.2 45.2 (8.5)
Net profit (YoY) 197.3 (36.0) n.a. n.a. n.a. 1,471.4 44.3 (8.5)
Core EPS (fully-diluted) (YoY) 195.0 (36.0) n.a. n.a. n.a. 2,215.8 40.6 (8.5)
Gross-profit margin 43.3 37.5 n.a. n.a. 22.5 76.5 76.9 69.1
EBITDA margin 49.6 46.1 2.9 16.4 29.3 77.7 78.6 71.3
Operating-profit margin 31.8 19.3 (48.4) (30.9) 7.9 73.6 75.1 67.5
Net profit margin 26.7 25.7 n.a. n.a. 11.8 59.7 60.6 54.5
ROAE 14.0 8.3 n.a. n.a. 4.7 39.2 53.8 38.2
ROAA 12.8 7.4 n.a. n.a. 3.8 56.3 47.9 34.1
ROCE 16.5 6.1 n.a. n.a. 2.7 74.6 64.0 45.9
ROIC 22.6 9.3 n.a. n.a. 3.8 n.a n.a 96.5
Net debt to equity n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a.
Effective tax rate 17.7 13.4 30.5 16.3 2.9 1.8 1.7 1.7
Accounts receivable (days) 41.5 51.0 58.5 50.0 56.7 51.6 72.3 84.2
Current ratio (x) 6.8 6.5 4.8 3.3 5.7 10.4 9.8 8.1
Net interest cover (x) n.a. n.a. n.a. n.a. n.a. n.a. n.a. n.a.
Net dividend payout 50.2 45.1 n.a. n.a. 53.0 48.7 50.0 50.0
Free cash flow yield 2.3 0.1 n.a. n.a. 0.4 8.4 13.0 12.6

Source: FactSet, Daiwa forecasts

Company profile

Nanya manufactures dynamic random access memory (DRAM). Focusing on consumer DRAM market, Nanya had developed its technology through cooperation with other advanced suppliers such as Micron. Recently, as the fourth largest player in the global DRAM market, Nanya plans to apply its own process (1anm, 1bnm) developed to manufacture DRAM, targeting the mobile and server DRAM market. Nanya currently has wafer capacity of c.70k units, of which the 20nm-process accounts for 80% and is centred in Taiwan.

Nanya Technology (2408 TT): 6 July 2026

Daiwa

ESG analysis

ESG risks

Risks Management Analyst comments
G Executive/board quality 2 Nanya is making an effort to ensure the quality of its board by appointing technology and accounting experts. The Board comprises 9 internal and 3 independent directors, 3 of whom are accounting experts and 6 are technology experts. Two of the directors are female and 4 directors are managerial officers of Nanya, including personnel from Nanya Plastic and Formosa.
G Capital management 1 The company plans to increase its capex to TWD16bn for 2025 .
G Related party & transaction 1 Nanya has no actual or proposed related-party transaction that exceeds 1% of its revenue. The company commented that the terms and pricing of sales with associates did not significantly differ from its normal selling prices.
S Supply chain management 1 Nanya has multiple material suppliers to reduce its purchasing risk. The number of major suppliers increased to 412 in 2024 from 304 in 2020. Nanya is working with suppliers to construct a resilient and stable supply chain.
E Water & wastewater management 1 Nanya targets to maintain its water recycling ratio at over 95% through a complete water recycling chain. In 2024, it achieved a 97% water recovery ratio (vs. 87% in 2020), thanks to its wastewater processing effort. Nanya has water supply from its backup wells (400m deep) and water tanks. It maintains 143 days of normal production at its plants with 2,000 CMD of well water.
E Waste & hazardous materials management 2 Nanya increased its waste recycling and reuse rate to 99% in 2024 (vs. 89.6% in 2019). The company has conducted on-site audits and assists its suppliers with waste disposal. Also, Nanya reviewed 51 raw material suppliers for RoHS terms, and had a 100% rate of completion in 2024.
E GHG emissions 2 The main sources of greenhouse gas (GHG) emissions are purchased electricity, which accounted for c.86% of Nanya's GHG emissions in 2024. Accordingly, Nanya has set a long- term goal of replacing coal-fired electricity with natural gas and implementing a green energy programme by using solar panels to reduce GHG emissions. On 7 October 2022, Science Based Targets initiative (SBTi) approved Nanya's GHG emission reduction target, ensuring its emission reduction roadmap is consistent with the Paris Agreement. With 2020 as the base year, Nanya targets a 25% reduction in GHG emissions (scope 1 and scope 2) and a 27% reduction in emissions per unit product (scope 3) by 2030.

Note: Management score represents a company's ability to manage/benefit from certain ESG topics. The scores range from 1 to 3, with 1 being the strongest.

Update Date: 2 Jan 2026

Source: Daiwa, Company

Nanya Technology (2408 TT): 6 July 2026

Daiwa