Stock LLM Wiki

報告_UBS_研華2395_20260717

更新 2026-07-20

PDF 原檔:報告_UBS_研華2395_20260717_original.pdf

圖片清單(已驗證 2026-07-20)

檔名 size 分類 親眼所見內容
260717_ubs_advantech_001.png 43KB 真資料圖 股價情境圖:現價 TWD 530(16-Jul)向上/向下輻射帶,Upside NT$765(+44%)/Base NT$628/Downside NT$439(-17%),12 個月展望
260717_ubs_advantech_002.png 57KB 真資料圖 NTM PE 帶狀圖,2020–2026,含 -2SD/-1SD/Avg/+1SD/+2SD 五條參考線與對應數值(16.4/21.2/26.1/31.0/35.9)
260717_ubs_advantech_003.png 59KB 真資料圖 NTM PB 帶狀圖,2020–2026,含 -2SD/-1SD/Avg/+1SD/+2SD 五條參考線(4.4/5.0/5.7/6.3/6.9)
260717_ubs_advantech_004.png 88KB 真資料圖 股價 vs 目標價階梯圖(2023-04–2026-07),下方彩帶標示評等區間(No Rating → Buy),最新目標價階梯上調至圖右側高點

原始內容

Advantech Durable growth takes hold

Q226 revenue beat, expect strong earnings results

Advantech reported much stronger-than-expected Q226 revenue, which we think should lead to a strong earnings beat for the quarter. Besides, OPM could beat expectation, driven by successful pass-through of higher input costs to customers and positive operating leverage. At the upcoming analyst meeting on August 5, we expect management to talk positively about its project design-wins although book-to-billings (BB) ratio is unlikely to reach another record high as Advantech accelerated deliveries through worker overtime and improved memory sourcing. We raise our 2026/27E earnings growth estimates to 55%/23% YoY and lift our price target to NT$628 from NT$522. Our 2026/27E estimates are 22-29% above consensus. Buy maintained.

Sustained strong order momentum

Advantech reported Q226 revenue growth of 46.5%, beating UBS/consensus estimates by 24%/21%. We attribute the strong performance to a combination of 10-15% price increases (mainly reflecting higher memory costs), sufficient supply of key components (mainly memory), and strong order momentum. Advantech has increased production through overtime operations in Taiwan and mainland China, capacity expansion in Japan, and increased outsourcing to factories in Malaysia. We think Advantech's BB ratio could decline QoQ in Q226 (vs high at 1.77 at end Q126) considering the strong deliveries in the quarter. However, we do not view this negatively. Instead, we would focus more on project design-win momentum, which serves as a key leading indicator of order backlog over the next six months. We expect semi equipment, medical, and factory automation (robots, cobots) to sustain strong order momentum in H226/2027.

Expect higher OPM on positive operating leverage

We expect Advantech's gross margin to remain broadly stable as it has been able to largely pass higher memory costs on to customers. Looking into H226, cost pressure could broaden beyond memory to include CPU and PCB. However, given the current strength of demand, we believe Advantech could pass through most of these additional costs. For opex, Advantech has historically maintained R&D at 8% of total sales while strictly controlling other expenses. Therefore, given the strong Q2 revenue beat, we think operating margin could expand more than previously expected.

Valuation: price target raised to NT$628.00; reiterate Buy

We raise our 2026-28E earnings by 19-21%, mainly to reflect stronger sales momentum and positive operating leverage. Our PT is lifted to NT$628 from NT$522, based on 27x 2027E PE (unchanged). Advantech's valuation looks attractive at 23x 2027PE, below the average since 2020, while we estimate a 2026-28E earnings CAGR of 32% (+1.6 SD above average). We expect the upcoming analyst meeting and consensus upward revisions to earnings to serve as positive share price catalysts.

Highlights (NT$m) 12/23 12/24 12/25 12/26E 12/27E 12/28E 12/29E 12/30E
Revenues 64,568 59,786 70,882 101,482 122,794 138,990 151,290 162,715
EBIT (UBS) 12,128 9,050 11,567 19,191 24,054 29,015 31,619 34,030
Net earnings (UBS) 10,838 9,005 10,593 16,433 20,269 24,298 26,456 28,441
EPS (UBS, diluted) (NT$) 12.65 10.38 12.14 18.85 23.25 27.88 30.35 32.63
DPS (net) (NT$) 9.99 9.45 8.39 11.20 17.34 21.39 25.64 27.91
Net (debt) / cash 10,655 13,345 11,090 9,409 9,525 11,286 12,187 13,232
Profitability/valuation 12/23 12/24 12/25 12/26E 12/27E 12/28E 12/29E 12/30E
EBIT (UBS) margin% 18.8 15.1 16.3 18.9 19.6 20.9 20.9 20.9
ROIC (EBIT)% 39.1 27.1 32.0 44.8 48.8 54.2 55.6 56.9
EV/EBITDA (UBS core) x 21.4 28.4 21.5 21.7 17.4 14.5 13.2 12.3
P/E (UBS, diluted) x 27.5 34.2 27.9 28.1 22.8 19.0 17.5 16.2
Equity FCF (UBS) yield% 2.8 3.0 2.4 1.7 3.3 4.4 5.1 5.5
Dividend yield (net)% 2.9 2.7 2.5 2.1 3.3 4.0 4.8 5.3

Source: Company accounts, LSEG Eikon, UBS estimates. Metrics marked as (UBS) have had analyst adjustments applied. Valuations: based on an average share price that year, (E): based on a share price of NT$ 530.00 on 16-Jul-2026

Equities Equities Equities Equities
Taiwan Taiwan Taiwan Taiwan
Electric Components & Equipment Electric Components & Equipment Electric Components & Equipment Electric Components & Equipment
12-month rating 12-month rating 12-month rating Buy
12m price target 12m price target 12m price target NT$628.00 Prior : NT$522.00
Price (16 Jul 2026) Price (16 Jul 2026) Price (16 Jul 2026) NT$530.00
RIC: 2395.TW BBG: 2395 TT RIC: 2395.TW BBG: 2395 TT RIC: 2395.TW BBG: 2395 TT RIC: 2395.TW BBG: 2395 TT
Trading data and key metrics Trading data and key metrics Trading data and key metrics Trading data and key metrics
52-wk range 52-wk range 52-wk range NT$546.00-273.50
Market cap. Market cap. Market cap. NT$457b/US$14.2b
Shares o/s Shares o/s Shares o/s 863m (ORD)
Free float Free float Free float 53%
Avg. daily volume ('000) Avg. daily volume ('000) Avg. daily volume ('000) 4,145
Avg. daily value (m) Avg. daily value (m) Avg. daily value (m) NT$1,930.9
Common s/h equity (12/26E) Common s/h equity (12/26E) Common s/h equity (12/26E) NT$61.7b
P/BV (12/26E) P/BV (12/26E) P/BV (12/26E) 7.4x
Net debt to EBITDA (12/26E) Net debt to EBITDA (12/26E) Net debt to EBITDA (12/26E) NM
EPS (UBS, diluted) (NT$) EPS (UBS, diluted) (NT$) EPS (UBS, diluted) (NT$) EPS (UBS, diluted) (NT$)
From To %ch Cons.
12/26E 15.78 18.85 19 15.56
12/27E 19.34 23.25 20 18.15
12/28E 23.13 27.88 21 20.60
Ally Chen Analyst
ally.chen@ubs.com +886-2-8722 7347
Megan Li Analyst megan.li@ubs.com

Advantech - 2395.TW Price

700

Thesis Map UBS Research THESIS MAP a guide to our thinking and what´s where in this report

500

Pivotal Questions

300

2024

UBS VIEW

EVIDENCE

WHAT´S PRICED IN?

Upside/Downside Spectrum

Company Description

2025

TWD 530.0

16 Jul

765.0

Upside to Downside

2.6 to 1

Upside:

+44%

Q: How can AI technologies accelerate investment into automation?

We think automation investment growth could accelerate as AI technology advances control systems and agentic AI transforms automation into autonomous manufacturing, further improving production efficiency. Moreover, edge-AI is expanding automation applications beyond factories and into industries requiring high levels of data privacy.

Q: Which supply chain subsectors benefit from higher automation investment?

Market research agencies forecast the smart manufacturing (software & hardware) and robot industries to see sales growth of 14-20% during 2025-32F, notably faster than industrial machinery at 7-9%. Among smart manufacturing, these market forecasters expect all three segments (software, hardware and services) to maintain a 15% sales CAGR during 2025-32F, with hardware slightly accelerating from a 14% sales CAGR during 2022-24.

Q: How fast will humanoid robots scale up?

We estimate humanoid robots (link, link) to ramp up to a global population of more than 2m by 2035E and more than 300m by 2050E, implying TAM of US$30-40bn in 2035E and US$1.4-1.7trn by 2050E, for an ecosystem spanning components and OEMs, software and data, production and services.

We think Advantech looks well positioned to benefit from: 1) accelerating investment in automation as a hardware supplier for multinational industrial automation providers, 2) dedicated teams to provide customised automation solutions, and 3) the expansion into AI-powered projects. We forecast Advantech's earnings growth to accelerate via strong order intake and margin expansion from improving sales mix and scale benefits.

Sales BB ratio continues to expand sequentially, up from 1.33 in Q425 to 1.77 in Q126, showcasing robust bookings. The latest order backlog data in May is higher at more than NT$1.30bn, versus NT $1.13bn in March. Design-win project value increased by 2.3x in Q126, compared with Q425. These project wins could turn into order backlog in around six months' time. Advantech also registered accelerated sales growth of 46.5% in Q226, up from 17.5% in Q126, showing strong order momentum and project delivery.

Advantech is now trading at 23x 2027E PE, below the average since 2020, while we estimate its 2026-28E earnings CAGR at 32%, +1.6 SD above the average since 2020. We expect sustainable top-line growth to further support earnings growth. We view the August 5 analyst meeting and consensus earnings upward revisions as potential positive share price catalysts.

260717_ubs_advantech_001
Value drivers (2027E) Edge-AI sales growth Non-edge-AI sales growth Gross margin Operating margin Earnings growth
NT$765 upside 50.0% 13.0% 40.0% 20.5% 30.9%
NT$628 base 45.0% 13.0% 39.2% 19.6% 23.3%
NT$439 downside 30.0% 6.0% 38.0% 17.0% 5.9%

Source: UBS estimates

Established in 1981 and listed on the Taiex in 1999, Advantech is a world-leading Taiwanese IPC (industrial PC) supplier. Its product offerings involve embedded boards and chassis, industrial computers and controls, and after-sales services with applications spanning manufacturing automation, healthcare, transportation, energy and networking industries. To serve global markets, it has three manufacturing sites in Taiwan, Japan and China and direct subsidiaries in 27 countries.

40

35

30

25

20

15

35.9

31.0

26.1

8.0

7.0

6.0

5.0

Figure 1: Summary of changes to our earnings estimates

2026E 2026E 2026E 2027E 2027E 2027E 2028E 2028E 2028E
(NT$mn) New Old Chg (%) New Old Chg (%) New Old Chg (%)
Sales 101,482 83,605 21 122,794 97,922 25 138,990 111,974 24
Gross Profit 39,608 33,120 20 48,135 39,169 23 55,596 44,790 24
Operating Profit 19,191 15,663 23 24,054 19,568 23 29,015 23,585 23
Pre-tax Income 20,165 16,636 21 24,916 20,458 22 29,887 24,498 22
Net Income 16,433 13,752 19 20,269 16,857 20 24,298 20,162 21
Basic EPS (NT$) 18.97 15.87 19 23.40 19.46 20 28.05 23.27 21
Diluted EPS (NT$) 18.85 15.78 19 23.25 19.34 20 27.88 23.13 21
Operating Ratios (%) New Old Chg (ppt) New Old Chg (ppt) New Old Chg (ppt)
Gross Margin 39.0 39.6 -0.6 39.2 40.0 -0.8 40.0 40.0 0.0
Operating Margin 18.9 18.7 0.2 19.6 20.0 -0.4 20.9 21.1 -0.2
Pre-tax Margin 19.9 19.9 0.0 20.3 20.9 -0.6 21.5 21.9 -0.4
Net Margin 16.2 16.4 -0.3 16.5 17.2 -0.7 17.5 18.0 -0.5

Source: UBS estimates

Figure 2: UBS vs. consensus estimates

(NT$m) UBS Consensus Diff (%) 2026E UBS Consensus Diff (%) 2026E UBS Consensus Diff (%) 2026E UBS Consensus 2027E UBS Consensus 2027E UBS Consensus 2027E Diff (%) UBS Consensus 2028E UBS Consensus 2028E Diff (%)
Sales 101,482 85,699 18 122,794 96,923 27 138,990 107,155 30
Gross Profit 39,608 33,777 17 48,135 38,569 25 55,596 42,724 30
Operating Profit 19,191 15,485 24 24,054 18,365 31 29,015 20,742 40
Pre-tax Income 20,165 16,634 21 24,916 19,490 28 29,887 22,268 34
Net Income 16,433 13,557 21 20,269 15,834 28 24,298 17,885 36
EPS 18.97 15.56 22 23.40 18.15 29 28.05 20.60 36
Operating Ratios (%) UBS Consensus UBS Consensus Diff (ppt) UBS Consensus UBS Consensus Diff (ppt) UBS Consensus UBS Consensus UBS Consensus Diff (ppt)
Gross Margin 39.0 39.4 -0.4 39.2 39.8 -0.6 40.0 39.9 0.1
Operating Margin 18.9 18.1 0.8 19.6 18.9 0.6 20.9 19.4 1.5
Pre-tax Margin 19.9 19.4 0.5 20.3 20.1 0.2 21.5 20.8 0.7
Net Margin 16.2 15.8 0.4 16.5 16.3 0.2 17.5 16.7 0.8

Source: Refinitiv, UBS estimates

Figure 3: Advantech's PE (x) band

260717_ubs_advantech_002

Source: Refinitiv, UBS estimates

Figure 5: Peer valuation comparison table

Mkt Cap Price P/E P/E P/BV P/BV Earnings growth (%) Earnings growth (%) ROE (%) ROE (%)
Company Ticker (US$m) (LC$) 2026E 2027E 2026E 2027E 2026E 2027E 2026E 2027E
Advantech 2395.TW 14,181 530.00 27.9 22.7 7.4 6.9 55.1 23.3 28.2 31.5
*Posiflex Technology Inc 8114.TW 462 194.00 7.4 6.4 1.3 1.2 n.a. n.a. 23.1 22.3
*Ennoconn Corp 6414.TW 1,816 400.00 15.7 13.6 2.0 1.8 n.a. n.a. 11.4 11.9
*ADLINK Technology Inc 6166.TW 867 128.00 22.1 18.7 - - n.a. n.a. 19.1 19.9
Siemens SIEGn.DE 244,007 270.70 23.3 20.7 3.2 3.0 6.6 12.4 14.2 15.1
ABB Ltd ABBN.S 177,835 78.26 32.3 29.7 8.1 6.9 21.8 7.2 29.2 25.1
Schneider Electric SCHN.PA 172,693 264.35 25.8 21.9 5.7 5.2 3.1 17.7 22.9 24.8
Hexagon AB HEXAb.ST 22,327 80.10 14.4 13.0 1.6 1.5 10.9 9.5 11.5 11.7
Rockwell Automation Inc ROK.N 52,632 468.67 35.8 32.0 13.6 12.6 22.1 9.7 38.6 40.4
Average 22.8 19.8 5.4 4.9 19.9 13.3 22.0 22.5
Median 23.3 20.7 4.5 4.1 16.3 11.1 22.9 22.3

Source: Company data, Refinitiv, UBS estimates. *Consensus estimates; others are UBS estimates. Priced as of 16 July 2026.

•- 1 STD

Avg.

  • 1STD

Figure 4: Advantech's PB (x) band

260717_ubs_advantech_003

Source: Refinitiv, UBS estimates

6.3

5.7

5.0

4.4

2026

-+2STD

Advantech (2395.TW)

Income Statement (NT$m) 12/23 12/24 12/25 12/26E %ch 12/27E %ch 12/28E 12/29E 12/30E
Revenues 64,568 59,786 70,882 101,482 43.2 122,794 21.0 138,990 151,290 162,715
Gross profit 26,162 24,376 28,198 39,608 40.5 48,135 21.5 55,596 60,516 65,086
EBITDA (UBS) 13,214 10,144 12,777 20,372 59.5 25,465 25.0 30,501 33,184 35,681
Depreciation & amortisation (1,086) (1,094) (1,210) (1,181) 2.4 (1,411) -19.5 (1,486) (1,566) (1,650)
EBIT (UBS) 12,128 9,050 11,567 19,191 65.9 24,054 25.3 29,015 31,619 34,030
Associates & investment income 389 399 362 324 -10.6 330 2.0 337 344 351
Other non-operating income 520 1,232 508 450 -11.4 375 -16.8 375 375 375
Net interest 230 294 252 199 -21.0 157 -21.2 160 204 227
Exceptionals (incl goodwill) 0 0 0 0 - 0 - 0 0 0
Pre-tax profit 13,267 10,975 12,690 20,165 58.9 24,916 23.6 29,887 32,542 34,983
Tax (2,477) (2,086) (2,189) (3,812) -74.2 (4,659) -22.2 (5,589) (6,085) (6,542)
Profit after tax 10,789 8,888 10,501 16,353 55.7 20,257 23.9 24,298 26,456 28,441
Preference dividends 0 0 0 0 - 0 - 0 0 0
Minorities 48 117 92 80 -12.7 12 -84.5 0 0 0
Extraordinary 0 - 0 - 0 0 0
items Net earnings (local GAAP) 10,838 0 9,005 0 10,593 0 16,433 55.1 20,269 23.3 24,298 26,456 28,441
Net earnings (UBS) 10,838 9,005 10,593 20,269 23.3 24,298 26,456 28,441
Tax rate (%) 18.7 19.0 17.3 16,433 18.9 55.1 9.6 18.7 -1.1 18.7 18.7 18.7
Per Share (NT$) 12/23 12/24 12/25 12/26E %ch 12/27E %ch 12/28E 12/29E 12/30E
EPS (UBS, diluted) 12.65 10.38 12.14 18.85 55.3 23.25 23.3 27.88 30.35 32.63
EPS (local GAAP, diluted) 12.65 10.38 12.14 18.85 55.3 23.25 23.3 27.88 30.35 32.63
EPS (UBS, basic) 12.65 12.25 18.97 23.40 28.05
DPS (net) (NT$) 9.99 10.45 11.20 54.8 17.34 23.3 21.39 30.54 25.64 32.83
Cash EPS (UBS, diluted) 1 13.92 9.45 11.64 8.39 13.53 20.21 33.5 49.4 24.87 54.8 23.1 29.58 32.15 27.91 34.52
Book value per share 56.59 59.58 63.66 71.48 12.3 77.28 8.1 83.94 88.84 93.76
Average shares (diluted) 857 868 873 872 -0.1 872 0.0 872 872 872
Balance Sheet (NT$m) 12/23 12/24 12/25 12/26E %ch 12/27E %ch 12/28E 12/29E 12/30E
Cash and equivalents 11,012 13,617 11,317 9,636 -14.9 9,752 1.2 11,513 12,414 56,462 13,459 60,061
Other current assets Total current assets 30,374 28,583 31,178 41,047 50,683 31.7 47,759 57,511 16.4 13.5 52,588 64,101 68,877 73,520
Net tangible fixed assets 41,386 11,326 42,200 12,244 42,496 14,452 16,282 19.3 12.7 16,879 3.7 17,513 18,187 18,903
Net intangible fixed assets 2,750 2,814 2,735 2,517 -8.0 2,299 -8.7 2,081 1,864 1,646
Investments / other assets 13,594 14,484 16,036 16,360 2.0 16,690 2.0 17,027 17,371 17,721
8.8
Total assets 69,056 71,742 75,718 85,842 13.4 93,379 100,722 106,297 111,790
Trade payables & other ST liabilities 15,671 15,453 16,440 19,893 21.0 22,194 11.6 23,766 25,094 26,327 77
Short term debt Total current liabilities 356 16,027 116 77 16,517 77 19,970 0.0 20.9 77 22,271 0.0 11.5 77 23,843 77 26,404
Long term debt 0 15,569 156 150 150 0.0 150 0.0 150 25,171 150 150
4,220 4,219 4,001 0.0 4,001 0.0 4,001 4,001 4,001
Other long term liabilities Preferred shares 0 0 4,001 0 - 0 - 0 0 0
Total liabilities (incl pref shares) 20,247 19,945 0 20,668 24,121 16.7 26,422 9.5 27,994 29,322 30,555
Common s/h equity 348 369 102 22 -78.9 9 -57.9 9 76,967
Minority interests 48,461 51,428 54,947 61,699 12.3 66,948 8.5 72,719 9 81,226
Total liabilities & equity 69,056 71,742 75,718 85,842 13.4 93,379 8.8 100,722 106,297 9 111,790
Cash Flow (NT$m) 12/23 12/24 12/25 12/26E %ch 12/27E %ch 12/28E 12/29E 12/30E
Net income (before pref divs) 10,838 9,005 10,593 16,433 55.1 20,269 23.3 24,298 1,486 26,456 28,441
Depreciation & amortisation capital 1,086 1,094 1,210 1,181 -2.4 1,411 (4,412) 19.5 1,566 (2,546) 1,650
Net change in working 5,006 (7,265) (596) 1,008 (906) (993) (6,416) NM 59.3 (343) 31.2 15.2 (3,257) (337) (344) (2,365)
Other operating Operating cash 9,665 (1,236) (404) 9.0 22,189 (351)
flow 10,511 9,903 10,794 16,926 56.8 25,132 27,375
Tangible capital expenditure (1,505) (2,837) (2,793) 1.5 (1,790) 35.9 (1,902) (2,022) (2,149)
Intangible capital expenditure 0 0 0 0 - 0 - 0 0 0
Net (acquisitions) & disposals 0 0 0 - 0 - 0 0 0 0
Other investing Investing cash flow (1,337) (2,573) 1,036 0 (1,384) 0 - 0 0 0
(470) (4,221) (2,793) 33.8 (1,790) - 35.9 (1,902) (2,022) (2,149)
Equity dividends paid (7,800) 0 (8,158) 0 (7,259) 0 (9,682) -33.4 (15,020) 0 -55.1 - (18,527) 0 (22,209) 0 (24,182) 0
Share issues / -
(buybacks) Other financing 12 477 (526) 0 0 - 0 - 0 0 0
Change in debt & pref shares (276) (111) (61) 0 - 0 (15,020) - 0 (18,527) 0 (22,209) 0 (24,182)
Financing cash flow Cash flow inc/(dec) in (8,064) (972) (7,792) (7,846) (2,163) (9,682) -23.4 22.3 -55.1 1,760 1,045
cash (1,681) 116 0 - 901
FX / non cash items cash (46) 2,249 357 (136) (2,300) 0 - 116 - 0 1,760 0 0
2,605 (1,681) 26.9
Balance sheet inc/(dec) in (1,018) - 901 1,045

Source: Company accounts, UBS estimates. (UBS) metrics use reported figures which have been adjusted by UBS analysts. 1 Cash EPS (UBS, diluted) is calculated using UBS net income adding back depreciation and amortization.

Advantech (2395.TW)

Valuation (x) 12/23 12/24 12/25 12/26E 12/27E 12/28E 12/29E 12/30E
P/E (local GAAP, diluted) 27.5 34.2 27.9 28.1 22.8 19.0 17.5 16.2
P/E (UBS, diluted) 27.5 34.2 27.9 28.1 22.8 19.0 17.5 16.2
P/CEPS 25.0 30.3 24.8 26.1 21.2 17.8 16.4 15.3
Equity FCF (UBS) yield% 2.8 3.0 2.4 1.7 3.3 4.4 5.1 5.5
Dividend yield (net)% 2.9 2.7 2.5 2.1 3.3 4.0 4.8 5.3
P/BV 6.2 6.0 5.3 7.4 6.9 6.3 6.0 5.7
EV/revenues (core) 4.4 4.8 3.9 4.4 3.6 3.2 2.9 2.7
EV/EBITDA (UBS core) 21.4 28.4 21.5 21.7 17.4 14.5 13.2 12.3
EV/EBIT (core) 23.3 31.8 23.8 23.0 18.4 15.2 13.9 12.9
EV/OpFCF (core) 20.8 29.0 22.2 22.7 17.8 14.7 13.4 12.4
EV/op. invested capital 9.1 8.6 7.6 10.3 9.0 8.2 7.7 7.3
Enterprise value (NT$m) 12/23 12/24 12/25 12/26E 12/27E 12/28E 12/29E 12/30E
Market cap. 297,710 304,654 292,051 457,480 457,480 457,480 457,480 457,480
Net debt (cash) (11,016) (12,000) (12,217) (10,249) (9,467) (10,405) (11,736) (12,709)
Buy out of minorities 348 369 102 22 9 9 9 9
Pension provisions/other 0 0 0 0 0 0 0 0
Total enterprise value 287,043 293,022 279,936 447,252 448,022 447,084 445,753 444,780
Non core assets (4,705) (4,993) (5,113) (5,436) (5,767) (6,104) (6,448) (6,798)
Core enterprise value 282,338 288,029 274,823 441,816 442,255 440,980 439,305 437,981
Growth (%) 12/23 12/24 12/25 12/26E 12/27E 12/28E 12/29E 12/30E
Revenue (6.1) (7.4) 18.6 43.2 21.0 13.2 8.8 7.6
EBITDA (UBS) (2.8) (23.2) 26.0 59.5 25.0 19.8 8.8 7.5
EBIT (UBS) (3.2) (25.4) 27.8 65.9 25.3 20.6 9.0 7.6
EPS (UBS, diluted) (8.7) (18.0) 17.0 54.7 23.8 19.9 8.9 7.5
Net DPS 25.2 (5.4) (11.2) 33.5 54.8 23.3 19.9 8.9
Margins & Profitability (%) 12/23 12/24 12/25 12/26E 12/27E 12/28E 12/29E 12/30E
Gross profit margin 40.5 40.8 39.8 39.0 39.2 40.0 40.0 40.0
EBITDA margin 20.5 17.0 18.0 20.1 20.7 21.9 21.9 21.9
EBIT (UBS) margin 18.8 15.1 16.3 18.9 19.6 20.9 20.9 20.9
Net earnings (UBS) margin 16.8 15.1 14.9 16.2 16.5 17.5 17.5 17.5
ROIC (EBIT) 39.1 27.1 32.0 44.8 48.8 54.2 55.6 56.9
ROIC post tax 31.6 21.7 26.3 36.1 39.6 44.0 45.1 46.2
ROE (UBS) 23.5 18.0 19.9 28.2 31.5 34.8 35.3 36.0
Capital structure & Coverage (x) 12/23 12/24 12/25 12/26E 12/27E 12/28E 12/29E 12/30E
Net debt / EBITDA (0.8) (1.3) (0.9) (0.5) (0.4) (0.4) (0.4) (0.4)
Net debt / total equity% (21.8) (25.8) (20.1) (15.2) (14.2) (15.5) (15.8) (16.3)
Net debt / (net debt + total equity)% (27.9) (34.7) (25.2) (18.0) (16.6) (18.4) (18.8) (19.5)
Net debt/EV% (3.8) (4.1) (4.4) (2.3) (2.1) (2.3) (2.6) (2.9)
Capex / depreciation% 135.5 161.2 NM NM 150.0 150.0 150.0 150.0
Capex / revenue% 1.9 2.5 4.0 2.8 1.5 1.4 1.3 1.3
EBIT / net interest - - - - - - - -
Dividend cover (UBS) 1.3 1.1 1.5 1.7 1.3 1.3 1.2 1.2
Div. payout ratio (UBS)% 79.0 90.4 68.5 59.3 74.1 76.2 83.9 85.0
Revenues by division (NT$m) 12/23 12/24 12/25 12/26E 12/27E 12/28E 12/29E 12/30E
Others 64,568 59,786 70,882 101,482 122,794 138,990 151,290 162,715
Total 64,568 59,786 70,882 101,482 122,794 138,990 151,290 162,715
EBIT (UBS) by division (NT$m) 12/24 12/25 12/26E 12/27E 12/28E 12/30E
12/23 11,567 19,191 12/29E 34,030
Others 12,128 9,050 9,050 19,191 24,054 24,054 29,015 31,619 34,030
Total 12,128 11,567 29,015 31,619

Source: Company accounts, UBS estimates. (UBS) metrics use reported figures which have been adjusted by UBS analysts.

Forecast returns

Forecast price appreciation 18.5%
Forecast dividend yield 2.1%
Forecast stock return 20.6%
Market return assumption 6.3%
Forecast excess return 14.3%

Company Description

Established in 1981 and listed on the Taiex in 1999, Advantech is a world-leading Taiwanese IPC supplier. Its product offerings involve embedded boards and chassis, industrial computers and controls, and after-sales services with applications spanning manufacturing automation, healthcare, transportation, energy and networking industries. To serve the global market, it has three manufacturing sites in Taiwan, Japan and China and direct subsidiaries in 27 countries.

Valuation Method and Risk Statement

We base our price target for Advantech on 27x 2027E PE.

Industrial PC sector risks include: slower global economic growth; uncertainty in trade tariff negotiations; higher interest rates that could result in weaker capex investment; readiness and supply chain bottlenecks of IT technology could slow project execution; currency movements; and changes in component pricing that could bring downside to profitability. In our view, key company-specific risks include: 1) slower-than-expected edge-AI product adoption; 2) competition in the non-AI IPC segment, especially in the China market; 3) a rise in component prices; 4) NTD appreciation against the USD; 5) slower macroeconomic growth that could negatively impact overall capex allocation; and 6) demand growth that could attract more new suppliers to join the market, which might intensify competition and possibly bring price pressure.

Quantitative Research Review

UBS Global Research publishes a quantitative assessment of its analysts' responses to certain questions about the likelihood of an occurrence of a number of short term factors in a product known as the 'Quantitative Research Review'. The views for this month can be found below. Views contained in this assessment on a particular stock reflect only the views on those short term factors which are a different timeframe to the 12-month timeframe reflected in any equity rating set out in this note. For previous responses please make reference to (i) previous UBS Global Research reports; and (ii) where no applicable research report was published that month, the Quantitative Research Review which can be found at https://neo.ubs.com/quantitative, or contact your UBS sales representative for access to the report or the Quantitative Research Team on ubs-quant-answers@ubs.com. A consolidated report which contains all responses is also available and again you should contact your UBS sales representative for details and pricing or the Quantitative Research Team on the email above.

Advantech

Question Response
1. Is the industry structure facing the firm likely to improve or deteriorate over the next six months? Rate on a scale of 1-5 (1 = getting worse, 3 = no change, 5 = getting better, N/A = no view) 4
2. Is the regulatory/government environment facing the firm likely to improve or deteriorate over the next six months? Rate on a scale of 1-5 (1 = getting tougher 3 = no change, 5 = getting better, N/A = no view) 3
3. Over the last 3-6 months in broad terms have things been improving/no change/getting worse for this stock? Rate on a scale of 1-5 (1 = getting a lot worse, 3 = not much change, 5 = getting a lot better, N/A = no view) 4
4. Relative to the current CONSENSUS EPS forecast, is the next company EPS update likely to lead to: (1 = negative surprise vs consensus, 3 = in-line with consensus, 5 = positive surprise vs consensus expectations, N/A = no view) 4
5. What's driving the difference?
6. Relative to YOUR current earnings forecast, is there relatively greater risk at the next earnings result of:(1 = downside skew risk to earnings, 3 = equal upside or downside risk to earnings, 5 = upside skew risk to earnings, N/A = no view) 3
7. What's driving the difference?
8. Is there an upcoming catalyst for the company over the next three months? Positive Catalyst
9. Is there an actual or approximate date for the catalyst? August 5, 2026
10. Is the catalyst date an actual or approximate date? N/A
11. What is the catalyst? analyst meeting

Required Disclosures

This document has been prepared by UBS Securities Pte. Ltd., Taipei Branch, an affiliate of UBS AG. UBS AG, its subsidiaries, branches and affiliates, including former Credit Suisse AG and its subsidiaries, branches and affiliates are referred to herein as "UBS".

For information on the ways in which UBS manages conflicts and maintains independence of its UBS Global Research product; historical performance information; certain additional disclosures concerning UBS Global Research recommendations; and terms and conditions for certain third party data used in research report, please visit https://www.ubs.com/disclosures. Unless otherwise indicated, information and data in this report are based on company disclosures including but not limited to annual, interim, quarterly reports and other company announcements. The figures contained in performance charts refer to the past; past performance is not a reliable indicator of future results. Additional information will be made available upon request. UBS Securities Co. Limited is licensed to conduct securities investment consultancy businesses by the China Securities Regulatory Commission. UBS acts or may act as principal in the debt securities (or in related derivatives) that may be the subject of this report. This recommendation was finalized on: 17 July 2026 04:03 AM GMT. UBS has designated certain UBS Global Research department members as Derivatives Research Analysts where those department members publish research principally on the analysis of the price or market for a derivative, and provide information reasonably sufficient upon which to base a decision to enter into a derivatives transaction. Where Derivatives Research Analysts coauthor research reports with Equity Research Analysts or Economists, the Derivatives Research Analyst is responsible for the derivatives investment views, forecasts, and/or recommendations. Quantitative Research Review: UBS Global Research publishes a quantitative assessment of its analysts' responses to certain questions about the likelihood of an occurrence of a number of short term factors in a product known as the 'Quantitative Research Review'. Views contained in this assessment on a particular stock reflect only the views on those short term factors which are a different timeframe to the 12-month timeframe reflected in any equity rating set out in this note. For the latest responses, please see the Quantitative Research Review Addendum at the back of this report, where applicable. For previous responses please make reference to (i) previous UBS Global Research reports; and (ii) where no applicable research report was published that month, the Quantitative Research Review which can be found at https://neo.ubs.com/ quantitative, or contact your UBS sales representative for access to the report or the Quantitative Research Team on ubs-quantanswers@ubs.com. A consolidated report which contains all responses is also available and again you should contact your UBS sales representative for details and pricing or the Quantitative Research team on the email above.