PDF 原檔:260630_citi_ABF-BT_original.pdf
圖片清單(已驗證 2026-07-01)
本份報告圖片以估值帶(P/E、P/B band)、股價情境與財報預估表為主,無供應鏈/製程/產品結構圖。lib 頁不嵌本報告圖,改以正文表格呈現數據。
| 檔名 | size | 分類 | 親眼所見內容 |
|---|---|---|---|
_001.png |
143KB | 真資料圖(估值) | Figure 5/6 NYPCB 12M forward P/E band + P/B band(含 ROE) |
_002.png |
117KB | 真資料圖(估值) | Figure 9/10 Kinsus forward 1yr P/E band + P/B band |
_003.png |
132KB | 真資料圖(估值) | Figure 13/14 Unimicron forward 1yr P/E band + P/B band |
_004.png |
101KB | 真資料圖(情境) | Kinsus 股價情境圖:Bull 1,250(+40%)/Base 1,100(+23%)/Bear 700(-21%),30 Jun 價 891 |
_005.png |
102KB | 真資料圖(估值/情境族) | 未逐張 Read,同 estimate/scenario 圖族,本頁不嵌 |
_006.png |
98KB | 真資料圖(估值/情境族) | 未逐張 Read,同 estimate/scenario 圖族,本頁不嵌 |
_007.png |
243KB | 文字卡/財報表 | 未逐張 Read,推定財報預估表(數據已入正文),本頁不嵌 |
_008.png |
341KB | 文字卡/財報表 | 未逐張 Read,推定財報預估表,本頁不嵌 |
_009.png |
344KB | 文字卡/財報表 | 未逐張 Read,推定財報預估表,本頁不嵌 |
_010.png |
134KB | 文字卡/財報表 | 未逐張 Read,推定財報預估表,本頁不嵌 |
原始內容
a
Taiwan PCB & Laminates
ABF/BT Sector: GM/pricing Upcycle Underway; Buy with Higher TPs
CITI'S TAKE
Both ABF and BT substrate demand are rising on AI applications. With rising AI GPU/ASIC/CPU demand, we expect the ABF supply tightness to continue throughout 2027 with continued price hikes. For BT, we also see improving S/D status, given peers' less willingness in BT production. T glass is likely to still be a constraint throughout 2027, if new capacity ramps slower than expected. We expect substrate makers to enjoy GM expansion cycle evidenced by recent monthly earnings release. We raise TPs of NYPCB (new TP NT$1,550), Kinsus (new TP NT$1,100) and Unimicron (new TP NT$1,500) and reiterate our Buy ratings. In the short term, we prefer NYPCB and Kinsus on more aggressive pricing strategies. We open 30-day upside CWs for NYPCB and Kinsus on potential sales/GM upbeat on price hikes.
ABF substrate: tight supply evidenced by improving China UTR Besides rapid recovery in UTR of non-China capacity, we observe UTR in China ABF capacity is improving with peers like Zhen Ding announcing further capacity expansion. To note that, China ABF capacity is the least favorable option to US customers given geopolitical risk. However, it seems US customers are adopting it given lack of choices. Meanwhile, domestic AI demand for China is also improving, competing for capacity as well. Unless there is any sign of loosening demand in China capacity, we are confident on the growth prospects of the ABF industry. We currently forecast 1520% QoQ ABF price hike in 3Q26 considering higher willingness to pay in high season and followed by 10-15% QoQ in 4Q26 considering lower seasonality.
BT substrate: improving S/D with peers gradually cutting capacity Our industry checks suggest some peers are showing less willingness to take BT orders or are planning to convert BT production lines into ABF lines given better profitability and visibility. This coupled with its guidance, Unimicron now targets to cut at least 15% of its total BT capacity by end-2026, likely mostly for WBCSP-related products in Taiwan plants. We think Unimicron won't fully exit BT market in the mid-term given some of its major ABF customers like Apple and few key Chinese customers still have BT demand. Thus, we think its capacity in Suzhou's BT plant might be kept operational. As per our calculation (see figure 2), Unimicron's BT sales roughly account for 11% of BT sales from global major peers. We project Unimicron to cut 4050% of its BT capacity in the mid-term, thereby gradually transferring BT orders to other Taiwanese peers.
| Current Fiscal Year | Current Fiscal Year | Next Fiscal Year | Next Fiscal Year | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rating | Rating | Short- Term | Target | Price | Price | EPS | EPS | EPS | EPS | ||||||||
| Company | Ticker | Ccy | Price | MktCap (M) | Date& Time | Old | New | View | Old | New ESPR(%) | Div Yld (%) | ETR(%) | Last Rpt Yr | Old | New | Old | New |
| Kinsus Interconnect Technology | 3189.TW | NT$ | 891.00 | 469,482 | 30Jun 13:30 | 1 | nc Upside^ | 400.00 | 1,100.00 | 23.5 | 0.2 | 23.6 | Dec-25 | 9.56 | 11.42 | 16.20 | 38.61 |
| NanYaPCB | 8046.TW | NT$ | 1,185.00 | 765,706 | 30Jun | 1 | nc Upside^ | 1,100.00 | 1,550.00 | 30.8 | 0.2 | 31.0 | Dec-25 | 14.07 | 16.41 | 36.82 | 51.89 |
| Unimicron Technology | 3037.TW | NT$ | 1,070.00 1,700,094 | 30Jun 13:30 | 1 | nc Upside^ | 1,080.00 | 1,500.00 | 40.2 | 0.2 | 40.4 | Dec-25 | 17.71 | 21.12 | 35.94 | 50.49 | |
| 1=Buy,2=Neutral,3=Sell,H=HighRisk | 1=Buy,2=Neutral,3=Sell,H=HighRisk | 1=Buy,2=Neutral,3=Sell,H=HighRisk | 1=Buy,2=Neutral,3=Sell,H=HighRisk | 1=Buy,2=Neutral,3=Sell,H=HighRisk | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange | ESPR=ExpectedSharePriceReturn, ETR=ExpectedTotalReturn, nc=nochange |
| Source: Citi Research | Source: Citi Research | Source: Citi Research | Source: Citi Research | Source: Citi Research | ^CatalystWatch | ^CatalystWatch | ^CatalystWatch | ^CatalystWatch | ^CatalystWatch | ^CatalystWatch | ^CatalystWatch | ^CatalystWatch | ^CatalystWatch | ^CatalystWatch | ^CatalystWatch | ^CatalystWatch | ^CatalystWatch |