PDF 原檔：報告_MS_亞德客1590_20260804_original.pdf
圖片清單（已驗證 2026-08-06）
| 檔名 | size | 分類 | 親眼所見內容 |
|---|---|---|---|
報告_MS_亞德客1590_20260804_001.png |
66KB | 真資料圖 | Exhibit 1：AirTAC 月銷售額（黃色，右軸 NT$mn）與股價（藍色，左軸 NT$）走勢對照圖，2015-2026 |
報告_MS_亞德客1590_20260804_002.png |
67KB | 裝飾·banner | 「Asia Summer School 2026」廣告 banner（泳池圖＋信封 icon），與亞德客內容無關 |
報告_MS_亞德客1590_20260804_003.png |
74KB | 真資料圖 | MS 評等與目標價階梯走勢圖，E/I（Equal-weight/In-Line）與 O/I（Overweight/In-Line）標記，目標價自 1050 分階段上修至 2000（現行階段），藍線為股價走勢 |
原始內容
M August 4, 2026 09:25 AM GMT
AirTAC International | Asia Pacific
July Sales +2% MoM/+51% YoY
Here we focus on AirTAC's monthly sales, which we believe could be a catalyst for its share price.
What's new:
- July sales came in at NT$3,994mn (+2% MoM/+51% YoY),
- By segment, shipments from battery (+65% YoY), machine tool (+40% YoY), general machinery (+33% YoY), Electronics (+33% YoY), and textiles (+31% YoY) outperformed during the month.
- QTD revenue reached 34% of MSe at NT$11,586mn (-5% QoQ/+41% YoY) and 36% of consensus at NT$11,105mn (-9% QoQ/+35% YoY).
Outlook:
- We see 3Q26 sales tracking in line with our estimate, but slightly ahead of the consensus.
- Both orders and shipments are above its internal target, supported by the industry upcycle, its own share gains, and the government stimulus policies.
- Management remains positive on the growth outlook for 2026 and expects the upcycle to extend into 2027.
- Stay OW, as current valuation of 21x 2027e P/E seems undemanding vs. its mid-cycle average of 25x.
Exhibit 1 : AirTAC monthly sales vs. its share price since 2015
Source: Company data, TEJ, Morgan Stanley Research. Note: Past performance is no guarantee of future results. Results shown do not include transaction costs.
Morgan Stanley Taiwan Limited+
Derrick Yang
Equity Analyst
Derrick.Yang@morganstanley.com
+886 2 2730-2862
Vivi Huang
Research Associate
Vivi.Huang@morganstanley.com
+886 2 2730-2860
Morgan Stanley Asia Limited+
Andy Meng, CFA
Equity Analyst
Andy.Meng@morganstanley.com
+852 2239-7689
AirTAC International (1590.TW, 1590 TT)
Greater China Technology Hardware | Taiwan
| Stock Rating | Overweight |
|---|---|
| Industry View | In-Line |
| Price target | NT$2,000.00 |
| Up/downside to price target (%) | 40 |
| Shr price, close (Aug 4, 2026) | NT$1,425.00 |
| 52-Week Range | NT$1,600.00-741.00 |
| Sh out, dil, curr (mn) | 200 |
| Mkt cap, curr (mn) | US$8,805 |
| EV, curr (mn) | US$8,656 |
| Avg daily trading value (mn) | US$33 |
| Fiscal Year Ending | 12/25 | 12/26e | 12/27e | 12/28e |
|---|---|---|---|---|
| EPS (NT$)** | 41.97 | 60.77 | 68.77 | 77.77 |
| EPS (NT$)§ | 41.43 | 57.68 | 66.43 | 74.32 |
| Revenue, net (NT$ mn) | 34,330 | 45,007 | 50,917 | 57,428 |
| EBITDA (NT$ mn) | 12,866 | 17,543 | 19,669 | 22,130 |
| ModelWare net inc (NT | 8,400 | 12,165 | 13,765 | 15,567 |
| $ mn) | ||||
| P/E | 22.2 | 23.4 | 20.7 | 18.3 |
| P/BV | 3.5 | 4.8 | 4.3 | 3.8 |
| RNOA (%) | 17.7 | 25.1 | 25.9 | 27.3 |
| ROE (%) | 17.5 | 23.1 | 23.4 | 23.4 |
| EV/EBITDA | 14.1 | 15.9 | 14.0 | 12.3 |
| Div yld (%) | 2.2 | 2.0 | 2.1 | 2.4 |
| FCF yld ratio (%) | 3.4 | 2.6 | 3.4 | 3.8 |
| Leverage (EOP) (%) | (9.1) | (11.0) | (15.2) | (18.7) |
Unless otherwise noted, all metrics are based on Morgan Stanley ModelWare framework
** = Based on consensus methodology
§ = Consensus data is provided by Refinitiv Estimates
e = Morgan Stanley Research estimates
Morgan Stanley does and seeks to do business with companies covered in Morgan Stanley Research. As a result, investors should be aware that the firm may have a conflict of interest that could affect the objectivity of Morgan Stanley Research. Investors should consider Morgan Stanley Research as only a single factor in making their investment decision.