Investment Review №342. A Delicate Balance

Vadim Merkulov

Vadim Merkulov

Head of Analytics department

Photronics. Three Ingredients for Success

ERO shares are attractive for purchase with a target price of $36 per share.

US Investment Idea

About company

Photronics (PLAB) is a global leader in manufacturing photomasks, the essential templates used to produce integrated circuits and flat panel displays. Operating as a key independent (merchant) supplier, the company captures sustained demand across both advanced and legacy semiconductor nodes. Photronics’ strategic manufacturing presence in major Asian technology hubs ensures deep integration with clients, enabling robust operational resilience, strong margins, and stable cash flow generation despite broader semiconductor industry cyclicality.

Ticker PLAB
Share price as of analysis $40,49
Target share price $49
Growth potential 21%

 

Share price dynamics vs. indices Day Week Month Quarter Year
PLAB (0,9%)  9,5%  23,4%  15,0%  131,2% 
S&P 500 0,4%  4,2% (1,9%) (4,8%) 30,3% 
Russell 2000 0,4%  5,2% 0,6% (1,6%) 39,1% 
DJ Industrial Average 0,4%  3,2% (1,8%) (5,6%) 21,8% 
NASDAQ Composite Index 0,5%  5,8% (1,7%) (6,6%) 41,1% 

 

Price dynamics PLAB, $

 

Investment Thesis

Essential role in manufacturing and design-driven growth. Photomasks are an indispensable component of semiconductor manufacturing, meaning they are required regardless of broader market cycles. Crucially, demand for PLAB’s products is driven by the introduction of new chip designs rather than overall chip production volumes. As the pace of global technological innovation accelerates, the sheer number of new semiconductor designs is rapidly increasing. Furthermore, the industry's continuous transition to smaller, more complex semiconductor nodes requires a significantly higher number of photomasks per chip set, creating a powerful structural tailwind for the company’s long-term sales volume.

Key beneficiary of the shift from in-house to independent suppliers. The photomask market is undergoing a structural transformation. Currently, internal (in-house) producers hold about 60% of the market, while independent merchant suppliers account for the remaining 40%. To optimize massive R&D and capital costs, in-house producers are increasingly focusing their internal resources exclusively on ultra-advanced, cutting-edge nodes (e.g., sub-7nm), actively outsourcing the production of mature nodes (28nm and above) to independent suppliers. Holding approximately a 30% share within the merchant segment, Photronics is perfectly positioned to absorb this outsourced volume, as it already possesses the optimized equipment and scale for these higher nodes.

Strategic CapEx cycle to capture advanced-mid node capacity. To capitalize on these industry shifts and secure future growth, management has outlined a substantial capital expenditure plan, guiding for $330 million in CapEx for 2026. These investments will be strategically directed toward renewing current manufacturing equipment and expanding production capacity to manufacture photomasks for smaller, high-value nodes (e.g., 14nm to 22nm). As in-house manufacturers continue to abandon these mid-tier nodes to focus solely on the bleeding edge, PLAB’s upgraded technological footprint will allow it to capture this newly outsourced, higher-margin volume, ensuring sustainable profitability and market share expansion.

We set a target price for PLAB at $49 with a “Buy” recommendation. A stop-loss is advised at the $34 level.

 

Ratio Analysis 2023A 2024A 2025A 2026E 2027E 2028E 2029E 2030E
ROE 14% 12% 12% 11% 10% 10% 10% 9%
ROA 9% 8% 8% 7% 7% 7% 6% 6%
ROCE 19% 14% 13% 11% 11% 11% 11% 10%
Sales/Assets (x) 0,63% 0,54x 0,48x 0,46x 0,44x 0,42x 0,40x 0,38x

 

Margins, % 2023A 2024A 2025A 2026E 2027E 2028E 2029E 2030E
Gross Margin 38% 36% 35% 35% 36% 36% 36% 37%
EBITDA Margin 37% 35% 34% 34% 38% 38% 38% 38%
Net Margin 22% 21% 22% 22% 21% 21% 22% 22%

 

Financials, $mln 2023A 2024A 2025A 2026E 2027E 2028E 2029E 2030E
Revenue 892 867 849 884 934 996 1 052 1 100
Major expenses -556 -551 -549 -578 -602 -641 -671 -697
Gross profit 336 316 300 306 332 355 380 404
SG&A -83 -94 -92 -96 -101 -107 -113 -119
EBITDA 334 304 286 305 352 374 397 419
Depreciation 81 83 78 94 121 126 131 134
Interest payments (income) 17 26 14 35 21 21 22 22
Pre-tax profit 270 247 222 246 252 269 289 307
Tax -70 -64 -32 -50 -53 -57 -61 -64
Net Income 200 184 190 195 199 213 228 242
Earnings per share (diluted, adjusted) $2,04 $2,05  $2,01  $2,29  $2,45  $2,57  $2,76 $2,93

 

16, Dostyk street, integral non-residential facility No.2, Yessil district Astana, Republic of Kazakhstan (Talan Towers Offices).

+7 7172 67 77 55 - Free from landline numbers in Kazakhstan; calls from international and mobile numbers are chargeable.

7555 - free from mobile operators in Kazakhstan [email protected], [email protected]

Notify about fraudulent activities or security issues regarding this resource: fbroker.kz/trustcenter

Owning securities and other financial instruments is always associated with risks: the value of securities and other financial instruments can both rise and fall. Past investment results do not guarantee future income. In accordance with the law, the company does not guarantee or promise future returns on investments, nor does it provide guarantees regarding the reliability of potential investments or the stability of potential income.

Freedom Finance Global PLC provides brokerage (agency) services in the securities market on the territory of the Astana International Financial Center (hereinafter referred to as AFSA) in the Republic of Kazakhstan. Subject to compliance with requirements, conditions, restrictions and/or directions of the Acting Law of the AFSA, the Company is authorized to conduct the following Regulated Activities under License No. AFSA-A-LA-2020-0019: Dealing in Investments as Principal, Dealing in Investments as Agent, Managing Investments, Advising on Investments, Arranging Deals in Investments.

S&P Global ratings – “B+/B”, outlook “Positive”.

Ownership of securities and other financial instruments always involves risks: the cost of securities and other financial instruments may rise or fall. Past investment results do not guarantee future returns. In accordance with the legislation, the company does not guarantee or promise the profitability of investments in the future, does not guarantee the reliability of possible investments and the stability of the amount of possible income.

The information on the website is updated as part of keeping the data up-to-date and meeting regulatory disclosure requirements. Please note that these updates are for informational purposes only and are not marketing materials!