Fact Source: Hana Securities / Report Date: July 1, 2026
Investment Opinion & Target Price: BUY (Maintain) / 3,000,000 KRW (Raised)
Key Momentum: Escalating supply shortages in MLCC and FCBGA driven by AI data center demands, highlighted by a large-scale supply contract for ultra-small, high-capacity MLCCs with a global top-tier client.
📊 1. [Valuation Indicators & Investment Metrics Analysis]
- Investment Opinion & Target Price Trend: Maintained the ‘BUY’ rating and upwardly revised the target price to KRW 3,000,000. The target price was derived by applying a Target P/E of 60.73x (reflecting a 40% premium over Ibiden’s 2028E P/E) to the 2028E EPS of KRW 49,950.
- Rationale for Premium: The expanding revenue share of high-margin product lines—driven by rising demand for embedded FCBGAs with integrated silicon capacitors and passive components—justifies a valuation premium relative to global peer IT component vendors.
- Key Financial Metrics & Valuation Forecasts:
- Revenue: 2024: KRW 10,294.1B ➡️ 2025: KRW 11,314.5B ➡️ 2026F: KRW 13,427.4B ➡️ 2027F: KRW 16,078.3B
- Operating Profit: 2024: KRW 735.0B ➡️ 2025: KRW 913.3B ➡️ 2026F: KRW 1,714.0B ➡️ 2027F: KRW 3,391.8B
- P/E (Price-to-Earnings Ratio): 2024: 14.15x ➡️ 2025: 28.03x ➡️ 2026F: 118.66x ➡️ 2027F: 62.22x
- P/B (Price-to-Book Ratio): 2024: 1.08x ➡️ 2025: 2.04x ➡️ 2026F: 15.21x ➡️ 2027F: 12.38x
- EV/EBITDA: 2024: 5.87x ➡️ 2025: 10.44x ➡️ 2026F: 62.12x ➡️ 2027F: 38.01x
- ROE (Return on Equity): 2024: 8.16% ➡️ 2025: 7.70% ➡️ 2026F: 13.91% ➡️ 2027F: 22.20%
🚀 2. [Market Opportunities (TAM) & Detailed Earnings Estimates]
- Execution of Large-scale Single Supply Contract:
- Disclosed a single supply/sales contract for MLCCs valued at approximately KRW 450.0B.
- This contract entails supplying ultra-small, high-capacity MLCCs for AI data centers over a one-year duration in 2027, successfully locking in mid-to-long-term volumes with a premier global anchor client.
- High-Value MLCC Market Duopoly & Supply Dynamics:
- Ultra-small, high-capacity MLCCs designed for AI servers feature steep technical entry barriers and are currently duopolized by Samsung Electro-Mechanics and Japan’s Murata, heavily restricting potential latecomer entry.
- Concurrently, the prioritization of AI server capacity by rival manufacturers has inadvertently triggered a contraction in commodity-grade MLCC lines, tightening overall market supply.
- Prolonged Structural Deficit in FCBGA Supply:
- As demand for AI data center accelerators and server CPUs remains robust, the ongoing macro shift toward larger chip footprints requires larger, multi-layered FCBGAs, worsening capacity yield losses (Capa Loss).
- Consequently, despite large-scale industry expansion projects, net supply additions are highly likely to fall short of consensus expectations, pushing up average selling prices (ASP) across PC and automotive substrates as well.
📝 Editor’s Comment (by K-STOCK Editor)
Samsung Electro-Mechanics’ latest update vividly demonstrates how the company is transcending its legacy identity as a commodity IT component supplier to cement its footprint as an indispensable bottleneck vendor within the global AI hardware ecosystem. The newly disclosed KRW 450.0B MLCC contract targeting 2027 AI data centers serves as definitive validation of its duopoly structure alongside Murata in the premium, high-capacity segment. The projected surge in consolidated operating profit to KRW 1.71T for 2026F and KRW 3.39T for 2027F is heavily underpinned by this favorable product mix migration and strong pricing power within a definitive seller’s market. Furthermore, the structural yield losses embedded in high-spec FCBGA manufacturing create an enduring supply-side constraint that fundamentally supports multi-year ASP growth. Reflecting a premium over Japanese peer Ibiden, the raised target price of KRW 3,000,000 represents a justified valuation re-rating anchored on visible, structural AI infrastructure earnings.
📢 Disclaimer & Source Information Source: This content has been newly structured and written based on financial facts and data from officially published securities reports.
Investment Risk Notice: This content is provided solely for informational and linguistic reference purposes. Under no circumstances does it constitute financial advice or a recommendation to buy or sell specific stocks. All investment decisions and financial liabilities rest entirely with the investor.
Contact: For compliance inquiries or copyright requests, please contact ksb220805@gmail.com.
