Exhibit 10: ASMPT: Semi-annual financials (HK$ mn)
We raise 2026/27/28 EPS by 5%/6%/13%: On the back of stronger OSAT capex, we raise our sales forecast for the semi solution segment, which we now expect to grow 25%, outgrowing the overall revenue at 20% in 2026. We expect the revenue growth momentum to continue in 2027 and 2028. Our margin assumptions are slightly up mainly because of higher mix of semi solution, which carries a higher margin. We raise our price target 14% to HK$148. Our price target, which is also our base case scenario value, is derived from our residual income model. The change to our price target is mainly because of higher eps forecasts. We keep our key assumptions unchanged, including our cost of equity of 9.2% (beta of 1.3, risk-free rate of 2% and risk premium of 5.5%), intermediate growth rate of 10% and terminal growth rate of 3.5%.